Total |
Discontinued |
||||||
Retail |
Real Estate |
Commercial |
Continuing |
Vehicle |
Total |
||
Finance |
Finance |
Finance |
Other |
operations |
Finance |
Group |
|
31 December 2025 |
£million |
£million |
£million |
£million |
£million |
£million |
£million |
Interest income and similar income |
157.2 |
92.2 |
27.6 |
24.8 |
301.8 |
70.2 |
372.0 |
Interest expense and similar charges |
(59.7) |
(58.0) |
(15.5) |
(17.5) |
(150.7) |
(22.7) |
(173.4) |
Net interest income |
97.5 |
34.2 |
12.1 |
7.3 |
151.1 |
47.5 |
198.6 |
Fee and commission income |
3.7 |
0.3 |
10.1 |
– |
14.1 |
1.0 |
15.1 |
Fee and commission expense |
– |
– |
– |
– |
– |
(0.2) |
(0.2) |
Net fee and commission income |
3.7 |
0.3 |
10.1 |
– |
14.1 |
0.8 |
14.9 |
Operating income |
101.2 |
34.5 |
22.2 |
7.3 |
165.2 |
48.3 |
213.5 |
Net impairment charge on loans and advances to customers |
(19.2) |
(8.8) |
(3.4) |
– |
(31.4) |
(26.6) |
(58.0) |
Other gains/(losses) |
– |
0.2 |
– |
(0.1) |
0.1 |
0.1 |
0.2 |
Fair value gains on financial instruments |
– |
– |
– |
0.1 |
0.1 |
– |
0.1 |
Operating expenses |
(24.3) |
(10.4) |
(7.8) |
(32.2) |
(74.7) |
(29.5) |
(104.2) |
Profit/(loss) before income tax before exceptional items |
57.7 |
15.5 |
11.0 |
(24.9) |
59.3 |
(7.7) |
51.6 |
Exceptional items |
– |
– |
– |
– |
– |
(24.1) |
(24.1) |
Profit/(loss) before income tax |
57.7 |
15.5 |
11.0 |
(24.9) |
59.3 |
(31.8) |
27.5 |
Loans and advances to customers |
1,466.5 |
1,466.9 |
362.4 |
– |
3,295.8 |
390.8 |
3,686.6 |
Total | Discontinued | ||||||
Retail | Real Estate | Commercial | Continuing | Vehicle | Total | ||
Finance | Finance | Finance | Other | operations | Finance | Group | |
31 December 2024 | £million | £million | £million | £million | £million | £million | £million |
Interest income and similar income | 140.7 | 87.1 | 29.8 | 39.2 | 296.8 | 69.2 | 366.0 |
Interest expense and similar charges | (53.9) | (54.5) | (17.6) | (33.5) | (159.5) | (21.6) | (181.1) |
Net interest income | 86.8 | 32.6 | 12.2 | 5.7 | 137.3 | 47.6 | 184.9 |
Fee and commission income | 3.2 | 0.4 | 14.6 | 0.1 | 18.3 | 0.9 | 19.2 |
Fee and commission expense | – | – | (0.1) | – | (0.1) | (0.1) | (0.2) |
Net fee and commission income | 3.2 | 0.4 | 14.5 | 0.1 | 18.2 | 0.8 | 19.0 |
Operating income | 90.0 | 33.0 | 26.7 | 5.8 | 155.5 | 48.4 | 203.9 |
Net impairment charge on loans and advances to customers | (13.3) | (4.0) | (5.9) | – | (23.2) | (38.7) | (61.9) |
Other (losses)/gains | – | – | – | (0.4) | (0.4) | 0.1 | (0.3) |
Fair value gains on financial instruments | – | 0.3 | – | 0.9 | 1.2 | – | 1.2 |
Operating expenses | (26.1) | (10.0) | (8.1) | (28.0) | (72.2) | (31.6) | (103.8) |
Profit/(loss) before income tax before exceptional items | 50.6 | 19.3 | 12.7 | (21.7) | 60.9 | (21.8) | 39.1 |
Exceptional items | – | – | – | (1.5) | (1.5) | (8.4) | (9.9) |
Profit/(loss) before income tax | 50.6 | 19.3 | 12.7 | (23.2) | 59.4 | (30.2) | 29.2 |
Loans and advances to customers | 1,357.8 | 1,341.4 | 351.0 | – | 3,050.2 | 558.3 | 3,608.5 |
2025 |
2024 |
|
£million |
£million |
|
Loans and advances to customers |
347.2 |
326.7 |
Cash and Bank of England reserve account |
19.6 |
22.5 |
366.8 |
349.2 |
|
Income on financial instruments hedging assets |
5.2 |
16.8 |
Interest income and similar income |
372.0 |
366.0 |
Of which: |
||
Continuing |
301.8 |
296.8 |
Discontinued (Note 10) |
70.2 |
69.2 |
Deposits from customers |
(146.7) |
(136.0) |
Due to banks |
(12.1) |
(18.5) |
Subordinated liabilities |
(11.9) |
(11.9) |
Other |
(0.1) |
(0.1) |
(170.8) |
(166.5) |
|
Expense on financial instruments hedging liabilities |
(2.6) |
(14.6) |
Interest expense and similar charges |
(173.4) |
(181.1) |
Of which: |
||
Continuing |
(150.7) |
(159.5) |
Discontinued (Note 10) |
(22.7) |
(21.6) |
2025 |
2024 |
|
£million |
£million |
|
Fee and disbursement income |
14.0 |
18.1 |
Commission income |
1.1 |
1.1 |
Fee and commission income |
15.1 |
19.2 |
Of which: |
||
Continuing |
14.1 |
18.3 |
Discontinued (Note 10) |
1.0 |
0.9 |
Other expenses |
(0.2) |
(0.2) |
Fee and commission expense |
(0.2) |
(0.2) |
Of which: |
||
Continuing |
– |
(0.1) |
Discontinued (Note 10) |
(0.2) |
(0.1) |
2025 |
2024 |
|
£million |
£million |
|
Fair value movement during the year - Interest rate derivatives |
(6.4) |
1.6 |
Fair value movement during the year - Hedged items |
6.4 |
(1.5) |
Hedge ineffectiveness recognised in the income statement |
– |
0.1 |
Inception and amortisation adjustment¹ |
(0.5) |
0.6 |
Losses recognised on hedges not in hedge relationships |
0.6 |
0.5 |
0.1 |
1.2 |
2025 |
2024 |
|
£million |
£million |
|
Cash flow hedges |
||
Fair value movement during the year - Interest rate derivatives |
(1.4) |
(0.8) |
Interest reclassified to the income statement during the year |
1.4 |
1.3 |
Fair value gain recognised in other comprehensive income |
– |
0.5 |
2025 | 2024 | |
£million | £million | |
Employee costs, including those of Directors: | ||
Wages and salaries | 51.0 | 52.5 |
Social security costs | 7.8 | 5.7 |
Pension costs | 2.0 | 2.0 |
Share-based payment transactions | 2.1 | 2.3 |
Depreciation of property, plant and equipment (Note 21) | 0.8 | 1.0 |
Depreciation of lease right-of-use assets (Note 22) | 1.1 | 1.0 |
Amortisation of intangible assets (Note 23) | 1.2 | 1.4 |
Operating lease rentals | 0.8 | 0.8 |
Other administrative expenses | 37.4 | 37.1 |
Total operating expenses | 104.2 | 103.8 |
Of which: | ||
Continuing | 74.7 | 72.2 |
Discontinued | 29.5 | 31.6 |
2025 | 2024 | |
£million | £million | |
Fees payable to the Company’s Auditor for the audit of the Company’s | ||
annual accounts | 1.4 | 1.3 |
Fees payable to the Company’s Auditor for other services: | ||
Other assurance services | 0.2 | 0.1 |
1.6 | 1.4 |
2025 |
2024 |
|
Number |
Number |
|
Directors |
2 |
2 |
Other senior management |
26 |
23 |
Other employees |
832 |
890 |
860 |
915 |
2025 |
2024 |
|
£million |
£million |
|
Motor Finance commissions |
||
Redress |
11.3 |
5.2 |
Cost |
5.1 |
1.7 |
16.4 |
6.9 |
|
BiFD Vehicle Finance collections review |
||
Redress |
– |
0.2 |
Cost |
2.1 |
1.3 |
2.1 |
1.5 |
|
Exit from Vehicle Finance |
5.0 |
– |
Sale of Consumer Vehicle Finance |
0.6 |
– |
Organisational redesign |
– |
1.5 |
Total exceptional items |
24.1 |
9.9 |
2025 | 2024 | |
£million | £million | |
Current taxation | ||
Corporation tax charge – current year | 9.6 | 8.4 |
Corporation tax charge – adjustments in respect of prior years | 0.1 | 0.3 |
9.7 | 8.7 | |
Deferred taxation | ||
Deferred tax charge – current year | 0.4 | 1.2 |
Deferred tax credit – adjustments in respect of prior years | (0.2) | (0.4) |
0.2 | 0.8 | |
Income tax expense | 9.9 | 9.5 |
Of which: | ||
Continuing | 14.7 | 16.0 |
Discontinued (Note 10) | (4.8) | (6.5) |
Tax reconciliation | ||
Profit before tax | 27.5 | 29.2 |
Tax at 25.0% (2024: 25.0%) | 6.9 | 7.3 |
Permanent differences on exceptional items | 3.0 | 1.5 |
Other permanent differences | 0.2 | 0.1 |
Rate change on deferred tax assets | – | 0.5 |
Other adjustments including prior year adjustments | (0.2) | 0.1 |
Income tax expense for the year | 9.9 | 9.5 |
2025 | 2024 | |
Profit attributable to equity holders of the parent (£million) | 17.6 | 19.7 |
Weighted average number of ordinary shares (number) | 18,678,740 | 19,057,161 |
Earnings per share (pence) | 94.2 | 103.4 |
2025 | 2024 | |
Weighted average number of ordinary shares | 18,678,740 | 19,057,161 |
Number of dilutive shares in issue at the period-end | 1,089,891 | 363,751 |
Fully diluted weighted average number of ordinary shares | 19,768,631 | 19,420,912 |
Dilutive shares being based on: | ||
Number of options outstanding at the period-end | 1,688,791 | 1,395,045 |
Weighted average exercise price (pence) | 162 | 215 |
Average share price during the period (pence) | 804 | 525 |
Diluted earnings per share (pence) | 89.0 | 101.4 |
2025 | 2024 | ||
Paid | £million | £million | |
2025 interim dividend – | Sep−25 | 2.2 | – |
2024 final dividend – | May−25 | 4.2 | – |
2024 interim dividend – | Sep−24 | – | 2.1 |
2023 final dividend – | May−24 | – | 3.1 |
Group | Group | Company | Company | |
2025 | 2024 | 2025 | 2024 | |
£million | £million | £million | £million | |
Aaa - Aa3 | 5.1 | – | 5.1 | – |
A1 | 31.7 | 24.0 | 31.0 | 23.6 |
36.8 | 24.0 | 36.1 | 23.6 |
Loans and | |||
advances to | Assets held | ||
customers | for sale | Total | |
31 December 2025 | £million | £million | £million |
Gross loans and advances | 3,341.3 | 434.8 | 3,776.1 |
Less: allowances for impairment of loans and | |||
advances (Note 17) | (45.5) | (44.0) | (89.5) |
3,295.8 | 390.8 | 3,686.6 |
Loans and | |||
advances to | Assets held | ||
customers | for sale | Total | |
31 December 2024 | £million | £million | £million |
Gross loans and advances | 3,720.3 | – | 3,720.3 |
Less: allowances for impairment of loans and | |||
advances (Note 17) | (111.8) | – | (111.8) |
3,608.5 | – | 3,608.5 |
2025 |
2024 |
|
£million |
£million |
|
Gross investment in finance lease receivables: |
||
Not more than one year |
191.4 |
228.1 |
Later than one year and no later than five years |
358.6 |
535.4 |
550.0 |
763.5 |
|
Unearned future finance income on finance leases |
(138.5) |
(215.1) |
Net investment in finance leases |
411.5 |
548.4 |
The net investment in finance leases may be analysed as follows: |
||
Not more than one year |
123.6 |
135.3 |
Later than one year and no later than five years |
287.9 |
413.1 |
411.5 |
548.4 |
Not credit-impaired |
Credit- |
|||||
impaired |
Gross |
|||||
Stage 1: |
Stage 2: |
Stage 3: |
loans and |
|||
Subject to |
Subject to |
Subject to |
advances |
|||
12-month |
lifetime |
lifetime |
Total |
to |
Provision |
|
ECL |
ECL |
ECL |
provision |
customers |
coverage |
|
31 December 2025 |
£million |
£million |
£million |
£million |
£million |
% |
Consumer Finance: |
||||||
Retail Finance |
13.5 |
8.0 |
11.6 |
33.1 |
1,499.6 |
2.2 |
Business Finance: |
||||||
Real Estate Finance |
0.4 |
– |
8.0 |
8.4 |
1,475.3 |
0.6 |
Commercial Finance |
0.6 |
3.2 |
0.2 |
4.0 |
366.4 |
1.1 |
14.5 |
11.2 |
19.8 |
45.5 |
3,341.3 |
1.4 |
|
Assets held for sale: Vehicle Finance: |
||||||
Voluntary termination provision |
3.8 |
1.5 |
– |
5.3 |
||
Other impairment |
6.9 |
8.6 |
23.2 |
38.7 |
||
10.7 |
10.1 |
23.2 |
44.0 |
434.8 |
10.1 |
|
25.2 |
21.3 |
43.0 |
89.5 |
3,776.1 |
2.4 |
|
Not credit-impaired | Credit- | |||||
impaired | Gross | |||||
Stage 1: | Stage 2: | Stage 3: | loans and | |||
Subject to | Subject to | Subject to | advances | |||
12-month | lifetime | lifetime | Total | to | Provision | |
ECL | ECL | ECL | provision | customers | coverage | |
31 December 2024 | £million | £million | £million | £million | £million | % |
Consumer Finance: | ||||||
Retail Finance | 13.5 | 6.5 | 10.1 | 30.1 | 1,387.9 | 2.2 |
Business Finance: | ||||||
Real Estate Finance | 0.4 | 0.3 | 11.8 | 12.5 | 1,353.9 | 0.9 |
Commercial Finance | 0.5 | 0.2 | 0.1 | 0.8 | 351.8 | 0.2 |
14.4 | 7.0 | 22.0 | 43.4 | 3,093.6 | 1.4 | |
Vehicle Finance: | ||||||
Voluntary termination provision | 5.4 | 1.5 | – | 6.9 | ||
Other impairment | 9.8 | 7.4 | 44.3 | 61.5 | ||
15.2 | 8.9 | 44.3 | 68.4 | 626.7 | 10.9 | |
29.6 | 15.9 | 66.3 | 111.8 | 3,720.3 | 3.0 | |
2025 | 2024 | |
£million | £million | |
Expected credit losses: impairment charge | 58.3 | 61.9 |
Charge in respect of off balance sheet loan commitments | 0.1 | 0.1 |
Loans written off directly to the income statement | 0.8 | 0.7 |
Unwind of discount | (1.2) | (0.8) |
58.0 | 61.9 | |
Of which: | ||
Continuing | 31.4 | 23.2 |
Discontinued (Note 10) | 26.6 | 38.7 |
2025 | 2024 | |
£million | £million | |
Specific overlays/(underlays) held against credit-impaired secured | ||
assets held within the Business Finance portfolio | 1.9 | (0.7) |
Management judgement in respect of: | ||
Vehicle Finance LGD | – | (4.5) |
Other | (0.3) | (0.5) |
Expert credit judgements over the IFRS 9 model results | 1.6 | (5.7) |
Not credit-impaired | Credit- | |||
Stage 1: | impaired | |||
Subject to | Stage 2: | Stage 3: | ||
12-month | Subject to | Subject to | ||
ECL | lifetime ECL | lifetime ECL | Total | |
£million | £million | £million | £million | |
At 1 January 2025 | 29.6 | 15.9 | 66.3 | 111.8 |
(Decrease)/increase due to change in | ||||
credit risk | ||||
Transfer to stage 2 | (13.7) | 40.0 | (2.4) | 23.9 |
Transfer to stage 3 | (0.2) | (24.2) | 48.9 | 24.5 |
Transfer to stage 1 | 6.8 | (16.5) | – | (9.7) |
Passage of time | (11.0) | 3.6 | 5.2 | (2.2) |
New loans originated | 15.6 | – | – | 15.6 |
Matured and derecognised loans | (2.6) | (1.6) | (3.0) | (7.2) |
Changes to credit risk parameters | 2.2 | 4.0 | 2.1 | 8.3 |
Other adjustments | 5.0 | 0.1 | – | 5.1 |
Charge to income statement | 2.1 | 5.4 | 50.8 | 58.3 |
Allowance utilised in respect of write-offs | (6.5) | – | (74.1) | (80.6) |
31 December 2025 | 25.2 | 21.3 | 43.0 | 89.5 |
Not credit-impaired | Credit- | |||
Stage 1: | impaired | |||
Subject to | Stage 2: | Stage 3: | ||
12-month | Subject to | Subject to | ||
ECL | lifetime ECL | lifetime ECL | Total | |
£million | £million | £million | £million | |
At 1 January 2024 | 29.5 | 18.2 | 40.4 | 88.1 |
(Decrease)/increase due to change in | ||||
credit risk | ||||
Transfer to stage 2 | (11.7) | 38.6 | (1.4) | 25.5 |
Transfer to stage 3 | (0.2) | (24.1) | 48.8 | 24.5 |
Transfer to stage 1 | 7.8 | (20.8) | – | (13.0) |
Passage of time | (6.3) | 4.6 | 14.8 | 13.1 |
New loans originated | 16.2 | – | – | 16.2 |
Matured and derecognised loans | (2.1) | (1.6) | (0.5) | (4.2) |
Changes to credit risk parameters | (2.3) | (0.5) | (2.9) | (5.7) |
Other adjustments | 4.0 | 1.5 | – | 5.5 |
Charge/(credit) to income statement | 5.4 | (2.3) | 58.8 | 61.9 |
Allowance utilised in respect of write-offs | (5.3) | – | (32.9) | (38.2) |
31 December 2024 | 29.6 | 15.9 | 66.3 | 111.8 |
Credit- | ||||
Not credit-impaired | impaired | |||
Stage 1: | Stage 2: | Stage 3: | ||
Subject to 12 | Subject to | Subject to | ||
month ECL | lifetime ECL | lifetime ECL | Total | |
£million | £million | £million | £million | |
At 1 January 2025 | 3,204.6 | 329.0 | 186.7 | 3,720.3 |
Transfer to stage 2 | (668.7) | 651.7 | (3.2) | (20.2) |
Transfer to stage 3 | (9.0) | (136.7) | 143.4 | (2.3) |
Transfer to stage 1 | 391.2 | (407.9) | – | (16.7) |
Passage of time | (1,407.7) | (18.7) | (73.3) | (1,499.7) |
New loans originated | 2,526.2 | – | – | 2,526.2 |
Matured and derecognised loans | (689.4) | (149.9) | (92.2) | (931.5) |
31 December 2025 | 3,347.2 | 267.5 | 161.4 | 3,776.1 |
| 2025 | ||||
| Stage 1 | Stage 2 | Stage 3 | Total | |
| £million | £million | £million | £million | |
Business Finance: | ||||
Strong | 84.9 | – | – | 84.9 |
Good | 1,166.6 | 46.4 | 1.2 | 1,214.2 |
Satisfactory | 348.2 | 51.3 | 25.0 | 424.5 |
Weak | – | 31.0 | 87.1 | 118.1 |
1,599.7 | 128.7 | 113.3 | 1,841.7 | |
| 2024 | ||||
| Stage 1 | Stage 2 | Stage 3 | Total | |
| £million | £million | £million | £million | |
Business Finance: | ||||
Strong | 29.6 | – | – | 29.6 |
Good | 1,051.5 | 54.2 | 1.4 | 1,107.1 |
Satisfactory | 298.6 | 141.5 | 25.8 | 465.9 |
Weak | – | 20.1 | 83.0 | 103.1 |
1,379.7 | 215.8 | 110.2 | 1,705.7 | |
| 2025 | ||||
Stage 1 | Stage 2 | Stage 3 | Total | |
£million | £million | £million | £million | |
Consumer Finance: | ||||
Good | 1,008.7 | 1.2 | – | 1,010.0 |
Satisfactory | 632.5 | 51.8 | – | 684.3 |
Weak | 106.3 | 85.8 | 48.1 | 240.2 |
1,747.5 | 138.8 | 48.1 | 1,934.4 | |
| 2024 | ||||
Stage 1 | Stage 2 | Stage 3 | Total | |
£million | £million | £million | £million | |
Consumer Finance: | ||||
Good | 921.6 | 4.9 | – | 926.5 |
Satisfactory | 768.1 | 32.4 | – | 800.5 |
Weak | 135.2 | 75.9 | 76.5 | 287.6 |
1,824.9 | 113.2 | 76.5 | 2,014.6 | |
December 2025 | UK unemployment rate – Annual Average | ||||
2026 | 2027 | 2028 | 5-Yr Average | ||
Scenario | Weightings | % | % | % | % |
Upside | 20% | 4.6 | 3.9 | 3.6 | 3.9 |
Base | 50% | 5.0 | 4.8 | 4.5 | 4.6 |
Downside | 25% | 5.8 | 6.5 | 6.9 | 6.5 |
Severe | 5% | 6.1 | 7.2 | 7.7 | 7.1 |
UK HPI – movement from December 2025 | |||||
2026 | 2027 | 2028 | 5-Yr Average | ||
Scenario | Weightings | % | % | % | % |
Upside | 20% | 4.5 | 10.3 | 17.9 | 5.4 |
Base | 50% | 2.4 | 5.8 | 10.8 | 4.1 |
Downside | 25% | (5.9) | (7.5) | (7.6) | 0.6 |
Severe | 5% | (11.6) | (17.0) | (21.7) | (2.3) |
UK CPI – movement from December 2025 | |||||
2026 | 2027 | 2028 | 5-Yr Average | ||
Scenario | Weightings | % | % | % | % |
Upside | 20% | 3.5 | 6.9 | 9.8 | 2.8 |
Base | 50% | 2.7 | 5.3 | 7.6 | 2.3 |
Downside | 25% | 1.6 | 2.9 | 4.7 | 1.7 |
Severe | 5% | 0.6 | 1.1 | 2.5 | 1.2 |
| UK Base Rate – Annual Average | |||||
2026 | 2027 | 2028 | 5-Yr Average | ||
Scenario | Weightings | % | % | % | % |
Upside | 20% | 4.8 | 4.4 | 3.7 | 3.8 |
Base | 50% | 3.3 | 3.0 | 2.8 | 2.8 |
Downside | 25% | 2.4 | 1.8 | 1.8 | 1.9 |
Severe | 5% | 1.4 | 0.8 | 0.8 | 0.9 |
UK debt service ratio – Annual Average | |||||
2026 | 2027 | 2028 | 5-Yr Average | ||
Scenario | Weightings | % | % | % | % |
Upside | 20% | 5.1 | 5.0 | 4.3 | 4.5 |
Base | 50% | 4.4 | 4.3 | 4.1 | 4.1 |
Downside | 25% | 4.1 | 4.1 | 4.0 | 3.9 |
Severe | 5% | 3.6 | 3.2 | 3.4 | 3.3 |
December 2024 | UK unemployment rate – Annual Average | ||||
2025 | 2026 | 2027 | 5-Yr Average | ||
Scenario | Weightings | % | % | % | % |
Upside | 20% | 4.0 | 3.6 | 3.6 | 3.7 |
Base | 50% | 4.4 | 4.3 | 4.2 | 4.2 |
Downside | 25% | 5.1 | 6.0 | 6.7 | 6.2 |
Severe | 5% | 5.5 | 6.7 | 7.4 | 6.8 |
UK HPI – movement from December 2024 | |||||
2025 | 2026 | 2027 | 5-Yr Average | ||
Scenario | Weightings | % | % | % | % |
Upside | 20% | 3.7 | 7.8 | 13.4 | 4.2 |
Base | 50% | 1.7 | 3.4 | 6.2 | 2.9 |
Downside | 25% | (6.6) | (9.6) | (11.7) | (0.5) |
Severe | 5% | (12.3) | (18.9) | (24.7) | (3.4) |
UK CPI – movement from December 2024 |
|||||
2025 |
2026 |
2027 |
5-Yr Average |
||
Scenario |
Weightings |
% |
% |
% |
% |
Upside |
20% |
3.8 |
7.3 |
10.1 |
2.8 |
Base |
50% |
3.0 |
5.4 |
7.6 |
2.3 |
Downside |
25% |
1.9 |
2.9 |
4.6 |
1.7 |
Severe |
5% |
1.0 |
1.1 |
2.6 |
1.2 |
| UK Bank Rate – Annual Average |
|||||
2025 |
2026 |
2027 |
5-Yr Average |
||
Scenario |
Weightings |
% |
% |
% |
% |
Upside |
20% |
5.4 |
4.4 |
3.4 |
3.8 |
Base |
50% |
3.8 |
3.1 |
2.6 |
2.9 |
Downside |
25% |
3.0 |
1.8 |
1.8 |
2.0 |
Severe |
5% |
2.0 |
0.8 |
0.8 |
1.0 |
UK debt service ratio – Annual Average |
|||||
2025 |
2026 |
2027 |
5-Yr Average |
||
Scenario |
Weightings |
% |
% |
% |
% |
Upside |
20% |
5.6 |
5.3 |
4.8 |
4.9 |
Base |
50% |
4.9 |
4.6 |
4.5 |
4.5 |
Downside |
25% |
4.6 |
4.3 |
4.5 |
4.3 |
Severe |
5% |
4.6 |
3.6 |
3.8 |
3.8 |
| 2025 |
||||
Vehicle |
Retail |
Business |
Total |
|
Finance |
Finance |
Finance |
Group |
|
Scenario |
£million |
£million |
£million |
£million |
Upside |
(0.7) |
(0.3) |
(1.3) |
(2.3) |
Base |
(0.4) |
(0.3) |
(0.7) |
(1.4) |
Downside |
1.6 |
0.7 |
1.8 |
4.1 |
Severe |
2.1 |
0.7 |
4.1 |
6.9 |
| 2024 |
||||
Vehicle |
Retail |
Business |
Total |
|
Finance |
Finance |
Finance |
Group |
|
Scenario |
£million |
£million |
£million |
£million |
Upside |
(0.6) |
(0.3) |
(1.3) |
(2.2) |
Base |
(0.2) |
(0.1) |
(0.8) |
(1.1) |
Downside |
0.6 |
0.4 |
1.8 |
2.8 |
Severe |
1.2 |
0.8 |
4.1 |
6.1 |
Notional |
Assets |
Liabilities |
Notional |
Assets |
Liabilities |
|
2025 |
2025 |
2025 |
2024 |
2024 |
2024 |
|
£million |
£million |
£million |
£million |
£million |
£million |
|
Interest rate derivatives designated in fair value hedges |
||||||
In less than one year |
953.1 |
3.4 |
(1.7) |
965.5 |
3.1 |
(2.5) |
More than one year but less than three years |
1,179.7 |
3.4 |
(7.8) |
941.4 |
10.1 |
(3.9) |
More than three years but less than five years |
374.2 |
1.5 |
(1.2) |
432.9 |
1.1 |
(3.3) |
2,507.0 |
8.3 |
(10.7) |
2,339.8 |
14.3 |
(9.7) |
|
Interest rate derivatives designated in cash flow hedges |
||||||
In less than one year |
– |
– |
– |
9.4 |
– |
(0.1) |
More than one year but less than three years |
2.4 |
0.1 |
– |
2.4 |
– |
– |
More than three years but less than five years |
8.7 |
– |
– |
– |
– |
– |
11.1 |
0.1 |
– |
11.8 |
– |
(0.1) |
|
Interest rate derivatives - not hedged¹ |
||||||
In less than one year |
– |
– |
– |
15.0 |
– |
– |
More than one year but less than three years |
95.0 |
– |
– |
42.5 |
– |
– |
More than three years but less than five years |
8.0 |
– |
– |
– |
– |
– |
103.0 |
– |
– |
57.5 |
– |
– |
|
Foreign exchange derivatives |
||||||
In less than one year |
17.0 |
0.1 |
– |
25.7 |
– |
(0.2) |
17.0 |
0.1 |
– |
25.7 |
– |
(0.2) |
|
Offset |
– |
(8.3) |
10.6 |
– |
– |
– |
2,638.1 |
0.2 |
(0.1) |
2,434.8 |
14.3 |
(10.0) |
Accumulated |
Accumulated |
|||
amount |
amount |
|||
of fair value |
of fair value |
|||
Carry |
adjustments |
Carry amount |
adjustments |
|
amount of |
in the hedged |
of |
in the hedged |
|
hedged item |
items |
hedged item |
items |
|
asset/ |
asset/ |
asset/ |
(liability)/ |
|
(liability) |
(liability) |
(liability) |
asset |
|
2025 |
2025 |
2024 |
2024 |
|
£million |
£million |
£million |
£million |
|
ASSETS |
||||
Interest rate fair value hedges |
||||
Loans and advances to customers |
||||
Fixed rate Real Estate Finance loans |
558.8 |
3.2 |
519.6 |
(5.2) |
Fixed rate Consumer Finance loans |
680.4 |
4.1 |
723.4 |
(1.6) |
1,239.2 |
7.3 |
1,243.0 |
(6.8) |
|
Interest rate cash flow hedges |
||||
Cash and Bank of England reserve account |
||||
Bank of England reserve |
11.1 |
N/A |
11.8 |
N/A |
1,250.3 |
7.3 |
1,254.8 |
(6.8) |
|
LIABILITIES |
||||
Interest rate fair value hedges |
||||
Deposits from customers |
||||
Fixed rate customer deposits |
(1,177.1) |
(3.7) |
(1,006.5) |
3.1 |
Subordinated liabilities |
||||
Fixed rate Tier 2 regulatory capital |
(90.0) |
(1.0) |
(90.0) |
0.3 |
(1,267.1) |
(4.7) |
(1,096.5) |
3.4 |
Net |
||||||
amount |
||||||
reported |
Master |
Net |
||||
Gross |
on |
netting |
amounts |
|||
amount |
Amounts |
balance |
arrange- |
Financial |
after |
|
recognised |
offset |
sheet |
ments |
collateral |
offsetting |
|
31 December 2025 |
£million |
£million |
£million |
£million |
£million |
£million |
Derivative financial assets |
||||||
Interest rate derivatives |
8.5 |
(8.3) |
0.2 |
(0.1) |
(0.1) |
– |
8.5 |
(8.3) |
0.2 |
(0.1) |
(0.1) |
– |
|
Derivative financial liabilities |
||||||
Interest rate derivatives |
(10.7) |
10.6 |
(0.1) |
0.1 |
– |
– |
(10.7) |
10.6 |
(0.1) |
0.1 |
– |
– |
Gross |
||||
amount |
||||
reported |
Master |
Net |
||
on |
netting |
amounts |
||
balance |
arrange- |
Financial |
after |
|
sheet |
ments |
collateral |
offsetting |
|
31 December 2024 |
£million |
£million |
£million |
£million |
Derivative financial assets |
||||
Interest rate derivatives |
14.3 |
(9.8) |
(4.1) |
0.4 |
14.3 |
(9.8) |
(4.1) |
0.4 |
|
Derivative financial liabilities |
||||
Interest rate derivatives |
(9.8) |
9.8 |
– |
– |
Foreign exchange derivatives |
(0.2) |
– |
– |
(0.2) |
(10.0) |
9.8 |
– |
(0.2) |
Group | Company | |
£million | £million | |
At 1 January 2024 and 31 December 2024 | – | 0.9 |
Additions | 24.1 | – |
At 31 December 2025 | 24.1 | 0.9 |
| Group | Company | |||||
Freehold | Computer | Freehold | Computer | |||
land and | and other | land and | and other | |||
buildings | equipment | Total | buildings | equipment | Total | |
£million | £million | £million | £million | £million | £million | |
Cost or valuation | ||||||
At 1 January 2024 | 10.1 | 7.7 | 17.8 | 3.8 | 7.1 | 10.9 |
Additions | – | 0.5 | 0.5 | – | 0.3 | 0.3 |
Impairment | (0.4) | – | (0.4) | – | – | – |
At 31 December 2024 | 9.7 | 8.2 | 17.9 | 3.8 | 7.4 | 11.2 |
Additions | – | 0.3 | 0.3 | 0.2 | 0.2 | 0.4 |
Disposals | (4.2) | (0.3) | (4.5) | – | (0.2) | (0.2) |
At 31 December 2025 | 5.5 | 8.2 | 13.7 | 4.0 | 7.4 | 11.4 |
Accumulated depreciation | ||||||
At 1 January 2024 | (2.5) | (4.5) | (7.0) | (0.2) | (4.4) | (4.6) |
Depreciation charge | (0.2) | (0.8) | (1.0) | (0.1) | (0.5) | (0.6) |
At 31 December 2024 | (2.7) | (5.3) | (8.0) | (0.3) | (4.9) | (5.2) |
Depreciation charge | (0.1) | (0.7) | (0.8) | (0.1) | (0.4) | (0.5) |
Disposals | 2.2 | 0.3 | 2.5 | – | 0.2 | 0.2 |
At 31 December 2025 | (0.6) | (5.7) | (6.3) | (0.4) | (5.1) | (5.5) |
Net book amount | ||||||
At 31 December 2024 | 7.0 | 2.9 | 9.9 | 3.5 | 2.5 | 6.0 |
At 31 December 2025 | 4.9 | 2.5 | 7.4 | 3.6 | 2.3 | 5.9 |
Land | not depreciated |
Freehold buildings | 50 years |
Leasehold improvements | shorter of life of lease or seven years |
Computer equipment | three to five years |
Other equipment | five to ten years |
| Group |
Company |
|||||
Leased |
Leased |
|||||
Leasehold |
motor |
Leasehold |
motor |
|||
property |
vehicles |
Total |
property |
vehicles |
Total |
|
£million |
£million |
£million |
£million |
£million |
£million |
|
Cost |
||||||
At 1 January 2024 |
3.9 |
0.8 |
4.7 |
3.9 |
0.3 |
4.2 |
Additions |
– |
0.8 |
0.8 |
– |
0.6 |
0.6 |
At 31 December 2024 |
3.9 |
1.6 |
5.5 |
3.9 |
0.9 |
4.8 |
Additions |
3.4 |
0.5 |
3.9 |
3.5 |
0.3 |
3.8 |
Disposals |
– |
(0.5) |
(0.5) |
– |
(0.1) |
(0.1) |
At 31 December 2025 |
7.3 |
1.6 |
8.9 |
7.4 |
1.1 |
8.5 |
Accumulated depreciation |
||||||
At 1 January 2024 |
(2.5) |
(0.4) |
(2.9) |
(2.5) |
(0.1) |
(2.6) |
Depreciation charge |
(0.5) |
(0.5) |
(1.0) |
(0.5) |
(0.3) |
(0.8) |
At 31 December 2024 |
(3.0) |
(0.9) |
(3.9) |
(3.0) |
(0.4) |
(3.4) |
Depreciation charge |
(0.6) |
(0.5) |
(1.1) |
(0.6) |
(0.4) |
(1.0) |
Disposals |
– |
0.5 |
0.5 |
– |
0.1 |
0.1 |
At 31 December 2025 |
(3.6) |
(0.9) |
(4.5) |
(3.6) |
(0.7) |
(4.3) |
Net book amount |
||||||
At 31 December 2024 |
0.9 |
0.7 |
1.6 |
0.9 |
0.5 |
1.4 |
At 31 December 2025 |
3.7 |
0.7 |
4.4 |
3.8 |
0.4 |
4.2 |
Other |
||||
Computer |
intangible |
|||
Goodwill |
software |
assets |
Total |
|
£million |
£million |
£million |
£million |
|
Cost or valuation |
||||
At 1 January 2024 |
1.0 |
17.7 |
2.2 |
20.9 |
Additions |
– |
0.5 |
– |
0.5 |
Disposals |
– |
(0.1) |
– |
(0.1) |
At 31 December 2024 |
1.0 |
18.1 |
2.2 |
21.3 |
Additions |
– |
1.3 |
– |
1.3 |
At 31 December 2025 |
1.0 |
19.4 |
2.2 |
22.6 |
Accumulated depreciation |
||||
At 1 January 2024 |
– |
(12.8) |
(2.2) |
(15.0) |
Amortisation charge |
– |
(1.4) |
– |
(1.4) |
Disposals |
– |
0.1 |
– |
0.1 |
At 31 December 2024 |
– |
(14.1) |
(2.2) |
(16.3) |
Amortisation charge |
– |
(1.2) |
– |
(1.2) |
At 31 December 2025 |
– |
(15.3) |
(2.2) |
(17.5) |
Net book amount |
||||
At 31 December 2024 |
1.0 |
4.0 |
– |
5.0 |
At 31 December 2025 |
1.0 |
4.1 |
– |
5.1 |
Computer |
|||
Goodwill |
software |
Total |
|
£million |
£million |
£million |
|
Cost or valuation |
|||
At 1 January 2024 |
0.3 |
12.6 |
12.9 |
Additions |
– |
0.5 |
0.5 |
At 31 December 2024 |
0.3 |
13.1 |
13.4 |
Additions |
– |
1.2 |
1.2 |
At 31 December 2025 |
0.3 |
14.3 |
14.6 |
Accumulated depreciation |
|||
At 1 January 2024 |
– |
(9.4) |
(9.4) |
Amortisation charge |
– |
(1.1) |
(1.1) |
At 31 December 2024 |
– |
(10.5) |
(10.5) |
Amortisation charge |
– |
(0.9) |
(0.9) |
At 31 December 2025 |
– |
(11.4) |
(11.4) |
Net book amount |
|||
At 31 December 2024 |
0.3 |
2.6 |
2.9 |
At 31 December 2025 |
0.3 |
2.9 |
3.2 |
2025 |
2024 |
|
Cost and net book value |
£million |
£million |
At 1 January |
6.1 |
5.9 |
Equity contributions to subsidiaries in respect of share options |
0.2 |
0.2 |
At 31 December |
6.3 |
6.1 |
Company |
||
number |
Principal activity |
|
Owned directly |
||
AppToPay Ltd |
11204449 |
Non-trading |
Debt Managers (Services) Limited |
08092808 |
Non-trading |
Secure Homes Services Limited |
01404439 |
Property rental |
STB Leasing Limited |
01648384 |
Non-trading |
V12 Finance Group Limited |
07498951 |
Holding company |
Owned indirectly via an intermediate holding company |
||
V12 Personal Finance Limited |
05418233 |
Dormant |
Sourcing and servicing |
||
V12 Retail Finance Limited |
04585692 |
of unsecured loans |
Group |
Group |
Company |
Company |
|
2025 |
2024 |
2025 |
2024 |
|
£million |
£million |
£million |
£million |
|
Deferred tax assets: |
||||
Other short-term timing differences |
3.6 |
3.3 |
3.3 |
3.3 |
At 31 December |
3.6 |
3.3 |
3.3 |
3.3 |
Deferred tax assets: |
||||
At 1 January |
3.3 |
4.3 |
3.3 |
4.3 |
Income statement |
(0.2) |
(0.8) |
(0.5) |
(0.8) |
Cash flow hedge reserve |
– |
(0.2) |
– |
(0.2) |
Retained earnings - Share-based payments |
0.5 |
– |
0.5 |
– |
At 31 December |
3.6 |
3.3 |
3.3 |
3.3 |
Group |
Group |
Company |
Company |
|
2025 |
2024 |
2025 |
2024 |
|
£million |
£million |
£million |
£million |
|
Gross amounts due from related companies |
– |
– |
27.2 |
4.2 |
Less: allowances for impairment of amounts |
||||
due from related companies |
– |
– |
(1.9) |
(1.9) |
Amounts due from related companies |
– |
– |
25.3 |
2.3 |
Other receivables |
1.7 |
2.0 |
1.4 |
1.7 |
Cloud software development prepayment |
0.6 |
3.6 |
0.6 |
3.6 |
Other prepayments and accrued income |
6.5 |
6.1 |
6.1 |
5.4 |
8.8 |
11.7 |
33.4 |
13.0 |
2025 |
2024 |
|
£million |
£million |
|
Amounts due under the Bank of England’s liquidity support operations |
||
Term Funding Scheme with additional incentives for SMEs (‘TFSME’) |
– |
230.0 |
Sale and repurchase agreements |
200.0 |
125.0 |
Amounts due to other credit institutions |
4.7 |
6.9 |
TFSME accrued interest |
– |
3.2 |
Sale and repurchase agreements accrued interest |
1.2 |
0.7 |
205.9 |
365.8 |
2025 |
2024 |
|
£million |
£million |
|
Access accounts |
770.2 |
805.2 |
Fixed term bonds |
1,518.9 |
1,510.0 |
Notice accounts |
39.3 |
72.4 |
ISAs |
1,181.2 |
857.3 |
3,509.6 |
3,244.9 |
Group | Group | Company | Company | |
2025 | 2024 | 2025 | 2024 | |
£million | £million | £million | £million | |
At 1 January | 1.8 | 2.3 | 1.6 | 2.1 |
New leases | 3.9 | 0.8 | 3.8 | 0.6 |
Lease termination | (0.1) | – | (0.1) | – |
Payments | (1.3) | (1.4) | (1.2) | (1.2) |
Interest expense | 0.1 | 0.1 | 0.1 | 0.1 |
At 31 December | 4.4 | 1.8 | 4.2 | 1.6 |
Lease liabilities – Gross | ||||
No later than one year | 1.1 | 1.1 | 0.9 | 1.0 |
Later than one year and no later than | ||||
five years | 2.2 | 0.8 | 2.2 | 0.7 |
More than five years | 1.8 | – | 1.8 | – |
5.1 | 1.9 | 4.9 | 1.7 | |
Less: Future finance expense | (0.7) | (0.1) | (0.7) | (0.1) |
Lease liabilities – Net | 4.4 | 1.8 | 4.2 | 1.6 |
Lease liabilities – Gross | ||||
No later than one year | 0.9 | 1.1 | 0.8 | 0.9 |
Later than one year and no later than | ||||
five years | 1.9 | 0.7 | 1.8 | 0.7 |
More than five years | 1.6 | – | 1.6 | – |
4.4 | 1.8 | 4.2 | 1.6 |
Group | Group | Company | Company | |
2025 | 2024 | 2025 | 2024 | |
£million | £million | £million | £million | |
Other payables | 87.0 | 23.1 | 85.1 | 21.1 |
Amounts due to related companies | – | – | 15.7 | 12.5 |
Accruals and deferred income | 11.0 | 9.4 | 9.5 | 7.5 |
98.0 | 32.5 | 110.3 | 41.1 |
| Group | |||
ECL allowance | |||
on loan | |||
commitments | Other | Total | |
£million | £million | £million | |
Balance at 1 January 2024 | 0.8 | 5.2 | 6.0 |
Charge to income statement | 0.1 | 9.8 | 9.9 |
Utilised | – | (4.6) | (4.6) |
Balance at 31 December 2024 | 0.9 | 10.4 | 11.3 |
Charge to income statement | 0.1 | 21.7 | 21.8 |
Utilised | – | (7.6) | (7.6) |
Balance at 31 December 2025 | 1.0 | 24.5 | 25.5 |
| Company | |||
ECL allowance | |||
on loan | |||
commitments | Other | Total | |
£million | £million | £million | |
Balance at 1 January 2024 | 0.8 | 4.8 | 5.6 |
Charge to income statement | 0.1 | 10.1 | 10.2 |
Utilised | – | (4.5) | (4.5) |
Balance at 31 December 2024 | 0.9 | 10.4 | 11.3 |
Charge to income statement | 0.1 | 21.7 | 21.8 |
Utilised | – | (7.6) | (7.6) |
Balance at 31 December 2025 | 1.0 | 24.5 | 25.5 |
2025 |
2024 |
|
£million |
£million |
|
Notes at par value |
90.0 |
90.0 |
Unamortised issue costs |
(0.5) |
(0.7) |
Accrued interest |
4.0 |
4.0 |
93.5 |
93.3 |
2025 |
2024 |
|
£million |
£million |
|
Consumer Finance |
||
Retail Finance |
115.8 |
112.2 |
Vehicle Finance |
– |
1.2 |
Business Finance |
||
Real Estate Finance |
40.4 |
39.5 |
Commercial Finance |
241.6 |
110.3 |
397.8 |
263.2 |
Number |
£million |
|
At 1 January 2024 |
19,017,795 |
7.6 |
Issued during 2024 |
53,613 |
– |
At 31 December 2024 |
19,071,408 |
7.6 |
Issued during 2025 |
25,848 |
– |
At 31 December 2025 |
19,097,256 |
7.6 |
Group |
Group |
Company |
Company |
|
2025 |
2024 |
2025 |
2024 |
|
£million |
£million |
£million |
£million |
|
Own shares |
(1.9) |
(2.2) |
(1.9) |
(2.2) |
(1.9) |
(2.2) |
(1.9) |
(2.2) |
Nominal |
Nominal |
|||
value |
value |
|||
2025 |
2025 |
2024 |
2024 |
|
Employee Benefit Trust (‘EBT’) |
Number |
£million |
Number |
£million |
At 1 January |
434,809 |
0.2 |
216,472 |
0.1 |
Shares acquired |
47,475 |
– |
312,718 |
0.1 |
Shares disposed |
(100,801) |
– |
(94,381) |
– |
At 31 December |
381,483 |
0.2 |
434,809 |
0.2 |
Market value (£million) |
4.7 |
1.6 |
||
Accounting value (£million) |
1.9 |
2.2 |
||
Percentage of called up share capital |
2.0% |
2.3% |
Weighted | ||||||||||
average | Weighted | Weighted | ||||||||
remaining | average | average | ||||||||
Forfeited, | contractual life | exercise price | exercise price | |||||||
Outstanding | lapsed and | Outstanding | Vested and | of options | of options | of options | ||||
at | Granted | cancelled | Exercised | at | exercisable at | outstanding at | outstanding at | outstanding at | ||
1 January | during | during | during | 31 December | 31 December | 31 December | 31 December | 31 December | ||
2025 | the year | the year | the year | 2025 | 2025 | Vesting | 2025 | 2025 | 2024 | |
Number | Number | Number | Number | Number | Number | dates | Years | £ | £ | |
Equity settled | ||||||||||
2017 Long-Term Incentive Plan | 892,621 | 685,332 | (283,660) | (60,373) | 1,233,920 | 7,236 | 2026-2030 | 2.4 | 0.21 | 0.40 |
2017 Sharesave Plan | 416,500 | 73,931 | (94,069) | (22,452) | 373,910 | 33,980 | 2026-2028 | 1.4 | 6.61 | 6.27 |
2017 Deferred Bonus Plan | 85,924 | 24,714 | – | (43,644) | 66,994 | 180 | 2026-2028 | 1.4 | 0.25 | 0.40 |
1,395,045 | 783,977 | (377,729) | (126,469) | 1,674,824 | 41,396 | 2.1 | 1.64 | 2.14 | ||
Weighted average exercise price | 2.15 | 0.86 | 1.92 | 1.67 | 1.64 | 5.72 | ||||
Cash settled | ||||||||||
‘Phantom’ share option scheme | 38,000 | – | (38,000) | – | – | – | 2019 | – | – | 25.00 |
Group | Group | Company | Company | |
2025 | 2024 | 2025 | 2024 | |
£million | £million | £million | £million | |
Expense incurred in relation to share-based payments | 2.1 | 2.3 | 1.8 | 2.3 |
Awarded | Awarded | |
during 2025 | during 2024 | |
Share price at grant date | £6.00 | £6.90 |
Exercise price | – | £0.40 |
Expected dividend yield | 6.68% | 5.10% |
Expected stock price volatility | 47.86% | 36.72% |
Risk free interest rate | 4.22% | 4.35% |
Average expected life (years) | 3.00 | 3.00 |
Original grant date valuation | £4.91 | £5.57 |
Awarded | Awarded | ||||
Awarded | during 2025 | during 2025 | Awarded | Awarded | |
during 2025 | Two year | Two year | during 2024 | during 2024 | |
No holding | holding | holding | No holding | Two year | |
period | period | period | period | holding period | |
Number of shares | 131,226 | 215,776 | 66,141 | 136,895 | 171,935 |
Share price at grant date | £6.00 | £6.00 | £10.35 | £6.90 | £6.90 |
Exercise price | £0.40 | £0.40 | £0.40 | £0.40 | £0.40 |
Expected dividend yield | 5.10% | 5.10% | 5.10% | 5.10% | 5.10% |
Expected stock price volatility | 45.00% | 45.00% | 45.00% | 35.00% | 35.00% |
Risk free interest rate | 4.30% | 4.28% | 3.97% | 4.51% | 4.19% |
Average expected life (years) | 3.00 | 5.00 | 5.00 | 3.00 | 5.00 |
Original grant date valuation | £4.04 | £4.47 | £7.72 | £4.40 | £3.95 |
Awarded | Awarded | |
during 2025 | during 2024 | |
Share price at grant date | £11.00 | £8.14 |
Exercise price | £9.08 | £6.99 |
Expected stock price volatility | 47.62% | 37.22% |
Expected dividend yield | 6.68% | 5.10% |
Risk free interest rate | 4.02% | 3.75% |
Average expected life (years) | 3.00 | 3.00 |
Original grant date valuation | £3.23 | £2.07 |
Awards | Awards | Awards | ||
granted | granted | granted | ||
Vesting after | Vesting after | Vesting after | Awards | |
one year | two years | three years | granted | |
Number | Number | Number | Total | |
At 1 January 2024 | 25,693 | 30,434 | 32,406 | 88,533 |
Granted | 14,385 | 14,385 | 14,392 | 43,162 |
Exercised | (23,295) | (16,179) | (6,297) | (45,771) |
At 31 December 2024 | 16,783 | 28,640 | 40,501 | 85,924 |
Granted | 8,236 | 8,236 | 8,242 | 24,714 |
Exercised | (16,603) | (14,255) | (12,786) | (43,644) |
At 31 December 2025 | 8,416 | 22,621 | 35,957 | 66,994 |
Vested and exercisable | 180 | – | – | 180 |
Granted in |
Granted in |
Granted in |
|
2025 |
2025 |
2025 |
|
Awards |
Awards |
Awards |
|
vesting after |
vesting after |
vesting after |
|
one year |
two years |
three years |
|
Share price at grant date |
£6.00 |
£6.00 |
£6.00 |
Exercise price |
– |
– |
– |
Expected dividend yield |
9.34% |
7.01% |
6.68% |
Expected stock price volatility |
62.33% |
49.36% |
47.86% |
Risk free interest rate |
4.11% |
4.23% |
4.22% |
Average expected life (years) |
1.00 |
2.00 |
3.00 |
Original grant date valuation |
£5.46 |
£5.22 |
£4.91 |
Granted in |
Granted in |
Granted in |
|
2024 |
2024 |
2024 |
|
Awards |
Awards |
Awards |
|
vesting after |
vesting after |
vesting after |
|
one years |
two years |
three years |
|
Share price at grant date |
£6.90 |
£6.90 |
£6.90 |
Exercise price |
£0.40 |
£0.40 |
£0.40 |
Expected dividend yield |
5.10% |
5.10% |
5.10% |
Expected stock price volatility |
32.51% |
38.89% |
36.72% |
Risk free interest rate |
4.78% |
4.52% |
4.35% |
Average expected life (years) |
1.00 |
2.00 |
3.00 |
Original grant date valuation |
£6.18 |
£5.87 |
£5.57 |
Group |
Group |
Company |
Company |
|
2025 |
2024 |
2025 |
2024 |
|
£million |
£million |
£million |
£million |
|
Cash and Bank of England reserve account |
528.1 |
445.0 |
528.1 |
445.0 |
Loans and advances to banks |
36.8 |
24.0 |
36.1 |
23.6 |
Less: |
||||
Initial margin account |
(5.1) |
– |
(5.1) |
– |
559.8 |
469.0 |
559.1 |
468.6 |
Stage 1 |
Stage 2 |
Stage 3 |
||||
Total gross |
||||||
loans and |
||||||
advances |
||||||
<= 30 days |
> 30 days |
to |
||||
past due |
past due |
Total |
customers |
|||
31 December 2025 |
£million |
£million |
£million |
£million |
£million |
£million |
Consumer Finance |
||||||
Retail Finance |
1,419.1 |
62.3 |
4.9 |
67.2 |
13.3 |
1,499.6 |
Business Finance |
||||||
Real Estate |
||||||
Finance |
1,277.9 |
85.4 |
– |
85.4 |
112.0 |
1,475.3 |
Commercial |
||||||
Finance |
321.8 |
43.3 |
– |
43.3 |
1.3 |
366.4 |
Total drawn |
||||||
exposure |
3,018.8 |
191.0 |
4.9 |
195.9 |
126.6 |
3,341.3 |
Off balance sheet |
||||||
Loan |
||||||
commitments |
386.9 |
10.9 |
– |
10.9 |
– |
397.8 |
Total gross |
||||||
exposure |
3,405.7 |
201.9 |
4.9 |
206.8 |
126.6 |
3,739.1 |
Less: |
||||||
Impairment |
||||||
allowance |
(14.5) |
(8.7) |
(2.5) |
(11.2) |
(19.8) |
(45.5) |
Provision for loan |
||||||
commitments |
(1.0) |
– |
– |
– |
– |
(1.0) |
Total net exposure |
3,390.2 |
193.2 |
2.4 |
195.6 |
106.8 |
3,692.6 |
Stage 1 | Stage 2 | Stage 3 | ||||
Total gross | ||||||
loans and | ||||||
<= 30 days | > 30 days | advances to | ||||
past due | past due | Total | customers | |||
31 December 2025 | £million | £million | £million | £million | £million | £million |
Assets held for sale: | ||||||
Vehicle Finance | ||||||
Gross exposure | 328.4 | 53.1 | 18.5 | 71.6 | 34.8 | 434.8 |
Less: Impairment | ||||||
allowance | (10.7) | (5.3) | (4.8) | (10.1) | (23.2) | (44.0) |
Total net exposure | 317.7 | 47.8 | 13.7 | 61.5 | 11.6 | 390.8 |
Stage 1 | Stage 2 | Stage 3 | ||||
Total gross | ||||||
loans and | ||||||
<= 30 days | > 30 days | advances to | ||||
past due | past due | Total | customers | |||
31 December 2024 | £million | £million | £million | £million | £million | £million |
Consumer Finance | ||||||
Retail Finance | 1,324.1 | 48.1 | 4.1 | 52.2 | 11.6 | 1,387.9 |
Vehicle Finance | 500.7 | 40.0 | 21.0 | 61.0 | 65.0 | 626.7 |
Business Finance | ||||||
Real Estate | ||||||
Finance | 1,046.9 | 209.0 | 0.1 | 209.1 | 97.9 | 1,353.9 |
Commercial | ||||||
Finance | 332.9 | 6.7 | – | 6.7 | 12.2 | 351.8 |
Total drawn | ||||||
exposure | 3,204.6 | 303.8 | 25.2 | 329.0 | 186.7 | 3,720.3 |
Off balance sheet | ||||||
Loan | ||||||
commitments | 262.4 | 0.8 | – | 0.8 | – | 263.2 |
Total gross | ||||||
exposure | 3,467.0 | 304.6 | 25.2 | 329.8 | 186.7 | 3,983.5 |
Less: | ||||||
Impairment | ||||||
allowance | (29.6) | (8.6) | (7.3) | (15.9) | (66.3) | (111.8) |
Provision for loan | ||||||
commitments | (0.9) | – | – | – | – | (0.9) |
Total net exposure | 3,436.5 | 296.0 | 17.9 | 313.9 | 120.4 | 3,870.8 |
2025 |
2024 |
|
£million |
£million |
|
Central England |
134.2 |
113.2 |
Greater London |
711.2 |
691.5 |
Northern England |
176.0 |
124.8 |
South East England (excl. Greater London) |
251.9 |
273.5 |
South West England |
107.4 |
54.4 |
Scotland, Wales and Northern Ireland |
94.6 |
96.5 |
Gross loans and receivables |
1,475.3 |
1,353.9 |
Allowance for impairment |
(8.4) |
(12.5) |
Total |
1,466.9 |
1,341.4 |
2025 |
2024 |
|
£million |
£million |
|
Market value sensitivity |
||
+200bp parallel shift in yield curve |
2.9 |
1.5 |
-200bp parallel shift in yield curve |
(3.1) |
(1.6) |
Earnings at risk sensitivity |
||
+100bp parallel shift in yield curve |
0.4 |
1.5 |
-100bp parallel shift in yield curve |
(0.6) |
(1.5) |
More than |
More than |
|||||
three |
one year |
|||||
months |
but |
|||||
Gross |
Not more |
but less |
less than |
|||
Carrying |
nominal |
than three |
than |
five |
More than |
|
amount |
outflow |
months |
one year |
years |
five years |
|
At 31 December 2025 |
£million |
£million |
£million |
£million |
£million |
£million |
Due to banks |
205.9 |
208.6 |
30.2 |
178.4 |
– |
– |
Deposits from customers |
3,509.6 |
3,624.3 |
2,379.8 |
473.4 |
767.7 |
3.4 |
Subordinated liabilities |
93.5 |
125.1 |
5.9 |
5.9 |
113.3 |
– |
Lease liabilities |
4.4 |
5.1 |
0.3 |
0.8 |
2.2 |
1.8 |
Other financial liabilities |
87.0 |
87.0 |
87.0 |
– |
– |
– |
3,900.4 |
4,050.1 |
2,503.2 |
658.5 |
883.2 |
5.2 |
|
Derivative financial |
||||||
liabilities |
0.1 |
0.1 |
0.1 |
– |
– |
– |
3,900.5 |
4,050.2 |
2,503.3 |
658.5 |
883.2 |
5.2 |
More than |
More than |
|||||
three |
one year |
|||||
months |
but |
|||||
Gross |
Not more |
but less |
less than |
|||
Carrying |
nominal |
than three |
than |
five |
More than |
|
amount |
outflow |
months |
one year |
years |
five years |
|
At 31 December 2024 |
£million |
£million |
£million |
£million |
£million |
£million |
Due to banks |
365.8 |
374.1 |
52.6 |
321.5 |
– |
– |
Deposits from customers |
3,244.9 |
3,336.5 |
2,058.0 |
674.8 |
601.0 |
2.7 |
Subordinated liabilities |
93.3 |
136.8 |
– |
11.7 |
125.1 |
– |
Lease liabilities |
1.8 |
1.9 |
0.3 |
0.8 |
0.8 |
– |
Other financial liabilities |
23.1 |
23.1 |
23.1 |
– |
– |
– |
3,728.9 |
3,872.4 |
2,134.0 |
1,008.8 |
726.9 |
2.7 |
|
Derivative financial |
||||||
liabilities |
10.0 |
10.2 |
2.0 |
3.4 |
4.8 |
– |
3,738.9 |
3,882.6 |
2,136.0 |
1,012.2 |
731.7 |
2.7 |
More than | More than | |||||
three | one year | |||||
months | but | |||||
Gross | Not more | but less | less than | |||
Carrying | nominal | than three | than | five | More than | |
amount | outflow | months | one year | years | five years | |
At 31 December 2025 | £million | £million | £million | £million | £million | £million |
Lease liabilities | 4.2 | 4.9 | 0.3 | 0.6 | 2.2 | 1.8 |
Other financial liabilities | 100.8 | 100.8 | 100.8 | – | – | – |
Non-derivative financial | ||||||
liabilities | 3,914.0 | 4,063.7 | 2,517.0 | 658.3 | 883.2 | 5.2 |
Total | 3,914.1 | 4,063.8 | 2,517.1 | 658.3 | 883.2 | 5.2 |
More than | More than | |||||
three | one year | |||||
months | but | |||||
Gross | Not more | but less | less than | |||
Carrying | nominal | than three | than | five | More than | |
amount | outflow | months | one year | years | five years | |
At 31 December 2024 | £million | £million | £million | £million | £million | £million |
Lease liabilities | 1.6 | 1.7 | 0.3 | 0.7 | 0.7 | – |
Other financial liabilities | 33.6 | 33.6 | 33.6 | – | – | – |
Non-derivative financial | ||||||
liabilities | 3,739.2 | 3,882.7 | 2,144.5 | 1,008.7 | 726.8 | 2.7 |
Total | 3,749.2 | 3,892.9 | 2,146.5 | 1,012.1 | 731.6 | 2.7 |
2025 | 2024 | |
£million | £million | |
(unaudited) | (unaudited) | |
Common Equity Tier 1 (‘CET 1’) | ||
Share capital | 7.6 | 7.6 |
Share premium | 84.2 | 84.0 |
Retained earnings | 284.4 | 271.1 |
Own shares | (1.9) | (2.2) |
IFRS 9 transition adjustments | – | 0.1 |
Goodwill | (1.0) | (1.0) |
Intangible assets net of attributable deferred tax | (4.1) | (4.0) |
CET 1 capital before foreseeable dividend | 369.2 | 355.6 |
Foreseeable dividend | (4.4) | (4.2) |
CET 1 and Tier 1 capital | 364.8 | 351.4 |
Tier 2 | ||
Subordinated liabilities | 89.5 | 89.3 |
Less ineligible portion | (25.9) | (25.0) |
Total Tier 2 capital¹ | 63.6 | 64.3 |
Own funds | 428.4 | 415.7 |
Reconciliation to total equity: | ||
IFRS 9 transition adjustments | – | (0.1) |
Eligible subordinated liabilities | (63.6) | (64.3) |
Cash flow hedge reserve | – | – |
Goodwill and other intangible assets net of attributable deferred tax | 5.1 | 5.0 |
Foreseeable dividend | 4.4 | 4.2 |
Total equity | 374.3 | 360.5 |
Total |
Fair |
Total |
Fair |
|||
carrying |
Fair |
Value |
carrying |
Fair |
Value |
|
amount |
value |
hierarchy |
amount |
value |
hierarchy |
|
2025 |
2025 |
level |
2024 |
2024 |
level |
|
£million |
£million |
2025 |
£million |
£million |
2024 |
|
Cash and Bank of England reserve |
||||||
account |
528.1 |
528.1 |
Level 1 |
445.0 |
445.0 |
Level 1 |
Loans and advances to banks |
36.8 |
36.8 |
Level 2 |
24.0 |
24.0 |
Level 2 |
Debt securities |
1.0 |
1.0 |
Level 1 |
– |
– |
– |
Loans and advances to customers |
3,295.8 |
3,289.0 |
Level 3 |
3,608.5 |
3,612.3 |
Level 3 |
Derivative financial instruments |
0.2 |
0.2 |
Level 2 |
14.3 |
14.3 |
Level 2 |
Other financial assets |
1.7 |
1.7 |
Level 3 |
2.0 |
2.0 |
Level 3 |
3,863.6 |
3,856.8 |
4,093.8 |
4,097.6 |
|||
Due to banks |
205.9 |
205.9 |
Level 2 |
365.8 |
365.8 |
Level 2 |
Deposits from customers |
3,509.6 |
3,530.7 |
Level 3 |
3,244.9 |
3,254.0 |
Level 3 |
Derivative financial instruments |
0.1 |
0.1 |
Level 2 |
10.0 |
10.0 |
Level 2 |
Lease liabilities |
4.4 |
4.4 |
Level 3 |
1.8 |
1.8 |
Level 3 |
Other financial liabilities |
87.0 |
87.0 |
Level 3 |
23.1 |
23.1 |
Level 3 |
Subordinated liabilities |
93.5 |
104.2 |
Level 2 |
93.3 |
90.2 |
Level 2 |
3,900.5 |
3,932.3 |
3,738.9 |
3,744.9 |
Total |
Fair |
Total |
Fair |
|||
carrying |
Fair |
Value |
carrying |
Fair |
Value |
|
amount |
value |
hierarchy |
amount |
value |
hierarchy |
|
2025 |
2025 |
level |
2024 |
2024 |
level |
|
£million |
£million |
2025 |
£million |
£million |
2024 |
|
Cash and Bank of England reserve |
||||||
account |
528.1 |
528.1 |
Level 1 |
445.0 |
445.0 |
Level 1 |
Loans and advances to banks |
36.1 |
36.1 |
Level 2 |
23.6 |
23.6 |
Level 2 |
Debt securities |
1.0 |
1.0 |
Level 1 |
– |
– |
– |
Loans and advances to customers |
3,295.8 |
3,289.0 |
Level 3 |
3,608.5 |
3,612.3 |
Level 3 |
Derivative financial instruments |
0.2 |
0.2 |
Level 2 |
14.3 |
14.3 |
Level 2 |
Other financial assets |
26.7 |
26.7 |
Level 3 |
4.0 |
4.0 |
Level 3 |
3,887.9 |
3,881.1 |
4,095.4 |
4,099.2 |
|||
Due to banks |
205.9 |
205.9 |
Level 2 |
365.8 |
365.8 |
Level 2 |
Deposits from customers |
3,509.6 |
3,530.7 |
Level 3 |
3,244.9 |
3,254.0 |
Level 3 |
Derivative financial instruments |
0.1 |
0.1 |
Level 2 |
10.0 |
10.0 |
Level 2 |
Lease liabilities |
4.2 |
4.2 |
Level 3 |
1.6 |
1.6 |
Level 3 |
Other financial liabilities |
100.8 |
100.8 |
Level 3 |
33.6 |
33.6 |
Level 3 |
Subordinated liabilities |
93.5 |
104.2 |
Level 2 |
93.3 |
90.2 |
Level 2 |
3,914.1 |
3,945.9 |
3,749.2 |
3,755.2 |
2025 |
2024 |
|
£million |
£million |
|
Interest income and similar income |
(30.4) |
(30.3) |
Operating expenses |
(0.1) |
(0.4) |
Allowances for impairment of amounts due from related companies |
– |
0.2 |
Investment income |
10.8 |
9.5 |
(19.7) |
(21.0) |
|
Equity contribution to subsidiaries re. share-based payments |
0.2 |
0.2 |
Company |
Company |
|
2025 |
2024 |
|
£million |
£million |
|
Amounts receivable from subsidiary undertakings |
25.3 |
2.3 |
Amounts due to subsidiary undertakings |
(15.7) |
(12.5) |
9.6 |
(10.2) |
Average |
Profit |
||||||
Nature |
number of |
before |
Tax paid |
||||
of |
Turnover |
FTE |
tax |
on profit |
|||
Name |
activity |
Location |
£million |
employees |
£million |
£million |
|
Secure Trust |
Banking |
||||||
31 December 2025 |
Bank PLC |
services |
UK |
387.1 |
860 |
27.5 |
12.0 |
Secure Trust |
Banking |
||||||
31 December 2024 |
Bank PLC |
services |
UK |
385.2 |
915 |
29.2 |
8.8 |