2025 | 2024 | ||
Note | £’000 | £’000 | |
ASSETS | |||
Non-current assets | |||
Investment in subsidiary undertakings | 23 | 26,164 | 25,798 |
26,164 | 25,798 | ||
Current assets | |||
Financial assets | 16 | 3,000 | 4,750 |
Trade and other receivables | 17 | 404 | 331 |
Cash and cash equivalents | 18 | 135 | 37 |
3,539 | 5,118 | ||
Total assets | 29,703 | 30,916 | |
EQUITY | |||
Equity attributable to equity holders of Personal Group Holdings Plc | |||
Share capital | 19 | 1,563 | 1,562 |
Share premium | 19 | 1,134 | 1,134 |
Capital redemption reserve | 24 | 24 | |
Share based payment reserve | 704 | 495 | |
Other reserve | (32) | (27) | |
Profit and loss reserve | 18,763 | 22,374 | |
Total equity | 22,156 | 25,562 | |
LIABILITIES | |||
Current liabilities | |||
Trade and other payables | 21 | 7,547 | 5,354 |
Total liabilities | 7,547 | 5,354 | |
Total equity and liabilities | 29,703 | 30,916 |
Capital | Share based | ||||||
redemption | payment | Profit and loss | |||||
Share capital | reserve | Share premium | reserve | Other reserve | reserve | Total equity | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance as at 1 January 2025 | 1,562 | 24 | 1,134 | 495 | (27) | 22,374 | 25,562 |
Dividends paid | – | – | – | – | – | (5,689) | (5,689) |
Employee share-based compensation | – | – | – | 366 | – | 366 | |
Proceeds of SIP share sales | – | – | – | – | – | 17 | 17 |
Cost of SIP shares sold | – | – | – | – | 24 | (24) | – |
Cost of SIP shares purchased | – | – | – | – | (29) | – | (29) |
Clearance of SBP Reserve for Lapsed Options | 1 | – | – | (157) | – | 156 | – |
Transactions with owners | 1 | – | – | 209 | (5) | (5,540) | (5,335) |
Profit for the year | – | – | – | – | – | 1,929 | 1,929 |
Balance as at 31 December 2025 | 1,563 | 24 | 1,134 | 704 | (32) | 18,763 | 22,156 |
Balance as at 1 January 2024 | 1,562 | 24 | 1,134 | 575 | (36) | 22,635 | 25,894 |
Dividends paid | – | – | – | – | – | (3,857) | (3,857) |
Employee share-based compensation | – | – | – | 178 | – | – | 178 |
Proceeds of SIP share sales | – | – | – | – | – | 86 | 86 |
Cost of SIP shares sold | – | – | – | – | 91 | (91) | – |
Cost of SIP shares purchased | – | – | – | – | (82) | – | (82) |
Clearance of SBP Reserve for Lapsed Options | – | – | – | (258) | – | 258 | – |
Transactions with owners | – | – | – | (80) | 9 | (3,604) | (3,675) |
Profit for the year | – | – | – | – | – | 3,343 | 3,343 |
Balance as at 31 December 2024 | 1,562 | 24 | 1,134 | 495 | (27) | 22,374 | 25,562 |
2025 | 2024 | ||
Note | £’000 | £’000 | |
Net cash from operating activities (see below) | 699 | 4,840 | |
Investing activities | |||
Purchase of financial assets | – | (4,750) | |
Proceeds from disposal of financial assets | 1,750 | - | |
Dividends received | 2,500 | 3,750 | |
Net cash used in investing activities | 4,250 | 1,000 | |
Financing activities | |||
Purchase of own shares by the SIP* | (29) | (81) | |
Proceeds from disposal of own shares by the SIP* | 17 | 85 | |
Intercompany funding given to subsidiary | (1,750) | - | |
Intercompany funding received from subsidiary | 2,600 | - | |
Dividends paid | 12 | (5,689) | (3,857) |
Net cash used in financing activities | (4,851) | (3,853) | |
Net change in cash and cash equivalents | 98 | (13) | |
Cash and cash equivalents, beginning of year | 18 | 37 | 50 |
Cash and cash equivalents, end of year | 18 | 135 | 37 |
Operating activities | |||
Profit after tax | 1,929 | 3,278 | |
Adjustments for | |||
Dividends received | (2,500) | (3,750) | |
Changes in working capital | |||
Trade and other receivables | (73) | 472 | |
Trade and other payables | 1,343 | 4,840 | |
Net cash from operating activities | 699 | 4,840 |
IFRS 15 – Platform income (Benefits and Reward) |
|
Performance Obligations |
Ongoing access to Hapi platform with each relevant month access |
is provided being considered a separate performance obligation. |
|
Transaction Price |
Prices are typically set on a per employee or fixed rate and are |
agreed with each client individually. |
|
Allocation of Price |
Price allocated evenly to each period/performance obligation. |
Satisfaction of |
Recognised straight-line over period of agreement of service as |
Obligations |
the performance obligation is deemed to be met each month as |
the contract progresses. |
IFRS 15 – Voucher resale income (Benefits and Reward) |
|
Performance Obligations |
Provision of voucher to individuals/companies. |
Transaction Price |
Prices are based on each retailer’s discount on purchase into |
the Group. |
|
Allocation of Price |
Whole price allocated to the sole performance obligation. |
Satisfaction of |
Recognised on dispatch of voucher as this is the point at which |
Obligations |
the Group has fulfilled its part of the agreed contract. |
IFRS 15 – Consultancy income (Benefits and Reward) |
|
Performance Obligations |
Provision of consultancy services, typically based on an agreed |
number of consultant hours. |
|
Transaction Price |
Prices are based on each contractual client agreement, dependant |
on the level and duration of consultant hours spent. |
|
Allocation of Price |
Each chargeable hour will have an agreed price dependant on the |
level and experience of the consultant. |
|
Satisfaction of |
Each consultant hour charged is considered a separate |
Obligations |
performance obligation and recognition is recorded periodically |
(typically monthly) based on chargeable hours in that period. |
Freehold properties | 50 years |
Motor vehicles | 3 – 4 years |
Computer equipment | 2 – 4 years |
Furniture, fixtures and fittings | 5 – 10 years |
Computer software and development | 2 – 4 years |
Internally generated intangibles | 3 – 5 years |
Intangible assets | 3 – 5 years |
Right of Use Assets | Term of Lease |
Group |
Company |
|||
2025 |
2024 |
2025 |
2024 |
|
£’000 |
£’000 |
£’000 |
£’000 |
|
Other receivables |
11,313 |
7,878 |
– |
– |
Accrued interest |
2 |
2 |
– |
– |
Cash and cash equivalents |
25,011 |
19,060 |
135 |
37 |
Equity investments |
1,769 |
1,593 |
– |
– |
Bank deposits |
3,952 |
8,319 |
3,000 |
4,750 |
Total credit risk |
42,047 |
36,852 |
3,135 |
4,787 |
Within 6 | 6–12 | 1–5 | ||
months | months | years | Total* | |
£’000 | £’000 | £’000 | £’000 | |
Group | ||||
At 31 December 2025 | ||||
Trade and other payables | 18,377 | 162 | 44 | 18,583 |
Insurance contract liabilities | 495 | – | – | 904 |
Total liquidity risk | 18,872 | 162 | 44 | 19,487 |
At 31 December 2024 | ||||
Trade and other payables | 12,965 | 141 | 43 | 14,395 |
Insurance contract liabilities | 479 | – | – | 889 |
Total liquidity risk | 13,444 | 141 | 43 | 15,284 |
Surplus |
||||
Capital |
over capital |
|||
resources |
Capital |
resources |
||
requirement |
resources |
requirement |
Relevant |
|
unaudited |
unaudited |
unaudited |
regulatory |
|
£’000 |
£’000 |
£’000 |
body |
|
Company |
||||
Personal Assurance Plc |
5,061 |
15,117 |
10,055 |
FCA, PRA |
Personal Assurance Services Limited |
82 |
1,463 |
1,382 |
FCA |
Personal Group Benefits Limited |
60 |
878 |
818 |
FCA |
Berkeley Morgan Limited |
5 |
159 |
154 |
FCA |
Personal Assurance (Guernsey) |
||||
Limited |
949 |
4,619 |
3,670 |
GFSC |
2025 |
2024 |
|
£’000 |
£’000 |
|
Revenue by segment from continuing activities |
||
Affordable Insurance |
36,217 |
32,166 |
Benefits & Reward |
13,750 |
13,024 |
Benefits & Reward – Group Elimination |
(2,850) |
(2,747) |
Other income |
||
Other |
98 |
136 |
Investment income |
1,153 |
1,197 |
Total Revenue from continuing activities |
48,368 |
43,776 |
Adjusted EBITDA* contribution from continuing |
||
activities by segment |
||
Affordable Insurance |
14,623 |
12,424 |
Benefits & Reward |
6,089 |
5,215 |
Other |
1,354 |
1,382 |
Group admin and central costs** |
(9,796) |
(8,937) |
Charitable donations |
(122) |
(100) |
Adjusted EBITDA* from continuing activities |
12,148 |
9,984 |
Interest |
(77) |
(106) |
Depreciation** |
(1,022) |
(1,111) |
Amortisation** |
(2,217) |
(1,415) |
Restructuring costs** |
(30) |
(324) |
Share based payments expenses |
(388) |
(202) |
Profit before tax from continuing activities |
8,414 |
6,826 |
2025 |
2024 |
|
£’000 |
£’000 |
|
Revenue by Segment from |
||
discontinued activities |
||
Other Owned Benefits |
– |
2,572 |
Group Revenue from discontinued activities |
– |
2,572 |
Adjusted EBITDA contribution from |
||
discontinued activities |
||
Other Owned Benefits |
– |
(216) |
Adjusted EBITDA from discontinued activities |
– |
(216) |
Profit on disposal of Let’s Connect |
– |
1,167 |
Depreciation |
– |
(34) |
Amortisation |
– |
(14) |
Interest |
– |
(1) |
Profit before tax from discontinuing activities |
– |
902 |
| 2025 |
2024 |
|||
Assets |
Liabilities |
Assets |
Liabilities |
|
£’000 |
£’000 |
£’000 |
£’000 |
|
Insurance |
26,132 |
5,012 |
30,867 |
9,237 |
Benefits Platform |
15,413 |
13,422 |
9,417 |
7,158 |
Pay & Reward |
1,736 |
729 |
1,348 |
52 |
Other |
14,077 |
1,382 |
9,655 |
– |
Total segment assets and liabilities |
57,358 |
20,545 |
51,287 |
16,447 |
2025 |
2024 |
|
£’000 |
£’000 |
|
Benefits Platform |
10,991 |
10,507 |
Pay & Reward |
2,759 |
2,517 |
Group elimination* |
(2,850) |
(2,747) |
Total employee benefits and service income |
10,900 |
10,277 |
2025 |
2024 |
|
£’000 |
£’000 |
|
Operating expenses |
21,528 |
19,662 |
Group elimination* |
(2,850) |
(2,747) |
Total insurance operating expenses |
18,678 |
16,915 |
| 2025 |
2024 |
|||||
Cost of |
Operating |
Total |
Cost of |
Operating |
Total |
|
sales |
expenses |
expenses |
sales |
expenses |
expenses |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
Benefits Platform |
2,892 |
3,038 |
5,930 |
2,576 |
3,554 |
6,130 |
Pay & Reward |
8 |
1,724 |
1,732 |
25 |
1,655 |
1,680 |
Total employee benefits |
||||||
and services expenses |
2,900 |
4,762 |
7,662 |
2,601 |
5,209 |
7,810 |
2025 | 2024 | |
£’000 | £’000 | |
Interest income from cash on deposit | 1,153 | 1,197 |
Total investment income | 1,153 | 1,197 |
2025 | 2024 | |
£’000 | £’000 | |
Outward reinsurance premium | (85) | (92) |
Reinsurer’s share of claims paid | 19 | 13 |
Net expenses from reinsurance contracts held | (66) | (79) |
2025 | 2024 | |
£’000 | £’000 | |
Claims paid | 8,578 | 8,279 |
Claims handling expenses paid | 980 | 828 |
Claims Incurred | 9,558 | 9,107 |
Changes to liabilities for claims | 266 | 241 |
Net change in claims provision | 266 | 241 |
Incurred acquisition costs | 6,957 | 5,990 |
Administration expenses | 1,897 | 1,577 |
Total Insurance operating expenses | 8,854 | 7,567 |
Total insurance service expenses | 18,678 | 16,915 |
2025 | 2024 | |
£’000 | £’000 | |
Wages and salaries | 13,138 | 11,900 |
Share-based payments expense | 388 | 202 |
Social security costs | 1,657 | 1,368 |
Other pension costs | 652 | 604 |
Total staff costs | 15,835 | 14,074 |
2025 | 2024 | |
Number | Number | |
Administration | 154 | 159 |
Sales and marketing | 104 | 94 |
Total number of employees | 258 | 253 |
2025 | 2024 | |
£’000 | £’000 | |
Emoluments | 1,306 | 1,222 |
Gain on exercise of options | 44 | 11 |
Pension contributions to Group and | ||
self-invested personal pension schemes | 35 | 32 |
Total Director’s remuneration | 1,385 | 1,265 |
2025 | 2024 | |
£’000 | £’000 | |
Emoluments | 585 | 557 |
Pension contributions to Group and | ||
self-invested personal pension schemes | 19 | 19 |
Total | 604 | 576 |
2025 | 2024 | |
£’000 | £’000 | |
Short-term employee benefits: | ||
Salaries including bonuses | 2,505 | 1,805 |
Social security costs | 376 | 249 |
Gain on exercise of options | 69 | 21 |
2,950 | 2,075 | |
Post-employment benefits: | ||
Defined contribution pension plans | 89 | 57 |
Total remuneration | 3,039 | 2,132 |
2025 | 2024 | |
£’000 | £’000 | |
Profit before tax is stated after: | ||
Auditor’s remuneration (inclusive of non-recoverable VAT): | ||
Audit services: | ||
Audit of Company financial statements | 234 | 246 |
Audit of subsidiary undertakings | 181 | 152 |
Non-audit services: | – | – |
Depreciation of property, plant and equipment | 1,022 | 1,111 |
Amortisation | 2,217 | 1,415 |
2025 | 2024 | |
£’000 | £’000 | |
Profit before tax | 8,414 | 7,728 |
Tax rate | 25% | 25% |
Expected tax expense | 2,104 | 1,932 |
Adjustment for non-deductible expenses | (134) | 102 |
Adjustment for tax exempt revenues | (437) | (689) |
Other adjustments | ||
Tax (credit)/charge in respect of prior years | (405) | (113) |
Actual tax expense | 1,128 | 1,232 |
Continuing operations | 1,128 | 1,298 |
Discontinuing operations | – | (66) |
Current tax expense | 1,635 | 977 |
In respect of prior years | (405) | (113) |
Deferred tax | ||
Origination and reversal of temporary differences | (102) | 368 |
Total tax | 1,128 | 1,232 |
| 2025 | 2024 | |||||
Weighted | Weighted | |||||
average | Pence | average | Pence | |||
Earnings | number of | per | Earnings | number of | per | |
£’000 | shares | share | £’000 | shares | share | |
Basic EPS from | ||||||
continuing operations | 7,286 | 31,245,014 | 23.3 | 5,528 | 31,226,632 | 17.7 |
Dilutive effect of | ||||||
shares in Employee | ||||||
Share Ownership Plan | - | 1,761,552 | (1.2) | 0.0 | 1,175,648 | (0.6) |
Diluted | 7,286 | 33,006,565 | 22.1 | 5,528 | 32,402,281 | 17.1 |
| 2025 | 2024 | |||||
Weighted | Weighted | |||||
average | Pence | average | Pence | |||
Earnings | number of | per | Earnings | number of | per | |
£’000 | shares | share | £’000 | shares | share | |
Basic EPS from | ||||||
discontinued | ||||||
operations | – | – | – | 968 | 31,226,632 | 3.1 |
Dilutive effect of | ||||||
shares in Employee | ||||||
Share Ownership Plan | – | – | – | 0.0 | 1,175,648 | (0.1) |
Diluted | – | – | – | 968 | 32,402,281 | 3.0 |
| 2025 | 2024 | |||||
Weighted | Weighted | |||||
average | Pence | average | Pence | |||
Earnings | number of | per | Earnings | number of | per | |
£’000 | shares | share | £’000 | shares | share | |
Basic EPS from total | ||||||
operations | 7,286 | 31,245,014 | 23.3 | 6,496 | 31,226,632 | 20.8 |
Dilutive effect of | ||||||
shares in Employee | ||||||
Share Ownership Plan | – | 1,761,552 | (1.2) | 0.0 | 1,175,648 | (0.7) |
Diluted | 7,286 | 33,006,565 | 22.1 | 6,496 | 32,402,281 | 20.1 |
2025 | 2024 | |||
Pence per | Pence per | 2025 | 2024 | |
share | share | £’000 | £’000 | |
Equity dividends | ||||
Q2 | 10.00 | 5.85 | 3,125 | 1,829 |
Q4 | 8.20 | 6.50 | 2,565 | 2,031 |
18.20 | 12.35 | 5,690 | 3,860 | |
Less: amounts paid on own shares | (1) | (3) | ||
Total dividends | 18.20 | 12.35 | 5,689 | 3,857 |
Let’s | Pay & | ||
Connect | Reward | Total | |
£’000s | £’000s | £’000s | |
Cost | |||
At 1 January 2025 | - | 2,684 | 2,684 |
Additions in the year | - | – | – |
Disposals in the year | - | – | – |
At 31 December 2025 | - | 2,684 | 2,684 |
Amortisation and impairment | |||
At 1 January 2025 | - | – | – |
Impairment charge for year | - | – | – |
Disposals in the year | - | – | – |
At 31 December 2025 | - | – | – |
Net book value at 31 December 2025 | - | 2,684 | 2,684 |
Let’s | Pay & | ||
Connect | Reward | Total | |
£’000s | £’000s | £’000s | |
Cost | |||
At 1 January 2024 | 10,575 | 2,684 | 13,259 |
Additions in the year | – | – | – |
Disposals in the year | (10,575) | – | (10,575) |
At 31 December 2024 | – | 2,684 | 2,684 |
Amortisation and impairment | |||
At 1 January 2024 | 10,575 | – | 10,575 |
Impairment charge for year | – | – | – |
Disposals in the year | (10,575) | – | (10,575) |
At 31 December 2024 | – | – | – |
Net book value at 31 December 2024 | – | 2,684 | 2,684 |
- % | Base | + % | |
Sensitivity Analysis – Impact on headroom | £’000s | £’000s | £’000s |
Discount Rate (+/- 5%) | 2,075 | 1,716 | 1,416 |
Terminal Growth Rate (+/- 0.5%) | 1,669 | 1,716 | 1,774 |
Pay & |
|||||||
Let’s |
Reward |
Computer |
Internally |
||||
Connect |
customer |
software |
generated |
||||
customer |
book and |
Innecto |
and website |
computer |
|||
value |
trade name |
technology |
development |
software |
WIP |
Total |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
Cost |
|||||||
At 1 January 2025 |
- |
1,063 |
298 |
7,657 |
506 |
278 |
9,802 |
Transfers |
– |
– |
– |
1,834 |
– |
(1,834) |
– |
Additions in the year |
– |
– |
– |
30 |
– |
2,676 |
2,706 |
Disposals |
- |
– |
– |
(97) |
(506) |
(71) |
(674) |
At 31 December 2025 |
– |
1,063 |
298 |
9,424 |
- |
1,049 |
11,834 |
Amortisation and impairment |
|||||||
At 1 January 2025 |
- |
895 |
298 |
3,249 |
506 |
– |
4,948 |
Amortisation charge for year |
– |
67 |
– |
2,150 |
– |
– |
2,217 |
Disposals |
- |
– |
– |
(24) |
(506) |
– |
(530) |
At 31 December 2025 |
– |
962 |
298 |
5,375 |
- |
– |
6,635 |
Carrying value at 31 December 2025 |
– |
101 |
– |
4,049 |
– |
1,049 |
5,199 |
Carrying value at 31 December 2024 |
– |
168 |
– |
4,408 |
– |
278 |
4,854 |
Pay & | |||||||
Let’s | Reward | Computer | Internally | ||||
Connect | customer | software | generated | ||||
customer | book and | Innecto | and website | computer | |||
value | trade name | technology | development | software | WIP | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Cost | |||||||
At 1 January 2024 | 1,648 | 1,063 | 298 | 2,773 | 506 | 2,948 | 9,236 |
Transfers | – | – | – | 5,256 | – | (5,256) | – |
Additions in the year | – | – | – | 79 | – | 2,586 | 2,665 |
Disposals | (1,648) | – | – | (451) | – | – | (2,099) |
At 31 December 2024 | – | 1,063 | 298 | 7,657 | 506 | 278 | 9,802 |
Amortisation and impairment | |||||||
At 1 January 2024 | 1,648 | 803 | 290 | 2,335 | 506 | – | 5,582 |
Amortisation charge for year | – | 92 | 8 | 1,329 | – | – | 1,429 |
Disposals | (1,648) | – | – | (415) | – | – | (2,063) |
At 31 December 2024 | – | 895 | 298 | 3,249 | 506 | – | 4,948 |
Carrying value at 31 December 2024 | – | 168 | – | 4,408 | – | 278 | 4,854 |
Carrying value at 31 December 2023 | – | 260 | 8 | 438 | – | 2,948 | 3,654 |
Freehold land | Computer | Furniture fixtures | Right of use | ||
and properties | equipment | & fittings | assets | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Cost | |||||
At 1 January 2025 | 5,037 | 1,343 | 2,212 | 1,830 | 10,422 |
Additions | – | 260 | 127 | 139 | 526 |
Disposals | – | (613) | – | (315) | (928) |
At 31 December 2025 | 5,037 | 990 | 2,339 | 1,654 | 10,020 |
Depreciation | |||||
At 1 January 2025 | 2,086 | 1,192 | 1,711 | 954 | 5,943 |
Provided in the year | 88 | 169 | 148 | 617 | 1,022 |
Eliminated on disposals | – | (613) | – | (291) | (904) |
At 31 December 2025 | 2,174 | 748 | 1,859 | 1,280 | 6,061 |
Net book amount at 31 December 2025 | 2,863 | 242 | 480 | 374 | 3,959 |
Net book amount at 31 December 2024 | 2,951 | 151 | 501 | 876 | 4,479 |
Freehold land | Motor | Computer | Furniture fixtures | Lease | Right of use | ||
and properties | vehicles | equipment | & fittings | improvements | assets | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Cost | |||||||
At 1 January 2024 | 5,037 | 53 | 1,570 | 2,294 | 38 | 2,261 | 11,253 |
Additions | – | – | 99 | 2 | 2 | 643 | 746 |
Disposals | – | (53) | (326) | (84) | (40) | (1,074) | (1,577) |
At 31 December 2024 | 5,037 | – | 1,343 | 2,212 | – | 1,830 | 10,422 |
Depreciation | |||||||
At 1 January 2024 | 2,002 | 41 | 1,300 | 1,633 | 38 | 1,219 | 6,233 |
Provided in the year | 84 | 6 | 212 | 158 | – | 685 | 1,145 |
Eliminated on disposals | – | (47) | (320) | (80) | (38) | (950) | (1,435) |
At 31 December 2024 | 2,086 | – | 1,192 | 1,711 | – | 954 | 5,943 |
Net book amount at 31 December 2024 | 2,951 | – | 151 | 501 | – | 876 | 4,479 |
Net book amount at 31 December 2023 | 3,035 | 12 | 270 | 661 | – | 1,042 | 5,020 |
Group |
Company |
|||
2025 |
2024 |
2025 |
2024 |
|
£’000 |
£’000 |
£’000 |
£’000 |
|
Bank deposits |
3,952 |
8,319 |
3,000 |
4,750 |
Equity investments |
1,769 |
1,593 |
– |
– |
Total financial investments |
5,721 |
9,912 |
3,000 |
4,750 |
Group |
Company |
|||
2025 |
2024 |
2025 |
2024 |
|
£’000 |
£’000 |
£’000 |
£’000 |
|
Loans and receivables: |
||||
Other receivables due within |
||||
one year |
11,313 |
7,878 |
– |
– |
Amounts due from subsidiary |
||||
undertakings |
– |
– |
250 |
157 |
Accrued interest |
2 |
2 |
– |
– |
Other prepayments and |
||||
accrued income |
2,599 |
2,114 |
154 |
174 |
Total trade and other receivables |
13,914 |
9,994 |
404 |
331 |
| 2025 |
2024 |
|||||
Credit |
Credit |
|||||
Trade |
Weighted |
Loss |
Trade |
Weighted |
Loss |
|
Debtor |
Average |
Provision |
Debtor |
Average |
Provision |
|
£’000 |
Provision |
£’000 |
£’000 |
Provision |
£’000 |
|
Current |
9,743 |
0.1% |
8 |
7,066 |
0.1% |
9 |
30 Days |
548 |
1.0% |
5 |
400 |
1.0% |
4 |
60 Days |
252 |
2.0% |
5 |
200 |
2.1% |
4 |
90 Days |
384 |
6% |
23 |
121 |
4.1% |
5 |
150 Days |
545 |
21.9% |
119 |
150 |
24.2% |
37 |
Total |
11,473 |
1.8% |
160 |
7,937 |
0.6% |
59 |
2025 | 2024 | |
£’000 | £’000 | |
Stage 1 | – | – |
Stage 2 | 160 | 59 |
Stage 3 | – | – |
Total | 160 | 59 |
2025 | 2024 | |
£’000 | £’000 | |
At 1 January | 59 | 90 |
Provision for expected credit losses | 160 | 59 |
Provision release | (59) | (90) |
At 31 December | 160 | 59 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£’000 | £’000 | £’000 | £’000 | |
Cash at bank and in hand | 23,106 | 18,335 | 135 | 37 |
Short-term deposits | 1,905 | 725 | – | – |
Total cash and cash equivalents | 25,011 | 19,060 | 135 | 37 |
2025 | 2024 | |
£’000 | £’000 | |
Authorised 200,000,000 ordinary shares of 5p each | 10,000 | 10,000 |
Allotted, called up and fully paid 31,277,030 (2024: 31,248,822) | ||
ordinary shares of 5p each | 1,563 | 1,562 |
Share Premium | 1,134 | 1,134 |
2025 | 2024 | |||
Weighted | Weighted | |||
average | average | |||
exercise | exercise | |||
price | price | |||
Number | Pence | Number | Pence | |
Outstanding at 1 January | 168,224 | 214.0 | 266,761 | 326.5 |
Options granted in year | 58,821 | 204.0 | 71,229 | 168.5 |
Options exercised in year | – | – | – | – |
Options cancelled or lapsed | (14,634) | 205.0 | (169,766) | 371.7 |
Outstanding at 31 December | 212,411 | 211.8 | 168,224 | 214.0 |
2025 | 2024 | |
Outstanding at 1 January | 1,224,230 | 822,248 |
Options granted in year | 446,751 | 656,109 |
Options exercised in year | (28,208) | (13,486) |
Options cancelled or lapsed | (238,640) | (240,641) |
Outstanding at 31 December | 1,404,133 | 1,224,230 |
2025 | 2024 | |||
Deferred | Deferred | |||
Deferred | Tax | Deferred | Tax | |
Tax Assets | Liabilities | Tax Assets | Liabilities | |
£’000 | £’000 | £’000 | £’000 | |
Non-current assets and liabilities | ||||
Property, plant and equipment | 13 | 1,384 | 13 | 1,254 |
Intangible Assets | – | 23 | – | 40 |
Share Options | 338 | – | 123 | – |
351 | 1,407 | 136 | 1,294 | |
Offset | (351) | (351) | (136) | (136) |
Total deferred tax | – | 1,056 | – | 1,158 |
2025 | 2024 | |
£’000 | £’000 | |
At 1 January | (1,158) | (790) |
Movement in provisions debited to income | ||
statement | 102 | (368) |
Movement in provisions due to tax rate changes | – | – |
At 31 December | (1,056) | (1,158) |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
Current | £’000 | £’000 | £’000 | £’000 |
Financial liabilities measured at | ||||
amortised cost: | ||||
Amounts owed to subsidiary | ||||
undertakings | – | – | 6,871 | 4,904 |
Other creditors | 14,007 | 9,517 | 215 | 123 |
Accruals | 2,377 | 2,191 | 396 | 327 |
Right of use creditor | 347 | 621 | – | – |
Deferred income | 1,746 | 1,723 | – | – |
Total trade and other payables | 18,477 | 14,052 | 7,547 | 5,354 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
Non-Current | £’000 | £’000 | £’000 | £’000 |
Right of use creditor over 1 year | 106 | 343 | – | – |
Total | 106 | 343 | – | – |
Liabilities for remaining coverage | Liabilities for incurred claims | ||||
Excluding | Estimates of the | ||||
Loss | Loss | value of future | Risk | ||
Component | Component | cash flows | Adjustment | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Insurance contract liabilities at 1 January 2025 | (1,797) | – | 2,507 | 179 | 889 |
Insurance revenue | (36,217) | – | – | – | (36,217) |
Incurred claims | – | – | 8,578 | – | 8,578 |
Insurance operating and claims handling expenses | – | – | 9,834 | – | 9,834 |
Changes to liabilities for incurred claims | – | – | 252 | 14 | 266 |
Total insurance service expenses | – | – | 18,664 | 14 | 18,678 |
Insurance service result | (36,217) | – | 18,664 | 14 | (17,539) |
Premiums received | 35,904 | – | – | – | 35,904 |
Claims and other expenses paid | – | – | (8,578) | – | (8,578) |
Insurance operating expense cash flows | – | – | (9,772) | – | (9,772) |
Total cash flows | 35,904 | – | (18,350) | – | 17,554 |
Insurance contract liabilities at 31 December 2025 | (2,110) | – | 2,821 | 193 | 904 |
Liabilities for remaining coverage | Liabilities for incurred claims | ||||
Excluding | Estimates of the | ||||
Loss | value of future | ||||
Component | Loss Component | cash flows | Risk Adjustment | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Insurance contract liabilities at 1 January 2024 | (1,709) | – | 2,289 | 155 | 735 |
Insurance revenue | (32,166) | – | – | – | (32,166) |
Incurred claims | – | – | 8,279 | – | 8,279 |
Insurance operating and claims handling expenses | – | – | 8,395 | – | 8,395 |
Changes to liabilities for incurred claims | – | – | 217 | 24 | 241 |
Total insurance service expenses | – | – | 16,891 | 24 | 16,915 |
Insurance service result | (32,166) | – | 16,891 | 24 | (15,251) |
Premiums received | 32,078 | – | – | – | 32,078 |
Claims and other expenses paid | – | – | (8,279) | – | (8,279) |
Insurance operating expense cash flows | – | – | (8,394) | – | (8,394) |
Total cash flows | 32,078 | – | (16,673) | – | 15,405 |
Insurance contract liabilities at 31 December 2024 | (1,797) | – | 2,507 | 179 | 889 |
Change in | Impact on profit | Impact | |
Assumption | before tax | on equity | |
Expected loss | +5% | (134) | (100) |
Risk adjustment | +5% | (97) | (72) |
Inflation rate | +2% | (4) | (3) |
Shares in subsidiary undertakings |
||
2025 |
2024 |
|
£’000 |
£’000 |
|
Cost |
||
At 1 January |
38,696 |
38,518 |
Share-based expenses |
366 |
178 |
At 31 December |
39,062 |
38,696 |
Amounts written off |
||
At 1 January |
12,898 |
12,898 |
Impairment provision in year |
– |
– |
At 31 December |
12,898 |
12,898 |
Net book amount at 31 December |
26,164 |
25,798 |
Subsidiary undertaking |
Nature of business |
Personal Group Limited |
Intermediate holding Company |
Personal Assurance Plc* |
General insurance |
Personal Assurance Services Limited*# |
Administration services |
Personal Group Benefits Limited*# |
Employee benefits sales and marketing |
Personal Group Trustees Limited* |
Trustee for employee share options |
Personal Management Solutions Limited* |
Employee benefits sales and marketing |
Berkeley Morgan Group Limited*# |
Berkeley Morgan Group Holding Company |
Berkeley Morgan Limited+ |
Independent financial advisers |
Personal Assurance (Guernsey) Limited* |
Death insurance underwriting services |
Innecto People Consulting Limited* |
HR consultancy and technology providers |
Quintige Consulting Group Limited*# |
HR consultancy |
Multiplelisting Limited |
Dormant |
Mutual Benefit Limited |
Dormant |
Partake Services Limited |
Dormant |
Personal Assurance Financial Services Plc |
Dormant |
Berkeley Morgan Healthcare Limited+ |
Dormant |
B M Agency Services Limited+ |
Dormant |
Berkeley Morgan Property Limited+ |
Dormant |
Summit Financial Solutions Limited+ |
Dormant |
Summit Financial Holdings Plc+ |
Dormant |
Berkeley Morgan Trustees Limited+ |
Dormant |
Personal Group Mobile Limited* |
Dormant |
Universal Provident Limited+ |
Dormant |
Net Book Value |
Lease |
|
of Assets |
Liability |
|
£000 |
£000 |
|
Motor vehicles |
374 |
453 |
Total |
374 |
453 |
Net Book Value |
Lease |
|
of Assets |
Liability |
|
£000 |
£000 |
|
Motor vehicles |
876 |
964 |
Total |
876 |
964 |
Depreciation |
Interest |
|
Charge |
Expense |
|
£000 |
£000 |
|
Motor vehicles |
617 |
77 |
Total |
617 |
77 |
2025 |
2024 |
|
£’000 |
£’000 |
|
Total lease payments falling due: |
||
Within one year |
393 |
691 |
Within one to two years |
97 |
335 |
Within two to five years |
18 |
37 |
Total |
508 |
1,063 |
31 |
|||||
1 January |
Cash |
New |
December |
||
2025 |
Flows |
leases |
Other |
2025 |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
Current lease liabilities |
621 |
(680) |
– |
406 |
347 |
Non-current lease liabilities |
343 |
– |
(20) |
(217) |
106 |
Total liabilities from |
|||||
financing activities |
964 |
(680) |
(20) |
189 |
453 |
2025 |
2024 |
|||
Receivable |
Payable |
Receivable |
Payable |
|
£’000 |
£’000 |
£’000 |
£’000 |
|
Personal Assurance Plc |
– |
511 |
– |
2,491 |
Personal Assurance Services Limited |
– |
50 |
– |
37 |
Personal Group Benefits Limited |
– |
93 |
– |
66 |
Personal Assurance Financial |
||||
Services Plc |
– |
137 |
– |
137 |
Multiplelisting Limited |
– |
100 |
– |
100 |
Personal Management Solutions |
||||
Limited |
60 |
– |
38 |
– |
Mutual Benefit Limited |
– |
12 |
– |
12 |
Partake Services Limited |
3 |
– |
3 |
– |
Personal Group Limited |
– |
5,968 |
– |
2,061 |
Berkeley Morgan Group Limited |
84 |
– |
57 |
– |
Innecto People Group Consulting |
||||
Limited |
88 |
– |
50 |
– |
Quintage Consultancy Group Limited |
15 |
|||
Total |
250 |
6,871 |
148 |
4,904 |