Computer software |
- 5 to 7 years |
Development costs |
- 5 to 7 years |
Customer lists |
- 5 to 7 years |
Group |
Society |
|||
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
|
On loans and advances to customers held at amortised cost |
221.9 |
158.0 |
229.4 |
167.7 |
On debt securities |
||||
- interest and other income |
31.4 |
21.1 |
33.7 |
20.9 |
- profits net o f losses on realisation |
0.1 |
- |
0.1 |
- |
On other liquid assets |
||||
- interest and other income |
32.3 |
35.3 |
31.5 |
34.9 |
Interest recognised in respect of mortgages held at fair value |
11.4 |
11.1 |
11.4 |
11.1 |
Net income on derivatives hedging assets |
38.6 |
34.4 |
30.7 |
26.3 |
335.7 |
259.9 |
336.8 |
260.9 |
Group |
Society |
|||
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
|
On financial liabilities held at amortised cost: |
||||
On amounts due to Members |
205.0 |
135.6 |
205.0 |
135.6 |
On subscribed capital |
3.4 |
2.9 |
3.4 |
2.9 |
On subordinated liabilities |
1.3 |
- |
1.3 |
- |
On deposits and other borrowings |
32.5 |
35.1 |
31.7 |
35.1 |
On finance leases |
0.3 |
0.2 |
0.3 |
0.2 |
242.5 |
173.8 |
241.7 |
173.8 |
|
On financial liabilities held at FVTPL: |
||||
Net expense / (income) on derivatives hedging liabilities |
1.3 |
(0.3) |
1.3 |
(0.3) |
243.8 |
173.5 |
243.0 |
173.5 |
Group |
Society |
|||
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
|
Other income |
||||
Savings management income |
47.3 |
43.6 |
- |
- |
Regulated advice services |
6.8 |
6.1 |
- |
- |
Fee and commission income |
1.8 |
1.7 |
1.8 |
1.7 |
Income recognised under IFRS 15 |
55.9 |
51.4 |
1.8 |
1.7 |
Other operating income |
0.2 |
0.4 |
12.4 |
12.0 |
56.1 |
51.8 |
14.2 |
13.7 |
Group |
Society |
|||
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
|
Other charges |
||||
Fee and commission expense |
0.2 |
0.2 |
0.2 |
0.2 |
Group |
Society |
|||
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
|
Dividend income |
||||
Received from equity investments |
0.2 |
0.3 |
- |
- |
Received from subsidiary undertakings |
- |
- |
1.6 |
1.7 |
0.2 |
0.3 |
1.6 |
1.7 |
Group |
Society |
|||
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
|
Solutions Business |
||||
Savings management services recognised over time |
45.6 |
41.7 |
- |
- |
Savings management project and change services recognised over time |
1.5 |
1.0 |
- |
- |
IT services recognised over time |
0.2 |
0.9 |
- |
- |
47.3 |
43.6 |
- |
- |
|
Member Business |
||||
Regulated advice services recognised at a point in time |
2.6 |
2.4 |
- |
- |
Regulated advice services recognised over time |
4.2 |
3.7 |
- |
- |
Third party services recognised at a point in time |
1.7 |
1.6 |
1.7 |
1.6 |
Other services recognised over time |
0.1 |
0.1 |
0.1 |
0.1 |
8.6 |
7.8 |
1.8 |
1.7 |
|
Total revenue from contracts with customers |
55.9 |
51.4 |
1.8 |
1.7 |
Group |
Solutions |
|||
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
|
Aggregate amount of transaction price allocated to long-term savings |
||||
management projects |
2.6 |
3.2 |
5.0 |
6.7 |
Aggregate amount of transaction price allocated to long-term IT services |
0.7 |
0.7 |
0.7 |
0.7 |
3.3 |
3.9 |
5.7 |
7.4 |
Group | Society | ||||
Note | 2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | ||
Staff costs | 7 | 79.0 | 71.0 | 52.4 | 43.3 |
Short term leases for land and buildings | |||||
- payable to third parties | 17 | 0.1 | 0.3 | 0.1 | 0.2 |
Other administrative expenses | 29.4 | 27.3 | 23.0 | 25.6 | |
Transaction costs | - | 1.3 | - | 1.3 | |
IT transformation costs | 2.6 | 0.2 | 2.6 | 0.2 | |
111.1 | 100.1 | 78.1 | 70.6 |
Group | Society | |||
2024 | 2023 | 2024 | 2023 | |
£000 | £000 | £000 | £000 | |
Fees payable to the Society's auditors for the audit of Society | ||||
and consolidated financial statements | 791 | 816 | 791 | 816 |
Fees payable for the audit of subsidiaries | 107 | 81 | - | - |
Fees payable for other audit related assurance services | 125 | 119 | 125 | 119 |
Fees payable for non-audit services | 138 | 50 | 138 | 50 |
1,161 | 1,066 | 1,054 | 985 |
Group | Society | ||||
Note | 2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | ||
Wages and salaries | 63.2 | 56.9 | 44.3 | 35.9 | |
Social security costs | 6.9 | 6.2 | 3.5 | 3.1 | |
Pension costs for de fined contribution scheme | 8.9 | 7.9 | 4.6 | 4.3 | |
6 | 79.0 | 71.0 | 52.4 | 43.3 |
Group | Society | |||
2024 | 2023 | 2024 | 2023 | |
Full time | 1,468 | 1,353 | 604 | 560 |
Part time | 305 | 299 | 163 | 165 |
1,773 | 1,652 | 767 | 725 | |
Head Office | 1,539 | 1,442 | 562 | 538 |
Branch | 234 | 210 | 205 | 187 |
1,773 | 1,652 | 767 | 725 |
Group |
Society |
||||
Note |
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
||
Current tax |
|||||
Current year |
1.9 |
6.9 |
0.8 |
5.7 |
|
Adjustments in respect of prior years |
(0.9) |
(1.2) |
(0.7) |
(1.6) |
|
Total current tax |
1.0 |
5.7 |
0.1 |
4.1 |
|
Deferred tax |
|||||
Current year |
(2.0) |
0.7 |
(2.3) |
1.0 |
|
Adjustments in respect of prior years |
0.2 |
0.6 |
(0.1) |
0.1 |
|
Total deferred tax |
18 |
(1.8) |
1.3 |
(2.4) |
1.1 |
Total taxation (credit) / expense in Income Statements |
(0.8) |
7.0 |
(2.3) |
5.2 |
Group |
Society |
|||
Analysis of taxation expense for the year |
2024 |
2023 |
2024 |
2023 |
£m |
£m |
£m |
£m |
|
Profit for the year before taxation |
15.7 |
29.1 |
15.7 |
28.3 |
Profit be fore taxation at the standard rate of corporation tax |
||||
in the UK of 25.00% (2023: 23.52%) |
3.9 |
6.8 |
3.9 |
6.6 |
Effects of: |
||||
Non-taxable dividend income received |
- |
- |
(0.4) |
(0.4) |
Expenses not deductible for tax |
0.7 |
0.8 |
- |
0.8 |
Transfer pricing adjustment |
- |
- |
(0.7) |
(0.7) |
Timing differences |
- |
- |
- |
0.4 |
Recognition of deferred tax asset* |
(4.0) |
- |
(4.0) |
- |
Non-taxable income |
(0.7) |
- |
(0.4) |
- |
Adjustments in respect of prior years |
(0.7) |
(0.6) |
(0.7) |
(1.5) |
(0.8) |
7.0 |
(2.3) |
5.2 |
Member |
Solutions |
||
Business |
Business |
Total |
|
£m |
£m |
£m |
|
Net interest income / (expense) |
94.0 |
(2.1) |
91.9 |
Other income and charges |
2.9 |
53.2 |
56.1 |
Fair value gains less losses on financial instruments and hedge accounting |
4.9 |
- |
4.9 |
Administrative expenses |
(65.6) |
(45.5) |
(111.1) |
Depreciation and amortisation |
(2.6) |
(5.0) |
(7.6) |
Operating profit be fore impairments and provisions |
33.6 |
0.6 |
34.2 |
Impairment reversals on loans and advances to customers |
2.5 |
- |
2.5 |
Provisions for liabilities and charges |
(20.7) |
(0.3) |
(21.0) |
15.4 |
0.3 |
15.7 |
|
Profit be fore taxation |
15.7 |
||
Taxation |
0.8 |
||
Profit a fter taxation |
16.5 |
Member |
Solutions |
||
Business |
Business |
Total |
|
£m |
£m |
£m |
|
Net interest income / (expense) |
88.0 |
(1.6) |
86.4 |
Other income and charges |
(8.6) |
60.5 |
51.9 |
Fair value gains less losses on financial instruments and hedge accounting |
(0.4) |
- |
(0.4) |
Administrative expenses |
(47.1) |
(53.0) |
(100.1) |
Depreciation and amortisation |
(2.4) |
(4.0) |
(6.4) |
Operating profit be fore impairments and provisions |
29.5 |
1.9 |
31.4 |
Impairment charges on loans and advances to customers |
(1.1) |
- |
(1.1) |
Provisions for liabilities and charges |
(0.3) |
(0.6) |
(0.9) |
28.1 |
1.3 |
29.4 |
|
Impairment charges on tangible and intangible assets |
(0.3) |
||
Profit be fore taxation |
29.1 |
||
Taxation expense |
(7.0) |
||
Profit a fter taxation |
22.1 |
Group |
Society |
|||
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
|
On demand |
21.6 |
22.9 |
4.9 |
8.9 |
In not more than 3 months |
80.2 |
86.9 |
80.2 |
86.9 |
101.8 |
109.8 |
85.1 |
95.8 |
Group and Society |
||
2024 |
2023 |
|
Transferable debt securities movement |
£m |
£m |
At 1 January |
615.0 |
433.7 |
Additions |
475.6 |
501.5 |
Disposals |
(42.2) |
(115.2) |
Maturities |
(443.2) |
(212.7) |
Other changes in value |
(2.9) |
7.7 |
At 31 December |
602.3 |
615.0 |
Transferable debt securities |
||
Issued by public bodies - listed |
252.6 |
248.9 |
Issued by other borrowers - unlisted |
349.7 |
366.1 |
602.3 |
615.0 |
Group |
Society |
|||
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
|
Loans fully secured on residential property |
5,259.3 |
4,827.0 |
5,257.7 |
4,823.9 |
Loans fully secured on land |
26.7 |
24.4 |
26.7 |
24.4 |
Other loans |
1.0 |
1.3 |
1.1 |
1.3 |
Gross loans and advances |
5,287.0 |
4,852.7 |
5,285.5 |
4,849.6 |
Allowance for losses on loans and advances |
(6.6) |
(7.6) |
(6.6) |
(7.4) |
Micro fair value hedge adjustments |
2.2 |
9.3 |
2.2 |
9.3 |
Effective interest rate adjustments |
6.5 |
5.3 |
6.5 |
5.3 |
Fair value adjustments |
0.2 |
- |
0.2 |
- |
5,289.3 |
4,859.7 |
5,287.8 |
4,856.8 |
Loans fully |
|||
secured on |
Loans fully |
||
residential |
secured on |
||
property |
land |
Total |
|
Group |
|||
£m |
£m |
£m |
|
Balance at 1 January 2024 |
6.2 |
1.4 |
7.6 |
Credit for the year |
(1.9) |
0.9 |
(1.0) |
Balance at 31 December 2024 |
4.3 |
2.3 |
6.6 |
Loans fully |
|||
secured on |
Loans fully |
||
residential |
secured on |
||
property |
land |
Total |
|
Society |
|||
£m |
£m |
£m |
|
Balance at 1 January 2024 |
6.0 |
1.4 |
7.4 |
Credit for the year |
(1.7) |
0.9 |
(0.8) |
Balance at 31 December 2024 |
4.3 |
2.3 |
6.6 |
Loans fully |
|||
secured on |
Loans fully |
||
residential |
secured on |
||
property |
land |
Total |
|
Group |
|||
£m |
£m |
£m |
|
Balance at 1 January 2023 |
3.5 |
3.1 |
6.6 |
Charge / (credit) for the year |
2.8 |
(1.7) |
1.1 |
Utilised during the year |
(0.1) |
- |
(0.1) |
Balance at 31 December 2023 |
6.2 |
1.4 |
7.6 |
Loans fully |
|||
secured on |
Loans fully |
||
residential |
secured on |
||
property |
land |
Total |
|
Society |
£m |
£m |
£m |
Balance at 1 January 2023 |
3.5 |
3.1 |
6.6 |
Charge / (credit) for the year |
2.6 |
(1.7) |
0.9 |
Utilised during the year |
(0.1) |
- |
(0.1) |
Balance at 31 December 2023 |
6.0 |
1.4 |
7.4 |
Group and Society |
||||||
2024 |
2023 |
|||||
Gross |
Fair value |
Gross |
Fair value |
|||
mortgage |
Fair value |
presented on |
mortgage |
Fair value |
presented on |
|
balances |
adjustment |
Balance Sheet |
balances |
adjustment |
Balance Sheet |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Denominated in £ |
143.8 |
2.9 |
146.7 |
151.7 |
9.6 |
161.3 |
Denominated in € |
40.7 |
(15.8) |
24.9 |
47.7 |
(20.6) |
27.1 |
Total |
184.5 |
(12.9) |
171.6 |
199.4 |
(11.0) |
188.4 |
Interest |
Fair value |
|
income |
change |
|
£m |
£m |
|
31 December 2024 |
11.4 |
(5.8) |
31 December 2023 |
11.1 |
4.4 |
Reversion |
Interest |
||
value |
Book value |
income |
|
£m |
£m |
£m |
|
31 December 2024 |
9.2 |
7.3 |
0.5 |
31 December 2023 |
12.5 |
10.4 |
0.6 |
Society |
||
2024 |
2023 |
|
£m |
£m |
|
Loan notes |
190.2 |
227.5 |
Consideration received for transfer of mortgages |
(183.6) |
(223.6) |
Net value of derivatives integral to transaction |
8.1 |
9.5 |
14.7 |
13.4 |
Group |
Society |
|||
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
|
Equities |
1.6 |
1.9 |
0.1 |
0.2 |
Securities |
- |
- |
42.6 |
41.6 |
1.6 |
1.9 |
42.7 |
41.8 |
Investment in subsidiary undertakings |
Shares |
Loans |
Total |
Cost |
£m |
£m |
£m |
At 1 January 2024 |
5.9 |
35.7 |
41.6 |
Additions |
- |
1.3 |
1.3 |
Repayments received |
- |
(0.3) |
(0.3) |
Balance at 31 December 2024 |
5.9 |
36.7 |
42.6 |
Provisions |
|||
At 1 January 2024 and 31 December 2024 |
- |
- |
- |
Net book amount at 31 December 2024 |
5.9 |
36.7 |
42.6 |
Investment in subsidiary undertakings |
Shares |
Loans |
Total |
Cost |
£m |
£m |
£m |
At 1 January 2023 |
3.9 |
34.5 |
38.4 |
Additions |
2.0 |
1.8 |
3.8 |
Repayments received |
- |
(0.6) |
(0.6) |
Balance at 31 December 2023 |
5.9 |
35.7 |
41.6 |
Provisions |
|||
At 1 January 2023 and 31 December 2023 |
- |
- |
- |
Net book amount at 31 December 2023 |
5.9 |
35.7 |
41.6 |
Name of principal subsidiary undertakings |
Principal activity |
Newcastle Financial Advisers Limited |
Provision of financial services |
Newcastle Mortgage Loans (Jersey) Limited |
Mortgage lending |
Newcastle Strategic Solutions Limited |
Provision of specialised savings management and IT services |
MBS (Mortgages) Limited |
Mortgage lending |
Internally |
|||||
developed |
Internally |
||||
software: |
development |
Acquired |
|||
Purchased |
work in |
software: in |
customer |
||
software |
progress |
use |
lists |
Total |
|
Cost |
|||||
£m |
£m |
£m |
£m |
£m |
|
At 1 January 2024 |
12.7 |
3.1 |
9.5 |
0.4 |
25.7 |
Additions |
0.5 |
3.8 |
- |
0.3 |
4.6 |
Transfers |
- |
(4.6) |
4.6 |
- |
- |
Disposals |
(1.7) |
- |
- |
- |
(1.7) |
At 31 December 2024 |
11.5 |
2.3 |
14.1 |
0.7 |
28.6 |
Accumulated depreciation |
|||||
At 1 January 2024 |
9.3 |
- |
3.2 |
0.4 |
12.9 |
Charge for the year |
1.1 |
- |
2.4 |
0.1 |
3.6 |
Disposals |
(1.7) |
- |
- |
- |
(1.7) |
At 31 December 2024 |
8.7 |
- |
5.6 |
0.5 |
14.8 |
Net book amount 31 December 2024 |
2.8 |
2.3 |
8.5 |
0.2 |
13.8 |
Internally |
|||||
developed |
Internally |
||||
software: |
development |
Acquired |
|||
Purchased |
work in |
software: in |
customer |
||
software* |
progress |
use* |
lists |
Total* |
|
Cost |
|||||
£m |
£m |
£m |
£m |
£m |
|
At 1 January 2023 (restated)* |
11.7 |
2.5 |
6.0 |
0.4 |
20.6 |
Additions |
1.3 |
4.1 |
- |
- |
5.4 |
Transfers |
- |
(3.5) |
3.5 |
- |
- |
Disposals |
(0.3) |
- |
- |
- |
(0.3) |
At 31 December 2023 (restated)* |
12.7 |
3.1 |
9.5 |
0.4 |
25.7 |
Accumulated depreciation |
|||||
At 1 January 2023 (restated)* |
8.7 |
- |
1.4 |
0.3 |
10.4 |
Charge for the year |
0.9 |
- |
1.6 |
0.1 |
2.6 |
Impairment |
- |
- |
0.2 |
- |
0.2 |
Disposals |
(0.3) |
- |
- |
- |
(0.3) |
At 31 December 2023 (restated)* |
9.3 |
- |
3.2 |
0.4 |
12.9 |
Net book amount 31 December 2023 |
3.4 |
3.1 |
6.3 |
- |
12.8 |
Internally |
|||||
developed |
Internally |
||||
software: |
development |
Acquired |
|||
Purchased |
work in |
software: in |
customer |
||
software |
progress |
use |
lists |
Total |
|
Cost |
|||||
£m |
£m |
£m |
£m |
£m |
|
At 1 January 2024 |
4.0 |
- |
- |
- |
4.0 |
Additions |
0.5 |
- |
- |
- |
0.5 |
Transfers |
- |
- |
- |
- |
- |
Disposals |
(1.7) |
- |
- |
- |
(1.7) |
At 31 December 2024 |
2.8 |
- |
- |
- |
2.8 |
Accumulated depreciation |
|||||
At 1 January 2024 |
2.7 |
- |
- |
- |
2.7 |
Charge for the year |
0.3 |
- |
- |
- |
0.3 |
Disposals |
(1.7) |
- |
- |
- |
(1.7) |
At 31 December 2024 |
1.3 |
- |
- |
- |
1.3 |
Net book amount 31 December 2024 |
1.5 |
- |
- |
- |
1.5 |
Internally |
|||||
developed |
Internally |
||||
software: |
development |
Acquired |
|||
Purchased |
work in |
software: in |
customer |
||
Cost |
software* |
progress |
use |
lists |
Total* |
£m |
£m |
£m |
£m |
£m |
|
At 1 January 2023 (restated)* |
3.9 |
- |
- |
- |
3.9 |
Additions |
0.4 |
- |
- |
- |
0.4 |
Transfers |
- |
- |
- |
- |
- |
Disposals |
(0.3) |
- |
- |
- |
(0.3) |
At 31 December 2023 (restated)* |
4.0 |
- |
- |
- |
4.0 |
Accumulated depreciation |
|||||
At 1 January 2023 (restated)* |
2.8 |
- |
- |
- |
2.8 |
Charge for the year |
0.2 |
- |
- |
- |
0.2 |
Disposals |
(0.3) |
- |
- |
- |
(0.3) |
At 31 December 2023 (restated)* |
2.7 |
- |
- |
- |
2.7 |
Net book amount 31 December 2023 |
|||||
1.3 |
- |
- |
- |
1.3 |
Equipment, |
|||||
fixtures, |
|||||
Group |
Leasehold |
fittings |
|||
Freehold |
land and |
and motor |
Investment |
||
buildings |
buildings |
vehicles |
property |
Total |
|
Cost |
|||||
£m |
£m |
£m |
£m |
£m |
|
At 1 January 2024 |
3.1 |
26.7 |
29.0 |
1.1 |
59.9 |
Additions |
- |
2.1 |
4.7 |
- |
6.8 |
Lease remeasurement |
- |
(0.3) |
- |
- |
(0.3) |
Disposals |
- |
- |
(7.0) |
(0.4) |
(7.4) |
At 31 December 2024 |
3.1 |
28.5 |
26.7 |
0.7 |
59.0 |
Accumulated depreciation |
|||||
At 1 January 2024 |
1.1 |
6.3 |
20.0 |
1.0 |
28.4 |
Charge for the year |
- |
1.6 |
2.4 |
- |
4.0 |
Lease remeasurement |
- |
(0.1) |
- |
- |
(0.1) |
Disposals |
- |
- |
(6.9) |
(0.4) |
(7.3) |
At 31 December 2024 |
1.1 |
7.8 |
15.5 |
0.6 |
25.0 |
Net book amount 31 December 2024 |
2.0 |
20.7 |
11.2 |
0.1 |
34.0 |
Equipment, |
|||||
fixtures, |
|||||
Group |
Leasehold |
fittings |
|||
Freehold |
land and |
and motor |
Investment |
||
buildings* |
buildings* |
vehicles* |
property |
Total* |
|
Cost |
|||||
£m |
£m |
£m |
£m |
£m |
|
At 1 January 2023 (restated)* |
3.1 |
22.8 |
28.0 |
1.1 |
55.0 |
Additions |
- |
4.8 |
2.0 |
- |
6.8 |
Lease remeasurement |
- |
0.2 |
- |
- |
0.2 |
Disposals |
- |
(1.1) |
(1.0) |
- |
(2.1) |
At 31 December 2023 (restated)* |
3.1 |
26.7 |
29.0 |
1.1 |
59.9 |
Accumulated depreciation |
|||||
At 1 January 2023 (restated)* |
1.0 |
5.1 |
18.8 |
1.0 |
25.9 |
Charge for the year |
0.1 |
1.5 |
2.2 |
- |
3.8 |
Impairment |
- |
0.1 |
- |
- |
0.1 |
Disposals |
- |
(0.4) |
(1.0) |
- |
(1.4) |
At 31 December 2023 (restated)* |
1.1 |
6.3 |
20.0 |
1.0 |
28.4 |
Net book amount 31 December 2023 (restated)* |
2.0 |
20.4 |
9.0 |
0.1 |
31.5 |
Equipment, |
|||||
fixtures, |
|||||
Society |
Leasehold |
fittings |
|||
Freehold |
land and |
and motor |
Investment |
||
buildings |
buildings |
vehicles |
property |
Total |
|
Cost |
£m |
£m |
£m |
£m |
£m |
At 1 January 2024 |
3.1 |
11.8 |
15.3 |
1.1 |
31.3 |
Additions |
- |
2.1 |
2.9 |
- |
5.0 |
Lease remeasurement |
- |
(0.3) |
- |
- |
(0.3) |
Disposals |
- |
- |
(4.0) |
(0.4) |
(4.4) |
At 31 December 2024 |
3.1 |
13.6 |
14.2 |
0.7 |
31.6 |
Accumulated depreciation |
|||||
At 1 January 2024 |
1.1 |
4.8 |
11.4 |
1.0 |
18.3 |
Charge for the year |
0.1 |
1.3 |
0.8 |
- |
2.2 |
Lease remeasurement |
- |
(0.1) |
- |
- |
(0.1) |
Disposals |
- |
- |
(4.0) |
(0.4) |
(4.4) |
At 31 December 2024 |
1.2 |
6.0 |
8.2 |
0.6 |
16.0 |
Net book amount 31 December 2024 |
1.9 |
7.6 |
6.0 |
0.1 |
15.6 |
Equipment, |
|||||
fixtures, |
|||||
Society |
Leasehold |
fittings |
|||
Freehold |
land and |
and motor |
Investment |
||
buildings* |
buildings* |
vehicles* |
property |
Total* |
|
Cost |
£m |
£m |
£m |
£m |
£m |
At 1 January 2023 (restated)* |
3.1 |
7.8 |
14.7 |
1.1 |
26.7 |
Additions |
- |
4.8 |
0.7 |
- |
5.5 |
Lease remeasurement |
- |
0.2 |
- |
- |
0.2 |
Disposals |
- |
(1.0) |
(0.1) |
- |
(1.1) |
At 31 December 2023 (restated)* |
3.1 |
11.8 |
15.3 |
1.1 |
31.3 |
Accumulated depreciation |
|||||
At 1 January 2023 (restated)* |
1.0 |
4.0 |
10.7 |
1.0 |
16.7 |
Charge for the year |
0.1 |
1.1 |
0.8 |
- |
2.0 |
Impairment |
- |
0.1 |
- |
- |
0.1 |
Disposals |
- |
(0.4) |
(0.1) |
- |
(0.5) |
At 31 December 2023 (restated)* |
1.1 |
4.8 |
11.4 |
1.0 |
18.3 |
Net book amount 31 December 2023 (restated)* |
2.0 |
7.0 |
3.9 |
0.1 |
13.0 |
Group |
Society |
|||
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
|
Within one year |
1.1 |
1.1 |
1.1 |
1.1 |
In one to five year |
3.0 |
2.5 |
3.0 |
2.5 |
In more than five years |
3.4 |
4.1 |
3.4 |
4.1 |
7.5 |
7.7 |
7.5 |
7.7 |
Group |
Society |
||||
Note |
|||||
2024 |
2023 |
2024 |
2023 |
||
£m |
£m |
£m |
£m |
||
Depreciation of right of use assets included in administrative |
|||||
expenses |
1.2 |
1.1 |
1.2 |
1.1 |
|
Interest charges on lease liabilities |
30 |
0.3 |
0.2 |
0.3 |
0.2 |
Expenses relating to short term and low value leases |
|||||
included in administrative expenses - payable to third parties |
6 |
0.1 |
0.3 |
0.1 |
0.2 |
1.6 |
1.6 |
1.6 |
1.5 |
Group |
Society |
|||
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
|
At 1 January |
5.8 |
4.5 |
7.0 |
5.7 |
Income Statement expense |
2.0 |
(0.7) |
2.3 |
(1.0) |
Prior year adjustment |
(0.2) |
(0.6) |
0.1 |
(0.1) |
Arising on transfer of engagements |
- |
4.1 |
- |
4.1 |
Credited on items taken directly through reserves |
(1.1) |
(1.5) |
(1.1) |
(1.5) |
Other |
0.3 |
- |
0.1 |
(0.2) |
At 31 December |
6.8 |
5.8 |
8.4 |
7.0 |
Deferred tax assets |
||||
Deferred tax asset to be recovered in less than 12 months |
0.3 |
0.3 |
0.3 |
0.3 |
Deferred tax asset to be recovered in more than 12 months |
8.1 |
7.2 |
8.1 |
7.4 |
8.4 |
7.5 |
8.4 |
7.7 |
|
Deferred tax liabilities |
||||
Deferred tax liabilities to be recovered in less than 12 months |
(0.2) |
(0.2) |
- |
- |
Deferred tax liabilities to be recovered in more than 12 months |
(1.4) |
(1.5) |
- |
(0.7) |
(1.6) |
(1.7) |
- |
(0.7) |
Charge |
|||||
Group |
Arising on |
credited |
Other |
||
transfer of |
to Income |
Comprehensive |
|||
2023 |
engagements |
Statement |
Income |
2024 |
|
£m |
£m |
£m |
£m |
£m |
|
Trading losses |
2.6 |
- |
(0.8) |
- |
1.8 |
Temporary timing differences |
(0.7) |
4.0 |
(0.5) |
- |
2.8 |
Adjustments relating to historic changes in accounting |
|||||
policies |
4.9 |
- |
(0.7) |
- |
4.2 |
Equity investments held at fair value through the income |
|||||
statement |
(0.4) |
- |
0.1 |
- |
(0.3) |
Debt securities held at fair value through other |
|||||
comprehensive income |
(0.2) |
- |
- |
0.2 |
- |
Cash flow hedge accounting held at fair value through |
|||||
other comprehensive income |
(0.4) |
- |
- |
(1.3) |
(1.7) |
5.8 |
4.0 |
(1.9) |
(1.1) |
6.8 |
Charge |
|||||
Society |
Arising on |
credited |
Other |
||
transfer of |
to Income |
Comprehensive |
|||
2023 |
engagements |
Statement |
Income |
2024 |
|
£m |
£m |
£m |
£m |
||
Trading losses |
2.6 |
- |
(0.8) |
- |
1.8 |
Temporary timing differences |
0.1 |
4.0 |
(0.1) |
- |
4.0 |
Adjustments relating to historic changes in accounting |
|||||
policies |
4.9 |
- |
(0.6) |
- |
4.3 |
Debt securities held at fair value through other |
|||||
comprehensive income |
(0.2) |
- |
- |
0.2 |
- |
Cash flow hedge accounting held at fair value through |
|||||
(0.4) |
- |
- |
(1.3) |
(1.7) |
|
other comprehensive income |
7.0 |
4.0 |
(1.5) |
(1.1) |
8.4 |
Group |
Society |
|||
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
|
Unrecognised deferred tax assets |
2.0 |
5.2 |
- |
3.2 |
2024 |
2023 |
|
Discount rate |
5.50% |
4.60% |
RPI Inflation |
3.15% |
3.00% |
CPI Inflation: |
||
Before 2030 |
RPI less 1.0% pa |
RPI less 1.0% pa |
From 2030 |
RPI less 0.0% pa |
RPI less 0.0% pa |
Mortality assumptions |
||
SAPS ‘S3’CMI 2023 |
SAPS ‘S3’CMI 2022 [1.25%] |
|
Mortality (post-retirement) |
[1.25%] (yob) |
(yob) |
Other actuarial assumptions |
||
RPI pension increases |
3.05% |
2.95% |
Pension increases in deferment |
2.65% |
2.50% |
Life expectancies (in years) |
||
For an individual aged 62 |
||
Male |
24.0 years |
24.0 years |
Female |
26.7 years |
26.7 years |
Sensitivity Analysis | Change in assumption | Change in defined |
benefit obligations | ||
Assumptions | ||
Discount rate | + / - 0.5% | - 5% / + 6% |
Inflation | + / - 0.5% | + 2% / - 2% |
Assumed life expectancy | + / - 1 year | + 3% / - 3% |
2024 | 2023 | |
% | % | |
Equities | 12.0 | 9.2 |
Diversified growth funds | 11.0 | 8.8 |
Corporate bonds | 29.0 | 29.8 |
Fixed interest and index linked gilts | 45.0 | 49.0 |
Annuities | 1.0 | 0.7 |
Cash | 2.0 | 2.5 |
Total | 100.0 | 100.0 |
Actual return on assets over the period | (3.4) | 2.8 |
2024 | 2023 | |
£m | £m | |
Total value of assets | 68.1 | 76.2 |
Present value of de fined benefit obligations | (64.2) | (71.9) |
Funded status | 3.9 | 4.3 |
Adjustment in respect of minimum funding requirement | (3.9) | (4.3) |
Pension asset recognised in the Balance Sheet before allowance for deferred tax | - | - |
2024 | 2023 | |
£m | £m | |
Value of de fined benefit obligations at start o f the period | 71.9 | 70.6 |
Interest cost | 3.2 | 3.4 |
Benefits paid | (4.1) | (4.2) |
Actuarial gains / (losses): experience differing from that assumed | (0.4) | 0.8 |
Actuarial gains: changes in demographic assumptions | (0.1) | (1.2) |
Actuarial (gains) / losses: changes in financial assumptions | (6.3) | 2.5 |
Value of de fined benefit obligation at end o f period | 64.2 | 71.9 |
2024 | 2023 | |
£m | £m | |
Market value of assets at start of period | 76.2 | 77.8 |
Interest income | 3.4 | 3.7 |
Actual return on assets less interest | (6.8) | (0.9) |
Employer contributions | 0.3 | 0.3 |
Benefits paid | (4.1) | (4.2) |
Administration costs | (0.9) | (0.5) |
Market value of assets at end of period | 68.1 | 76.2 |
2024 | 2023 | |
£m | £m | |
Administration costs | 0.3 | 0.5 |
Amount charged to Income Statement | 0.3 | 0.5 |
2024 | 2023 | |
£m | £m | |
Actuarial losses on defined benefit obligation | 6.8 | (2.1) |
Actual return on assets less interest | (7.4) | (0.9) |
Limit on recognition of assets less interest | 0.6 | 3.0 |
Amounts recognised in Statement of Comprehensive Income | - | - |
Group |
Society |
|||
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
|
Receivable from subsidiary undertakings |
- |
- |
8.9 |
2.8 |
Prepayments and accrued income |
11.5 |
13.8 |
3.6 |
5.3 |
Other receivables |
5.5 |
6.1 |
0.5 |
2.5 |
17.0 |
19.9 |
13.0 |
10.6 |
Group and Society |
||
2024 |
2023 |
|
£m |
£m |
|
Held by individuals |
5,432.6 |
5,014.2 |
Other shares |
0.1 |
0.1 |
5,432.7 |
5,014.3 |
Group and Society |
||
2024 |
2023 |
|
£m |
£m |
|
Due to other customers |
241.0 |
262.3 |
241.0 |
262.3 |
Group and Society |
||
2024 |
2023 |
|
£m |
£m |
|
Amounts owed to credit insitutions |
417.6 |
538.7 |
417.6 |
538.7 |
Group |
Society |
|||
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
|
Amounts payable to subsidiary undertakings |
- |
- |
9.0 |
3.4 |
Lease liabilities |
7.5 |
7.4 |
7.5 |
7.4 |
Other creditors |
3.7 |
3.3 |
2.1 |
1.6 |
Accruals and deferred income |
11.4 |
12.4 |
7.6 |
8.0 |
22.6 |
23.1 |
26.2 |
20.4 |
Group |
Society |
|||
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
|
Opening provision at 1 January |
0.6 |
0.6 |
0.5 |
0.5 |
New provisions for the year |
22.2 |
0.9 |
21.9 |
0.3 |
Amounts utilised / transferred during the year |
(11.6) |
(0.9) |
(11.2) |
(0.3) |
Closing provision at 31 December |
11.2 |
0.6 |
11.2 |
0.5 |
Group and Society |
||
2024 |
2023 |
|
£m |
£m |
|
Fixed rate subordinated notes 2034 – 12.5% |
20.2 |
- |
20.2 |
- |
Group and Society |
||
2024 |
2023 |
|
Presented as liabilities |
£m |
£m |
12.625% permanent interest bearing shares |
10.0 |
10.0 |
10.750% permanent interest bearing shares |
10.0 |
10.0 |
6.750% permanent interest bearing shares |
9.6 |
9.6 |
8.000% permanent interest bearing shares |
5.2 |
5.2 |
34.8 |
34.8 |
Group and Society |
||
2024 |
2023 |
|
£m |
£m |
|
Irrevocable undrawn committed loan facilities |
291.2 |
208.0 |
Group |
Society |
|||
Reconciliation of pro fit be fore taxation to net cash (out flows) / inflows |
||||
from operating activities |
2024 |
2023 |
2024 |
2023 |
£m |
£m |
£m |
£m |
|
Profit be fore taxation |
15.7 |
29.1 |
15.7 |
28.3 |
Depreciation and amortisation |
7.6 |
6.4 |
2.5 |
2.2 |
Interest on subscribed capital and subordinated liabilities |
4.7 |
2.9 |
4.7 |
2.9 |
(Increase) / decrease in derivative financial instruments |
(30.9) |
52.0 |
(32.5) |
45.1 |
Interest payment for finance lease arrangements |
(0.3) |
(0.2) |
(0.3) |
(0.2) |
Net cash (outflows) / inflows be fore changes in operating assets and |
||||
liabilities |
(3.2) |
90.2 |
(9.9) |
78.3 |
Increase in loans and advances to customers |
(429.5) |
(492.6) |
(431.0) |
(492.8) |
Decrease / (increase) in fair value adjustments for hedged risk |
8.7 |
(48.0) |
8.7 |
(48.0) |
Decrease in cash ratio deposits |
14.5 |
1.2 |
14.5 |
1.2 |
Decrease / (increase) in cash collateral pledged |
6.7 |
(3.1) |
6.7 |
(3.1) |
Increase in shares |
418.4 |
672.8 |
418.4 |
672.8 |
(Decrease) / increase in amounts due to other customers and deposits |
||||
from credit institutions |
(142.4) |
42.3 |
(142.4) |
42.3 |
(Increase) / decrease in deemed loan |
- |
- |
(1.3) |
2.4 |
Decrease / (increase) in other assets, prepayments and accrued income |
3.2 |
(1.5) |
(2.3) |
(1.1) |
(Decrease) / increase in other liabilities |
(0.2) |
0.4 |
6.1 |
(0.4) |
Increase in provisions |
10.6 |
- |
10.7 |
- |
Other non-cash movements |
2.6 |
(9.8) |
3.5 |
(1.8) |
Net cash (outflows) / inflows from operating activities |
(110.6) |
251.9 |
(118.3) |
249.8 |
Cash and cash equivalents |
||||
Cash and balances with the Bank of England |
451.5 |
525.5 |
451.5 |
525.5 |
Less Bank of England cash ratio deposit |
- |
(14.5) |
- |
(14.5) |
Loans and advances to banks repayable on demand |
21.2 |
22.5 |
4.5 |
8.5 |
At 31 December |
472.7 |
533.5 |
456.0 |
519.5 |
Group and Society |
|||||||||
Non-cash changes |
Cashflows |
||||||||
Balance |
Accrued |
Balance |
|||||||
sheet 31 |
interest |
Interest |
Proceeds |
Capital |
sheet 31 |
||||
December |
Lease |
Lease |
/ lease |
payment |
from |
repayment |
December |
||
2023 |
New leases |
remeasurements* |
disposal |
charge |
flows |
issuance |
flows |
2024 |
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
|
Subordinated |
|||||||||
liabilities and |
|||||||||
subscribed |
35.2 |
- |
- |
- |
4.7 |
(4.0) |
19.8 |
- |
55.7 |
capital |
|||||||||
Lease liabilities |
7.7 |
2.1 |
(0.3) |
- |
0.3 |
(0.3) |
- |
(2.3) |
7.2 |
Group and Society |
|||||||||
Non-cash changes |
Cashflows |
||||||||
Balance |
Accrued |
Balance |
|||||||
sheet 31 |
Acquired on |
interest |
Interest |
Capital |
sheet 31 |
||||
December |
transfer of |
Lease |
Lease |
/ lease |
payment |
repayment |
December |
||
2022 |
engagements |
New leases |
remeasurements* |
disposal |
charge |
flows |
flows |
2023 |
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
|
Subscribed |
|||||||||
capital |
20.4 |
14.8 |
- |
- |
- |
2.9 |
(2.9) |
- |
35.2 |
Lease liabilities |
4.8 |
0.1 |
4.4 |
(0.3) |
(0.4) |
0.2 |
(0.2) |
(0.9) |
7.7 |
Group and Society |
||
2024 |
2023 |
|
£000 |
£000 |
|
At 31 December |
43 |
241 |
Group and Society |
||
2024 |
2023 |
|
£000 |
£000 |
|
At 31 December |
559 |
481 |
Group and Society |
||
2024 |
2023 |
|
£000 |
£000 |
|
Newcastle Strategic Solutions Limited |
11,774 |
11,244 |
Business Support Services |
Group and Society |
|
2024 |
2023 |
|
£000 |
£000 |
|
Newcastle Strategic Solutions Limited |
17,758 |
16,782 |
Amounts owed to Society |
Amounts owed by Society |
|||
2024 |
2023 |
2024 |
2023 |
|
£000 |
£000 |
£000 |
£000 |
|
Newcastle Strategic Solutions Limited |
7,097 |
2,731 |
4,287 |
1,846 |
Newcastle Financial Advisers Limited |
- |
- |
1,530 |
1,450 |
Newcastle Mortgage Loans (Jersey) Limited |
12 |
- |
- |
- |
MBS (Mortgages) Limited |
46 |
- |
1,461 |
112 |
Amounts borrowed from Society |
Amounts deposited with Society |
|||
2024 |
2023 |
2024 |
2023 |
|
£000 |
£000 |
£000 |
£000 |
|
Newcastle Strategic Solutions Limited |
33,940 |
32,813 |
- |
- |
Newcastle Mortgage Loans (Jersey) Limited |
122 |
367 |
- |
- |
Tyne Funding No.1 plc |
2,544 |
2,544 |
- |
- |
Interest paid to Society |
Interest paid by Society |
|||
2024 |
2023 |
2024 |
2023 |
|
£000 |
£000 |
£000 |
£000 |
|
Newcastle Strategic Solutions Limited |
2,292 |
1,743 |
- |
- |
Newcastle Mortgage Loans (Jersey) Limited |
46 |
45 |
- |
- |
Tyne Funding No.1 plc |
13 |
13 |
- |
- |
FVOCI |
fair value through other comprehensive income |
FVTPL |
fair value through pro fit or loss |
Group at 31 December 2024 | Amortised | ||||
cost | FVOCI | FVTPL | Total | ||
Note | £m | £m | £m | £m | |
Financial assets | |||||
Cash in hand and balances with the Bank of England | 451.5 | - | - | 451.5 | |
Loans and advances to credit institutions* | 10 | 101.8 | - | - | 101.8 |
Debt securities | 11 | - | 602.3 | - | 602.3 |
Derivative financial instruments | 37 | - | - | 56.6 | 56.6 |
Loans and advances to customers | 12 | 5,117.7 | - | 171.6 | 5,289.3 |
Investments | 15 | - | - | 1.6 | 1.6 |
Other assets, of which financial | 20 | 5.2 | - | - | 5.2 |
Total financial assets | 5,676.2 | 602.3 | 229.8 | 6,508.3 |
Financial liabilities | |||||
Due to Members | 21 | 5,432.7 | - | - | 5,432.7 |
Due to other customers | 22 | 241.0 | - | - | 241.0 |
Amounts owed to credit insitutions | 23 | 417.6 | - | - | 417.6 |
Derivative financial instruments | 37 | - | - | 29.4 | 29.4 |
Subordinated liabilities | 26 | 20.2 | - | - | 20.2 |
Subscribed capital | 27 | 34.8 | - | - | 34.8 |
Other liabilities, of which financial | 24 | 9.0 | - | - | 9.0 |
Total financial liabilities | 6,155.3 | - | 29.4 | 6,184.7 |
Group at 31 December 2023 | Amortised | ||||
cost | FVOCI | FVTPL | Total | ||
Note | £m | £m | £m | £m | |
Financial assets | |||||
Cash in hand and balances with the Bank of England | 525.5 | - | - | 525.5 | |
Loans and advances to credit institutions* | 10 | 109.8 | - | - | 109.8 |
Debt securities | 11 | - | 615.0 | - | 615.0 |
Derivative financial instruments | 37 | - | - | 50.9 | 50.9 |
Loans and advances to customers | 12 | 4,671.3 | - | 188.4 | 4,859.7 |
Investments | 15 | - | - | 1.9 | 1.9 |
Other assets, of which financial | 20 | 6.0 | - | - | 6.0 |
Total financial assets | 5,312.6 | 615.0 | 241.2 | 6,168.8 |
Financial liabilities | |||||
Due to Members | 21 | 5,014.3 | - | - | 5,014.3 |
Due to other customers | 22 | 262.3 | - | - | 262.3 |
Deposits from credit institutions | 23 | 538.7 | - | - | 538.7 |
Derivative financial instruments | 37 | - | - | 61.7 | 61.7 |
Subscribed capital | 27 | 34.8 | - | - | 34.8 |
Other liabilities, of which financial | 24 | 10.9 | - | - | 10.9 |
Total financial liabilities | 5,861.0 | - | 61.7 | 5,922.7 |
2024 |
2023 |
||
Financial assets |
Level |
£m |
£m |
Debt securities at FVOCI |
1 |
602.3 |
615.0 |
Equity investments |
1 |
0.1 |
0.1 |
Derivative financial instruments |
2 |
56.6 |
50.9 |
Equity investments |
3 |
1.5 |
1.8 |
Loans and advances to customers held at fair value |
3 |
171.6 |
188.4 |
Financial liabilities |
|||
Derivative financial instruments |
2 |
29.4 |
61.7 |
Assumption |
Basis of estimation |
Discount rate |
Interest rates for equity release mortgages available at the |
Balance Sheet date, adjusted for speci fic characteristics o f the |
|
Society’s portfolio |
|
Long-term property price growth |
Analysis of historic long-term property price growth |
Sales discount on collateral |
Analysis of historic sales discounts |
Property price volatility |
Analysis of historic property price volatility and third party research |
31 December 2024 |
31 December 2023 |
||
(Decrease) / |
(Decrease) / |
||
Assumption |
Change in |
increase in fair |
increase in fair |
assumption |
value |
value |
|
£m |
£m |
||
Discount rate |
+/- 1% |
(9.6) / 10.8 |
(11.2) / 12.5 |
Long term property price growth |
+/- 2% |
4.0 / (4.8) |
4.6 / (5.7) |
Sales discount on collateral |
+/- 2.5% |
(1.5) / 1.5 |
(1.7) / 1.6 |
Property price volatility |
+/- 3% |
(2.9) / 2.9 |
(3.5) / 2.9 |
2024 |
2023 |
|
£m |
£m |
|
At 1 January |
188.4 |
166.3 |
Acquired on transfer of engagements |
- |
26.5 |
Interest accrued |
12.2 |
11.2 |
Redemptions |
(21.8) |
(19.3) |
Changes in property price assumptions – recorded in profit and loss |
- |
(3.0) |
Changes in discount rate– recorded in profit and loss |
(6.0) |
6.4 |
Changes in exchange rates – recorded in profit and loss |
(1.2) |
0.3 |
At 31 December |
171.6 |
188.4 |
31 December 2024 |
31 December 2023 |
||
(Decrease) / |
(Decrease) / |
||
Assumption |
Change in |
Increase in fair |
Increase in fair |
assumption |
value |
value |
|
£m |
£m |
||
Discount rate |
+/- 1% |
(0.1) / 0.2 |
(0.2) / 0.2 |
Long term dividend growth rate |
+/- 2% |
0.2 / (0.2) |
0.4 / (0.2) |
2024 |
2023 |
|
£m |
£m |
|
At 1 January |
1.8 |
2.0 |
Changes in fair value recorded in pro fit or loss |
(0.3) |
(0.2) |
At 31 December |
1.5 |
1.8 |
GROUP |
Carrying value |
Fair value |
||||
2024 |
2023 |
2024 |
2023 |
|||
Financial assets |
Note |
Level* |
£m |
£m |
£m |
£m |
Cash and balances with the Bank of England |
1 |
451.5 |
525.5 |
451.5 |
525.5 |
|
Loans and advances to credit institutions |
10 |
1 |
101.8 |
109.8 |
101.8 |
109.8 |
Loans and advances to customers |
12 |
3 |
5,117.7 |
4,671.3 |
5,095.3 |
4,498.6 |
Other assets, of which financial |
20 |
3 |
5.2 |
6.0 |
5.2 |
6.0 |
Financial liabilities |
||||||
Due to Members |
22 |
3 |
5,432.7 |
5,014.3 |
5,435.4 |
4,983.4 |
Due to other customers |
23 |
3 |
241.0 |
262.3 |
241.0 |
262.0 |
Deposits from credit institutions |
24 |
3 |
417.6 |
538.7 |
417.9 |
538.7 |
Subordinated liabilities |
26 |
1 |
20.2 |
- |
20.9 |
- |
Subscribed capital |
27 |
1 |
34.8 |
34.8 |
48.2 |
45.0 |
Other liabilities, of which financial |
25 |
3 |
9.0 |
10.9 |
9.0 |
10.8 |
Master |
||||
netting |
Financial |
|||
Gross amount |
arrangements |
collateral |
Net amount |
|
£m |
£m |
£m |
£m |
|
Financial assets |
||||
Derivative assets |
56.6 |
(18.2) |
(29.5) |
8.9 |
Financial liabilities |
||||
Derivative liabilities |
(29.4) |
18.2 |
10.8 |
(0.4) |
Master |
||||
netting |
Financial |
|||
Gross amount |
arrangements |
collateral |
Net amount |
|
£m |
£m |
£m |
£m |
|
Financial assets |
||||
Derivative assets |
50.9 |
(40.6) |
- |
10.3 |
Financial liabilities |
||||
Derivative liabilities |
(61.7) |
40.6 |
19.0 |
(2.1) |
Master |
||||
netting |
Financial |
|||
Gross amount |
arrangements |
collateral |
Net amount |
|
£m |
£m |
£m |
£m |
|
Financial assets |
||||
Derivative assets |
47.9 |
(18.2) |
(29.5) |
0.2 |
Financial liabilities |
||||
Derivative liabilities |
(29.4) |
18.2 |
10.8 |
(0.4) |
Master |
||||
netting |
Financial |
|||
Gross amount |
arrangements |
collateral |
Net amount |
|
£m |
£m |
£m |
£m |
|
Financial assets |
||||
Derivative assets |
40.6 |
(40.6) |
- |
- |
Financial liabilities |
||||
Derivative liabilities |
(61.7) |
40.6 |
19.0 |
(2.1) |
2024 |
2023 |
|||
Group |
||||
Encumbered |
Unencumbered |
Encumbered |
Unencumbered |
|
£m |
£m |
£m |
£m |
|
Cash and balances with the Bank of England |
- |
451.5 |
14.5 |
511.0 |
Loans and advances to credit institutions |
80.9 |
20.9 |
87.3 |
22.5 |
Debt securities* |
- |
602.3 |
- |
615.0 |
Loans and advances to customers* |
773.3 |
4,516.0 |
945.1 |
3,914.6 |
Derivative financial instruments |
- |
56.6 |
- |
50.9 |
Other assets |
- |
54.7 |
- |
62.3 |
Total |
854.2 |
5,702.0 |
1,046.9 |
5,176.3 |
Between | |||||
Up to 3 | 3 and 12 | Between 1 | |||
months | months | and 5 years | Over 5 years | Total | |
Interest rate swaps designated in macro fair value hedge relationships | |||||
Nominal amount | - | 827.9 | 2,051.6 | 28.0 | 2,907.5 |
Average fixed interest rate | - | 4.26% | 3.42% | 3.63% | 3.66% |
Fair value of assets | - | 3.7 | 36.6 | 0.8 | 41.1 |
Fair value of liabilities | - | (0.6) | (4.0) | (0.1) | (4.7) |
Interest rate swaps designated in micro fair value hedge relationships | |||||
Nominal amount | - | 47.9 | 172.9 | 136.7 | 357.5 |
Average fixed interest rate | - | 3.16% | 3.70% | 4.25% | 3.84% |
Fair value of assets | - | 0.4 | 1.8 | 0.4 | 2.6 |
Fair value of liabilities | - | - | (0.2) | (3.8) | (4.0) |
Interest rate swaps designated in cashflow hedge relationships | |||||
Nominal amount | - | - | 191.0 | 106.5 | 297.5 |
Average fixed interest rate | - | - | 3.77% | 3.73% | 3.75% |
Fair value of assets | - | - | 1.7 | 1.3 | 3.0 |
Fair value of liabilities | - | - | - | - | - |
Interest rate swaps utilised in securitisations | |||||
Nominal asset amount | - | - | - | 162.1 | 162.1 |
Average fixed interest rate | - | - | - | 1.54% | 1.54% |
Nominal liability amount | - | - | - | 162.1 | 162.1 |
Average fixed interest rate | - | - | - | 1.49% | 1.49% |
Fair value of assets | - | - | - | 8.7 | 8.7 |
Fair value of liabilities | - | - | - | (8.8) | (8.8) |
Interest rate swaps in economic hedge relationships but not designated in accounting hedge relationships | |||||
Nominal amount | 287.5 | 60.0 | 208.5 | 175.5 | 731.5 |
Average fixed interest rate | 4.80% | 4.56% | 4.21% | 4.80% | 4.61% |
Fair value of assets | 0.4 | - | 0.3 | 0.1 | 0.8 |
Fair value of liabilities | (0.5) | - | - | (11.4) | (11.9) |
Total interest rate swaps | |||||
Nominal amount | 287.5 | 935.8 | 2,624.0 | 770.9 | 4,618.2 |
Average fixed interest rate | 0.96% | 2.39% | 3.02% | 3.59% | 3.48% |
Fair value of assets | 0.4 | 4.1 | 40.4 | 11.3 | 56.2 |
Fair value of liabilities | (0.5) | (0.6) | (4.2) | (24.1) | (29.4) |
Foreign exchange forwards in economic hedge relationships but not designated in accounting hedge relationships | |||||
Nominal amount | 11.1 | 16.6 | - | - | 27.7 |
Average GBP/EUR exchange rate | 1.17 | 1.19 | - | - | 1.18 |
Fair value of assets | 0.3 | 0.1 | - | - | 0.4 |
Fair value of liabilities | - | - | - | - | - |
Between | |||||
Up to 3 | 3 and 12 | Between 1 | |||
months | months | and 5 years | Over 5 years | Total | |
Interest rate swaps designated in macro fair value hedge relationships | |||||
Nominal amount | - | 57.0 | 1,171.0 | 10.0 | 1,238.0 |
Average fixed interest rate | - | 2.51% | 2.77% | 4.57% | 2.77% |
Fair value of assets | - | 1.3 | 37.3 | - | 38.6 |
Fair value of liabilities | - | - | (10.6) | (0.8) | (11.4) |
Interest rate swaps designated in micro fair value hedge relationships | |||||
Nominal amount | 11.5 | 18.5 | 52.7 | 110.2 | 192.9 |
Average fixed interest rate | 4.47% | 4.80% | 2.66% | 4.38% | 3.96% |
Fair value of assets | - | - | 1.5 | - | 1.5 |
Fair value of liabilities | - | - | (0.3) | (12.7) | (13.0) |
Interest rate swaps designated in cashflow hedge relationships | |||||
Nominal amount | - | - | 57.5 | 55.0 | 112.5 |
Average fixed interest rate | - | - | 4.08% | 4.13% | 4.10% |
Fair value of assets | - | - | - | - | - |
Fair value of liabilities | - | - | (1.0) | (2.0) | (3.0) |
Interest rate swaps utilised in securitisations | |||||
Nominal asset amount | - | - | - | 203.4 | 203.4 |
Average fixed interest rate | - | - | - | 1.49% | 1.49% |
Nominal liability amount | - | - | - | 203.4 | 203.4 |
Average fixed interest rate | - | - | - | 1.54% | 1.54% |
Fair value of assets | - | - | - | 10.3 | 10.3 |
Fair value of liabilities | - | - | - | (10.4) | (10.4) |
Interest rate swaps in economic hedge relationships but not designated in accounting hedge relationships | |||||
Nominal amount | 35.0 | 50.0 | - | 148.8 | 233.8 |
Average fixed interest rate | 3.95% | 5.25% | - | 5.03% | 4.92% |
Fair value of assets | 0.2 | 0.2 | - | - | 0.4 |
Fair value of liabilities | (0.1) | - | - | (21.5) | (21.6) |
Total interest rate swaps | |||||
Nominal amount | 46.5 | 125.5 | 1,281.2 | 730.8 | 2,184.0 |
Average fixed interest rate | 1.68% | 1.46% | 1.90% | 3.92% | 3.45% |
Fair value of assets | 0.2 | 1.5 | 38.8 | 10.3 | 50.8 |
Fair value of liabilities | (0.1) | - | (11.9) | (47.4) | (59.4) |
Foreign exchange forwards in economic hedge relationships but not designated in accounting hedge relationships | |||||
Nominal amount | 17.5 | 24.7 | - | - | 42.2 |
Average GBP / EUR exchange rate | 1.15 | 1.15 | - | - | 1.15 |
Fair value of assets | - | - | - | - | - |
Fair value of liabilities | (0.1) | (0.2) | - | - | (0.3) |
Deferred consideration derivative | |||||
Nominal amount | - | 8.2 | 18.7 | 38.6 | 65.5 |
Fair value of assets | - | - | - | - | - |
Fair value of liabilities | - | (0.2) | (0.5) | (1.1) | (1.8) |
2024 |
2023 |
|||||||
Fair value hedges |
||||||||
Carrying amount of hedged |
Change in |
Carrying amount of hedged |
Change in |
|||||
Interest rate risk |
items |
Accumulated |
fair value |
items |
Accumulated |
fair value |
||
amount of |
of hedged |
amount of |
of hedged |
|||||
fair value |
items in the |
fair value |
items in the |
|||||
adjustments |
year used for |
adjustments |
year used for |
|||||
on the hedged |
ineffectiveness |
on the hedged |
ineffectiveness |
|||||
Assets |
Liabilities |
item |
measurement |
Assets |
Liabilities |
item |
measurement |
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
|
Fixed rate |
||||||||
mortgages |
2,289.6 |
- |
(21.9) |
(11.5) |
1,239.2 |
- |
(13.2) |
45.3 |
Fixed rate |
||||||||
customer deposits |
- |
716.3 |
- |
- |
- |
- |
- |
0.2 |
Fixed rate |
||||||||
customer loans |
||||||||
individually hedged |
118.0 |
- |
2.2 |
(7.1) |
96.4 |
- |
9.3 |
(3.5) |
Fixed rate FVOCI |
239.3 |
- |
(1.6) |
(3.7) |
87.2 |
- |
2.1 |
4.4 |
Cash flow hedges |
2024 |
2023 |
||||
Interest rate risk |
Change in fair |
Cash flow hedge reserve |
Change in fair |
Cash flow hedge reserve |
||
value of hedged |
value of hedged |
|||||
item in the year |
item in the year |
|||||
used for hedge |
used for hedge |
|||||
ineffectiveness |
ineffectiveness |
|||||
measurement |
Continuing hedges |
Discontined hedges |
measurement |
Continuing hedges |
Discontined hedges |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Gross floating rate |
||||||
liabilities* |
(7.1) |
2.3 |
4.6 |
5.8 |
(3.1) |
4.9 |
Cash flow hedges |
2024 |
2023 |
||||||
Effective |
Reclassified to Income |
Effective |
||||||
Interest rate risk |
Hedge |
portion |
Statement |
Hedge |
portion |
Reclassified to Income |
||
ineffectivness |
recognised |
ineffectivness |
recognised |
Statement |
||||
recognised |
in other |
Non- |
recognised |
in other |
Non- |
|||
in Income |
comprehensive |
Net interest |
interest |
in Income |
comprehensive |
Net interest |
interest |
|
Statement |
income |
income |
income |
Statement |
income |
income |
income |
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
|
Gross floating rate |
||||||||
liabilities* |
- |
7.1 |
- |
2.1 |
- |
5.8 |
- 0.4 |
2024 |
2023 |
|
£m |
£m |
|
Gains / (losses) on micro hedging instruments |
||
Interest rate swaps |
10.6 |
(1.1) |
(Losses) / gains on micro hedged item |
||
Mortgage assets (loans and advances to customers) |
(10.8) |
0.9 |
Gains / (losses) on cashflow instruments |
||
Interest rate swaps |
7.1 |
5.8 |
(Losses) / gains on cashflow hedge items |
||
Floating rate liabilities |
(5.0) |
(5.4) |
Gains / (losses) on macro hedging instruments |
||
Interest rate swaps |
6.7 |
(43.2) |
(Losses) / gains on macro hedged items |
||
Mortgage assets (loans and advances to customers) |
(11.5) |
45.5 |
Total ineffectiveness recognised in the Income Statement |
(2.9) |
2.5 |
Group |
Society |
|||
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
|
Fair value movement on loans and advances to customers held at FVTPL |
(5.8) |
4.4 |
(5.8) |
4.4 |
Fair value movement on derivative financial instruments in economic |
||||
relationship with loans and advances to customers held at FVTPL but not |
10.7 |
(3.7) |
10.7 |
(3.7) |
in accounting hedge relationships |
||||
Fair value movement on derivative financial instruments in other |
||||
economic but not in accounting hedge relationships |
3.3 |
(2.9) |
3.3 |
(2.9) |
Interest expense on derivatives in economic but not in accounting hedge |
||||
relationships |
- |
(0.5) |
- |
(0.5) |
Hedge ineffectiveness on accounting hedges |
(2.9) |
2.5 |
(2.9) |
2.5 |
Revaluation of investments |
(0.4) |
(0.2) |
- |
- |
4.9 |
(0.4) |
5.3 |
(0.2) |
Total |
|
£m |
|
Balance at 1 January 2024 |
1.4 |
Reclassification o f hedging losses to Income Statement |
(2.1) |
Revaluation of interest rate cash flow hedges in Other Comprehensive Income |
7.1 |
Deferred tax on cash flow hedges |
(1.3) |
Balance at 31 December 2024 |
5.1 |
Scenario weighings | Upside | Base | Downside | Stress |
2024 | 10% | 40% | 40% | 10% |
2023 | 10% | 40% | 40% | 10% |
31 December 2024 | |||||||
Scenario | Economic measure | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
Upside | Unemployment rate, % | 4.2 | 3.5 | 3.1 | 3.0 | 3.1 | 3.1 |
House price growth, % pa | 2.2 | 4.2 | 4.2 | 4.4 | 4.1 | 4.1 | |
Base | Unemployment rate, % | 4.2 | 4.4 | 4.4 | 4.3 | 4.1 | 4.1 |
House price growth, % pa | 1.7 | 2.3 | 2.0 | 2.6 | 2.7 | 2.7 | |
Downside | Unemployment rate, % | 4.5 | 6.4 | 6.9 | 6.6 | 6.3 | 6.3 |
House price growth, % pa | 1.7 | (3.3) | (7.1) | (3.6) | 3.5 | 3.5 | |
Severe downside | Unemployment rate, % | 4.5 | 7.9 | 9.7 | 8.2 | 7.4 | 7.4 |
House price growth, % pa | (0.4) | (12.6) | (11.5) | (2.5) | 2.7 | 2.7 | |
Weighted* | Unemployment rate, % | 4.4 | 5.4 | 5.8 | 5.5 | 5.2 | 5.2 |
House price growth, % pa | 1.5 | (1.2) | (2.7) | (0.2) | 3.1 | 3.1 |
31 December 2023 | |||||||
Scenario | Economic measure | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
Upside | Unemployment rate, % | 4.7 | 4.4 | 4.3 | 3.6 | 3.6 | 3.6 |
House price growth, % pa | 1.0 | 3.0 | 5.4 | 7.9 | 7.9 | 7.9 | |
Base | Unemployment rate, % | 4.8 | 5.5 | 5.0 | 5.0 | 4.8 | 4.8 |
House price growth, % pa | (1.2) | (3.4) | 0.7 | 3.9 | 6.4 | 6.4 | |
Downside | Unemployment rate, % | 4.9 | 6.2 | 5.5 | 5.4 | 5.4 | 5.4 |
House price growth, % pa | (5.8) | (9.7) | (4.4) | 1.0 | 3.9 | 3.9 | |
Severe downside | Unemployment rate, % | 5.2 | 8.5 | 8.0 | 7.4 | 6.8 | 6.8 |
House price growth, % pa | (8.0) | (13.3) | (15.1) | (1.7) | 0.7 | 0.7 | |
Weighted* | Unemployment rate, % | 4.9 | 6.0 | 5.4 | 5.3 | 5.1 | 5.1 |
House price growth, % pa | (3.5) | (6.3) | (2.5) | 2.6 | 5.0 | 5.0 |
Sector | Upside | Base | Downside | Stress |
Retail | 10% | 20% | 30% | 60% |
Leisure | 40% | 50% | 55% | 65% |
Residential | 1% | 1% | 14-17% | 27-29% |
Sector | Upside | Base | Downside | Stress |
Serviced apartments | (6%) | 15% | 30% | 60% |
Loss allowance | Increases due to | Decreases | Loss allowance | |||
Reconciliation table | at 1 January | orgination and | due to | Transition | Changes in | at 31 December |
2024 | acquisition | derecognition | between stages | credit risk | 2024 | |
£000 | £000 | £000 | £000 | £000 | £000 | |
Prime residential | ||||||
Stage 1 | 705.6 | 273.5 | (267.5) | 1,160.2 | (1,152.2) | 719.6 |
Stage 2 | 3,224.3 | 890.4 | (239.9) | (1,203.1) | (358.2) | 2,313.5 |
Stage 3 | 1,261.1 | 190.9 | (100.4) | 42.9 | 356.5 | 1,751.0 |
Total | 5,191.0 | 1,354.8 | (607.8) | 0.0 | (1,153.9) | 4,784.1 |
Buy-to-let | ||||||
Stage 1 | 114.8 | 45.4 | (36.9) | 41.2 | (39.3) | 125.2 |
Stage 2 | 301.4 | 31.9 | (7.2) | (38.9) | (164.0) | 123.2 |
Stage 3 | 225.7 | - | (197.4) | (2.3) | 115.0 | 141.0 |
Total | 641.9 | 77.3 | (241.5) | 0.0 | (88.3) | 389.4 |
Legacy buy-to-let | ||||||
Stage 1 | 52.6 | - | (49.7) | - | (0.5) | 2.4 |
Stage 2 | - | - | - | - | - | - |
Stage 3 | - | - | - | - | - | - |
Total | 52.6 | - | (49.7) | - | (0.5) | 2.4 |
Purchased credit impaired lending | ||||||
Stage 1 | - | - | - | - | - | - |
Stage 2 | - | - | - | - | - | - |
Stage 3 | 244.7 | - | (26.8) | - | (217.9) | - |
Total | 244.7 | - | (26.8) | - | (217.9) | - |
Commercial | ||||||
Stage 1 | 28.8 | - | (28.8) | 1.1 | - | 1.1 |
Stage 2 | 492.7 | - | (292.1) | (1.1) | (199.6) | (0.1) |
Stage 3 | - | 575.4 | - | - | - | 575.4 |
Total | 521.5 | 575.4 | (320.9) | (0.0) | (199.6) | 576.4 |
Housing association | ||||||
Stage 1 | - | - | - | - | - | - |
Stage 2 | - | - | - | - | - | - |
Stage 3 | - | - | - | - | - | - |
Total | - | - | - | - | - | - |
Serviced apartments | ||||||
Stage 1 | 14.1 | - | (2.1) | 85.2 | (80.7) | 16.5 |
Stage 2 | 622.2 | - | (0.7) | (85.2) | (87.0) | 449.3 |
Stage 3 | 343.6 | - | (1.5) | - | 86.3 | 428.4 |
Total | 979.9 | - | (4.3) | - | (81.4) | 894.2 |
Policy loans | ||||||
Stage 1 | - | - | - | - | - | - |
Stage 2 | - | - | - | - | - | - |
Stage 3 | - | - | - | - | - | |
Total | - | - | - | - | - | - |
Total | ||||||
Stage 1 | 915.9 | 318.9 | (385.0) | 1,287.7 | (1,272.7) | 864.8 |
Stage 2 | 4,640.6 | 922.3 | (539.9) | (1,328.3) | (808.8) | 2,885.9 |
Stage 3 | 2,075.1 | 766.3 | (326.1) | 40.6 | 339.9 | 2,895.8 |
Total | 7,631.6 | 2,007.5 | (1,251.0) | - | (1,741.6) | 6,646.5 |
Gross exposure | Increases due to | Decreases | Gross exposure | ||
Reconciliation table | at 1 January | orgination and | due to | Transition | at 31 December |
2024 | acquisition | derecognition | between stages | 2024 | |
£m | £m | £m | £m | £m | |
Prime residential | |||||
Stage 1 | 3,248.4 | 922.1 | (537.9) | (58.6) | 3,574.0 |
Stage 2 | 720.8 | 171.2 | (47.4) | 36.9 | 881.5 |
Stage 3 | 50.6 | 2.9 | (7.2) | 21.7 | 68.0 |
Total | 4,019.8 | 1,096.2 | (592.5) | - | 4,523.5 |
Buy-to-let | |||||
Stage 1 | 292.6 | 40.4 | (53.2) | (30.5) | 249.3 |
Stage 2 | 90.4 | 10.0 | (1.4) | 30.5 | 129.5 |
Stage 3 | 6.6 | - | (0.7) | - | 5.9 |
Total | 389.6 | 50.4 | (55.3) | - | 384.7 |
Legacy buy-to-let | |||||
Stage 1 | 13.3 | - | (7.5) | - | 5.8 |
Stage 2 | - | - | - | - | - |
Stage 3 | - | - | - | - | - |
Total | 13.3 | - | (7.5) | - | 5.8 |
Purchased credit impaired lending | |||||
Stage 1 | - | - | - | - | - |
Stage 2 | - | - | - | - | - |
Stage 3 | 7.7 | - | (2.4) | - | 5.3 |
Total | 7.7 | - | (2.4) | - | 5.3 |
Commercial | |||||
Stage 1 | 3.2 | - | (3.2) | 1.3 | 1.3 |
Stage 2 | 2.9 | - | (1.6) | (1.3) | - |
Stage 3 | - | 0.7 | - | - | 0.7 |
Total | 6.1 | 0.7 | (4.8) | - | 2.0 |
Housing association | |||||
Stage 1 | 211.9 | - | (32.7) | - | 179.2 |
Stage 2 | - | - | - | - | - |
Stage 3 | - | - | - | - | - |
Total | 211.9 | - | (32.7) | - | 179.2 |
Serviced apartments | |||||
Stage 1 | 9.7 | - | (0.8) | 0.3 | 9.2 |
Stage 2 | 4.0 | - | (0.3) | 3.7 | |
- | |||||
Stage 3 | 1.0 | - | - | 1.0 | |
- | |||||
Total | 14.7 | - | (0.8) | - | 13.9 |
Policy loans | |||||
Stage 1 | 1.2 | - | (0.2) | - | 1.0 |
Stage 2 | - | - | - | - | - |
Stage 3 | - | - | - | - | - |
Total | 1.2 | - | (0.2) | - | 1.0 |
Total | |||||
Stage 1 | 3,780.3 | 962.5 | (635.5) | (87.5) | 4,019.8 |
Stage 2 | 818.1 | 181.2 | (50.4) | 65.8 | 1,014.7 |
Stage 3 | 65.9 | 3.6 | (10.3) | 21.7 | 80.9 |
Total | 4,664.3 | 1,147.3 | (696.2) | - | 5,115.4 |
Loss allowance | Increases due to | Decreases | Loss allowance | |||
Reconciliation table | at 1 January | orgination and | due to | Transition | Changes in | at 31 December |
2023 | acquisition | derecognition | between stages | credit risk | 2023 | |
£000 | £000 | £000 | £000 | £000 | £000 | |
Prime residential | ||||||
Stage 1 | 441.2 | 526.5 | (191.8) | 635.7 | (706.0) | 705.6 |
Stage 2 | 1,680.5 | 1,261.1 | (63.4) | (763.5) | 1,109.6 | 3,224.3 |
Stage 3 | 873.5 | 62.3 | (255.0) | 127.8 | 452.5 | 1,261.1 |
Total | 2,995.2 | 1,849.9 | (510.2) | - | 856.1 | 5,191.0 |
Buy-to-let | ||||||
Stage 1 | 131.6 | 50.2 | (20.6) | 12.2 | (58.6) | 114.8 |
Stage 2 | 223.8 | 1.8 | (5.9) | (47.0) | 128.7 | 301.4 |
Stage 3 | 94.4 | - | (94.2) | 34.8 | 190.7 | 225.7 |
Total | 449.8 | 52.0 | (120.7) | - | 260.8 | 641.9 |
Legacy buy-to-let | ||||||
Stage 1 | 39.6 | - | - | - | 13.0 | 52.6 |
Stage 2 | - | - | - | - | - | - |
Stage 3 | - | - | - | - | - | - |
Total | 39.6 | - | - | - | 13.0 | 52.6 |
Purchased credit impaired lending | ||||||
Stage 1 | - | - | - | - | - | - |
Stage 2 | - | - | - | - | - | - |
Stage 3 | - | - | - | - | 244.7 | 244.7 |
Total | - | - | - | - | 244.7 | 244.7 |
Commercial | ||||||
Stage 1 | 39.2 | 118.5 | (39.2) | (89.7) | - | 28.8 |
Stage 2 | 529.6 | - | (32.2) | 89.7 | (94.4) | 492.7 |
Stage 3 | 1,826.9 | - | (1,826.9) | - | - | - |
Total | 2,395.7 | 118.5 | (1,898.3) | - | (94.4) | 521.5 |
Housing association | ||||||
Stage 1 | - | - | - | - | - | - |
Stage 2 | - | - | - | - | - | - |
Stage 3 | - | - | - | - | - | - |
Total | - | - | - | - | - | - |
Serviced apartments | ||||||
Stage 1 | 11.8 | - | (1.2) | (0.6) | 4.1 | 14.1 |
Stage 2 | 439.4 | - | (38.9) | 63.8 | 157.9 | 622.2 |
Stage 3 | 303.3 | - | - | (63.2) | 103.5 | 343.6 |
Total | 754.5 | - | (40.1) | - | 265.5 | 979.9 |
Policy loans | ||||||
Stage 1 | - | - | - | - | - | - |
Stage 2 | - | - | - | - | - | - |
Stage 3 | - | - | - | - | - | - |
Total | - | - | - | - | - | - |
Total | ||||||
Stage 1 | 663.4 | 695.2 | (252.8) | 557.6 | (747.5) | 915.9 |
Stage 2 | 2,873.3 | 1,262.9 | (140.4) | (657.0) | 1,301.8 | 4,640.6 |
Stage 3 | 3,098.1 | 62.3 | (2,176.1) | 99.4 | 991.4 | 2,075.1 |
Total | 6,634.8 | 2,020.4 | (2,569.3) | - | 1,545.7 | 7,631.6 |
Increases due to | |||||
Reconciliation table | Gross exposure at 1 | orgination and | Decreases due to | Transition between | Gross exposure at |
January 2023 | acquisition | derecognition | stages | 31 December 2023 | |
£m | £m | £m | £m | £m | |
Prime residential | |||||
Stage 1 | 2,810.3 | 934.4 | (418.2) | (78.1) | 3,248.4 |
Stage 2 | 531.6 | 176.5 | (39.7) | 52.4 | 720.8 |
Stage 3 | 27.2 | 2.0 | (4.3) | 25.7 | 50.6 |
Total | 3,369.1 | 1,112.9 | (462.2) | - | 4,019.8 |
Buy-to-let | |||||
Stage 1 | 328.3 | 22.1 | (23.9) | (33.9) | 292.6 |
Stage 2 | 65.2 | 1.8 | (5.0) | 28.4 | 90.4 |
Stage 3 | 2.4 | - | (1.3) | 5.5 | 6.6 |
Total | 395.9 | 23.9 | (30.2) | - | 389.6 |
Legacy buy-to-let | |||||
Stage 1 | 14.0 | 0.3 | (1.0) | - | 13.3 |
Stage 2 | - | - | - | - | - |
Stage 3 | - | - | - | - | - |
Total | 14.0 | 0.3 | (1.0) | - | 13.3 |
Purchased credit impaired lending | |||||
Stage 1 | - | - | - | - | - |
Stage 2 | - | - | - | - | - |
Stage 3 | - | 8.0 | (0.3) | - | 7.7 |
Total | - | 8.0 | (0.3) | - | 7.7 |
Commercial | |||||
Stage 1 | 3.1 | 3.6 | (3.1) | (0.4) | 3.2 |
Stage 2 | 2.7 | - | (0.2) | 0.4 | 2.9 |
Stage 3 | 4.8 | - | (4.8) | - | - |
Total | 10.6 | 3.6 | (8.1) | - | 6.1 |
Housing association | |||||
Stage 1 | 270.9 | 0.2 | (59.2) | - | 211.9 |
Stage 2 | - | - | - | - | - |
Stage 3 | - | - | - | - | - |
Total | 270.9 | 0.2 | (59.2) | - | 211.9 |
Serviced apartments | |||||
Stage 1 | 11.8 | - | (1.6) | (0.5) | 9.7 |
Stage 2 | 3.5 | - | (0.3) | 0.8 | 4.0 |
Stage 3 | 1.3 | - | - | (0.3) | 1.0 |
Total | 16.6 | - | (1.9) | - | 14.7 |
Policy loans | |||||
Stage 1 | 1.5 | - | (0.3) | - | 1.2 |
Stage 2 | - | - | - | - | - |
Stage 3 | - | - | - | - | - |
Total | 1.5 | - | (0.3) | - | 1.2 |
Total | |||||
Stage 1 | 3,439.9 | 960.6 | (507.3) | (112.9) | 3,780.3 |
Stage 2 | 603.0 | 178.3 | (45.2) | 82.0 | 818.1 |
Stage 3 | 35.7 | 10.0 | (10.7) | 30.9 | 65.9 |
Total | 4,078.6 | 1,148.9 | (563.2) | - | 4,664.3 |
2024 | Exposure | Provision | Provision coverage ratio | ||||||
Lifetime PD % | Stage 1 | Stage 2 | Stage 3 | Stage 1 | Stage 2 | Stage 3 | Stage 1 | Stage 2 | Stage 3 |
£m | £m | £m | £000 | £000 | £000 | % | % | % | |
0.0% - 1.0% | 48.7 | 0.6 | - | 1.0 | 0.2 | - | - | 0.03 | - |
1.0% - 2.0% | 1,686.1 | 69.2 | - | 124.3 | 65.9 | - | 0.01 | 0.10 | - |
2.0% - 3.0% | 1,563.5 | 75.0 | - | 225.8 | 75.2 | - | 0.01 | 0.10 | - |
3.0% - 4.0% | 139.4 | 2.9 | - | 15.1 | 1.1 | - | 0.01 | 0.04 | - |
4.0% - 5.0% | 422.1 | 24.6 | - | 155.8 | 33.4 | - | 0.04 | 0.14 | - |
5.0% - 6.0% | 3.4 | - | - | 0.1 | - | - | - | - | - |
6.0% - 7.0% | 3.2 | - | - | 0.1 | - | - | - | - | - |
7.0% - 8.0% | 5.6 | 0.3 | - | - | - | - | - | - | - |
8.0% - 9.0% | 4.4 | 6.0 | - | 0.2 | 2.2 | - | - | 0.04 | - |
9.0% - 10.0% | 13.0 | 22.1 | - | 1.7 | 12.4 | - | 0.01 | 0.06 | - |
10.0% - 100.0% | 140.4 | 560.1 | 58.3 | 127.8 | 2,467.2 | 1,188.0 | 0.09 | 0.44 | 2.04 |
Total* | 4,029.8 | 760.8 | 58.3 | 651.9 | 2,657.6 | 1,188.0 | 0.02 | 0.35 | 2.04 |
2023 | Exposure | Provision | Provision coverage ratio | ||||||
Lifetime PD % | Stage 1 | Stage 2 | Stage 3 | Stage 1 | Stage 2 | Stage 3 | Stage 1 | Stage 2 | Stage 3 |
£m | £m | £m | £000 | £000 | £000 | % | % | % | |
0.0% - 1.0% | 22.0 | - | - | - | - | - | - | - | - |
1.0% - 2.0% | 971.5 | 25.9 | - | 64.8 | 53.0 | - | 0.01 | 0.20 | - |
2.0% - 3.0% | 1,422.6 | 48.6 | - | 197.8 | 154.3 | - | 0.01 | 0.32 | - |
3.0% - 4.0% | 626.1 | 24.7 | - | 184.6 | 83.9 | - | 0.03 | 0.34 | - |
4.0% - 5.0% | 396.1 | 21.8 | - | 179.3 | 82.4 | - | 0.05 | 0.38 | - |
5.0% - 6.0% | 87.6 | 5.1 | - | 19.1 | 12.9 | - | 0.02 | 0.25 | - |
6.0% - 7.0% | 1.8 | 0.1 | - | 0.1 | - | - | 0.01 | - | - |
7.0% - 8.0% | 1.3 | 0.1 | - | - | - | - | - | - | - |
8.0% - 9.0% | 2.2 | 2.4 | - | 0.1 | 0.7 | - | - | 0.03 | - |
9.0% - 10.0% | 1.3 | 3.3 | - | - | 0.4 | - | - | 0.01 | - |
10.0% - 100.0% | 106.9 | 527.5 | 40.4 | 141.6 | 3,262.2 | 678.9 | 0.13 | 0.62 | 1.68 |
Total* | 3,639.4 | 659.5 | 40.4 | 787.4 | 3,649.8 | 678.9 | 0.02 | 0.55 | 1.68 |
Commercial, |
|||
legacy buy-to- |
|||
2024 |
let and credit |
||
Residential and |
impaired |
Serviced |
|
buy-to-let |
lending |
apartments |
|
£m |
£m |
£m |
|
Actual |
5.0 |
0.5 |
0.8 |
Upside |
2.9 |
0.5 |
0.1 |
Base |
3.5 |
0.5 |
0.6 |
Downside |
5.8 |
0.6 |
1.0 |
Stress |
10.0 |
0.6 |
1.8 |
Commercial, |
|||
legacy buy-to- |
|||
2023 |
Residential and |
let and credit |
Serviced |
buy-to-let |
impaired |
apartments |
|
lending |
|||
£m |
£m |
£m |
|
Actual |
5.9 |
0.8 |
1.0 |
Upside |
2.9 |
0.5 |
0.1 |
Base |
3.9 |
0.7 |
0.6 |
Downside |
7.2 |
0.8 |
1.2 |
Stress |
13.0 |
1.3 |
2.3 |
2024 |
2024 |
2023 |
2023 |
|
Loan to value (indexed) |
£m |
% |
£m |
% |
<70% |
2,557.0 |
56.5 |
2,274.6 |
56.6 |
70% - <80% |
758.2 |
16.8 |
673.8 |
16.8 |
80% - <90% |
802.9 |
17.7 |
592.8 |
14.7 |
>90% |
405.4 |
9.0 |
478.6 |
11.9 |
4,523.5 |
100.0 |
4,019.8 |
100.0 |
2024 |
2024 |
2023 |
2023 |
|
Payment status |
£m |
% |
£m |
% |
Not past due |
4,448.0 |
98.3 |
3,956.9 |
98.4 |
Past due up to 3 months |
41.1 |
0.9 |
36.9 |
0.9 |
3 to 6 months past due |
18.0 |
0.4 |
12.8 |
0.3 |
Over 6 months past due |
15.5 |
0.3 |
12.9 |
0.3 |
In possession |
0.9 |
0.1 |
0.3 |
0.1 |
4,523.5 |
100.0 |
4,019.8 |
100.0 |
2024 | 2024 | 2023 | 2023 | |
Loan to value (indexed) | £m | % | £m | % |
<70% | 300.8 | 78.2 | 312.4 | 80.2 |
70% - <80% | 72.9 | 18.9 | 68.8 | 17.7 |
80% - <90% | 10.0 | 2.6 | 7.8 | 2.0 |
>90% | 1.0 | 0.3 | 0.6 | 0.1 |
384.7 | 100.0 | 389.6 | 100.0 |
2024 | 2024 | 2023 | 2023 | |
Payment status | £m | % | £m | % |
Not past due | 377.3 | 98.0 | 383.0 | 98.2 |
Past due up to 3 months | 4.2 | 1.1 | 3.2 | 0.8 |
3 to 6 months past due | 0.6 | 0.2 | 2.6 | 0.7 |
Over 6 months past due | 2.4 | 0.6 | 0.7 | 0.2 |
In possession | 0.2 | 0.1 | 0.1 | 0.1 |
384.7 | 100.0 | 389.6 | 100.0 |
2024 | 2024 | 2023 | 2023 | |
Loan to value (indexed) | £m | % | £m | % |
<70% | 135.7 | 94.4 | 147.1 | 95.5 |
70% - <80% | 4.4 | 3.1 | 3.4 | 2.2 |
80% - <90% | 1.5 | 1.0 | 1.0 | 0.7 |
>90% | 2.2 | 1.5 | 2.5 | 1.6 |
143.8 | 100.0 | 154.0 | 100.0 |
2024 | 2024 | 2023 | 2023 | |
Payment status | £m | % | £m | % |
Not past due | 143.5 | 99.8 | 152.1 | 98.8 |
Over 6 months past due | - | - | 0.1 | 0.1 |
In possession / LPA receivership | 0.3 | 0.2 | 1.8 | 1.1 |
143.8 | 100.0 | 154.0 | 100.0 |
2024 | 2024 | 2023 | 2023 | |
Loan to value (indexed) | €m | % | €m | % |
<70% | 3.4 | 8.4 | 3.4 | 7.1 |
70% - <80% | 4.9 | 12.0 | 5.2 | 10.9 |
80% - <90% | 5.2 | 12.8 | 6.2 | 13.0 |
>90% | 27.2 | 66.8 | 32.9 | 69.0 |
40.7 | 100.0 | 47.7 | 100.0 |
2024 | 2024 | 2023 | 2023 | |
Payment status | €m | % | €m | % |
Not past due | 40.7 | 100.0 | 47.7 | 100.0 |
40.7 | 100.0 | 47.7 | 100.0 |
2024 | 2024 | 2023 | 2023 | |
£m | % | £m | % | |
Loans secured on commercial property | 2.0 | 1.0 | 6.1 | 2.5 |
Loans secured on serviced apartments | 13.9 | 6.9 | 14.7 | 6.0 |
Specialist buy-to-let | 5.8 | 2.9 | 13.3 | 5.4 |
Loans to housing associations | 179.2 | 89.2 | 211.9 | 86.1 |
200.9 | 100.0 | 246.0 | 100.0 |
2024 | 2024 | 2023 | 2023 | |
Loan to value (indexed) | £m | % | £m | % |
<70% | 2.0 | 100.0 | 4.0 | 65.6 |
70% - <80% | - | - | 0.8 | 13.1 |
80% - <90% | - | - | 0.6 | 9.8 |
>90% | - | - | 0.7 | 11.5 |
2.0 | 100.0 | 6.1 | 100.0 |
2024 | 2024 | 2023 | 2023 | |
Payment status | £m | % | £m | % |
Not past due | 2.0 | 100.0 | 6.1 | 100.0 |
2.0 | 100.0 | 6.1 | 100.0 |
2024 | 2024 | 2023 | 2023 | |
Diversification by industry type | £m | % | £m | % |
Retail | - | - | 2.5 | 41.0 |
Office | - | - | 0.7 | 11.5 |
Hotel / leisure | 1.3 | 65.0 | 2.6 | 42.6 |
Other | 0.7 | 35.0 | 0.3 | 4.9 |
2.0 | 100.0 | 6.1 | 100.0 |
2024 | 2024 | 2023 | 2023 | |
Loan to value (indexed) | £m | % | £m | % |
<70% | 2.3 | 16.5 | 2.1 | 14.3 |
70% - <80% | 6.6 | 47.5 | 7.1 | 48.3 |
80% - <90% | 5.0 | 36.0 | 5.5 | 37.4 |
13.9 | 100.0 | 14.7 | 100.0 |
2024 | 2024 | 2023 | 2023 | |
Payment status | £m | % | £m | % |
Not past due | 13.0 | 93.5 | 14.1 | 95.9 |
Past due up to 3 months | 0.4 | 2.9 | - | - |
LPA receivership | 0.5 | 3.6 | 0.6 | 4.1 |
13.9 | 100.0 | 14.7 | 100.0 |
2024 | 2024 | 2023 | 2023 | |
Loan to value (indexed) | £m | % | £m | % |
<70% | 5.0 | 86.2 | 13.3 | 100.0 |
70% - <80% | 0.8 | 13.8 | - | - |
5.8 | 100.0 | 13.3 | 100.0 |
2024 | 2024 | 2023 | 2023 | |
Payment status | £m | % | £m | % |
Not past due | 5.8 | 100.0 | 13.3 | 100.0 |
5.8 | 100.0 | 13.3 | 100.0 |
2024 | 2024 | 2023 | 2023 | |
Loan to value (unindexed) | £m | % | £m | % |
<70% | 66.9 | 37.3 | 98.1 | 46.3 |
70% - <80% | 112.3 | 62.7 | 92.9 | 43.8 |
80% - <90% | - | - | 20.9 | 9.9 |
179.2 | 100.0 | 211.9 | 100.0 |
2024 | 2024 | 2023 | 2023 | |
£m | % | £m | % | |
Gross exposure | 7.4 | 100.0 | 11.5 | 100.0 |
Fair value adjustment | (2.1) | (28.4) | (3.8) | (33.0) |
5.3 | 71.6 | 7.7 | 67.0 |
2024 | 2024 | 2023 | 2023 | |
Loan to value (indexed) | £m | % | £m | % |
<70% | 2.8 | 52.8 | 3.0 | 39.0 |
70% - <80% | - | - | - | 0.0 |
80% - <90% | 1.4 | 26.4 | 2.0 | 26.0 |
>90% | 1.1 | 20.8 | 2.7 | 35.0 |
5.3 | 100.0 | 7.7 | 100.0 |
2024 | 2024 | 2023 | 2023 | |
Payment status | £m | % | £m | % |
Not past due | 2.2 | 41.6 | 4.9 | 63.6 |
Past due up to 3 months | - | - | 0.2 | 2.6 |
3 to 6 months past due | 0.1 | 1.8 | 0.5 | 6.5 |
Over 6 months past due | 1.8 | 34.0 | 1.3 | 16.9 |
In possession / LPA receivership | 1.2 | 22.6 | 0.8 | 10.4 |
5.3 | 100.0 | 7.7 | 100.0 |
Prime | ||||
Residential | Buy-to-let | Total | Total | |
Region | £m | £m | £m | % |
North East | 480.1 | 6.9 | 487.0 | 9.9 |
East of England | 368.0 | 42.0 | 410.0 | 8.4 |
East Midlands | 312.6 | 15.0 | 327.6 | 6.7 |
Northern Ireland | 1.7 | 0.2 | 1.9 | 0.0 |
North West | 524.3 | 20.9 | 545.2 | 11.1 |
Scotland | 505.7 | 6.1 | 511.8 | 10.4 |
South East | 601.4 | 70.9 | 672.3 | 13.7 |
South West | 363.1 | 24.1 | 387.2 | 7.9 |
Wales | 145.4 | 6.0 | 151.4 | 3.1 |
West Midlands | 318.3 | 17.2 | 335.5 | 6.8 |
Yorkshire | 396.6 | 12.1 | 408.7 | 8.3 |
London | 495.8 | 163.3 | 659.1 | 13.4 |
Other | 10.5 | - | 10.5 | 0.3 |
Total | 4,523.5 | 384.7 | 4,908.2 | 100.0 |
Repayable on |
Up to 3 |
More than 5 |
||||
At 31 December 2023 |
demand |
months |
3-12 months |
1-5 years |
years |
Total |
£m |
£m |
£m |
£m |
£m |
£m |
|
Assets |
||||||
Cash and balances with the Bank of England |
525.5 |
- |
- |
- |
- |
525.5 |
Loans and advances to credit institutions |
109.8 |
- |
- |
- |
- |
109.8 |
Debt securities |
- |
99.2 |
203.8 |
264.8 |
47.2 |
615.0 |
Derivative financial instruments |
- |
0.2 |
1.6 |
38.8 |
10.3 |
50.9 |
Loans and advances to customers |
- |
60.7 |
191.7 |
845.0 |
3,762.3 |
4,859.7 |
Other financial assets |
- |
5.7 |
0.3 |
- |
- |
6.0 |
Total financial assets |
635.3 |
165.8 |
397.4 |
1,148.6 |
3,819.8 |
6,166.9 |
Due to Members |
4,282.8 |
125.9 |
320.4 |
285.2 |
- |
5,014.3 |
Due to other customers |
145.7 |
88.0 |
26.1 |
2.5 |
- |
262.3 |
Deposits from credit institutions |
- |
14.9 |
164.1 |
359.7 |
- |
538.7 |
Derivative financial instruments |
- |
0.2 |
0.2 |
11.8 |
49.5 |
61.7 |
Other financial liabilities |
- |
3.6 |
0.8 |
2.5 |
4.0 |
10.9 |
Total financial liabilities |
4,428.5 |
232.6 |
511.6 |
661.7 |
53.5 |
5,887.9 |
Net liquidity gap (contractual) |
(3,793.2) |
(66.8) |
(114.2) |
486.9 |
3,766.3 |
279.0 |