Group | |||
2023 | 2022 | ||
Continuing operations | Note | £m | £m |
Interest income | 3 | ||
Interest expense | 4 | ( | ( |
Net interest income | |||
Fee and commission income | 5 | ||
Fee and commission expense | 5 | ( | ( |
Net fee and commission income | 5 | ||
Other income | |||
Total income | |||
Impairment charges | 13 | ( | ( |
Risk-adjusted income | |||
Operating costs | ( | ( | |
Statutory (loss)/profit before taxation from continuing operations | 1,6 | ( | |
Tax charge for continuing operations | 7 | ( | ( |
Statutory (loss)/profit after taxation from continuing operations | 1 | ( | |
Loss after taxation from discontinued operations | 2 | ( | |
Statutory (loss)/profit for the year attributable to equity shareholders | ( | ||
Add back: | |||
Tax charge for continuing operations | 7 | ||
Amortisation of acquisition intangibles | 20 | ||
Exceptional items | 1 | ||
Loss after taxation from discontinued operations | 2 | ||
Adjusted profit before tax |
Group | |||
2023 | 2022 | ||
Note | £m | £m | |
(Loss)/profit for the year attributable to equity shareholders | ( | ||
Items that will not be reclassified subsequently to the income statement: | |||
– actuarial movements on retirement benefit asset | 22 | ( | |
– tax on items taken directly to other comprehensive income | 7 | ( | |
– impact of change in UK tax rate on items in other comprehensive income | 7 | ( | |
Other comprehensive income/(expense) for the year | ( | ||
Total comprehensive (expense)/income for the year | ( | ||
(Loss)/earnings per share | |||
For the year ended 31 December | Group | ||
2023 | 2022 | ||
Note | pence | pence | |
Basic | 8 | ( | |
Diluted | 8 | ( |
Group | |||
2023 | 2022 | ||
Note | pence | pence | |
Interim dividend | 9 | ||
Final dividend | 9 |
Group | Company | |||||
At | At | At | At | At | ||
31 December | 31 December | 1 January | 31 December | 31 December | ||
2023 | 2022 | 2022 | 2023 | 2022 | ||
(restated) 1 | (restated) 1 | |||||
Note | £m | £m | £m | £m | £m | |
Assets | ||||||
Cash and cash equivalents | 12 | 14.7 | 4.1 | |||
Amounts receivable from customers | 13 | — | — | |||
Trade and other receivables | 14 | 914.9 | 1,197.9 | |||
Investments held at fair value through profit and loss | 15 | — | — | |||
Current tax asset | — | — | ||||
Property, plant and equipment | 16 | 0.7 | 0.9 | |||
Right of use assets | 17 | 10.9 | 12.7 | |||
Goodwill | 19 | — | — | |||
Other intangible assets | 20 | 1.7 | 2.3 | |||
Investment in subsidiaries | 21 | 241.6 | 207.4 | |||
Retirement benefit asset | 22 | 38.2 | 30.7 | |||
Derivative financial instruments | 23 | 1.0 | — | |||
Deferred tax assets | 24 | — | — | |||
Total assets | 1 | 1,223.7 | 1,456.0 | |||
Liabilities and equity | ||||||
Liabilities | ||||||
Trade and other payables | 25 | 235.4 | 304.3 | |||
Current tax liabilities | 3.1 | — | ||||
Provisions | 26 | — | 0.1 | |||
Lease liabilities | 27 | 13.6 | 16.7 | |||
Retail deposits | 28 | — | — | |||
Bank and other borrowings | 28 | 205.7 | 365.8 | |||
Derivative financial instruments | 23 | 3.0 | 15.3 | |||
Deferred tax liabilities | 24 | 7.8 | 5.3 | |||
Total liabilities | 1 | 468.6 | 707.5 | |||
Equity attributable to owners of the parent | ||||||
Share capital | 30 | 53.2 | 52.6 | |||
Share premium | 276.3 | 273.5 | ||||
Merger reserve | 280.5 | 280.5 | ||||
Other reserves | 32 | 11.3 | 11.6 | |||
Retained earnings | ( | ( | 133.8 | 130.3 | ||
Total equity | 1 | 755.1 | 748.5 | |||
Total liabilities and equity | 1,223.7 | 1,456.0 |
Share | Share | Merger | Other | Retained | |||
capital | premium | reserve | reserves | earnings | Total | ||
£m | £m | £m | £m | £m | £m | ||
At 31 December 2021 | |||||||
Prior year adjustment | |||||||
At 1 January 2022 | |||||||
Profit for the year | |||||||
Other comprehensive (expense)/income: | |||||||
– actuarial movements on retirement benefit asset | 22 | ( | ( | ||||
– tax on items taken directly to other comprehensive income | 7 | ||||||
– impact of change in UK tax rate | 7 | ||||||
Other comprehensive expense for the year | ( | ( | |||||
Total comprehensive income for the year | |||||||
Dividends (note 9) | ( | ( | |||||
Purchase of own shares | ( | ( | |||||
Issue of share capital | |||||||
Share-based payment charge | 31 | ||||||
Transfer of share-based payment reserve on vesting | |||||||
of share awards | ( | ||||||
At 31 December 2022 | ( | ||||||
At 1 January 2023 | ( | ||||||
Loss for the year | ( | ( | |||||
Other comprehensive income/(expense): | |||||||
– actuarial movements on retirement benefit asset | 22 | ||||||
– tax on items taken directly to other comprehensive income | 7 | ( | ( | ||||
– impact of change in UK tax rate | 7 | ( | ( | ||||
Other comprehensive income for the year | |||||||
Total comprehensive expense for the year | ( | ( | |||||
Dividends (note 9) | ( | ( | |||||
Issue of share capital | |||||||
Share-based payment charge | 31 | ||||||
Transfer of share-based payment reserve on vesting of share awards | ( | ||||||
At 31 December 2023 | ( |
Group | Company | ||||
2023 | 2022 | 2023 | 2022 | ||
Note | £m | £m | £m | £m | |
Cash flows from operating activities | |||||
Cash (used in)/generated from operations | 35 | ( | ( | 248.0 | (106.6) |
Finance costs paid | ( | ( | (55.3) | (30.6) | |
Finance income received | 24.4 | 57.2 | |||
Tax paid | ( | ( | — | — | |
Net cash (used in)/generated from operating activities | ( | ( | 217.1 | (80.0) | |
Cash flows from investing activities | |||||
Purchase of intangible assets | 20 | ( | ( | — | (2.3) |
Purchase of property, plant and equipment | 16 | ( | ( | (0.3) | — |
Proceeds from sale of available for sale investment | — | — | |||
Cash placed on deposit | — | (90.0) | |||
Acquisition of a subsidiary | ( | — | — | ||
Dividends received from subsidiaries | 33 | — | 115.3 | ||
Net cash (used in)/generated from investing activities | ( | ( | (0.3) | 23.0 | |
Cash flows from financing activities | |||||
Proceeds from bank and other borrowings | — | — | |||
Repayment of bank and other borrowings | ( | ( | (163.5) | (30.0) | |
Payment of lease liabilities | ( | ( | (4.4) | (2.2) | |
Dividends paid to Company shareholders | ( | ( | (38.4) | (42.8) | |
Repayment of loan from subsidiaries | — | (70.0) | |||
Proceeds from derivatives | — | (0.7) | |||
Proceeds from issue of share capital | 30 | 0.1 | 0.2 | ||
Purchase of own shares for share awards | ( | — | — | ||
Net cash generated from/(used in) financing activities | ( | (206.2) | (145.5) | ||
Net increase/(decrease) in cash, cash equivalents and overdrafts | ( | 10.6 | (202.5) | ||
Cash, cash equivalents and overdrafts at beginning of year | 4.1 | 206.6 | |||
Cash, cash equivalents acquired from Snoop (note 18) | — | — | |||
Cash, cash equivalents and overdrafts at end of year | 14.7 | 4.1 | |||
Cash, cash equivalents and overdrafts at end of year comprise: | |||||
Cash at bank and in hand | 12 | 14.7 | 4.1 | ||
Overdrafts (held in bank and other borrowings) | 28 | ( | ( | — | — |
Total cash, cash equivalents and overdrafts | 14.7 | 4.1 |
% | Method | |
Land | Nil | — |
Over the | ||
Leasehold improvements | lease period | Straight line |
Equipment (including | ||
computer hardware) | 10 to 33 1/3 | Straight line |
Motor vehicles | 25 | Reducing balance |
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 2022 | Base | Upside | Downside | Severe |
Weighting | 50% | 10% | 35% | 5% |
2023 | 4.1% | 3.4% | 4.2% | 4.6% |
2024 | 4.7% | 3.6% | 5.8% | 7.4% |
2025 | 4.8% | 4.3% | 6.3% | 8.2% |
2026 | 4.8% | 4.5% | 5.5% | 6.8% |
2027 | 4.8% | 4.5% | 5.1% | 6.0% |
Five-year peak | 4.8% | 4.5% | 6.5% | 8.6% |
Change | |||
Complaint volumes | 2023 | 2022 | % |
CMC | 38,972 | 5,716 | 582% |
Direct | 30,637 | 22,860 | 34% |
Total | 69,609 | 28,576 | 144% |
Change | |||
Complaint uphold rates | 2023 | 2022 | % |
CMC | 11% | 14% | (3%) |
Direct | 35% | 38% | (3%) |
Total | 22% | 33% | (11%) |
Change | |||
FOS referral volumes | 2023 | 2022 | % |
CMC | 7,346 | 1,163 | 532% |
Direct | 2,628 | 1,790 | 47% |
Total | 9,974 | 2,953 | 238% |
Change | |||
FOS uphold rates | 2023 | 2022 | % |
CMC | 6% | 37% | (31%) |
Direct | 31% | 34% | (3%) |
Total | 14% | 35% | (21%) |
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 | |
2022 – Group | £m | £m | £m | £m | £m | £m |
Retail deposits | — | 602.3 | 322.5 | 214.7 | — | 1,139.5 |
Bank and other borrowings: | ||||||
– bank facilities | 1.0 | — | — | — | — | 1.0 |
– senior public bonds | — | 107.7 | — | — | — | 107.7 |
– securitisation | — | 122.5 | 178.4 | — | — | 300.9 |
– retail bonds | — | 63.1 | — | — | — | 63.1 |
– Tier 2 capital | — | 17.8 | 17.8 | 53.3 | 288.8 | 377.7 |
– TFSME | — | 1.3 | 1.3 | 175.3 | — | 177.9 |
Total borrowings | 1.0 | 914.7 | 520.0 | 443.3 | 288.8 | 2,167.8 |
Trade and other payables | — | 62.8 | — | — | — | 62.8 |
Lease liabilities | — | 11.1 | 10.2 | 18.5 | 14.2 | 54.0 |
Derivative financial instruments | — | 9.1 | 6.1 | 1.2 | — | 16.4 |
Total | 1.0 | 997.7 | 536.3 | 463.0 | 303.0 | 2,301.0 |
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: | ||||||
– bank facilities | — | — | — | — | — | — |
– senior public bonds | — | — | — | — | — | — |
– retail bonds | — | — | — | — | — | — |
– 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 |
Repayable | Over 5 | |||||
on demand | <1 year | 1–2 years | 2–5 years | years | Total | |
2022 – Company | £m | £m | £m | £m | £m | £m |
Bank and other borrowings: | ||||||
– bank facilities | — | — | — | — | — | — |
– senior public bonds | — | 107.7 | — | — | — | 107.7 |
– retail bonds | — | 63.1 | — | — | — |