| Years ended 31 December | ||||
| 2024 | 2023 | |||
| Notes | £’million | £’million | ||
Interest income | 2 | |||
Interest expense | 2 | ( | ( | |
Net interest income | ||||
Fee and commission income | 3 | |||
Fee and commission expense | 3 | ( | ( | |
Net fee and commission income | ||||
(Loss)/gain on sale of assets 2 | 4 | ( | ||
Other income 1 | 5 | |||
Total income | ||||
General operating expenses | 6 | ( | ( | |
Depreciation and amortisation | 14, 15 | ( | ( | |
Impairment and write-offs of property, plant, equipment and intangible assets | 14, 15 | ( | ( | |
Total operating expenses | ( | ( | ||
Expected credit loss expense | 30 | ( | ( | |
(Loss)/profit before tax | ( | |||
Taxation | 9 | ( | ||
Profit for the year | ||||
| Other comprehensive income for the year | ||||
| Items which will be reclassified subsequently to profit or loss: | ||||
| Movement in respect of investment securities held at fair value through other comprehensive income (net of tax): | ||||
• | changes in fair value | 28 | ||
Total other comprehensive income | ||||
Total comprehensive profit for the year | ||||
| Profit per share | ||||
Basic (pence) | 36 | |||
Diluted (pence) | 36 |
| Years ended 31 December | |||
| 2024 | 2023 | ||
| Notes | £’million | £’million | |
Cash and balances with other banks | 11 | ||
Loans and advances to customers | 12 | ||
Investment securities held at fair value through other comprehensive income | 13 | ||
Investment securities held at amortised cost | 13 | ||
Derivative financial assets | 21 | ||
Property, plant and equipment | 14 | ||
Intangible assets | 15 | ||
Prepayments and accrued income | 16 | ||
Deferred tax assets | 9 | ||
Other assets | 17 | ||
Total assets | |||
Deposits from customers | 18 | ||
Deposits from central banks | 19 | ||
Debt securities | 20 | ||
Repurchase agreements | 10 | ||
Derivative financial liabilities | 21 | ||
Lease liabilities | 22 | ||
Deferred grants | 23 | ||
Provisions | 24 | ||
Deferred tax liability | 9 | ||
Other liabilities | 25 | ||
Total liabilities | |||
Share premium | 26 | ||
Retained earnings | 27 | ||
Other reserves | 28 | ||
Total equity | |||
Total equity and liabilities |
| Called-up | Share | ||||||
| share | Share | Merger | Retained | FVOCI | option | Total | |
| capital | premium | reserve | earnings | reserve | reserve | equity | |
| £’million | £’million | £’million | £’million | £’million | £’million | £’million | |
Balance as at 1 January 2024 | ( | ||||||
Profit for the year | |||||||
Other comprehensive income (net of tax) relating to investment securities designated at fair value through other comprehensive income | |||||||
Total comprehensive income | |||||||
Equity–settled share based payment charges | |||||||
Transfer of b/f share option reserve | ( | ||||||
Balance as at 31 December 2024 | ( | ||||||
Balance as at 1 January 2023 | ( | ( | |||||
Profit for the year | |||||||
Other comprehensive income (net of tax) relating to investment securities designated at fair value through other comprehensive income | |||||||
Total comprehensive income | |||||||
Net share option movements | |||||||
Cancellation of Metro Bank PLC share capital and share premium | ( | ||||||
Issuance of Metro Bank Holdings PLC share capital | ( | ||||||
Bonus issuance | ( | ||||||
Capital reduction of Metro Bank Holdings PLC share capital | ( | ||||||
Shares issued | |||||||
Cost of shares issued | ( | ( | |||||
Balance as at 31 December 2023 | ( |
| Years ended 31 December | |||
| 2024 | 2023 | ||
| Notes | £’million | £’million | |
| Reconciliation of profit/(loss) before tax to net cash flows from operating activities: | |||
(Loss)/profit before tax | ( | ||
Adjustments for non-cash items | 37 | ( | ( |
Interest received | |||
Interest paid | ( | ( | |
Changes in other operating assets | |||
Changes in other operating liabilities | ( | ( | |
Net cash (outflows)/inflows from operating activities | ( | ||
| Cash flows from investing activities | |||
Sales, redemptions and paydowns of investment securities | |||
Purchase of investment securities | ( | ( | |
Purchase of property, plant and equipment | 14 | ( | ( |
Purchase and development of intangible assets | 15 | ( | ( |
Net cash inflows from investing activities | |||
| Cash flows from financing activities | |||
Repayment of capital element of leases | 22 | ( | ( |
Issuance of new shares | 26 | ||
Cost of share issuance | 26 | ( | |
Issuance of debt securities | 20 | ||
Cost of debt issuance | 20 | ( | |
Net cash (outflows)/inflows from financing activities | ( | ||
Net (decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at start of year | 11 | ||
Cash and cash equivalents at end of year | 11 |
| Note 15 | |||
| 2024 | 2023 | |
| £’million | £’million | |
Cash and balances held with other banks | 193.1 | 120.9 |
Loans and advances to customers | 586.2 | 599.9 |
Investment securities held at amortised cost | 126.1 | 118.6 |
Investment securities held at FVOCI | 18.3 | 6.8 |
Interest income calculated using the effective interest rate method | 923.7 | 846.2 |
Derivatives in hedge relationships | 11.7 | 9.5 |
Total interest income | 935.4 | 855.7 |
| 2024 | 2023 | |
| £’million | £’million | |
Deposits from customers | 303.6 | 147. 8 |
Deposits from central banks | 124.2 | 161.3 |
Debt securities | 84.8 | 55.7 |
Lease liabilities | 12.4 | 13.1 |
Repurchase agreements | 26.5 | 50.1 |
Interest expense calculated using the effective interest rate method | 551.5 | 428.0 |
Derivatives in hedge relationships | 6.0 | 15.8 |
Total interest expense | 55 7.5 | 443.8 |
Product or service | Nature, timing and satisfaction of performance obligations and payment terms |
| Service charges and other | We levy a range of standard charges and fees for account maintenance or |
| fee income | specific account services. Where the fee is earned upon the execution of |
| a significant act at a point in time, for example CHAPS payment charges, | |
| these are recognised as revenue when the act is completed for the | |
| customer. Where the income is earned from the provision of services, for | |
| example an account maintenance fee, this is recognised as revenue over | |
| time when the service is delivered. | |
| Safe deposit box | Revenue is recognised over the period the customer has access to the |
| box from the date possession is taken. Safe deposit box fees are billed | |
| on either a monthly or annual basis with a standard set price payable | |
| dependent on the size of the box. | |
ATM and interchange fees | Where we earn fees from our ATMs or from interchange this is |
| recognised at the point the service is delivered. |
| 2024 | 2023 | |
| £’million | £’million | |
Service charges and other fee income | 38.6 | 36.8 |
Safe deposit box income | 19.0 | 18.2 |
ATM and interchange fees | 40.4 | 40.0 |
Fee and commission income | 98.0 | 95.0 |
Fee and commission expense | (4.8) | (4.6) |
Total net fee and commission income | 93.2 | 90.4 |
| 2024 | 2023 | |
| £’million | £’million | |
Investment securities held at amortised cost | – | 2.9 |
Loan portfolios | (101.4) | (0.2) |
Total net (loss)/gain on sale of assets | (101.4) | 2.7 |
Product or service | Nature, timing and satisfaction of performance obligations and payment terms |
Foreign currency transactions Gains on foreign currency transactions is the spread earned on foreign | currency transactions performed for our customers along with any |
| associated fees. It is recognised at the point in time that the exchange is | |
| executed. | |
| Rental income | Rental income is primarily earned from the letting out of surplus space in |
| some of our properties. The revenue is recognised on a straight-line basis | |
| over the life of the lease. | |
| Deferred grant income | Deferred grant income relates to amounts recognised in relation to |
| the amounts drawn down against the Capability and Innovation Fund | |
| (C&I) award (further details of which can be found in note 23). Income is | |
| recognised in line with the delivery of the commitments we agreed to as | |
| part of the bid. | |
| Other income | Other income primarily consists of hedge ineffectiveness, foreign |
| currency differences arising on translation and movements in financial | |
| assets and liabilities held at fair value through profit and loss. |
| 2024 | 2023 | |
| £’million | £’million | |
Foreign currency transactions | 29.7 | 34.0 |
Rental income | 1.3 | 1.1 |
Deferred grant income | 3.4 | 2.4 |
Gain on debt extinguishment | – | 100.0 |
Other | 1.2 | 6.4 |
Total other income | 35.6 | 143.9 |
| 2024 | 2023 | |
| £’million | £’million | |
People costs (note 7) | 209.6 | 241.2 |
Information technology costs | 60.1 | 59.7 |
Occupancy costs | 30.9 | 31.7 |
Money transmission and other banking-related costs | 49.3 | 49.2 |
Transformation costs | 31.1 | 20.2 |
Remediation costs | 21.3 | – |
Capability and Innovation Fund costs 1 | 3.4 | 2.4 |
Legal and regulatory fees | 9.0 | 7.0 |
Professional fees 2 | 27.7 | 23.2 |
Printing, postage and stationery costs | 7.5 | 7.2 |
Travel costs | 1.4 | 1.5 |
Marketing costs | 9.4 | 7.7 |
Costs associated with capital raise | 0.1 | 26.0 |
Holding company related costs | – | 1.8 |
Other | 28.2 | 24.1 |
Total general operating expenses | 489.0 | 502.9 |
| 2024 | 2023 | |
| £’million | £’million | |
Wages and salaries 1 | 174.0 | 201.7 |
Social security costs 1 | 20.7 | 21.8 |
Pension costs 1 | 12.9 | 14.5 |
Equity-settled share-based payments | 2.0 | 3.2 |
Total people costs | 209.6 | 241.2 |
2024 | 2023 | |
Customer-facing | 1,437 | 1,985 |
Non-customer-facing | 2,018 | 2,301 |
Total number of persons employed | 3,455 | 4,286 |
| 2024 | 2023 | |
| £’000 | £’000 | |
Audit of the Group and Company financial statements | 105 | 54 |
Audit of the financial statements of the Company’s subsidiaries | 2,783 | 2,309 |
Audit-related assurance services | 162 | 144 |
Other assurance services | – | 555 |
Total fees payable to our auditors | 3,050 | 3,062 |
| 2024 | 2023 | |
| £’million | £’million | |
| Current tax | ||
Current tax | – | (0.1) |
Adjustment in respect of prior years | – | – |
Total current tax credit/(expense) | – | (0.1) |
| Deferred tax | ||
Origination and reversal of temporary differences | 254.1 | (0.5) |
Effect of changes in tax rates | – | (0.4) |
Adjustment in respect of prior years | 0.5 | – |
Total deferred tax credit/(expense) | 254.6 | (0.9) |
Total tax credit/(expense) | 254.6 | (1.0) |
| Effective | Effective | |||
| 2024 | tax rate | 2023 | tax rate | |
| £’million | % | £’million | % | |
Accounting (loss)/profit before tax | (212.1) | 30.5 | ||
Tax credit/(expense) at statutory tax rate of 25% (2023: 23.5%) | 53.0 | 25.0% | ( 7. 2) | 23.5% |
| Tax effects of: | ||||
Non-deductible expenses – depreciation on non-qualifying fixed assets | (3.0) | (1.4%) | (2.5) | 8.3% |
Non-deductible expenses – investment property impairment | – | – | – | – |
Non-deductible expenses – remediation | – | – | – | – |
Non-deductible expenses – other | ( 7.7 ) | (3.6%) | (0.8) | 2.6% |
Impact of intangible asset write-off on research and development deferred tax liability | – | – | 0.1 | (0.3%) |
Share-based payments | (0.2) | (0.1%) | (1.2) | 3.9% |
Adjustment in respect of prior years | 0.6 | 0.3% | – | – |
Current year losses for which no deferred tax asset has been recognised | – | – | (15.4) | 50.5% |
Losses offset against current year profits | – | – | 1.1 | (3.6%) |
Movement in recognised DTA for unused tax losses | 211.9 | 99.9% | 1.8 | (5.9%) |
Effect of changes in tax rates | – | – | (0.4) | 1.3% |
Income not taxable | – | – | 23.5 | ( 7 7.0%) |
Tax credit/(expense) reported in the consolidated income statement | 254.6 | 120.0% | (1.0) | 3.3% |
31 December 2024 | 31 December 2023 | |||||||||||
| Investment | Investment | |||||||||||
| securities | Share- | Property, | securities | Share- | Property, | |||||||
| Unused | and | based | plant and | Intangible | Unused | and | based | plant and | Intangible | |||
| tax losses | impairments | payments | equipment | assets | Total | tax losses | impairments | payments | equipment | assets | Total | |
| £’million | £’million | £’million | £’million | £’million | £’million | £’million | £’million | £’million | £’million | £’million | £’million | |
Deferred tax assets | 269 | 1 | 1 | – | – | 271 | 14 | 2 | 1 | – | – | 17 |
Deferred tax liabilities | – | 3 | – | (31) | (3) | (31) | – | 4 | – | (29) | (5) | (30) |
Deferred tax assets (net) | 269 | 4 | 1 | (31) | (3) | 240 | 14 | 6 | 1 | (29) | (5) | (13) |
1 January | 14 | 6 | 1 | (29) | (5) | (13) | 12 | 7 | 1 | (26) | (6) | (12) |
Prior year movement | (1) | (1) | – | – | 1 | (1) | ||||||
Income statement | 256 | – | – | (2) | 1 | 255 | 2 | (1) | – | (3) | 1 | (1) |
Other comprehensive expenses | – | (1) | – | – | – | (1) | – | – | – | – | – | – |
31 December | 269 | 4 | 1 | (31) | (3) | 240 | 14 | 6 | 1 | (29) | (5) | (13) |
| 31 December 2024 | ||||
| Fair value | ||||
| through | ||||
| profit and | Amortised | |||
| loss | FVOCI | cost | Total | |
| £’million | £’million | £’million | £’million | |
| Assets | ||||
Loans and advances to customers | – | – | 9,013 | 9,013 |
Investment securities | – | 377 | 4,113 | 4,490 |
Derivative financial assets | 16 | – | – | 16 |
| Liabilities | ||||
Deposits from customers | – | – | 14,458 | 14,458 |
Deposits from central bank | – | – | 400 | 400 |
Debt securities | – | – | 675 | 675 |
Derivative financial liabilities | 1 | – | – | 1 |
Repurchase agreements | – | – | 391 | 391 |
| 31 December 2023 | ||||
| Fair value | ||||
| through | ||||
| profit | Amortised | |||
| and loss | FVOCI | cost | Total | |
| £’million | £’million | £’million | £’million | |
| Assets | ||||
Loans and advances to customers | – | – | 12,297 | 12,297 |
Investment securities | – | 476 | 4,403 | 4,879 |
Derivative financial assets | 36 | – | – | 36 |
| Liabilities | ||||
Deposits from customers | – | – | 15,623 | 15,623 |
Deposits from central bank | – | – | 3,050 | 3,050 |
Debt securities | – | – | 694 | 694 |
Repurchase agreements | – | – | 1,191 | 1,191 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’million | £’million | |
Unrestricted balances with the Bank of England | 2,585 | 3,642 |
Cash and unrestricted balances with other banks | 111 | 191 |
Money market placements | 115 | 58 |
Total cash and balances with other banks | 2,811 | 3,891 |
31 December 2024 | 31 December 2023 | |||||
| Gross | Net | Gross | Net | |||
| carrying | ECL | carrying | carrying | ECL | carrying | |
| amount | allowance | amount | amount | allowance | amount | |
| £’million | £’million | £’million | £’million | £’million | £’million | |
Consumer lending | 745 | (108) | 637 | 1,297 | (108) | 1,189 |
Retail mortgages | 5,145 | (15) | 5,130 | 7,817 | (19) | 7,798 |
Commercial lending | 3,314 | (68) | 3,246 | 3,382 | (72) | 3,310 |
Total loans and advances to customers | 9,204 | (191) | 9,013 | 12,496 | (199) | 12,297 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’million | £’million | |
Overdrafts | 39 | 40 |
Credit cards | 20 | 28 |
Term loans | 679 | 1,219 |
Consumer auto-finance | 7 | 10 |
Total consumer lending | 745 | 1,297 |
Residential owner occupied | 3,692 | 5,851 |
Retail buy-to-let | 1,453 | 1,966 |
Total retail mortgages | 5,145 | 7,817 |
Total retail lending | 5,890 | 9,114 |
Professional buy-to-let | 283 | 465 |
Bounce back loans | 346 | 524 |
Coronavirus business interruption loans | 47 | 86 |
Recovery loan scheme 1 | 260 | 328 |
Core commercial lending | 1,599 | 1,341 |
Commercial term loans | 2,535 | 2,744 |
Overdrafts and revolving credit facilities | 220 | 172 |
Credit cards | 7 | 4 |
SME Asset Finance Limited and SME Invoice Finance Limited | 552 | 462 |
Total commercial lending | 3,314 | 3,382 |
Gross loans and advances to customers | 9,204 | 12,496 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’million | £’million | |
Investment securities held at FVOCI | 377 | 476 |
Investment securities held at amortised cost | 4,113 | 4,403 |
Total investment securities | 4,490 | 4,879 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’million | £’million | |
Sovereign bonds | 149 | 220 |
Covered bonds | 83 | 112 |
Multi-lateral development bank bonds | 145 | 144 |
Total investment securities held at FVOCI | 377 | 476 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’million | £’million | |
Sovereign bonds | 875 | 938 |
Residential mortgage-backed securities | 876 | 954 |
Covered bonds | 478 | 594 |
Multi-lateral development bank bonds | 1,576 | 1,729 |
Asset backed securities | 308 | 188 |
Total investment securities held at amortised cost | 4,113 | 4,403 |
Leasehold improvements | Lower of the remaining life of the lease or the |
| useful life of the asset | |
Freehold land | Not depreciated |
Buildings | Up to 50 years |
Fixtures, fittings and equipment | 5 years |
IT hardware | 3 to 5 years |
| 2024 | |||||||
| Freehold | Fixtures, | ||||||
| Investment | Leasehold | land and | fittings and | IT | Right-of-use | ||
| property | improvements | buildings | equipment | hardware | assets | Total | |
| £’million | £’million | £’million | £’million | £’million | £’million | £’million | |
| Cost | |||||||
1 January 2024 | 12 | 256 | 386 | 23 | 10 | 279 | 966 |
Additions | – | 1 | 37 | – | 2 | 1 | 41 |
Disposals | – | – | – | – | – | (25) | (25) |
Transfers | – | (13) | 13 | – | – | – | – |
31 December 2024 | 12 | 244 | 436 | 23 | 12 | 255 | 982 |
| Accumulated depreciation | |||||||
1 January 2024 | 8 | 79 | 42 | 21 | 4 | 89 | 243 |
Depreciation charge | – | 5 | 12 | 1 | 4 | 12 | 34 |
Impairments | – | – | – | – | – | 1 | 1 |
Disposals | – | – | – | – | – | (7) | (7) |
Transfers | – | (3) | 3 | – | – | – | – |
31 December 2024 | 8 | 81 | 57 | 22 | 8 | 95 | 271 |
Net book value | 4 | 163 | 379 | 1 | 4 | 160 | 711 |
| 2023 | |||||||
| Freehold | Fixtures, | ||||||
| Investment | Leasehold | land and | fittings and | IT | Right-of-use | ||
| property | improvements | buildings | equipment | hardware | assets | Total | |
| £’million | £’million | £’million | £’million | £’million | £’million | £’million | |
| Cost | |||||||
1 January 2023 | 12 | 261 | 372 | 22 | 8 | 283 | 958 |
Additions | – | – | 9 | 1 | 2 | – | 12 |
Disposals | – | – | – | – | – | (4) | (4) |
Transfers | – | (5) | 5 | – | – | – | – |
31 December 2023 | 12 | 256 | 386 | 23 | 10 | 279 | 966 |
| Accumulated depreciation | |||||||
1 January 2023 | 8 | 69 | 34 | 20 | 2 | 77 | 210 |
Depreciation charge | – | 13 | 5 | 1 | 2 | 13 | 34 |
Disposals | – | – | – | – | – | (1) | (1) |
Transfers | – | (3) | 3 | – | – | – | – |
31 December 2023 | 8 | 79 | 42 | 21 | 4 | 89 | 243 |
Net book value | 4 | 177 | 344 | 2 | 6 | 190 | 723 |
Core banking software 1 | up to 20 years |
Other banking software | 3 to 10 years |
Software licences | licence period |
Brands | 5 years |
| 2024 | ||||
| Goodwill | Brands | Software | Total | |
| £’million | £’million | £’million | £’million | |
| Cost | ||||
1 January 2024 | 10 | 2 | 355 | 367 |
Additions | – | – | 19 | 19 |
Write-offs | – | – | (85) | (85) |
31 December 2024 | 10 | 2 | 289 | 301 |
| Accumulated amortisation | ||||
1 January 2024 | – | 1 | 173 | 174 |
Amortisation charge | – | – | 43 | 43 |
Write-offs | – | – | (42) | (42) |
31 December 2024 | – | 1 | 174 | 175 |
Net book value | 10 | 1 | 115 | 126 |
| 2023 | ||||
| Goodwill | Brands | Software | Total | |
| £’million | £’million | £’million | £’million | |
| Cost | ||||
1 January 2023 | 10 | 2 | 338 | 350 |
Additions | – | – | 26 | 26 |
Write-offs | – | – | (9) | (9) |
31 December 2023 | 10 | 2 | 355 | 367 |
| Accumulated amortisation | ||||
1 January 2023 | – | – | 134 | 134 |
Amortisation charge | – | 1 | 43 | 44 |
Write-offs | – | – | (4) | (4) |
31 December 2023 | – | 1 | 173 | 174 |
Net book value | 10 | 1 | 182 | 193 |
| 31 December | |
| 2024 | |
| £’million | |
SME Asset Finance Limited and SME Invoice Finance Limited | 4 |
Retail bank | 6 |
Total | 10 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’million | £’million | |
Prepayments | 36 | 42 |
Accrued income 1 | 56 | 75 |
VAT receivable | 1 | 1 |
Total prepayments and accrued income | 93 | 118 |
Current portion | 93 | 118 |
Non-current portion | – | – |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’million | £’million | |
Cash pledged as collateral | 53 | 50 |
Amounts owed by group undertaking | 1 | – |
Other 1 | 28 | 58 |
Total other assets | 82 | 108 |
Current portion | 27 | 55 |
Non-current portion | 55 | 53 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’million | £’million | |
Deposits from retail customers | 7,753 | 8,943 |
Deposits from commercial customers | 6,705 | 6.680 |
Total deposits from customers | 14,458 | 15,623 |
| 31 December | 31 December | ||
| 2024 | 2023 | ||
| £’million | £’million | ||
Demand: current accounts | 5,791 | 5,696 | |
Demand: savings accounts | 7,53 | 4 | 7,827 |
Fixed term: savings accounts | 1,133 | 2,100 | |
Total deposits from customers | 14,458 | 15,623 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’million | £’million | |
Amounts drawn down under TFSME | 400 | 3,050 |
Deposits from central banks | 400 | 3,050 |
| Amount | ||||||
| issued | Coupon | Maturity | ||||
Name | Issue date | Currency | £’million | rate | Call date | date |
| Fixed rate reset callable | ||||||
(MREL) notes | 30/11/2023 | GBP | 525 | 12.00% | 30/04/28 | 30/04/29 |
| Fixed rate reset callable | ||||||
subordinated (Tier 2) notes | 30/11/2023 | GBP | 150 | 14.00% | 30/04/29 | 30/04/34 |
| 2024 | 2023 | |
| £’million | £’million | |
1 January | 694 | 571 |
Issuances | – | 675 |
Redemption | – | (500) |
Haircut | – | (100) |
Costs associated with issuance | – | (5) |
Movements in micro hedging | (20) | 50 |
Unwind of issuance costs | 1 | 3 |
31 December | 675 | 694 |
31 December 2024 | 31 December 2023 | |||||
| Notional | Carrying amount | Notional | Carrying amount | |||
| contract | contract | |||||
| amount | Asset | Liability | amount | Asset | Liability | |
| £’million | £’million | £’million | £’million | £’million | £’million | |
Interest rate swaps – Designated as hedging instruments | 1,253 | 16 | – | 1,205 | 36 | – |
Interest rate swaps – Designated as held at fair value through profit and loss | 502 | 7 | (7) | 1,200 | 31 | (31) |
Foreign currency swaps – Designated as held at fair value through profit and loss | 50 | – | (1) | 63 | – | – |
Total | 1,805 | 23 | (8) | 2,468 | 67 | (31) |
Derivative netting | (502) | (7) | 7 | (1,200) | (31) | 31 |
Grand total | 1,303 | 16 | (1) | 1,268 | 36 | – |
31 December 2024 | 31 December 2023 | |||||
| Notional | Carrying amount | Notional | Carrying amount | |||
| contract | contract | |||||
| amount | Asset | Liability | amount | Asset | Liability | |
| £’million | £’million | £’million | £’million | £’million | £’million | |
Interest rate swaps | 1,253 | 16 | – | 1,205 | 36 | – |
Total derivatives designated as fair value hedges | 1,253 | 16 | – | 1,205 | 36 | – |
31 December 2024 | 31 December 2023 | |||||
| Accumulated | Accumulated | |||||
| amount of fair value | amount of fair value | |||||
| hedge adjustments | hedge adjustments | |||||
| included in the | included in the | |||||
| carrying amount of | carrying amount of | |||||
| Carrying amount | the hedged item | Carrying amount | the hedged item | |||
| Assets | Liabilities | Assets | Liabilities | |||
| £’million | £’million | £’million | £’million | £’million | £’million | |
Fixed rate debt issuance 2 | – | (675) | (4) | – | (694) | (24) |
Fixed rate investment securities at FVOCI 3 | 293 | – | (8) | 238 | – | (7) |
Fixed rate investment securities at amortised cost 4 | 271 | – | – | 271 | – | 1 |
Fixed rate loans 1 | 1 | – | – | 3 | – | – |
Total hedges designated as fair value hedges | 565 | (675) | (12) | 512 | (694) | (30) |
| 2024 | 2023 | |
| £’million | £’million | |
1 January | 234 | 248 |
Additions and modifications | 1 | – |
Disposals | (20) | (4) |
Lease payments made | (22) | (23) |
Interest on lease liabilities | 12 | 13 |
31 December | 205 | 234 |
Current | 19 | 22 |
Non-current | 186 | 212 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’million | £’million | |
Within one year | 20 | 22 |
Due in one to five years | 74 | 83 |
Due in more than five years | 101 | 145 |
Total | 195 | 250 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’million | £’million | |
Within one year | 1 | 1 |
Due in one to five years | 2 | 3 |
Due in more than five years | 3 | 3 |
Total | 6 | 7 |
31 December 2024 | 31 December 2023 | |||||
| Total future | Unearned | Total future | Unearned | |||
| minimum | finance | Present | minimum | finance | Present | |
| payments | income | value | payments | income | value | |
| £’million | £’million | £’million | £’million | £’million | £’million | |
Within one year | 6 | (1) | 5 | 6 | (1) | 5 |
Due in one to five years | 11 | (1) | 10 | 10 | (1) | 9 |
Due in more than five years | – | – | – | – | – | – |
Total | 17 | (2) | 15 | 16 | (2) | 14 |
| 2024 | 2023 | |
| £’million | £’million | |
1 January | 16 | 17 |
Released to the income statement | (3) | (1) |
31 December | 13 | 16 |
Provision | Description |
| Customer | We are committed to doing the right thing but occasionally we identify issues |
| remediation | that have caused detriment as a result of our actions. |
| Where we have to refund costs to customers we provide for this at the point the | |
| obligation arises. The amounts recognised include any associated interest due. | |
| Dilapidations | Dilapidations provisions are recognised in regard to certain properties we lease. |
| The majority of our stores and offices have an automatic right to renewal at | |
| the end of the lease under the provisions of the Landlord and Tenant Act 1954. | |
| Where this is the case we do not provide for restorations on these sites since | |
| we have no intention of vacating at the end of the lease term. For sites that | |
| are outside the Landlord and Tenant Act 1954, or sites within the Landlord and | |
| Tenant Act 1954 where we think there is a chance we will vacate a site at the end | |
| of its lease, a provision is made for dilapidations. The provision is made in line | |
| with the underlying obligations contained within the lease. | |
| Legal and | Provisions are made relating to the outcome of legal cases and regulatory |
| regulatory | investigations based on our best estimate of settlement following consultation |
| with our lawyers and advisors. The inclusion of a provision does not constitute | |
| any admission of wrongdoing or legal liability. Details of individual cases are | |
| provided where these are material to our financial statements and disclosure | |
| would not be prejudicial to the outcome of the case. | |
| Onerous | Onerous contract provisions are recognised when the unavoidable costs of |
| contracts | meeting the obligations under the contract exceed the economic benefits we |
| expect to be received under it. The provision is recognised as the net cost of | |
| exiting from the contract, which is the lower of the cost of fulfilling it and any | |
| compensation or penalties arising from failure to fulfil it. | |
| Restructuring | Restructuring provisions are recognised at the point we have developed |
| a detailed formal plan and we have raised a valid expectation that it will | |
| be implemented. This is typically at the point the plan is announced to affected | |
| colleagues. | |
Other provisions | Other provisions consist of other sundry amounts that are provided for in the |
| ordinary course of our business. |
| 2024 | |||||||
| Customer | Onerous | Legal and | Other | ||||
| Restructuring | remediation | Dilapidations | contracts | regulatory | provisions | Total | |
| £’million | £’million | £’million | £’million | £’million | £’million | £’million | |
1 January 2024 | 15 | 3 | 1 | 2 | – | 2 | 23 |
Additions | 8 | – | – | 3 | – | – | 11 |
Released | (1) | (2) | – | – | – | – | (3) |
Utilised | (20) | – | – | – | – | – | (20) |
31 December 2024 | 2 | 1 | 1 | 5 | – | 2 | 11 |
| 2023 | |||||||
| Customer | Legal and | Onerous | Other | ||||
| remediation | Dilapidations | regulatory | contracts | Restructuring | provisions | Total | |
| £’million | £’million | £’million | £’million | £’million | £’million | £’million | |
1 January 2023 | 1 | 1 | – | 2 | – | 3 | 7 |
Additions | 2 | – | – | – | 15 | – | 17 |
Released | – | – | – | – | – | (1) | (1) |
Utilised | – | – | – | – | – | – | – |
31 December 2023 | 3 | 1 | – | 2 | 15 | 2 | 23 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’million | £’million | |
Trade creditors | 1 | 1 |
Taxation and social security costs | 8 | 8 |
Accruals 1 | 107 | 146 |
Deferred income | 24 | 37 |
Other liabilities | 105 | 75 |
Total other liabilities | 245 | 267 |
Current portion | 211 | 253 |
Non-current portion | 34 | 14 |
| 2024 | 2023 | |
| £’million | £’million | |
1 January | – | – |
Bonus issuance | – | 965 |
Capital reduction | – | (965) |
31 December | – | – |
| 2024 | 2023 | |
| £’million | £’million | |
1 January | 144 | 1,964 |
Cancellation of Metro Bank PLC share premium | – | (1,964) |
Share issuance | – | 150 |
Cost of share issuance | – | (6) |
31 December | 144 | 144 |
| 2024 | 2023 | |
| £’million | £’million | |
1 January | – | – |
Issuance of Metro Bank Holdings PLC share capital | – | 965 |
Bonus issuance | – | (965) |
31 December | – | – |
| 2024 | 2023 | |
| £’million | £’million | |
1 January | 23 | 20 |
Equity-settled share-based payment charges (note 7) | 2 | 3 |
Transfer of b/f share option reserve | (1) | – |
31 December | 24 | 23 |
| 2024 | 2023 | |
| £’million | £’million | |
1 January | (11) | (13) |
Changes in fair value | 5 | 3 |
Deferred tax movements | (1) | (1) |
31 December | (7) | (11) |
| 2024 | 2023 | |
| £’million | £’million | |
1 January | 978 | (1,015) |
Profit for the year | 43 | 29 |
Cancellation of Metro Bank PLC share capital and share premium | – | 1,964 |
Issuance of Metro Bank Holdings PLC share capital | – | 965 |
Capital reduction of Metro Bank Holdings PLC share capital | – | (965) |
Transfer of b/f share option reserve | 1 | – |
31 December | 1,022 | 978 |
2024 | 2023 | |||
| Weighted | Weighted | |||
| average | average | |||
| Number | exercise | Number | exercise | |
| of options | price | of options | price | |
| ‘000 | £ | ‘000 | £ | |
Outstanding at 1 January | 16,235 | 5.24 | 13,326 | 6.61 |
Granted | 613 | 0.00 | 3,429 | 0.00 1 |
Exercised | (559) | 0.00 | (259) | 0.03 |
Lapsed | (1,278) | 7.54 | (261) | 10.46 |
Outstanding at 31 December | 15,011 | 5.03 | 16,235 | 5.26 |
Exercisable at 31 December | 7,608 | 9.92 | 7,931 | 10.54 |
2024 | 2023 | |||
| Weighted | Weighted | |||
| average | average | |||
| Number | remaining | Number | remaining | |
| of options | contractual | of options | contractual | |
| Exercise price | ‘000 | life years | ‘000 | life years |
£0.00 1 | 9,174 | 7.7 | 10,255 | 8.7 |
£0.00 2 | 570 | 9.6 | – | – |
£0.93 | 1,972 | 5.3 | 2,011 | 6.3 |
£7.9 4 | 651 | 4.2 | 654 | 5.2 |
£12.00 | – | 0.0 | – | 0.0 |
£13.00 | – | 0.0 | 60 | 0.2 |
£13.50 | – | 0.0 | 616 | 0.8 |
£14.00 | 194 | n/a | 194 | n/a |
£16.00 | 615 | n/a | 611 | n/a |
£20.00 | 445 | 1.2 | 444 | 2.2 |
£32.73 | 633 | 2.2 | 633 | 3.2 |
£35.36 | 757 | 3.2 | 757 | 4.2 |
Total | 15,011 | 6.2 | 16,235 | 7.3 |
| 2024 | |
| awards | |
Risk-free interest rate | 4.19% to 4.77% |
Expected life | 1 to 7 years |
Volatility | 176% |
Expected dividend yield | nil |
Share price at grant date | £0.31 |
Exercise price | £0.00 |
Stage | Description | ECL recognised |
| Stage 1 | Financial assets that have had no significant increase in credit risk since initial recognition | 12-month ECL |
| or that have low credit risk (high quality investment securities only) at the reporting date. | Total losses expected on defaults which may occur within the next 12 months. Losses are | |
| adjusted for probability-weighted macroeconomic scenarios. | ||
| Stage 2 | Financial assets that have had a significant increase in credit risk since initial recognition | Lifetime ECL |
| but that do not have objective evidence of impairment. | Losses expected on defaults which may occur at any point in a loan’s lifetime. Losses are | |
| adjusted for probability-weighted macroeconomic scenarios. | ||
| Stage 3 | Financial assets that are credit impaired at the reporting date. | Lifetime ECL |
| A financial asset is credit impaired when it has met the definition of default. We define | Losses expected on defaults which may occur at any point in a loan’s lifetime. Losses are | |
| default to have occurred when a loan is greater than 90 days past due or where the | adjusted for probability-weighted macroeconomic scenarios. | |
| borrower is considered unlikely to pay. | Interest income is calculated on the carrying amount of the loan net of credit allowance. | |
| POCI | Financial assets that have been purchased and had objective evidence of being non- | Lifetime ECL |
| performing or credit impaired at the point of purchase. | At initial recognition, POCI assets do not carry an impairment allowance. Lifetime ECL | |
| are incorporated into the calculation of the asset’s effective interest rate. Subsequent | ||
| changes to the estimate of lifetime ECL are recognised as a loss allowance. |
31 December 2024 | 31 December 2023 | ||||||||
2025 | 2026 | 2027 | 2028 | 2024 | 2025 | 2026 | 2027 | ||
| Interest rates (%) – | Baseline | 4.5% | 4.2% | 3.9% | 4.0% | 5.1% | 4.7% | 4.3% | 4.2% |
| five-year mortgage rate | Upside | 4.7% | 4.3% | 4.0% | 4.0% | 5.3% | 4.7% | 4.3% | 4.2% |
Downside | 3.5% | 2.4% | 2.4% | 3.1% | 3.7% | 2.7% | 2.6% | 2.6% | |
Severe downside | 2.8% | 2.1% | 2.0% | 2.4% | 3.3% | 2.2% | 2.2% | 2.2% | |
UK unemployment (%) | Baseline | 4.4% | 4.5% | 4.6% | 4.7% | 4.6% | 4.7% | 4.7% | 4.8% |
Upside | 3.8% | 3.6% | 3.8% | 4.1% | 4.1% | 3.8% | 3.9% | 4.2% | |
Downside | 6.3% | 7. 2% | 7. 3% | 6.9% | 6.5% | 7.4% | 7.4% | 7.0% | |
Severe downside | 7.5% | 8.3% | 8.2% | 8.0% | 7.7 % | 8.5% | 8.4% | 8.1% | |
| UK HPI – | Baseline | 2.2% | 3.9% | 2.6% | 1.5% | (6.2%) | 3.1% | 4.7% | 2.6% |
| % change year-on-year | Upside | 16.6% | 7.0% | 0.1% | (2.6%) | 7.0% | 6.3% | 2.1% | (1.5%) |
Downside | (9.0%) | (5.6%) | 1.9% | 4.2% | (16.5%) | (6.3%) | 4.0% | 5.4% | |
Severe downside | (15.2%) | (9.6%) | 2.3% | 2.9% | (22.2%) | (10.3%) | 4.4% | 4.1% | |
| UK GDP – | Baseline | 2.1% | 1.2% | 2.1% | 1.4% | 0.4% | 1.0% | 1.3% | 1.4% |
| % change year-on-year | Upside | 5.6% | 1.4% | 2.0% | 1.5% | 3.9% | 1.2% | 1.3% | 1.4% |
Downside | (3.5%) | 1.5% | 3.3% | 1.4% | (5.6%) | 1.3% | 2.6% | 1.4% | |
Severe downside | (4.6%) | 0.1% | 4.6% | 2.3% | ( 7.1%) | (0.2%) | 4.2% | 2.4% | |
| UK commercial real estate index, | Baseline | (0.9%) | 0.4% | (0.3%) | (1.3%) | (4.2%) | 0.8% | 1.7% | (0.4%) |
| year-on-year – % change | Upside | 14.4% | 2.3% | (3.3%) | (5.2%) | 10.1% | 3.3% | (1.3%) | (4.3%) |
Downside | (16.0%) | (5.6%) | 0.8% | 2.0% | (18.7%) | (5.3%) | 3.0% | 3.4% | |
Severe downside | (25.1%) | (8.5%) | 2.6% | 1.2% | (26.9%) | ( 7.4%) | 4.9% | 2.6% | |
BoE Interest Rate (%) | Baseline | 4.1% | 2.8% | 2.5% | 2.5% | 4.6% | 2.7% | 2.3% | 2.3% |
Upside | 4.3% | 3.0% | 2.6% | 2.5% | 4.8% | 2.7% | 2.3% | 2.3% | |
Downside | 2.7% | 1.1% | 1.4% | 1.7% | 3.2% | 1.0% | 1.2% | 1.5% | |
Severe downside | 2.1% | 0.8% | 0.8% | 0.9% | 2.6% | 0.7% | 0.5% | 0.7% |
| 2024 | 2023 | |
| £’million | £’million | |
Retail mortgages 1 | (4) | (1) |
Consumer lending 1 | – | 33 |
Commercial lending 1 | (4) | (20) |
Investment securities | – | 1 |
Write-offs and other movements | 15 | 20 |
Total expected credit loss expense | 7 | 33 |
Gross carrying amount | Loss allowance | Net carrying amount | ||||||||||||||
£’million | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | |
1 January 2024 | 10,596 | 1,511 | 389 | – | 12,496 | (63) | (43) | (93) | – | (199) | 10,533 | 1,468 | 296 | – | 12,297 | |
Transfers to/(from) Stage 1 1 | 385 | (368) | (17) | – | – | (11) | 10 | 1 | – | – | 374 | (358) | (16) | – | – | |
Transfers to/(from) Stage 2 | (409) | 416 | (7) | – | – | 2 | (2) | – | – | – | (407) | 414 | (7) | – | – | |
Transfers to/(from) Stage 3 | (192) | (100) | 292 | – | – | 4 | 7 | (11) | – | – | (188) | (93) | 281 | – | – | |
Net remeasurement due to transfers 2 | – | – | – | – | – | 9 | (14) | (40) | – | (45) | 9 | (14) | (40) | – | (45) | |
New lending 3 | 1,716 | 147 | 1 | – | 1,864 | (11) | (3) | (1) | – | (15) | 1,705 | 144 | – | – | 1,849 | |
Repayments, additional drawdowns and interest accrued | (618) | (121) | (33) | (1) | (773) | – | – | – | – | – | (618) | (121) | (33) | (1) | (773) | |
Derecognitions 4 | (3,755) | (507) | (121) | – | (4,383) | 11 | 11 | 20 | – | 42 | (3,744) | (496) | (101) | – | (4,341) | |
Changes to model assumptions 5 | – | – | – | – | – | 20 | 5 | – | 1 | 26 | 20 | 5 | – | 1 | 26 | |
31 December 2024 | 7,723 | 978 | 504 | (1) | 9,204 | (39) | (29) | (124) | 1 | (191) | 7,68 | 4 | 949 | 380 | – | 9,013 |
| Off-balance sheet items | ||||||||||||||||
Commitments and guarantees 6 | 718 | – | 718 |
Gross carrying amount | Loss allowance | Net carrying amount | |||||||||||||
£’million | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
1 January 2023 | 10,849 | 2,088 | 352 | – | 13,289 | (66) | (51) | (70) | – | (187) | 10,783 | 2,037 | 282 | – | 13,102 |
Transfers to/(from) Stage 1 1 | 872 | (857) | (15) | – | – | (15) | 15 | – | – | – | 857 | (842) | (15) | – | – |
Transfers to/(from) Stage 2 | (581) | 589 | (8) | – | – | 4 | (6) | 2 | – | – | (577) | 583 | (6) | – | – |
Transfers to/(from) Stage 3 | (170) | (71) | 241 | – | – | 3 | 4 | (7) | – | – | (167) | (67) | 234 | – | – |
Net remeasurement due to transfers 2 | – | – | – | – | – | 12 | (13) | (38) | – | (39) | 12 | (13) | (38) | – | (39) |
New lending 3 | 2,060 | 239 | 16 | – | 2,315 | (18) | (6) | (6) | – | (30) | 2,042 | 233 | 10 | – | 2,285 |
Repayments, additional drawdowns and interest accrued | (685) | (172) | (40) | – | (897) | – | – | – | – | – | (685) | (172) | (40) | – | (897) |
Derecognitions 4 | (1,749) | (305) | (157) | – | (2,211) | 13 | 10 | 26 | – | 49 | (1,736) | (295) | (131) | – | (2,162) |
Changes to model assumptions 5 | – | – | – | – | – | 4 | 4 | – | – | 8 | 4 | 4 | – | – | 8 |
31 December 2023 | 10,596 | 1,511 | 389 | – | 12,496 | (63) | (43) | (93) | – | (199) | 10,533 | 1,468 | 296 | – | 12,297 |
| Off-balance sheet items | |||||||||||||||
Commitments and guarantees 6 | 718 | – | 718 |
Gross carrying amount | Loss allowance | Net carrying amount | |||||||||||||
£’million | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
1 January 2024 | 6,887 | 784 | 146 | – | 7,817 | (7) | (6) | (6) | – | (19) | 6,880 | 778 | 140 | – | 7,798 |
Transfers to/(from) Stage 1 | 146 | (138) | (8) | – | – | (1) | 1 | – | – | – | 145 | (137) | (8) | – | – |
Transfers to/(from) Stage 2 | (171) | 173 | (2) | – | – | – | – | – | – | – | (171) | 173 | (2) | – | – |
Transfers to/(from) Stage 3 | (53) | (46) | 99 | – | – | – | 1 | (1) | – | – | (53) | (45) | 98 | – | – |
Net remeasurement due to transfers | – | – | – | – | – | 1 | (1) | (2) | – | (2) | 1 | (1) | (2) | – | (2) |
New lending | 728 | 126 | – | – | 854 | (1) | (2) | – | – | (3) | 727 | 124 | – | – | 851 |
Repayments, additional drawdowns and interest accrued | (113) | (12) | 1 | – | (124) | – | – | – | – | – | (113) | (12) | 1 | – | (124) |
Derecognitions | (3,066) | (303) | (33) | – | (3,402) | 3 | 2 | 2 | – | 7 | (3,063) | (301) | (31) | – | (3,395) |
Changes to model assumptions | – | – | – | – | – | 1 | 1 | – | – | 2 | 1 | 1 | – | – | 2 |
31 December 2024 | 4,358 | 584 | 203 | – | 5,145 | (4) | (4) | (7) | – | (15) | 4,354 | 580 | 196 | – | 5,130 |
Gross carrying amount | Loss allowance | Net carrying amount | |||||||||||||
£’million | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
1 January 2023 | 6,195 | 1,343 | 111 | – | 7,649 | (6) | (11) | (3) | – | (20) | 6,189 | 1,332 | 108 | – | 7,629 |
Transfers to/(from) Stage 1 | 745 | (737) | (8) | – | – | (6) | 6 | – | – | – | 739 | (731) | (8) | – | – |
Transfers to/(from) Stage 2 | (193) | 199 | (6) | – | – | – | – | – | – | – | (193) | 199 | (6) | – | – |
Transfers to/(from) Stage 3 | (38) | (29) | 67 | – | – | – | – | – | – | – | (38) | (29) | 67 | – | – |
Net remeasurement due to transfers | – | – | – | – | – | 5 | (2) | (2) | – | 1 | 5 | (2) | (2) | – | 1 |
New lending | 1,195 | 147 | 1 | – | 1,343 | (1) | (1) | – | – | (2) | 1,194 | 146 | 1 | – | 1,341 |
Repayments, additional drawdowns and interest accrued | (177) | (18) | – | – | (195) | – | – | – | – | – | (177) | (18) | – | – | (195) |
Derecognitions | (840) | (121) | (19) | – | (980) | 1 | 1 | – | – | 2 | (839) | (120) | (19) | – | (978) |
Changes to model assumptions | – | – | – | – | – | – | 1 | (1) | – | – | – | 1 | (1) | – | – |
31 December 2023 | 6,887 | 784 | 146 | – | 7,817 | (7) | (6) | (6) | – | (19) | 6,880 | 778 | 140 | – | 7,798 |
Gross carrying amount | Loss allowance | Net carrying amount | |||||||||||||
£’million | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
1 January 2024 | 906 | 314 | 77 | – | 1,297 | (26) | (16) | (66) | – | (108) | 880 | 298 | 11 | – | 1,189 |
Transfers to/(from) Stage 1 | 80 | (79) | (1) | – | – | (3) | 3 | – | – | – | 77 | (76) | (1) | – | – |
Transfers to/(from) Stage 2 | (74) | 74 | – | – | – | 1 | (1) | – | – | – | (73) | 73 | – | – | – |
Transfers to/(from) Stage 3 | (27) | (14) | 41 | – | – | 1 | 4 | (5) | – | – | (26) | (10) | 36 | – | – |
Net remeasurement due to transfers | – | – | – | – | – | 2 | (4) | (25) | – | (27) | 2 | (4) | (25) | – | (27) |
New lending | 4 | – | – | – | 4 | – | – | – | – | – | 4 | – | – | – | 4 |
Repayments, additional drawdowns and interest accrued | (226) | (83) | (10) | (1) | (320) | – | – | – | – | – | (226) | (83) | (10) | (1) | (320) |
Derecognitions | (167) | (59) | (10) | – | (236) | 4 | 2 | 9 | – | 15 | (163) | (57) | (1) | – | (221) |
Changes to model assumptions | – | – | – | – | – | 9 | 3 | (1) | 1 | 12 | 9 | 3 | (1) | 1 | 12 |
31 December 2024 | 496 | 153 | 97 | (1) | 745 | (12) | (9) | (88) | 1 | (108) | 484 | 144 | 9 | – | 637 |
Gross carrying amount | Loss allowance | Net carrying amount | |||||||||||||
£’million | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
1 January 2023 | 1,180 | 250 | 50 | – | 1,480 | (21) | (12) | (42) | – | (75) | 1,159 | 238 | 8 | – | 1,405 |
Transfers to/(from) Stage 1 | 34 | (34) | – | – | – | (2) | 2 | – | – | – | 32 | (32) | – | – | – |
Transfers to/(from) Stage 2 | (182) | 182 | – | – | – | 2 | (2) | – | – | – | (180) | 180 | – | – | – |
Transfers to/(from) Stage 3 | (35) | (9) | 44 | – | – | 1 | 2 | (3) | – | – | (34) | (7) | 41 | – | – |
Net remeasurement due to transfers | – | – | – | – | – | 2 | (6) | (28) | – | (32) | 2 | (6) | (28) | – | (32) |
New lending | 311 | 78 | 7 | – | 396 | (9) | (4) | (6) | – | (19) | 302 | 74 | 1 | – | 377 |
Repayments, additional drawdowns and interest accrued | (217) | (111) | (10) | – | (338) | – | – | – | – | – | (217) | (111) | (10) | – | (338) |
Derecognitions | (185) | (42) | (14) | – | (241) | 3 | 2 | 12 | – | 17 | (182) | (40) | (2) | – | (224) |
Changes to model assumptions | – | – | – | – | – | (2) | 2 | 1 | – | 1 | (2) | 2 | 1 | – | 1 |
31 December 2023 | 906 | 314 | 77 | – | 1,297 | (26) | (16) | (66) | – | (108) | 880 | 298 | 11 | – | 1,189 |
Gross carrying amount | Loss allowance | Net carrying amount | |||||||||||||
£’million | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
1 January 2024 | 2,803 | 413 | 166 | – | 3,382 | (30) | (21) | (21) | – | (72) | 2,773 | 392 | 145 | – | 3,310 |
Transfers to/(from) Stage 1 | 159 | (151) | (8) | – | – | (7) | 6 | 1 | – | – | 152 | (145) | (7) | – | – |
Transfers to/(from) Stage 2 | (164) | 169 | (5) | – | – | 1 | (1) | – | – | – | (163) | 168 | (5) | – | – |
Transfers to/(from) Stage 3 | (112) | (40) | 152 | – | – | 3 | 2 | (5) | – | – | (109) | (38) | 147 | – | – |
Net remeasurement due to transfers | – | – | – | – | – | 6 | (9) | (13) | – | (16) | 6 | (9) | (13) | – | (16) |
New lending | 984 | 21 | 1 | – | 1,006 | (10) | (1) | (1) | – | (12) | 974 | 20 | – | – | 994 |
Repayments, additional drawdowns and interest accrued | (279) | (26) | (24) | – | (329) | – | – | – | – | – | (279) | (26) | (24) | – | (329) |
Derecognitions | (522) | (145) | (78) | – | (745) | 4 | 7 | 9 | – | 20 | (518) | (138) | (69) | – | (725) |
Changes to model assumptions | – | – | – | – | – | 10 | 1 | 1 | – | 12 | 10 | 1 | 1 | – | 12 |
31 December 2024 | 2,869 | 241 | 204 | – | 3,314 | (23) | (16) | (29) | – | (68) | 2,846 | 225 | 175 | – | 3,246 |
Gross carrying amount | Loss allowance | Net carrying amount | |||||||||||||
£’million | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
1 January 2023 | 3,474 | 495 | 191 | – | 4,160 | (39) | (28) | (25) | – | (92) | 3,435 | 467 | 166 | – | 4,068 |
Transfers to/(from) Stage 1 | 93 | (86) | (7) | – | – | (7) | 7 | – | – | – | 86 | (79) | (7) | – | – |
Transfers to/(from) Stage 2 | (206) | 208 | (2) | – | – | 2 | (4) | 2 | – | – | (204) | 204 | – | – | – |
Transfers to/(from) Stage 3 | (97) | (33) | 130 | – | – | 2 | 2 | (4) | – | – | (95) | (31) | 126 | – | – |
Net remeasurement due to transfers | – | – | – | – | – | 5 | (5) | (8) | – | (8) | 5 | (5) | (8) | – | (8) |
New lending | 554 | 14 | 8 | – | 576 | (8) | (1) | – | – | (9) | 546 | 13 | 8 | – | 567 |
Repayments, additional drawdowns and interest accrued | (291) | (43) | (30) | – | (364) | – | – | – | – | – | (291) | (43) | (30) | – | (364) |
Derecognitions | (724) | (142) | (124) | – | (990) | 9 | 7 | 14 | – | 30 | (715) | (135) | (110) | – | (960) |
Changes to model assumptions | – | – | – | – | – | 6 | 1 | – | – | 7 | 6 | 1 | – | – | 7 |
31 December 2023 | 2,803 | 413 | 166 | – | 3,382 | (30) | (21) | (21) | – | (72) | 2,773 | 392 | 145 | – | 3,310 |
31 December 2024 | 31 December 2023 | ||||||||
£’million | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Up to date | 7,694 | 849 | 145 | (1) | 8,687 | 10,553 | 1,342 | 123 | 12,018 |
1 to 29 days past due | 29 | 39 | 14 | – | 82 | 43 | 54 | 15 | 112 |
30 to 89 days past due | – | 90 | 86 | – | 176 | – | 115 | 43 | 158 |
90+ days past due | – | – | 259 | – | 259 | – | – | 208 | 208 |
Gross carrying amount | 7,723 | 978 | 504 | (1) | 9,204 | 10,596 | 1,511 | 389 | 12,496 |
31 December 2024 | 31 December 2023 | ||||||||
£’million | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Up to date | 4,356 | 504 | 57 | – | 4,917 | 6,885 | 695 | 37 | 7,617 |
1 to 29 days past due | 2 | 21 | 11 | – | 34 | 2 | 28 | 10 | 40 |
30 to 89 days past due | – | 59 | 21 | – | 80 | – | 61 | 16 | 77 |
90+ days past due | – | – | 114 | – | 114 | – | – | 83 | 83 |
Gross carrying amount | 4,358 | 584 | 203 | – | 5,145 | 6,887 | 784 | 146 | 7,817 |
31 December 2024 | 31 December 2023 | ||||||||
£’million | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Up to date | 496 | 141 | 2 | (1) | 638 | 900 | 297 | 3 | 1,200 |
1 to 29 days past due | – | 2 | 1 | – | 3 | 6 | 2 | – | 8 |
30 to 89 days past due | – | 10 | 5 | – | 15 | – | 15 | 7 | 22 |
90+ days past due | – | – | 89 | – | 89 | – | – | 67 | 67 |
Gross carrying amount | 496 | 153 | 97 | (1) | 745 | 906 | 314 | 77 | 1,297 |
31 December 2024 | 31 December 2023 | ||||||||
£’million | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Up to date | 2,842 | 204 | 86 | – | 3,132 | 2,768 | 350 | 83 | 3,201 |
1 to 29 days past due | 27 | 16 | 2 | – | 45 | 35 | 24 | 5 | 64 |
30 to 89 days past due | – | 21 | 60 | – | 81 | – | 39 | 20 | 59 |
90+ days past due | – | – | 56 | – | 56 | – | – | 58 | 58 |
Gross carrying amount | 2,869 | 241 | 204 | – | 3,314 | 2,803 | 413 | 166 | 3,382 |
31 December 2024 | 31 December 2023 | |||||
| Effects of offsetting | Effects of offsetting | |||||
| on the balance sheet | on the balance sheet | |||||
| Net amounts | Net amounts | |||||
| Gross amounts | presented | Gross amounts | presented | |||
| Gross | offset in the | in the balance | Gross | offset in the | in the balance | |
| amount | balance sheet | sheet | amount | balance sheet | sheet | |
| Assets | £’million | £’million | £’million | £’million | £’million | £’million |
Loans and advances to customers | 9,013 | – | 9,013 | 12,297 | – | 12,297 |
Investment securities 1 | 4,490 | – | 4,490 | 4,879 | – | 4,879 |
Derivative financial assets | 23 | (7) | 16 | 67 | (31) | 36 |
Deferred tax assets | 271 | (31) | 240 | 17 | (17) | – |
Other assets 2 | 82 | – | 82 | 108 | – | 108 |
| Liabilities | ||||||
Derivative financial liabilities | 8 | (7) | 1 | 31 | (31) | – |
Repurchase agreements 1 | 391 | – | 391 | 1,191 | – | 1,191 |
Deposits from central banks 1 | 400 | – | 400 | 3,050 | – | 3,050 |
Deferred tax liabilities | 31 | (31) | – | 30 | (17) | 13 |
31 December 2024 | 31 December 2023 | |||||||||
| With | With | |||||||||
| Quoted | Using | significant | Quoted | Using | significant | |||||
| market | observable | unobservable | market | observable | unobservable | |||||
| Carrying | price | inputs | inputs | Total fair | Carrying | price | inputs | inputs | Total fair | |
| value | Level 1 | Level 2 | Level 3 | value | value | Level 1 | Level 2 | Level 3 | value | |
| £’million | £’million | £’million | £’million | £’million | £’million | £’million | £’million | £’million | £’million | |
| Assets | ||||||||||
Loans and advances to customers | 9,013 | – | – | 8,981 | 8,981 | 12,297 | – | – | 12,156 | 12,156 |
Investment securities held at fair value through other comprehensive income | 377 | 377 | – | – | 377 | 476 | 476 | – | – | 476 |
Investment securities held at amortised cost | 4,113 | 2,857 | 1,122 | – | 3,979 | 4,403 | 3,143 | 1,072 | – | 4,215 |
Derivative financial assets | 16 | – | 16 | – | 16 | 36 | – | 36 | – | 36 |
| Liabilities | ||||||||||
Deposits from customers | 14,458 | – | – | 14,458 | 14,458 | 15,623 | – | – | 15,622 | 15,622 |
Deposits from central bank | 400 | – | – | 400 | 400 | 3,050 | – | – | 3,050 | 3,050 |
Debt securities | 675 | – | 711 | – | 711 | 694 | – | 585 | – | 585 |
Derivative financial liabilities | 1 | – | 1 | – | 1 | – | – | – | – | – |
Repurchase agreements | 391 | – | – | 391 | 391 | 1,191 | – | – | 1,191 | 1,191 |
| 2024 | 2023 | |
| £’million | £’million | |
Short-term benefits | 5.5 | 5.4 |
Post-employment benefits | 0.1 | 0.1 |
Share-based payment costs | 1.1 | 0.9 |
Termination benefits | 0.4 | 0.9 |
Total compensation for key management personnel | 7.1 | 7.3 |
| 2024 | 2023 | |
| £’million | £’million | |
Deposits held at 1 January | 1.0 | 1.5 |
| Deposits relating to persons and companies newly considered | ||
related parties | 0.1 | – |
Deposits relating to persons and companies no longer considered related parties | (0.3) | (0.5) |
Net amounts deposited/(withdrawn) | – | – |
Deposits held as at 31 December | 0.8 | 1.0 |
| 2024 | 2023 | |
| £’million | £’million | |
Loans outstanding at 1 January | 2.0 | 2.1 |
Loans relating to persons and companies newly considered related parties | 0.4 | – |
Loans issued during the year | 0.2 | – |
Net repayments during the year | – | – |
Loans outstanding as at 31 December | 2.6 | 2.1 |
Interest received on loans (£’000) | 62 | 35 |
| 2024 | 2023 | |
| £’000 | £’000 | |
Credit cards outstanding as at 31 December | – | 3 |
2024 | 2023 | |
Profit attributable to ordinary equity holders (£’million) | 42.5 | 29.5 |
Weighted average number of ordinary shares in issue (thousands) | – | |
Basic | 672,784 | 214,297 |
Adjustment for share awards | 2,466 | 6,459 |
Diluted | 675.250 | 220,756 |
| Earnings per share (pence) | ||
Basic | 6.3 | 13.8 |
Diluted | 6.3 | 13.4 |
| 2024 | 2023 | |
| £’million | £’million | |
Interest receivable | (935) | (856) |
Interest paid | 558 | 444 |
Depreciation and amortisation | 77 | 78 |
| Impairment and write-offs of property, plant, equipment | ||
and intangible assets | 44 | 5 |
Expected credit loss expense | 7 | 33 |
Share option charge | 2 | 3 |
Grant income recognised in the income statement | (3) | (2) |
Amounts provided for (net of amounts released) | (8) | 16 |
Haircut on Tier 2 debt | – | (100) |
(Loss)/gain on sale of assets | (101) | 3 |
Total adjustments for non-cash items | (359) | (376) |