| Year ended | |||
| Year ended | 31 December 2022 | ||
| 31 December 2023 | (restated) | ||
| Note | £m | £m | |
Insurance revenue | 2 | ||
Insurance service expenses | 3 | ( | ( |
Net expenses from reinsurance contracts | 4 | ( | ( |
Insurance service result | |||
Interest income on financial assets measured at amortised cost | 5 | ||
Other investment return | 5 | ( | |
Investment return | ( | ||
Net finance (expenses)/income from insurance contracts | 6 | ( | |
Net finance income/(expenses) from reinsurance contracts | 7 | ( | |
Movement in investment contract liabilities | ( | ||
Net investment result | ( | ||
Other income | |||
Other operating expenses | 3 | ( | ( |
Other finance costs | 8 | ( | ( |
Share of results of associates accounted for using the equity method | 36 | ( | ( |
Profit/(loss) before tax | 9 | ( | |
Income tax (expense)/credit | 10 | ( | |
Profit/(loss) for the year | ( | ||
| Profit/(loss) attributable to: | |||
Equity holders of Just Group plc | ( | ||
Profit/(loss) for the year | ( | ||
| Total comprehensive income/(loss) attributable to: | |||
Equity holders of Just Group plc | ( | ||
Total comprehensive income/(loss) for the year | ( | ||
Basic earnings/(loss) per share (pence) | 14 | ( | |
Diluted earnings/(loss) per share (pence) | 14 | ( |
| Total | Total | Non- | ||||||||
| Share | Share | Other | Retained | shareholders’ | Tier 1 | owners’ | controlling | |||
| capital | premium | reserves | earnings | equity | notes | equity | interest | Total | ||
Year ended 31 December 2023 | Note | £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | ( | ( | ||||||||
Profit for the year | ||||||||||
Total comprehensive income for the year | ||||||||||
| Contributions and distributions | ||||||||||
Dividends | 15 | ( | ( | ( | ( | |||||
Interest paid on Tier 1 notes (net of tax) | 25 | ( | ( | ( | ( | |||||
Share-based payments | ( | |||||||||
Total contributions and distributions | ( | ( | ( | ( | ||||||
At 31 December 2023 | ( | ( | ||||||||
| Total | Total | Non- | ||||||||
| Share | Share | Other | Retained | shareholders’ | Tier 1 | owners’ | controlling | |||
| capital | premium | reserves | earnings | equity | notes | equity | interest | Total | ||
Year ended 31 December 2022 | Note | £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2022 – previously reported | ( | |||||||||
| Impact of adoption of new accounting standards | ( | ( | ( | ( | ||||||
At 1 January 2022 – restated | ( | |||||||||
Loss for the year | ( | ( | ( | ( | ||||||
Total comprehensive loss for the year | ( | ( | ( | ( | ||||||
| Contributions and distributions | ||||||||||
Dividends | 15 | ( | ( | ( | ( | |||||
Interest paid on Tier 1 notes (net of tax) | 25 | ( | ( | ( | ( | |||||
Share-based payments | ( | ( | ( | ( | ||||||
Total contributions and distributions | ( | ( | ( | ( | ( | |||||
At 31 December 2022 | ( | ( |
| 31 December 2022 | 1 January 2022 | |||
| 31 December 2023 | (restated) | (restated) | ||
| Note | £m | £m | £m | |
| Assets | ||||
Intangible assets | 16 | |||
Property and equipment | 17 | |||
Investment property | 18 | |||
Financial investments | 19 | |||
Investments accounted for using the equity method | 36 | |||
Reinsurance contract assets | 26 | |||
Deferred tax assets | 21 | |||
Current tax assets | ||||
Prepayments and accrued income | ||||
Other receivables | ||||
Cash available on demand | 22 | |||
Assets classified as held for sale | ||||
Total assets | ||||
| Equity | ||||
Share capital | 23 | |||
Share premium | 23 | |||
Other reserves | 24 | |||
Retained earnings | ( | ( | ||
Total equity attributable to shareholders of Just Group plc | ||||
Tier 1 notes | 25 | |||
Total equity attributable to owners of Just Group plc | ||||
Non-controlling interest | 36 | ( | ( | ( |
Total equity | ||||
| Liabilities | ||||
Insurance contract liabilities | 26 | |||
Reinsurance contract liabilities | 26 | |||
Investment contract liabilities | 27 | |||
Loans and borrowings | 28 | |||
Other financial liabilities | 29 | |||
Other provisions | ||||
Accruals and deferred income | ||||
Other payables | 31 | |||
Total liabilities | ||||
Total equity and liabilities |
| Year ended | |||
| Year ended | 31 December 2022 | ||
| 31 December 2023 | (restated) | ||
| Note | £m | £m | |
| Cash flows from operating activities | |||
Profit/(loss) before tax | ( | ||
Property revaluation loss | 17 | ||
Depreciation of property and equipment | 17 | ||
Share of results from associates | |||
Amortisation of intangible assets | 16 | ||
Impairment of intangible assets | 16 | ||
Share-based payments | ( | ||
Interest income | 5 | ( | ( |
Interest expense | 8 | ||
Net (increase)/decrease in financial investments | ( | ||
Increase in net reinsurance contracts | ( | ( | |
Increase in prepayments and accrued income | ( | ( | |
Decrease/(increase) in other receivables | ( | ||
Increase/(decrease) in insurance contract liabilities | ( | ||
Increase/(decrease) in investment contract liabilities | ( | ||
Increase in accruals, provisions and deferred income | |||
Increase in net derivative liabilities and financial liabilities | |||
(Decrease)/increase in other payables | ( | ||
Interest received | |||
Taxation received | |||
Net cash inflow from operating activities | |||
| Cash flows from investing activities | |||
Additions to internally generated intangible assets | 16 | ( | |
Acquisition of property and equipment | 17 | ( | ( |
Disposal of property | 17 | ||
Acquisition of subsidiaries | ( | ||
Net cash outflow from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Decrease in borrowings (net of costs) | 28 | ( | ( |
Dividends paid | 15 | ( | ( |
Coupon paid on Tier 1 notes | 15 | ( | ( |
Interest paid on borrowings | ( | ( | |
Payment of lease liabilities – principal | ( | ( | |
Net cash outflow from financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | ( | ||
Foreign exchange dierences on cash balances | |||
Cash and cash equivalents at 1 January | |||
Cash and cash equivalents at 31 December | |||
Cash available on demand | |||
Units in liquidity funds | |||
Cash and cash equivalents at 31 December | 22 |
| 31 December 2021 | Reclassification | Measurement | 1 January 2022 | |
| (as reported) | adjustments | adjustments | (restated) | |
| £m | £m | £m | £m | |
| Assets | ||||
Intangible assets | 120 | – | (75) | 45 |
Property and equipment | 14 | – | – | 14 |
Financial investments measured at fair value through profit or loss | 24,682 | – | – | 24,682 |
Reinsurance contract assets (previously reinsurance assets) | 2,808 | (2,128) | 36 | 716 |
Deferred tax assets | – | (6) | 310 | 304 |
Current tax assets | 30 | – | – | 30 |
Prepayments and accrued income | 76 | (70) | – | 6 |
Other receivables (previously insurance and other receivables) | 35 | (13) | (1) | 21 |
Other assets | 583 | – | – | 583 |
Total assets | 28,348 | (2,217) | 270 | 26,401 |
| Equity | ||||
Share capital | 104 | – | – | 104 |
Share premium | 95 | – | – | 95 |
Other reserves | 944 | – | – | 944 |
Retained earnings | 977 | – | (944) | 33 |
Total equity attributable to shareholders of Just Group plc | 2,120 | – | (944) | 1,176 |
Tier 1 notes | 322 | – | – | 322 |
Total equity attributable to owners of Just Group plc | 2,442 | – | (944) | 1,498 |
Non-controlling interest | (2) | – | – | (2) |
Total equity | 2,440 | – | (944) | 1,496 |
| Liabilities | ||||
Insurance contract liabilities (previously insurance liabilities) | 21,813 | (57) | 1,330 | 23,086 |
Reinsurance contract liabilities (previously reinsurance liabilities) | 275 | 6 | (116) | 165 |
Investment contract liabilities | 34 | – | – | 34 |
Other financial liabilities | 2,866 | (2,145) | – | 721 |
Deferred tax liabilities | 5 | (5) | – | – |
Other payables (previously insurance and other payables) | 93 | (12) | – | 81 |
Other liabilities | 822 | (4) | – | 818 |
Total liabilities | 25,908 | (2,217) | 1,214 | 24,905 |
Total equity and liabilities | 28,348 | (2,217) | 270 | 26,401 |
| 31 December 2022 | Reclassification | Measurement | 31 December 2022 | |
| (previously reported) | adjustments | adjustments | (restated) | |
| £m | £m | £m | £m | |
| Assets | ||||
Intangible assets | 104 | – | (57) | 47 |
Property and equipment | 22 | – | – | 22 |
Financial investments measured at fair value through profit or loss | 23,477 | (125) | – | 23,352 |
Investments accounted for using the equity method | 194 | – | – | 194 |
Reinsurance contract assets (previously reinsurance assets) | 2,287 | (1,598) | 87 | 776 |
Deferred tax assets | 93 | – | 356 | 449 |
Current tax assets | 6 | – | – | 6 |
Prepayments and accrued income | 85 | (74) | – | 11 |
Other receivables (previously insurance and other receivables) | 324 | (289) | (2) | 33 |
Other assets | 522 | – | – | 522 |
Total assets | 27,114 | (2,086) | 384 | 25,412 |
| Equity | ||||
Share capital | 104 | – | – | 104 |
Share premium | 95 | – | – | 95 |
Other reserves | 938 | – | – | 938 |
Retained earnings | 721 | – | (1,075) | (354) |
Total equity attributable to shareholders of Just Group plc | 1,858 | – | (1,075) | 783 |
Tier 1 notes | 322 | – | – | 322 |
Total equity attributable to owners of Just Group plc | 2,180 | – | (1,075) | 1,105 |
Non-controlling interests | (2) | – | – | (2) |
Total equity | 2,178 | – | (1,075) | 1,103 |
| Liabilities | ||||
Insurance contract liabilities (previously insurance liabilities) | 18,332 | (336) | 1,651 | 19,647 |
Reinsurance contract liabilities (previously reinsurance liabilities) | 306 | 7 | (192) | 121 |
Investment contract liabilities | 33 | – | – | 33 |
Other financial liabilities | 5,250 | (1,581) | – | 3,669 |
Deferred tax liabilities | – | – | – | – |
Other payables (previously insurance and other payables) | 263 | (167) | – | 96 |
Other liabilities | 752 | (9) | – | 743 |
Total liabilities | 24,936 | (2,086) | 1,459 | 24,309 |
Total equity and liabilities | 27,114 | (2,086) | 384 | 25,412 |
| Reclassification | ||
| adjustments | ||
| Note | £m | |
Financial investments | 19 | (125) |
Other financial liabilities – Derivatives | 30 | (23) |
Other payables | 31 | 148 |
Statement of cash flows – net decrease in financial investments | 148 | |
Statement of cash flows – increase in other payables | (148) |
| 31 December 2021 | Reclassification | Measurement | 1 January 2022 | |
| (as reported) | adjustments | adjustments | (restated) | |
| £m | £m | £m | £m | |
| Insurance contract liabilities | ||||
– Fully retrospective approach (1.3.3) | 2,284 | (8) | 335 | 2,611 |
– Fair value approach (1.3.4) | 19,529 | (49) | 995 | 20,475 |
Total insurance contract liabilities | 21,813 | (57) | 1,330 | 23,086 |
| Reinsurance contracts | ||||
| Reinsurance contract assets | ||||
– Fair value approach (1.3.4) | (2,808) | 2,128 | (36) | (716) |
| Reinsurance contract liabilities | ||||
– Fully retrospective approach (1.3.3) | 33 | – | (32) | – |
– Fair value approach (1.3.4) | 242 | 6 | (84) | 165 |
Reinsurance contract liabilities | 275 | 6 | (116) | 165 |
Net reinsurance contract (assets) | (2,533) | 2,134 | (152) | (551) |
Product group | Entity | Mortality tables |
| Individually underwritten Guaranteed | JRL | Modified E and W Population mortality, with CMI 2019 model mortality improvements |
| Income for Life Solutions (“GIfL”) | ||
| Individually underwritten Guaranteed | PLACL | Modified E and W Population mortality, with CMI 2019 model mortality improvements |
| Income for Life Solutions (“GIfL”) | ||
Defined Benefit (“DB”) | JRL | Modified E and W Population mortality, with CMI 2019 model mortality improvements for |
| standard underwritten business; Reinsurer supplied tables underpinned by the Self-Administered | ||
| Pension Scheme (“SAPS”) S1 tables, with modified CMI 2009 model mortality improvements for | ||
| medically underwritten business | ||
Defined Benefit (“DB”) | PLACL | Modified E and W Population mortality, with modified CMI 2019 model mortality improvements |
| Care Plans (“Care”) and other annuity | JRL/PLACL | Modified PCMA/PCFA and with CMI 2019 model mortality improvements for Care Plans; Modified |
| products | PCMA/PCFA or modified E and W Population mortality with CMI 2019 model mortality | |
| improvements for other annuity products | ||
Protection | PLACL | TM/TF00 Select |
| JRL | PLACL | PLACL | |
| DB / GIfL | Care | DB / GIfL | |
1 year | 2.6% | 0.8% | 2.7% |
5 years | 3.0% | 1.1% | 3.0% |
10 years | 2.9% | 1.0% | 2.9% |
20 years | 2.8% | 1.0% | 2.9% |
30 years | 2.7% | 0.9% | 2.8% |
| JRL | JRL | PLACL | |
| GIfL | DB | Care | |
1 year | 2.2% | 2.2% | 0.8% |
5 years | 3.1% | 2.7% | 1.1% |
10 years | 3.2% | 2.7% | 1.0% |
20 years | 2.9% | 2.4% | 1.0% |
30 years | 2.7% | 2.4% | 0.9% |
| Estimate of present | ||||
| value of future cash | Contractual | |||
| Fair value | flows | Risk adjustment | service margin | |
| £m | £m | £m | £m | |
Insurance contract liabilities | 20,475 | 18,343 | 905 | 1,227 |
Reinsurance contract assets | 716 | 546 | 115 | 54 |
Reinsurance contract liabilities | (165) | (677) | 395 | 119 |
Net reinsurance contracts (asset) | 551 | (131) | 510 | 173 |
Insurance contract liabilities – net of reinsurance | 19,924 | 18,474 | 395 | 1,054 |
| Insurance contract | |||
| Insurance contract | Reinsurance contract | liabilities net | |
| liabilities (increase)/ | (net) increase/ | of reinsurance | |
| decrease | (decrease) | (increase)/decrease | |
| £m | £m | £m | |
Reported balances | 20,475 | (551) | 19,924 |
| SCR coverage ratio | |||
+10% | 103 | (25) | 78 |
-10% | (103) | 25 | (78) |
| Return on capital | |||
+1% | 177 | (60) | 117 |
-1% | (201) | 68 | (133) |
| Matching adjustment | |||
+10bps | (49) | 2 | (47) |
-10bps | 50 | (2) | 48 |
| Carrying amount | New carrying amount | |||
| Original classification | New classification | under IAS 39 | under IFRS 9 | |
| 2022 | under IAS 39 | under IFRS 9 | £m | £m |
| Financial assets | ||||
| Financial investments | ||||
– Derivative assets | FVTPL (held for trading) | FVTPL (mandatory) | 2,277 | 2,277 |
– Residential mortgages | FVTPL (designated) | FVTPL (mandatory) | 5,306 | 5,306 |
– All other financial investments | FVTPL (designated) | FVTPL (business model) | 15,769 | 15,769 |
Other receivables | Loans and receivables | Amortised cost | 34 | 33 |
Cash available on demand | Loans and receivables | Amortised cost | 482 | 482 |
| Financial liabilities | ||||
Investment contract liabilities | FVTPL (designated) | FVTPL (accounting mismatch) | 33 | 33 |
Loans and borrowings | Amortised cost | Amortised cost | 699 | 699 |
| Other financial liabilities | ||||
– Derivative liabilities | FVTPL (held for trading) | FVTPL (mandatory) | 3,046 | 3,046 |
– Other financial liabilities | Amortised cost | Amortised cost | 623 | 623 |
Other payables | Amortised cost | Amortised cost | 96 | 96 |
Note | Item involving judgement | Critical accounting judgement |
1.3 | Method of transition in the | The Group has concluded that is impracticable to apply the fully retrospective approach to all insurance |
| adoption of IFRS 17 | and reinsurance contracts prior to 1 January 2021 and has elected to adopt the fair value approach to | |
| these contracts. | ||
1.5 | Selection of method to | The Group has elected to apply the top-down approach for the determination of discount rates. |
| determine the discount | Discount rates are determined based on a reference portfolio of assets and allow for deductions for | |
| credit risk (both expected and unexpected). The reference portfolio consists of the actual asset portfolio | ||
| backing the net of reinsurance best estimate liabilities and risk adjustment and is adjusted in respect of | ||
| new contracts incepting in the period to allow for a period of transition from the actual asset holdings to | ||
| the target portfolio where necessary. No adjustment for liquidit | ||
| portfolio and the liabilities is made. | ||
| For calculation of the CSM at the inception of contracts, discount rates are based on the yields from a | ||
| reference portfolio assumed to be represented by the current target portfolio mix based on the latest | ||
| investment strategy. | ||
| A weighted average discount rate curve is used for accreting interest on the CSM and for calculating | ||
| movements in the CSM due to changes in fulfilment cash flows relating to future service. This separate | ||
| “locked-in” discount rate curve, is determined for each annual cohort at the end of the cohort’s first year | ||
| and then does not change throughout the remainder of life of the group of contracts. |
Note Item involving judgement | Critical accounting judgement | ||
1.5, 26 | Calibration of risk adjustment | IFRS 17 requires that the future cash flows are adjusted by the risk adjustment for non-financial risk. | |
| for insurance contract | The risk adjustment for non-financial risks reflects the adjustment to the best estimate cash flows | ||
| liabilities and reinsurance | required to provide a 70% level of confidence that longevity, expense and insurance contract specific | ||
| assets and liabilities | operational risks will be covered by the liabilities when viewed over the lifetime of the contracts. This | ||
| judgement represents the level of compensation that the Group requires for bearing the uncertainty | |||
| regarding the amount and timing of the cash flows that arises from non-financial risk and is used as a | |||
| core parameter within the Group’s pricing framework when assessing the profitability of new business. | |||
| The reinsurance risk adjustment represents the extent to which non-financial risks are transferred to | |||
| reinsurers and is measured using the same calibrations as applied to the underlying contracts. | |||
1.5, 26 | Subsequent measurement of | The CSM is recognised at point of sale based on the value of the fulfilment cash flows, including directly | |
| CSM for insurance contracts | attributable acquisition expenses. The CSM is recognised in profit and loss over the terms of services | ||
| provided to policyholders (coverage units). | |||
| Coverage units will vary depending on the type of service provided. The Group uses the probability of the | |||
| policy being in force in each time period for weighting the disparate types of coverage unit. This | |||
| weighting reflects management’s view that the value of services provided to policyholders is broadly | |||
| equivalent acros | |||
| These weightings are applied to the coverage units which are defined as follows: | |||
• | In the deferred phase of Defined Benefit policies, investment return service coverage units are | ||
| represented by the return on the funds backing the future cash flow liability in this accumulation | |||
| phase. Insurance service in this phase is considered insignificant. | |||
• | In the guaranteed phase of Defined Benefit and Guaranteed Income for Life policies, when | ||
| payments outwards are being made regardless of any insurance event, investment return service is | |||
| represented by the payments to annuitants. | |||
• | In the life contingent phase of all policies, insurance service is represented by payments to | ||
| annuitants, as confirmed by the IASB Interpretation Committee (“IFRIC”) during 2022. | |||
1.6.3 | Financial assets – | Assessment of fair value hierarchy for financial investments, which considers the market observability | |
| valu | of valuation inputs. Where the market is not active, such as for illiquid assets including commercial | ||
| mortgages, infrastructure loans and long income real estate, management applies judgement in | |||
| selecting the appropriate valuation technique. | |||
1.6 | The selection of an | The Group has selected and used a variant of the Black-Scholes option pricing formula with real world | |
| appropriate measurement | assumptions to determine the fair value of the no-negative equity guarantee component of the fair | ||
model to determine the fair value of loans secured by residential mortgages. The Group has selected to use real world assumptions | |||
value of loans secured by | instead of risk neutral assumptions due to the lack of relevant observable market inputs to support a | ||
residential mortgages which | risk neutral valuation approach. | ||
includes the no-negative | This selected measurement approach is in line with common industry practice and there does not | ||
equity guarantees | appear to be an alternative approach that is widely supported in the industry. We acknowledge that | ||
| there has been significant recent academic and market debate concerning the valuation of no-negative | |||
| equity guarantees and we intend to continue to actively monitor this debate. | |||
Note | Item involving estimate | Critical estimates and assumptions |
1.4 | Determination of the fair value | The Group has determined the fair value of these insurance contracts on 1 January 2022. The critical |
| of insurance and reinsurance | assumptions used as part of the determination of fair value included the selection of an appropriate | |
| contracts issued prior to | weighted average cost of capital, the appropriate level of solvency capital required, and the selection of | |
| the asset portfolio to determine the discount rate. | ||
| A comprehensive description of the approach applied, and the inputs used in the determination of fair | ||
| value can be found in note 1.4. |
Note Item involving estimate | Critical estimates and assumptions | |
1.5, 26 | Measurement of insurance | The critical estimates used in measuring insurance liabilities include the projected future annuity |
| contract liabilities – present | payments and the cost of administering payments to policyholders. The Group considers any | |
| value of future cash flows | maintenance expenses to be directly attributable if they are required to be incurred to enable the | |
| insurance entities to continue to operate as insurance companies maintaining the contracts in force. | ||
| The key assumptions used in the determination of future cash flows are the mortality and annuity | ||
| escalations assumptions and the level and inflation of costs of administration. | ||
| Mortality assumptions are derived from the appropriate standard mortality tables, adjusted to reflect | ||
| the future expected mortality experience of the policyholders. Maintenance expenses are determined | ||
| from expense analyses and are assumed to inflate at market-implied rates. Further detail can be found | ||
| in note 26(b). | ||
| The present value of future cash flows are discounted based on discount rates as at the valuation date. | ||
1.5, 26 | Determination of discount | Discount rates for gross insurance contract liabilities are based on the yield of a reference portfolio after |
| deducting allowances for expected and unexpected credit default losses. Factors that ma | ||
| reinsurance contracts | levels of defaults, including historic trends and current spread levels, are closely monitored when | |
| determining deductions for credit risk. | ||
1.5, 26 | Measurement of the fulfilment | The critical estimates used in measuring the value of reinsurance assets and liabilities include the |
| cash flows arising from | projected future cash flows arising from the reinsurers’ share of the Group’s insurance liabilities | |
| reinsurance arrangements | including the risk adjustment. | |
| The key assumptions used in the valuation include discount rates and mortality experience, as | ||
| described above, and assumptions around the reinsurers’ ability to meet their claims obligations. | ||
| Consistent discount rates are used for calculation of reinsurance CSM as used for the underlying | ||
| business. In instances where reinsurance cover is in place when underlying contracts are written, the | ||
| reinsurance CSM is calculated using discount rates as at the start of the relevant treaty notice period. In | ||
| instances where reinsurance is transacted subsequently to the underlying business being written, the | ||
| reinsurance CSM is calculated using discount rates as at the start date of the reinsurance treaty. | ||
| Allowance is made for reinsurer credit default risk within the expected cash flows based on the net | ||
| balance held with the reinsurer after allowing for collateral arrangements. | ||
| 1.6, 20(a), | Measurement of fair value of | The critical estimates used in valuing loans secured by residential mortgages include the projected |
| 20(d) | loans secured by residential | future receipts of interest and loan repayments, future house prices, and the future costs of |
| mortgages, including | administering the loan portfolio. | |
| measurement of the | The key assumptions used as part of the valuation calculation include future property prices and their | |
| no-negative equity guarantee | volatility, mortality, the rate of voluntary redemptions and the liquidity premium added to the swap | |
| curve and used to discount the mortgage cash flows. | ||
20(a) | Measurement of fair value | Assumptions based on unobservable inputs are used in the measurement of the fair value of financial |
| of other illiquid financial | investments where there is not a quoted price available and limited market activity. The fair value is | |
| investments | estimated using valuation techniques including discounted cash flows and pricing from asset managers. | |
| The assumptions used in making this significant estimate include management’s expectations regarding | ||
| credit spreads for determining the discount rate for such investments including residential ground rents. | ||
20 | Determination of the | The Group has considered the proposals set out in the government consultation regarding potential |
| appropriate adjustment to | restrictions to the level of residential ground rents and has also considered the alternative proposal put | |
| forward by the ABI. In determining the fair value of residential ground rents the Group has concluded | ||
| grou | that it is appropriate to include an allowance for increased uncertainty and this has been made by | |
| making adjustments to the rating framework to reflect the Group’s estimate of the impact that a third | ||
| government consultation. | party would consider. Specifically by adjusting two key parameters in the ratings model, the amortisation | |
| benefit and the cap rate, for the purposes of providing a valuatio | ||
| The valuation of residential ground rents is adjusted to reflect an expected increase in credit spread. | ||
| been applied to the valuation of IFRS insurance contract liabilities by increasing the credit risk deduction | ||
| for defaults to reflect a lower rating and hence the valuation of liabilities. Further information regarding | ||
| management’s consideration of the impact on the valuation of residential ground rents as a result of | ||
| Government consultation can be found in note 20(d)(v). | ||
1.18, 21 | Recoverability of deferred tax | The adoption of IFRS 17 has created tax losses on transition whi |
| profits. The Group has assessed that these tax losses will be fully recoverable based on the Group’s | ||
| five-year business plan and projection thereafter. |
Intangible asset | Estimated useful economic life | Valuation method |
Intellectual property | 12–15 years | Estimated replacement cost |
Intangible asset | Estimated useful economic life |
PrognoSys™ | 12 years |
Software | 3 years |
Property and equipment | Estimated useful economic life |
Land | Indefinite – Land is not depreciated |
Buildings | 25 years |
Computer equipment | 3–4 years |
Furniture and fittings | 2–10 years |
| Year ended | ||
| Year ended | 31 December 2022 | |
| 31 December 2023 | (restated) | |
| £m | £m | |
Contractual service margin recognised for services provided | 156 | 120 |
Change in risk adjustment for non-financial risk for risks expired | 11 | 13 |
Expected incurred claims and other insurance service expenses | 1,369 | 1,184 |
Recovery of insurance acquisition cash flows | 19 | 8 |
Total | 1,555 | 1,325 |
| Year ended | ||
| Year ended | 31 December 2022 | |
| 31 December 2023 | (restated) | |
| £m | £m | |
Fully retrospective approach and General measurement model applied since inception | 310 | 150 |
Fair value measurement at the date of transition | 1,245 | 1,175 |
Total | 1,555 | 1,325 |
| Year ended | |||
| Year ended | 31 December 2022 | ||
| 31 December 2023 | (restated) | ||
| Note | £m | £m | |
| Incurred expenses | |||
Claims | 1,332 | 1,153 | |
Commission | 29 | 55 | |
Personnel expenses and other | 12 | 127 | 106 |
Investment expenses and charges | 93 | 44 | |
Depreciation of equipment | 2 | 4 | |
Impairment of intangible assets | 3 | – | |
Amortisation of intangible assets | 3 | 2 | |
Audit costs | 4 | 4 | |
Other costs | 71 | 37 | |
| IFRS 17 treatment of acquisition costs | |||
Amounts attributable to insurance acquisition cash flows | (183) | (124) | |
Amortisation of insurance acquisition cash flows | 19 | 8 | |
1,500 | 1,289 | ||
| Represented by: | |||
Actual claims and maintenance expenses | 1,377 | 1,188 | |
Amortisation of insurance acquisition cash flows | 19 | 8 | |
Insurance service expenses | 1,396 | 1,196 | |
Other operating expenses | 104 | 93 | |
Total | 1,500 | 1,289 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £000 | £000 | |
| Auditor remuneration | ||
Fees payable for the audit of the Parent Company and consolidated accounts | 676 | 616 |
| Fees payable for other services | ||
The audit of the Company’s subsidiaries pursuant to legislation | 2,555 | 3,042 |
Audit-related assurance services | 792 | 705 |
Other assurance services | – | 48 |
Other non-audit services not covered above | 1 | 1 |
Total | 4,024 | 4,412 |
| Year ended | ||
| Year ended | 31 December 2022 | |
| 31 December 2023 | (restated) | |
| £m | £m | |
Contractual service margin recognised for services received | 27 | 25 |
Change in risk adjustment for non-financial risk for risk expired | 4 | 5 |
Expected net settlements and reinsurance expenses | 27 | 12 |
Actual net settlements and reinsurance expenses | (17) | (12) |
Total | 41 | 30 |
| Year ended | ||
| Year ended | 31 December 2022 | |
| 31 December 2023 | (restated) | |
| £m | £m | |
Interest income on assets designated on initial recognition at FVTPL | 806 | 473 |
Interest income on assets mandatorily measured at FVTPL: LTMs | 244 | 165 |
Interest income on assets at amortised cost | 54 | – |
Movement in fair value of financial assets designated on initial recognition at FVTPL | 424 | (3,143) |
Movement in fair value of financial assets mandatorily measured at FVTPL: LTMs | 278 | (1,578) |
Movement in fair value of financial assets mandatorily measured at FVTPL: Derivatives | 365 | (1,106) |
Foreign exchange gains/(losses) on amortised cost assets | 2 | – |
Total | 2,173 | (5,189) |
| Year ended | ||
| Year ended | 31 December 2022 | |
| 31 December 2023 | (restated) | |
| £m | £m | |
Interest accreted | (1,317) | (607) |
(622) | 5,544 | |
the CSM at rates on initial recognition | (67) | (114) |
Total | (2,006) | 4,823 |
| Year ended | ||
| Year ended | 31 December 2022 | |
| 31 December 2023 | (restated) | |
| £m | £m | |
Interest accreted | 34 | 15 |
32 | (169) | |
the CSM at rates on initial recognition | 49 | 63 |
(7) | – | |
Total | 108 | (91) |
| Year ended | ||
| Year ended | 31 December 2022 | |
| 31 December 2023 | (restated) | |
| £m | £m | |
Interest payable on subordinated debt (loans and borrowings) | 49 | 54 |
Interest payable on repurchase agreements | 70 | – |
Other interest payable | 3 | 3 |
Total | 122 | 57 |
Year ended 31 December 2023 | Year ended 31 December 2022 (restated) | |||||
| Insurance | Other | Total | Insurance | Other | Total | |
| £m | £m | £m | £m | £m | £m | |
New business profits | 355 | – | 355 | 266 | – | 266 |
CSM amortisation 1 | (62) | – | (62) | (61) | – | (61) |
| Net underlying CSM increase | 293 | – | 293 | 205 | – | 205 |
| In-force operating profit | 185 | 6 | 191 | 153 | 3 | 156 |
Other Group companies’ operating results | – | (22) | (22) | – | (16) | (16) |
Development expenditure | (16) | (1) | (17) | (14) | (1) | (15) |
Finance costs | (84) | 16 | (68) | (87) | 14 | (73) |
Underlying operating profit | 378 | (1) | 377 | 257 | – | 257 |
| Operating experience and assumption changes | 52 | – | 52 | 104 | – | 104 |
Adjusted operating profit/(loss) before tax | 430 | (1) | 429 | 361 | – | 361 |
Investment and economic movements | 106 | (14) | 92 | (557) | 20 | (537) |
Strategic expenditure | (8) | (9) | (17) | (7) | – | (7) |
| Interest adjustment to reflect IFRS | ||||||
accounting for Tier 1 notes as equity | 28 | (12) | 16 | 28 | (12) | 16 |
Adjusted profit/(loss) before tax | 556 | (36) | 520 | (175) | 8 | (167) |
| Deferral of profit in CSM | (348) | – | (348) | (327) | – | (327) |
Profit/(loss) before tax | 208 | (36) | 172 | (502) | 8 | (494) |
| Year ended | ||
| Year ended | 31 December 2022 | |
| 31 December 2023 | (restated) | |
| £m | £m | |
Defined Benefit De-risking Solutions (“DB”) | 2,999 | 2,567 |
| Guaranteed Income for Life contracts (“GIfL”) | 894 | 564 |
Retirement Income sales (shareholder funded) | 3,893 | 3,131 |
Defined Benefit De-risking partnering (“DB partnering”) | 416 | 259 |
Retirement Income sales | 4,309 | 3,390 |
Premium adjustments to in-force policies | (27) | – |
Net change in premiums receivable | 212 | (276) |
Premium cash flows (note 26(c)) | 4,494 | 3,114 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
LTM advances | 186 | 538 |
Drawdown deposits and other investment products | 12 | 14 |
| Year ended | ||
| Year ended | 31 December 2022 | |
| 31 December 2023 | (restated) | |
| £m | £m | |
| Current taxation | ||
Adjustments in respect of prior periods | – | 9 |
Total current tax | – | 9 |
| Deferred taxation | ||
Deferred tax recognised for losses in the current period | (2) | (129) |
Origination and reversal of temporar | 6 | (4) |
Adjustments in respect of prior periods | 3 | (9) |
Tax relief on the transitional adjustment on IFRS 17 implementation | 34 | – |
Remeasurement of deferred tax – change in UK tax rate | 2 | 1 |
Total deferred tax | 43 | (141) |
Total income tax recognised in profit or loss | 43 | (132) |
| Year ended | ||
| Year ended | 31 December 2022 | |
| 31 December 2023 | (restated) | |
| £m | £m | |
Profit/(loss) on ordinary activities before tax | 172 | (494) |
Income tax at 23.5% (2022: 19%) | 40 | (94) |
Expenses not deductible for tax purposes | 2 | 2 |
Remeasurement of deferred tax – change in UK tax rate | 2 | 1 |
Impact of future tax rate on tax losses | – | (34) |
Adjustments in respect of prior periods | 3 | – |
Other | (4) | (7) |
Total income tax recognised in profit or loss | 43 | (132) |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
| Current taxation | ||
Relief on Tier 1 interest | (4) | – |
Total current tax | (4) | – |
| Deferred taxation | ||
Relief on Tier 1 interest | – | (3) |
Relief in respect of share-based payments | – | (1) |
Total deferred tax | – | (4) |
Total income tax recognised directly in equity | (4) | (4) |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| Number | Number | |
Directors | 11 | 10 |
Senior management | 142 | 124 |
1,052 | 990 | |
Average number of sta | 1,205 | 1,124 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Wages and salaries | 104 | 86 |
Social security costs | 11 | 10 |
Other pension costs | 6 | 4 |
Share-based payment expense | 6 | 6 |
Total | 127 | 106 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| Number of options | Number of options | |
Outstanding at 1 January | 25,935,723 | 22,403,125 |
| Granted | 9,544,856 | 8,563,671 |
Forfeited | (2,902,296) | (1,149,299) |
Exercised | (6,573,503) | (2,679,669) |
Expired | – | (1,202,105) |
Outstanding at 31 December | 26,004,780 | 25,935,723 |
Exercisable at 31 December | 4,546,466 | 4,740,542 |
Weighted-average share price at exercise (£) | 0.85 | 0.81 |
Weighted-average remaining contractual life (years) | 1.14 | 1.09 |
Fair value at grant date | £0.77 |
Option pricing models used | Black–Scholes, Stochastic, Finnerty |
Share price at grant date | £0.84 |
Exercise price | Nil |
Expected volatility – TSR performance | 41.34% |
Expected volatility – Other performance | 44.36 – 44.43% |
Expected volatility – holding period | 37.52% – 37.60% |
Option life | 3 years + 2 year holding period |
Dividend yield | HUB LTIP awards – 2.05%, Other – Nil |
Risk-free interest rate – TSR performance | 3.44% |
Risk-free interest rate – holding period | 3.25% – 3.41% |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| Number of options | Number of options | |
Outstanding at 1 January | 5,998,639 | 5,788,003 |
Granted | 1,278,872 | 1,313,916 |
Forfeited | (273,206) | – |
Exercised | (1,603,924) | (1,103,280) |
Outstanding at 31 December | 5,400,381 | 5,998,639 |
Exercisable at 31 December | 1,661,999 | 1,652,826 |
Weighted-average share price at exercise (£) | 0.83 | 0.83 |
Weighted-average remaining contractual life (years) | 0.85 | 0.84 |
Fair value at grant date | £0.84 |
Option pricing model used | Black–Scholes |
Share price at grant date | £0.84 |
Exercise price | Nil |
Expected volatility | 45.43% |
Option life | 3 years |
Dividend yield | Nil |
Risk-free interest rate | Nil |
Year ended 31 December 2023 | Year ended 31 December 2022 | |||
| Weighted-average | Weighted-average | |||
| exercise price | exercise price | |||
| Number of options | £ | Number of options | £ | |
Outstanding at 1 January | 12,918,140 | 0.45 | 14,779,553 | 0.44 |
Granted | 3,910,005 | 0.67 | 1,924,649 | 0.71 |
Forfeited | (646,127) | 0.56 | (791,758) | 0.46 |
Cancelled | (442,187) | 0.71 | (526,561) | 0.59 |
Exercised | (7,794,942) | 0.38 | (2,337,700) | 0.50 |
Expired | (91,501) | 0.92 | (130,043) | 0.79 |
Outstanding at 31 December | 7,853,387 | 0.60 | 12,918,140 | 0.45 |
Exercisable at 31 December | 231,646 | 0.50 | 233,954 | 0.59 |
Weighted-average share price at exercise (£) | 0.84 | 0.72 | ||
Weighted-average remaining contractual life (years) | 1.97 | 1.22 |
| 2023 | 2022 | |
| Number of options | Number of options | |
| outstanding | outstanding | |
£0.38 | 2,043,899 | 9,949,082 |
£0.52 | 217,744 | 395,051 |
£0.67 | 3,647,050 | – |
£0.71 | 1,380,653 | 1,718,536 |
£0.74 | 562,516 | 787,780 |
£1.07 | – | 66,166 |
£1.18 | 1,525 | 1,525 |
Total | 7,853,387 | 12,918,140 |
Fair value at grant date | £0.38 |
Option pricing model used | Black–Scholes |
Share price at grant date | £0.89 |
Exercise price | £0.67 |
Expected volatility – 3-year scheme | 47.78% |
Expected volatility – 5-year scheme | 50.32% |
Option life | 3.37 or 5.37 years |
Dividend yield | 1.95% |
Risk-free interest rate – 3-year scheme | 3.65% |
Risk-free interest rate – 5-year scheme | 3.62% |
| Year ended 31 December 2022 | ||||||
| Year ended 31 December 2023 | (restated) | |||||
| Weighted- | Weighted- | |||||
| average | average | |||||
| number of | Earnings | number of | Earnings | |||
| Earnings | shares | per share | Earnings | shares | per share | |
| £m | million | pence | £m | million | pence | |
Profit/(loss) attributable to equity holders of Just Group plc | 129 | 1,032 | – | (362) | 1,032 | – |
Coupon payments in respect of Tier 1 notes (net of tax) | (12) | – | – | (14) | – | – |
Profit/(loss) attributable to ordinary equity holders of Just Group plc (basic) | 117 | 1,032 | 11.3 | (376) | 1,032 | (36.3) |
– | 17 | – | – | – | – | |
| Diluted profit/(loss) attributable to ordinary equity holders | ||||||
of Just Group plc | 117 | 1,049 | 11.2 | (376) | 1,032 | (36.3) |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
| Final dividend | ||
| Final dividend in respect of prior year end | ||
( | 13 | 10 |
| Interim dividend | ||
| Interim dividend in respect of current year end | ||
(0.58 pence per ordinary share, paid on 4 October 2023) | 6 | 5 |
Total dividends paid | ||
| Coupon payments in respect of Tier 1 notes | 16 | 17 |
Total distributions to equity holders in the period | 35 | 32 |
| Acquired intangible assets | |||||
| Goodwill | Intellectual property | PrognoSys™ | Software | Total | |
| Year ended 31 December 2023 | £m | £m | £m | £m | £m |
| Cost | |||||
At 1 January 2023 (restated) | 35 | 2 | 6 | 29 | 72 |
At 31 December 2023 | 35 | 2 | 6 | 29 | 72 |
| Amortisation and impairment | |||||
At 1 January 2023 (restated) | (1) | (1) | (3) | (20) | (25) |
Impairment | – | – | – | (3) | (3) |
Charge for the year | – | – | (1) | (2) | (3) |
At 31 December 2023 | (1) | (1) | (4) | (25) | (31) |
Net book value at 31 December 2023 | 34 | 1 | 2 | 4 | 41 |
Net book value at 31 December 2022 (restated) | 34 | 1 | 3 | 9 | 47 |
| Acquired intangible assets | |||||
| Goodwill | Intellectual property | PrognoSys™ | Software | Total | |
| Year ended 31 December 2022 – (restated) | £m | £m | £m | £m | £m |
| Cost | |||||
At 1 January 2022 | 35 | 2 | 6 | 25 | 68 |
Additions | – | – | – | 4 | 4 |
At 31 December 2022 | 35 | 2 | 6 | 29 | 72 |
| Amortisation and impairment | |||||
At 1 January 2022 | (1) | (1) | (3) | (18) | (23) |
Charge for the year | – | – | – | (2) | (2) |
At 31 December 2022 | (1) | (1) | (3) | (20) | (25) |
Net book value at 31 December 2022 | 34 | 1 | 3 | 9 | 47 |
Net book value at 31 December 2021 | 34 | 1 | 3 | 7 | 45 |
2023 | 2022 | |
Period on which management approved forecasts are based | 5 years | 5 years |
Discount rate (pre-tax) | 11.4% | 12.7% |
| Freehold land | Computer | Furniture | |||
| and buildings | equipment | and fittings | Right-of-use assets | Total | |
| Year ended 31 December 2023 | £m | £m | £m | £m | £m |
| Cost or valuation | |||||
At 1 January 2023 | 10 | 11 | 9 | 15 | 45 |
Acquired during the year | – | 1 | – | 2 | 3 |
Disposals | – | – | – | (1) | (1) |
At 31 December 2023 | 10 | 12 | 9 | 16 | 47 |
| Depreciation and impairment | |||||
At 1 January 2023 | – | (10) | (6) | (7) | (23) |
Depreciation charge for the year | – | (1) | – | (1) | (2) |
At 31 December 2023 | – | (11) | (6) | (8) | (25) |
Net book value at 31 December 2023 | 10 | 1 | 3 | 8 | 22 |
Net book value at 31 December 2022 | 10 | 1 | 3 | 8 | 22 |
| Freehold land | Computer | Furniture | |||
| and buildings | equipment | and fittings | Right-of-use assets | Total | |
| Year ended 31 December 2022 | £m | £m | £m | £m | £m |
| Cost or valuation | |||||
At 1 January 2022 | 11 | 10 | 6 | 7 | 34 |
Acquired during the year | – | 1 | 3 | 8 | 12 |
Revaluations | (1) | – | – | – | (1) |
At 31 December 2022 | 10 | 11 | 9 | 15 | 45 |
| Depreciation and impairment | |||||
At 1 January 2022 | – | (9) | (6) | (5) | (20) |
Eliminated on revaluation | 1 | – | – | – | 1 |
Depreciation charge for the year | (1) | (1) | – | (2) | (4) |
At 31 December 2022 | – | (10) | (6) | (7) | (23) |
Net book value at 31 December 2022 | 10 | 1 | 3 | 8 | 22 |
Net book value at 31 December 2021 | 11 | 1 | – | 2 | 14 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
At 1 January | 40 | 70 |
Net loss from fair value adjustment | (8) | (30) |
At 31 December | 32 | 40 |
| 2023 | 2022 | |
| £m | £m | |
Within 1 year | 1 | 1 |
Between 1 and 2 years | 1 | 1 |
Between 2 and 3 years | 1 | 1 |
Between 3 and 4 years | 1 | 1 |
Between 4 and 5 years | 1 | 1 |
Later than 5 years | 127 | 128 |
Total | 132 | 133 |
| Fair value | ||||
| Amortised cost | Mandatory | Designated | Total | |
| 31 December 2023 | £m | £m | £m | £m |
Cash available on demand | 546 | – | – | 546 |
Financial investments | 2,549 | 8,058 | 18,816 | 29,423 |
Other receivables | 60 | – | – | 60 |
Total financial assets | 3,155 | 8,058 | 18,816 | 30,029 |
| Underlying assets | ||||
– Investment contracts | – | – | 35 | 35 |
– Other | 3,155 | 8,058 | 18,781 | 29,994 |
Total financial assets | 3,155 | 8,058 | 18,816 | 30,029 |
Investment contract liabilities | – | – | 35 | 35 |
Loans and borrowings | 686 | – | – | 686 |
Other financial liabilities | 3,101 | 2,487 | – | 5,588 |
Other payables | 20 | – | – | 20 |
Total financial liabilities | 3,807 | 2,487 | 35 | 6,329 |
| Fair value | ||||
| Amortised cost | Mandatory | Designated | Total | |
| 31 December 2022 (restated) | £m | £m | £m | £m |
Cash available on demand | 482 | – | – | 482 |
Financial investments | – | 7,583 | 15,769 | 23,352 |
Other receivables | 33 | – | – | 33 |
Total financial assets | 515 | 7,583 | 15,769 | 23,867 |
| Underlying assets | ||||
– Investment contracts | – | – | 33 | 33 |
– Other | 515 | 7,583 | 15,736 | 23,834 |
Total financial assets | 515 | 7,583 | 15,769 | 23,867 |
Investment contract liabilities | – | – | 33 | 33 |
Loans and borrowings | 699 | – | – | 699 |
Other financial liabilities | 623 | 3,046 | – | 3,669 |
Other payables | 96 | – | – | 96 |
Total financial liabilities | 1,418 | 3,046 | 33 | 4,497 |
| 2022 | ||
| 2023 | (restated) | |
| £m | £m | |
Units in liquidity funds | 1,141 | 1,174 |
Investment funds | 495 | 421 |
Debt securities and other fixed income securities | 13,654 | 11,353 |
Deposits with credit institutions | 706 | 908 |
Loans secured by residential mortgages | 5,681 | 5,306 |
Loans secured by commercial mortgages | 764 | 584 |
| Long income real estate | 779 | 247 |
Infrastructure loans | 1,113 | 948 |
Other loans | 164 | 134 |
Derivative financial assets | 2,377 | 2,277 |
Total investments measured at FVTPL | 26,874 | 23,352 |
Gilts – subject to repurchase agreements | 2,549 | – |
Total investments measured at amortised cost | 2,549 | – |
Total financial investments | 29,423 | 23,352 |
| 2022 | ||||||||
| 2023 | (restated) | |||||||
| Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Assets held at fair value through profit or loss | ||||||||
Units in liquidity funds | 1,135 | 6 | – | 1,141 | 1,170 | 4 | – | 1,174 |
Investment funds | – | 97 | 398 | 495 | – | 83 | 338 | 421 |
Debt securities and other fixed income securities | 4,941 | 5,799 | 2,914 | 13,654 | 3,844 | 5,904 | 1,605 | 11,353 |
Deposits with credit institutions | 706 | – | – | 706 | 892 | 16 | – | 908 |
Loans secured by residential mortgages | – | – | 5,681 | 5,681 | – | – | 5,306 | 5,306 |
Loans secured by commercial mortgages | – | – | 764 | 764 | – | – | 584 | 584 |
Long income real estate | – | – | 779 | 779 | – | – | 247 | 247 |
Infrastructure loans | – | – | 1,113 | 1,113 | – | – | 948 | 948 |
Other loans | – | 41 | 123 | 164 | – | 22 | 112 | 134 |
Derivative financial assets | – | 2,377 | – | 2,377 | – | 2,277 | – | 2,277 |
Financial investments | 6,782 | 8,320 | 11,772 | 26,874 | 5,906 | 8,306 | 9,140 | 23,352 |
Investment property | – | – | 32 | 32 | – | – | 40 | 40 |
| Fair value of financial assets held at amortised cost | ||||||||
Gilts – subject to repurchase agreements (fair value) | 2,614 | – | – | 2,614 | – | – | – | – |
Total financial assets and investment property | 9,396 | 8,320 | 11,804 | 29,520 | 5,906 | 8,306 | 9,180 | 23,392 |
| Liabilities held at fair value | ||||||||
Investment contract liabilities | – | – | 35 | 35 | – | – | 33 | 33 |
Derivative financial liabilities | – | 2,473 | 14 | 2,487 | – | 3,004 | 42 | 3,046 |
| Fair value of financial liabilities at amortised cost | ||||||||
| Obligations for repayment of cash collateral received | ||||||||
(fair value) | 511 | 21 | – | 532 | 593 | 30 | – | 623 |
Loans and borrowings at amortised cost (fair value) | – | 694 | – | 694 | – | 704 | – | 704 |
Repurchase obligation (fair value) | – | 2,569 | – | 2,569 | – | – | – | – |
Total financial liabilities | 511 | 5,757 | 49 | 6,317 | 593 | 3,738 | 75 | 4,406 |
| Debt securities | Loans | Loans | ||||||||
| and other fixed | secured by | secured by | Long | Infra- | Derivative | Investment | Derivative | |||
| Investment | income | residential | commercial | income real | structure | financial | contract | financial | ||
| funds | securities | mortgages | mortgages | estate | loans | Other loans | assets | liabilities | liabilities | |
| Year ended 31 December 2023 | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | 338 | 1,605 | 5,306 | 584 | 247 | 948 | 112 | – | (33) | (42) |
Purchases/advances/deposits | 56 | 1,195 | 186 | 256 | 529 | 138 | 17 | – | (12) | – |
Transfers to Level 2 | – | 142 | – | – | – | – | – | – | – | – |
Sales/redemptions/payments | 4 | (116) | (342) | (110) | (4) | (50) | – | – | 1 | 23 |
Recognised in profit or loss in Investment return | ||||||||||
– Realised gains and losses | – | – | 122 | – | – | – | – | – | – | – |
– Unrealised gains and losses | – | 93 | 164 | 32 | 7 | 72 | (16) | – | – | 5 |
Interest accrued | – | (5) | 245 | 2 | – | 5 | 10 | – | – | – |
| Change in fair value of liabilities | ||||||||||
recognised in profit or loss | – | – | – | – | – | – | – | – | 9 | – |
At 31 December 2023 | 398 | 2,914 | 5,681 | 764 | 779 | 1,113 | 123 | – | (35) | (14) |
| Debt securities | Loans | Loans | ||||||||
| and other fixed | secured by | secured by | Long | Infra- | Derivative | Investment | Derivative | |||
| Investment | income | residential | commercial | income real | structure | financial | contract | financial | ||
| funds | securities | mortgages | mortgages | estate | loans | Other loans | assets | liabilities | liabilities | |
| Year ended 31 December 2022 (restated) | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2022 | 233 | 1,450 | 7,423 | 678 | 190 | 993 | 90 | 8 | (34) | (9) |
Purchases/advances/deposits | 107 | 699 | 539 | 92 | 217 | 233 | – | – | (14) | – |
Transfers to Level 2 | – | (123) | – | – | – | – | – | – | – | – |
Sales/redemptions/payments | (18) | (101) | (543) | (135) | (11) | (22) | (14) | – | 12 | – |
Disposal of a portfolio of LTMs 1 | – | – | (751) | – | – | – | – | – | – | – |
Recognised in profit or loss in Investment return | ||||||||||
– Realised gains and losses | – | – | (87) | (2) | – | – | – | – | – | – |
– Unrealised gains and losses | 16 | (304) | (1,434) | (49) | (149) | (258) | 36 | (8) | – | (33) |
Interest accrued | – | (16) | 159 | – | – | 2 | – | – | – | – |
| Change in fair value of liabilities | ||||||||||
recognised in profit or loss | – | – | – | – | – | – | – | – | 3 | – |
At 31 December 2022 | 338 | 1,605 | 5,306 | 584 | 247 | 948 | 112 | – | (33) | (42) |
| Investment funds | Credit spreads |
| net increase/(decrease) in fair value (£m) | +100bps |
2023 | (10) |
2022 | (9) |
| Debt securities and other fixed income securities | Credit spreads |
| net increase/(decrease) in fair value (£m) | +100bps |
2023 | (293) |
2022 | (138) |
| Immediate | Future | Future | ||||||
| Maintenance | Base | Mortality | property price | property price | property price | Voluntary | Liquidity | |
| Loans secured by residential mortgages | expenses | mortality | improvement | fall | growth | volatility | redemptions | premium |
| net increase/(decrease) in fair value (£m) | +10% | -5% | +10% | -10% | -0.5% | +1% | +10% | +10bps |
2023 | (5) | (15) | (3) | (83) | (50) | (34) | 19 | (49) |
2022 | (5) | (14) | (4) | (75) | (49) | (32) | 20 | (48) |
| Loans secured by commercial mortgages | Credit spreads |
| net increase/(decrease) in fair value (£m) | +100bps |
2023 | (27) |
2022 | (19) |
| Long income real estate | Credit spread | Residential ground rent |
| net increase/(decrease) in fair value (£m) | +100bps | downgraded to BBB |
2023 | (158) | (11) |
2022 | (78) | N/A |
| Infrastructure loans | Credit spreads |
| net increase/(decrease) in fair value (£m) | +100bps |
2023 | (78) |
2022 | (72) |
| Year ended | ||
| Year ended | 31 December 2022 | |
| 31 December 2023 | (restated) | |
| £m | £m | |
Transitional tax relief on adoption of IFRS 17 | 307 | 341 |
Tax losses and other | 98 | 108 |
Transitional tax on adoption of IFRS | 1 | 1 |
Land and buildings | – | (1) |
Total | 406 | 449 |
| Year ended | ||
| Year ended | 31 December 2022 | |
| 31 December 2023 | (restated) | |
| £m | £m | |
Net balance at 1 January | 449 | 304 |
Recognised in profit or loss | (43) | 141 |
Recognised in equity | – | 4 |
Net balance at 31 December | 406 | 449 |
| 2023 | 2022 | |
| £m | £m | |
Cash available on demand | 546 | 482 |
Units in liquidity funds | 1,141 | 1,174 |
Cash and cash equivalents in the Consolidated statement of cash flows | 1,687 | 1,656 |
| Number of £0.10 | Share capital | Share premium | |
| ordinary shares | £m | £m | |
At 1 January 2023 | 1,038,702,932 | 104 | 95 |
At 31 December 2023 | 1,038,702,932 | 104 | 95 |
At 1 January 2022 | 1,038,537,044 | 104 | 95 |
In respect of employee share schemes | 165,888 | – | – |
At 31 December 2022 | 1,038,702,932 | 104 | 95 |
| 2023 | 2022 | |
| £m | £m | |
Merger reserve | 597 | 597 |
Reorganisation reserve | 348 | 348 |
Revaluation reserve | 3 | 3 |
Share held by trusts | (5) | (10) |
Total | 943 | 938 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
At 1 January | 322 | 322 |
At 31 December | 322 | 322 |
| 31 December 2022 | ||
| 31 December 2023 | (restated) | |
| £m | £m | |
Gross insurance liabilities | 24,131 | 19,647 |
Reinsurance contract assets | (1,143) | (776) |
Reinsurance contract liabilities | 125 | 121 |
Net reinsurance contracts | (1,018) | (655) |
Net insurance liabilities | 23,113 | 18,992 |
Year ended 31 December 2023 | Year ended 31 December 2022 (restated) | |||||
| Gross | Net Reinsurance | Net | Gross | Net Reinsurance | Net | |
| £m | £m | £m | £m | £m | £m | |
Best estimate | 17,030 | 76 | 17,106 | 20,574 | 257 | 20,831 |
Risk adjustment | 674 | (399) | 275 | 1,023 | (603) | 420 |
CSM | 1,943 | (332) | 1,611 | 1,489 | (205) | 1,284 |
Net opening balance | 19,647 | (655) | 18,992 | 23,086 | (551) | 22,535 |
CSM recognised for services provided | (156) | 27 | (129) | (120) | 25 | (95) |
CSM accretion | 79 | (12) | 67 | 41 | (6) | 35 |
Other movements in the CSM | 583 | (173) | 410 | 533 | (146) | 387 |
Release from risk adjustment | (11) | 4 | (7) | (13) | 5 | (8) |
Other movements in risk adjustment | 261 | (197) | 64 | (336) | 199 | (137) |
Movements in best estimate | 3,728 | (12) | 3,716 | (3,544) | (181) | (3,725) |
Net closing balance | 24,131 | (1,018) | 23,113 | 19,647 | (655) | 18,992 |
Best estimate | 20,758 | 64 | 20,822 | 17,030 | 76 | 17,106 |
Risk adjustment | 924 | (592) | 332 | 674 | (399) | 275 |
CSM | 2,449 | (490) | 1,959 | 1,943 | (332) | 1,611 |
Net closing balance | 24,131 | (1,018) | 23,113 | 19,647 | (655) | 18,992 |
Product group | Entity | 2023 | 2022 |
| Individually underwritten Guaranteed | JRL | Modified E and W Population mortality, with | Modified E and W Population mortality, with CMI |
| Income for Life Solutions | CMI 2022 model mortality improvements | 2021 model mortality improvements | |
| Individually underwritten Guaranteed | PLACL | Modified E and W Population mortality, with | Modified E and W Population mortality, with CMI |
| Income for Life Solutions | CMI 2022 model mortality improvements | 2021 model mortality improvements | |
Defined Benefit | JRL | Modified E and W Population mortality, with | Modified E and W Population mortality, with CMI |
| CMI 2022 model mortality improvements. | 2021 model mortality improvements. Medically | ||
| Medically underwritten unchanged | underwritten unchanged from 2021 | ||
| fro | |||
Defined Benefit | PLACL | Modified E and W Population mortality, with | Modified E and W Population mortality, with CMI |
| CMI 2022 model mortality improvements | 2021 model mortality improvements | ||
Care Plans and other annuity products | PLACL | Modified PCMA/PCFA or modified E and W | Modified PCMA/PCFA or modified E and W |
| Population mortality with CMI 2022 model | Population mortality with CMI 2019 model | ||
| mortality improvements | mortality improvements | ||
Protection | PLACL | Unchanged from 2022 | TM/TF00 Select |
2023 | 2022 (restated) | |||||
| Valuation rate at | New business cohort | Valuation rate at | New business cohort | |||
| 31 December | (Locked-in rates) | 31 December | (Locked-in rates) | |||
All products | GIfL | DB | All products | GIfL | DB | |
1 year | 6.9% | 7.1% | 7.0% | 6.6% | 5.4% | 5.6% |
5 year | 5.5% | 6.5% | 6.3% | 6.3% | 4.9% | 5.3% |
10 year | 5.4% | 6.2% | 6.0% | 5.9% | 4.5% | 4.9% |
20 year | 5.5% | 6.0% | 5.9% | 5.8% | 4.5% | 4.8% |
30 year | 5.5% | 5.9% | 5.6% | 5.6% | 4.5% | 4.7% |
2023 | 2022 (restated) | |
| Valuation rate at | Valuation rate at | |
| 31 December | 31 December | |
GIfL/DB | GIfL/DB | |
1 year | 6.8% | 6.6% |
5 year | 5.5% | 6.3% |
10 year | 5.4% | 5.9% |
20 year | 5.5% | 5.7% |
30 year | 5.5% | 5.5% |
| Care new business forms an immaterial part of the Group’s insurance contract liabilities and therefore not shown in the table above. | ||
| Liability for | |||
| remaining coverage | Incurred claims | Total | |
| Year ended 31 December 2023 | £m | £m | £m |
Opening insurance contract liabilities balance (restated) | (19,720) | 73 | (19,647) |
| Changes in the statement of comprehensive income | |||
Insurance revenue | 1,555 | – | 1,555 |
| Insurance service expenses | |||
– Incurred claims and directly attributable expenses | – | (1,377) | (1,377) |
– Amortisation of insurance acquisition cash flows | (19) | – | (19) |
(19) | (1,377) | (1,396) | |
Insurance service result | 1,536 | (1,377) | 159 |
Investment component | 233 | (233) | – |
Net finance expenses from insurance contracts | (2,006) | – | (2,006) |
Exchange rate movements | 26 | – | 26 |
Total changes in the statement of comprehensive income | (211) | (1,610) | (1,821) |
| Cash flows | |||
Premiums received | (4,494) | – | (4,494) |
Claims and other insurance service expenses paid, including investment components | – | 1,648 | 1,648 |
Insurance acquisition cash flows | 183 | – | 183 |
Total cash flows | (4,311) | 1,648 | (2,663) |
Closing insurance contract liabilities balance | (24,242) | 111 | (24,131) |
| Liability for | |||
| remaining coverage | Incurred claims | Total | |
| Year ended 31 December 2022 (restated) | £m | £m | £m |
Opening insurance contract liabilities balance | (23,154) | 68 | (23,086) |
| Changes in the statement of comprehensive income | |||
Insurance revenue | 1,325 | – | 1,325 |
| Insurance service expenses | |||
– Incurred claims and directly attributable expenses | – | (1,188) | (1,188) |
– Amortisation of insurance acquisition cash flows | (8) | – | (8) |
(8) | (1,188) | (1,196) | |
Insurance service result | 1,317 | (1,188) | 129 |
Investment component | 292 | (292) | – |
Net finance expenses from insurance contracts | 4,823 | – | 4,823 |
Exchange rate movements | (8) | – | (8) |
Total changes in the statement of comprehensive income | 6,424 | (1,480) | 4,944 |
| Cash flows | |||
Premiums received | (3,114) | – | (3,114) |
Claims and other insurance service expenses paid, including investment components | – | 1,485 | 1,485 |
Insurance acquisition cash flows | 124 | – | 124 |
Total cash flows | (2,990) | 1,485 | (1,505) |
Closing insurance contract liabilities balance | (19,720) | 73 | (19,647) |
| Estimate of | Risk adjustment | Contractual service margin | |||
| present value of | for non-financial | Contracts under | Contracts under | ||
| future cash flows | risk | FRA and GMM | FVA | Total | |
| Year ended 31 December 2023 | £m | £m | £m | £m | £m |
Opening insurance contract liabilities balance (restated) | (17,030) | (674) | (589) | (1,354) | (19,647) |
| Changes in the statement of comprehensive income | |||||
| Changes that relate to current service | |||||
CSM recognised for service provided | – | – | 47 | 109 | 156 |
Change in risk adjustment for non-financial risk for risk expired | – | 11 | – | – | 11 |
Experience adjustments | (8) | – | – | – | (8) |
| Changes that relate to future service | |||||
Contracts initially recognised in the year | 542 | (162) | (380) | – | – |
Changes in estimates that adjust the CSM | 292 | (89) | (53) | (150) | – |
Insurance service result | 826 | (240) | (386) | (41) | 159 |
Net finance expenses from insurance contracts | (1,917) | (10) | (37) | (42) | (2,006) |
Exchange rate movement | 26 | – | – | – | 26 |
Total changes in the statement of comprehensive income | (1,065) | (250) | (423) | (83) | (1,821) |
| Cash flows | |||||
Premiums received | (4,494) | – | – | – | (4,494) |
Claims and other insurance service expenses paid, including investment components | 1,648 | – | – | – | 1,648 |
Insurance acquisition cash flows | 183 | – | – | – | 183 |
Total cash flows | (2,663) | – | – | – | (2,663) |
Closing insurance contract liabilities balance | (20,758) | (924) | (1,012) | (1,437) | (24,131) |
| Estimate of | Risk adjustment | Contractual service margin | |||
| present value of | for non-financial | Contracts under | Contracts under | ||
| future cash flows | risk | FRA and GMM | FVA | Total | |
| Year ended 31 December 2022 (restated) | £m | £m | £m | £m | £m |
Opening insurance contract liabilities balance (restated) | (20,574) | (1,023) | (262) | (1,227) | (23,086) |
| Changes in the statement of comprehensive income | |||||
| Changes that relate to current service | |||||
CSM recognised for service provided | – | – | 18 | 102 | 120 |
Change in risk adjustment for non-financial risk for risk expired | – | 13 | – | – | 13 |
Experience adjustments | (4) | – | – | – | (4) |
| Changes that relate to future service | |||||
Contracts initially recognised in the year | 469 | (149) | (320) | – | – |
Changes in estimates that adjust the CSM | 172 | 41 | (16) | (197) | – |
Insurance service result | 637 | (95) | (318) | (95) | 129 |
Net finance income/(expenses) from insurance contracts | 4,420 | 444 | (9) | (32) | 4,823 |
Exchange rate movement | (8) | – | – | – | (8) |
Total changes in the statement of comprehensive income | 5,049 | 349 | (327) | (127) | 4,944 |
| Cash flows | |||||
Premiums received | (3,114) | – | – | – | (3,114) |
| Claims and other insurance service expenses paid, including | |||||
investment components | 1,485 | – | – | – | 1,485 |
Insurance acquisition cash flows | 124 | – | – | – | 124 |
Total cash flows | (1,505) | – | – | – | (1,505) |
Closing insurance contract liabilities balance | (17,030) | (674) | (589) | (1,354) | (19,647) |
| Remaining coverage | Incurred claims | Total | |
| Year ended 31 December 2023 | £m | £m | £m |
Opening reinsurance contract asset (restated) | 769 | 7 | 776 |
Opening reinsurance contract liability (restated) | (114) | (7) | (121) |
Net opening balance | 655 | – | 655 |
| Changes in the statement of comprehensive income | |||
Reinsurance expenses | (857) | – | (857) |
Claims recovered | – | 816 | 816 |
Net expenses from reinsurance contracts | (857) | 816 | (41) |
Net finance expenses from reinsurance contracts | 108 | – | 108 |
Total changes in the statement of comprehensive income | (749) | 816 | 67 |
| Cash flows | |||
Premiums paid | 1,196 | – | 1,196 |
Claims received | – | (900) | (900) |
Total cash flows | 1,196 | (900) | 296 |
Closing reinsurance contract asset | 1,136 | 7 | 1,143 |
Closing reinsurance contract liability | (34) | (91) | (125) |
Net closing balance | 1,102 | (84) | 1,018 |
| Remaining coverage | Incurred claims | Total | |
| Year ended 31 December 2022 (restated) | £m | £m | £m |
Opening reinsurance contract asset | 700 | 16 | 716 |
Opening reinsurance contract liability | (159) | (6) | (165) |
Net opening balance | 541 | 10 | 551 |
| Changes in the statement of comprehensive income | |||
Reinsurance expenses | (599) | – | (599) |
Claims recovered | – | 569 | 569 |
Net expenses from reinsurance contracts | (599) | 569 | (30) |
Net finance expenses from reinsurance contracts | (91) | – | (91) |
Total changes in the statement of comprehensive income | (690) | 569 | (121) |
| Cash flows | |||
Premiums paid | 804 | – | 804 |
Claims received | – | (579) | (579) |
Total cash flows | 804 | (579) | 225 |
Closing reinsurance contract asset | 769 | 7 | 776 |
Closing reinsurance contract liability | (114) | (7) | (121) |
Net closing balance | 655 | – | 655 |
| Estimate of | Risk adjustment | Contractual service margin | |||
| present value of | for non-financial | Contracts under | Contracts under | ||
| future cash flows | risk | FRA and GMM | FVA | Total | |
| Year ended 31 December 2023 | £m | £m | £m | £m | £m |
Opening reinsurance contract asset (restated) | 589 | 80 | 32 | 75 | 776 |
Opening reinsurance contract liability (restated) | (665) | 319 | 88 | 137 | (121) |
Net opening balance | (76) | 399 | 120 | 212 | 655 |
| Changes in the statement of comprehensive income | |||||
| Changes that relate to current service | |||||
CSM recognised for service received | – | – | (7) | (20) | (27) |
Change in risk adjustment for non-financial risk for risk expired | – | (4) | – | – | (4) |
Experience adjustments | (10) | – | – | – | (10) |
| Changes that relate to future service | |||||
Contracts initially recognised in the year | (168) | 131 | 37 | – | – |
Change in estimates that adjust the CSM | (200) | 64 | 63 | 73 | – |
Net (expenses)/income from reinsurance contracts | (378) | 191 | 93 | 53 | (41) |
Net finance income from reinsurance contracts | 94 | 2 | 6 | 6 | 108 |
Total changes in the statement of comprehensive income | (284) | 193 | 99 | 59 | 67 |
| Cash flows | |||||
Premiums paid | 1,196 | – | – | – | 1,196 |
Claims received | (900) | – | – | – | (900) |
Total cash flows | 296 | – | – | – | 296 |
Closing reinsurance contract asset | 937 | 106 | 32 | 68 | 1,143 |
Closing reinsurance contract liability | (1,001) | 486 | 187 | 203 | (125) |
Net closing balance | (64) | 592 | 219 | 271 | 1,018 |
| Estimate of | Risk adjustment | Contractual service margin | |||
| present value of | for non-financial | Contracts under | Contracts under | ||
| future cash flows | risk | FRA and GMM | FVA | Total | |
| Year ended 31 December 2022 (restated) | £m | £m | £m | £m | £m |
Opening reinsurance contract asset | 546 | 116 | – | 54 | 716 |
Opening reinsurance contract liability | (803) | 487 | 32 | 119 | (165) |
Net opening balance | (257) | 603 | 32 | 173 | 551 |
| Changes in the statement of comprehensive income | |||||
| Changes that relate to current service | |||||
CSM recognised for service received | – | – | (3) | (22) | (25) |
Change in risk adjustment for non-financial risk for risk expired | – | (5) | – | – | (5) |
| Changes that relate to future service | |||||
Contracts initially recognised in the period | (165) | 115 | 50 | – | – |
Change in estimates that adjust the CSM | (61) | (35) | 40 | 56 | – |
Net expenses from reinsurance contracts | (226) | 75 | 87 | 34 | (30) |
Net finance expenses from reinsurance contracts | 182 | (279) | 1 | 5 | (91) |
Total changes in the statement of comprehensive income | (44) | (204) | 88 | 39 | (121) |
| Cash flows | |||||
Premiums paid | 804 | – | – | – | 804 |
Claims received | (579) | – | – | – | (579) |
Total cash flows | 225 | – | – | – | 225 |
Closing reinsurance contract asset | 589 | 80 | 32 | 75 | 776 |
Closing reinsurance contract liability | (665) | 319 | 88 | 137 | (121) |
Net closing balance | (76) | 399 | 120 | 212 | 655 |
| 2022 | ||
| 2023 | (restated) | |
| £m | £m | |
| Insurance contracts issued | ||
Insurance acquisition cash flows | (183) | (124) |
Estimate of present value of future cash outflows | (3,580) | (2,797) |
Estimate of present value of future cash inflows | 4,305 | 3,390 |
Estimates of net present value of cash flows | 542 | 469 |
Risk adjustment | (162) | (149) |
Contractual service margin | 380 | 320 |
2023 | 2022 (restated) | ||||
| Originated with | Originated with | Originated with | |||
| a positive CSM | a negative CSM | Total | a negative CSM | Total | |
| £m | £m | £m | £m | £m | |
| Reinsurance contracts ceded | |||||
Estimate of present value of future net cash outflows | (19) | (149) | (168) | (165) | (165) |
Risk adjustment | 31 | 100 | 131 | 115 | 115 |
Contractual service margin | 12 | (49) | (37) | (50) | (50) |
CSM release before the impact of accretion | After accretion | |||
| Insurance | Net after | |||
| contract liability | Net reinsurance | Net | accretion | |
| 31 December 2023 | £m | £m | £m | £m |
Within 1 year | 172 | (31) | 141 | 61 |
1–2 years | 170 | (30) | 140 | 67 |
2–3 years | 168 | (30) | 138 | 68 |
3–4 years | 167 | (30) | 137 | 72 |
4–5 years | 164 | (30) | 134 | 74 |
5–10 years | 777 | (149) | 628 | 363 |
10–20 years | 1,247 | (266) | 981 | 614 |
20–30 years | 724 | (174) | 550 | 376 |
Over 30 years | 437 | (114) | 323 | 264 |
Total | 4,026 | (854) | 3,172 | 1,959 |
CSM release before the impact of accretion | After accretion | |||
| Insurance | ||||
| contract liability | Net reinsurance | Net | Net after accretion | |
| 31 December 2022 (restated) | £m | £m | £m | £m |
Within 1 year | 133 | (21) | 112 | 55 |
1–2 years | 131 | (21) | 110 | 58 |
2–3 years | 129 | (20) | 109 | 59 |
3–4 years | 127 | (20) | 107 | 61 |
4–5 years | 125 | (20) | 105 | 64 |
5–10 years | 584 | (95) | 489 | 308 |
10–20 years | 928 | (166) | 762 | 523 |
20–30 years | 515 | (105) | 410 | 304 |
Over 30 years | 274 | (62) | 212 | 179 |
Total | 2,946 | (530) | 2,416 | 1,611 |
| Insurance | Reinsurance | Reinsurance | ||
| contract liability | contract assets | contract liabilities | Net | |
| 31 December 2023 | £m | £m | £m | £m |
Less than 1 year | 1,731 | (73) | 30 | 1,688 |
1–2 years | 1,715 | (75) | 31 | 1,671 |
2–3 years | 1,697 | (76) | 33 | 1,654 |
3–4 years | 1,679 | (76) | 34 | 1,637 |
4–5 years | 1,662 | (76) | 35 | 1,621 |
5–10 years | 7,971 | (378) | 187 | 7,780 |
10–20 years | 13,317 | (659) | 324 | 12,982 |
20–30 years | 8,325 | (408) | 86 | 8,003 |
Over 30 years | 5,802 | (253) | (130) | 5,419 |
Total value (undiscounted) | 43,899 | (2,074) | 630 | 42,455 |
Carrying value (discounted) | 21,789 | (1,039) | 426 | 21,176 |
| Insurance | Reinsurance | Reinsurance | ||
| contract liability | contract assets | contract liabilities | Net | |
| 31 December 2022 (restated) | £m | £m | £m | £m |
Less than 1 year | 1,508 | (55) | 28 | 1,481 |
1–2 years | 1,492 | (56) | 30 | 1,466 |
2–3 years | 1,473 | (56) | 30 | 1,447 |
3–4 years | 1,450 | (55) | 31 | 1,426 |
4–5 years | 1,430 | (55) | 32 | 1,407 |
5–10 years | 6,800 | (265) | 157 | 6,692 |
10–20 years | 11,012 | (427) | 220 | 10,805 |
20–30 years | 6,237 | (198) | 42 | 6,081 |
Over 30 years | 3,556 | (47) | (32) | 3,477 |
Total value (undiscounted) | 34,958 | (1,214) | 538 | 34,282 |
Carrying value (discounted) | 17,704 | (669) | 346 | 17,381 |
Sensitivity factor | Description of sensitivity factor applied |
| Interest rate and | The impact of a change in the market interest rates by +/- 1% (e.g. if a current interest rate is 5%, the impact of |
| investment return | |
Expenses | The impact of an increase in maintenance expenses by 10% |
Base mortality rates | The impact of a decrease in base table mortality rates by 5% applied to both Retirement Income liabilities and |
Mortality improvement rates | The impact of a level increase in mortality improvement rates of 10% for both Retirement Income liabilities and |
| LTMs. This sensitivity applies a multiplicative adjustment to the improvement rates. | |
Immediate property price fall | The impact of an immediate decrease in the value of properties on loans secured by residential mortgages by 10% |
Future property price growth | The impact of a reduction in future property price growth on loans secured by residential mortgages by 0.5% |
Future property price volatility | The impact of an increase in future property price volatility on loans secured by residential mortgages by 1% |
Voluntary redemptions | The impact of an increase in voluntary redemption rates on loans secured by residential mortgages by 10% |
Credit defaults | The impact of an increase in the credit default assumption of 10bps |
| Reinsurance | ||||||
| Insurance | contracts | Net insurance | Valuation | Net impact on | ||
| contract liabilities | (net) held | contract liabilities | of assets | profit and loss | ||
| 31 December 2023 | £m | £m | £m | £m | £m | |
Fulfilment cash flows | 1,970 | (77) | 1,893 | – | – | |
| Interest rate and investments +1% | Contractual service margin | – | – | – | – | – |
Profit/(loss) before tax | 1,970 | (77) | 1,893 | (1,933) | (40) | |
Fulfilment cash flows | (2,366) | 100 | (2,266) | – | – | |
| Interest rate and investments -1% | Contractual service margin | – | – | – | – | – |
Profit/(loss) before tax | (2,366) | 100 | (2,266) | 2,316 | 49 | |
Fulfilment cash flows | (30) | – | (30) | – | – | |
| Maintenance expenses +10% | Contractual service margin | 31 | – | 31 | – | – |
Profit/(loss) before tax | 1 | – | 1 | (5) | (5) | |
Fulfilment cash flows | (327) | 196 | (131) | – | – | |
| Decrease in base mortality by 5% | Contractual service margin | 476 | (293) | 182 | – | – |
Profit/(loss) before tax | 148 | (97) | 51 | (14) | 37 | |
Fulfilment cash flows | (178) | 106 | (72) | – | – | |
| Mortality improvements rates +10% | Contractual service margin | 263 | (172) | 91 | – | – |
Profit/(loss) before tax | 85 | (66) | 20 | (3) | 17 | |
Fulfilment cash flows | (46) | 2 | (44) | – | – | |
| Immediate fall of 10% in house prices | Contractual service margin | – | – | – | – | – |
Profit/(loss) before tax | (46) | 2 | (44) | (68) | (113) | |
| Future property price growth reduces | Fulfilment cash flows | (38) | 2 | (36) | – | – |
| by 0.5% | Contractual service margin | – | – | – | – | – |
Profit/(loss) before tax | (38) | 2 | (36) | (38) | (74) | |
| Future property price volatility | Fulfilment cash flows | (18) | 1 | (17) | – | – |
| inc | Contractual service margin | – | – | – | – | – |
Profit/(loss) before tax | (18) | 1 | (17) | (27) | (44) | |
| Voluntary redemptions increase | Fulfilment cash flows | (24) | 1 | (23) | – | – |
Contractual service margin | – | – | – | – | – | |
Profit/(loss) before tax | (24) | 1 | (23) | 19 | (4) | |
| Credit default allowance – increase | Fulfilment cash flows | (213) | 9 | (204) | – | – |
Contractual service margin | – | – | – | – | – | |
Profit/(loss) before tax | (213) | 9 | (204) | – | (204) |
| Reinsurance | ||||||
| Insurance | contracts | Net insurance | Net impact on | |||
| contract liabilities | (net) held | contract liabilities | Valuation of assets | profit and loss | ||
| 31 December 2022 (restated) | £m | £m | £m | £m | £m | |
Fulfilment cash flows | 1,555 | (37) | 1,518 | – | – | |
| Interest rate and investments +1% | Contractual service margin | – | – | – | – | – |
Profit/(loss) before tax | 1,555 | (37) | 1,518 | (1,545) | (28) | |
Fulfilment cash flows | (1,860) | 47 | (1,813) | – | – | |
| Interest rate and investments -1% | Contractual service margin | – | – | – | – | – |
Profit/(loss) before tax | (1,860) | 47 | (1,813) | 1,838 | 25 | |
Fulfilment cash flows | (28) | 1 | (27) | – | – | |
| Maintenance expenses +10% | Contractual service margin | 27 | – | 27 | – | – |
Profit/(loss) before tax | (1) | 1 | – | (5) | (5) | |
Fulfilment cash flows | (269) | 157 | (112) | – | – | |
| Decrease in base mortality by 5% | Contractual service margin | 428 | (256) | 173 | – | – |
Profit/(loss) before tax | 160 | (99) | 60 | (13) | 47 | |
Fulfilment cash flows | (160) | 86 | (74) | – | – | |
| Mortality improvements rates +10% | Contractual service margin | 253 | (155) | 98 | – | – |
Profit/(loss) before tax | 93 | (69) | 24 | (4) | 20 | |
Fulfilment cash flows | (59) | 3 | (56) | – | – | |
| Immediate fall of 10% in house prices | Contractual service margin | – | – | – | – | – |
Profit/(loss) before tax | (59) | 3 | (56) | (63) | (119) | |
| Future property price growth reduces | Fulfilment cash flows | (50) | 2 | (48) | – | – |
| by 0.5% | Contractual service margin | – | – | – | – | – |
Profit/(loss) before tax | (50) | 2 | (48) | (37) | (85) | |
| Future property price volatility | Fulfilment cash flows | (25) | 1 | (24) | – | – |
| increase by 1% | Contractual service margin | – | – | – | – | – |
Profit/(loss) before tax | (25) | 1 | (24) | (26) | (49) | |
| Voluntary redemptions increase | Fulfilment cash flows | (33) | 1 | (32) | – | – |
Contractual service margin | – | – | – | – | – | |
Profit/(loss) before tax | (33) | 1 | (32) | 19 | (13) | |
| Credit default allowance – increase | Fulfilment cash flows | (170) | 5 | (165) | – | – |
Contractual service margin | – | – | – | – | – | |
Profit/(loss) before tax | (170) | 5 | (165) | – | (165) |
Metric | Impact |
Fulfilment cash flows | Positive values represent cash inflows or lower cash outflows resulting in reductions in insurance contract liabilities or |
| an increase in reinsurance contracts assets. | |
| Negative values represent cash outflows or higher cash outflows resulting in increased insurance contract liabilities or | |
| a decrease in reinsurance contracts assets. | |
Contractual service margin | Positive values represent a reduction in the CSM |
| Negative values represent an increase in the CSM | |
Profit/(loss) before tax | Profit – increase in pre-tax profit |
| (Loss) – decrease in pre-tax profit | |
| Sensitivities can result in an opposite impact on Profit/(loss) before and after allowance for the CSM due to the impact | |
| of the use of locked-in rates for the CSM. |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
At 1 January | 33 | 34 |
Deposits received from policyholders | 12 | 14 |
Payments made to policyholders | (1) | (12) |
Change in contract liabilities recognised in profit or loss | (9) | (3) |
At 31 December | 35 | 33 |
Carrying value | Fair value | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
| £250m 9.0% 10-year subordinated debt 2026 (Tier 2) issued | ||||
by Just Group plc (£150m principal outstanding) | 152 | 174 | 164 | 188 |
| £125m 8.125% 10-year subordinated debt 2029 | ||||
(Tier 2) issued by Just Group plc | 126 | 122 | 127 | 130 |
| £250m 7.0% 10.5-year subordinated debt 2031 non-callable | ||||
for first 5.5 years (Green Tier 2) issued by Just Group plc | 251 | 248 | 252 | 245 |
| £230m 3.5% 7-year subordinated debt 2025 (Tier 3) | ||||
issued by Just Group plc (£155m principal outstanding) | 157 | 155 | 151 | 141 |
Total | 686 | 699 | 694 | 704 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
At 1 January | 699 | 774 |
Coupon payments | (48) | (44) |
Repayment of Just Group plc Tier 2 subordinated debt | (24) | (76) |
Financing cash flows | (72) | (120) |
Transfer brought forward interest from accruals | 10 | – |
Interest cha | 48 | 44 |
Amortisation of issue costs | 1 | 1 |
Non-cash movements | 59 | 45 |
At 31 December | 686 | 699 |
| 31 December 2022 | ||
| 31 December 2023 | (restated) | |
| £m | £m | |
Derivative financial liabilities | 2,487 | 3,046 |
Repurchase obligation | 2,569 | – |
Obligations for repayment of cash collateral received | 532 | 623 |
Total | 5,588 | 3,669 |
| 31 December 2022 | ||||||
| 31 December 2023 | (restated) | |||||
| Asset fair value | Liability fair value | Notional amount | Asset Fair value | Liability fair value | Notional Amount | |
| Derivatives | £m | £m | £m | £m | £m | £m |
Foreign currency swaps | 515 | 857 | 16,607 | 413 | 1,320 | 12,663 |
Interest rate swaps | 1,435 | 1,512 | 26,995 | 1,408 | 1,580 | 13,648 |
Inflation swaps | 409 | 102 | 5,681 | 438 | 80 | 4,293 |
Forward swaps | 4 | 1 | 630 | 5 | 10 | 546 |
Total return swaps | – | – | – | 13 | 14 | – |
Put options on property index (NNEG hedges) | – | 14 | 380 | – | 19 | 705 |
Interest rate options | – | 1 | 100 | – | – | – |
Investment asset derivatives | 14 | – | – | – | 23 | 149 |
Total | 2,377 | 2,487 | 50,393 | 2,277 | 3,046 | 32,004 |
| 31 December 2022 | ||
| 31 December 2023 | (restated) | |
| £m | £m | |
Outstanding investment purchases | – | 66 |
Other payables | 11 | 21 |
Lease liability | 9 | 9 |
Total | 20 | 96 |
| Less than | One to | Five to | Over | |||
| one year | five years | ten years | ten years | No fixed term | Total | |
| 2023 | £m | £m | £m | £m | £m | £m |
Units in liquidity funds | 1,141 | – | – | – | – | 1,141 |
Investment funds | 97 | 398 | – | – | – | 495 |
Debt securities and other fixed income securities | 527 | 1,625 | 2,513 | 8,989 | – | 13,654 |
Deposits with credit institutions | 706 | – | – | – | – | 706 |
Loans secured by residential mortgages | – | – | – | – | 5,681 | 5,681 |
Loans secured by commercial mortgages | 87 | 378 | 202 | 97 | – | 764 |
| Long income real estate | – | 4 | – | 775 | – | 779 |
Infrastructure loans | – | 72 | 246 | 795 | – | 1,113 |
Other loans | 1 | 146 | 4 | 13 | – | 164 |
Derivative financial assets | 48 | 177 | 573 | 1,579 | – | 2,377 |
Total investments measured at FVTPL | 2,607 | 2,800 | 3,538 | 12,248 | 5,681 | 26,874 |
Gilts – subject to repurchase agreements | – | – | – | 2,549 | – | 2,549 |
Total investments measured at amortised cost | – | – | – | 2,549 | – | 2,549 |
Total financial investments | 2,607 | 2,800 | 3,538 | 14,797 | 5,681 | 29,423 |
| Less than | One to | Five to | Over | |||
| one year | five years | ten years | ten years | No fixed term | Total | |
| 2022 (restated) | £m | £m | £m | £m | £m | £m |
Units in liquidity funds | 1,174 | – | – | – | – | 1,174 |
Investment funds | 83 | 338 | – | – | – | 421 |
Debt securities and other fixed income securiti | 675 | 1,425 | 2,389 | 6,864 | – | 11,353 |
Deposits with credit institutions | 908 | – | – | – | – | 908 |
Loans secured by residential mortgages | – | – | – | – | 5,306 | 5,306 |
Loans secured by commercial mortgages | 67 | 339 | 125 | 53 | – | 584 |
Long income real estate | – | – | – | 247 | – | 247 |
Infrastr | – | 24 | 160 | 764 | – | 948 |
Other loans | 2 | 118 | 6 | 8 | – | 134 |
Derivative financial assets | 52 | 157 | 322 | 1,746 | – | 2,277 |
Total | 2,961 | 2,401 | 3,002 | 9,682 | 5,306 | 23,352 |
| AAA | AA | A | BBB | BB or below | Unrated | Total | |
| 2023 | £m | £m | £m | £m | £m | £m | £m |
Units in liquidity funds | 1,135 | 6 | – | – | – | – | 1,141 |
Investment funds | – | – | – | – | – | 495 | 495 |
Debt securities and other fixed income securities | 927 | 2,283 | 4,521 | 5,763 | 160 | – | 13,654 |
Deposits with credit institutions | – | 100 | 425 | 181 | – | – | 706 |
Loans secured by residential mortgages | – | – | – | – | – | 5,681 | 5,681 |
Loans secured by commercial mortgages | – | – | – | – | – | 764 | 764 |
| Long income real estate | 164 | 20 | 185 | 410 | – | – | 779 |
Infrastructure loans | 64 | 121 | 151 | 764 | 13 | – | 1,113 |
Other loans | – | – | – | – | 41 | 123 | 164 |
Derivative financial assets | – | 28 | 1,686 | 649 | – | 14 | 2,377 |
Gilts – subject to repurchase agreements | – | 2,549 | – | – | – | – | 2,549 |
– | 264 | 193 | 387 | – | 199 | 1,043 | |
Other receivables | – | – | – | – | – | 60 | 60 |
Total | 2,290 | 5,371 | 7,161 | 8,154 | 214 | 7,336 | 30,526 |
| AAA | AA | A | BBB | BB or below | Unrated | Total | |
| 2022 (restated) | £m | £m | £m | £m | £m | £m | £m |
Units in liquidity funds | 1,170 | – | – | – | 4 | – | 1,174 |
Investment funds | – | – | – | – | – | 421 | 421 |
Debt securities and other fixed income securiti | 698 | 1,889 | 3,260 | 5,105 | 401 | – | 11,353 |
Deposits with credit institutions | – | 100 | 773 | 20 | 15 | – | 908 |
Loans secured by residential mortgages | – | – | – | – | – | 5,306 | 5,306 |
Loans secured by commercial mortgages | – | – | – | – | – | 584 | 584 |
Long income real estate | 139 | 7 | 37 | 64 | – | – | 247 |
Infrastr | 71 | 97 | 142 | 625 | 13 | – | 948 |
Other loans | – | – | – | – | 22 | 112 | 134 |
Derivative financial assets | – | – | 1,670 | 607 | – | – | 2,277 |
| Reinsurance | – | 276 | 195 | – | – | 198 | 669 |
Other receivables | – | – | – | – | – | 33 | 33 |
Total | 2,078 | 2,369 | 6,077 | 6,421 | 455 | 6,654 | 24,054 |
| Related financial | Securities | ||||
| As reported | Instruments | Cash collateral | collateral pledged | Net amount | |
| 2023 | £m | £m | £m | £m | £m |
Derivative assets | 2,362 | (1,917) | (376) | (67) | 2 |
Derivative liabilities | (2,471) | 1,917 | 338 | 211 | (5) |
Repurchase obligation | (2,569) | – | – | 2,569 | – |
| Related financial | Securities | ||||
| As reported | Instruments | Cash collateral | collateral pledged | Net amount | |
| 2022 (restated) | £m | £m | £m | £m | £m |
Derivative assets | 2,277 | (1,766) | (491) | (5) | 15 |
Derivative liabilities | (3,023) | 1,766 | 783 | 444 | (30) |
| 2023 | 2022 | |
| £m | £m | |
Deposits held in trust | 787 | 569 |
| Within one year or | |||||
| payable on demand | One to five years | Five to ten years | Over ten years | Total | |
| 2023 | £m | £m | £m | £m | £m |
Investment contract liabilities | 7 | 38 | – | – | 45 |
Subordinated debt | 47 | 598 | 285 | – | 930 |
Derivative financial liabilities | 1,463 | 4,273 | 5,725 | 17,642 | 29,103 |
Repurchase obligation | 2,178 | 478 | – | – | 2,656 |
Obligations for repayment of cash collateral received | 532 | – | – | – | 532 |
Other payables (excluding lease liability) | 11 | – | – | – | 11 |
| Within one year or | |||||
| payable on demand | One to five years | Five to ten years | Over ten years | Total | |
| 2022 (restated) | £m | £m | £m | £m | £m |
Investment contract liabilities | 8 | 31 | – | 1 | 40 |
Subordinated debt | 49 | 495 | 465 | – | 1,009 |
Derivative financial liabilities | 907 | 4,328 | 4,534 | 13,345 | 23,114 |
Obligations for repayment of cash collateral received | 623 | – | – | – | 623 |
Other payables (excluding lease liability) | 87 | – | – | – | 87 |
Solvency capital requirement | Minimum Group Solvency capital requirement | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Eligible own funds | 3,104 | 2,757 | 2,572 | 2,152 |
Capital requirement | (1,577) | (1,387) | (462) | (388) |
Excess own funds | 1,527 | 1,370 | 2,110 3 | 1,764 |
Solvency II Capital coverage ratio | 197% | 199% | 557% | 555% |
| Percentage of nominal | |||
| share capital and voting | |||
Principal activity | Regis | rights held | |
| Direct subsidiary | |||
Just Retirement Group Holdings Limited 5 | Holding company | Reigate | 100% |
| Partnership Assurance Group Limited | Holding company | Reigate | 100% |
| Indirect subsidiary | |||
| HUB Acquisitions Limited | Holding company | Reigate | 100% |
HUB Financial Solutions Limited | Distribution | Reigate | 100% |
| Just Re 1 Limited | Investment activity | Reigate | 100% |
| Just Re 2 Limited | Investment activity | Reigate | 100% |
| Just Retirement (Holdings) Limited | Holding company | Reigate | 100% |
Just Retirement (South Africa) Holdings (Pty) Limited | Holding company | South Africa | 100% |
Just Retirement Life (South Africa) Limited | Life assurance | South Africa | 100% |
Just Retirement Limited | Life assurance | Reigate | 100% |
| Percentage of nominal | |||
| share capital and voting | |||
Principal activity | Regis | rights held | |
| Indirect subsidiary continued | |||
| Just Retirement Management Services Limited | Management services | Reigate | 100% |
Just Retirement Money Limited | Provision of lifetime mortgage products | Reigate | 100% |
| Partnership Group Holdings Limited | Holding company | Reigate | 100% |
| Partnership Holdings Limited | Holding company | Reigate | 100% |
Partnership Home Loans Limited | Provision of lifetime mortgage products | Reigate | 100% |
Partnership Life Assurance Company Limited | Life assurance | Reigate | 100% |
| Partnership Services Limited | Management services | Reigate | 100% |
| TOMAS Online Development Limited | Software development | Belfast | 100% |
Enhanced Retirement Limited | Dormant | Reigate | 100% |
HUB Digital Solutions Limited | Dormant | Reigate | 100% |
| Pension Buddy Limited | |||
(formerly HUB Online Development Limited) | Dormant | Belfast | 100% |
HUB Pension Solutions Limited | Dormant | Reigate | 100% |
HUB Transfer Solutions Limited | Dormant | Reigate | 100% |
JRP Group Limited | Dormant | Reigate | 100% |
JRP Nominees Limited | Dormant | Reigate | 100% |
Just Annuities Limited | Dormant | Reigate | 100% |
Just Equity Release Limited | Dormant | Reigate | 100% |
Just Incorporated Limited | Dormant | Reigate | 100% |
Just Management Services (Proprietary) Limited | Dormant | South Africa | 100% |
Just Protection Limited | Dormant | Reigate | 100% |
| Just Retirement Finance plc | Holding company | Reigate | 100% |
Just Retirement Nominees Limited | Dormant | Reigate | 100% |
Just Retirement Solutions Limited | Dormant | Reigate | 100% |
PAG Finance Limited | Dormant | Jersey | 100% |
PAG Holdings Limited | Dormant | Jersey | 100% |
PASPV Limited | Dormant | Reigate | 100% |
PayingForCare Limited | Dormant | Reigate | 100% |
PLACL RE 1 Limited | Dormant | Reigate | 100% |
PLACL RE 2 Limited | Dormant | Reigate | 100% |
TOMAS Acquisitions Limited | Dormant | Reigate | 100% |
The Open Market Annuity Service Limited | Dormant | Belfast | 100% |
| HUB Pension Consulting (Holdings) Limited | Holding company | Reigate | 100% |
| HUB Pension Consulting Limited | Pension consulting | Reigate | 100% |
| Spire Platform Solutions Limited | Software development | Portsmouth | 33% |
White Rock Insurance (Gibraltar) PCC Limited | Protected cell company | Gibraltar | 100% |
Pineyard Unit Trust | Unit trust | Jersey | 100% |
| Associate | |||
TP2 Unit trust | Unit trust | Guernsey | 60% |
Comentis Ltd | Product development | Bristol | 13% |
| 2023 | 2022 | |
| £m | £m | |
Loans secured by commercial mortgages | 764 | 584 |
Long income real estate | 779 | 247 |
Asset backed securities | 7 | 7 |
Investment funds | 495 | 399 |
Liquidity funds | 1,141 | 1,174 |
Total | 3,186 | 2,411 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
| Assets | ||
Financial investments | 244 | 212 |
Trade and other receivables | – | 52 |
Cash and cash equivalents | 3 | 6 |
Total assets | 247 | 270 |
| Equity | ||
Partners capital | 327 | 327 |
Retained earnings | (80) | (57) |
Total equity | 247 | 270 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Net assets brought forward – GPUT | 270 | 275 |
Loss for the period | (23) | (5) |
Net assets at 31 December – GPUT | 247 | 270 |
Group’s share – GPUT | 148 | |
Group’s share – Other associates | 1 | 1 |
Carrying amount of associates | 149 | 194 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Fair value loss on financial investments | (15) | (5) |
Payments to unitholders | (8) | – |
Loss for the period | (23) | (5) |
1 | The Group’s share of the GPUT in the prior year included £30m related to recovery of Stamp Duty Land Tax by the GPUT on behalf of the Group, which was settled in 2023. |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Short-term employee benefits | 3 | 3 |
Share-based payments | 2 | 2 |
Total | 5 | 5 |