2024 | 2023 | ||
Note | £m | £m | |
Interest receivable and similar income | 3 | ||
Interest payable and similar charges | 4 | ( | ( |
Net interest income | |||
Fair value losses on financial instruments | 5 | ( | ( |
Loss on sale of financial instruments | 6 | ( | |
Other operating income | 7 | ||
Total income | |||
Administrative expenses | 8 | ( | ( |
Provisions | 33 | ( | ( |
Impairment of financial assets | 21 | ( | |
Profit before taxation | |||
Taxation | 11 | ( | ( |
Profit for the year | |||
Other comprehensive expense | |||
Items which may be reclassified to profit or loss: | |||
Fair value changes on financial instruments measured at fair value through other comprehensive income (FVOCI): | |||
Arising in the year | 16 | ( | ( |
Tax on items in other comprehensive expense | |||
Revaluation of foreign operations | ( | ||
Other comprehensive expense | ( | ( | |
Total comprehensive income for the year | |||
Dividend, pence per share | 13 | ||
Earnings per share (EPS), pence per share | |||
Basic | 12 | ||
Diluted | 12 |
2024 | 2023 | ||
Note | £m | £m | |
Assets | |||
Cash in hand | |||
Loans and advances to credit institutions | 15 | ||
Investment securities | 16 | ||
Loans and advances to customers | 17 | ||
Fair value adjustments on hedged assets | 23 | ( | ( |
Derivative assets | 22 | ||
Other assets | 24 | ||
Current taxation asset | |||
Deferred taxation asset | 11 | ||
Property, plant and equipment | 25 | ||
Intangible assets | 26 | ||
Total assets | |||
Liabilities | |||
Amounts owed to credit institutions | 27 | ||
Amounts owed to retail depositors | 28 | ||
Fair value adjustments on hedged liabilities | 23 | ( | |
Amounts owed to other customers | 29 | ||
Debt securities in issue | 30 | ||
Derivative liabilities | 22 | ||
Lease liabilities | 31 | ||
Other liabilities | 32 | ||
Provisions | 33 | ||
Deferred taxation liability | 11 | ||
Senior notes | 34 | ||
Subordinated liabilities | 35 | ||
Perpetual Subordinated Bonds | 36 | ||
2024 | 2023 | ||
Note | £m | £m | |
Equity | |||
Share capital | 38 | ||
Share premium | 38 | ||
Other equity instruments | 39 | ||
Retained earnings | |||
Other reserves | 40 | ( | ( |
Shareholders’ funds | |||
Total equity and liabilities |
Capital | ||||||||||
redemption | Foreign | Share-based | ||||||||
and transfer | exchange | payment | Retained | Other equity | ||||||
Share capital | Share premium | reserve 1 | Own shares 2 | reserve | FVOCI reserve | reserve | earnings | instruments | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
As at 1 January 2023 | ( | ( | ( | |||||||
Profit for the year | ||||||||||
Other comprehensive expense | ( | ( | ( | |||||||
Tax on items in other comprehensive expense | ||||||||||
Total comprehensive (expense)/income | ( | ( | ||||||||
Coupon paid on Additional Tier 1 (AT1) securities | ( | ( | ||||||||
Dividends paid | ( | ( | ||||||||
Share-based payments | ||||||||||
Own shares 2 | ( | |||||||||
Share repurchase 3 | ( | ( | ( | |||||||
Tax recognised in equity | ||||||||||
As at 31 December 2023 | ( | ( | ( | |||||||
Profit for the year | ||||||||||
Other comprehensive expense | ( | ( | ||||||||
Total comprehensive (expense)/income | ( | |||||||||
Coupon paid on AT1 securities | ( | ( | ||||||||
Dividends paid | ( | ( | ||||||||
Share-based payments | ||||||||||
Own shares 2 | ( | |||||||||
Share repurchase 3 | ( | ( | ( | |||||||
Tax recognised in equity | ||||||||||
As at 31 December 2024 | ( | ( | ( |
2024 | 2023 | ||
Note | £m | £m | |
Cash flows from operating activities | |||
Profit before taxation | |||
Adjustments for non-cash and other items | 47 | ||
Changes in operating assets and liabilities | 47 | ( | |
Cash generated from operating activities | |||
Net tax paid | ( | ( | |
Net cash generated from operating activities | |||
Cash flows from investing activities | |||
Maturity and sales of investment securities | |||
Purchases of investment securities | ( | ( | |
Interest received on investment securities | |||
Purchases of property, plant and equipment | |||
andintangible assets | 25,26 | ( | ( |
Net cash from investing activities | ( | ( | |
Cash flows from financing activities | |||
Financing received | 37 | ||
Financing repaid | 37 | ( | ( |
Interest paid on financing | 37 | ( | ( |
Dividends paid | 13 | ( | ( |
Share repurchase 1 | ( | ( | |
Coupon paid on AT1 securities | ( | ( | |
Net swap interest paid on subordinated liabilities and senior notes | ( | ||
Net swap interest paid on structural hedge | ( | ||
Repayments of principal portion of lease liabilities | ( | ( | |
Proceeds from issuance of shares under employee | |||
Save As You Earn (SAYE) schemes | |||
Net cash from financing activities | ( | ( |
2024 | 2023 | ||
Note | £m | £m | |
Net increase/(decrease) in cash and cash | |||
equivalents | ( | ||
Cash and cash equivalents at the beginning | |||
of the year | 14 | ||
Cash and cash equivalents at the end of the year | 14 | ||
Movement in cash and cash equivalents | ( |
2024 | 2023 | |
£m | £m | |
OSB | 22.3 | 25.6 |
CCFS | 9.1 | 11.6 |
Group | 31.4 | 37.2 |
100% | 100% | 100% Severe | |||
Weighted | Base case | 100% Upside | Downside | downside | |
As at 31 December 2024 | (see note 20) | scenario | scenario | scenario | scenario |
Total loans before provisions, £m | 25,240.3 | 25,240.3 | 25,240.3 | 25,240.3 | 25,240.3 |
Modelled ECL, £m | 79.6 | 63.6 | 53.2 | 114.5 | 153.0 |
Individually assessed provisions | |||||
ECL, £m | 37.6 | 37.6 | 37.6 | 37.6 | 37.6 |
Post model adjustments ECL, £m | 9.7 | 7.2 | 4.3 | 15.9 | 23.5 |
Total ECL, £m | 126.9 | 108.4 | 95.1 | 168.0 | 214.1 |
ECL coverage, % | 0.50 | 0.43 | 0.38 | 0.67 | 0.85 |
100% | 100% | 100% Severe | |||
Weighted | Base case | 100% Upside | Downside | downside | |
As at 31 December 2023 | (see note 20) | scenario | scenario | scenario | scenario |
Total loans before provisions, £m | 25,897.1 | 25,8 97.1 | 25,8 97.1 | 25,8 97.1 | 25,8 97.1 |
Modelled ECL, £m | 97.2 | 76.8 | 60.5 | 138.1 | 206.8 |
Individually assessed provisions | |||||
ECL, £m | 25.1 | 25.1 | 25.1 | 25.1 | 25.1 |
Post model adjustments ECL, £m | 23.5 | 18.3 | 12.9 | 34.4 | 55.0 |
Total ECL, £m | 145.8 | 120.2 | 98.5 | 197.6 | 286.9 |
ECL coverage, % | 0.56 | 0.46 | 0.38 | 0.76 | 1.11 |
2024 | 2023 | |
£m | £m | |
At amortised cost: | ||
On OSB mortgages 1 | 858.6 | 7 57.6 |
On CCFS mortgages 2 | 627.4 | 431.1 |
On finance leases | 17.9 | 12.3 |
On investment securities | 30.7 | 12.5 |
On other liquid assets | 173.7 | 159.6 |
Amortisation of fair value adjustments on CCFS loan book | ||
at Combination | (24.4) | (57.4) |
Amortisation of fair value adjustments on hedged assets 3 | 20.5 | (2.6) |
1,704.4 | 1,313.1 | |
At FVTPL: | ||
Net income on derivative financial instruments | ||
– lending activities | 384.3 | 442.8 |
On investment securities | 1.6 | – |
385.9 | 442.8 | |
At FVOCI: | ||
On investment securities | 9.0 | 11.1 |
2,099.3 | 1,767.0 |
2024 | 2023 | |
£m | £m | |
At amortised cost: | ||
On retail deposits | 1,118.1 | 762.3 |
On BoE borrowings | 113.8 | 196.5 |
On debt securities in issue | 62.7 | 21.5 |
On senior notes | 63.5 | 9.1 |
On subordinated liabilities | 25.3 | 17.1 |
On wholesale borrowings | 17.7 | 29.9 |
On Perpetual Subordinated Bonds | 0.5 | 0.7 |
On lease liabilities | 0.3 | 0.2 |
Amortisation of fair value adjustments on CCFS customer | ||
deposits at Combination | – | (0.5) |
Amortisation of fair value adjustments on hedged liabilities 1 | – | (0.6) |
1,401.9 | 1,036.2 | |
At FVTPL: | ||
Net expense on derivative financial instruments | ||
– savings activities | 20.5 | 71.5 |
Net expense on derivative financial instruments | ||
– subordinated liabilities and senior notes | 7.2 | 0.7 |
Net expense on derivative financial instruments | ||
– structural hedge | 3.3 | – |
1,432.9 | 1,108.4 |
2024 | 2023 | |
£m | £m | |
Fair value changes in hedged assets | 31.7 | 580.3 |
Hedging of assets | (53.6) | (590.2) |
Fair value changes in hedged liabilities | 37.9 | (82.7) |
Hedging of liabilities | (35.8) | 94.6 |
Ineffective portion of hedges | (19.8) | 2.0 |
Net gains/(losses) on unmatched swaps 1 | 21.2 | (11.1) |
Amortisation of inception adjustments 2 | (5.5) | (4.3) |
Amortisation of acquisition-related inception adjustments 3 | 2.3 | 6.4 |
Amortisation of de-designated hedge relationships 4 | (0.9) | – |
Fair value movements on mortgages at FVTPL | 0.7 | 0.6 |
Fair value movements on loans and advances to credit | ||
institutions at FVTPL | 0.5 | 0.5 |
Debit and credit valuation adjustment | – | 1.5 |
(1.5) | (4.4) |
2024 | 2023 | |
£m | £m | |
Interest received on mortgages held at FVTPL | 0.9 | 0.9 |
Fees and commissions receivable | 3.8 | 3.0 |
4.7 | 3.9 |
2024 | 2023 | |
£m | £m | |
Staff costs | 143.9 | 122.2 |
Support costs | 49.3 | 43.0 |
Professional fees | 25.7 | 32.9 |
Facilities costs | 7.9 | 7.9 |
Depreciation (see note 25) | 6.3 | 6.2 |
Amortisation (see note 26) | 5.0 | 5.7 |
Marketing costs | 5.0 | 5.8 |
Other costs | 15.0 | 10.9 |
258.1 | 234.6 |
2024 | 2023 | |
£’000 | £’000 | |
Fees payable to the Company’s auditor for the audit of the Company’s annual accounts | 83 | 81 |
Fees payable to the Company’s auditor for the audit of the accounts of subsidiaries | 4,038 | 3,788 |
Total audit fees | 4,121 | 3,869 |
Audit-related assurance services 1 | 391 | 487 |
Other assurance services 2 | 330 | 366 |
Other non-audit services 3 | 73 | 42 |
Total non-audit fees | 794 | 895 |
Total fees payable to the Company’s auditor | 4,915 | 4,764 |
2024 | 2023 | |
£m | £m | |
Salaries, incentive pay and other benefits 1 | 119.2 | 101.2 |
Share-based payments | 6.3 | 5.6 |
Social security costs | 12.7 | 10.5 |
Other pension costs | 5.7 | 4.9 |
143.9 | 122.2 |
2024 | 2023 | |
UK | 1,566 | 1,461 |
India | 993 | 811 |
2,559 | 2,272 |
2024 | 2023 | |
£’000 | £’000 | |
Short-term employee benefits 1 | 3,247 | 3,207 |
Post-employment benefits | 102 | 114 |
Share-based payments 2 | 746 | 1,421 |
4,095 | 4,742 |
2024 | 2020–2023 | Prior to 2020 | |
EPS % | 30 | 35 | 40 |
TSR % | 30 | 35 | 40 |
Risk-based % | 15 | 15 | – |
Return on equity (ROE) % | 15 | 15 | 20 |
ESG % | 10 | – | – |
2024 | 2023 | |
£m | £m | |
Sharesave Scheme | 0.8 | 0.9 |
Deferred Share Bonus Plan | 2.6 | 3.0 |
Performance Share Plan | 2.9 | 1.7 |
6.3 | 5.6 |
Sharesave Scheme | Deferred Share Bonus Plan | Performance Share Plan | ||
Weighted | ||||
average | ||||
exercise | ||||
Number | price, £ | Number | Number | |
As at 1 January 2024 | 2,801,587 | 2.91 | 895,162 | 6,747,268 |
Granted | 898,516 | 2.96 | 587,681 | 3,501,310 |
Exercised/Vested | (303,627) | 2.47 | (531,669) | (772,568) |
Forfeited | (460,747) | 3.29 | (6,379) | (911,580) |
As at 31 December 2024 | 2,935,729 | 2.91 | 944,795 | 8,564,430 |
Exercisable at: | ||||
31 December 2024 | 81,035 | 3.90 | – | – |
Sharesave Scheme | Deferred Share Bonus Plan | Performance Share Plan | ||
Weighted | ||||
average | ||||
exercise | ||||
Number | price, £ | Number | Number | |
As at 1 January 2023 | 2,147,972 | 3.08 | 763,390 | 5,391,269 |
Granted | 1,851,510 | 2.72 | 652,227 | 2,381,500 |
Exercised/Vested | (729,619) | 2.31 | (518,524) | (568,782) |
Forfeited | (468,276) | 3.90 | (1,931) | (456,719) |
As at 31 December 2023 | 2,801,587 | 2.91 | 895,162 | 6,747, 268 |
Exercisable at: | ||||
31 December 2023 | 200,676 | 2.31 | – | – |
2024 | 2023 | |||
Weighted | Weighted | |||
average | average | |||
remaining | remaining | |||
contractual life | contractual life | |||
Exercise price | Number | (years) | Number | (years) |
Sharesave Scheme | ||||
229–429 pence | ||||
(2023: 229–429 pence) | 2,935,729 | 2.0 | 2,801,587 | 2.3 |
Deferred Share Bonus Plan | ||||
Nil | 944,795 | 1.1 | 895,162 | 1.1 |
Performance Share Plan | ||||
Nil | 8,564,430 | 2.5 | 6,747,268 | 2.5 |
12,444,954 | 2.3 | 10,444,017 | 2.3 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | ||
Contractual life, | ||||||||
years | 3 | 3 | 3 | 3 | 3 | 5 | 5 | 5 |
Share price at issue, £ | 3.70 | 3.40 | 5.36 | 5.13 | 2.86 | 2.86 | 3.32 | 4.19 |
Exercise price, £ | 2.96 | 2.72 | 4.29 | 3.96 | 2.29 | 2.29 | 2.65 | 3.35 |
Expected volatility, % | 51.9 | 46.5 | 31.4 | 37.9 | 57.6 | 57.6 | 31.9 | 16.5 |
Risk-free rate, % | 3.7 | 4.8 | 5.3 | 1.3 | 0.1 | 0.2 | 0.8 | 1.4 |
Dividend yield, % | 8.1 | 9.9 | 7. 3 | 4.5 | 3.3 | 3.3 | 4.8 | 4.4 |
Grant date | ||||||||
fair value, £ | 1.28 | 0.85 | 0.68 | 1.46 | 1.22 | 1.34 | 0.91 | 0.43 |
2020 | |
Contractual life, years | 3 |
Mid-market share price, £ | 2.58 |
Dividend yield, % | 5.6 |
Grant date fair value, £ | 2.21 |
2024 | 2023 | 2022 | 2021 | 2020 | |
Contractual life, years | 3–7 | 3–7 | 3–7 | 3–7 | 3–7 |
Mid-market share price, £ | 3.86 | 5.01 | 5.58 | 4.94 | 2.58 |
Attrition rate, % | 9.7 | 6.0 | 6.9 | 12.8 | 7.3 |
Expected volatility, % | 49.8 | 35.4 | 37.4 | 59.5 | 43.9 |
Dividend yield, % | 7.3 | 8.7 | 4.7 | 3.8 | 5.6 |
Vesting rate – TSR % | 33.0 | 62.7 | 32.3 | 40.8 | 27.8 |
Grant date fair value, £ | 2.53 | 3.08 | 4.64 | 4.26 | 2.06 |
2024 | 2023 | |
£m | £m | |
Current tax | ||
Corporation tax | 110.2 | 105.7 |
Corporation tax - prior year adjustments 1 | (4.8) | (0.4) |
Total current tax charge | 105.4 | 105.3 |
Deferred tax | ||
Deferred tax | 5.4 | 0.7 |
Deferred tax – prior year adjustments 1 | 5.5 | – |
Release of deferred tax on CCFS Combination 2 | (6.3) | (14.3) |
Total deferred tax charge/(credit) | 4.6 | (13.6) |
Total tax charge | 110.0 | 91.7 |
2024 | 2023 | |
£m | £m | |
Profit before taxation | 418.1 | 374.3 |
Profit multiplied by the standard rate of UK Corporation Tax | ||
25.0% (2023: 23.5%) | 104.5 | 88.0 |
Bank surcharge 1 | 6.6 | 8.4 |
Tax effects of: | ||
Expenses not deductible for tax purposes | 0.6 | 0.3 |
Securitisation profits not taxable 2 | (0.8) | (2.5) |
Timing differences on capital items | (5.1) | (0.8) |
Utilisation of brought forward tax losses | (0.1) | (0.3) |
Tax adjustments in respect of share-based payments | 0.5 | 0.4 |
Fair value adjustments on acquisition 3 | 6.3 | 14.3 |
Adjustments in respect of earlier years | (4.8) | (0.4) |
Tax on coupon paid on AT1 securities 4 | (2.3) | (2.1) |
Total current tax charge | 105.4 | 105.3 |
Movements in deferred taxes | 5.4 | 0.7 |
Deferred tax – prior year adjustments | 5.5 | – |
Release of deferred tax on CCFS Combination 3 | (6.3) | (14.3) |
Total deferred tax charge/(credit) | 4.6 | (13.6) |
Total tax charge | 110.0 | 91.7 |
Share-based | |||
payments | Others 1 | Total | |
£m | £m | £m | |
As at 1 January 2023 | 4.6 | 1.7 | 6.3 |
Profit or loss (charge)/credit | 0.2 | (0.9) | (0.7) |
Transferred from Deferred tax liability 2 | – | (1.7) | (1.7) |
Tax taken directly to OCI | – | 0.1 | 0.1 |
Tax taken directly to equity | (0.1) | (0.1) | |
As at 31 December 2023 | 4.8 | (0.9) | 3.9 |
Profit or loss (charge)/credit | 0.4 | 0.8 | 1.2 |
Transferred to Deferred tax liability 2 | – | 1.0 | 1.0 |
Tax taken directly to equity | 0.1 | – | 0.1 |
As at 31 December 2024 | 5.3 | 0.9 | 6.2 |
CCFS | Accelerated | ||
Combination | depreciation | Total | |
£m | £m | £m | |
As at 1 January 2023 | 22.3 | – | 22.3 |
Profit or loss credit | (14.3) | – | (14.3) |
Transfer to deferred tax asset 1 | (1.7) | – | (1.7) |
As at 31 December 2023 | 6.3 | – | 6.3 |
Profit or loss (credit)/charge | (6.3) | 6.6 | 0.3 |
Profit or loss charge – prior year adjustment | – | 5.5 | 5.5 |
Transfer from Deferred tax asset 1 | – | 1.0 | 1.0 |
As at 31 December 2024 | – | 13.1 | 13.1 |
2024 | 2023 | |
£m | £m | |
Profit after tax | 308.1 | 282.6 |
Less: coupon paid on AT1 securities classified as equity | (9.0) | (9.0) |
Profit attributable to ordinary shareholders | 299.1 | 273.6 |
2024 | 2023 | |
Weighted average number of shares, millions | ||
Basic | 385.6 | 414.2 |
Dilutive impact of share-based payment schemes | 9.5 | 7.0 |
Diluted | 395.1 | 421.2 |
Earnings per share, pence per share | ||
Basic | 77.6 | 66.1 |
Diluted | 75.7 | 65.0 |
2024 | 2023 | |||
£m | Pence per share | £m | Pence per share | |
Final dividend for the prior year | 85.6 | 21.8 | 93.8 | 21.8 |
Special dividend for the prior | ||||
year | – | – | 50.3 | 11.7 |
Interim dividend for the current | ||||
year | 40.8 | 10.7 | 40.9 | 10.2 |
126.4 | 185.0 |
2024 | 2023 | |
£m | £m | |
Retained earnings | 1,354.2 | 1,358.6 |
Own shares 1 | (0.9) | (1.0) |
Distributable reserves | 1,353.3 | 1,357.6 |
2024 | 2023 | |
£m | £m | |
Cash in hand | 0.3 | 0.4 |
Unencumbered loans and advances to credit institutions | 3,231.1 | 2,513.6 |
3,231.4 | 2,514.0 |
2024 | 2023 | |
£m | £m | |
Unencumbered | ||
BoE call account | 3,053.9 | 2,256.3 |
Call accounts | 58.5 | 92.2 |
Cash held in special purpose vehicles (SPVs) 1 | 99.5 | 147.8 |
Term deposits | 19.2 | 17. 3 |
Encumbered | ||
BoE cash ratio deposit 2 | – | 69.6 |
Cash held in SPVs 1 | 40.6 | 31.8 |
Cash margin given | 134.2 | 198.6 |
3,405.9 | 2,813.6 |
2024 | 2023 | |
£m | £m | |
Held at amortised cost | ||
RMBS loan notes | 742.1 | 325.4 |
Covered bond | 56.2 | – |
798.3 | 325.4 | |
Held at FVOCI | ||
UK Sovereign debt | 226.0 | 296.0 |
226.0 | 296.0 | |
Held at FVTPL | ||
RMBS loan notes | 410.1 | 0.3 |
1,434.4 | 621.7 |
2024 | 2023 | |
£m | £m | |
As at 1 January | 621.7 | 412.9 |
Additions 1 | 1,597.3 | 664.3 |
Disposals and maturities 2 | (789.1) | (456.3) |
Movement in accrued interest | 4.6 | 1.0 |
Changes in fair value | (0.1) | (0.2) |
As at 31 December | 1,434.4 | 621.7 |
2024 | 2023 | |
£m | £m | |
Held at amortised cost: | ||
Loans and advances (see note 18) | 24,923.4 | 25,674.4 |
Finance leases (see note 19) | 316.9 | 222.7 |
25,240.3 | 25,897.1 | |
Less: Expected credit losses (see note 20) | (126.9) | (145.8) |
25,113.4 | 25,751.3 | |
Held at FVTPL: | ||
Residential mortgages | 12.9 | 13.7 |
25,126.3 | 25,765.0 |
2024 | 2023 | |||||
OSB | CCFS | Total | OSB | CCFS | Total | |
£m | £m | £m | £m | £m | £m | |
Gross carrying amount | ||||||
Stage 1 | 12,029.3 | 7,539.0 | 19,568.3 | 11,048.7 | 9,313.8 | 20,362.5 |
Stage 2 | 2,411.8 | 1,935.5 | 4,347.3 | 2,712.6 | 1,819.3 | 4,531.9 |
Stage 3 | 653.2 | 294.1 | 947.3 | 491.9 | 2 17.2 | 709.1 |
Stage 3 (POCI) | 27.8 | 32.7 | 60.5 | 33.4 | 37.5 | 70.9 |
15,122.1 | 9,801.3 | 24,923.4 | 14,286.6 | 11,3 87.8 | 25,674.4 |
2024 | 2023 | |
£m | £m | |
BoE under TFSME and ILTR | 3,745.2 | 6,092.4 |
Securitisation | 995.9 | 841.7 |
4,741.1 | 6,934.1 |
Stage 3 | ||||||
Stage 1 | Stage 2 | Stage 3 | (POCI) | Total | ||
£m | £m | £m | £m | £m | ||
As at 1 January 2023 | 18,563.9 | 4,416.3 | 501.7 | 83.0 | 23,564.9 | |
Originations 1 | 4,561.7 | – | – | – | 4,561.7 | |
Acquisitions 2 | 175.8 | – | – | – | 175.8 | |
Repayments and write-offs 3 | (2,041.6) | ( 447. 2) | (127.1) | (12.1) | (2,628.0) | |
Transfers: | ||||||
– To Stage 1 | 1,534.7 | (1,520.4) | (14.3) | – | – | |
– To Stage 2 | (2,299.0) | 2,347.5 | (48.5) | – | – | |
– To Stage 3 | (133.0) | (264.3) | 397.3 | – | – | |
As at 31 December 2023 | 20,362.5 | 4,531.9 | 709.1 | 70.9 | 25,674.4 | |
Originations 1 | 3,771.6 | – | – | – | 3,771.6 | |
Acquisitions 2 | 5.9 | – | – | – | 5.9 | |
Disposals 4 | (1,126.1) | (124.5) | (0.2) | – | (1,250.8) | |
Repayments and write-offs 3 | (2,669.7) | (469.2) | (128.4) | (10.4) | (3,27 | 7.7) |
Transfers: | ||||||
– To Stage 1 | 1,244.4 | (1,210.5) | (33.9) | – | – | |
– To Stage 2 | (1,874.4) | 1,933.5 | (59.1) | – | – | |
– To Stage 3 | (145.9) | (313.9) | 459.8 | – | – | |
As at 31 December 2024 | 19,568.3 | 4,347.3 | 947.3 | 60.5 | 24,923.4 |
2024 | 2023 | |
£m | £m | |
Gross investment in finance leases, receivable | ||
Less than one year | 120.3 | 83.6 |
Between one and two years | 97.7 | 68.6 |
Between two and three years | 74.0 | 51.7 |
Between three and four years | 42.2 | 31.4 |
Between four and five years | 18.9 | 12.0 |
More than five years | 4.8 | 2.3 |
357.9 | 249.6 | |
Unearned finance income | (41.0) | (26.9) |
Net investment in finance leases | 316.9 | 222.7 |
Net investment in finance leases, receivable | ||
Less than one year | 102.0 | 71.7 |
Between one and two years | 85.6 | 60.4 |
Between two and three years | 67.4 | 47.1 |
Between three and four years | 39.3 | 29.7 |
Between four and five years | 18.0 | 11.6 |
More than five years | 4.6 | 2.2 |
316.9 | 222.7 |
2024 | 2023 | |||||
Weighted | Weighted | |||||
ECL provision | Weighting | ECL provision | ECL provision | Weighting | ECL provision | |
£m | % | £m | £m | % | £m | |
Scenarios | ||||||
Upside | 53.2 | 30 | 16.0 | 60.5 | 30 | 18.2 |
Base case | 63.6 | 40 | 25.4 | 76.8 | 40 | 30.7 |
Downside scenario | 114.5 | 20 | 22.9 | 138.1 | 20 | 27. 6 |
Severe downside | ||||||
scenario | 153.0 | 10 | 15.3 | 206.8 | 10 | 20.7 |
Total weighted | ||||||
provisions | 79.6 | 97.2 | ||||
Other provisions: | ||||||
Individually assessed | ||||||
provisions | 37.6 | 25.1 | ||||
Post model | ||||||
adjustments | 9.7 | 23.5 | ||||
Total provision | 126.9 | 145.8 |
2024 | 2023 | |||||
OSB | CCFS | Total | OSB | CCFS | Total | |
£m | £m | £m | £m | £m | £m | |
Stage 1 | 11.8 | 1.9 | 13.7 | 15.8 | 6.6 | 22.4 |
Stage 2 | 29.6 | 9.7 | 39.3 | 39.2 | 15.1 | 54.3 |
Stage 3 | 58.6 | 13.1 | 71.7 | 55.1 | 11.6 | 66.7 |
Stage 3 (POCI) | 1.1 | 1.1 | 2.2 | 1.0 | 1.4 | 2.4 |
101.1 | 25.8 | 126.9 | 111.1 | 34.7 | 145.8 |
Stage 3 | |||||
Stage 1 | Stage 2 | Stage 3 | (POCI) | Total | |
£m | £m | £m | £m | £m | |
As at 1 January 2023 | 7.2 | 50.9 | 68.3 | 3.6 | 130.0 |
Originations | 10.2 | – | – | – | 10.2 |
Acquisitions | 1.2 | – | – | – | 1.2 |
Repayments and write-offs | (0.6) | (4.1) | (39.7) | (0.7) | (45.1) |
Re-measurement of loss | |||||
allowance | (9.7 ) | 30.1 | 29.9 | 0.2 | 50.5 |
Transfers: | |||||
– To Stage 1 | 13.0 | (12.4) | (0.6) | – | – |
– To Stage 2 | (0.8) | 2.2 | (1.4) | – | – |
– To Stage 3 | (0.2) | (6.7) | 6.9 | – | – |
Changes in assumptions and model parameters | 2.1 | (5.7) | 3.3 | (0.7) | (1.0) |
As at 31 December 2023 | 22.4 | 54.3 | 66.7 | 2.4 | 145.8 |
Originations | 6.1 | – | – | – | 6.1 |
Acquisitions | 0.1 | – | – | – | 0.1 |
Disposals 1 | (0.6) | (0.3) | – | – | (0.9) |
Repayments and write-offs | (2.4) | (5.0) | (15.4) | (0.3) | (23.1) |
Re-measurement of loss | |||||
allowance | (24.3) | 13.0 | 18.5 | (0.3) | 6.9 |
Transfers: | |||||
– To Stage 1 | 15.3 | (13.4) | (1.9) | – | – |
– To Stage 2 | (2.3) | 3.9 | (1.6) | – | – |
– To Stage 3 | (0.2) | (9.0) | 9.2 | – | – |
Changes in assumptions and model parameters | (0.4) | (4.2) | (3.8) | 0.4 | (8.0) |
As at 31 December 2024 | 13.7 | 39.3 | 71.7 | 2.2 | 126.9 |
2024 | 2023 | |||||
Carrying | Carrying | |||||
value | ECL | Coverage | value | ECL | Coverage | |
£m | £m | % | £m | £m | % | |
Criteria: | ||||||
Relative/absolute | ||||||
PD movement | 3,998.9 | 35.7 | 0.89 | 4,343.5 | 53.2 | 1.22 |
Qualitative measures | 283.6 | 3.3 | 1.16 | 139.3 | 0.8 | 0.57 |
30 days past | ||||||
due backstop | 70.4 | 0.3 | 0.43 | 55.1 | 0.3 | 0.54 |
Total | 4,352.9 | 39.3 | 0.90 | 4,5 37.9 | 54.3 | 1.20 |
2024 | 2023 | |
£m | £m | |
Write-offs in year | 10.7 | 33.6 |
(Decrease)/increase in ECL provision | (22.4) | 15.2 |
(11.7) | 48.8 |
Net amount of | Contracts | ||||
financial assets | subject to | Cash collateral | |||
/(liabilities) | master netting | paid/ | |||
presented | agreements not | (received) not | |||
in the | offset in the | offset in the | |||
Gross amount | Consolidated | Consolidated | Consolidated | ||
of recognised | statement | statement | statement | ||
financial assets | of financial | of financial | of financial | ||
/(liabilities) | position | position | position | Net amount | |
As at 31 December 2024 | £m | £m | £m | £m | £m |
Derivative assets: | |||||
Interest rate risk hedging | |||||
– product 1 | 312.7 | 312.7 | (75.7) | (163.8) | 73.2 |
Interest rate risk hedging | |||||
– structural hedge | 1.1 | 1.1 | (1.1) | – | – |
313.8 | 313.8 | (76.8) | (163.8) | 73.2 | |
Derivative liabilities: | |||||
Interest rate risk hedging | |||||
– product 1 | (7 7.0) | ( 77.0) | 75.7 | – | (1.3) |
Interest rate risk hedging | |||||
– structural hedge | (4.9) | (4.9) | 1.1 | 3.8 | – |
(81.9) | (81.9) | 76.8 | 3.8 | (1.3) | |
As at 31 December 2023 | |||||
Derivative assets: | |||||
Interest rate risk hedging | |||||
– product 1 | 530.6 | 530.6 | (45.7) | (212.8) | 272.1 |
Derivative liabilities: | |||||
Interest rate risk hedging | |||||
– product 1 | (199.9) | (199.9) | 45.7 | 216.1 | 61.9 |
Less than | More than | ||||
Total nominal | 3 months | 3–12 months | 1–5 years | 5 years | |
As at 31 December 2024 | £m | £m | £m | £m | £m |
Derivative assets | 16,474.8 | 1,555.4 | 4,390.7 | 10,249.0 | 279.7 |
Derivative liabilities | 11,291.4 | 711.0 | 4,696.8 | 5,773.6 | 110.0 |
27,766.2 | 2,266.4 | 9,087.5 | 16,022.6 | 389.7 | |
As at 31 December 2023 | |||||
Derivative assets | 17,568.6 | 812.3 | 8,181.3 | 8,560.0 | 15.0 |
Derivative liabilities | 8,913.6 | 1,148.0 | 2,300.0 | 5,108.6 | 357.0 |
26,482.2 | 1,960.3 | 10,481.3 | 13,668.6 | 372.0 |
2024 | 2023 | |
£m | £m | |
Hedged assets | ||
Current hedge relationships | (165.3) | (253.1) |
Swap inception adjustment | 23.5 | 40.4 |
Cancelled hedge relationships | (33.2) | (30.8) |
De-designated hedge relationships | (4.3) | – |
Fair value adjustments on hedged assets | (179.3) | (243.5) |
Hedged liabilities | ||
Current hedge relationships | 9.0 | (22.2) |
Swap inception adjustment | (2.9) | 0.3 |
Fair value adjustments on hedged liabilities | 6.1 | (21.9) |
2024 | 2023 | |||
Hedging | Hedging | |||
Hedged item | instrument | Hedged item | instrument | |
Loans and advances to customers | £m | £m | £m | £m |
Carrying amount of hedged item/ | ||||
nominal value of hedging instrument | 13,123.0 | 13,809.9 | 15,390.4 | 15,425.6 |
Cumulative fair value adjustments | ||||
of hedged item/fair value of hedging instrument | (165.3) | 217.6 | (253.1) | 312.7 |
Changes in the fair value adjustment | ||||
of hedged item/hedging instrument | ||||
used for recognising the hedge | ||||
ineffectiveness for the period | 31.7 | (53.6) | 580.3 | (590.5) |
Cumulative fair value on cancelled | ||||
hedge relationships | (33.2) | – | (30.8) | – |
2024 | 2023 | |
Hedged assets | £m | £m |
As at 1 January | (30.8) | (5.2) |
New cancellations 1 | (22.9) | (23.0) |
Amortisation | 20.5 | (2.6) |
As at 31 December | (33.2) | (30.8) |
2024 | 2023 | |||
Hedging | Hedging | |||
Hedged item | instrument | Hedged item | instrument | |
Customer deposits | £m | £m | £m | £m |
Carrying amount of hedged item/ | ||||
nominal value of hedging instrument | 8,368.8 | 8,393.9 | 8,955.5 | 8,947.0 |
Cumulative fair value adjustments | ||||
of hedged item/fair value of hedging instrument | 6.5 | (4.3) | (6.7) | 16.9 |
Changes in the fair value adjustment | ||||
of hedged item/hedging instrument | ||||
used for recognising the hedge | ||||
ineffectiveness for the period | 24.9 | (22.8) | (67.2) | 78.8 |
2024 | 2023 | |||
Hedging | Hedging | |||
Hedged item | instrument | Hedged item | instrument | |
Senior notes and subordinated liabilities | £m | £m | £m | £m |
Carrying amount of hedged item/ | ||||
nominal value of hedging instrument | 765.0 | 765.0 | 365.0 | 365.0 |
Cumulative fair value adjustments | ||||
of hedged item/fair value of hedging instrument | 2.5 | (2.7) | (15.5) | 15.6 |
Changes in the fair value adjustment | ||||
of hedged item/hedging instrument | ||||
used for recognising the hedge | ||||
ineffectiveness for the period | 13.0 | (13.0) | (15.5) | 15.8 |
2024 | 2023 | |
£m | £m | |
Falling due within one year | ||
Prepayments | 15.1 | 9.9 |
Other assets | 1.1 | 11.9 |
Falling due more than one year | ||
Prepayments | 1.0 | 5.8 |
Other assets | 0.6 | – |
17.8 | 27.6 |
Right of use assets | |||||||
Freehold land | Development | Leasehold | Equipment and | ||||
and buildings | Asset | improvements | fixtures | Property leases | Other leases | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Cost | |||||||
As at 1 January 2023 | 20.0 | – | 3.0 | 16.5 | 13.8 | 4.6 | 57.9 |
Additions 1 | 0.3 | – | – | 5.7 | 2.0 | 1.2 | 9.2 |
Disposals and write-offs 2 | – | – | – | (3.3) | – | (0.1) | (3.4) |
Foreign exchange difference | – | – | – | (0.1) | – | – | (0.1) |
As at 31 December 2023 | 20.3 | – | 3.0 | 18.8 | 15.8 | 5.7 | 63.6 |
Additions 1 | – | 11.8 | 0.6 | 3.8 | 0.9 | – | 17.1 |
Transfer during the year | 3.7 | (4.1) | 0.3 | 0.1 | – | – | – |
Disposals and write-offs 2 | – | – | – | (2.9) | – | – | (2.9) |
As at 31 December 2024 | 24.0 | 7.7 | 3.9 | 19.8 | 16.7 | 5.7 | 77.8 |
Accumulated depreciation | |||||||
As at 1 January 2023 | 1.7 | – | 1.2 | 8.9 | 4.9 | 0.3 | 17.0 |
Charged in year | 0.3 | – | 0.3 | 3.5 | 1.9 | 0.2 | 6.2 |
Disposals and write-offs 2 | – | – | – | (3.3) | – | (0.1) | (3.4) |
As at 31 December 2023 | 2.0 | – | 1.5 | 9.1 | 6.8 | 0.4 | 19.8 |
Charged in year | 0.3 | – | 0.3 | 3.3 | 2.4 | – | 6.3 |
Disposals and write-offs 2 | – | – | – | (2.9) | – | – | (2.9) |
As at 31 December 2024 | 2.3 | – | 1.8 | 9.5 | 9.2 | 0.4 | 23.2 |
Net book value | |||||||
As at 31 December 2024 | 21.7 | 7.7 | 2.1 | 10.3 | 7.5 | 5.3 | 54.6 |
As at 31 December 2023 | 18.3 | – | 1.5 | 9.7 | 9.0 | 5.3 | 43.8 |
Computer | Assets | |||
Development | software and | arising on | ||
costs 1 | licences | Combination | Total | |
£m | £m | £m | £m | |
Cost | ||||
As at 1 January 2023 | 3.8 | 14.1 | 21.5 | 39.4 |
Additions | 19.1 | 0.7 | – | 19.8 |
Transfer during the year | (2.2) | 2.2 | – | – |
Disposals and write-offs 2 | – | (3.4) | (0.1) | (3.5) |
As at 31 December 2023 | 20.7 | 13.6 | 21.4 | 55.7 |
Additions | 27.5 | 0.2 | – | 27.7 |
Transfer during the year 3 | (32.3) | 32.3 | – | – |
Disposals and write-offs 2 | – | (1.3) | (21.4) | (22.7) |
As at 31 December 2024 | 15.9 | 44.8 | – | 60.7 |
Accumulated amortisation | ||||
As at 1 January 2023 | 1.3 | 8.4 | 17.7 | 27.4 |
Charged in year | 0.7 | 2.8 | 2.2 | 5.7 |
Disposals and write-offs 2 | – | (3.4) | (0.1) | (3.5) |
As at 31 December 2023 | 2.0 | 7. 8 | 19.8 | 29.6 |
Transfer during the year | (2.0) | 3.3 | (1.3) | – |
Charged in year | – | 2.1 | 2.9 | 5.0 |
Disposals and write-offs 2 | – | (1.3) | (21.4) | (22.7) |
As at 31 December 2024 | – | 11.9 | – | 11.9 |
Net book value | ||||
As at 31 December 2024 | 15.9 | 32.9 | – | 48.8 |
As at 31 December 2023 | 18.7 | 5.8 | 1.6 | 26.1 |
2024 | 2023 | |
£m | £m | |
BoE TFSME | 1,394.9 | 3,352.0 |
BoE ILTR | 380.3 | 10.1 |
Commercial repo | – | 0.1 |
1,775.2 | 3,362.2 | |
Cash collateral and margin received | 160.0 | 212.8 |
1,935.2 | 3,575.0 |
2024 | 2023 | |||||
OSB | CCFS | Total | OSB | CCFS | Total | |
£m | £m | £m | £m | £m | £m | |
Fixed rate deposits | 9,016.1 | 6,340.2 | 15,356.3 | 8,846.6 | 7,493.9 | 16,340.5 |
Variable rate | ||||||
deposits | 4,509.3 | 3,954.7 | 8,464.0 | 3,399.9 | 2,386.2 | 5,786.1 |
13,525.4 | 10,294.9 | 23,820.3 | 12,246.5 | 9,880.1 | 22,126.6 |
2024 | 2023 | |
£m | £m | |
Fixed rate deposits | 102.3 | 58.8 |
Variable rate deposits | 2.6 | 4.5 |
104.9 | 63.3 |
2024 | 2023 | |
£m | £m | |
Asset-backed loan notes at amortised cost | 1,018.3 | 818.5 |
Amount due for settlement within 12 months | 2.3 | 109.5 |
Amount due for settlement after 12 months | 1,016.0 | 709.0 |
1,018.3 | 818.5 |
2024 | 2023 | |
£m | £m | |
PMF 2024-1 plc | 441.2 | – |
CMF 2024-1 plc | 283.1 | – |
CMF 2023-1 plc | 193.5 | 291.3 |
Canterbury Finance No.4 plc | 100.5 | 167.5 |
Keys Warehouse No.1 Limited | – | 250.2 |
CMF 2020-1 plc | – | 109.5 |
1,018.3 | 818.5 |
2024 | 2023 | |
£m | £m | |
As at 1 January | 11.2 | 9.9 |
New leases | 0.6 | 3.3 |
Lease modification | (0.8) | – |
Lease repayments | (2.2) | (2.2) |
Interest accruals | 0.3 | 0.2 |
As at 31 December | 9.1 | 11.2 |
2024 | 2023 | |
£m | £m | |
Falling due within one year | ||
Accruals | 33.8 | 26.5 |
Deferred income | 0.2 | 0.4 |
Other creditors | 12.4 | 12.7 |
Share repurchase liability | 10.0 | – |
56.4 | 39.6 |
Other regulatory | ECL on undrawn | |||
provision | loan facilities | Dismantling cost | Total | |
£m | £m | £m | £m | |
As at 1 January 2023 | – | 0.4 | – | 0.4 |
Profit or loss charge | – | 0.4 | – | 0.4 |
As at 31 December 2023 | – | 0.8 | – | 0.8 |
Additions | – | – | 1.1 | 1.1 |
Profit or loss charge/(credit) | 3.0 | (0.3) | – | 2.7 |
As at 31 December 2024 | 3.0 | 0.5 | 1.1 | 4.6 |
2024 | 2023 | |||
Reset date | Spread | £m | £m | |
Fixed rate | ||||
Senior notes 2028 (9.5%) | 7 September 2027 | 4.985% | 307.7 | 3 07.5 |
Senior notes 2030 (8.875%) | 16 January 2029 | 5.252% | 415.0 | – |
722.7 | 3 07.5 |
2024 | 2023 | |
£m | £m | |
As at 1 January | 307.5 | – |
Addition 1 | 398.0 | 298.4 |
Movement in accrued interest | 17.2 | 9.1 |
As at 31 December | 722.7 | 3 07.5 |
2024 | 2023 | |||
Reset date | Spread | £m | £m | |
Fixed rate | ||||
Subordinated liabilities 2033 | ||||
(9.993%) | 27 July 2028 | 6.296% | 259.8 | 259.5 |
2024 | 2023 | |
£m | £m | |
As at 1 January | 259.5 | – |
Addition 1 | – | 248.7 |
Movement in accrued interest | 0.3 | 10.8 |
As at 31 December | 259.8 | 259.5 |
2024 | 2023 | |
£m | £m | |
Sterling PSBs (4.6007%) | – | 15.2 |
Amounts | ||||||
owed to | Debt | |||||
credit | securities in | Subordinated | ||||
institutions | issue (see | Senior notes | liabilities (see | PSBs (see | ||
(see note 27) | note 30) | (see note 34) | note 35) | note 36) | Total | |
£m | £m | £m | £m | £m | £m | |
As at 1 January 2023 | 4,543.2 | 265.9 | – | – | 15.2 | 4,824.3 |
Cash movements | ||||||
Principal drawdowns | 189.9 | 591.6 | 298.4 | 248.7 | – | 1,328.6 |
Principal repayments | (1,390.2) | (40.1) | – | – | – | (1,430.3) |
Interest paid | (178.0) | (20.4) | – | (6.3) | (0.7) | (205.4) |
Non-cash | ||||||
movements | ||||||
Interest charged | 197. 3 | 21.5 | 9.1 | 17.1 | 0.7 | 245.7 |
As at 31 December | ||||||
2023 | 3,362.2 | 818.5 | 307.5 | 259.5 | 15.2 | 4,762.9 |
Cash movements | ||||||
Principal drawdowns | 594.4 | 744.1 | 398.0 | – | – | 1,736.5 |
Principal repayments | (2,153.4) | (548.4) | – | – | (15.0) | (2,716.8) |
Interest paid | (142.7) | (58.6) | (46.3) | (25.0) | (0.7) | (273.3) |
Non-cash | ||||||
movements | ||||||
Interest charged | 114.7 | 62.7 | 63.5 | 25.3 | 0.5 | 266.7 |
As at 31 December | ||||||
2024 | 1,775.2 | 1,018.3 | 722.7 | 259.8 | – | 3,776.0 |
Number of shares | |||
issued and | Nominal value | Premium | |
Ordinary shares | fully paid | £m | £m |
As at 1 January 2023 | 429,868,625 | 4.3 | 2.4 |
Shares cancelled under repurchase programme | (38,243,031) | (0.4) | – |
Shares issued under OSBG employee | |||
share plans | 1,562,087 | – | 1.4 |
As at 31 December 2023 | 393,187,681 | 3.9 | 3.8 |
Shares cancelled under repurchase programme | (22,595,996) | (0.2) | – |
Shares issued under OSBG employee | |||
share plans | 1,554,107 | – | 0.7 |
As at 31 December 2024 | 372,145,792 | 3.7 | 4.5 |
2024 | 2023 | |
Additional Tier 1 securities | £m | £m |
6% Perpetual subordinated contingent convertible securities | 150.0 | 150.0 |
2024 | 2023 | |
£m | £m | |
Share-based payment | 16.2 | 14.2 |
Capital redemption & transfer | (1,354.5) | (1,354.7) |
Own shares | (0.9) | (1.0) |
FVOCI | 0.1 | 0.2 |
Foreign exchange | (2.1) | (2.1) |
(1,341.2) | (1,343.4) |
2024 | 2023 | |
£m | £m | |
OSB mortgages | 697.9 | 580.2 |
CCFS mortgages | 289.1 | 391.8 |
Asset finance | – | 27.4 |
987.0 | 999.4 |
OSB | CCFS | Total | ||||
Gross | Capped | Gross | Capped | Gross | Capped | |
carrying | collateral | carrying | collateral | carrying | collateral | |
amount | held | amount | held | amount | held | |
2024 | £m | £m | £m | £m | £m | £m |
Stage 1 | 12,338.1 | 12,290.5 | 7,539.0 | 7,538.4 | 19,877.1 | 19,828.9 |
Stage 2 | 2 ,417.4 | 2,416.0 | 1,935.5 | 1,935.0 | 4,352.9 | 4,351.0 |
Stage 3 | 655.7 | 649.6 | 294.1 | 294.1 | 949.8 | 943.7 |
Stage 3 (POCI) | 27.8 | 27.4 | 32.7 | 32.6 | 60.5 | 60.0 |
15,439.0 | 15,383.5 | 9,801.3 | 9,800.1 | 25,240.3 | 25,183.6 | |
2023 | ||||||
Stage 1 | 11,263.0 | 11,228.7 | 9,313.8 | 9,313.8 | 20,576.8 | 20,542.5 |
Stage 2 | 2,718.6 | 2,717.0 | 1,819.3 | 1,818.6 | 4,537.9 | 4,535.6 |
Stage 3 | 494.3 | 488.8 | 217.2 | 2 17.2 | 711.5 | 706.0 |
Stage 3 (POCI) | 33.4 | 33.0 | 37.5 | 37.4 | 70.9 | 70.4 |
14,509.3 | 14,4 67.5 | 11,3 87.8 | 11,387.0 | 25,897.1 | 25,854.5 |
2024 | 2023 | |||||||
OSB | CCFS | Total | OSB | CCFS | Total | |||
£m | £m | £m | % | £m | £m | £m | % | |
Band | ||||||||
0%–50% | 2,375.0 | 1,091.3 | 3,466.3 | 14 | 2,454.7 | 1,105.5 | 3,560.2 | 14 |
50%–60% | 2,291.2 | 1,312.7 | 3,603.9 | 14 | 2,275.8 | 1,454.5 | 3,730.3 | 14 |
60%–70% | 4,548.2 | 3,035.8 | 7,584.0 | 30 | 4,414.4 | 3,244.0 | 7,658 .4 | 30 |
70%–80% | 4,624.2 | 3,881.3 | 8,505.5 | 34 | 3,822.1 | 5,000.9 | 8,823.0 | 34 |
80%–90% | 1,043.7 | 461.5 | 1,505.2 | 6 | 1,045.7 | 573.2 | 1,618.9 | 6 |
90%–100% | 221.0 | 14.8 | 235.8 | 1 | 222.0 | 8.8 | 230.8 | 1 |
>100% | 335.7 | 3.9 | 339.6 | 1 | 274.6 | 0.9 | 275.5 | 1 |
Total loans before provisions | 15,439.0 | 9,801.3 | 25,240.3 | 100 | 14,509.3 | 11,387.8 | 25,897.1 | 100 |
2024 | 2023 | |||||||
BTL/SME | Residential | Total | BTL/SME | Residential | Total | |||
OSB | £m | £m | £m | % | £m | £m | £m | % |
Band | ||||||||
0%–50% | 1,037.4 | 1,337.6 | 2,375.0 | 15 | 1,078.1 | 1,376.6 | 2,454.7 | 17 |
50%–60% | 2,021.2 | 270.0 | 2,291.2 | 15 | 2,027.5 | 248.3 | 2,275.8 | 16 |
60%–70% | 4,345.0 | 203.2 | 4,548.2 | 29 | 4,181.4 | 233.0 | 4,414.4 | 30 |
70%–80% | 4,430.7 | 193.5 | 4,624.2 | 30 | 3,616.9 | 205.2 | 3,822.1 | 26 |
80%–90% | 799.1 | 244.6 | 1,043.7 | 8 | 826.3 | 219.4 | 1,045.7 | 7 |
90%–100% | 190.8 | 30.2 | 221.0 | 1 | 174.8 | 47.2 | 222.0 | 2 |
>100% | 331.6 | 4.1 | 335.7 | 2 | 270.1 | 4.5 | 274.6 | 2 |
Total loans before provisions | 13,155.8 | 2,283.2 | 15,439.0 | 100 | 12,175.1 | 2,334.2 | 14,509.3 | 100 |
OSB | |||||
Residential | |||||
Band | Buy-to-Let 1 | Commercial | development | Funding lines | Total |
2024 | £m | £m | £m | £m | £m |
0%–50% | 925.7 | 107.0 | 3.9 | 0.8 | 1,037.4 |
50%–60% | 1,819.0 | 128.7 | 66.1 | 7.4 | 2,021.2 |
60%–70% | 3,951.9 | 207.2 | 184.0 | 1.9 | 4,345.0 |
70%–80% | 3,918.8 | 495.5 | 7.0 | 9.4 | 4,430.7 |
80%–90% | 562.0 | 237.1 | – | – | 799.1 |
90%–100% | 100.8 | 90.0 | – | – | 190.8 |
>100% | 239.9 | 90.5 | 1.0 | 0.2 | 331.6 |
Total loans | |||||
before provisions | 11,518.1 | 1,356.0 | 262.0 | 19.7 | 13,155.8 |
2023 | |||||
0%–50% | 968.1 | 93.4 | 8.2 | 8.4 | 1,078.1 |
50%–60% | 1,857.3 | 106.6 | 61.1 | 2.5 | 2,027.5 |
60%–70% | 3,800.3 | 169.7 | 210.5 | 0.9 | 4,181.4 |
70%–80% | 3,271.4 | 323.6 | – | 21.9 | 3,616.9 |
80%–90% | 596.0 | 230.3 | – | – | 826.3 |
90%–100% | 68.7 | 106.1 | – | – | 174.8 |
>100% | 202.7 | 66.0 | 1.0 | 0.4 | 270.1 |
Total loans | |||||
before provisions | 10,764.5 | 1,095.7 | 280.8 | 34.1 | 12,175.1 |
2024 | 2023 | |||||
Second | Second | |||||
First charge | charge | Total | First charge | charge | Total | |
£m | £m | £m | £m | £m | £m | |
Band | ||||||
0%–50% | 1,272.8 | 64.8 | 1,337.6 | 1,292.6 | 84.0 | 1,376.6 |
50%–60% | 248.6 | 21.4 | 270.0 | 219.9 | 28.4 | 248.3 |
60%–70% | 192.9 | 10.3 | 203.2 | 218.3 | 14.7 | 233.0 |
70%–80% | 189.5 | 4.0 | 193.5 | 199.5 | 5.7 | 205.2 |
80%–90% | 244.0 | 0.6 | 244.6 | 218.1 | 1.3 | 219.4 |
90%–100% | 29.8 | 0.4 | 30.2 | 46.8 | 0.4 | 47.2 |
>100% | 3.6 | 0.5 | 4.1 | 3.9 | 0.6 | 4.5 |
Total loans | ||||||
before provisions | 2,181.2 | 102.0 | 2,283.2 | 2,199.1 | 135.1 | 2,334.2 |
CCFS | ||||||
Second | Total | |||||
charge | ||||||
Buy-to-Let | Residential | Bridging | lending | |||
2024 | £m | £m | £m | £m | £m | % |
0%–50% | 335.2 | 607.7 | 123.8 | 24.6 | 1,091.3 | 11 |
50%–60% | 714.9 | 508.1 | 73.1 | 16.6 | 1,312.7 | 13 |
60%–70% | 2,024.9 | 896.5 | 101.4 | 13.0 | 3,035.8 | 31 |
70%–80% | 3,099.8 | 713.3 | 60.3 | 7.9 | 3,881.3 | 40 |
80%–90% | 183.0 | 275.7 | 1.2 | 1.6 | 461.5 | 5 |
90%–100% | 7.4 | 3.6 | 3.7 | 0.1 | 14.8 | – |
>100% | 2.1 | 0.8 | 1.0 | – | 3.9 | – |
Total loans | ||||||
before provisions | 6,367.3 | 3,005.7 | 364.5 | 63.8 | 9,801.3 | 100 |
2023 | ||||||
0%–50% | 360.3 | 573.9 | 138.1 | 33.2 | 1,105.5 | 10 |
50%–60% | 838.1 | 527.7 | 66.8 | 21.9 | 1,454.5 | 13 |
60%–70% | 2,365.6 | 782.7 | 79.9 | 15.8 | 3,244.0 | 28 |
70%–80% | 4,098.0 | 849.2 | 43.4 | 10.3 | 5,000.9 | 44 |
80%–90% | 271.7 | 296.0 | 2.3 | 3.2 | 573.2 | 5 |
90%–100% | 3.5 | 3.3 | 2.0 | – | 8.8 | – |
>100% | – | 0.3 | 0.6 | – | 0.9 | – |
Total loans | ||||||
before provisions | 7,937.2 | 3,033.1 | 333.1 | 84.4 | 11,387. 8 | 100 |
As at | Restated 1 | As at | ||
Number of | 31 December | Number of | 31 December | |
accounts | 2024 | accounts | 2023 | |
Forbearance type | 2024 | £m | 2023 | £m |
Interest-only switch | 1,081 | 127.3 | 510 | 67.5 |
Interest rate reduction | 1,077 | 85.6 | 637 | 69.8 |
Term extension | 1 | 0.1 | 3 | 0.2 |
Payment deferral | 747 | 104.5 | 689 | 101.2 |
Payment concession (reduced | ||||
monthly payments) | 72 | 17.4 | 72 | 15.2 |
Capitalisation of interest | 14 | 2.7 | 18 | 2.7 |
Full or partial debt forgiveness | 21 | 10.6 | 125 | 4.5 |
Total | 3,013 | 348.2 | 2,054 | 261.1 |
Loan type | ||||
First charge owner-occupier | 2,322 | 226.1 | 1,299 | 153.6 |
Second charge owner-occupier | 169 | 4.9 | 294 | 8.0 |
Buy-to-Let | 460 | 104.0 | 371 | 82.2 |
Commercial | 62 | 13.2 | 90 | 17.3 |
Total | 3,013 | 348.2 | 2,054 | 261.1 |
2024 | 2023 | ||||||||
OSB | CCFS | Total | OSB | CCFS | Total | ||||
Region | £m | £m | £m | % | £m | £m | £m | % | |
East Anglia | 447.4 | 1,084.7 | 1,532.1 | 6 | 480.1 | 1,236.2 | 1,716.3 | 7 | |
East Midlands | 756.7 | 674.3 | 1,431.0 | 6 | 723.4 | 774.7 | 1,498.1 | 6 | |
Greater London | 6,329.8 | 2,769.6 | 9,099.4 | 36 | 6,185.6 | 3,416.4 | 9,602.0 | 37 | |
Guernsey | 17.0 | – | 17.0 | – | 18.2 | – | 18.2 | – | |
Jersey | 63.2 | – | 63.2 | – | 67. 8 | – | 67.8 | – | |
North East | 224.4 | 282.4 | 506.8 | 2 | 195.7 | 299.6 | 495.3 | 2 | |
North West | 1,017.1 | 890.1 | 1,907.2 | 8 | 983.4 | 1,031.0 | 2,014.4 | 8 | |
Northern Ireland | 7.9 | – | 7.9 | – | 9.4 | – | 9.4 | – | |
Scotland | 23.5 | 282.1 | 305.6 | 1 | 61.1 | 298.1 | 359.2 | 1 | |
South East | 3,419.1 | 1,57 | 7.6 | 4,996.7 | 20 | 2,907.8 | 1,834.0 | 4,741.8 | 18 |
South West | 1,0 47.7 | 680.1 | 1,727.8 | 7 | 959.4 | 751.2 | 1,710.6 | 7 | |
Wales | 345.1 | 289.4 | 634.5 | 3 | 327.4 | 315.0 | 642.4 | 3 | |
West Midlands | 907.4 | 755.9 | 1,663.3 | 7 | 992.6 | 851.0 | 1,843.6 | 7 | |
Yorks and Humberside | 515.8 | 515.1 | 1,030.9 | 4 | 374.7 | 580.6 | 955.3 | 4 | |
Total loans before provisions | 15,122.1 | 9,801.3 | 24,923.4 | 100 | 14,286.6 | 11,387. 8 | 25,674.4 | 100 |
Stage 3 | ||||||||
Stage 1 | Stage 2 | Stage 3 | (POCI) | Total | PD lower range | PD upper range | ||
2024 | £m | £m | £m | £m | £m | % | % | |
OSB | ||||||||
Excellent | 5,426.9 | 212.9 | – | – | 5,639.8 | – | 0.3 | |
Good | 6,199.2 | 1,135.3 | – | – | 7,334.5 | 0.3 | 2.0 | |
Satisfactory | 633.0 | 503.1 | – | – | 1,136.1 | 2.0 | 7.4 | |
Lower | 79.0 | 566.1 | – | – | 645.1 | 7.4 | 100.0 | |
Impaired | – | – | 655.7 | – | 655.7 | 100.0 | 100.0 | |
POCI | – | – | – | 27.8 | 27.8 | 100.0 | 100.0 | |
CCFS | ||||||||
Excellent | 4,623.4 | 622.3 | – | – | 5,245.7 | – | 0.3 | |
Good | 2,682.2 | 740.7 | – | – | 3,422.9 | 0.3 | 2.0 | |
Satisfactory | 220.1 | 242.5 | – | – | 462.6 | 2.0 | 7.4 | |
Lower | 13.3 | 330.0 | – | – | 343.3 | 7.4 | 100.0 | |
Impaired | – | – | 294.1 | – | 294.1 | 100.0 | 100.0 | |
POCI | – | – | – | 32.7 | 32.7 | 100.0 | 100.0 | |
19,87 | 7.1 | 4,352.9 | 949.8 | 60.5 | 25,240.3 | |||
2023 | ||||||||
OSB | ||||||||
Excellent | 4,609.0 | 257.1 | – | – | 4,866.1 | – | 0.3 | |
Good | 6,062.0 | 1,397.6 | – | – | 7,459.6 | 0.3 | 2.0 | |
Satisfactory | 543.1 | 505.9 | – | – | 1,049.0 | 2.0 | 7.4 | |
Lower | 48.9 | 558.0 | – | – | 606.9 | 7.4 | 100.0 | |
Impaired | – | – | 494.3 | – | 494.3 | 100.0 | 100.0 | |
POCI | – | – | – | 33.4 | 33.4 | 100.0 | 100.0 | |
CCFS | ||||||||
Excellent | 6,204.6 | 633.1 | – | – | 6,837.7 | – | 0.3 | |
Good | 2,934.3 | 653.7 | – | – | 3,588.0 | 0.3 | 2.0 | |
Satisfactory | 168.2 | 213.5 | – | – | 381.7 | 2.0 | 7.4 | |
Lower | 6.7 | 319.0 | – | – | 325.7 | 7.4 | 100.0 | |
Impaired | – | – | 217.2 | – | 2 17.2 | 100.0 | 100.0 | |
POCI | – | – | – | 37.5 | 37.5 | 100.0 | 100.0 | |
20,576.8 | 4,537.9 | 711.5 | 70.9 | 25,897.1 |
Excellent | Good | Satisfactory | Total | |
2024 | £m | £m | £m | £m |
Investment securities | 1,434.4 | – | – | 1,434.4 |
Loans and advances to credit institutions | 3,127. 2 | 264.4 | 14.3 | 3,405.9 |
Derivative assets | 174.7 | 139.1 | – | 313.8 |
4,736.3 | 403.5 | 14.3 | 5,154.1 | |
2023 | ||||
Investment securities | 621.7 | – | – | 621.7 |
Loans and advances to credit | ||||
institutions | 2,446.7 | 357.7 | 9.2 | 2,813.6 |
Derivative assets | 239.7 | 290.9 | – | 530.6 |
3,308.1 | 648.6 | 9.2 | 3,965.9 |
2024 | 2023 | |||
£m | % | £m | % | |
BoE 1 | 3,053.9 | 63 | 2,325.9 | 68 |
Other banks | 352.0 | 7 | 487.7 | 14 |
Central government | 226.0 | 5 | 296.0 | 9 |
Securitisation | 1,208.4 | 25 | 325.7 | 9 |
Total | 4,840.3 | 100 | 3,435.3 | 100 |
2024 | 2023 | |||
£m | % | £m | % | |
United Kingdom | 4,821.1 | 100 | 3,418.0 | 99 |
India | 19.2 | – | 17.3 | 1 |
Total | 4,840.3 | 100 | 3,435.3 | 100 |
Carrying | Less than 3 | 3–12 | 1–5 | More than 5 | ||
amount | On demand | months | months | years | years | |
2024 | £m | £m | £m | £m | £m | £m |
Financial asset by type | ||||||
Cash in hand | 0.3 | 0.3 | – | – | – | – |
Loans and advances | ||||||
to credit institutions | 3,405.9 | 3,386.5 | 12.5 | 6.7 | 0.2 | – |
Investment securities | 1,434.4 | – | 606.2 | 127.2 | 647.4 | 53.6 |
Loans and advances | ||||||
to customers | 25,126.3 | – | 212.6 | 480.7 | 1,831.3 | 22,601.7 |
Derivative assets | 313.8 | – | 11.3 | 25.5 | 274.8 | 2.2 |
Total assets | 30,280.7 | 3,386.8 | 842.6 | 640.1 | 2,753.7 | 22,657.5 |
Financial liability | ||||||
by type | ||||||
Amounts owed to retail depositors | 23,820.3 | 7,314.5 | 7, 267.6 | 8,125.9 | 1,112.3 | – |
Amounts owed to credit institutions | 1,935.2 | 160.0 | 321.5 | 1,453.7 | – | – |
Amounts owed to other customers | 104.9 | 1.4 | 5.2 | 98.3 | – | – |
Derivative liabilities | 81.9 | – | 1.2 | 9.4 | 71.2 | 0.1 |
Debt securities in issue | 1,018.3 | – | 2.3 | – | 1,016.0 | – |
Lease liabilities | 9.1 | – | 0.4 | 1.4 | 6.0 | 1.3 |
Senior notes | 722.7 | – | 25.3 | – | 697.4 | – |
Subordinated liabilities | 259.8 | – | 10.7 | – | 249.1 | – |
Total liabilities | 27,952.2 | 7,475.9 | 7,634.2 | 9,688.7 | 3,152.0 | 1.4 |
Cumulative | ||||||
liquidity gap | (4,089.1) | (10,880.7) | (19,929.3) | (20,327.6) | 2,328.5 |
Carrying | Less than 3 | 3–12 | 1–5 | More than 5 | ||
amount | On demand | months | months | years | years | |
2023 | £m | £m | £m | £m | £m | £m |
Financial asset by type | ||||||
Cash in hand | 0.4 | 0.4 | – | – | – | – |
Loans and advances to credit institutions | 2,813.6 | 2,623.7 | 19.7 | – | 128.8 | 41.4 |
Investment securities | 621.7 | – | 101.2 | 301.7 | 218.8 | – |
Loans and advances | ||||||
to customers | 25,765.0 | – | 249.6 | 469.1 | 1,383.1 | 23,663.2 |
Derivative assets | 530.6 | – | 6.6 | 79.4 | 444.6 | – |
Total assets | 29,731.3 | 2,624.1 | 377.1 | 850.2 | 2,175.3 | 23,704.6 |
Financial liability | ||||||
by type | ||||||
Amounts owed to retail depositors | 22,126.6 | 4,220.7 | 6,119.6 | 9,110.9 | 2,675.4 | – |
Amounts owed to credit institutions | 3,575.0 | – | 106.4 | 10.0 | 3,458.6 | – |
Amounts owed to other customers | 63.3 | – | 45.1 | 18.2 | – | – |
Derivative liabilities | 199.9 | – | 6.0 | 18.9 | 164.9 | 10.1 |
Debt securities in issue | 818.5 | – | – | – | 818.5 | – |
Lease liabilities | 11.2 | – | 0.4 | 1.7 | 7.9 | 1.2 |
Senior notes | 3 07.5 | – | 9.0 | – | 298.5 | – |
Subordinated liabilities | 259.5 | – | 10.7 | – | 248.8 | – |
PSBs | 15.2 | – | – | 15.2 | – | – |
Total liabilities | 27, 376.7 | 4,220.7 | 6, 297.2 | 9,174.9 | 7,672. 6 | 11.3 |
Cumulative | ||||||
liquidity gap | (1,596.6) | ( 7,516. 7 ) | (15,841.4) | (21,338.7) | 2,354.6 |
Gross | |||||||
Carrying | inflow/ | Up to 3 | 3–12 | More than 5 | |||
amount | outflow | months | months | 1–5 years | years | ||
2024 | £m | £m | £m | £m | £m | £m | |
Financial asset by type | |||||||
Cash in hand | 0.3 | 0.3 | 0.3 | – | – | – | |
Loans and advances to credit institutions | 3,405.9 | 3,406.0 | 3,399.1 | 6.7 | 0.2 | – | |
Investment securities | 1,434.4 | 1,558.2 | 619.0 | 159.0 | 725.4 | 54.8 | |
Loans and advances | |||||||
to customers | 25,126.3 | 62,539.2 | 553.6 | 1,849.2 | 9,284.6 | 50,851.8 | |
Derivative assets | 313.8 | 325.1 | 63.9 | 139.4 | 121.8 | – | |
Total assets | 30,280.7 | 67,828.8 | 4,635.9 | 2,154.3 | 10,132.0 | 50,906.6 | |
Off-balance sheet | |||||||
loan commitments | 987.0 | 987.0 | 987.0 | – | – | – | |
Financial liability | |||||||
by type | |||||||
Amounts owed to retail depositors | 23,820.3 | 25,520.8 | 15,413.9 | 8,929.7 | 1,17 | 7.2 | – |
Amounts owed to credit institutions | 1,935.2 | 1,991.6 | 484.1 | 1,507.5 | – | – | |
Amounts owed to other customers | 104.9 | 104.9 | 1.4 | 5.2 | 98.3 | – | |
Derivative liabilities | 81.9 | 88.4 | 11.6 | 14.3 | 62.5 | – | |
Debt securities in issue | 1,018.3 | 1,177.0 | 32.4 | 95.4 | 1,049.2 | – | |
Lease liabilities | 9.1 | 9.0 | 0.4 | 1.4 | 5.9 | 1.3 | |
Senior notes | 722.7 | 945.3 | 32.0 | 32.0 | 881.3 | – | |
Subordinated liabilities | 259.8 | 343.7 | 12.5 | 12.5 | 318.7 | – | |
Total liabilities | 27,952.2 | 30,180.7 | 15,988.3 | 10,598.0 | 3,593.1 | 1.3 |
Gross | ||||||
Carrying | inflow/ | Up to 3 | 3–12 | 1–5 | More than 5 | |
amount | outflow | months | months | years | years | |
2023 | £m | £m | £m | £m | £m | £m |
Financial asset by type | ||||||
Cash in hand | 0.4 | 0.4 | 0.4 | – | – | – |
Loans and advances to credit institutions | 2,813.6 | 2,813.6 | 2,643.4 | – | 128.8 | 41.4 |
Investment securities | 621.7 | 678.9 | 106.4 | 320.0 | 252.5 | – |
Loans and advances | ||||||
to customers | 25,765.0 | 66,593.7 | 561.8 | 1,931.8 | 9,532.1 | 54,568.0 |
Derivative assets | 530.6 | 540.7 | 99.1 | 247.5 | 193.6 | 0.5 |
Total assets | 29,731.3 | 70,627.3 | 3,411.1 | 2,499.3 | 10,107.0 | 54,609.9 |
Off-balance sheet | ||||||
loan commitments | 999.4 | 999.4 | 999.4 | – | – | – |
Financial liability | ||||||
by type | ||||||
Amounts owed to retail depositors | 22,126.6 | 22,453.2 | 10,385.4 | 9,313.9 | 2,753.9 | – |
Amounts owed to credit institutions | 3,575.0 | 3,888.6 | 106.4 | 122.1 | 3,660.1 | – |
Amounts owed to other customers | 63.3 | 63.3 | 45.1 | 18.2 | – | – |
Derivative liabilities | 199.9 | 195.7 | 2.3 | 4.7 | 186.1 | 2.6 |
Debt securities in issue | 818.5 | 1,048.4 | 151.5 | 103.4 | 793.5 | – |
Lease liabilities | 11.2 | 12.6 | 0.4 | 1.7 | 8.3 | 2.2 |
Senior notes | 3 07.5 | 414.1 | 14.3 | 14.3 | 385.5 | – |
Subordinated liabilities | 259.5 | 368.7 | 12.5 | 12.5 | 343.7 | – |
PSBs | 15.2 | 15.6 | 0.3 | 15.3 | – | – |
Total liabilities | 27, 376.7 | 28,460.2 | 10,718.2 | 9,606.1 | 8,131.1 | 4.8 |
Encumbered | Unencumbered | ||||
Pledged as | Available as | ||||
collateral | Other 1 | collateral | Other | Total | |
2024 | £m | £m | £m | £m | £m |
Cash in hand | – | – | 0.3 | – | 0.3 |
Loans and advances to credit institutions | 134.2 | 40.6 | 3,053.9 | 17 7. 2 | 3,405.9 |
Investment securities | 22.7 | – | 1,411.7 | – | 1,434.4 |
Loans and advances | |||||
to customers 2 | 4,741.1 | – | 19,101.3 | 1,283.9 | 25,126.3 |
Derivative assets | – | – | – | 313.8 | 313.8 |
Non-financial assets | – | – | – | (37.1) | (37.1) |
4,898.0 | 40.6 | 23,567. 2 | 1,737.8 | 30,243.6 | |
2023 | |||||
Cash in hand | – | – | 0.4 | – | 0.4 |
Loans and advances to credit institutions | 198.6 | 101.4 | 2,256.3 | 257.3 | 2,813.6 |
Investment securities | 27.1 | – | 594.6 | – | 621.7 |
Loans and advances | |||||
to customers 2 | 6,934.1 | – | 17,808.8 | 1,022.1 | 25,765.0 |
Derivative assets | – | – | – | 530.6 | 530.6 |
Non-financial assets | – | – | – | (141.5) | (141.5) |
7,159.8 | 101.4 | 20,660.1 | 1,668.5 | 29,589.8 |
2024 | 2023 | |
£m | £m | |
Unencumbered balances with central banks | 3,053.9 | 2,256.3 |
Unencumbered cash and balances with other banks | 177.2 | 257.3 |
Other cash and cash equivalents | 0.3 | 0.4 |
Unencumbered investment securities | 1,411.7 | 594.6 |
4,643.1 | 3,108.6 |
2024 | 2023 | |
£m | £m | |
OSB | 9.2 | 2.3 |
CCFS | 2.9 | 1.8 |
12.1 | 4.1 |
2024 | 2023 | |
£m | £m | |
OSB | 1.1 | 6.5 |
CCFS | 6.5 | 9.2 |
7.6 | 15.7 |
2024 | 2023 | |
£m | £m | |
OSB | 14.2 | 24.6 |
CCFS | 19.0 | 25.6 |
33.2 | 50.2 |
2024 | 2023 | |
£m | £m | |
OSB | 6.7 | 7.7 |
CCFS | 4.1 | 4.8 |
10.8 | 12.5 |
2024 | |||||
Total | |||||
Amortised | carrying | ||||
FVTPL 1 | FVOCI | cost | amount | ||
Note | £m | £m | £m | £m | |
Assets | |||||
Cash in hand | – | – | 0.3 | 0.3 | |
Loans and advances to credit institutions | 15 | – | – | 3,405.9 | 3,405.9 |
Investment securities | 16 | 410.1 | 226.0 | 798.3 | 1,434.4 |
Loans and advances to customers | 17 | 12.9 | – | 25,113.4 | 25,126.3 |
Derivative assets | 22 | 313.8 | – | – | 313.8 |
Other assets 2 | 24 | – | – | 1.7 | 1.7 |
736.8 | 226.0 | 29,319.6 | 30,282.4 | ||
Liabilities | |||||
Amounts owed to retail depositors | 28 | – | – | 23,820.3 | 23,820.3 |
Amounts owed to credit institutions | 27 | – | – | 1,935.2 | 1,935.2 |
Amounts owed to other customers | 29 | – | – | 104.9 | 104.9 |
Debt securities in issue | 30 | – | – | 1,018.3 | 1,018.3 |
Derivative liabilities | 22 | 81.9 | – | – | 81.9 |
Other liabilities 3 | 32 | – | – | 56.2 | 56.2 |
Senior notes | 34 | – | – | 722.7 | 722.7 |
Subordinated liabilities | 35 | – | – | 259.8 | 259.8 |
81.9 | – | 27,917.4 | 27,999.3 |
2023 | |||||
Total | |||||
Amortised | carrying | ||||
FVTPL | FVOCI | cost | amount | ||
Note | £m | £m | £m | £m | |
Assets | |||||
Cash in hand | – | – | 0.4 | 0.4 | |
Loans and advances to credit institutions | 15 | 10.7 | – | 2,802.9 | 2,813.6 |
Investment securities | 16 | 0.3 | 296.0 | 325.4 | 621.7 |
Loans and advances to customers | 17 | 13.7 | – | 25,751.3 | 25,765.0 |
Derivative assets | 22 | 530.6 | – | – | 530.6 |
Other assets 1 | 24 | – | – | 11.9 | 11.9 |
555.3 | 296.0 | 28,891.9 | 29,743.2 | ||
Liabilities | |||||
Amounts owed to retail depositors | 28 | – | – | 22,126.6 | 22,126.6 |
Amounts owed to credit institutions | 27 | – | – | 3,575.0 | 3,575.0 |
Amounts owed to other customers | 29 | – | – | 63.3 | 63.3 |
Debt securities in issue | 30 | – | – | 818.5 | 818.5 |
Derivative liabilities | 22 | 199.9 | – | – | 199.9 |
Other liabilities 2 | 32 | – | – | 39.2 | 39.2 |
Senior notes | 34 | – | – | 307.5 | 3 07.5 |
Subordinated liabilities | 35 | – | – | 259.5 | 259.5 |
PSBs | 36 | – | – | 15.2 | 15.2 |
199.9 | – | 27,204.8 | 27,404.7 |
2024 | 2023 | ||||
Carrying | Estimated | Carrying | Estimated | ||
value | fair value | value | fair value | ||
£m | £m | £m | £m | ||
Assets | |||||
Cash in hand | 0.3 | 0.3 | 0.4 | 0.4 | |
Loans and advances to credit institutions | 3,405.9 | 3,405.9 | 2,802.9 | 2,802.9 | |
Investment securities | 798.3 | 796.0 | 325.4 | 325.2 | |
Loans and advances to customers | 25,113.4 | 24,843.5 | 25,751.3 | 24,900.0 | |
Other assets 1 | 1.7 | 1.7 | 11.9 | 11.9 | |
29,319.6 | 29,047.4 | 28,891.9 | 28,040.4 | ||
Liabilities | |||||
Amounts owed to retail depositors | 23,820.3 | 23,806.8 | 22,126.6 | 22,125.4 | |
Amounts owed to credit institutions | 1,935.2 | 1,935.2 | 3,575.0 | 3,575.0 | |
Amounts owed to other customers | 104.9 | 104.9 | 63.3 | 63.3 | |
Debt securities in issue | 1,018.3 | 1,018.3 | 818.5 | 818.5 | |
Other liabilities 2 | 56.2 | 56.2 | 39.2 | 39.2 | |
Senior notes | 722.7 | 763.0 | 3 07.5 | 309.1 | |
Subordinated liabilities | 259.8 | 273.5 | 259.5 | 246.0 | |
PSBs | – | – | 15.2 | 14.4 | |
27,917.4 | 27,957.9 | 27,20 | 4. 8 | 27,190.9 |
Carrying | Principal | |||||
amount | amount | Level 1 | Level 2 | Level 3 | Total | |
2024 | £m | £m | £m | £m | £m | £m |
Financial assets | ||||||
Investment securities | 636.1 | 638.3 | 226.0 | 409.8 | 0.3 | 636.1 |
Loans and advances | ||||||
to customers | 12.9 | 14.9 | – | – | 12.9 | 12.9 |
Derivative assets | 313.8 | 16,474.8 | – | 313.8 | – | 313.8 |
962.8 | 17,128.0 | 226.0 | 723.6 | 13.2 | 962.8 | |
Financial liabilities | ||||||
Derivative liabilities | 81.9 | 11,291.4 | – | 81.9 | – | 81.9 |
Carrying | Principal | |||||
amount | amount | Level 1 | Level 2 | Level 3 | Total | |
2023 | £m | £m | £m | £m | £m | £m |
Financial assets | ||||||
Loans and advances to credit institutions | 10.7 | 10.1 | – | 10.7 | – | 10.7 |
Investment securities | 296.3 | 300.3 | 296.0 | – | 0.3 | 296.3 |
Loans and advances | ||||||
to customers | 13.7 | 16.3 | – | – | 13.7 | 13.7 |
Derivative assets | 530.6 | 17,568 .6 | – | 530.6 | – | 530.6 |
851.3 | 17, 895.3 | 296.0 | 541.3 | 14.0 | 851.3 | |
Financial liabilities | ||||||
Derivative liabilities | 199.9 | 8,913.6 | – | 199.9 | – | 199.9 |
Estimated fair value | ||||||
Carrying | Principal | |||||
amount | amount | Level 1 | Level 2 | Level 3 | Total | |
2024 | £m | £m | £m | £m | £m | £m |
Financial assets | ||||||
Cash in hand | 0.3 | 0.3 | – | 0.3 | – | 0.3 |
Loans and advances to credit institutions | 3,405.9 | 3,400.1 | – | 3,405.9 | – | 3,405.9 |
Investment securities | 798.3 | 793.2 | – | 796.0 | – | 796.0 |
Loans and advances | ||||||
to customers | 25,113.4 | 25,313.6 | – | 2,183.0 | 22,660.5 | 24,843.5 |
Other assets 1 | 1.7 | 1.7 | – | 1.7 | – | 1.7 |
29,319.6 | 29,508.9 | – | 6,386.9 | 22,660.5 | 29,047.4 | |
Financial liabilities | ||||||
Amounts owed to retail | ||||||
depositors | 23,820.3 | 23,412.5 | – | 8,464.0 | 15,342.8 | 23,806.8 |
Amounts owed to credit institutions | 1,935.2 | 1,913.0 | – | 1,935.2 | – | 1,935.2 |
Amounts owed to other customers | 104.9 | 103.1 | – | – | 104.9 | 104.9 |
Debt securities in issue | 1,018.3 | 1,016.2 | – | 1,018.3 | – | 1,018.3 |
Other liabilities 2 | 56.2 | 56.2 | – | 56.2 | – | 56.2 |
Senior notes | 722.7 | 700.0 | – | 763.0 | – | 763.0 |
Subordinated liabilities | 259.8 | 250.0 | – | 273.5 | – | 273.5 |
27,917.4 | 27,451.0 | – | 12,510.2 | 15,447.7 | 27,957.9 |
Estimated fair value | ||||||
Carrying | Principal | |||||
amount | amount | Level 1 | Level 2 | Level 3 | Total | |
2023 | £m | £m | £m | £m | £m | £m |
Financial assets | ||||||
Cash in hand | 0.4 | 0.4 | – | 0.4 | – | 0.4 |
Loans and advances to credit institutions | 2,802.9 | 2,785.8 | – | 2,802.9 | – | 2,802.9 |
Investment securities | 325.4 | 323.7 | – | 325.2 | – | 325.2 |
Loans and advances | ||||||
to customers | 25,751.3 | 25,928.2 | – | 2,112.9 | 22,787.1 | 24,900.0 |
Other assets 1 | 11.9 | 11.9 | – | 11.9 | – | 11.9 |
28,891.9 | 29,050.0 | – | 5,253.3 | 2 2,787.1 | 28,040.4 | |
Financial liabilities | ||||||
Amounts owed to retail depositors | 22,126.6 | 21,766.3 | – | 5,786.2 | 16,339.2 | 22,125.4 |
Amounts owed to credit institutions | 3,575.0 | 3,524.8 | – | 3,575.0 | – | 3,575.0 |
Amounts owed to other customers | 63.3 | 61.6 | – | – | 63.3 | 63.3 |
Debt securities in issue | 818.5 | 818.2 | – | 818.5 | – | 818.5 |
Other liabilities 2 | 39.2 | 39.2 | – | 39.2 | – | 39.2 |
Senior notes | 3 07.5 | 300.0 | – | 309.1 | – | 309.1 |
Subordinated liabilities | 259.5 | 250.0 | – | 246.0 | – | 246.0 |
PSBs | 15.2 | 15.0 | – | 14.4 | – | 14.4 |
27, 2 04.8 | 26,775.1 | – | 10,788.4 | 16,402.5 | 2 7,190.9 |
OSB | CCFS | Combination | Total | |
2024 | £m | £m | £m | £m |
Balances at the reporting date | ||||
Gross loans and advances to customers | 15,439.0 | 9,814.2 | – | 25,253.2 |
Expected credit losses | (101.1) | (25.8) | – | (126.9) |
Loans and advances to customers | 15,337.9 | 9,788.4 | – | 25,126.3 |
Capital expenditure | 43.7 | 0.2 | – | 43.9 |
Depreciation and amortisation | 7.5 | 3.1 | 0.7 | 11.3 |
Profit or loss for the year | ||||
Net interest income/(expense) | 389.0 | 301.6 | (24.2) | 666.4 |
Other (expense)/income | (3.5) | 3.1 | 1.2 | 0.8 |
Total income/(expense) | 385.5 | 304.7 | (23.0) | 667. 2 |
Impairment of financial assets | 2.9 | 9.9 | (1.1) | 11.7 |
Contribution to profit | 388.4 | 314.6 | (24.1) | 678.9 |
Administrative expenses | (149.9) | (107.5) | (0.7) | (258.1) |
Provisions | (2.7) | – | – | (2.7) |
Profit/(loss) before taxation | 235.8 | 207.1 | (24.8) | 418.1 |
Taxation 1 | (65.3) | (51.6) | 6.9 | (110.0) |
Profit/(loss) for the year | 170.5 | 155.5 | (17.9) | 308.1 |
OSB | CCFS | Combination | Total | |
2023 | £m | £m | £m | £m |
Balances at the reporting date | ||||
Gross loans and advances | ||||
to customers | 14,509.3 | 11, 37 7. 2 | 24.3 | 25,910.8 |
Expected credit losses | (111.1) | (35.8) | 1.1 | (145.8) |
Loans and advances to customers | 14,398.2 | 11,341.4 | 25.4 | 25,765.0 |
Capital expenditure | 25.6 | 0.2 | – | 25.8 |
Depreciation and amortisation | 6.9 | 3.3 | 1.7 | 11.9 |
Profit or loss for the year | ||||
Net interest income/(expense) | 473.8 | 240.9 | (56.1) | 658.6 |
Other (expense)/income | (3.1) | (3.8) | 6.4 | (0.5) |
Total income/(expense) | 470.7 | 237.1 | (49.7) | 658.1 |
Impairment of financial assets | (41.6) | (6.9) | (0.3) | (48.8) |
Contribution to profit | 429.1 | 230.2 | (50.0) | 609.3 |
Administrative expenses | (132.5) | (100.4) | (1.7) | (234.6) |
Provisions | (0.3) | (0.1) | – | (0.4) |
Profit/(loss) before taxation | 296.3 | 129.7 | (51.7) | 374.3 |
Taxation 1 | (75.6) | (30.7) | 14.6 | (91.7) |
Profit/(loss) for the year | 220.7 | 99.0 | (37.1) | 282.6 |
Jurisdiction | Country | Name | Activities |
UK 1 | England | OSB GROUP PLC | Holding company |
OneSavings Bank plc | Mortgage lending and deposit taking | ||
5D Finance Limited | Mortgage servicer and provider | ||
Broadlands Finance Limited | Mortgage administration services | ||
CCFSG Holdings Limited (formerly: Charter Court Financial Services Group Plc) 2 | Intermediate holding company | ||
Charter Court Financial Services Limited | Mortgage lending and deposit taking | ||
Charter Mortgages Limited | Mortgage administration and analytical services | ||
Easioption Limited | Intermediate holding company | ||
Exact Mortgage Experts Limited | Group service company | ||
Guernsey Home Loans Limited | Mortgage provider | ||
Heritable Development Finance Limited | Mortgage originator and servicer | ||
Inter Bay Financial I Limited | Intermediate holding company | ||
InterBay Asset Finance Limited | Asset finance and mortgage provider | ||
Interbay Funding, Ltd | Mortgage servicer | ||
Interbay ML, Ltd | Mortgage provider | ||
Jersey Home Loans Limited | Mortgage provider | ||
Prestige Finance Limited | Mortgage originator and servicer | ||
Reliance Property Loans Limited | Mortgage provider | ||
Rochester Mortgages Limited | Mortgage provider | ||
Guernsey | Guernsey Home Loans Limited | Mortgage provider | |
Jersey | Jersey Home Loans Limited | Mortgage provider |
Jurisdiction | Country | Name | Activities |
UK | England | Canterbury Finance No. 2 plc | Special purpose vehicle |
Canterbury Finance No. 3 plc | |||
Canterbury Finance No. 4 plc | |||
Canterbury Finance No. 5 plc | |||
CMF 2020-1 plc | |||
Keys Warehouse No.1 Limited | |||
CMF 2023-1 plc | |||
CMF 2024-1 plc | |||
PMF 2024-1 plc | |||
UK | England | WSE Bourton Road Limited | Land lease investment |
India | India | OSB India Private Limited | Back office processing |
2024 | UK | India | Consolidation 2 | Total |
Average number of employees | 1,566 | 993 | – | 2,559 |
Turnover 1 , £m | 666.1 | 21.9 | (20.8) | 6 67.2 |
Profit/(loss) before tax, £m | 417.1 | 3.5 | (2.5) | 418.1 |
Corporation tax paid, £m | 118.5 | 0.9 | – | 119.4 |
2023 | ||||
Average number of employees | 1,461 | 811 | – | 2,272 |
Turnover 1 , £m | 657. 3 | 18.7 | (17.9) | 658.1 |
Profit/(loss) before tax, £m | 373.5 | 3.1 | (2.3) | 374.3 |
Corporation tax paid, £m | 102.8 | 0.8 | – | 103.6 |
UK | India | Total | |
2024 | £m | £m | £m |
Tax charge | 109.1 | 0.9 | 110.0 |
Effects of: | |||
Other timing differences | 0.9 | – | 0.9 |
Tax outside of profit or loss | (0.2) | – | (0.2) |
Prior year tax included within tax charge | 4.8 | – | 4.8 |
Tax in relation to future periods prepaid | 3.9 | – | 3.9 |
Tax paid | 118.5 | 0.9 | 119.4 |
2023 | |||
Tax charge | 90.9 | 0.8 | 91.7 |
Effects of: | |||
Other timing differences | 13.6 | – | 13.6 |
Tax outside of profit or loss | (0.5) | – | (0.5) |
Prior year tax included within tax charge | 0.4 | – | 0.4 |
Tax in relation to future periods prepaid | (1.6) | – | (1.6) |
Tax paid | 102.8 | 0.8 | 103.6 |
2024 | 2023 | |
£m | £m | |
Adjustments for non-cash and other items | ||
Depreciation and amortisation | 11.3 | 11.9 |
Interest on investment securities | (41.3) | (23.6) |
Interest on subordinated liabilities | 25.3 | 17.1 |
Interest on PSBs | 0.5 | 0.7 |
Interest on securitised debt | 62.7 | 21.5 |
Interest on senior notes | 63.5 | 9.1 |
Interest on financing debt | 114.7 | 197.3 |
Impairment (credit)/ charge on loans | (11.7) | 48.8 |
Administrative expenses | – | 0.8 |
Provisions | 2.7 | 0.4 |
Net expense on derivative financial instruments – subordinated | ||
liabilities and senior notes | 7.2 | – |
Net expense on derivative financial instruments – structural hedge | 3.3 | – |
Fair value losses on financial instruments | 1.5 | 4.4 |
Share-based payments | 6.3 | 5.6 |
Total adjustments for non-cash and other items | 246.0 | 294.0 |
Changes in operating assets and liabilities | ||
Decrease in loans and advances to credit institutions | 125.7 | 112.5 |
Increase in loans and advances to customers 1 | (135.0) | (2,200.5) |
Increase in amounts owed to retail depositors | 1,693.7 | 2,370.8 |
Decrease in cash collateral and margin received | (52.8) | (336.9) |
Net decrease/(increase) in other assets | 9.8 | (12.6) |
Net decrease in derivatives and hedged items | 1.7 | (23.2) |
Net increase/(decrease) in amounts owed to other customers | 41.6 | (49.8) |
Net increase in other liabilities | 6.3 | 0.9 |
Exchange differences on working capital | – | (0.7) |
Total changes in operating assets and liabilities | 1,691.0 | (139.5) |
2024 | 2023 | |
£’000 | £’000 | |
Short-term employee benefits | 4,770 | 4,451 |
Post-employment benefits | 232 | 62 |
Share-based payments | 1,371 | 1,291 |
6,373 | 5,804 |
(Unaudited) | (Unaudited) | |
2024 | 2023 | |
£m | £m | |
Common Equity Tier 1 (CET1) capital | ||
Called up share capital | 3.7 | 3.9 |
Share premium 1 | 4.5 | 3.8 |
Retained earnings | 3,406.4 | 3,330.2 |
Foreseeable dividends | (85.2) | (85.7) |
Other reserves 1 | (1,341.2) | (1,343.4) |
CET1 capital: instruments and reserves | 1,988.2 | 1,908.8 |
Regulatory Adjustments | ||
Prudent valuation adjustment 2 | (0.4) | (0.5) |
Intangible assets | (48.8) | (26.1) |
Deferred tax asset | (0.2) | (0.3) |
COVID-19 ECL transitional adjustment 3 | 7.6 | 23.8 |
Total CET1 capital | 1,946.4 | 1,905.7 |
AT1 capital | ||
AT1 securities | 150.0 | 150.0 |
Total Tier 1 capital | 2,096.4 | 2,055.7 |
Tier 2 capital | ||
Tier 2 securities | 250.0 | 250.0 |
Total Tier 2 capital | 250.0 | 250.0 |
Total regulatory capital | 2,346.4 | 2,305.7 |
Risk-weighted assets (unaudited) | 11,915.7 | 11,845.6 |
(Unaudited) | (Unaudited) | |
2024 | 2023 | |
£m | £m | |
As at 1 January | 1,905.7 | 1,920.7 |
Movement in retained earnings | 76.2 | (59.2) |
Share premium from Sharesave Scheme vesting | 0.7 | 1.4 |
Movement in other reserves | 2.0 | 1.3 |
Movement in foreseeable dividends | 0.5 | 58.3 |
IFRS 9 transitional adjustment | – | (1.4) |
COVID-19 ECL transitional adjustment | (16.2) | (2.1) |
Movement in prudent valuation adjustment | 0.1 | 0.5 |
Net increase in intangible assets | (22.7) | (14.1) |
Movement in deferred tax asset for carried forward losses | 0.1 | 0.3 |
As at 31 December | 1,946.4 | 1,905.7 |
(Unaudited) | (Unaudited) | |
2024 | 2023 | |
£m | £m | |
Total regulatory capital | 2,346.4 | 2,305.7 |
Eligible liabilities | 700.0 | 300.0 |
Total own funds and eligible liabilities | 3,046.4 | 2,605.7 |
Intercompany | ||
Investment in | loans (payable)/ | |
subsidiaries | receivable | |
£m | £m | |
As at 1 January 2023 | 1,590.7 | (0.8) |
Additions 1 | 4.3 | 571.3 |
Repayments | – | (5.4) |
As at 31 December 2023 | 1,595.0 | 565.1 |
Additions 1 | 7.2 | 418.8 |
Repayments | – | (1.6) |
As at 31 December 2024 | 1,602.2 | 982.3 |
Direct investments | Activity | Registered office | Ownership |
OneSavings Bank plc | Mortgage lending and deposit taking | Reliance House | 100% |
Indirect investments | Activity | Registered office | Ownership |
5D Finance Limited | Mortgage servicer and provider | Reliance House | 100% |
Broadlands | Mortgage administration services | Charter Court | 100% |
Finance Limited | |||
Canterbury Finance | Special purpose vehicle | Churchill Place | – |
No.2 plc | |||
Canterbury Finance | Special purpose vehicle | Churchill Place | – |
No.3 plc | |||
Canterbury Finance | Special purpose vehicle | Churchill Place | – |
No.4 plc | |||
Canterbury Finance | Special purpose vehicle | Churchill Place | – |
No.5 plc | |||
CCFSG | Holding company | Charter Court | 100% |
Holdings Limited | |||
(formerly: Charter | |||
Court Financial | |||
Services Group Plc) 1 |
Indirect investments | Activity | Registered office | Ownership |
Charter Court | Mortgage lending and deposit taking | Charter Court | 100% |
Financial Services | |||
Limited | |||
Charter Mortgages | Mortgage administration and | Charter Court | 100% |
Limited | analytical services | ||
CMF 2020-1 plc | Special purpose vehicle | Churchill Place | – |
CMF 2023-1 plc | Special purpose vehicle | Churchill Place | – |
CMF 2024-1 plc | Special purpose vehicle | Churchill Place | – |
Easioption Limited | Holding company | Reliance House | 100% |
Exact Mortgage | Group service company | Charter Court | 100% |
Experts Limited | |||
Guernsey Home | Mortgage provider | Reliance House | 100% |
Loans Limited | |||
Guernsey Home Loans | Mortgage provider | Guernsey | 100% |
Limited (Guernsey) | |||
Heritable Development | Mortgage originator and servicer | Reliance House | 100% |
Finance Limited | |||
Inter Bay Financial I Limited | Holding company | Reliance House | 100% |
InterBay Asset | Asset finance and mortgage provider | Reliance House | 100% |
Finance Limited | |||
Interbay Funding, Ltd | Mortgage servicer | Reliance House | 100% |
Interbay ML, Ltd | Mortgage provider | Reliance House | 100% |
Jersey Home | Mortgage provider | Reliance House | 100% |
Loans Limited | |||
Jersey Home Loans | Mortgage provider | Jersey | 100% |
Limited (Jersey) | |||
Keys Warehouse | Special purpose vehicle | Churchill Place | – |
No.1 Limited | |||
OSB India | Back office processing | India | 100% |
Private Limited |
Indirect investments | Activity | Registered office | Ownership |
PMF 2024-1 plc | Special purpose vehicle | Churchill Place | – |
Prestige | Mortgage originator and servicer | Reliance House | 100% |
Finance Limited | |||
Reliance Property | Mortgage provider | Reliance House | 100% |
Loans Limited | |||
Rochester | Mortgage provider | Reliance House | 100% |
Mortgages Limited | |||
WSE Bourton | Land lease investment | OSB House | 100% |
Road Limited |
Direct investments | Activity | Registered office | Ownership |
OneSavings Bank plc | Mortgage lending and deposit taking | Reliance House | 100% |
Indirect investments | Activity | Registered office | Ownership |
5D Finance Limited | Mortgage servicer and provider | Reliance House | 100% |
Broadlands | Mortgage administration services | Charter Court | 100% |
Finance Limited | |||
Canterbury Finance | Special purpose vehicle | Churchill Place | – |
No.2 plc | |||
Canterbury Finance | Special purpose vehicle | Churchill Place | – |
No.3 plc | |||
Canterbury Finance | Special purpose vehicle | Churchill Place | – |
No.4 plc | |||
Canterbury Finance | Special purpose vehicle | Churchill Place | – |
No.5 plc | |||
CCFSG Holdings | Holding company | Charter Court | 100% |
Limited | |||
(formerly: Charter | |||
Court Financial | |||
Services Group Plc) 1 |
Indirect investments | Activity | Registered office | Ownership |
Charter Court | Mortgage lending and deposit taking | Charter Court | 100% |
Financial Services | |||
Limited | |||
Charter | Mortgage administration and | Charter Court | 100% |
Mortgages Limited | analytical services | ||
CMF 2020-1 plc | Special purpose vehicle | Churchill Place | – |
CMF 2023-1 plc | Special purpose vehicle | Churchill Place | – |
Easioption Limited | Holding company | Reliance House | 100% |
Exact Mortgage | Group service company | Charter Court | 100% |
Experts Limited | |||
Guernsey Home | Mortgage provider | Reliance House | 100% |
Loans Limited | |||
Guernsey Home | Mortgage provider | Guernsey | 100% |
Loans Limited | |||
(Guernsey) | |||
Heritable | Mortgage originator and servicer | Reliance House | 100% |
Development | |||
Finance Limited | |||
Inter Bay Financial I Limited | Holding company | Reliance House | 100% |
InterBay Asset | Asset finance and mortgage provider | Reliance House | 100% |
Finance Limited | |||
Interbay Funding, Ltd | Mortgage servicer | Reliance House | 100% |
Interbay ML, Ltd | Mortgage provider | Reliance House | 100% |
Jersey Home | Mortgage provider | Reliance House | 100% |
Loans Limited | |||
Jersey Home Loans | Mortgage provider | Jersey | 100% |
Limited (Jersey) | |||
Keys Warehouse | Special purpose vehicle | Churchill Place | – |
No.1 Limited | |||
OSB India | Back office processing | India | 100% |
Private Limited |
Indirect investments | Activity | Registered office | Ownership |
Prestige | Mortgage originator and servicer | Reliance House | 100% |
Finance Limited | |||
Reliance Property | Mortgage provider | Reliance House | 100% |
Loans Limited | |||
Rochester | Mortgage provider | Reliance House | 100% |
Mortgages Limited | |||
WSE Bourton | Land lease investment | OSB House | 100% |
Road Limited |