Group | |||
2023 | |||
2024 | (restated) 1 | ||
Note | £m | £m | |
Interest income | 2 | ||
Interest expense | 3 | ( | ( |
Net interest income | |||
Fee and commission income | 4 | ||
Fee and commission expense | 4 | ( | ( |
Net fee and commission income | 4 | ||
Other income | |||
Total income | |||
Impairment charges | 12 | ( | ( |
Risk-adjusted income | |||
Operating costs | ( | ( | |
Statutory loss before taxation | 1,5 | ( | ( |
Tax credit | 6 | ||
Statutory loss for the year attributable to equity shareholders | ( | ( | |
Add back: | |||
Tax credit | 6 | ( | ( |
Amortisation of acquisition intangibles | 19 | ||
Exceptional items | 1 | ||
Goodwill write-off | 18 | ||
Adjusted (loss)/profit before tax | ( |
Group | |||
2023 | |||
2024 | (restated) 1 | ||
Note | £m | £m | |
Loss for the year attributable to equity shareholders | ( | ( | |
Items that will not be reclassified subsequently to the income statement: | |||
– actuarial movements on retirement benefit asset | 21 | ( | |
– tax on items taken directly to other comprehensive income | 6 | ( | |
– impact of change in UK tax rate on items in other comprehensive income | 6 | ( | |
Other comprehensive (expense)/income for the year | ( | ||
Total comprehensive expense for the year | ( | ( |
Group | |||
2023 | |||
2024 | (restated) 1 | ||
Note | pence | pence | |
Basic | 7 | ( | ( |
Diluted | 7 | ( | ( |
Group | |||
2024 | 2023 | ||
Note | pence | pence | |
Interim dividend | 8 | ||
Final dividend | 8 |
Group | Company | |||||
At | At | |||||
At | 31 December | 1 January | At | At | ||
2023 | 2023 | 31 December | ||||
(restated) 1 | (restated) 1 | 2023 | ||||
Note | £m | £m | £m | £m | £m | |
Assets | ||||||
Cash and cash equivalents | 11 | 10.5 | 14.7 | |||
Amounts receivable from customers | 12 | — | — | |||
Trade and other receivables | 13 | 768.4 | 914.9 | |||
Investments held at fair value through profit and loss | 14 | — | — | |||
Current tax asset | — | — | ||||
Property, plant and equipment | 15 | 0.5 | 0.7 | |||
Right of use assets | 16 | 7.4 | 10.9 | |||
Goodwill | 18 | — | — | |||
Other intangible assets | 19 | 1.4 | 1.7 | |||
Investment in subsidiaries | 20 | 247.9 | 241.6 | |||
Retirement benefit asset | 21 | 27.8 | 38.2 | |||
Derivative financial instruments | 22 | 0.6 | 1.0 | |||
Deferred tax assets | 23 | — | — | |||
Total assets | 1 | 1,064.5 | 1,223.7 | |||
Liabilities and equity | ||||||
Liabilities | ||||||
Trade and other payables | 24 | 20.9 | 235.4 | |||
Current tax liabilities | 8.2 | 3.1 | ||||
Provisions | 25 | 5.6 | — | |||
Lease liabilities | 26 | 11.3 | 13.6 | |||
Retail deposits | 27 | — | — | |||
Bank and other borrowings | 27 | 204.7 | 205.7 | |||
Derivative financial instruments | 22 | 1.7 | 3.0 | |||
Deferred tax liabilities | 23 | 5.6 | 7.8 | |||
Total liabilities | 1 | 258.0 | 468.6 | |||
Equity attributable to owners of the parent | ||||||
Share capital | 29 | 53.2 | 53.2 | |||
Share premium | 276.3 | 276.3 | ||||
Merger reserve | 280.5 | 280.5 | ||||
Other reserves | 31 | 10.0 | 11.3 | |||
Retained earnings | ( | ( | ( | 186.5 | 133.8 | |
Total equity | 1 | 806.5 | 755.1 | |||
Total liabilities and equity | 1,064.5 | 1,223.7 |
Share | Share | Merger | Other | Retained | |||
capital | premium | reserve | reserves | earnings 1 | Total | ||
Group | Note | £m | £m | £m | £m | £m | £m |
At 31 December 2022 | ( | ||||||
Prior year adjustment 1 | ( | ( | |||||
At 1 January 2023 | ( | ||||||
Loss for the year 1 | ( | ( | |||||
Other comprehensive income/(expense): | |||||||
– actuarial movements on retirement benefit asset | 21 | ||||||
– tax on items taken directly to other comprehensive income | 6 | ( | ( | ||||
– impact of change in UK tax rate 1 | 6 | ( | ( | ||||
Other comprehensive income for the year 1 | |||||||
Total comprehensive expense for the year 1 | ( | ( | |||||
Dividends (note 9) | ( | ( | |||||
Issue of share capital | |||||||
Share-based payment charge | 30 | ||||||
Transfer of share-based payment reserve on vesting | |||||||
of share awards | ( | ||||||
At 31 December 2023 1 | ( | ||||||
At 1 January 2024 | ( | ||||||
Loss for the year | ( | ( | |||||
Other comprehensive income/(expense): | |||||||
– actuarial movements on retirement benefit asset | 21 | ( | ( | ||||
– tax on items taken directly to other comprehensive income | 6 | ||||||
Other comprehensive expense for the year | ( | ( | |||||
Total comprehensive expense for the year | ( | ( | |||||
Dividends (note 9) | ( | ( | |||||
Share-based payment charge | 30 | ||||||
Transfer of share-based payment reserve on vesting | |||||||
of share awards | ( | ||||||
Purchase of shares for share awards | ( | ( | |||||
At | ( |
Group | Company | ||||
2024 | 2023 | 2024 | 2023 | ||
Note | £m | £m | £m | £m | |
Cash flows from operating activities | |||||
Cash generated from/(used in) operations 1 | 34 | (23.5) | 248.0 | ||
Finance costs paid | ( | ( | (31.0) | (55.3) | |
Finance income received | 15.9 | 24.4 | |||
Tax received/(paid) | ( | — | — | ||
Net cash generated from/(used in) operating activities | (38.6) | 217.1 | |||
Cash flows from investing activities | |||||
Purchase of intangible assets | 19 | ( | — | — | |
Purchase of property, plant and equipment | 15 | ( | ( | — | (0.3) |
Proceeds from sale of available for sale investment | — | — | |||
Acquisition of a subsidiary | ( | — | — | ||
Dividends received from subsidiaries | 32 | 40.0 | — | ||
Net cash generated from/ (used in) investing activities | ( | 40.0 | (0.3) | ||
Cash flows from financing activities | |||||
Proceeds from bank and other borrowings 2 | — | — | |||
Repayment of bank and other borrowings 2 | ( | ( | — | (163.5) | |
Payment of lease liabilities | ( | ( | (3.0) | (4.4) | |
Dividends paid to Company shareholders | ( | ( | (2.5) | (38.4) | |
Proceeds from issue of share capital | 29 | — | 0.1 | ||
Purchase of own shares for share awards | ( | (0.1) | — | ||
Net cash used in financing activities | ( | ( | (5.6) | (206.2) | |
Net increase/(decrease) in cash, cash equivalents and overdrafts | (4.2) | 10.6 | |||
Cash, cash equivalents and overdrafts at beginning of year | 14.7 | 4.1 | |||
Cash, cash equivalents and overdrafts at end of year | 10.5 | 14.7 | |||
Cash, cash equivalents and overdrafts at end of year comprise: | |||||
Cash at bank and in hand | 11 | 10.5 | 14.7 | ||
Overdrafts (held in bank and other borrowings) | 27 | ( | ( | — | — |
Total cash, cash equivalents and overdrafts | 10.5 | 14.7 |
2023 | VF | VF | Fraud | 2023 | |
as reported | restatement | representation | representation | restated | |
£m | £m | £m | £m | £m | |
Interest income | 556.0 | — | — | — | 556.0 |
Interest expense | (113.4) | — | — | — | (113.4) |
Net interest income | 442.6 | — | — | — | 442.6 |
Fee and commission income | 44.2 | — | — | — | 44.2 |
Fee and commission expense | (1.7) | — | — | — | (1.7) |
Net fee and commission income | 42.5 | — | — | — | 42.5 |
Other income | 3.7 | — | — | — | 3.7 |
Total income | 488.8 | — | — | — | 488.8 |
Impairment charges | (166.1) | (7.6) | — | 8.2 | (165.5) |
Risk-adjusted income/(expense) | 322.7 | (7.6) | — | 8.2 | 323.3 |
Operating costs | (327.1) | — | — | (8.2) | (335.3) |
Statutory loss before taxation | (4.4) | (7.6) | — | — | (12.0) |
Tax (credit)/charge | (1.6) | 1.9 | — | — | 0.3 |
Statutory loss for the year attributable to equity shareholders | (6.0) | (5.7) | — | — | (11.7) |
Gross customer interest earning balances | 2,351.1 | — | 51.6 | (1.6) | 2,401.1 |
Post-charge-off asset (PCOA) | 299.2 | — | (51.6) | — | 247.6 |
Deferred acquisition costs (DAC) | 89.6 | — | — | 89.6 | |
Other | 1.0 | — | — | — | 1.0 |
Gross receivables | 2,740.9 | — | — | (1.6) | 2,739.3 |
Impairment provision | (565.8) | (16.1) | — | 1.6 | (580.3) |
Net receivables | 2,175.1 | (16.1) | — | — | 2,159.0 |
% | Method | |
Land | Nil | — |
Over the | ||
Leasehold improvements | lease period | Straight line |
Equipment (including | ||
computer hardware) | 10 to 33 1/3 | Straight line |
Reducing | ||
Motor vehicles | 25 | balance |
Scenario for year | ||||
ended 2024 | Base | Upside | Downside | Severe |
Weighting | 60% | 15% | 20% | 5% |
2025 | 4.4 | 4.0 | 5.0 | 5.5 |
2026 | 4.5 | 4.1 | 6.3 | 7.6 |
2027 | 4.5 | 4.2 | 5.9 | 7.9 |
2028 | 4.5 | 4.2 | 5.3 | 6.8 |
2029 | 4.5 | 4.2 | 5.1 | 6.4 |
Five-year peak | 4.5 | 4.3 | 6.5 | 8.3 |
Scenario for year | ||||
ended 2023 | Base | Upside | Downside | Severe |
Weighting | 60% | 15% | 20% | 5% |
2024 | 4.5% | 3.9% | 4.8% | 5.1% |
2025 | 4.7% | 3.7% | 6.1% | 7.5% |
2026 | 4.7% | 4.2% | 6.2% | 8.0% |
2027 | 4.7% | 4.3% | 5.5% | 6.6% |
2028 | 4.7% | 4.4% | 5.2% | 5.8% |
Five-year peak | 4.8% | 4.5% | 6.4% | 8.4% |
Scenario for year | ||||
ended 2024 | Base | Upside | Downside | Severe |
Weighting | 60% | 15% | 20% | 5% |
2025 | 1.14% | 1.08% | 1.19% | 1.20% |
2026 | 1.15% | 0.96% | 1.32% | 1.37% |
2027 | 1.15% | 0.90% | 1.41% | 1.48% |
2028 | 1.13% | 0.88% | 1.44% | 1.50% |
2029 | 1.12% | 0.88% | 1.42% | 1.48% |
Five-year peak | 1.16% | 1.13% | 1.45% | 1.51% |
Change | |||
Complaint volumes | 2024 | 2023 | % |
CMC | 55,791 | 38,972 | 43% |
Direct | 31,770 | 30,637 | 4% |
Total | 87,561 | 69,609 | 26% |
Change | |||
Complaint uphold rates | 2024 | 2023 | % |
CMC | 6% | 11% | (5%) |
Direct | 30% | 35% | (5%) |
Total | 15% | 22% | (7%) |
Change | |||
FOS referral volumes | 2024 | 2023 | % |
CMC | 30,970 | 7,346 | 322% |
Direct | 3,423 | 2,628 | 30% |
Total | 34,393 | 9,974 | 245% |
Change | |||
FOS uphold rates | 2024 | 2023 | % |
CMC | 11% | 6% | 5% |
Direct | 31% | 31% | 0% |
Total | 13% | 14% | (1%) |
Repayable | Over 5 | |||||
on demand | <1 year | 1–2 years | 2–5 years | years | Total | |
2024 – Group | £m | £m | £m | £m | £m | £m |
Retail deposits | 780.9 | 1,165.2 | 414.6 | 144.2 | — | 2,504.9 |
Bank and other borrowings: | ||||||
– bank facilities | 1.1 | — | — | — | — | 1.1 |
– securitisation | — | 11.2 | 78.6 | 127.2 | — | 217.0 |
– Tier 2 capital | — | 17.8 | 17.8 | 53.3 | 244.4 | 333.3 |
– ILTR | — | 5.1 | — | — | — | 5.1 |
Total borrowings | 782.0 | 1,199.3 | 511.0 | 324.7 | 244.4 | 3,061.4 |
Trade and other payables | — | 46.1 | — | — | — | 46.1 |
Lease liabilities | — | 12.5 | 4.5 | 9.2 | 9.0 | 35.2 |
Derivative financial instruments | — | 5.8 | (0.7) | 0.1 | — | 5.2 |
Total | 782.0 | 1,263.7 | 514.8 | 334.0 | 253.4 | 3,147.9 |
Repayable | Over 5 | |||||
on demand | <1 year | 1–2 years | 2–5 years | years | Total | |
2023 – Group | £m | £m | £m | £m | £m | £m |
Retail deposits | — | 1,137.6 | 467.0 | 408.7 | — | 2,013.3 |
Bank and other borrowings: | ||||||
– bank facilities | 1.5 | — | — | — | — | 1.5 |
– senior public bonds | — | — | — | — | — | — |
– securitisation | — | 13.6 | 207.4 | — | — | 221.0 |
– retail bonds | — | — | — | — | — | — |
– Tier 2 capital | — | 17.8 | 17.8 | 53.3 | 271.0 | 359.9 |
– TFSME | — | 1.3 | 175.3 | — | — | 176.6 |
Total borrowings | 1.5 | 1,170.3 | 867.5 | 462.0 | 271.0 | 2,772.3 |
Trade and other payables | — | 44.1 | — | — | — | 44.1 |
Lease liabilities | — | 10.7 | 10.7 | 11.3 | 11.9 | 44.6 |
Derivative financial instruments | — | 6.2 | (0.7) | (3.7) | — | 1.8 |
Total | 1.5 | 1,231.3 | 877.5 | 469.6 | 282.9 | 2,862.8 |
Repayable | Over 5 | |||||
on demand | <1 year | 1–2 years | 2–5 years | years | Total | |
2024 – Company | £m | £m | £m | £m | £m | £m |
Bank and other borrowings: | ||||||
– Tier 2 capital | — | 17.8 | 17.8 | 53.3 | 244.4 | 333.3 |
Total borrowings | — | 17.8 | 17.8 | 53.3 | 244.4 | 333.3 |
Trade and other payables | — | 20.9 | — | — | — | 20.9 |
Lease liabilities | — | 4.7 | 0.8 | 2.4 | 4.8 | 12.7 |
Derivative financial instruments | — | 5.8 | (0.5) | 0.1 | — | 5.4 |
Total | — | 49.2 | 18.1 | 55.8 | 249.2 | 372.3 |
Repayable | Over 5 | |||||
on demand | <1 year | 1–2 years | 2–5 years | years | Total | |
2023 – Company | £m | £m | £m | £m | £m | £m |
Bank and other borrowings: | ||||||
– Tier 2 capital | — | 17.8 | 17.8 | 53.3 | 271.0 | 359.9 |
Total borrowings | — | 17.8 | 17.8 | 53.3 | 271.0 | 359.9 |
Trade and other payables | — | 235.4 | — | — | — | 235.4 |
Lease liabilities | — | 3.7 | 3.7 | 2.4 | 5.6 | 15.4 |
Derivative financial instruments | — | 6.2 | (0.2) | (3.0) | — | 3.0 |
Total | — | 263.1 | 21.3 | 52.7 | 276.6 | 613.7 |
2024 | 2023 | |
£m | £m | |
Economic value sensitivity | ||
+200bps parallel shift in yield curve | 0.7 | 6.0 |
-200bps parallel shift in yield curve | 8.2 | 6.0 |
Net interest income sensitivity | ||
(over 12-month period) | ||
+100bps parallel shift in yield curve | 1.1 | 0.1 |
-100bps parallel shift in yield curve | 1.6 | 0.1 |
2024 | 2023 | |||
Receivables | Notes in | Receivables | Notes in | |
secured | issue | secured | issue | |
Vehicle | £m | £m | £m | £m |
Oban Cards | ||||
2021-1 Holdings | ||||
Limited | 518.2 | 453.1 | 510.9 | 453.1 |
Moneybarn | ||||
Financing Limited | 320.9 | 320.9 | 321.0 | 321.0 |
2023 | ||
2024 | (restated) 1 | |
Regulatory capital (unaudited) | £m | £m |
Total equity ! | 441.2 | 569.1 |
Retirement benefit asset | (27.8) | (38.2) |
Deferred tax on retirement benefit asset | 7.0 | 9.5 |
Goodwill | (1.2) | (72.4) |
Intangible assets | (61.5) | (74.4) |
Deferred tax on intangible asset | 4.9 | 3.9 |
Foreseeable dividend | — | (2.5) |
Deferred tax assets not arising from temporary differences | (18.3) | (1.6) |
Common Equity Tier 1 capital | 344.3 | 393.4 |
Tier 2 capital | 200.0 | 200.0 |
Total regulatory capital | 544.3 | 593.4 |
Risk-weighted exposures | 1,834.8 | 1,975.6 |
CET1 ratio | 18.8% | 19.9% |
Total capital ratio | 29.7% | 30.0% |
Second | ||||||
Credit | Vehicle | Charge | Corporate | |||
Cards | Finance | Mortgages | Loans | Centre | Total | |
2024 | 2024 | 2024 | 2024 | 2024 | 2024 | |
£m | £m | £m | £m | £m | £m | |
Interest income | 406.3 | 133.1 | 4.8 | 15.4 | 5.8 | 565.4 |
Interest expense | (79.6) | (38.5) | (2.9) | (3.4) | (21.0) | (145.4) |
Net interest income | 326.7 | 94.6 | 1.9 | 12.0 | (15.2) | 420.0 |
Fee and commission income | 36.8 | — | — | — | 1.5 | 38.3 |
Fee and commission expense | (1.7) | — | — | — | (0.2) | (1.9) |
Net fee and commission income | 35.1 | — | — | — | 1.3 | 36.4 |
Other income | 0.2 | — | — | — | 1.9 | 2.1 |
Total income | 362.0 | 94.6 | 1.9 | 12.0 | (12.0) | 458.5 |
Impairment charges | (123.9) | (60.4) | (0.2) | (5.7) | (0.8) | (191.0) |
Risk-adjusted income | 238.1 | 34.2 | 1.7 | 6.3 | (12.8) | 267.5 |
Adjusted operating costs | (185.3) | (42.2) | (0.2) | (10.5) | (64.1) | (302.3) |
Adjusted PBT/(LBT) | 52.8 | (8.0) | 1.5 | (4.2) | (76.9) | (34.8) |
Exceptional items including goodwill write-off | (95.3) | (95.3) | ||||
Amortisation of acquisition intangibles | (6.2) | (6.2) | ||||
Statutory loss before taxation | (178.4) | (136.3) | ||||
Tax credit | 17.0 | |||||
Statutory loss for the year attributable to equity shareholders | (119.3) |
Vehicle | Second | |||||
Credit | Finance | Charge | Corporate | Total | ||
Cards | 2023 | Mortgages | Loans | Centre | 2023 | |
2023 | (restated) 1 | 2023 | 2023 | 2023 | (restated) 1 | |
£m | £m | £m | £m | £m | £m | |
Interest income | 371.0 | 150.3 | 0.4 | 25.9 | 8.4 | 556.0 |
Interest expense | (51.6) | (28.7) | (0.2) | (4.0) | (28.9) | (113.4) |
Net interest income | 319.4 | 121.6 | 0.2 | 21.9 | (20.5) | 442.6 |
Fee and commission income | 44.2 | — | — | — | — | 44.2 |
Fee and commission expense | (1.7) | — | — | — | — | (1.7) |
Net fee and commission income | 42.5 | — | — | — | — | 42.5 |
Other income | 1.3 | 2.0 | — | — | 0.4 | 3.7 |
Total income | 363.2 | 123.6 | 0.2 | 21.9 | (20.1) | 488.8 |
Impairment charges | (125.5) | (20.4) | — | (19.6) | — | (165.5) |
Risk-adjusted income | 237.7 | 103.2 | 0.2 | 2.3 | (20.1) | 323.3 |
Adjusted operating costs | (172.3) | (51.9) | (0.7) | (17.3) | (63.8) | (306.0) |
Adjusted PBT/(LBT) | 65.4 | 51.3 | (0.5) | (15.0) | (83.9) | 17.3 |
Exceptional items | (21.4) | (21.4) | ||||
Amortisation of acquisition intangibles | (7.9) | (7.9) | ||||
Statutory loss before taxation | (113.2) | (12.0) | ||||
Tax credit | 0.3 | |||||
Statutory loss for the year attributable to equity shareholders | (11.7) |
2024 | 2023 | |
£m | £m | |
Strategy consultancy costs | 7.9 | 3.5 |
Redundancy – outsourcing and other staff exits (note 10) | 6.2 | 7.2 |
Other outsourcing costs | 3.5 | 2.2 |
Property exit costs (note 16) | 3.5 | 4.1 |
Total transformation costs | 21.1 | 17.0 |
Other exceptional costs: | ||
Snoop acquisition costs (note 17) | 1.7 | 3.0 |
Legal and other advice | 0.8 | 1.0 |
Repayment Option Plan (ROP) provision release (note 25) | — | (2.0) |
CCD liquidation/scheme costs | (0.9) | 2.4 |
Third-party settlement (note 25) | 1.4 | — |
Total exceptional items | 24.1 | 21.4 |
Segment assets/ | ||||||
(liabilities) Segment liabilities | Net assets/(liabilities) | |||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Group | £m | £m | £m | £m | £m | £m |
Credit Cards, Personal Loans and Second Charge Mortgages | 2,514.8 | 2,195.7 | (2,161.8) | (1,802.0) | 353.0 | 393.7 |
Vehicle Finance (restated) 1 | 775.5 | 882.1 | (646.4) | (683.2) | 129.1 | 198.9 |
Corporate Centre | (2.6) | 41.2 | (38.3) | (64.7) | (40.9) | (23.5) |
Total before intra-group elimination | 3,287.7 | 3,119.0 | (2,846.5) | (2,549.9) | 441.2 | 569.1 |
Intra-group elimination | 87.6 | 75.7 | (87.6) | (75.7) | — | — |
Total Group (restated) 1 | 3,375.3 | 3,194.7 | (2,934.1) | (2,625.6) | 441.2 | 569.1 |
Capital expenditure | Depreciation | Amortisation | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Group | £m | £m | £m | £m | £m | £m |
Credit Cards, Personal Loans and Second Charge Mortgages | 12.7 | 12.9 | 1.4 | 1.3 | 8.2 | 8.6 |
Vehicle Finance | 0.8 | 0.7 | 0.9 | 0.5 | 0.1 | 0.1 |
Corporate Centre | 1.2 | 19.8 | 0.6 | 0.4 | 8.6 | 9.8 |
Total Group | 14.7 | 33.4 | 2.9 | 2.2 | 16.9 | 18.5 |
Group | ||
2023 | ||
2024 | (restated) 1 | |
Interest receivable from: | £m | £m |
Customer receivables (note 12) | 518.2 | 525.7 |
Cash balances held on deposit and other (note 11) | 44.9 | 25.6 |
Net fair value gains on derivative financial instruments (note 22) | 2.3 | 4.7 |
Total income | 565.4 | 556.0 |
Group | ||
2024 | 2023 | |
Interest payable on: | £m | £m |
Retail deposits | 99.8 | 57.7 |
Senior public and retail bonds | 27.9 | 35.9 |
Securitisation | 14.7 | 18.8 |
Lease liabilities finance costs | 3.0 | 1.0 |
Total interest expense | 145.4 | 113.4 |
Group | ||
2024 | 2023 | |
£m | £m | |
Fee and commission income | 38.3 | 44.2 |
Fee and commission expense | (1.9) | (1.7) |
Net fee and commission income | 36.4 | 42.5 |
Group | ||
2024 | 2023 | |
Profit before taxation is stated after charging/(crediting): | £m | £m |
Amortisation of other intangible assets: | ||
– computer software (note 19) | 10.7 | 10.6 |
– acquisition intangibles (note 19) | 6.2 | 7.9 |
Depreciation of property, plant and equipment (note 15) | 2.9 | 2.2 |
Loss on disposal of property, plant and equipment (note 15) | 0.3 | 1.3 |
Loss on disposal of intangibles (note 19) | — | 0.5 |
Depreciation of right of use assets (note 16) | 4.6 | 6.9 |
Impairment of right of use assets (note 16) | 3.5 | 4.1 |
Lease liability finance costs (note 3) | 3.0 | 1.0 |
Impairment of amounts receivable from customers (note 12) | 189.8 | 166.1 |
Employment costs (prior to exceptional redundancy costs (note 10 (b)) | 116.6 | 130.6 |
Exceptional items: | ||
- strategy consultancy costs | 7.9 | 3.5 |
- redundancy – outsourcing and other staff exits (note 10) | 6.2 | 7.2 |
- other outsourcing costs | 3.5 | 2.2 |
- property exit costs (note 16) | 3.5 | 4.1 |
- Snoop acquisition costs (note 17) | 1.7 | 3.0 |
- legal and other advice | 0.8 | 1.0 |
- Repayment Option Plan (ROP) provision release (note 25) | — | (2.0) |
- third-party settlement (note 25) | 1.4 | — |
- CCD liquidation/scheme costs (note 25) | (0.9) | 2.4 |
Group | ||
2024 | 2023 | |
Auditor’s remuneration | £m | £m |
Fees payable to the Company’s auditor for the audit of Company and consolidated financial statements | 0.5 | 0.4 |
Fees payable to the Company’s auditor and its associates for other services: | ||
– audit of Company’s subsidiaries pursuant to legislation | 1.8 | 1.6 |
– other non-audit services | 0.4 | 0.3 |
Total auditor’s remuneration | 2.7 | 2.3 |
2023 | ||
2024 | (restated) 1 | |
Tax (charge)/credit in the income statement | £m | £m |
Current tax – UK | 3.3 | 2.0 |
Deferred tax (note 23) – UK | 13.7 | (0.4) |
Impact of change in UK tax rate (note 23) | — | (1.3) |
Total tax credit | 17.0 | 0.3 |
2024 | |||||
Adjusted | Exceptional | Goodwill | |||
PBT | items | Amortisation | write-off | Total | |
£m | £m | £m | £m | £m | |
Loss on ordinary activities before tax | (34.8) | (24.1) | (6.2) | (71.2) | (136.3) |
Loss before tax multiplied by standard rate of corporation tax | |||||
in the UK of 25.0% | 8.7 | 6.0 | 1.6 | 17.8 | 34.1 |
Effect of: | |||||
– impact of change of UK tax rate (note (a)) | — | — | — | — | — |
– write-off of deferred tax assets (note (b)) | (0.3) | — | — | — | (0.3) |
– adjustments in respect of prior years (note (c)) | 1.3 | — | — | — | 1.3 |
– non-deductible asset write-off (note (d)) | (0.6) | (0.2) | — | — | (0.8) |
– non-deductible general expenses (note (e)) | (0.2) | (0.4) | — | (17.8) | (18.4) |
– benefit of capital losses (note (f)) | 1.1 | — | — | — | 1.1 |
Total tax credit | 10.0 | 5.4 | 1.6 | — | 17.0 |
2023 (restated) 1 | ||||
Adjusted | Exceptional | |||
PBT | items | Amortisation | Total | |
£m | £m | £m | £m | |
Profit/(loss) on ordinary activities before tax | 17.3 | (21.4) | (7.9) | (12.0) |
Profit/(loss) before tax multiplied by standard rate of corporation tax in the UK of 23.5% | (4.0) | 5.0 | 1.9 | 2.9 |
Effect of: | ||||
– impact of change of UK tax rate (note (a)) | (1.3) | — | — | (1.3) |
– write-off of deferred tax assets (note (b)) | (0.3) | — | — | (0.3) |
– adjustments in respect of prior years (note (c)) | (1.5) | — | — | (1.5) |
– non-deductible general expenses (note (e)) | (0.2) | (0.7) | — | (0.9) |
– benefit of capital losses (note (f)) | 1.4 | — | — | 1.4 |
Total tax (charge)/credit | (5.9) | 4.3 | 1.9 | 0.3 |
was not previously recognised. This gives rise to a beneficial impact on the tax charge in 2024 of £1.1m (2023: £1.4m). |
(g) Impact of bank corporation tax surcharge |
The adverse impact of the bank corporation tax surcharge amounts to £nil (2023: £nil) as the taxable profits of Credit Cards |
and Personal Loans are below the annual threshold (£25m to 31 March 2023; £100m thereafter) below which banking profits |
Group | ||
2024 | 2023 | |
£m | £m | |
Deferred tax credit/(charge) on actuarial movements on retirement benefit asset | 2.9 | (1.5) |
Impact of change in UK tax rate | — | (0.1) |
Total tax credit/(charge) on items taken directly to other comprehensive income | 2.9 | (1.6) |
2024 | 2023 (restated) 1 | |||||
Weighted | Weighted | |||||
average | average | |||||
number of | Per share | number of | Per share | |||
Loss | shares | amount | Loss | shares | amount | |
£m | m | pence | £m | m | pence | |
Basic loss per share | (119.3) | 255.5 | (46.7) | (11.7) | 253.0 | (4.6) |
Diluted loss per share | (119.3) | 255.5 | (46.7) | (11.7) | 253.0 | (4.6) |
2024 | 2023 (restated) 1 | |||||
Weighted | Weighted | |||||
average | average | |||||
(Loss)/ | number of | Per share | (Loss)/ | number of | Per share | |
earnings | shares | amount | earnings | shares | amount | |
£m | m | pence | £m | m | pence | |
Basic (loss)/earnings per share | (119.3) | 255.5 | (46.7) | (11.7) | 253.0 | (4.6) |
Amortisation of acquisition intangibles, net of tax | 4.6 | — | 1.8 | 6.1 | — | 2.3 |
Exceptional items, net of tax | 18.7 | — | 7.3 | 17.1 | — | 6.8 |
Goodwill write-off, net of tax | 71.2 | — | 27.9 | — | — | — |
Adjusted basic (loss)/earnings per share | (24.8) | 255.5 | (9.7) | 11.5 | 253.0 | 4.5 |
Diluted (loss)/earnings per share | (119.3) | 255.5 | (46.7) | (11.7) | 253.0 | (4.6) |
Amortisation of acquisition intangibles, net of tax | 4.6 | — | 1.8 | 6.1 | — | 2.3 |
Exceptional items, net of tax | 18.7 | — | 7.3 | 17.1 | — | 6.7 |
Goodwill write-off, net of tax | 71.2 | — | 27.9 | — | — | — |
Adjusted diluted (loss)/earnings per share | (24.8) | 255.5 | (9.7) | 11.5 | 262.8 | 4.4 |
Group | ||
2024 | 2023 | |
£m | £m | |
2022 final – 10.3p per share | — | 25.7 |
2023 interim – 5.0p per share | — | 12.7 |
2023 – final 1.0p per share | 2.5 | — |
Dividends paid | 2.5 | 38.4 |
Group and Company | ||
2024 | 2023 | |
£m | £m | |
Salary and other benefits | 2.4 | 2.5 |
Share-based payment charge | 1.0 | 0.9 |
Total directors’ remuneration | 3.4 | 3.4 |
Credit | 2024 | 2023 | ||||||
Cards, | ||||||||
Personal | Credit | |||||||
Loans and | Cards and | |||||||
Second Charge | Vehicle | Corporate | Personal | Vehicle | Corporate | |||
Mortgages | Finance | Centre | Group | Loans | Finance | Centre | Group | |
Full time | 668 | 241 | 339 | 1,248 | 1,007 | 338 | 359 | 1,704 |
Part time | 90 | 12 | 25 | 127 | 139 | 34 | 31 | 204 |
Total | 758 | 253 | 364 | 1,146 | 372 | 390 | 1,908 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Aggregate gross wages and salaries paid to the Group’s employees | 97.3 | 107.1 | 16.1 | 18.8 |
Employer’s National Insurance contributions | 10.1 | 12.1 | 2.1 | 3.1 |
Pension charge | 6.5 | 6.8 | 1.6 | 1.9 |
Share-based payment charge (note 30) | 2.7 | 4.6 | 1.5 | 2.4 |
Total employment cost prior to exceptional costs | 116.6 | 130.6 | 21.3 | 26.2 |
Exceptional redundancy cost | 6.2 | 7.2 | 3.0 | 1.9 |
Total employment costs | 122.8 | 137.8 | 24.3 | 28.1 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Central bank reserves | 948.7 | 683.1 | — | — |
Cash at bank | 55.2 | 60.2 | 10.5 | 14.7 |
Total cash and cash equivalents | 1,003.9 | 743.3 | 10.5 | 14.7 |
2024 | 2023 (restated) 1 | |||||
Due | Due in | Due | Due in | |||
within | more than | within | more than | |||
one year | one year | Total | one year | one year | Total | |
£m | £m | £m | £m | £m | £m | |
Credit Cards | 1,149.9 | — | 1,149.9 | 1,277.7 | — | 1,277.7 |
Vehicle Finance | 227.5 | 507.9 | 735.4 | 226.7 | 549.4 | 776.1 |
Second Charge Mortgages | — | 225.3 | 225.3 | — | 2.8 | 2.8 |
Personal Loans | 9.7 | 34.3 | 44.0 | 15.0 | 87.4 | 102.4 |
Total | 1,387.1 | 767.5 | 2,154.6 | 1,519.4 | 639.6 | 2,159.0 |
Fair value adjustment for portfolio hedged risk | (0.8) | (0.1) | (0.9) | (2.3) | (0.9) | (3.2) |
Total reported amounts receivable from customers | 1,386.3 | 767.4 | 2,153.7 | 1,517.1 | 638.7 | 2,155.8 |
2024 | 2023 (restated) 1 | |||||||||
Second | Second | |||||||||
Credit | Vehicle | Charge | Personal | Credit | Vehicle | Charge | Personal | |||
Cards | Finance | Mortgages | Loans | Group | Cards | Finance | Mortgages | Loans | Group | |
Group | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Gross amounts receivable | ||||||||||
from customers | 1,309.9 | 831.9 | 225.5 | 49.1 | 2,416.4 | 1,474.8 | 1,144.2 | 2.8 | 117.5 | 2,739.3 |
Allowance account | (160.0) | (96.5) | (0.2) | (5.1) | (261.8) | (197.1) | (368.1) | — | (15.1) | (580.3) |
Reported amounts receivable | ||||||||||
from customers | 1,149.9 | 735.4 | 225.3 | 44.0 | 2,154.6 | 1,277.7 | 776.1 | 2.8 | 102.4 | 2,159.0 |
2024 | 2023 (represented) | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Credit Cards | £m | £m | £m | £m | £m | £m | £m | £m |
Gross carrying amount | ||||||||
At 1 January | 1,199.5 | 161.2 | 114.1 | 1,474.8 | 1,116.1 | 148.6 | 186.6 | 1,451.3 |
Originations 1 | 21.9 | — | — | 21.9 | 66.9 | — | — | 66.9 |
Drawdowns | 2,007.5 | 76.5 | 8.5 | 2,092.5 | 2,245.2 | 74.1 | 13.2 | 2,332.5 |
Net transfers and changes in credit risk: | ||||||||
– from Stage 1 to Stage 2 | (376.7) | 376.7 | — | — | (459.1) | 459.1 | — | — |
– from Stage 1 to Stage 3 | (44.9) | — | 44.9 | — | (52.3) | — | 52.3 | — |
– from Stage 2 to Stage 1 | 290.1 | (290.1) | — | — | 247.3 | (247.3) | — | — |
– from Stage 2 to Stage 3 | — | (158.6) | 158.6 | — | — | (151.8) | 151.8 | — |
– from Stage 3 to Stage 1 | 16.7 | — | (16.7) | — | 9.3 | — | (9.3) | — |
– from Stage 3 to Stage 2 | — | 5.9 | (5.9) | — | — | 2.0 | (2.0) | — |
Write-offs | (11.7) | (9.6) | (36.4) | (57.7) | (13.3) | (9.6) | (31.5) | (54.4) |
Write-offs (debt sale) | — | — | (157.7) | (157.7) | — | — | (217.3) | (217.3) |
Repayments | (2,320.5) | (107.1) | (31.1) | (2,458.7) | (2,312.7) | (147.7) | (40.0) | (2,500.4) |
Interest and fee income | 345.6 | 46.6 | 2.9 | 395.1 | 340.5 | 45.4 | 7.8 | 393.7 |
Other movements | 9.1 | (1.7) | (7.7) | (0.3) | 11.6 | (11.6) | 2.5 | 2.5 |
At 31 December | 1,136.6 | 99.8 | 73.5 | 1,309.9 | 1,199.5 | 161.2 | 114.1 | 1,474.8 |
Allowance account | ||||||||
At 1 January | (84.7) | (57.5) | (54.9) | (197.1) | (92.7) | (58.1) | (118.9) | (269.7) |
Movements through income statement: | ||||||||
Originations 1 | (4.8) | — | — | (4.8) | (17.6) | — | — | (17.6) |
Drawdowns and net transfers and changes in credit risk: | ||||||||
– from Stage 1 to Stage 2 | 66.2 | (152.0) | (85.8) | 73.4 | (191.8) | — | (118.4) | |
– from Stage 1 to Stage 3 | 7.0 | — | (26.6) | (19.6) | 8.0 | — | (28.4) | (20.4) |
– from Stage 2 to Stage 1 | (41.2) | 94.3 | — | 53.1 | (27.4) | 94.1 | — | 66.7 |
– from Stage 2 to Stage 3 | — | 108.5 | (125.9) | (17.4) | — | 109.2 | (126.0) | (16.8) |
– from Stage 3 to Stage 1 | (3.9) | — | 5.1 | 1.2 | (0.9) | — | 3.0 | 2.1 |
– from Stage 3 to Stage 2 | — | (2.8) | 2.5 | (0.3) | — | (0.9) | 0.9 | — |
– remeasuring with existing stage | (32.6) | (21.4) | 1.2 | (52.8) | (42.1) | (25.1) | 7.8 | (59.4) |
– post-model overlays | 19.0 | (20.1) | (2.5) | (3.6) | 8.8 | 7.1 | 11.1 | 27.0 |
– write-offs | (9.9) | (3.3) | (6.6) | (19.8) | (9.2) | (3.5) | (6.0) | (18.7) |
– debt sales | — | — | 16.1 | 16.1 | — | — | 15.4 | 15.4 |
– derecognition of Stage 3 interest | — | — | 3.3 | 3.3 | — | — | 5.1 | 5.1 |
– recoveries | — | — | 3.1 | 3.1 | — | — | 7.2 | 7.2 |
– revaluations | — | — | 3.3 | 3.3 | — | — | (0.8) | (0.8) |
– other movements | — | — | 0.1 | 0.1 | 1.7 | 1.9 | (0.5) | 3.1 |
Total movements through income statement | (0.2) | 3.2 | (126.9) | (123.9) | (5.3) | (9.0) | (111.2) | (125.5) |
Movements through allowance account: | ||||||||
– write-offs (regular) | 12.0 | 9.7 | 36.4 | 58.1 | 13.3 | 9.6 | 31.5 | 54.4 |
– write-offs (debt sale) | — | — | 173.2 | 173.2 | — | — | 217.3 | 217.3 |
– debt sale proceeds | — | — | (60.6) | (60.6) | — | — | (71.3) | (71.3) |
– derecognition of Stage 3 interest | — | — | (3.3) | (3.3) | — | — | (5.1) | (5.1) |
– other | (0.4) | (0.1) | (5.9) | (6.4) | — | — | 2.8 | 2.8 |
Allowance account at 31 December | (73.3) | (44.7) | (42.0) | (160.0) | (84.7) | (57.5) | (54.9) | (197.1) |
Reported amounts receivable | ||||||||
from customers at 31 December | 1,063.3 | 55.1 | 31.5 | 1,149.9 | 1,114.8 | 103.7 | 59.2 | 1,277.7 |
Reported amounts receivable | ||||||||
from customers at 1 January | 1,114.8 | 103.7 | 59.2 | 1,277.7 | 1,023.4 | 90.5 | 67.7 | 1,181.6 |
2023 | ||
2024 | (represented) | |
Credit Cards | £m | £m |
Core model | 155.6 | 209.4 |
New model underlays (note (a)) | — | (12.7) |
Post-model overlays | 4.4 | 0.4 |
Total allowance account | 160.0 | 197.1 |
2023 | ||
2024 | (represented) | |
£m | £m | |
Post-model overlays | ||
Macroeconomic model redevelopment (note (b)) | 4.0 | — |
Other | 0.4 | 0.4 |
Total post-model overlays | 4.4 | 0.4 |
Total over/(underlays) | 4.4 | (12.3) |
2024 | 2023 (restated) | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Credit Cards | £m | £m | £m | £m | £m | £m | £m | £m |
Good | 995.9 | 70.0 | — | 1,065.9 | 990.6 | 114.2 | — | 1,104.8 |
Satisfactory | 140.7 | 29.8 | — | 170.5 | 208.9 | 47.0 | — | 255.9 |
Lower quality | — | — | 73.5 | 73.5 | — | — | 114.1 | 114.1 |
Total | 1,136.6 | 99.8 | 73.5 | 1,309.9 | 1,199.5 | 161.2 | 114.1 | 1,474.8 |
2024 | 2023 (restated) 1 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Vehicle Finance | £m | £m | £m | £m | £m | £m | £m | £m |
Gross carrying amount | ||||||||
At 1 January | 391.7 | 224.8 | 527.7 | 1,144.2 | 351.0 | 169.3 | 452.0 | 972.3 |
Originations | 311.1 | — | — | 311.1 | 381.6 | — | — | 381.6 |
Transfers due to changes in credit risk: | ||||||||
– from Stage 1 to Stage 2 | (63.6) | 63.6 | — | — | (159.0) | 159.0 | — | — |
– from Stage 1 to Stage 3 | (22.0) | — | 22.0 | (129.5) | — | 129.5 | — | |
– from Stage 2 to Stage 1 | 125.8 | (125.8) | — | — | 18.6 | (18.6) | — | — |
– from Stage 2 to Stage 3 | — | (15.9) | 15.9 | — | — | (59.4) | 59.4 | — |
– from Stage 3 to Stage 1 | 38.3 | — | (38.3) | — | 11.9 | — | (11.9) | — |
– from Stage 3 to Stage 2 | — | 41.7 | (41.7) | — | — | 18.8 | (18.8) | — |
Write-offs | — | — | (374.9) | (374.9) | — | — | (9.7) | (9.7) |
Repayments | (279.8) | (97.8) | (74.7) | (452.3) | (160.7) | (78.7) | (131.6) | (371.0) |
Interest and fee income | 72.2 | 30.3 | 30.6 | 133.1 | 66.5 | 34.1 | 51.7 | 152.3 |
Other movements | 32.6 | (0.8) | 38.9 | 70.7 | 11.3 | 0.3 | 7.1 | 18.7 |
At 31 December | 606.3 | 120.1 | 105.5 | 831.9 | 391.7 | 224.8 | 527.7 | 1,144.2 |
Allowance account | ||||||||
At 1 January | (18.2) | (27.0) | (322.9) | (368.1) | (15.9) | (25.8) | (275.2) | (316.9) |
Movements through income statement: | ||||||||
– originations | (40.0) | — | — | (40.0) | (64.4) | — | — | (64.4) |
Drawdowns and net transfers and changes in credit risk: | ||||||||
– from Stage 1 to Stage 2 | 15.9 | (44.9) | — | (29.0) | 21.2 | (23.1) | — | (1.9) |
– from Stage 1 to Stage 3 | 1.9 | — | (11.1) | (9.2) | 34.4 | — | (46.4) | (12.0) |
– from Stage 2 to Stage 1 | (13.0) | 38.8 | — | 25.8 | (0.9) | 3.2 | — | 2.3 |
– from Stage 2 to Stage 3 | — | 27.3 | (42.4) | (15.1) | — | 11.6 | (20.6) | (9.0) |
– from Stage 3 to Stage 1 | (2.3) | — | 11.1 | 8.8 | (0.3) | — | 2.1 | 1.8 |
– from Stage 3 to Stage 2 | — | (14.8) | 20.1 | 5.3 | — | (1.8) | 3.8 | 2.0 |
– remeasurements within existing stage | 38.1 | 0.1 | (49.2) | (11.0) | 5.6 | 5.3 | (18.2) | (7.3) |
– post-model overlays | (0.6) | (1.0) | (3.9) | (5.5) | 2.1 | 3.6 | 43.2 | 48.9 |
– write-offs | — | — | (30.4) | (30.4) | — | — | (8.6) | (8.6) |
– debt sales | — | — | 0.1 | 0.1 | — | — | — | — |
– derecognition of Stage 3 interest | — | — | 18.5 | 18.5 | — | — | 33.9 | 33.9 |
– recoveries | — | — | (0.2) | (0.2) | — | — | (1.7) | (1.7) |
– revaluations | — | — | 21.7 | 21.7 | — | — | (3.2) | (3.2) |
– other movements | — | — | 0.2 | 0.2 | — | — | (1.2) | (1.2.) |
Total amount recorded in impairment charges | — | 5.5 | (65.5) | (60.0) | (2.3) | (1.2) | (16.9) | (20.4) |
2024 | 2023 (restated) 1 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Vehicle Finance | £m | £m | £m | £m | £m | £m | £m | £m |
Movements through allowance account: | ||||||||
– write-offs | — | — | 374.9 | 374.9 | — | — | 9.7 | 9.7 |
– debt sale proceeds | — | — | (6.7) | (6.7) | — | — | — | — |
– derecognition of Stage 3 interest | — | — | (18.5) | (18.5) | — | — | (33.9) | (33.9) |
– other changes | — | — | (18.1) | (18.1) | — | — | 1.9 | 1.9 |
Allowance account at 31 December | (18.2) | (21.5) | (56.8) | (96.5) | (18.2) | (27.0) | (322.9) | (368.1) |
Reported amounts receivable from customers at 31 December | 588.1 | 98.6 | 48.7 | 735.4 | 373.5 | 197.8 | 204.8 | 776.1 |
Reported amounts receivable from customers at 1 January | 373.5 | 197.8 | 204.8 | 776.1 | 335.1 | 143.5 | 168.2 | 646.8 |
2023 | ||
2024 | (restated) 1 | |
Vehicle Finance | £m | £m |
Core model | 93.3 | 414.3 |
New model underlays (note (a)) | — | (47.0) |
Post-model overlays | 3.2 | 0.8 |
Total allowance account | 96.5 | 368.1 |
2023 | ||
2024 | (restated) 1 | |
£m | £m | |
Post-model (under)/overlays: | ||
12-month PD recalibration (note (b)) | 2.8 | — |
Macroeconomic LGD implementation (note (c)) | (0.9) | — |
Macroeconomic model redevelopment (note (d)) | 1.4 | — |
LGD recalibration (note (e)) | (0.6) | — |
Borrowers in financial difficulty (note (f)) | — | 0.8 |
Other | 0.5 | — |
Total post-model overlays | 3.2 | 0.8 |
Total over/(underlays) | 3.2 | (46.2) |
Relates to new model development executed in 2023. Refer to Cards section for further details. |
(b) 12-month PD recalibration |
Monitoring of the 12-month PD model indicated a recalibration was required for the ‘up to date’ segment. A PMA has been |
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Vehicle Finance | £m | £m | £m | £m | £m | £m | £m | £m |
Good quality | 516.9 | 11.1 | — | 528.0 | 127.9 | 46.3 | — | 174.2 |
Satisfactory quality | 78.9 | 35.8 | — | 114.7 | 229.9 | 87.3 | — | 317.2 |
Lower quality | 10.4 | 39.7 | — | 50.1 | 32.5 | 29.5 | — | 62.0 |
Below standard | 0.1 | 33.5 | 105.5 | 139.1 | 1.4 | 61.7 | 527.7 | 590.8 |
Gross carrying amount | 606.3 | 120.1 | 105.5 | 831.9 | 391.7 | 224.8 | 527.7 | 1,144.2 |
2024 | ||||
Stage 1 | Stage 2 | Stage 3 | Total | |
£m | £m | £m | £m | |
Gross carrying amount | ||||
At 1 January | 2.8 | — | — | 2.8 |
Originations | 217.7 | — | — | 217.7 |
Net transfers and changes in credit risk: | — | — | — | — |
- from Stage 1 to 2 | (1.2) | 1.2 | — | — |
- from Stage 1 to 3 | (0.1) | — | 0.1 | — |
Repayments | (8.9) | — | — | (8.9) |
Interest income | 4.8 | — | — | 4.8 |
Other movements | 9.1 | — | — | 9.1 |
At 31 December | 224.2 | 1.2 | 0.1 | 225.5 |
Allowance account | ||||
At 1 January | — | — | — | — |
Movements through income statement: | ||||
Originations | (0.1) | — | — | (0.1) |
Net transfers and changes in credit risk: | — | — | — | — |
- from Stage 1 to 2 | — | (0.1) | — | (0.1) |
Total amount recorded in impairment charges | (0.1) | (0.1) | — | (0.2) |
Allowance account at 31 December | (0.1) | (0.1) | — | (0.2) |
Reported amounts receivable from customers at 31 December | 224.1 | 1.1 | 0.1 | 225.3 |
Reported amounts receivable from customers at 1 January | 2.8 | — | — | 2.8 |
2023 | ||||
Stage 1 | Stage 2 | Stage 3 | Total | |
£m | £m | £m | £m | |
Gross carrying amount | ||||
At 1 January | — | — | — | — |
Originations | 2.8 | — | — | 2.8 |
At 31 December | 2.8 | — | — | 2.8 |
Allowance account | ||||
At 1 January and 31 December | — | — | — | — |
Allowance account at 31 December | — | — | — | — |
Reported amounts receivable from customers at 31 December | 2.8 | — | — | 2.8 |
Reported amounts receivable from customers at 1 January | — | — | — | — |
2024 | ||||
Stage 1 | Stage 2 | Stage 3 | Total | |
£m | £m | £m | £m | |
Good | 224.2 | — | — | 224.2 |
Satisfactory | — | 1.2 | — | 1.2 |
Lower quality | — | — | 0.1 | 0.1 |
Total | 224.2 | 1.2 | 0.1 | 225.5 |
2023 | ||||
Stage 1 | Stage 2 | Stage 3 | Total | |
£m | £m | £m | £m | |
Good | 2.8 | — | — | 2.8 |
Satisfactory | — | — | — | — |
Lower quality | — | — | — | — |
Total | 2.8 | — | — | 2.8 |
2024 | 2023 (represented) | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Personal Loans | £m | £m | £m | £m | £m | £m | £m | £m |
Gross carrying amount | ||||||||
At 1 January | 104.1 | 5.5 | 7.9 | 117.5 | 78.1 | 2.1 | 5.3 | 85.5 |
Originations | 6.4 | — | — | 6.4 | 109.4 | — | — | 109.4 |
Net transfers and changes in credit risk: | — | — | — | — | ||||
– from Stage 1 to Stage 2 | (24.7) | 24.7 | — | — | (22.1) | 22.1 | — | — |
– from Stage 1 to Stage 3 | (4.0) | — | 4.0 | — | (10.0) | — | 10.0 | — |
– from Stage 2 to Stage 1 | 13.8 | (13.8) | — | — | 5.8 | (5.8) | — | — |
– from Stage 2 to Stage 3 | — | (12.9) | 12.9 | — | — | (12.5) | 12.5 | — |
– from Stage 3 to Stage 1 | 0.7 | — | (0.7) | — | 0.2 | — | (0.2) | — |
– from Stage 3 to Stage 2 | — | 0.9 | (0.9) | — | — | 0.1 | (0.1) | — |
Write-offs | — | — | (20.6) | (20.6) | — | — | (18.2) | (18.2) |
Repayments | (66.3) | (2.7) | (2.2) | (71.2) | (81.3) | (1.2) | (1.9) | (84.4) |
Interest and fee income | 14.3 | 0.9 | 0.2 | 15.4 | 24.0 | 0.7 | 1.2 | 25.9 |
Other movements | (0.1) | (0.2) | 1.9 | 1.6 | — | — | (0.7) | (0.7) |
At 31 December | 44.2 | 2.4 | 2.5 | 49.1 | 104.1 | 5.5 | 7.9 | 117.5 |
2024 | 2023 (represented) | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Personal Loans | £m | £m | £m | £m | £m | £m | £m | £m |
Allowance account | ||||||||
At 1 January | (6.3) | (2.4) | (6.4) | (15.1) | (5.0) | (0.7) | (3.5) | (9.2) |
Originations | (0.8) | — | — | (0.8) | (8.4) | — | — | (8.4) |
Movements through income statement: | ||||||||
Drawdowns and net transfers and changes in credit risk: | ||||||||
– from Stage 1 to Stage 2 | 3.0 | (7.5) | — | (4.5) | 5.2 | (8.7) | — | (3.5) |
– from Stage 1 to Stage 3 | 0.5 | — | (2.2) | (1.7) | 2.2 | — | (5.9) | (3.7) |
– from Stage 2 to Stage 1 | (1.4) | 3.5 | — | 2.1 | (0.9) | 1.9 | — | 1.0 |
– from Stage 2 to Stage 3 | — | 6.1 | (8.5) | (2.4) | — | 5.3 | (7.0) | (1.7) |
– from Stage 3 to Stage 1 | (0.1) | — | 0.3 | 0.2 | — | — | — | — |
– from Stage 3 to Stage 2 | — | (0.4) | 0.6 | 0.2 | — | — | — | — |
– remeasurement with existing stage | 2.8 | (0.4) | 0.7 | 3.1 | (0.4) | 0.6 | 0.2 | |
– post-model overlays | (0.5) | 0.2 | 0.1 | (0.2) | (0.3) | (0.3) | (0.8) | (1.4) |
– write-offs | — | — | (6.9) | (6.9) | — | — | (7.9) | (7.9) |
– debt sales | — | — | 1.3 | 1.3 | — | — | 2.0 | 2.0 |
– derecognition of Stage 3 interest | — | — | 0.7 | 0.7 | — | — | 1.1 | 1.1 |
– recoveries | — | — | 3.2 | 3.2 | — | — | 1.9 | 1.9 |
– revaluations | — | — | — | — | — | — | — | — |
– other movements | — | — | — | — | 1.3 | 0.1 | (0.6) | 0.8 |
Total movements through income statement | 3.5 | 1.5 | (10.7) | (5.7) | (1.3) | (1.7) | (16.6) | (19.6) |
Movements through allowance | ||||||||
account: | ||||||||
– write-offs | — | — | 20.6 | 20.6 | — | — | 18.2 | 18.2 |
– debt sale proceeds | — | — | (1.3) | (1.3) | — | — | (2.0) | (2.0) |
– derecognition of Stage 3 interest | — | — | (0.7) | (0.7) | — | — | (1.1) | (1.1) |
– other | — | — | (2.9) | (2.9) | — | — | (0.1) | (1.4) |
Allowance account at 31 December | (2.8) | (0.9) | (1.4) | (5.1) | (6.3) | (2.4) | (6.4) | (15.1) |
Reported amounts receivable from customers at 31 December | 41.4 | 1.5 | 1.1 | 44.0 | 97.8 | 3.1 | 1.5 | 102.4 |
Reported amounts receivable from customers at 1 January | 97.8 | 3.1 | 1.5 | 102.4 | 73.1 | 1.4 | 1.8 | 76.3 |
2024 | 2023 | |
Personal Loans | £m | £m |
Core model | 5.1 | 13.1 |
New model overlays (note (a)) | — | 2.0 |
Post-model overlays | — | — |
Total allowance account | 5.1 | 15.1 |
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Personal Loans | £m | £m | £m | £m | £m | £m | £m | £m |
Good | 33.0 | 1.4 | — | 34.4 | 73.1 | 0.6 | — | 73.7 |
Satisfactory | 11.2 | 1.0 | — | 12.2 | 31.0 | 4.9 | — | 35.9 |
Lower quality | — | — | 2.5 | 2.5 | — | — | 7.9 | 7.9 |
Total | 44.2 | 2.4 | 2.5 | 49.1 | 104.1 | 5.5 | 7.9 | 117.5 |
2024 | 2023 | |||||||||
Second | Second | |||||||||
Credit | Vehicle | Charge | Personal | Credit | Vehicle | Charge | Personal | |||
Cards | Finance | Mortgages | Loans | Group | Cards | Finance | Mortgages | Loans | Group | |
Group | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Brought forward | 32.3 | 56.0 | 0.1 | 1.2 | 89.6 | 30.3 | 44.3 | — | 1.3 | 75.9 |
Capitalised | 5.8 | 31.6 | 9.2 | — | 46.6 | 15.1 | 37.6 | 0.1 | 1.5 | 54.3 |
Amortised | (12.6) | (31.4) | (0.9) | (0.8) | (45.7) | (13.1) | (25.9) | — | (1.6) | (40.6) |
Written off | — | (6.5) | — | — | (6.5) | — | — | — | — | — |
Carried forward | 25.5 | 49.7 | 8.4 | 0.4 | 84.0 | 32.3 | 56.0 | 0.1 | 1.2 | 89.6 |
Group | ||
2024 | 2023 | |
Impairment charge on amounts receivable from customers | £m | £m |
Credit Cards | 123.9 | 125.5 |
Vehicle Finance | 60.0 | 20.4 |
Second Charge Mortgages | 0.2 | — |
Personal Loans | 5.7 | 19.6 |
Total impairment charge | 189.8 | 165.5 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Other receivables | 34.2 | 19.5 | 9.4 | 9.5 |
Stock | 2.0 | 1.8 | — | — |
Finance lease receivable (note (a)) | 6.2 | 6.3 | — | — |
Amounts placed on deposit by Group undertaking | — | — | 23.0 | 15.0 |
Amounts owed by Group undertakings | — | — | 731.2 | 887.0 |
Prepayments | 28.9 | 27.9 | 4.8 | 3.4 |
Accrued income | 1.2 | 0.4 | — | — |
Total trade and other receivables | 72.5 | 55.9 | 768.4 | 914.9 |
Group | ||
2024 | 2023 | |
£m | £m | |
Due within one year | 1.0 | — |
Due between one and five years | 3.9 | 3.9 |
Due in more than five years | 1.6 | 2.9 |
Total | 6.5 | 6.8 |
Unearned finance cost | (0.3) | (0.5) |
Total lease receivable | 6.2 | 6.3 |
2024 | 2023 | |
£m | £m | |
Recoverable after 12 months | 5.5 | 6.8 |
Recoverable within 12 months | 1.0 | — |
Total | 6.5 | 6.8 |
2024 | 2023 | |
£m | £m | |
Recoverable after 12 months | 5.3 | 6.4 |
Recoverable within 12 months | 0.9 | (0.1) |
Total | 6.2 | 6.3 |
Group | ||
2024 | 2023 | |
£m | £m | |
Visa shares | 2.3 | 5.4 |
Total investments | 2.3 | 5.4 |
Leasehold | Equipment | ||
land and | and | ||
buildings | vehicles | Total | |
Group | £m | £m | £m |
Cost | |||
At 1 January 2024 | 8.3 | 21.9 | 30.2 |
Additions | — | 2.2 | 2.2 |
Disposals | (0.2) | (2.3) | (2.5) |
At 31 December 2024 | 8.1 | 21.8 | 29.9 |
Accumulated depreciation and impairment | |||
At 1 January 2024 | 2.0 | 20.1 | 22.1 |
Charged to the income statement – depreciation | 0.8 | 2.1 | 2.9 |
Disposals | (0.2) | (2.0) | (2.2) |
At 31 December 2024 | 2.6 | 20.2 | 22.8 |
Net book value at 31 December 2024 | 5.5 | 1.6 | 7.1 |
Net book value at 1 January 2024 | 6.3 | 1.8 | 8.1 |
Leasehold | Equipment | ||
land and | and | ||
buildings | vehicles | Total | |
Group | £m | £m | £m |
Cost | |||
At 1 January 2023 | 8.6 | 23.2 | 31.8 |
Additions | 1.6 | 3.3 | 4.9 |
Disposals | (1.9) | (4.6) | (6.5) |
At 31 December 2023 | 8.3 | 21.9 | 30.2 |
Accumulated depreciation and impairment | |||
At 1 January 2023 | 2.8 | 20.7 | 23.5 |
Charged to the income statement – depreciation | 0.1 | 2.1 | 2.2 |
Disposals | (0.9) | (2.7) | (3.6) |
At 31 December 2023 | 2.0 | 20.1 | 22.1 |
Net book value at 31 December 2023 | 6.3 | 1.8 | 8.1 |
Net book value at 1 January 2023 | 5.8 | 2.5 | 8.3 |
Leasehold | Equipment | ||
land and | and | ||
buildings | vehicles | Total | |
Company | £m | £m | £m |
Cost | |||
At 1 January 2024 | 0.2 | 12.2 | 12.4 |
Additions | — | — | — |
Disposals | — | — | — |
At 31 December 2024 | 0.2 | 12.2 | 12.4 |
Accumulated depreciation | |||
At 1 January 2024 | 0.1 | 11.6 | 11.7 |
Charged to the income statement – depreciation | — | 0.1 | 0.1 |
Disposals | — | — | — |
At 31 December 2024 | 0.1 | 11.7 | 11.8 |
Net book value at 31 December 2024 | 0.1 | 0.5 | 0.6 |
Net book value at 1 January 2024 | 0.1 | 0.6 | 0.7 |
Leasehold | Equipment | ||
land and | and | ||
buildings | vehicles | Total | |
Company | £m | £m | £m |
Cost | |||
At 1 January 2023 | 0.2 | 12.2 | 12.4 |
Additions | — | — | — |
Disposals | — | — | — |
At 31 December 2023 | 0.2 | 12.2 | 12.4 |
Accumulated depreciation | |||
At 1 January 2023 | 0.1 | 11.4 | 11.5 |
Charged to the income statement | — | 0.2 | 0.2 |
Disposals | — | — | — |
At 31 December 2023 | 0.1 | 11.6 | 11.7 |
Net book value at 31 December 2023 | 0.1 | 0.6 | 0.7 |
Net book value at 1 January 2023 | 0.1 | 0.8 | 0.9 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
Group | £m | £m | £m | £m |
Cost | ||||
At 1 January | 72.8 | 71.0 | 23.8 | 22.9 |
Additions and revaluations | 1.3 | 1.8 | 0.7 | 0.9 |
Disposals | — | — | — | — |
At 31 December | 74.1 | 72.8 | 24.5 | 23.8 |
Accumulated depreciation and impairment | ||||
At 1 January | 49.6 | 38.6 | 12.9 | 10.2 |
Charged to the income statement – depreciation | 4.6 | 6.9 | 1.3 | 2.7 |
Charged to the income statement – impairment | 3.5 | 4.1 | 2.9 | — |
At 31 December | 57.7 | 49.6 | 17.1 | 12.9 |
Net book value at 31 December | 16.4 | 23.2 | 7.4 | 10.9 |
Net book value at 1 January | 23.2 | 32.4 | 10.9 | 12.7 |
Group | ||
2024 | 2023 | |
£m | £m | |
Cost | ||
At 1 January | 74.5 | 73.3 |
Additions | — | 1.2 |
Write-off | (71.2) | — |
At 31 December | 3.3 | 74.5 |
Accumulated impairment | ||
At 1 January and 31 December | 2.1 | 2.1 |
Net book value at 31 December | 1.2 | 72.4 |
Net book value at 1 January | 72.4 | 71.2 |
2024 | 2023 | |||||
Acquisition | Computer | Acquisition | Computer | |||
intangibles | software | Total | intangibles | software | Total | |
Group | £m | £m | £m | £m | £m | £m |
Cost | ||||||
At 1 January | 86.1 | 85.1 | 171.2 | 75.0 | 68.5 | 143.5 |
Additions | — | 12.5 | 12.5 | 11.1 | 19.0 | 30.1 |
Disposals | — | (15.5) | (15.5) | — | (2.4) | (2.4) |
At 31 December | 86.1 | 82.1 | 168.2 | 86.1 | 85.1 | 171.2 |
Accumulated amortisation and impairment | ||||||
At 1 January | 70.4 | 26.4 | 96.8 | 62.5 | 17.7 | 80.2 |
Charged to the income statement – amortisation | 6.2 | 10.7 | 16.9 | 7.9 | 10.6 | 18.5 |
Charged to the income statement – impairment | — | 8.5 | 8.5 | — | — | — |
Disposals | — | (15.5) | (15.5) | — | (1.9) | (1.9) |
At 31 December | 76.6 | 30.1 | 106.7 | 70.4 | 26.4 | 96.8 |
Net book value at 31 December | 9.5 | 52.0 | 61.5 | 15.7 | 58.7 | 74.4 |
Net book value at 1 January | 15.7 | 58.7 | 74.4 | 12.5 | 50.8 | 63.3 |
Company | ||
2024 | 2023 | |
£m | £m | |
Cost | ||
At 1 January | 265.3 | 230.7 |
Additions | 85.9 | 34.8 |
Disposals | (1.5) | (0.2) |
At 31 December | 349.7 | 265.3 |
Accumulated impairment losses | ||
At 1 January | 23.7 | 23.3 |
Charge to the income statement | 78.5 | 0.4 |
Disposals | (0.4) | — |
At 31 December | 101.8 | 23.7 |
Net book value at 31 December | 247.9 | 241.6 |
Net book value at 1 January | 241.6 | 207.4 |
Accumulated | |||
impairment | Carrying | ||
Cost | losses | value | |
Company | £m | £m | £m |
Provident Financial Holdings Limited | 238.6 | — | 238.6 |
Provident Financial Group Limited | 29.9 | (22.6) | 7.3 |
Provident Yes Car Credit Limited | 75.2 | (75.2) | — |
Yes Car Credit Limited | 3.2 | (3.2) | — |
Other | 2.8 | (0.8) | 2.0 |
Net book value at 31 December | 349.7 | (101.8) | 247.9 |
Country of | Class | % | |||
Company | Activity | incorporation | of capital | holding | |
Vanquis Bank | Vanquis Bank Limited | Financial services | England | Ordinary | 100 1 |
Moneybarn | Duncton Group Limited | Financial services | England | Ordinary | 100 1 |
Moneybarn Group Limited | Financial services | England | Ordinary | 100 1 | |
Moneybarn No. 1 Limited | Financial services | England | Ordinary | 100 1 | |
Central | Provident Financial Holdings Limited | Intermediate holding company | England | Ordinary | 100 |
Group and Company | ||||
2024 | 2023 | |||
£m | % | £m | % | |
Equities | 63.7 | 14 | 55.5 | 11 |
Corporate bonds | 46.6 | 10 | 191.0 | 37 |
Government bonds | 316.8 | 70 | 145.1 | 28 |
Index linked government bonds | — | — | 110.9 | 22 |
Other quoted securities | — | — | 9.5 | 2 |
Cash and money market funds | 26.6 | 6 | 0.9 | — |
Total fair value of scheme assets | 453.7 | 100 | 512.9 | 100 |
Present value of funded defined benefit obligation | (425.9) | (474.7) | ||
Net retirement benefit asset recognised in the balance sheet | 27.8 | 38.2 |
2024 | 2023 | |
Group and Company | £m | £m |
Pension asset as at 1 January | 38.2 | 30.7 |
Cash contributions made by the Group | 0.8 | 0.8 |
Return on assets being held to meet pension obligations in excess of discount rate | (54.6) | (7.8) |
Change in demographic assumptions | (0.9) | 19.3 |
Increase/(decrease) in discount rate used to discount future liabilities | 48.2 | (7.4) |
Change in inflation rate used to forecast pensions | (4.5) | 1.1 |
Actuarial/membership experience | 0.2 | 1.2 |
Other | 0.4 | 0.3 |
Pension asset as at 31 December | 27.8 | 38.2 |
Group and Company | ||
2024 | 2023 | |
£m | £m | |
Administration costs and taxes | (1.3) | (1.1) |
Interest on scheme liabilities | (21.7) | (23.0) |
Interest on scheme assets | 23.4 | 24.4 |
Credit recognised in the income statement | 0.4 | 0.3 |
Group and Company | ||
2024 | 2023 | |
£m | £m | |
Fair value of scheme assets at 1 January | 512.9 | 520.7 |
Interest on scheme assets | 23.4 | 24.4 |
Actuarial movement on scheme assets | (54.6) | (7.8) |
Contributions by the Group/Company | 0.8 | 0.8 |
Net benefits paid out | (28.8) | (25.2) |
Fair value of scheme assets at 31 December | 453.7 | 512.9 |
Group and Company | ||
2024 | 2023 | |
£m | £m | |
Present value of the defined benefit obligation at 1 January | (474.7) | (490.0) |
Administration costs and taxes | (1.3) | (1.1) |
Interest on scheme liabilities | (21.7) | (23.0) |
Actuarial movement – experience | 0.2 | 1.2 |
Actuarial movement – demographic assumptions | (0.9) | 19.3 |
Actuarial movement – financial assumptions | 43.7 | (6.3) |
Net benefits paid out | 28.8 | 25.2 |
Present value of the defined benefit obligation at 31 December | (425.9) | (474.7) |
Group and Company | ||
2024 | 2023 | |
% | % | |
Price inflation – RPI | 3.20 | 3.10 |
Price inflation – CPI | 2.75 | 2.60 |
Rate of increase to pensions in payment | 3.00 | 2.95 |
Inflationary increases to pensions in deferment | 2.75 | 2.60 |
Discount rate | 5.55 | 4.65 |
Male | Female | |||
2024 | 2023 | 2024 | 2023 | |
Group and Company | years | years | years | years |
Current pensioner aged 65 | 21.2 | 21.2 | 23.0 | 22.9 |
Current member aged 45 from age 65 | 21.2 | 21.1 | 24.0 | 23.8 |
Group and Company | ||
2024 | 2023 | |
£m | £m | |
Discount rate decreased by 0.5% | 24.4 | 30.5 |
Inflation increased by 0.1% | 2.2 | 2.7 |
Life expectancy increased by one year | 16.4 | 19.5 |
Group and Company | ||
2024 | 2023 | |
£m | £m | |
Interest on scheme assets | 23.4 | 24.4 |
Actuarial movement on scheme assets | (54.6) | (7.8) |
Actual return on scheme assets | (31.2) | 16.6 |
Group and Company | ||
2024 | 2023 | |
£m | £m | |
Actuarial movement on scheme assets | (54.6) | (7.8) |
Actuarial movement on scheme liabilities | 43.0 | 14.2 |
Total movement recognised in other comprehensive income in the year | (11.6) | 6.4 |
Cumulative movement recognised in other comprehensive income | (159.9) | (148.3) |
2024 | 2023 | |
Group and Company | £m | £m |
Fair value of scheme assets | 453.7 | 512.9 |
Present value of funded defined benefit obligation | (425.9) | (474.7) |
Retirement benefit asset recognised in the balance sheet | 27.8 | 38.2 |
Experience (losses)/gains on scheme assets: | ||
– amount (£m) | (54.6) | (7.8) |
– percentage of scheme assets (%) | (12.0) | (1.5) |
Experience (gains)/losses on scheme liabilities: | ||
– amount (£m) | (0.2) | (1.2) |
– percentage of scheme liabilities (%) | — | 0.3 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
Fair value of derivatives | £m | £m | £m | £m |
Securitisation balance guarantee swap | (0.3) | 1.3 | — | — |
Group balance guarantee swap | (0.2) | (1.8) | (0.2) | (1.8) |
Tier 2 swap | (1.3) | — | (1.3) | — |
Internal retail deposit swaps | — | — | 0.4 | (0.2) |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
Notional value of derivatives | £m | £m | £m | £m |
Securitisation balance guarantee swap | 296.4 | 304.7 | — | — |
Group balance guarantee swap | 296.4 | 304.7 | 296.4 | 304.7 |
Tier 2 swap | 200.0 | 200.0 | 200.0 | 200.0 |
Internal retail deposit swaps | — | — | 130.0 | 380.0 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
Fair value adjustment for hedged risk | £m | £m | £m | £m |
Securitisation balance guarantee swap (hedge accounting terminated in 2022) | (0.9) | (3.2) | — | — |
Tier 2 swap | 2.5 | 1.0 | 2.5 | 1.0 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
Hedge ineffectiveness | £m | £m | £m | £m |
Securitisation balance guarantee swap (hedge accounting terminated in 2022) | — | — | — | — |
Tier 2 swap | — | 0.1 | — | 0.1 |
Total | — | 0.1 | — | 0.1 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
Asset/(liability) | £m | £m | £m | £m |
At 1 January | 8.4 | 14.5 | (7.8) | (5.3) |
Credit/(charge) to the income statement | 13.7 | (0.4) | (0.7) | (0.9) |
Acquisition of Snoop | — | (2.8) | — | — |
Credit/(charge) on other comprehensive income prior to impact of change in UK tax | ||||
rate | 2.9 | (1.5) | 2.9 | (1.5) |
Impact of change in UK tax rate: | ||||
– (charge)/credit to the income statement | — | (1.3) | — | — |
– (charge)/credit to other comprehensive income | — | (0.1) | — | (0.1) |
At 31 December | 25.0 | 8.4 | (5.6) | (7.8) |
2024 | |||||||
Accelerated | Retirement | Other | |||||
capital | Visa | Tax | benefit | temporary | |||
allowances | shares | losses | IFRS 9 | obligations | differences | Total | |
Group – asset/(liability) | £m | £m | £m | £m | £m | £m | £m |
At 1 January | 1.4 | (1.4) | 1.9 | 19.6 | (9.6) | (3.5) | 8.4 |
Credit/(charge) to the income statement | 1.3 | 0.9 | 17.6 | (5.0) | (0.3) | (0.8) | 13.7 |
Acquisition of Snoop | — | — | — | — | — | — | — |
Credit/(charge) on other comprehensive income prior to change in UK tax rate | — | — | — | — | 2.9 | — | 2.9 |
Impact of change in UK tax rate: | |||||||
– (charge)/credit to the income statement | — | — | — | — | — | — | — |
– (charge)/credit to other comprehensive income | — | — | — | — | — | — | — |
At 31 December | 2.7 | (0.5) | 19.5 | 14.6 | (7.0) | (4.3) | 25.0 |
2023 | |||||||
Accelerated | Retirement | Other | |||||
capital | Visa | Tax | benefit | temporary | |||
allowances | shares | losses | IFRS 9 | obligations | differences | Total | |
Group – asset/(liability) | £m | £m | £m | £m | £m | £m | £m |
At 1 January | 1.6 | (3.0) | 0.6 | 26.3 | (7.7) | (3.3) | 14.5 |
(Charge)/credit to the income statement | (0.1) | 1.2 | 1.3 | (4.6) | (0.3) | 2.1 | (0.4) |
Acquisition of Scoop | — | — | — | — | — | (2.8) | (2.8) |
Credit/(charge) on other comprehensive income prior to change in UK tax rate | — | — | — | — | (1.5) | — | (1.5) |
Impact of change in UK tax rate: | |||||||
– (charge)/credit to the income statement | (0.1) | 0.4 | — | (2.1) | — | 0.5 | (1.3) |
– credit/(charge) to other comprehensive income | — | — | — | — | (0.1) | — | (0.1) |
At 31 December | 1.4 | (1.4) | 1.9 | 19.6 | (9.6) | (3.5) | 8.4 |
2024 | 2023 | ||||||||
Accelerated | Other | Retirement | Accelerated | Other | Retirement | ||||
capital | temporary | benefit | capital | Tax | temporary | benefit | |||
allowances | differences | obligations | Total | allowances | losses | differences | obligations | Total | |
Company – asset/(liability) | £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January | 0.3 | 1.5 | (9.6) | (7.8) | 0.3 | 0.6 | 1.5 | (7.7) | (5.3) |
Credit/(charge) to the income | |||||||||
statement | 0.1 | (0.5) | (0.3) | (0.7) | — | (0.6) | — | (0.3) | (0.9) |
Credit/(charge) on other comprehensive income | — | — | 2.9 | 2.9 | — | — | — | (1.5) | (1.5) |
Impact of change in UK tax rate: | |||||||||
– (charge)/credit to other comprehensive income | — | — | — | — | — | — | — | (0.1) | (0.1) |
At 31 December | 0.4 | 1.0 | (7.0) | (5.6) | 0.3 | — | 1.5 | (9.6) | (7.8) |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Trade payables | 6.1 | 7.5 | 0.5 | — |
Amounts owed to Group undertakings | — | — | 14.5 | 228.7 |
Other payables including taxation and social security | 5.1 | 5.0 | 2.9 | 1.2 |
Accruals | 34.9 | 31.6 | 3.0 | 5.5 |
Total trade and other payables | 46.1 | 44.1 | 20.9 | 235.4 |
2024 | 2023 | |||||||||||
Customer | Legal | Customer | ||||||||||
compliance | Dilapidations | Scheme | Redundancy | settlement | Others | Total | Scheme | ROP | compliance | Others | Total | |
Provisions | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January | 3.5 | 0.2 | 1.0 | — | — | 1.1 | 5.8 | 1.2 | 2.0 | 1.4 | 0.6 | 5.2 |
Created in the year | 16.0 | 6.2 | — | 6.2 | 1.5 | 0.1 | 30.0 | — | — | 10.7 | 0.3 | 11.0 |
Reclassified | ||||||||||||
in the year | — | — | — | — | (1.4) | — | (1.4) | — | — | — | 0.6 | 0.6 |
Utilised in the year | (12.1) | — | — | (4.9) | — | (0.6) | (17.6) | (0.2) | — | (8.4) | (0.2) | (8.8) |
Released in the year | — | — | (1.0) | — | (0.1) | (0.2) | (1.3) | — | (2.0) | (0.2) | — | (2.2) |
At 31 | ||||||||||||
December | 7.4 | 6.4 | — | 1.3 | — | 0.4 | 15.5 | 1.0 | — | 3.5 | 1.3 | 5.8 |
Company | |||||
2024 | 2023 | ||||
Redundancy | Dilapidations | Total | Scheme | Total | |
Provisions | £m | £m | £m | £m | £m |
At 1 January | — | — | — | 0.1 | 0.1 |
Created in the year | 2.5 | 5.3 | 7.8 | — | — |
Utilised in the year | (2.2) | — | (2.2) | (0.1) | (0.1) |
Released in the year | — | — | — | — | — |
At 31 December | 0.3 | 5.3 | 5.6 | — | — |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Due within one year | 12.5 | 10.7 | 4.7 | 3.7 |
Due between one and five years | 13.7 | 21.2 | 3.2 | 5.3 |
Due in more than five years | 9.0 | 12.7 | 4.8 | 6.4 |
Total | 35.2 | 44.6 | 12.7 | 15.4 |
Unearned finance cost | (2.7) | (3.7) | (1.4) | (1.8) |
Total lease liabilities | 32.5 | 40.9 | 11.3 | 13.6 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Retail deposits | 2,428.2 | 1,950.5 | — | — |
Bank and other borrowings | 412.5 | 583.5 | 207.2 | 206.7 |
Total | 2,840.7 | 2,534.0 | 207.2 | 206.7 |
Fair value adjustment for hedged risk | (2.5) | (1.0) | (2.5) | (1.0) |
Total reported retail deposits and borrowings | 2,838.2 | 2,533.0 | 204.7 | 205.7 |
Group | ||
2024 | 2023 | |
£m | £m | |
Retail deposits: | 2,398.9 | 1,924.9 |
– accrued interest | 29.3 | 25.6 |
Total retail deposits (note (b)) | 2,428.2 | 1,950.5 |
Bank and other borrowings: | ||
– Vehicle Finance securitisation (note (e)) | 200.0 | 200.0 |
– Tier 2 (note (f)) | 200.0 | 200.0 |
– Central Bank facilities (note (g)) | 5.0 | 174.0 |
– bank overdrafts | 1.1 | 1.5 |
– accrued interest | 8.5 | 10.8 |
– arrangement fees | (2.1) | (2.8) |
Total bank and other borrowings | 412.5 | 583.5 |
Total retail deposits and borrowings | 2,840.7 | 2,534.0 |
2024 | 2023 | |
Group | £m | £m |
At 1 January | 1,950.5 | 1,100.6 |
New funds received | 1,107.5 | 1,100.0 |
Maturities | (1,082.9) | (529.6) |
Retentions | 537.1 | 313.4 |
Cancellations | (135.9) | (68.6) |
Interest | 51.9 | 34.7 |
At 31 December | 2,428.2 | 1,950.5 |
2024 | 2023 | |||
Borrowing | Borrowing | |||
facilities | facilities | |||
available | Borrowings | available | Borrowings | |
Group | £m | £m | £m | £m |
Repayable: | ||||
On demand (uncommitted) | 377.1 | 377.1 | 1.5 | 1.5 |
In less than one year | 1,462.9 | 1,462.9 | 1,115.4 | 1,115.4 |
Between one and two years | 621.4 | 621.4 | 803.8 | 803.8 |
Between two and five years | 143.6 | 143.6 | 379.7 | 379.7 |
In more than five years | 200.0 | 200.0 | 200.0 | 200.0 |
Accrued interest | — | 37.8 | — | 36.4 |
Arrangement fees | — | (2.1) | — | (2.8) |
Total Group | 2,805.0 | 2,840.7 | 2,500.4 | 2,534.0 |
2024 | 2023 | |||
Borrowing | Borrowing | |||
facilities | facilities | |||
available | Borrowings | available | Borrowings | |
Company | £m | £m | £m | £m |
Repayable: | ||||
On demand (uncommitted) | — | — | — | — |
In less than one year | — | — | — | — |
Between one and two years | — | — | — | — |
Between two and five years | — | — | — | — |
In more than five years | 200.0 | 200.0 | 200.0 | 200.0 |
Accrued interest | — | 8.2 | — | 8.2 |
Arrangement fees | — | (1.0) | — | (1.5) |
Total Company | 200.0 | 207.2 | 200.0 | 206.7 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Fixed | 1,644.7 | 2,157.2 | 207.2 | 206.7 |
Floating | 1,196.0 | 376.8 | — | — |
Total | 2,840.7 | 2,534.0 | 207.2 | 206.7 |
Group | Company | |||||||
2024 | 2023 | 2024 | 2023 | |||||
Weighted | Weighted | Weighted | Weighted | Weighted | Weighted | Weighted | Weighted | |
average | average | average | average | average | average | average | average | |
interest | period to | interest | period to | interest | period to | interest | period to | |
rate | maturity | rate | maturity | rate | maturity | rate | maturity | |
% | years | % | years | % | years | % | years | |
Sterling | 5.0 | 1.2 | 5.0 | 1.8 | 8.9 | 7.0 | 8.9 | 8.0 |
Group 2024 | Company 2024 | |||
Book value | Fair value | Book value | Fair value | |
£m | £m | £m | £m | |
Retail deposits | 2,428.2 | 2,400.4 | — | — |
Bank loans and overdrafts | 1.1 | 1.1 | — | — |
Securitisation | 200.0 | 199.1 | — | — |
Tier 2 | 204.7 | 168.8 | 204.7 | 168.8 |
Central Bank facilities | 4.2 | 4.2 | — | — |
Total | 2,838.2 | 2,773.6 | 204.7 | 168.8 |
Group 2023 | Company 2023 | |||
Book value | Fair value | Book value | Fair value | |
£m | £m | £m | £m | |
Retail deposits | 1,950.5 | 1,916.2 | — | — |
Bank loans and overdrafts | 1.5 | 1.5 | — | — |
Securitisation | 200.2 | 200.8 | — | — |
Tier 2 | 205.7 | 184.1 | 205.7 | 184.1 |
Central Bank facilities | 175.1 | 175.1 | — | — |
Total | 2,533.0 | 2,477.7 | 205.7 | 184.1 |
2024 | ||||
Items | Amortised | Non-financial | ||
held at FVTPL | cost | assets/liabilities | Total | |
Group | £m | £m | £m | £m |
Assets | ||||
Cash and cash equivalents | — | 1,003.9 | — | 1,003.9 |
Amounts receivable from customers | — | 2,153.7 | — | 2,153.7 |
Trade and other receivables | — | 42.4 | 30.1 | 72.5 |
Investments held at fair value through profit and loss | 2.3 | — | — | 2.3 |
Current tax asset | — | — | 3.9 | 3.9 |
Property, plant and equipment | — | — | 7.1 | 7.1 |
Right of use assets | — | — | 16.4 | 16.4 |
Goodwill | — | — | 1.2 | 1.2 |
Other intangible assets | — | — | 61.5 | 61.5 |
Retirement benefit asset | — | — | 27.8 | 27.8 |
Deferred tax assets | — | — | 25.0 | 25.0 |
Total assets | 2.3 | 3,200.0 | 173.0 | 3,375.3 |
Liabilities | ||||
Trade and other payables | — | 46.1 | — | 46.1 |
Provisions | — | — | 15.5 | 15.5 |
Lease liabilities | — | 32.5 | — | 32.5 |
Retail deposits | — | 2,428.2 | — | 2,428.2 |
Bank and other borrowings | — | 410.0 | — | 410.0 |
Derivative financial instruments | 1.8 | — | — | 1.8 |
Total liabilities | 1.8 | 2,916.8 | 15.5 | 2,934.1 |
2023 (restated) 1 | ||||
Items | Amortised | Non-financial | ||
held at FVTPL | cost | assets/liabilities | Total | |
Group | £m | £m | £m | £m |
Assets | ||||
Cash and cash equivalents | — | 743.3 | — | 743.3 |
Amounts receivable from customers | — | 2,155.8 | — | 2,155.8 |
Trade and other receivables | — | 27.6 | 28.3 | 55.9 |
Investments held at fair value through profit and loss | 5.4 | — | — | 5.4 |
Current tax asset | — | — | 8.3 | 8.3 |
Property, plant and equipment | — | — | 8.1 | 8.1 |
Right of use assets | — | — | 23.2 | 23.2 |
Goodwill | — | — | 72.4 | 72.4 |
Other intangible assets | — | — | 74.4 | 74.4 |
Retirement benefit asset | — | — | 38.2 | 38.2 |
Derivative financial instruments | 1.3 | — | — | 1.3 |
Deferred tax assets | — | — | 8.4 | 8.4 |
Total assets | 6.7 | 2,926.7 | 261.3 | 3,194.7 |
Liabilities | ||||
Trade and other payables | — | 44.1 | — | 44.1 |
Provisions | — | — | 5.8 | 5.8 |
Lease liabilities | — | 40.9 | — | 40.9 |
Retail deposits | — | 1,950.5 | — | 1,950.5 |
Bank and other borrowings | — | 582.5 | — | 582.5 |
Derivative financial instruments | 1.8 | — | — | 1.8 |
Total liabilities | 1.8 | 2,618.0 | 5.8 | 2,625.6 |
2024 | ||||
Non- | ||||
Items | financial | |||
held at | Amortised | assets/ | ||
FVTPL | cost | liabilities | Total | |
Company | £m | £m | £m | £m |
Assets | ||||
Cash and cash equivalents | — | 10.5 | — | 10.5 |
Trade and other receivables | — | 768.4 | — | 768.4 |
Property, plant and equipment | — | — | 0.5 | 0.5 |
Right of use assets | — | — | 7.4 | 7.4 |
Other intangible assets | — | — | 1.4 | 1.4 |
Investment in subsidiaries | — | — | 247.9 | 247.9 |
Retirement benefit asset | — | — | 27.8 | 27.8 |
Derivative financial instruments | 0.6 | — | — | 0.6 |
Total assets | 0.6 | 778.9 | 285.0 | 1,064.5 |
Liabilities | ||||
Trade and other payables | — | 20.9 | — | 20.9 |
Provisions | — | — | 5.6 | 5.6 |
Lease liabilities | — | 11.3 | — | 11.3 |
Bank and other borrowings | — | 204.7 | — | 204.7 |
Derivative financial instruments | 1.7 | — | — | 1.7 |
Current tax liabilities | — | — | 8.2 | 8.2 |
Deferred tax liabilities | — | — | 5.6 | 5.6 |
Total liabilities | 1.7 | 236.9 | 19.4 | 258.0 |
2023 | ||||
Non- | ||||
Items | financial | |||
held at | Amortised | assets/ | ||
FVTPL | cost | liabilities | Total | |
Company | £m | £m | £m | £m |
Assets | ||||
Cash and cash equivalents | — | 14.7 | — | 14.7 |
Trade and other receivables | — | 913.0 | 1.9 | 914.9 |
Property, plant and equipment | — | — | 0.7 | 0.7 |
Right of use assets | — | — | 10.9 | 10.9 |
Other intangible assets | — | — | 1.7 | 1.7 |
Investment in subsidiaries | — | — | 241.6 | 241.6 |
Retirement benefit asset | — | — | 38.2 | 38.2 |
Derivative financial instruments | 1.0 | — | — | 1.0 |
Total assets | 1.0 | 927.7 | 295.0 | 1,223.7 |
Liabilities | ||||
Trade and other payables | — | 235.4 | — | 235.4 |
Current tax liability | — | — | 3.1 | 3.1 |
Provisions | — | — | — | — |
Lease liabilities | — | 13.6 | — | 13.6 |
Bank and other borrowings | — | 205.7 | — | 205.7 |
Derivative financial instruments | 3.0 | — | — | 3.0 |
Deferred tax liabilities | — | — | 7.8 | 7.8 |
Total liabilities | 3.0 | 454.7 | 7.8 | 468.6 |
Group | Company | |||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||
Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Investments held at fair value through P&L: | ||||||||||||
– Visa Inc shares | — | — | 2.3 | — | — | 5.4 | — | — | — | — | — | — |
Derivatives held at fair value through P&L: | ||||||||||||
– securitisation balance | ||||||||||||
guarantee swap | — | — | (0.3) | — | — | 1.3 | — | — | — | — | — | — |
– Group balance guarantee swap | — | — | (0.2) | — | — | (1.8) | — | — | (0.2) | — | — | (1.8) |
– Tier 2 swap | — | (1.3) | — | — | — | — | — | (1.3) | — | — | — | — |
– internal retail deposit swaps | — | — | — | — | — | — | — | 0.4 | — | — | (0.2) | — |
Total | — | (1.3) | 1.8 | — | — | 4.9 | — | 0.9 | (0.2) | — | (0.2) | (1.8) |
Group | ||
2024 | 2023 | |
£m | £m | |
At 1 January | 5.4 | 10.7 |
Gain recognised in income statement | 1.2 | 0.9 |
Disposal of investment | (4.3) | (6.2) |
At 31 December | 2.3 | 5.4 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
At 1 January | (0.5) | (4.0) | (2.0) | (15.3) |
Fair value (loss)/gain recognised in income statement | (1.3) | 3.5 | 0.9 | 13.3 |
At 31 December | (1.8) | (0.5) | (1.1) | (2.0) |
2024 | 2023 | |||
Fair value | Book value | Fair value | Book value | |
Group | £m | £m | £m | £m |
Assets | ||||
Cash and cash equivalents | 1,003.9 | 1,003.9 | 743.3 | 743.3 |
Amounts receivable from customers | 2,488.5 | 2,153.7 | 2,780.5 | 2,155.8 |
Trade and other receivables | 72.5 | 72.5 | 55.9 | 55.9 |
Total assets | 3,564.9 | 3,230.1 | 3,579.7 | 2,955.0 |
Liabilities | ||||
Retail deposits | 2,400.4 | 2,428.2 | 1,916.2. | 1,950.5 |
Bank and other borrowings | 373.2 | 410.0 | .561.5 | 582.5 |
Trade and other payables | 46.1 | 46.1 | 44.1 | 44.1 |
Lease liabilities | 32.5 | 32.5 | 40.9 | 40.9 |
Total liabilities | 2,852.2 | 2,916.8 | 2,562.7 | 2,618.0 |
2024 | 2023 | |||
Fair value | Book value | Fair value | Book value | |
Company | £m | £m | £m | £m |
Assets | ||||
Cash and cash equivalents | 10.5 | 10.5 | 14.7 | 14.7 |
Trade and other receivables | 768.4 | 768.4 | 914.9 | 914.9 |
Total assets | 778.9 | 778.9 | 929.6 | 929.6 |
Liabilities | ||||
Bank and other borrowings | 168.8 | 204.7 | 184.1 | 205.7 |
Trade and other payables | 20.9 | 20.9 | 235.4 | 235.4 |
Lease liabilities | 11.3 | 11.3 | 13.6 | 13.6 |
Total liabilities | 201.0 | 236.9 | 433.1 | 454.7 |
2024 | 2023 | ||
Issued and | Issued and | ||
Group and Company | fully paid | fully paid | |
Ordinary shares of 20 8⁄11p each | – £m | 53.2 | 53.2 |
– number (m) | 256.5 | 256.5 |
2024 | 2023 | |
Group and Company | m | m |
At 1 January | 256.5 | 253.8 |
Shares issued pursuant to the exercise/vesting of options and awards | — | 0.1 |
Shares issued on acquisition of Snoop | — | 2.6 |
At 31 December | 256.5 | 256.5 |
2024 | 2023 | ||||
Group | RSP | RSP/CSOP | DBP/PSP | LTIS | SAYE |
Grant date | 7 May 2024 | 8 Sep 2023 | 11 Apr 2023 | 8 Sep 2023 | 3 Oct 2023 |
& 11 Apr 2023 | |||||
Share price at grant date (£) | 0.50 | 1.17 & 2.31 | 2.31 | 1.17 | 1.19 |
Exercise price (£) | — | — | — | — | 0.87 |
Vesting period (years) | 3 | 3 | 3 | 4 | 3 & 5 |
Expected volatility | — | — | — | — | 52.0%–56.7% |
Award/option life (years) | 3 | 3 | 3 | 4 | Up to 5 |
Expected life (years) | 3 | 3 | 3 | 4 | Up to 5 |
Risk-free rate | — | — | — | — | 4.7%–4.9% |
Expected dividends expressed as a dividend yield | — | — | — | — | 3.4%–6.9% |
Fair value per award/option (£) | 0.48 | 0.75 & 1.84 | 1.84 | 0.75 | 0.25–0.26 |
RSP/CSOP | DBP | LTIS | SAYE | |||||
Weighted | Weighted | Weighted | Weighted | |||||
average | average | average | average | |||||
exercise | exercise | exercise | exercise | |||||
price | price | price | price | |||||
Group | Number | £ | Number | £ | Number | £ | Number | £ |
Outstanding at 1 January 2024 | 6,479,601 | — | 664,572 | — | 2,821,336 | — | 5,795,672 | 1.04 |
Awarded/granted | 5,093,207 | — | — | — | — | — | — | — |
Lapsed | (1,660,998) | — | — | — | — | — | (2,464,291) | 1.19 |
Vested | — | — | — | — | — | — | — | — |
Exercised | (756,405) | — | — | — | — | — | — | — |
Outstanding at 31 December 2024 | 9,155,405 | — | 664,572 | — | 2,821,336 | — | 3,331,381 | 0.93 |
Exercisable at 31 December 2024 | 166,038 | — | — | — | — | — | 86,387 | 1.01 |
RSP/CSOP | DBP | LTIS | SAYE | |||||
Weighted | Weighted | Weighted | Weighted | |||||
average | average | average | average | |||||
exercise | exercise | exercise | exercise | |||||
price | price | price | price | |||||
Group | Number | £ | Number | £ | Number | £ | Number | £ |
Outstanding at 1 January 2023 | 5,106,736 | — | 586,104 | — | 8,407 | — | 2,980,151 | 1.77 |
Awarded/granted | 4,593,575 | — | 315,661 | — | 2,821,336 | — | 4,739,225 | 0.87 |
Lapsed | (2,055,397) | — | — | — | (8,407) | — | (1,869,066) | 1.73 |
Vested | (313,610) | — | (237,193) | — | — | — | — | — |
Exercised | (851,703) | — | — | — | — | — | (54,638) | 1.82 |
Outstanding at 31 December 2023 | 6,479,601 | — | 664,572 | — | 2,821,336 | — | 5,795,672 | 1.04 |
Exercisable at 31 December 2023 | 12,870 | — | — | — | — | — | 38,292 | 1.65 |
RSP/CSOP | DBP/PSP | SAYE | ||||
Weighted | Weighted | Weighted | ||||
average | average | average | ||||
exercise | exercise | exercise | ||||
price | price | price | ||||
Company | Number | £ | Number | £ | Number | £ |
Outstanding at 1 January 2024 | 4,286,055 | — | 571,865 | — | 1,019,026 | 1.10 |
Awarded/granted | 3,513,681 | — | — | — | — | — |
Lapsed | (1,190,461) | — | — | — | (285,676) | 1.15 |
Vested | — | — | — | — | — | — |
Exercised | (468,406) | — | — | — | — | — |
Outstanding at 31 December 2024 | 6,140,869 | — | 571,865 | — | 733,350 | 0.93 |
Exercisable at 31 December 2024 | 107,486 | — | — | — | 12,587 | 1.43 |
RSP/CSOP | DBP/PSP | SAYE | ||||
Weighted | Weighted | Weighted | ||||
average | average | average | ||||
exercise | exercise | exercise | ||||
price | price | price | ||||
Company | Number | £ | Number | £ | Number | £ |
Outstanding at 1 January 2023 | 3,110,201 | — | 429,067 | — | 510,019 | 1.74 |
Awarded/granted | 3,099,161 | — | 315,661 | — | 888,996 | 0.87 |
Lapsed | (1,360,464) | — | — | — | (362,957) | 1.67 |
Vested | (117,589) | — | (172,863) | — | — | — |
Exercised | (445,254) | — | — | — | (17,032) | 1.82 |
Outstanding at 31 December 2023 | 4,286,055 | — | 571,865 | — | 1,019,026 | 1.10 |
Exercisable at 31 December 2023 | — | — | — | — | — | — |
Share- | ||||
Profit | Capital | based | Total | |
retained by | redemption | payment | other | |
subsidiary | reserve | reserve | reserves | |
Group | £m | £m | £m | £m |
At 1 January 2023 | 0.8 | 3.6 | 8.0 | 12.4 |
Share-based payment charge (note 30) | — | — | 4.6 | 4.6 |
Transfer of share-based payment reserve on vesting of share awards | — | — | (4.9) | (4.9) |
At 31 December 2023 | 0.8 | 3.6 | 7.7 | 12.1 |
At 1 January 2024 | 0.8 | 3.6 | 7.7 | 12.1 |
Share-based payment charge (note 30) | — | — | 2.7 | 2.7 |
Transfer of share-based payment reserve on vesting of share awards | — | — | (4.0) | (4.0) |
At 31 December 2024 | 0.8 | 3.6 | 6.4 | 10.8 |
Share- | |||
Capital | based | Total | |
redemption | payment | other | |
reserve | reserve | reserves | |
Company | £m | £m | £m |
At 1 January 2023 | 3.6 | 8.0 | 11.6 |
Share-based payment charge (note 30) | — | 2.5 | 2.5 |
Transfer of share-based payment reserve on vesting of share awards | — | (2.6) | (2.6) |
Share-based payment movement in investment in subsidiaries | — | (0.2) | (0.2) |
At 31 December 2023 | 3.6 | 7.7 | 11.3 |
At 1 January 2024 | 3.6 | 7.7 | 11.3 |
Share-based payment charge (note 30) | — | 1.5 | 1.5 |
Transfer of share-based payment reserve on vesting of share awards | — | (1.7) | (1.7) |
Share-based payment movement in investment in subsidiaries | — | (1.1) | (1.1) |
At 31 December 2024 | 3.6 | 6.4 | 10.0 |
2024 | 2023 | |||||
Management | Interest | Outstanding | Management | Interest | Outstanding | |
recharge | credit | balance | recharge | credit | balance | |
Company | £m | £m | £m | £m | £m | £m |
Vanquis Bank | 37.5 | (1.9) | 23.2 | 34.1 | (2.6) | 37.4 |
Moneybarn | 18.1 | — | — | 14.4 | — | — |
Provident Financial Holdings | — | (63.7) | 729.2 | — | (55.6) | 651.7 |
Other central companies | (14.1) | 0.3 | (12.7) | (15.5) | 0.2 | 62.4 |
Total related party transactions | 41.5 | (65.3) | 739.7 | 33.0 | (58.0) | 751.5 |
Group | Company | ||||
2023 | |||||
2024 | (restated) 1 | 2024 | 2023 | ||
Note | £m | £m | £m | £m | |
(Loss)/profit after taxation | (119.3) | (11.7) | 62.3 | 34.5 | |
Adjusted for: | |||||
– tax (credit)/charge | 6 | (17.0) | (0.3) | 10.0 | 3.7 |
– finance costs | 3 | 145.4 | 113.4 | 28.0 | 57.3 |
– finance income | 2 | (47.2) | (30.3) | (69.1) | (90.6) |
– dividends received | 32 | — | — | (41.7) | (0.4) |
– share-based payment charge | 30 | 2.7 | 4.6 | 1.5 | 2.5 |
– retirement benefit credit | 21 | (0.4) | (0.3) | (0.4) | (0.3) |
– internally generated intangible assets | 19 | (12.5) | — | — | — |
– amortisation of intangible assets | 19 | 16.9 | 18.5 | 0.3 | 0.4 |
– impairment of intangible assets | 19 | 8.5 | — | — | — |
– provisions created in the year | 25 | 30.0 | 11.0 | 7.8 | — |
– provisions released in the year | 25 | (0.3) | (0.2) | — | — |
– exceptional release of provisions | 25 | (1.0) | (2.0) | — | — |
– provisions utilised in the year | 25 | (17.6) | (8.8) | (2.2) | (0.1) |
– depreciation of property, plant and equipment and right of use assets | 15 16 | 7.5 | 9.1 | 1.5 | 2.9 |
– exceptional impairment of ROU asset | 16 | 3.5 | 4.1 | 2.9 | — |
– loss on disposal of property, plant and equipment | 15 | 0.3 | 1.3 | — | — |
– loss on disposal of intangible assets | 19 | — | 0.5 | — | 0.5 |
– provision for investment impairment | — | — | 78.5 | 0.4 | |
– provision for intercompany impairment | — | — | (78.3) | (26.3) | |
– hedge ineffectiveness | 22 | 1.2 | — | (4.7) | — |
– fair value movements on Visa shares | 14 | (1.2) | (1.1) | — | — |
– contributions into the retirement benefit scheme | 21 | (0.8) | (0.8) | (0.8) | (0.8) |
– goodwill write-off | 18 | 71.2 | — | — | — |
Changes in operating assets and liabilities: | |||||
– amounts receivable from customers | 12 | 4.4 | (254.2) | — | — |
– trade and other receivables | 13 | (16.9) | (5.8) | 195.4 | 344.7 |
– trade and other payables | 24 | 0.6 | (22.0) | (214.5) | (80.4) |
– movement in retail deposits 2 | 27 | 425.8 | 815.2 | — | — |
Cash generated from/(used in) operations | 483.8 | 640.2 | (23.5) | 248.0 |
2023 | ||
2024 | (restated) 1 | |
Group | £m | £m |
Cash movement in amounts receivable from customers | 322.9 | (229.5) |
Non-cash provision movement – allowance account | (318.5) | (24.7) |
Net movement in amounts receivable from customers | 4.4 | (254.2) |
2024 | |||||||||
Cash changes | Non-cash changes | ||||||||
Lease | |||||||||
Included | additions | ||||||||
1 January | Financing | Lease | Amortised | Interest | within | and | 31 December | ||
2024 | cash flows | payments | fees | paid | overdrafts | Derivatives | disposals | 2024 | |
Group | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Bank and other borrowings | |||||||||
(note 27) | (582.5) | 169.0 | — | (0.7) | 2.3 | 0.4 | 1.5 | — | (410.0) |
Lease liabilities (note 26) | (40.9) | — | 12.7 | — | (3.0) | — | — | (1.3) | (32.5) |
Total | (623.4) | 169.0 | 12.7 | (0.7) | (0.7) | 0.4 | 1.5 | (1.3) | (442.5) |
2023 | |||||||||
Cash changes | Non-cash changes | ||||||||
Lease | |||||||||
Included | additions | ||||||||
1 January | Financing | Lease | Amortised | Interest | within | and | 31 December | ||
2023 | cash flows | payments | fees | paid | overdrafts | Derivatives | disposals | 2023 | |
Group | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Bank and other borrowings | |||||||||
(note 27) | (815.4) | 238.5 | — | (1.5) | — | (0.5) | (3.6) | — | (582.5) |
Lease liabilities (note 26) | (49.3) | — | 11.2 | — | (1.0) | — | — | (1.8) | (40.9) |
Total | (864.7) | 238.5 | 11.2 | (1.5) | (1.0) | (0.5) | (3.6) | (1.8) | (623.4) |
2024 | |||||||||
Cash changes | Non-cash changes | ||||||||
Lease | |||||||||
Included | additions | ||||||||
1 January | Financing | Lease | Amortised | Interest | within | and | 31 December | ||
2024 | cash flows | payments | fees | paid | Derivatives | overdrafts | disposals | 2024 | |
Company | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Bank and other borrowings | |||||||||
(note 27) | (205.7) | — | — | (0.5) | — | 1.5 | — | — | (204.7) |
Lease liabilities (note 26) | (13.6) | — | 3.4 | — | (0.4) | — | — | (0.7) | (11.3) |
Total | (219.3) | — | 3.4 | (0.5) | (0.4) | 1.5 | — | (0.7) | (216.0) |
2023 | |||||||||
Cash changes | Non-cash changes | ||||||||
Lease | |||||||||
Included | additions | ||||||||
1 January | Financing | Lease | Amortised | Interest | within | and | 31 December | ||
2023 | cash flows | payments | fees | paid | Derivatives | overdrafts | disposals | 2023 | |
Company | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Bank and other borrowings | |||||||||
(note 27) | (365.8) | 163.5 | — | (0.8) | 1.0 | (3.6) | — | — | (205.7) |
Lease liabilities (note 26) | (16.7) | — | 4.4 | — | (0.4) | — | — | (0.9) | (13.6) |
Total | (382.5) | 163.5 | 4.4 | (0.8) | 0.6 | (3.6) | — | (0.9) | (219.3) |
Company | |
Company name | number |
Registered at No. 1 Godwin Street, Bradford BD1 2SU: | |
Provident Financial Holdings Limited | 13061852 |
Provident SPV Limited 1, 2 | 12988335 |
Vanquis Bank Limited 1 | 2558509 |
N&N Simple Financial Solution Limited 1 | 3803565 |
Cheque Exchange Limited 1 | 2927947 |
Provident Investments Limited 2 | 4541509 |
PFG Corporate Services Limited 1 | 13423666 |
Provfin Limited 1 | 1879771 |
Provident Yes Car Credit Limited 2 | 4253314 |
Provident Financial Group Limited | 194214 |
Yes Car Credit Limited 2 | 3459042 |
Aquis Cards Limited | 7036307 |
Provident Financial Trustees (Performance | |
Share Plan) Limited 2 | 4625062 |
Company | |
Company name | number |
Registered at Athena House, Bedford Road, Petersfield, Hampshire GU32 3LJ: | |
Moneybarn No. 1 Limited 1 | 4496573 |
Duncton Group Limited 1 | 6308608 |
Moneybarn Group Limited 1 | 4525773 |
Moneybarn Limited 1 | 2766324 |
Registered at 10 Norwich Street, London EC4A 1BD: | |
Usnoop Limited 1 | 11797870 |
Registered at C/O DWF LLP, 2 Semple Street, Edinburgh EH3 8BL: | |
Lawson Fisher Limited | SC004758 |
Company | |
Company name | number |
Registered at 8th Floor, 100 Bishopsgate, London, England EC2N 4AG: | |
Moneybarn Financing Limited | 12323134 |
Company | |
Company name | number |
Registered at 10th Floor, 5 Churchill Place, London, England E14 5HU: | |
Oban Cards 2021-1 Holdings Limited | 12754762 |
Oban Cards 2021-1 PLC | 12757121 |
Oban Cards Receivables Trustee Limited | 12756504 |
Company | |
Company name | number |
N&N Simple Financial Solution Limited | 3803565 |
Provfin Limited | 1879771 |
Provident Financial Group Limited | 194214 |
Duncton Group Limited | 6308608 |
Moneybarn Group Limited | 4525773 |
Lawson Fisher Limited | SC004758 |