Retail | Vehicle | Real Estate | Commercial | |||
Finance | Finance | Finance | Finance | Other | Group | |
£million | £million | £million | £million | £million | £million | |
31 December 2024 | ||||||
Interest income and similar income | 140.7 | 69.2 | 87.1 | 29.8 | 39.2 | 366.0 |
Interest expense and similar charges | (53.9) | (21.6) | (54.5) | (17.6) | (33.5) | (181.1) |
Net interest income | 86.8 | 47.6 | 32.6 | 12.2 | 5.7 | 184.9 |
Fee and commission income | 3.2 | 0.9 | 0.4 | 14.6 | 0.1 | 19.2 |
Fee and commission expense | – | (0.1) | – | (0.1) | – | (0.2) |
Net fee and commission income | 3.2 | 0.8 | 0.4 | 14.5 | 0.1 | 19.0 |
Operating income | 90.0 | 48.4 | 33.0 | 26.7 | 5.8 | 203.9 |
Net impairment charge on | ||||||
loans and advances to customers | (13.3) | (38.7) | (4.0) | (5.9) | – | (61.9) |
Other gains/(losses) | – | 0.1 | – | – | (0.4) | (0.3) |
Fair value gains | ||||||
on financial instruments | – | – | – | – | 1.2 | 1.2 |
Operating expenses | (26.1) | (31.6) | (10.0) | (8.1) | (28.0) | (103.8) |
Profit/(loss) before income | ||||||
tax before exceptional items | 50.6 | (21.8) | 19.0 | 12.7 | (21.4) | 39.1 |
Exceptional items | – | – | – | – | (9.9) | (9.9) |
Profit/(loss) before income tax | 50.6 | (21.8) | 19.0 | 12.7 | (31.3) | 29.2 |
Loans and advances to customers | 1,357.8 | 558.3 1,341.4 | 351.0 | – 3,608.5 |
Retail | Vehicle | Real Estate | Commercial | |||
Finance | Finance | Finance | Finance | Other | Group | |
£million | £million | £million | £million | £million | £million | |
31 December 2023 | ||||||
Interest income and similar income | 106.5 | 59.1 | 74.4 | 27.2 | 36.8 | 304.0 |
Interest expense and similar charges | (33.4) | (15.0) | (44.7) | (14.0) | (29.4) | (136.5) |
Net interest income | 73.1 | 44.1 | 29.7 | 13.2 | 7.4 | 167.5 |
Fee and commission income | 3.2 | 1.8 | 0.9 | 11.4 | – | 17.3 |
Fee and commission expense | – | – | – | (0.1) | – | (0.1) |
Net fee and commission income | 3.2 | 1.8 | 0.9 | 11.3 | – | 17.2 |
Operating income | 76.3 | 45.9 | 30.6 | 24.5 | 7.4 | 184.7 |
Net impairment charge on | ||||||
loans and advances to customers | (15.9) | (14.8) | (4.5) | (8.0) | – | (43.2) |
Other gains | – | 0.3 | – | – | – | 0.3 |
Fair value gains | ||||||
on financial instruments | – | – | – | – | 0.5 | 0.5 |
Operating expenses | (26.7) | (28.2) | (10.2) | (7.7) | (26.9) | (99.7) |
Profit/(loss) before income | ||||||
tax before exceptional items | 33.7 | 3.2 | 15.9 | 8.8 | (19.0) | 42.6 |
Exceptional items | – | – | – | – | (6.5) | (6.5) |
Profit/(loss) before income tax | 33.7 | 3.2 | 15.9 | 8.8 | (25.5) | 36.1 |
Loans and advances to customers | 1,223.2 | 467.2 1,243.8 | 381.1 | – 3,315.3 |
2024 | 2023 | |
£million | £million | |
Loans and advances to customers | 326.7 | 267.0 |
Cash and Bank of England reserve account | 22.5 | 17.5 |
349.2 | 284.5 | |
Income on financial instruments hedging assets | 16.8 | 19.5 |
Interest income and similar income | 366.0 | 304.0 |
Deposits from customers | (136.0) | (88.2) |
Due to banks | (18.5) | (18.7) |
Subordinated liabilities | (11.9) | (10.7) |
Other | (0.1) | (0.1) |
(166.5) | (117.7) | |
Expense on financial instruments hedging liabilities | (14.6) | (18.8) |
Interest expense and similar charges | (181.1) | (136.5) |
2024 | 2023 | |
£million | £million | |
Fee and disbursement income | 18.1 | 16.4 |
Commission income | 1.1 | 0.9 |
Fee and commission income | 19.2 | 17.3 |
Other expenses | (0.2) | (0.1) |
Fee and commission expense | (0.2) | (0.1) |
2024 | 2023 | |
£million | £million | |
Fair value movement during the year – Interest rate derivatives | 1.6 | (6.1) |
Fair value movement during the year – Hedged items | (1.5) | 6.2 |
Hedge ineffectiveness recognised in the income statement | 0.1 | 0.1 |
Inception and amortisation adjustment 1 | 0.6 | – |
Gains/(losses) recognised on derivatives not in hedge relationships | 0.5 | (0.8) |
Extinguishment gain on redemption of subordinated debt | – | 1.2 |
1.2 | 0.5 |
2024 | 2023 | |
£million | £million | |
Cash flow hedges | ||
Fair value movement in year – Interest rate derivatives | (0.8) | – |
Interest reclassified to the income statement during the year | 1.3 | 0.6 |
Fair value gain recognised in other comprehensive income | 0.5 | 0.6 |
2024 | 2023 | |
£million | £million | |
Employee costs, including those of Directors: | ||
Wages and salaries | 52.5 | 49.5 |
Social security costs | 5.7 | 5.6 |
Pension costs | 2.0 | 1.8 |
Share-based payment transactions | 2.3 | 1.1 |
Depreciation of property, plant and equipment (Note 19) | 1.0 | 0.9 |
Depreciation of lease right-of-use assets (Note 20) | 1.0 | 0.7 |
Amortisation of intangible assets (Note 21) | 1.4 | 1.2 |
Operating lease rentals | 0.8 | 0.7 |
Other administrative expenses | 37.1 | 40.9 |
Total operating expenses | 103.8 | 102.4 |
Of which: | ||
Continuing | 103.8 | 99.7 |
Discontinued (Note 10) | – | 2.7 |
2024 | 2023 | |
£million | £million | |
Fees payable to the Company’s Auditor for the audit of the | ||
Company’s annual accounts | 1.3 | 1.0 |
Fees payable to the Company’s Auditor for other services: | ||
Other assurance services | 0.1 | 0.2 |
1.4 | 1.2 |
2024 | 2023 | |
Number | Number | |
Directors | 2 | 2 |
Other senior management | 23 | 23 |
Other employees | 890 | 849 |
915 | 874 |
2024 | 2023 | |
£million | £million | |
Motor finance commissions | ||
Redress | 5.2 | – |
Costs | 1.7 | – |
6.9 | – | |
BiFD Vehicle Finance collections review | ||
Redress | 0.2 | 2.0 |
Costs | 1.3 | 2.7 |
1.5 | 4.7 | |
Organisational redesign | 1.5 | – |
Corporate activity | – | 1.8 |
Total exceptional items | 9.9 | 6.5 |
2024 | 2023 | |
£million | £million | |
Current taxation | ||
Corporation tax charge – current year | 8.4 | 8.0 |
Corporation tax charge/(credit) – prior year adjustments | 0.3 | (0.1) |
8.7 | 7.9 | |
Deferred taxation | ||
Deferred tax charge – current year | 1.2 | 1.3 |
Deferred tax credit – prior year adjustments | (0.4) | (0.1) |
0.8 | 1.2 | |
Income tax expense | 9.5 | 9.1 |
Of which: | ||
Continuing | 9.5 | 9.7 |
Discontinued (Note 10) | – | (0.6) |
Tax reconciliation | ||
Profit before tax | 29.2 | 33.4 |
Tax at 25.00% (2023: 23.50%) | 7.3 | 7.8 |
Permanent differences on exceptional items | 1.5 | 0.9 |
Other permanent differences | 0.1 | 0.3 |
Rate change on deferred tax assets | 0.5 | 0.1 |
Other adjustments including prior year adjustments | 0.1 | – |
Income tax expense for the year | 9.5 | 9.1 |
2024 | 2023 | |
Income statement | £million | £million |
Operating expenses | – | (2.7) |
Loss before income tax from discontinued operations | – | (2.7) |
Income tax credit | – | 0.6 |
Loss for the year from discontinued operations | – | (2.1) |
Basic earnings per ordinary share – discontinued operations | – | (11.2) |
Diluted earnings per ordinary share – discontinued operations | – | (10.9) |
2024 | 2023 | |
Net cash flows | £million | £million |
Operating | – | (2.7) |
Net cash outflow | – | (2.7) |
2024 | 2023 | |
Profit attributable to equity holders of the parent (£million) | 19.7 | 24.3 |
Weighted average number of ordinary shares (number) | 19,057,161 | 18,751,059 |
Earnings per share (pence) | 103.4 | 129.6 |
2024 | 2023 | |
Weighted average number of ordinary shares | 19,057,161 | 18,751,059 |
Number of dilutive shares in issue at the year-end | 363,751 | 515,782 |
Fully diluted weighted average number of ordinary shares | 19,420,912 | 19,266,841 |
Dilutive shares being based on: | ||
Number of options outstanding at the year-end | 1,395,045 | 1,210,544 |
Weighted average exercise price (pence) | 215 | 225 |
Average share price during the year (pence) | 525 | 719 |
Diluted earnings per share (pence) | 101.4 | 126.1 |
2024 | 2023 | ||
Paid | £million | £million | |
2024 interim dividend – | Sep-24 | 2.1 | – |
2023 final dividend – | May-24 | 3.1 | – |
2023 interim dividend – | Sep-23 | – | 3.0 |
2022 final dividend – | May-23 | – | 5.4 |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
£million | £million | £million | £million | |
Aaa–Aa3 | – | 4.8 | – | 4.8 |
A1 | 24.0 | 48.9 | 23.6 | 48.2 |
24.0 | 53.7 | 23.6 | 53.0 |
2024 | 2023 | |
£million | £million | |
Gross loans and advances | 3,720.3 | 3,403.4 |
Less: allowances for impairment of loans and advances (Note 16) | (111.8) | (88.1) |
3,608.5 | 3,315.3 |
2024 | 2023 | |
£million | £million | |
Gross investment in finance lease receivables: | ||
Not more than one year | 228.1 | 186.2 |
Later than one year but no later than five years | 535.4 | 446.1 |
763.5 | 632.3 | |
Unearned future finance income on finance leases | (215.1) | (182.0) |
Net investment in finance leases | 548.4 | 450.3 |
The net investment in finance leases may be analysed as follows: | ||
Not more than one year | 135.3 | 113.3 |
Later than one year but no later than five years | 413.1 | 337.0 |
548.4 | 450.3 |
Credit- | ||||||
Not credit-impaired | impaired | |||||
Stage 1: | Stage 2: | Stage 3: | Gross | |||
Subject to | Subject to | Subject to | loans and | |||
12-month | lifetime | lifetime | Total | advances to | Provision | |
ECL | ECL | ECL | provision | customers | coverage | |
£million | £million | £million | £million | £million | % | |
31 December 2024 | ||||||
Consumer Finance: | ||||||
Retail Finance | 13.5 | 6.5 | 10.1 | 30.1 1,387.9 | 2.2% | |
Vehicle Finance: | ||||||
Voluntary termination provision | 5.4 | 1.5 | – | 6.9 | ||
Other impairment | 9.8 | 7.4 | 44.3 | 61.5 | ||
15.2 | 8.9 | 44.3 | 68.4 | 626.7 | 10.9% | |
Business Finance: | ||||||
Real Estate Finance | 0.4 | 0.3 | 11.8 | 12.5 1,353.9 | 0.9% | |
Commercial Finance | 0.5 | 0.2 | 0.1 | 0.8 | 351.8 | 0.2% |
29.6 | 15.9 | 66.3 | 111.8 3,720.3 | 3.0% |
Credit- | ||||||
Not credit-impaired | impaired | |||||
Stage 1: | Gross | |||||
Subject to | Stage 2: | Stage 3: | loans and | |||
12-month | Subject to | Subject to | Total | advances to | Provision | |
ECL | lifetime ECL | lifetime ECL | provision | customers | coverage | |
£million | £million | £million | £million | £million | % | |
31 December 2023 | ||||||
Consumer Finance: | ||||||
Retail Finance | 12.0 | 11.8 | 8.3 | 32.1 | 1,255.3 | 2.6% |
Vehicle Finance: | ||||||
Voluntary termination provision | 6.7 | – | – | 6.7 | ||
Other impairment | 10.0 | 5.6 | 23.6 | 39.2 | ||
16.7 | 5.6 | 23.6 | 45.9 | 513.1 | 8.9% | |
Business Finance: | ||||||
Real Estate Finance | 0.3 | 0.7 | 7.0 | 8.0 | 1,251.8 | 0.6% |
Commercial Finance | 0.5 | 0.1 | 1.5 | 2.1 | 383.2 | 0.5% |
29.5 | 18.2 | 40.4 | 88.1 3,403.4 | 2.6% |
2024 | 2023 | |
£million | £million | |
Expected credit losses (‘ECL’): impairment charge | 61.9 | 37.3 |
Charge/(credit) for off-balance sheet loan commitments (Note 29) | 0.1 | (0.3) |
Loans written-off directly to the income statement ¹ | 0.7 | 6.2 |
Unwind of discount | (0.8) | – |
61.9 | 43.2 |
2024 | 2023 | |
£million | £million | |
Specific underlays held against credit-impaired secured assets held | ||
within the Business Finance portfolio | (0.7) | (1.0) |
Management judgement in respect of: | ||
Vehicle Finance LGD | (4.5) | (2.1) |
Other | (0.5) | 1.9 |
Expert credit judgements over the IFRS 9 model results | (5.7) | (1.2) |
Not credit-impaired | Credit-impaired | |||
Stage 1: | Stage 2: | Stage 3: | ||
Subject to | Subject to | Subject to | ||
12-month ECL | lifetime ECL | lifetime ECL | Total | |
£million | £million | £million | £million | |
At 1 January 2024 | 29.5 | 18.2 | 40.4 | 88.1 |
(Decrease)/increase due to change in | ||||
credit risk | ||||
Transfer to Stage 2 | (11.7) | 38.6 | (1.4) | 25.5 |
Transfer to Stage 3 | (0.2) | (24.1) | 48.8 | 24.5 |
Transfer to Stage 1 | 7.8 | (20.8) | – | (13.0) |
Passage of time | (6.3) | 4.6 | 14.8 | 13.1 |
New loans originated | 16.2 | – | – | 16.2 |
Matured and derecognised loans | (2.1) | (1.6) | (0.5) | (4.2) |
Changes to credit risk parameters | (2.3) | (0.5) | (2.9) | (5.7) |
Other adjustments | 4.0 | 1.5 | – | 5.5 |
Charge/(credit) to income statement | 5.4 | (2.3) | 58.8 | 61.9 |
Allowance utilised in respect of write-offs | (5.3) | – | (32.9) | (38.2) |
31 December 2024 | 29.6 | 15.9 | 66.3 | 111.8 |
Not credit-impaired | Credit-impaired | |||
Stage 1: | Stage 2: | Stage 3: | ||
Subject to | Subject to | Subject to | ||
12-month ECL | lifetime ECL | lifetime ECL | Total | |
£million | £million | £million | £million | |
At 1 January 2023 | 24.3 | 28.6 | 25.1 | 78.0 |
(Decrease)/increase due to change in | ||||
credit risk | ||||
Transfer to Stage 2 | (10.4) | 56.1 | – | 45.7 |
Transfer to Stage 3 | (0.1) | (30.6) | 41.9 | 11.2 |
Transfer to Stage 1 | 10.2 | (35.3) | – | (25.1) |
Passage of time | (9.1) | 3.5 | 3.7 | (1.9) |
New loans originated | 20.5 | – | – | 20.5 |
Matured and derecognised loans | (2.3) | (4.6) | (4.7) | (11.6) |
Changes to credit risk parameters | (5.3) | 0.5 | 0.3 | (4.5) |
Other adjustments | 3.0 | – | – | 3.0 |
Charge/(credit) to income statement | 6.5 | (10.4) | 41.2 | 37.3 |
Allowance utilised in respect of write-offs | (1.3) | – | (25.9) | (27.2) |
31 December 2023 | 29.5 | 18.2 | 40.4 | 88.1 |
2024 | ||||
Stage 1 | Stage 2 | Stage 3 | Total | |
£million | £million | £million | £million | |
Business Finance: | ||||
Strong | 29.6 | – | – | 29.6 |
Good | 1,051.5 | 54.2 | 1.4 | 1,107.1 |
Satisfactory | 298.6 | 141.5 | 25.8 | 465.9 |
Weak | – | 20.1 | 83.0 | 103.1 |
1,379.7 | 215.8 | 110.2 | 1,705.7 |
2023 | ||||
Stage 1 | Stage 2 | Stage 3 | Total | |
£million | £million | £million | £million | |
Business Finance: | ||||
Strong | 57.9 | – | – | 57.9 |
Good | 1,087.8 | 4.5 | – | 1,092.3 |
Satisfactory | 236.5 | 82.0 | 28.8 | 347.3 |
Weak | – | 59.3 | 78.2 | 137.5 |
1,382.2 | 145.8 | 107.0 | 1,635.0 |
2024 | ||||
Stage 1 | Stage 2 | Stage 3 | Total | |
£million | £million | £million | £million | |
Consumer Finance: | ||||
Good | 921.6 | 4.9 | – | 926.5 |
Satisfactory | 768.1 | 32.4 | – | 800.5 |
Weak | 135.2 | 75.9 | 76.5 | 287.6 |
1,824.9 | 113.2 | 76.5 | 2,014.6 |
2023 | ||||
Stage 1 | Stage 2 | Stage 3 | Total | |
£million | £million | £million | £million | |
Consumer Finance: | ||||
Good | 706.0 | 58.9 | 10.1 | 775.0 |
Satisfactory | 596.5 | 54.4 | 18.4 | 669.3 |
Weak | 266.8 | 38.7 | 18.6 | 324.1 |
1,569.3 | 152.0 | 47.1 | 1,768.4 |
December 2024 | UK unemployment rate – Annual Average | ||||
2025 | 2026 | 2027 | 5-Yr Average | ||
Scenario | Weightings | % | % | % | % |
Upside | 20% | 4.0 | 3.6 | 3.6 | 3.7 |
Base | 50% | 4.4 | 4.3 | 4.2 | 4.2 |
Downside | 25% | 5.1 | 6.0 | 6.7 | 6.2 |
Severe | 5% | 5.5 | 6.7 | 7.4 | 6.8 |
UK HPI – movement from December 2024 | |||||
2025 | 2026 | 2027 | 5-Yr Average | ||
Scenario | Weightings | % | % | % | % |
Upside | 20% | 3.7 | 7.8 | 13.4 | 4.2 |
Base | 50% | 1.7 | 3.4 | 6.2 | 2.9 |
Downside | 25% | (6.6) | (9.6) | (11.7) | (0.5) |
Severe | 5% | (12.3) | (18.9) | (24.7) | (3.4) |
UK CPI – movement from December 2024 | |||||
2025 | 2026 | 2027 | 5-Yr Average | ||
Scenario | Weightings | % | % | % | % |
Upside | 20% | 3.8 | 7.3 | 10.1 | 2.8 |
Base | 50% | 3.0 | 5.4 | 7.6 | 2.3 |
Downside | 25% | 1.9 | 2.9 | 4.6 | 1.7 |
Severe | 5% | 1.0 | 1.1 | 2.6 | 1.2 |
UK Base Rate – Annual Average | |||||
2025 | 2026 | 2027 | 5-Yr Average | ||
Scenario | Weightings | % | % | % | % |
Upside | 20% | 5.4 | 4.4 | 3.4 | 3.8 |
Base | 50% | 3.8 | 3.1 | 2.6 | 2.9 |
Downside | 25% | 3.0 | 1.8 | 1.8 | 2.0 |
Severe | 5% | 2.0 | 0.8 | 0.8 | 1.0 |
UK debt service ratio – Annual Average | |||||
2025 | 2026 | 2027 | 5-Yr Average | ||
Scenario | Weightings | % | % | % | % |
Upside | 20% | 5.6 | 5.3 | 4.8 | 4.9 |
Base | 50% | 4.9 | 4.6 | 4.5 | 4.5 |
Downside | 25% | 4.6 | 4.3 | 4.5 | 4.3 |
Severe | 5% | 4.6 | 3.6 | 3.8 | 3.8 |
December 2023 | UK unemployment rate – Annual Average | ||||
2024 | 2025 | 2026 | 5-Yr Average | ||
Scenario | Weightings | % | % | % | % |
Upside | 20% | 4.2 | 3.9 | 3.8 | 3.9 |
Base | 50% | 4.5 | 4.4 | 4.1 | 4.1 |
Downside | 25% | 5.4 | 6.5 | 7.1 | 6.5 |
Severe | 5% | 5.7 | 7.0 | 7.6 | 7.0 |
UK HPI – movement from December 2023 | |||||
2024 | 2025 | 2026 | 5-Yr Average | ||
Scenario | Weightings | % | % | % | % |
Upside | 20% | (0.7) | 2.4 | 9.4 | 3.7 |
Base | 50% | (4.3) | (3.3) | 0.9 | 2.1 |
Downside | 25% | (10.4) | (13.8) | (14.3) | (0.9) |
Severe | 5% | (15.1) | (21.8) | (26.0) | (3.5) |
UK CPI – movement from December 2023 | |||||
2024 | 2025 | 2026 | 5-Yr Average | ||
Scenario | Weightings | % | % | % | % |
Upside | 20% | 4.0 | 6.8 | 8.9 | 2.5 |
Base | 50% | 3.2 | 4.9 | 6.6 | 2.0 |
Downside | 25% | 2.0 | 2.2 | 3.5 | 1.4 |
Severe | 5% | 1.0 | 0.6 | 1.8 | 1.0 |
2024 | ||||
Vehicle Finance | Retail Finance | Business Finance | Total Group | |
Scenario | £million | £million | £million | £million |
Upside | (0.6) | (0.3) | (1.3) | (2.2) |
Base | (0.2) | (0.1) | (0.8) | (1.1) |
Downside | 0.6 | 0.4 | 1.8 | 2.8 |
Severe | 1.2 | 0.8 | 4.1 | 6.1 |
2023 | ||||
Vehicle Finance | Retail Finance | Business Finance | Total Group | |
Scenario | £million | £million | £million | £million |
Upside | (0.4) | (1.2) | (0.3) | (1.9) |
Base | (0.2) | (0.5) | (0.2) | (0.9) |
Downside | 0.5 | 1.5 | 0.4 | 2.4 |
Severe | 0.6 | 2.2 | 1.1 | 3.9 |
Notional | Assets | Liabilities | Notional | Assets | Liabilities | |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
£million | £million | £million | £million | £million | £million | |
Interest rate derivatives designated | ||||||
in fair value hedges | ||||||
In less than one year | 965.5 | 3.1 | (2.5) | 783.7 | 6.9 | (3.0) |
More than one year but less | ||||||
than three years | 941.4 | 10.1 | (3.9) | 859.4 | 13.2 | (9.0) |
More than three years but less | ||||||
than five years | 432.9 | 1.1 | (3.3) | 494.0 | 5.3 | (9.3) |
2,339.8 | 14.3 | (9.7) 2,137.1 | 25.4 | (21.3) | ||
Interest rate derivatives designated | ||||||
in cash flow hedges | ||||||
In less than one year | 9.4 | – | (0.1) | 4.7 | – | (0.2) |
More than one year but less | ||||||
than three years | 2.4 | – | – | 9.4 | – | (0.4) |
More than three years but less | ||||||
than five years | – | – | – | 2.4 | 0.1 | – |
11.8 | – | (0.1) | 16.5 | 0.1 | (0.6) | |
Interest rate derivatives – | ||||||
not hedged 1 | ||||||
In less than one year | 15.0 | – | – | – | – | – |
More than one year but less | ||||||
than three years | 42.5 | – | – | – | – | – |
57.5 | – | – | – | – | – | |
Foreign exchange derivatives | ||||||
In less than one year | 25.7 | – | (0.2) | 28.0 | – | (0.1) |
2,434.8 | 14.3 | (10.0) 2,181.6 | 25.5 | (22.0) |
Accumulated | ||||
amount | Accumulated | |||
of fair value | amount | |||
adjustments | of fair value | |||
Carry amount of | in the hedged | Carry amount of | adjustments | |
hedged item | items | hedged item | in the hedged items | |
asset/(liability) | (liability)/asset | asset/(liability) | (liability)/asset | |
2024 | 2024 | 2023 | 2023 | |
£million | £million | £million | £million | |
ASSETS | ||||
Interest rate fair value hedges | ||||
Loans and advances to customers | ||||
Fixed-rate Real Estate Finance loans | 519.6 | (5.2) | 565.5 | (3.5) |
Fixed-rate Consumer Finance loans | 723.4 | (1.6) | 523.5 | (0.4) |
1,243.0 | (6.8) | 1,089.0 | (3.9) | |
Interest rate cash flow hedges | ||||
Cash and Bank of England reserve | ||||
account | ||||
Bank of England reserve | 11.8 | N/A | 16.5 | N/A |
1,254.8 | (6.8) | 1,105.5 | (3.9) | |
LIABILITIES | ||||
Interest rate fair value hedges | ||||
Deposits from customers | ||||
Fixed-rate customer deposits | (1,006.5) | 3.1 | (957.6) | 3.6 |
Subordinated liabilities | ||||
Fixed-rate Tier 2 regulatory capital | (90.0) | 0.3 | (90.0) | (2.2) |
(1,096.5) | 3.4 | (1,047.6) | 1.4 |
Gross amount | Master | Net amounts | ||
reported on | netting | Financial | after | |
balance sheet | arrangements | collateral | offsetting | |
£million | £million | £million | £million | |
31 December 2024 | ||||
Derivative financial assets | ||||
Interest rate derivatives | 14.3 | (9.8) | (4.1) | 0.4 |
14.3 | (9.8) | (4.1) | 0.4 | |
Derivative financial liabilities | ||||
Interest rate derivatives | (9.8) | 9.8 | – | – |
Foreign exchange derivatives | (0.2) | – | – | (0.2) |
(10.0) | 9.8 | – | (0.2) | |
Gross amount | Master | |||
reported on | netting | Financial | Net amounts | |
balance sheet | arrangements | collateral | after offsetting | |
£million | £million | £million | £million | |
31 December 2023 | ||||
Derivative financial assets | ||||
Interest rate derivatives | 25.5 | (21.9) | (3.5) | 0.1 |
25.5 | (21.9) | (3.5) | 0.1 | |
Derivative financial liabilities | ||||
Interest rate derivatives | (21.9) | 21.9 | – | – |
Foreign exchange derivatives | (0.1) | – | 0.2 | 0.1 |
(22.0) | 21.9 | 0.2 | 0.1 |
Company | |
£million | |
1 January 2023 | 1.0 |
Revaluation | (0.1) |
At 31 December 2023 | 0.9 |
Revaluation | – |
At 31 December 2024 | 0.9 |
Group | Company | |||||
Freehold | Computer | Freehold | Computer | |||
land and | and other | land and | and other | |||
buildings | equipment | Total | buildings | equipment | Total | |
£million | £million | £million | £million | £million | £million | |
Cost or valuation | ||||||
At 1 January 2023 | 10.1 | 6.9 | 17.0 | 3.8 | 6.2 | 10.0 |
Additions | – | 2.2 | 2.2 | – | 2.1 | 2.1 |
Disposals | – | (1.4) | (1.4) | – | (1.2) | (1.2) |
At 31 December 2023 | 10.1 | 7.7 | 17.8 | 3.8 | 7.1 | 10.9 |
Additions | – | 0.5 | 0.5 | – | 0.3 | 0.3 |
Impairment | (0.4) | – | (0.4) | – | – | – |
At 31 December 2024 | 9.7 | 8.2 | 17.9 | 3.8 | 7.4 | 11.2 |
Accumulated depreciation | ||||||
At 1 January 2023 | (2.4) | (4.9) | (7.3) | (0.1) | (5.0) | (5.1) |
Depreciation charge | (0.1) | (0.8) | (0.9) | (0.1) | (0.5) | (0.6) |
Disposals | – | 1.2 | 1.2 | – | 1.1 | 1.1 |
At 31 December 2023 | (2.5) | (4.5) | (7.0) | (0.2) | (4.4) | (4.6) |
Depreciation charge | (0.2) | (0.8) | (1.0) | (0.1) | (0.5) | (0.6) |
At 31 December 2024 | (2.7) | (5.3) | (8.0) | (0.3) | (4.9) | (5.2) |
Net book amount | ||||||
At 31 December 2023 | 7.6 | 3.2 | 10.8 | 3.6 | 2.7 | 6.3 |
At 31 December 2024 | 7.0 | 2.9 | 9.9 | 3.5 | 2.5 | 6.0 |
Land | not depreciated |
Freehold buildings | 50 years |
Leasehold improvements | shorter of life of lease or seven years |
Computer equipment | three to five years |
Other equipment | five to ten years |
Group | Company | |||||
Leased | Leased | |||||
Leasehold | motor | Leasehold | motor | |||
property | vehicles | Total | property | vehicles | Total | |
£million | £million | £million | £million | £million | £million | |
Cost | ||||||
At 1 January 2023 | 3.1 | 0.6 | 3.7 | 3.1 | 0.2 | 3.3 |
Additions | 0.8 | 0.2 | 1.0 | 0.8 | 0.1 | 0.9 |
At 31 December 2023 | 3.9 | 0.8 | 4.7 | 3.9 | 0.3 | 4.2 |
Additions | – | 0.8 | 0.8 | – | 0.6 | 0.6 |
At 31 December 2024 | 3.9 | 1.6 | 5.5 | 3.9 | 0.9 | 4.8 |
Accumulated depreciation | ||||||
At 1 January 2023 | (2.0) | (0.2) | (2.2) | (2.0) | – | (2.0) |
Depreciation charge | (0.5) | (0.2) | (0.7) | (0.5) | (0.1) | (0.6) |
At 31 December 2023 | (2.5) | (0.4) | (2.9) | (2.5) | (0.1) | (2.6) |
Depreciation charge | (0.5) | (0.5) | (1.0) | (0.5) | (0.3) | (0.8) |
At 31 December 2024 | (3.0) | (0.9) | (3.9) | (3.0) | (0.4) | (3.4) |
Net book amount | ||||||
At 31 December 2023 | 1.4 | 0.4 | 1.8 | 1.4 | 0.2 | 1.6 |
At 31 December 2024 | 0.9 | 0.7 | 1.6 | 0.9 | 0.5 | 1.4 |
Other | ||||
Computer | intangible | |||
Goodwill | software | assets | Total | |
£million | £million | £million | £million | |
Cost or valuation | ||||
At 1 January 2023 | 1.0 | 17.2 | 2.2 | 20.4 |
Additions | – | 0.5 | – | 0.5 |
At 31 December 2023 | 1.0 | 17.7 | 2.2 | 20.9 |
Additions | – | 0.5 | – | 0.5 |
Disposals | – | (0.1) | – | (0.1) |
At 31 December 2024 | 1.0 | 18.1 | 2.2 | 21.3 |
Accumulated amortisation | ||||
At 1 January 2023 | – | (11.6) | (2.2) | (13.8) |
Amortisation charge | – | (1.2) | – | (1.2) |
At 31 December 2023 | – | (12.8) | (2.2) | (15.0) |
Amortisation charge | – | (1.4) | – | (1.4) |
Disposals | – | 0.1 | – | 0.1 |
At 31 December 2024 | – | (14.1) | (2.2) | (16.3) |
Net book amount | ||||
At 31 December 2023 | 1.0 | 4.9 | – | 5.9 |
At 31 December 2024 | 1.0 | 4.0 | – | 5.0 |
Computer | |||
Goodwill | software | Total | |
£million | £million | £million | |
Cost or valuation | |||
At 1 January 2023 | 0.3 | 12.5 | 12.8 |
Additions | – | 0.1 | 0.1 |
At 31 December 2023 | 0.3 | 12.6 | 12.9 |
Additions | – | 0.5 | 0.5 |
At 31 December 2024 | 0.3 | 13.1 | 13.4 |
Accumulated amortisation | |||
At 1 January 2023 | – | (8.4) | (8.4) |
Amortisation charge | – | (1.0) | (1.0) |
At 31 December 2023 | – | (9.4) | (9.4) |
Amortisation charge | – | (1.1) | (1.1) |
At 31 December 2024 | – | (10.5) | (10.5) |
Net book amount | |||
At 31 December 2023 | 0.3 | 3.2 | 3.5 |
At 31 December 2024 | 0.3 | 2.6 | 2.9 |
2024 | 2023 | |
Cost and net book value | £million | £million |
At 1 January | 5.9 | 5.7 |
Equity contributions to subsidiaries in respect of share options | 0.2 | 0.2 |
At 31 December | 6.1 | 5.9 |
Company | ||
number | Principal activity | |
Owned directly | ||
AppToPay Ltd | 11204449 | Non-trading |
Debt Managers (Services) Limited | 08092808 | Debt management |
Secure Homes Services Limited | 01404439 | Property rental |
STB Leasing Limited | 01648384 | Non-trading |
V12 Finance Group Limited | 07498951 | Holding company |
Owned indirectly via an intermediate holding company | ||
V12 Personal Finance Limited | 05418233 | Dormant |
Sourcing and servicing | ||
V12 Retail Finance Limited | 04585692 | of unsecured loans |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
£million | £million | £million | £million | |
Deferred tax assets: | ||||
Other short-term timing differences | 3.3 | 4.3 | 3.3 | 4.3 |
At 31 December | 3.3 | 4.3 | 3.3 | 4.3 |
Deferred tax assets: | ||||
At 1 January | 4.3 | 5.6 | 4.3 | 5.3 |
Income statement | (0.8) | (1.2) | (0.8) | (0.9) |
Other comprehensive income | (0.2) | (0.1) | (0.2) | (0.1) |
At 31 December | 3.3 | 4.3 | 3.3 | 4.3 |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
£million | £million | £million | £million | |
Gross amounts due from | ||||
related companies | – | – | 4.2 | 4.8 |
Less: allowances for impairment of | ||||
amounts due from related companies | – | – | (1.9) | (2.1) |
Amounts due from related companies | – | – | 2.3 | 2.7 |
Other receivables | 2.0 | 2.4 | 1.7 | 2.3 |
Cloud software development prepayment | 3.6 | 4.4 | 3.6 | 4.4 |
Other prepayments and accrued income | 6.1 | 6.1 | 5.4 | 5.0 |
11.7 | 12.9 | 13.0 | 14.4 |
2024 | 2023 | |
£million | £million | |
Amounts due under the Bank of England’s liquidity | ||
support operations | ||
Term Funding Scheme with additional incentives | 230.0 | 390.0 |
for SMEs (‘TFSME’) | ||
Index Long-Term Repos (‘ILTR’) | 125.0 | – |
Amounts due to other credit institutions | 6.9 | 6.8 |
TFSME accrued interest | 3.2 | 5.2 |
ILTR accrued interest | 0.7 | – |
365.8 | 402.0 |
2024 | 2023 | |
£million | £million | |
Access accounts | 805.2 | 521.3 |
Fixed term bonds | 1,510.0 | 1,546.6 |
Notice accounts | 72.4 | 174.3 |
ISAs | 857.3 | 629.6 |
3,244.9 | 2,871.8 |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
£million | £million | £million | £million | |
At 1 January | 2.3 | 2.1 | 2.1 | 1.9 |
New leases | 0.8 | 1.0 | 0.6 | 0.9 |
Lease termination | – | – | – | – |
Payments | (1.4) | (0.9) | (1.2) | (0.8) |
Interest expense | 0.1 | 0.1 | 0.1 | 0.1 |
At 31 December | 1.8 | 2.3 | 1.6 | 2.1 |
Lease liabilities – Gross | ||||
– No later than one year | 1.1 | 0.9 | 1.0 | 0.9 |
– Later than one year but no later | ||||
than five years | 0.8 | 1.5 | 0.7 | 1.3 |
1.9 | 2.4 | 1.7 | 2.2 | |
Less: Future finance expense | (0.1) | (0.1) | (0.1) | (0.1) |
Lease liabilities – Net | 1.8 | 2.3 | 1.6 | 2.1 |
Lease liabilities – Gross | ||||
– No later than one year | 1.1 | 0.9 | 0.9 | 0.9 |
– Later than one year but no later | ||||
than five years | 0.7 | 1.4 | 0.7 | 1.2 |
1.8 | 2.3 | 1.6 | 2.1 |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
£million | £million | £million | £million | |
Other payables | 23.1 | 25.9 | 21.1 | 23.7 |
Amounts due to related companies | – | – | 12.5 | 10.5 |
Accruals and deferred income | 9.4 | 11.8 | 7.5 | 10.5 |
32.5 | 37.7 | 41.1 | 44.7 |
Group | |||
ECL allowance | |||
on loan | |||
commitments | Other | Total | |
£million | £million | £million | |
Balance at 1 January 2023 | 1.1 | 1.4 | 2.5 |
(Credit)/charge to income statement | (0.3) | 8.5 | 8.2 |
Utilised | – | (4.7) | (4.7) |
Balance at 31 December 2023 | 0.8 | 5.2 | 6.0 |
Charge to income statement | 0.1 | 9.8 | 9.9 |
Utilised | – | (4.6) | (4.6) |
Balance at 31 December 2024 | 0.9 | 10.4 | 11.3 |
Company | |||
ECL allowance | |||
on loan | |||
commitments | Other | Total | |
£million | £million | £million | |
Balance at 1 January 2023 | 1.1 | 0.9 | 2.0 |
(Credit)/charge to income statement | (0.3) | 7.2 | 6.9 |
Utilised | – | (3.3) | (3.3) |
Balance at 31 December 2023 | 0.8 | 4.8 | 5.6 |
Charge to income statement | 0.1 | 10.1 | 10.2 |
Utilised | – | (4.5) | (4.5) |
Balance at 31 December 2024 | 0.9 | 10.4 | 11.3 |
2024 | 2023 | |
£million | £million | |
Notes at par value | 90.0 | 90.0 |
Unamortised issue costs | (0.7) | (0.9) |
Accrued interest | 4.0 | 4.0 |
93.3 | 93.1 |
2024 | 2023 | |
£million | £million | |
Consumer Finance | ||
Retail Finance | 112.2 | 91.6 |
Vehicle Finance | 1.2 | 1.3 |
Business Finance | ||
Real Estate Finance | 39.5 | 58.9 |
Commercial Finance | 110.3 | 149.5 |
263.2 | 301.3 |
Number | £million | |
At 1 January 2023 | 18,691,434 | 7.5 |
Issued during 2023 | 326,361 | 0.1 |
At 31 December 2023 | 19,017,795 | 7.6 |
Issued during 2024 | 53,613 | – |
At 31 December 2024 | 19,071,408 | 7.6 |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
£million | £million | £million | £million | |
Cash flow hedge reserve | – | (0.3) | – | (0.3) |
Own shares | (2.2) | (1.4) | (2.2) | (1.4) |
(2.2) | (1.7) | (2.2) | (1.7) |
Nominal | Nominal | |||
value | value | |||
2024 | 2024 | 2023 | 2023 | |
Employee Benefit Trust (‘EBT’) | Number | £million | Number | £million |
At 1 January | 216,472 | 0.1 | 37,501 | – |
Shares acquired | 312,718 | 0.1 | 188,835 | 0.1 |
Shares disposed | (94,381) | – | (9,864) | – |
At 31 December | 434,809 | 0.2 | 216,472 | 0.1 |
Market value (£million) | 1.6 | 1.5 | ||
Accounting value (£million) | 2.2 | 1.4 | ||
Percentage of called up share capital | 2.3% | 1.1% |
Weighted | ||||||||||
average | Weighted | Weighted | ||||||||
remaining | average | average | ||||||||
Forfeited, | contractual | exercise price | exercise price | |||||||
lapsed and | Vested and | life of options | of options | of options | ||||||
Outstanding at | Granted | cancelled | Exercised | Outstanding at | exercisable at | outstanding at | outstanding at | outstanding at | ||
1 January | during | during | during | 31 December | 31 December | 31 December | 31 December | 31 December | ||
2024 | the year | the year | the year | 2024 | 2024 | Vesting | 2024 | 2024 | 2023 | |
Number | Number | Number | Number | Number | Number | dates | Years | £ | £ | |
Equity settled | ||||||||||
2017 Long-Term Incentive Plan | 718,098 | 423,111 | (189,815) | (58,773) | 892,621 | 10,922 | 2025–2029 | 2.3 | 0.40 | 0.40 |
2017 Sharesave Plan | 403,913 | 143,596 | (87,559) | (43,450) | 416,500 | – | 2025–2027 | 1.9 | 6.27 | 5.93 |
2017 Deferred Bonus Plan | 88,533 | 43,162 | – | (45,771) | 85,924 | 3,338 | 2025–2027 | 1.6 | 0.40 | 0.40 |
1,210,544 | 609,869 | (277,374) | (147,994) 1,395,045 | 14,260 | 2.1 | 2.14 | 2.25 | |||
Weighted average exercise price | 2.25 | 1.95 | 2.28 | 1.84 | 2.15 | 0.40 | ||||
Cash settled | ||||||||||
‘Phantom’ share option scheme | 38,000 | – | – | – | 38,000 | 38,000 | 2019 | – | 25.00 | 25.00 |
Group | Group | Company | Company | |||||||
2024 | 2023 | 2024 | 2023 | |||||||
£million | £million | £million | £million | |||||||
Expense incurred in relation to share-based payments | 2.3 | 1.1 | 2.3 | 0.9 |
Awarded during | Awarded during | |
2024 | 2023 | |
Share price at grant date | £6.90 | £6.70 |
Exercise price | £0.40 | £0.40 |
Expected dividend yield | 5.10% | 5.20% |
Expected stock price volatility | 36.72% | 42.93% |
Risk free interest rate | 4.35% | 3.44% |
Average expected life (years) | 3.00 | 3.00 |
Original grant date valuation | £5.57 | £5.37 |
Awarded | ||||
Awarded | during 2024 | Awarded | Awarded | |
during 2024 | Two year | during 2023 | during 2023 | |
No holding | holding | No holding | Two year | |
period | period | period | holding period | |
Number of shares | 136,895 | 171,935 | 109,382 | 107,925 |
Share price at grant date | £6.90 | £6.90 | £6.70 | £6.70 |
Exercise price | £0.40 | £0.40 | £0.40 | £0.40 |
Expected dividend yield | 5.10% | 5.10% | 5.20% | 5.20% |
Expected stock price volatility | 35.00% | 35.00% | 40.00% | 40.00% |
Risk free interest rate | 4.51% | 4.19% | 3.49% | 3.42% |
Average expected life (years) | 3.00 | 5.00 | 3.00 | 5.00 |
Original grant date valuation | £4.40 | £3.95 | £2.98 | £2.69 |
Awarded | Awarded | |
during 2024 | during 2023 | |
Share price at grant date | £8.14 | £6.30 |
Exercise price | £6.99 | £5.43 |
Expected stock price volatility | 37.22% | 37.25% |
Expected dividend yield | 5.10% | 5.20% |
Risk free interest rate | 3.75% | 4.52% |
Average expected life (years) | 3.00 | 3.00 |
Original grant date valuation | £2.07 | £1.63 |
Awards granted | Awards granted | Awards granted | ||
Vesting after | Vesting after | Vesting after | Awards | |
one year | two years | three years | granted | |
Number | Number | Number | Total | |
At 1 January 2023 | 12,779 | 17,119 | 19,909 | 49,807 |
Granted | 13,315 | 13,315 | 13,323 | 39,953 |
Exercised | (401) | – | (826) | (1,227) |
At 31 December 2023 | 25,693 | 30,434 | 32,406 | 88,533 |
Granted | 14,385 | 14,385 | 14,392 | 43,162 |
Exercised | (23,295) | (16,179) | (6,297) | (45,771) |
At 31 December 2024 | 16,783 | 28,640 | 40,501 | 85,924 |
Vested and exercisable | 2,398 | 940 | – | 3,338 |
Granted in 2024 | Granted in 2024 | Granted in 2024 | |
Awards vesting | Awards vesting | Awards vesting | |
after one year | after two years | after three years | |
Share price at grant date | £6.90 | £6.90 | £6.90 |
Exercise price | £0.40 | £0.40 | £0.40 |
Expected dividend yield | 5.10% | 5.10% | 5.10% |
Expected stock price volatility | 32.51% | 38.89% | 36.72% |
Risk free interest rate | 4.78% | 4.52% | 4.35% |
Average expected life (years) | 1.00 | 2.00 | 3.00 |
Original grant date valuation | £6.18 | £5.87 | £5.57 |
Granted in 2023 | Granted in 2023 | Granted in 2023 | |
Awards vesting | Awards vesting | Awards vesting | |
after one years | after two years | after three years | |
Share price at grant date | £6.70 | £6.70 | £6.70 |
Exercise price | £0.40 | £0.40 | £0.40 |
Expected dividend yield | 5.20% | 5.20% | 5.20% |
Expected stock price volatility | 44.41% | 38.77% | 42.93% |
Risk free interest rate | 3.97% | 3.40% | 3.44% |
Average expected life (years) | 1.00 | 2.00 | 3.00 |
Original grant date valuation | £5.98 | £5.66 | £5.37 |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
£million | £million | £million | £million | |
Cash and Bank of England reserve account | 445.0 | 351.6 | 445.0 | 351.6 |
Loans and advances to banks (Note 13) | 24.0 | 53.7 | 23.6 | 53.0 |
Less: | ||||
Cash ratio deposit | – | (4.8) | – | (4.8) |
Collateral margin account | – | (0.2) | – | (0.2) |
– | (5.0) | – | (5.0) | |
Cash and cash equivalents | 469.0 | 400.3 | 468.6 | 399.6 |
Stage 1 | Stage 2 | Stage 3 | Total gross | |||
loans and | ||||||
<= 30 days | > 30 days | advances to | ||||
past due | past due | Total | customers | |||
£million | £million | £million | £million | £million | £million | |
31 December 2024 | ||||||
Consumer Finance | ||||||
Retail Finance | 1,324.1 | 48.1 | 4.1 | 52.2 | 11.6 | 1,387.9 |
Vehicle Finance | 500.7 | 40.0 | 21.0 | 61.0 | 65.0 | 626.7 |
Business Finance | ||||||
Real Estate | ||||||
Finance | 1,046.9 | 209.0 | 0.1 | 209.1 | 97.9 | 1,353.9 |
Commercial | ||||||
Finance | 332.9 | 6.7 | – | 6.7 | 12.2 | 351.8 |
Total drawn | ||||||
exposure | 3,204.6 | 303.8 | 25.2 | 329.0 | 186.7 | 3,720.3 |
Off balance sheet | ||||||
Loan | ||||||
commitments | 262.4 | 0.8 | – | 0.8 | – | 263.2 |
Total gross | ||||||
exposure | 3,467.0 | 304.6 | 25.2 | 329.8 | 186.7 | 3,983.5 |
Less: | ||||||
Impairment | ||||||
allowance | (29.6) | (8.6) | (7.3) | (15.9) | (66.3) | (111.8) |
Provision for loan | ||||||
commitments | (0.9) | – | – | – | – | (0.9) |
Total net exposure | 3,436.5 | 296.0 | 17.9 | 313.9 | 120.4 | 3,870.8 |
Stage 1 | Stage 2 | Stage 3 | Total gross | |||
loans and | ||||||
<= 30 days | > 30 days | advances to | ||||
past due | past due | Total | Total | customers | ||
£million | £million | £million | £million | £million | £million | |
31 December 2023 | ||||||
Consumer Finance | ||||||
Retail Finance | 1,149.2 | 92.9 | 4.4 | 97.3 | 8.8 | 1,255.3 |
Vehicle Finance | 420.1 | 34.3 | 20.4 | 54.7 | 38.3 | 513.1 |
Business Finance | ||||||
Real Estate | ||||||
Finance | 1,024.9 | 134.4 | 1.5 | 135.9 | 91.0 | 1,251.8 |
Commercial | ||||||
Finance | 357.3 | 9.9 | – | 9.9 | 16.0 | 383.2 |
Total drawn | ||||||
exposure | 2,951.5 | 271.5 | 26.3 | 297.8 | 154.1 | 3,403.4 |
Off balance sheet | ||||||
Loan | ||||||
commitments | 299.1 | 2.2 | – | 2.2 | – | 301.3 |
Total gross | ||||||
exposure | 3,250.6 | 273.7 | 26.3 | 300.0 | 154.1 | 3,704.7 |
Less: | ||||||
Impairment | ||||||
allowance | (29.5) | (10.5) | (7.7) | (18.2) | (40.4) | (88.1) |
Provision for loan | ||||||
commitments | (0.8) | – | – | – | – | (0.8) |
2024 | 2023 | |
£million | £million | |
Central England | 113.2 | 99.5 |
Greater London | 691.5 | 709.5 |
Northern England | 124.8 | 89.2 |
South East England (excl. Greater London) | 273.5 | 233.3 |
South West England | 54.4 | 40.7 |
Scotland, Wales and Northern Ireland | 96.5 | 79.6 |
Gross loans and receivables | 1,353.9 | 1,251.8 |
Allowance for impairment | (12.5) | (8.0) |
Total | 1,341.4 | 1,243.8 |
2024 |
2023 |
|
£million |
£million |
|
Market value sensitivity |
||
+200bp parallel shift in yield curve |
1.5 |
2.5 |
-200bp parallel shift in yield curve |
(1.6) |
(2.7) |
Earnings at risk sensitivity |
||
+100bp parallel shift in yield curve |
1.5 |
1.2 |
-100bp parallel shift in yield curve |
(1.5) |
(1.2) |
More than |
More than |
|||||
Not more |
three months |
one year but |
||||
Carrying |
Gross nominal |
than three |
but less than |
less than five |
More than |
|
amount |
outflow |
months |
one year |
years |
five years |
|
£million |
£million |
£million |
£million |
£million |
£million |
|
At 31 December 2024 |
||||||
Due to banks |
365.8 |
374.1 |
52.6 |
321.5 |
– |
– |
Deposits from customers |
3,244.9 |
3,336.5 |
2,058.0 |
674.8 |
601.0 |
2.7 |
Subordinated liabilities |
93.3 |
136.8 |
– |
11.7 |
125.1 |
– |
Lease liabilities |
1.8 |
1.9 |
0.3 |
0.8 |
0.8 |
– |
Other financial liabilities |
23.1 |
23.1 |
23.1 |
– |
– |
– |
3,728.9 |
3,872.4 |
2,134.0 |
1,008.8 |
726.9 |
2.7 |
|
Derivative financial |
||||||
liabilities |
10.0 |
10.2 |
2.0 |
3.4 |
4.8 |
– |
3,738.9 |
3,882.6 |
2,136.0 |
1,012.2 |
731.7 |
2.7 |
|
More than |
More than |
|||||
Not more |
three months |
one year but |
||||
Carrying |
Gross nominal |
than three |
but less than |
less than five |
More than |
|
amount |
outflow |
months |
one year |
years |
five years |
|
£million |
£million |
£million |
£million |
£million |
£million |
|
At 31 December 2023 |
||||||
Due to banks |
402.0 |
435.9 |
12.1 |
15.4 |
408.4 |
– |
Deposits from customers |
2,871.8 |
2,949.5 |
1,532.0 |
806.7 |
608.9 |
1.9 |
Subordinated liabilities |
93.1 |
148.5 |
5.9 |
5.9 |
136.7 |
– |
Lease liabilities |
2.3 |
2.4 |
0.2 |
0.7 |
1.5 |
– |
Other financial liabilities |
25.9 |
25.9 |
25.9 |
– |
– |
– |
3,395.1 |
3,562.2 |
1,576.1 |
828.7 |
1,155.5 |
1.9 |
|
Derivative financial |
||||||
liabilities |
22.0 |
23.4 |
2.8 |
5.6 |
15.0 |
– |
3,417.1 |
3,585.6 |
1,578.9 |
834.3 |
1,170.5 |
1.9 |
More than |
More than |
|||||
Not more |
three months |
one year but |
||||
Carrying |
Gross nominal |
than three |
but less than |
less than five |
More than |
|
amount |
outflow |
months |
one year |
years |
five years |
|
£million |
£million |
£million |
£million |
£million |
£million |
|
At 31 December 2024 |
||||||
Lease liabilities |
1.6 |
1.7 |
0.3 |
0.7 |
0.7 |
– |
Other financial liabilities |
33.6 |
33.6 |
33.6 |
– |
– |
– |
Non-derivative financial |
||||||
liabilities |
3,739.2 |
3,882.7 |
2,144.5 |
1,008.7 |
726.8 |
2.7 |
Total |
3,749.2 |
3,892.9 |
2,146.5 |
1,012.1 |
731.6 |
2.7 |
More than |
||||||
Not more |
More than three |
one year but |
||||
Carrying |
Gross nominal |
than three |
months but less |
less than five |
More than |
|
amount |
outflow |
months |
than one year |
years |
five years |
|
£million |
£million |
£million |
£million |
£million |
£million |
|
At 31 December 2023 |
||||||
Lease liabilities |
2.1 |
2.1 |
0.2 |
0.7 |
1.2 |
– |
Other financial liabilities |
34.2 |
34.2 |
34.2 |
– |
– |
– |
Non-derivative financial |
||||||
liabilities |
3,403.2 |
3,570.2 |
1,584.4 |
828.7 |
1,155.2 |
1.9 |
Total |
3,425.2 |
3,593.6 |
1,587.2 |
834.3 |
1,170.2 |
1.9 |
2024 |
2023 |
|
£million |
£million |
|
(unaudited) |
(unaudited) |
|
Common Equity Tier 1 (‘CET 1’) |
||
Share capital |
7.6 |
7.6 |
Share premium |
84.0 |
83.8 |
Retained earnings |
271.1 |
254.8 |
Own shares |
(2.2) |
(1.4) |
IFRS 9 transition adjustment (See below for further details) |
0.1 |
2.1 |
Goodwill |
(1.0) |
(1.0) |
Intangible assets net of attributable deferred tax |
(4.0) |
(4.9) |
CET 1 capital before foreseeable dividend |
355.6 |
341.0 |
Foreseeable dividend |
(4.2) |
(3.1) |
CET 1 and Tier 1 capital |
351.4 |
337.9 |
Tier 2 |
||
Subordinated liabilities |
89.3 |
89.1 |
Less ineligible portion |
(25.0) |
(29.4) |
Total Tier 2 capital 1 |
64.3 |
59.7 |
Own funds |
415.7 |
397.6 |
Reconciliation to total equity: |
||
IFRS 9 transition adjustment |
(0.1) |
(2.1) |
Eligible subordinated liabilities |
(64.3) |
(59.7) |
Cash flow hedge reserve |
– |
(0.3) |
Goodwill and other intangible assets net of attributable deferred tax |
5.0 |
5.9 |
Foreseeable dividend |
4.2 |
3.1 |
Total equity |
360.5 |
344.5 |
Total |
Total |
|||||
carrying |
Fair value |
carrying |
Fair value |
|||
amount |
Fair value |
hierarchy |
amount |
Fair value |
hierarchy |
|
£million |
£million |
level |
£million |
£million |
level |
|
2024 |
2024 |
2024 |
2023 |
2023 |
2023 |
|
Cash and Bank of England |
||||||
reserve account |
445.0 |
445.0 |
Level 1 |
351.6 |
351.6 |
Level 1 |
Loans and advances to banks |
24.0 |
24.0 |
Level 2 |
53.7 |
53.7 |
Level 2 |
Loans and advances to customers |
3,608.5 |
3,612.3 |
Level 3 |
3,315.3 |
3,279.7 |
Level 3 |
Derivative financial instruments |
14.3 |
14.3 |
Level 2 |
25.5 |
25.5 |
Level 2 |
Other financial assets |
2.0 |
2.0 |
Level 3 |
2.4 |
2.4 |
Level 3 |
4,093.8 4,097.6 |
3,748.5 3,712.9 |
|||||
Due to banks |
365.8 |
365.8 |
Level 2 |
402.0 |
402.0 |
Level 2 |
Deposits from customers |
3,244.9 |
3,254.0 |
Level 3 |
2,871.8 |
2,850.1 |
Level 3 |
Derivative financial instruments |
10.0 |
10.0 |
Level 2 |
22.0 |
22.0 |
Level 2 |
Lease liabilities |
1.8 |
1.8 |
Level 3 |
2.3 |
2.3 |
Level 3 |
Other financial liabilities |
23.1 |
23.1 |
Level 3 |
25.9 |
25.9 |
Level 3 |
Subordinated liabilities |
93.3 |
90.2 |
Level 2 |
93.1 |
94.8 |
Level 3 |
3,738.9 3,744.9 |
3,417.1 3,397.1 |
Total |
Total |
|||||
carrying |
Fair value |
carrying |
Fair value |
|||
amount |
Fair value |
hierarchy |
amount |
Fair value |
hierarchy |
|
£million |
£million |
level |
£million |
£million |
level |
|
2024 |
2024 |
2024 |
2023 |
2023 |
2023 |
|
At 31 December 2024 |
||||||
Cash and Bank of England |
||||||
reserve account |
445.0 |
445.0 |
Level 1 |
351.6 |
351.6 |
Level 1 |
Loans and advances to banks |
23.6 |
23.6 |
Level 2 |
53.0 |
53.0 |
Level 2 |
Loans and advances to customers |
3,608.5 |
3,612.3 |
Level 3 |
3,315.3 |
3,279.7 |
Level 3 |
Derivative financial instruments |
14.3 |
14.3 |
Level 2 |
25.5 |
25.5 |
Level 2 |
Other financial assets |
4.0 |
4.0 |
Level 3 |
5.0 |
5.0 |
Level 3 |
4,095.4 4,099.2 |
3,750.4 3,714.8 |
|||||
Due to banks |
365.8 |
365.8 |
Level 2 |
402.0 |
402.0 |
Level 2 |
Deposits from customers |
3,244.9 |
3,254.0 |
Level 3 |
2,871.8 |
2,850.1 |
Level 3 |
Derivative financial instruments |
10.0 |
10.0 |
Level 2 |
22.0 |
22.0 |
Level 2 |
Lease liabilities |
1.6 |
1.6 |
Level 3 |
2.1 |
2.1 |
Level 3 |
Other financial liabilities |
33.6 |
33.6 |
Level 3 |
34.2 |
34.2 |
Level 3 |
Subordinated liabilities |
93.3 |
90.2 |
Level 2 |
93.1 |
94.8 |
Level 3 |
3,749.2 3,755.2 |
3,425.2 3,405.2 |
2024 | 2023 | |
£million | £million | |
Interest income and similar income | (30.3) | (28.8) |
Operating expenses | (0.4) | (0.4) |
Allowances for impairment of amounts due from related companies | 0.2 | (2.1) |
Investment income | 9.5 | 10.2 |
(21.0) | (21.1) | |
Equity contribution to subsidiaries re. share-based payments | 0.2 | 0.2 |
Company | Company | |
2024 | 2023 | |
£million | £million | |
Amounts receivable from subsidiary undertakings | 2.3 | 2.7 |
Amounts due to subsidiary undertakings | (12.5) | (10.5) |
(10.2) | (7.8) |
Average | |||||||
number of | Profit | Tax paid | |||||
Nature | Turnover | FTE | before tax | on profit | |||
Name | of activity | Location | £million | employees | £million | £million | |
Secure Trust | Banking | ||||||
31 December 2024 | Bank PLC | services | UK | 385.2 | 915 | 29.2 | 8.8 |
Secure Trust | Banking | ||||||
31 December 2023 | Bank PLC | services | UK | 321.3 | 874 | 33.4 | 8.6 |