| Years ended 31 December | ||||
| 2023 | 2022 | |||
| 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 | ||||
Net gains on sale of assets | 4 | |||
Other income¹ | 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 | ( | ( | |
Profit/(loss) before tax | ( | |||
Taxation | 9 | ( | ( | |
Profit/(loss) for the year | ( | |||
| Other comprehensive income/(expense) 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/(expense) | ( | |||
Total comprehensive profit/(loss) for the year | ( | |||
| Profit/(loss) per share | ||||
Basic (pence) | 36 | ( | ||
Diluted (pence) | 36 | ( | ||
| 1. Other income includes a £100m gain on debt extinguishment. |
| Years ended 31 December | |||
| 2023 | 2022 | ||
| Notes | £’million | £’million | |
Cash and balances with the Bank of England | 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 | ||
Financial assets held at fair value through profit and loss | |||
Derivative financial assets | 21 | ||
Property, plant and equipment | 14 | ||
Intangible assets | 15 | ||
Prepayments and accrued income | 16 | ||
Assets classified as held for sale | 14 | ||
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 | |||
Called-up share capital | 26 | ||
Share premium | 26 | ||
Retained earnings | 27 | ( | |
Other reserves | 28 | ||
Total equity | |||
Total equity and liabilities |
| Called-up | Share | ||||||
| share | Share | Retained | Merger | FVOCI | option | Total | |
| capital | premium | earnings | reserve | reserve | reserve | equity | |
| £’million | £’million | £’million | £’million | £’million | £’million | £’million | |
Balance as at 1 January 2023 | ( | ( | |||||
Profit for the year | |||||||
Other comprehensive income (net of tax) relating to investment securities designated at FVOCI | |||||||
Total comprehensive income | |||||||
Net share option movements | |||||||
Cancellation of Metro Bank PLC share capital and share premium¹ | ( | ||||||
Issuance of Metro Bank Holdings PLC share capital¹ | ( | ||||||
Bonus issuance | ( | ||||||
Capital reduction of Metro Bank Holdings PLC share capital | ( | ||||||
Shares issued | |||||||
Cost of shares issued | ( | ( | |||||
Balance as at 31 December 2023 | ( | ||||||
Balance as at 1 January 2022 | ( | ( | |||||
Loss for the year | ( | ( | |||||
Other comprehensive expense (net of tax) relating to investment securities designated at FVOCI | ( | ( | |||||
Total comprehensive loss | ( | ( | ( | ||||
Net share option movements | |||||||
Balance as at 31 December 2022 | ( | ( |
| Years ended 31 December | |||
| 2023 | 2022 | ||
| Notes | £’million | £’million | |
| Reconciliation of profit/(loss) before tax to net cash flows from operating activities: | |||
Profit/(loss) before tax | ( | ||
Adjustments for non-cash items | 37 | ( | ( |
Interest received | |||
Interest paid | ( | ( | |
Changes in other operating assets | ( | ||
Changes in other operating liabilities | ( | ( | |
Net cash inflows/(outflows) 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/(outflows) 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 inflows/(outflows) from financing activities | ( | ||
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at start of year | 11 | ||
Cash and cash equivalents at end of year | 11 |
Area | Estimates | Judgements | Further details |
Measurement of ECL | Multiple | Significant increase | Note 30 |
| forward-looking | in credit risk | ||
| scenarios | |||
| Use of PMOs and PMAs | |||
| Impairment of non- | n/a | Key assumptions used for | Note 15 |
| financial assets | VIU calculations |
| 2023 | 2022 | |
| £’million | £’million | |
Cash and balances held with the Bank of England | 120.9 | 33.0 |
Loans and advances to customers | 599.9 | 462.2 |
Investment securities held at amortised cost | 118.6 | 62.9 |
Investment securities held at FVOCI | 6.8 | 4.7 |
Interest income calculated using the effective interest rate method | 846.2 | 562.8 |
Derivatives in hedge relationships | 9.5 | 0.9 |
Total interest income | 855.7 | 563.7 |
| 2023 | 2022 | |
| £’million | £’million | |
Deposits from customers | 147.8 | 32.9 |
Deposits from central banks | 161.3 | 55.5 |
Debt securities | 55.7 | 48.7 |
Lease liabilities | 13.1 | 14.4 |
Repurchase agreements | 50.1 | 3.4 |
Interest expense calculated using the effective interest rate method | 428.0 | 154.9 |
Derivatives in hedge relationships | 15.8 | 4.7 |
Total interest expense | 443.8 | 159.6 |
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 |
| fee income | or 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. |
| 2023 | 2022 | |
| £’million | £’million | |
Service charges and other fee income | 36.8 | 30.9 |
Safe deposit box income | 18.2 | 16.5 |
ATM and interchange fees | 40.0 | 37.0 |
Fee and commission income | 95.0 | 84.4 |
Fee and commission expense | (4.6) | (2.6) |
Total net fee and commission income | 90.4 | 81.8 |
| 2023 | 2022 | |
| £’million | £’million | |
Investment securities held at amortised cost | 2.9 | – |
Loan portfolios | (0.2) | – |
Total net gains on sale of assets | 2.7 | – |
Product or service | Nature, timing and satisfaction of performance obligations and payment terms |
| Foreign currency | Gains on foreign currency transactions is the spread earned on foreign |
| transactions | 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. |
| 2023 | 2022 | |
| £’million | £’million | |
Foreign currency transactions | 34.0 | 34.1 |
Rental income | 1.1 | 0.7 |
Deferred grant income | 2.4 | 1.5 |
Gain on debt extinguishment | 100.0 | – |
Other | 6.4 | 1.3 |
Total other income | 143.9 | 37.6 |
| 2023 | 2022 | |
| £’million | £’million | |
People costs (note 7) | 241.2 | 236.6 |
Information technology costs | 59.7 | 62.2 |
Occupancy costs | 31.7 | 30.8 |
Money transmission and other banking-related costs | 49.2 | 48.7 |
Transformation costs | 20.2 | 3.3 |
Remediation costs | – | 5.3 |
| Capability and Innovation Fund costs | 2.4 | 1.3 |
Legal and regulatory fees | 7.0 | 7.0 |
| Professional fees | 23.2 | 38.4 |
Printing, postage and stationery costs | 7.2 | 6.2 |
Travel costs | 1.5 | 1.6 |
Marketing costs | 7.7 | 5.0 |
Costs associated with capital raise and refinancing | 26.0 | – |
Holding company insertion costs | 1.8 | 1.8 |
Other | 24.1 | 19.4 |
Total general operating expenses | 502.9 | 467.6 |
| 2023 | 2022 | |
| £’million | £’million | |
| Wages and salaries | 201.7 | 196.8 |
| Social security costs | 21.8 | 23.7 |
| Pension costs | 14.5 | 13.7 |
Equity-settled share-based payments | 3.2 | 2.4 |
Total people costs | 241.2 | 236.6 |
2023 | 2022 | |
Customer-facing | 1,985 | 1,886 |
Non-customer-facing | 2,301 | 2,154 |
Total number of persons employed | 4,286 | 4,040 |
| 2023 | 2022 | |
| £’million | £’million | |
| Current tax | ||
Current tax | (0.1) | – |
Total current tax expense | (0.1) | – |
| Deferred tax | ||
Origination and reversal of temporary differences | (0.5) | (1.5) |
Effect of changes in tax rates | (0.4) | (0.7) |
Adjustment in respect of prior years | – | 0.2 |
Total deferred tax expense | (0.9) | (2.0) |
Total tax expense | (1.0) | (2.0) |
| Effective | Effective | |||
| 2023 | tax rate | 2022 | tax rate | |
| £’million | % | £’million | % | |
Accounting profit/(loss) before tax | 30.5 | (70.7) | ||
Tax expense at statutory tax rate of 23.5% (2022: 19%) | (7. 2) | 23.5% | 13.4 | 19.0% |
| Tax effects of: | ||||
Non-deductible expenses – depreciation on non-qualifying fixed assets | (2.5) | 8.3% | (2.5) | (3.5%) |
Non-deductible expenses – investment property impairment | – | – | (0.1) | (0.1%) |
Non-deductible expenses – remediation | – | – | (0.6) | (0.8%) |
Non-deductible expenses – other | (0.8) | 2.6% | (0.4) | (0.6%) |
Impact of intangible asset write-off on research and development deferred tax liability | 0.1 | (0.3%) | 0.3 | 0.4% |
Share-based payments | (1.2) | 3.9% | 0.1 | 0.1% |
Adjustment in respect of prior years | – | – | 0.2 | 0.2% |
Current year losses for which no deferred tax asset has been recognised | (15.4) | 50.5% | (11.7) | (16.5%) |
Losses offset against current year profits | 1.1 | (3.6%) | – | – |
Movement in recognised DTA for unused tax losses | 1.8 | (5.9%) | – | – |
Effect of changes in tax rates | (0.4) | 1.3% | (0.7) | (1.0%) |
Income not taxable | 23.5 | (77.0%) | – | – |
Tax expense reported in the consolidated income statement | (1.0) | 3.3% | (2.0) | (2.8%) |
31 December 2023 | 31 December 2022 | |||||||||||
| 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 | 14 | 2 | 1 | – | – | 17 | 12 | 3 | 1 | – | – | 16 |
Deferred tax liabilities | – | 4 | – | (29) | (5) | (30) | – | 4 | – | (26) | (6) | (28) |
Deferred tax liabilities (net) | 14 | 6 | 1 | (29) | (5) | (13) | 12 | 7 | 1 | (26) | (6) | (12) |
1 January | 12 | 7 | 1 | (26) | (6) | (12) | 13 | 5 | – | (23) | (7) | (12) |
Income statement | 2 | (1) | – | (3) | 1 | (1) | (1) | – | 1 | (3) | 1 | (2) |
Other comprehensive income | – | – | – | – | – | – | – | 2 | – | – | – | 2 |
31 December | 14 | 6 | 1 | (29) | (5) | (13) | 12 | 7 | 1 | (26) | (6) | (12) |
| 31 December 2023 | ||||
| Fair value | ||||
| through | ||||
| profit and | Amortised | |||
| 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 2022 | ||||
| Fair value | ||||
| through | ||||
| profit | Amortised | |||
| and loss | FVOCI | cost | Total | |
| £’million | £’million | £’million | £’million | |
| Assets | ||||
Loans and advances to customers | – | – | 13,102 | 13,102 |
Investment securities | – | 571 | 5,343 | 5,914 |
Financial assets held as fair value through profit and loss | 1 | – | – | 1 |
Derivative financial assets | 23 | – | – | 23 |
| Liabilities | ||||
Deposits from customers | – | – | 16,014 | 16,014 |
Deposits from central bank | – | – | 3,800 | 3,800 |
Debt securities | – | – | 571 | 571 |
Derivative financial liabilities | 26 | – | – | 26 |
Repurchase agreements | – | – | 238 | 238 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’million | £’million | |
Unrestricted balances with the Bank of England | 3,642 | 1,761 |
Cash and unrestricted balances with other banks | 191 | 136 |
Money market placements | 58 | 59 |
Total cash and balances with the Bank of England | 3,891 | 1,956 |
31 December 2023 | 31 December 2022 | |||||
| Gross | Net | Gross | Net | |||
| carrying | ECL | carrying | carrying | ECL | carrying | |
| amount | allowance | amount | amount | allowance | amount | |
| £’million | £’million | £’million | £’million | £’million | £’million | |
Consumer lending | 1,297 | (108) | 1,189 | 1,480 | (75) | 1,405 |
Retail mortgages | 7, 817 | (19) | 7,798 | 7,6 49 | (20) | 7,629 |
Commercial lending | 3,382 | (72) | 3,310 | 4,160 | (92) | 4,068 |
| Total loans and advances | ||||||
to customers | 12,496 | (199) | 12,297 | 13,289 | (187) | 13,102 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’million | £’million | |
Overdrafts | 40 | 60 |
Credit cards | 28 | 19 |
Term loans | 1,219 | 1,401 |
Consumer auto-finance | 10 | – |
Total consumer lending | 1,297 | 1,480 |
Residential owner occupied | 5,851 | 5,507 |
Retail buy-to-let | 1,966 | 2,142 |
Total retail mortgages | 7,817 | 7,649 |
Total retail lending | 9,114 | 9,129 |
Professional buy-to-let | 465 | 731 |
Bounce back loans | 524 | 801 |
Coronavirus business interruption loans | 86 | 127 |
| Recovery loan scheme | 328 | 385 |
Other term loans | 1,341 | 1,578 |
Commercial term loans | 2,744 | 3,622 |
Overdrafts and revolving credit facilities | 172 | 122 |
Credit cards | 4 | 4 |
Asset and invoice finance | 462 | 412 |
Total commercial lending | 3,382 | 4,160 |
Gross loans and advances to customers | 12,496 | 13,289 |
| Amounts include: | ||
Repayable at short notice | 244 | 156 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’million | £’million | |
Investment securities held at FVOCI | 476 | 571 |
Investment securities held at amortised cost | 4,403 | 5,343 |
Total investment securities | 4,879 | 5,914 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’million | £’million | |
Sovereign bonds | 220 | 215 |
Residential mortgage-backed securities | – | 38 |
Covered bonds | 112 | 152 |
Multi-lateral development bank bonds | 144 | 166 |
Total investment securities held at FVOCI | 476 | 571 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’million | £’million | |
Sovereign bonds | 938 | 1,717 |
Residential mortgage-backed securities | 954 | 1,095 |
Covered bonds | 594 | 542 |
Multi-lateral development bank bonds | 1,729 | 1,821 |
Asset backed securities | 188 | 168 |
Total investment securities held at amortised cost | 4,403 | 5,343 |
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 |
| 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 |
| 2022 | |||||||
| 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 2022 | 18 | 280 | 341 | 24 | 1 | 295 | 959 |
Additions | – | – | 22 | – | 7 | 1 | 30 |
Disposals | – | – | – | – | – | (13) | (13) |
Write-offs | – | (10) | – | (2) | – | – | (12) |
Moved to held for sale | (6) | – | – | – | – | – | (6) |
Transfers | – | (9) | 9 | – | – | – | – |
31 December 2022 | 12 | 261 | 372 | 22 | 8 | 283 | 958 |
| Accumulated depreciation | |||||||
1 January 2022 | 12 | 68 | 28 | 19 | – | 67 | 194 |
Depreciation charge | – | 12 | 5 | 3 | 2 | 13 | 35 |
Impairments | 1 | – | – | – | – | – | 1 |
Disposals | – | – | – | – | – | (3) | (3) |
Write-offs | – | (10) | – | (2) | – | – | (12) |
Moved to held for sale | (5) | – | – | – | – | – | (5) |
Transfers | – | (1) | 1 | – | – | – | – |
31 December 2022 | 8 | 69 | 34 | 20 | 2 | 77 | 210 |
Net book value | 4 | 192 | 338 | 2 | 6 | 206 | 748 |
| Core banking software | up to 20 years |
Other banking software | 3 to 10 years |
Software licences | licence period |
Brands | 5 years |
| 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 |
| 2022 | ||||
| Goodwill | Brands | Software | Total | |
| £’million | £’million | £’million | £’million | |
| Cost | ||||
1 January 2022 | 10 | 2 | 336 | 348 |
Additions | – | – | 24 | 24 |
Write-offs | – | – | (22) | (22) |
31 December 2022 | 10 | 2 | 338 | 350 |
| Accumulated amortisation | ||||
1 January 2022 | – | – | 105 | 105 |
Amortisation charge | – | – | 42 | 42 |
Write-offs | – | – | (13) | (13) |
31 December 2022 | – | – | 134 | 134 |
Net book value | 10 | 2 | 204 | 216 |
| 31 December | |
| 2023 | |
| £’million | |
Asset and invoice finance business | 4 |
Retail bank | 6 |
Total | 10 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’million | £’million | |
Prepayments | 42 | 32 |
Accrued income¹ | 75 | 52 |
VAT receivable | 1 | 1 |
Total prepayments and accrued income | 118 | 85 |
Current portion | 118 | 85 |
Non-current portion | – | – |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’million | £’million | |
Cash pledged as collateral | 50 | 39 |
Other 1 | 58 | 34 |
Total other assets | 108 | 73 |
Current portion | 55 | 45 |
Non-current portion | 53 | 28 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’million | £’million | |
Deposits from retail customers | 8,943 | 7,851 |
Deposits from commercial customers | 6.680 | 8,163 |
Total deposits from customers | 15,623 | 16,014 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’million | £’million | |
Demand: current accounts | 5,696 | 7,888 |
Demand: savings accounts | 7,827 | 7, 501 |
Fixed term: savings accounts | 2,100 | 625 |
Total deposits from customers | 15,623 | 16,014 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’million | £’million | |
Amounts drawn down under TFSME | 3,050 | 3,800 |
Deposits from central banks | 3,050 | 3,800 |
| 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 |
| 2023 | 2022 | |
| £’million | £’million | |
1 January | 571 | 588 |
Issuances | 675 | – |
Redemption | (500) | – |
Haircut | (100) | – |
Costs associated with issuance | (5) | – |
Movements in micro hedging | 50 | (19) |
Unwind of issuance costs | 3 | 2 |
31 December | 694 | 571 |
31 December 2023 | 31 December 2022 | |||||
| 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 | 1,205 | 36 | – | 902 | 21 | (26) |
Interest rate swaps – Designated as held at fair value through profit and loss | 1,200 | 31 | (31) | – | – | – |
Foreign currency swaps – Designated as held at fair value through profit and loss | 63 | – | – | 291 | 2 | – |
Total | 2,468 | 67 | (31) | 1,193 | 23 | (26) |
Derivative netting | (1,200) | (31) | 31 | – | – | – |
Grand total | 1,268 | 36 | – | 1,193 | 23 | (26) |
31 December 2023 | 31 December 2022 | |||||
| Notional | Carrying amount | Notional | Carrying amount | |||
| contract | contract | |||||
| amount | Asset | Liability | amount | Asset | Liability | |
| £’million | £’million | £’million | £’million | £’million | £’million | |
Interest rate swaps | 1,205 | 36 | – | 902 | 21 | (26) |
Total derivatives designated as fair value hedges | 1,205 | 36 | – | 902 | 21 | (26) |
31 December 2023 | 31 December 2022 | |||||
| Accumulated | Accumulated | |||||
| amount of fair | amount of fair | |||||
| value hedge | value hedge | |||||
| adjustments | 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 mortgages | – | – | – | 129 | – | – |
| Fixed rate debt issuance | – | (694) | (24) | – | (424) | 26 |
| Fixed rate investment securities at FVOCI | 238 | – | (7) | 236 | – | (20) |
| Fixed rate investment securities at amortised cost | 271 | – | 1 | 59 | – | (1) |
| Fixed rate loans | 3 | – | – | 5 | – | – |
Total derivatives designated as fair value hedges | 512 | (694) | (30) | 429 | (424) | 5 |
| 2023 | 2022 | |
| £’million | £’million | |
1 January | 248 | 269 |
Additions and modifications | – | 1 |
Disposals | (4) | (11) |
Lease payments made | (23) | (25) |
Interest on lease liabilities | 13 | 14 |
31 December | 234 | 248 |
Current | 22 | 23 |
Non-current | 212 | 225 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’million | £’million | |
Within one year | 22 | 24 |
Due in one to five years | 83 | 88 |
Due in more than five years | 145 | 172 |
Total | 250 | 284 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| Receivable | £’million | £’million |
Within one year | 1 | 1 |
Due in one to five years | 3 | 3 |
Due in more than five years | 3 | 4 |
Total | 7 | 8 |
31 December 2023 | 31 December 2022 | |||||
| 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 | 10 | (1) | 9 | 9 | (1) | 8 |
Due in more than five years | – | – | – | – | – | – |
Total | 16 | (2) | 14 | 15 | (2) | 13 |
| 2023 | 2022 | |
| £’million | £’million | |
1 January | 17 | 19 |
Released to the income statement | (1) | (2) |
31 December | 16 | 17 |
Provision | Description | |
| Customer | We are committed to doing the right thing but occasionally we identify | |
| remediation | issues 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 | ||
19 | 54. 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 regulatory | Provisions are made relating to the outcome of legal cases and 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 paln and we have raised a valid expectation that it will | ||
| be implemented. This is typcially 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. | ||
| 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 |
| 2022 | |||||||
| Customer | Legal and | Onerous | Other | ||||
| remediation | Dilapidations | regulatory | contracts | Restructuring | provisions | Total | |
| £’million | £’million | £’million | £’million | £’million | £’million | £’million | |
1 January 2022 | 1 | 3 | 5 | 5 | – | 1 | 15 |
Additions | – | – | 5 | – | – | 2 | 7 |
Released | – | (2) | – | (1) | – | – | (3) |
Utilised | – | – | (10) | (2) | – | – | (12) |
31 December 2022 | 1 | 1 | – | 2 | – | 3 | 7 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’million | £’million | |
Trade creditors | 1 | 1 |
Taxation and social security costs | 8 | 9 |
| Accruals | 146 | 99 |
Deferred income | 37 | 57 |
Other liabilities | 75 | 64 |
Total other liabilities | 267 | 230 |
Current portion | 253 | 205 |
Non-current portion | 14 | 25 |
| 2023 | 2022 | |
| £’million | £’million | |
1 January | – | – |
| Cancellation of Metro Bank PLC share capital | – | – |
| Issuance of Metro Bank Holdings PLC share capital | – | – |
Bonus issuance | 965 | – |
Capital reduction | (965) | – |
| Share issuance | – | – |
31 December | – | – |
| 2023 | 2022 | |
| £’million | £’million | |
1 January | 1,964 | 1,964 |
Cancellation of Metro Bank PLC share premium | (1,964) | – |
Share issuance | 150 | – |
Cost of share issuance | (6) | – |
31 December | 144 | 1,964 |
| 2023 | 2022 | |
| £’million | £’million | |
1 January | (1,015) | (942) |
Profit/(loss) for the year | 29 | (73) |
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) | – |
31 December | 978 | (1,015) |
| 2023 | 2022 | |
| £’million | £’million | |
1 January | – | – |
Issuance of Metro Bank Holdings PLC share capital | 965 | – |
Bonus issuance | (965) | – |
31 December | – | – |
| 2023 | 2022 | |
| £’million | £’million | |
1 January | 20 | 18 |
Equity-settled share-based payment charges (note 7) | 3 | 2 |
31 December | 23 | 20 |
| 2023 | 2022 | |
| £’million | £’million | |
1 January | (13) | (5) |
Changes in fair value | 3 | (10) |
Deferred tax movements | (1) | 2 |
31 December | (11) | (13) |
2023 | 2022 | |||
| Weighted | Weighted | |||
| average | average | |||
| Number | exercise | Number | exercise | |
| of options | price | of options | price | |
| ‘000 | £ | ‘000 | £ | |
Outstanding at 1 January | 13,326 | 6.61 | 10,477 | 8.72 |
Granted | 3,429 | 0.00 | 4,787 | 0.00 |
Exercised | (259) | 0.03 | (222) | 0.00 |
Lapsed | (261) | 10.46 | (1,716) | 1.96 |
Outstanding at 31 December | 16,235 | 5.24 | 13,326 | 6.61 |
Exercisable at 31 December | 7,931 | 10.54 | 6,658 | 12.35 |
2023 | 2022 | |||
| Weighted | Weighted | |||
| average | average | |||
| Number | remaining | Number | remaining | |
| of options | contractual | of options | contractual | |
| Exercise price | ‘000 | life years | ‘000 | life years |
| £0.00 | 10,255 | 8.7 | 6,997 | 9.0 |
£0.93 | 2,011 | 6.3 | 2,116 | 7. 3 |
£7.94 | 654 | 5.2 | 660 | 6.2 |
£12.00 | – | 0.0 | 235 | 0.8 |
£13.00 | 60 | 0.2 | 60 | 1.2 |
£13.50 | 616 | 0.8 | 616 | 1.8 |
£14.00 | 194 | n/a | 194 | n/a |
£16.00 | 611 | n/a | 611 | n/a |
£20.00 | 444 | 2.2 | 444 | 3.2 |
£32.73 | 633 | 3.2 | 633 | 4.2 |
£35.36 | 757 | 4.2 | 760 | 5.2 |
Total | 16,235 | 7. 3 | 13,326 | 7.3 |
| 2023 | |
| awards | |
Risk-free interest rate | 3.44% to 4.03% |
Expected life | 1 to 7 years |
Volatility | 166% |
Expected dividend yield | nil |
Share price at grant date | £1.06 |
Exercise price | 0.0001p |
Stage | Description | ECL recognised |
| Stage 1 | Financial assets that have had no significant increase in credit risk since initial | 12-month ECL |
| recognition or that have low credit risk (high quality investment securities only) at | Total losses expected on defaults which may occur within the next 12 months. | |
| the reporting date. | Losses are adjusted for probability-weighted macroeconomic scenarios. | |
| Stage 2 | Financial assets that have had a significant increase in credit risk since initial | Lifetime ECL |
| recognition 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 | Losses expected on defaults which may occur at any point in a loan’s lifetime. | |
| Losses are adjusted for probability-weighted macroeconomic scenarios. | ||
| define default to have occurred when a loan is greater than 90 days past due or | ||
| where the 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 | Lifetime ECL |
| non-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 2023 | 31 December 2022 | ||||||||
2024 | 2025 | 2026 | 2027 | 2023 | 2024 | 2025 | 2026 | ||
| Interest rates (%) – | Baseline | 5.1% | 4.7% | 4.3% | 4.2% | 5.5% | 4.4% | 4.0% | 4.0% |
| five-year mortgage rate | Upside | 5.3% | 4.7% | 4.3% | 4.2% | 5.3% | 4.3% | 4.0% | 4.0% |
| Downside | 3.7% | 2.7% | 2.6% | 2.6% | 5.5% | 4.4% | 3.6% | 3.1% | |
| Severe downside | 3.3% | 2.2% | 2.2% | 2.2% | 5.8% | 4.0% | 3.4% | 3.0% | |
| UK unemployment (%) | Baseline | 4.6% | 4.7% | 4.7% | 4.8% | 4.3% | 4.5% | 4.5% | 4.6% |
| Upside | 4.1% | 3.8% | 3.9% | 4.2% | 3.9% | 3.6% | 3.7% | 4.0% | |
| Downside | 6.5% | 7.4% | 7.4% | 7.0% | 6.2% | 7. 2% | 7.2% | 6.8% | |
| Severe downside | 7.7% | 8.5% | 8.4% | 8.1% | 7.4% | 8.3% | 8.2% | 7.9% | |
| UK HPI – | Baseline | (6.2%) | 3.1% | 4.7% | 2.6% | (4.4%) | 2.3% | 4.8% | 2.9% |
| % change year-on-year | Upside | 7.0% | 6.3% | 2.1% | (1.5%) | 9.0% | 5.4% | 2.1% | (1.2%) |
| Downside | (16.5%) | (6.3%) | 4.0% | 5.4% | (14.9%) | (7.0%) | 4.0% | 5.7% | |
| Severe downside | (22.2%) | (10.3%) | 4.4% | 4.1% | (20.7%) | (10.9%) | 4.4% | 4.3% | |
| UK GDP – | Baseline | 0.4% | 1.0% | 1.3% | 1.4% | (0.8%) | 1.2% | 1.4% | 1.2% |
| % change year-on-year | Upside | 3.9% | 1.2% | 1.3% | 1.4% | 1.9% | 1.2% | 1.1% | 1.2% |
| Downside | (5.6%) | 1.3% | 2.6% | 1.4% | (6.9%) | 1.3% | 2.5% | 1.2% | |
| Severe downside | (7.1%) | (0.2%) | 4.2% | 2.4% | (8.3%) | (0.3%) | 3.5% | 2.1% | |
| UK commercial real estate index, year-on-year – | Baseline | (4. 2%) | 0.8% | 1.7% | (0.4%) | (8.2%) | (6.0%) | 2.0% | 1.4% |
| % change | Upside | 10.1% | 3.3% | (1.3%) | (4. 3%) | 3.2% | (3.6%) | (0.3%) | (2.2%) |
| Downside | (18.7%) | (5.3%) | 3.0% | 3.4% | (23.2%) | (11.9%) | 5.1% | 4.2% | |
| Severe downside | (26.9%) | (7.4%) | 4.9% | 2.6% | (30.5%) | (14.8%) | 6.9% | 3.5% |
| 31 December | 31 December | |
| 2023 | 2022 | |
Baseline | 50% | 50% |
Upside | 20% | 20% |
Downside | 25% | 25% |
Severe downside | 5% | 5% |
| Stage 1 | Stage 2 | Stage 3 | Total | |
| £’million | £’million | £’million | £’million | |
Baseline | 57 | 37 | 93 | 187 |
Upside | 49 | 31 | 92 | 172 |
Downside | 79 | 57 | 98 | 234 |
Severe downside | 90 | 72 | 100 | 262 |
Weighted | 63 | 43 | 93 | 199 |
| 2023 | 2022 | |
| £’million | £’million | |
| Retail mortgages | (1) | 1 |
| Consumer lending | 33 | 33 |
| Commercial lending | (20) | (16) |
Investment securities | 1 | 1 |
Write-offs and other movements | 20 | 21 |
Total expected credit loss expense | 33 | 40 |
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 | 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 | – | – | – | – | – | 12 | (13) | (38) | – | (39) | 12 | (13) | (38) | – | (39) |
| New lending | 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 | (1,749) | (305) | (157) | – | (2,211) | 13 | 10 | 26 | – | 49 | (1,736) | (295) | (131) | – | (2,162) |
| Changes to model assumptions | – | – | – | – | – | 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 | 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 2022 | 10,071 | 1,925 | 462 | 1 | 12,459 | (47) | (49) | (73) | – | (169) | 10,024 | 1,876 | 389 | 1 | 12,290 |
| Transfers to/(from) Stage 1 | 517 | (504) | (13) | – | – | (13) | 13 | – | – | – | 504 | (491) | (13) | – | – |
Transfers to/(from) Stage 2 | (45 1) | 458 | (7) | – | – | 2 | (2) | – | – | – | (449) | 456 | (7) | – | – |
Transfers to/(from) Stage 3 | (124) | (73) | 197 | – | – | 1 | 7 | (8) | – | – | (123) | (66) | 189 | – | – |
| Net remeasurement due to transfers | – | – | – | – | – | 10 | (10) | (15) | – | (15) | 10 | (10) | (15) | – | (15) |
| New lending | 3,157 | 742 | 31 | – | 3,930 | (30) | (15) | (11) | – | (56) | 3,127 | 727 | 20 | – | 3,874 |
Repayments, additional drawdowns and interest accrued | (604) | (107) | (26) | (1) | (738) | – | – | – | – | – | (604) | (107) | (26) | (1) | (738) |
| Derecognitions | (1,717) | (353) | (292) | – | (2,362) | 7 | 10 | 34 | – | 51 | (1,710) | (343) | (258) | – | (2,311) |
| Changes to model assumptions | – | – | – | – | – | 4 | (5) | 3 | – | 2 | 4 | (5) | 3 | – | 2 |
31 December 2022 | 10,849 | 2,088 | 352 | – | 13,289 | (66) | (51) | (70) | – | (187) | 10,783 | 2,037 | 282 | – | 13,102 |
| Off-balance sheet items | |||||||||||||||
| Commitments and guarantees | 1,120 | – | 1,120 |
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 2022 | 5,546 | 1,063 | 114 | – | 6,723 | (2) | (12) | (5) | – | (19) | 5,544 | 1,051 | 109 | – | 6,704 |
Transfers to/(from) Stage 1 | 293 | (281) | (12) | – | – | (4) | 4 | – | – | – | 289 | (277) | (12) | – | – |
Transfers to/(from) Stage 2 | (199) | 205 | (6) | – | – | – | – | – | – | – | (199) | 205 | (6) | – | – |
Transfers to/(from) Stage 3 | (16) | (22) | 38 | – | – | – | 1 | (1) | – | – | (16) | (21) | 37 | – | – |
Net remeasurement due to transfers | – | – | – | – | – | 4 | (1) | – | – | 3 | 4 | (1) | – | – | 3 |
New lending | 1,666 | 549 | 1 | – | 2,216 | (3) | (7) | – | – | (10) | 1,663 | 542 | 1 | – | 2,206 |
Repayments, additional drawdowns and interest accrued | (130) | (22) | (5) | – | (157) | – | – | – | – | – | (130) | (22) | (5) | – | (157) |
Derecognitions | (965) | (149) | (19) | – | (1,133) | (1) | 2 | 3 | – | 4 | (966) | (147) | (16) | – | (1,129) |
Changes to model assumptions | – | – | – | – | – | – | 2 | – | – | 2 | – | 2 | – | – | 2 |
31 December 2022 | 6,195 | 1,343 | 111 | – | 7,649 | (6) | (11) | (3) | – | (20) | 6,189 | 1,332 | 108 | – | 7,629 |
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 2022 | 786 | 82 | 21 | 1 | 890 | (18) | (8) | (16) | – | (42) | 768 | 74 | 5 | 1 | 848 |
Transfers to/(from) Stage 1 | 19 | (19) | – | – | – | (2) | 2 | – | – | – | 17 | (17) | – | – | – |
Transfers to/(from) Stage 2 | (96) | 96 | – | – | – | 1 | (1) | – | – | – | (95) | 95 | – | – | – |
Transfers to/(from) Stage 3 | (21) | (6) | 27 | – | – | 1 | 2 | (3) | – | – | (20) | (4) | 24 | – | – |
Net remeasurement due to transfers | – | – | – | – | – | 2 | (3) | (15) | – | (16) | 2 | (3) | (15) | – | (16) |
New lending | 806 | 156 | 12 | – | 974 | (15) | (7) | (9) | – | (31) | 791 | 149 | 3 | – | 943 |
Repayments, additional drawdowns and interest accrued | (144) | (41) | (6) | (1) | (192) | – | – | – | – | – | (144) | (41) | (6) | (1) | (192) |
Derecognitions | (170) | (18) | (4) | – | (192) | 5 | 1 | 1 | – | 7 | (165) | (17) | (3) | – | (185) |
Changes to model assumptions | – | – | – | – | – | 5 | 2 | – | – | 7 | 5 | 2 | – | – | 7 |
31 December 2022 | 1,180 | 250 | 50 | – | 1,480 | (21) | (12) | (42) | – | (75) | 1,159 | 238 | 8 | – | 1,405 |
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 |
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 2022 | 3,739 | 780 | 327 | – | 4,846 | (27) | (29) | (52) | – | (108) | 3,712 | 751 | 275 | – | 4,738 |
Transfers to/(from) Stage 1 | 205 | (204) | (1) | – | – | (7) | 7 | – | – | – | 198 | (197) | (1) | – | – |
Transfers to/(from) Stage 2 | (156) | 157 | (1) | – | – | 1 | (1) | – | – | – | (155) | 156 | (1) | – | – |
Transfers to/(from) Stage 3 | (87) | (45) | 132 | – | – | – | 4 | (4) | – | – | (87) | (41) | 128 | – | – |
Net remeasurement due to transfers | – | – | – | – | – | 4 | (6) | – | – | (2) | 4 | (6) | – | – | (2) |
New lending | 685 | 37 | 18 | – | 740 | (12) | (1) | (2) | – | (15) | 673 | 36 | 16 | – | 725 |
Repayments, additional drawdowns and interest accrued | (330) | (44) | (15) | – | (389) | – | – | – | – | – | (330) | (44) | (15) | – | (389) |
Derecognitions | (582) | (186) | (269) | – | (1,037) | 3 | 7 | 30 | – | 40 | (579) | (179) | (239) | – | (997) |
Changes to model assumptions | – | – | – | – | – | (1) | (9) | 3 | – | (7) | (1) | (9) | 3 | – | (7) |
31 December 2022 | 3,474 | 495 | 191 | – | 4,160 | (39) | (28) | (25) | – | (92) | 3,435 | 467 | 166 | – | 4,068 |
31 December 2023 | 31 December 2022 | |||||||
£’million | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Up to date | 10,553 | 1,342 | 123 | 12,018 | 10,819 | 1,943 | 103 | 12,865 |
1 to 29 days past due | 43 | 54 | 15 | 112 | 30 | 59 | 12 | 101 |
30 to 89 days past due | – | 115 | 43 | 158 | – | 86 | 40 | 126 |
90+ days past due | – | – | 208 | 208 | – | – | 197 | 197 |
Gross carrying amount | 10,596 | 1,511 | 389 | 12,496 | 10,849 | 2,088 | 352 | 13,289 |
31 December 2023 | 31 December 2022 | |||||||
£’million | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Up to date | 6,885 | 695 | 37 | 7,617 | 6,194 | 1,289 | 33 | 7, 516 |
1 to 29 days past due | 2 | 28 | 10 | 40 | 1 | 21 | 7 | 29 |
30 to 89 days past due | – | 61 | 16 | 77 | – | 33 | 15 | 48 |
90+ days past due | – | – | 83 | 83 | – | – | 56 | 56 |
Gross carrying amount | 6,887 | 784 | 146 | 7,817 | 6,195 | 1,343 | 111 | 7,649 |
31 December 2023 | 31 December 2022 | |||||||
£’million | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Up to date | 900 | 297 | 3 | 1,200 | 1,172 | 235 | 3 | 1,410 |
1 to 29 days past due | 6 | 2 | – | 8 | 8 | 2 | – | 10 |
30 to 89 days past due | – | 15 | 7 | 22 | – | 13 | 5 | 18 |
90+ days past due | – | – | 67 | 67 | – | – | 42 | 42 |
Gross carrying amount | 906 | 314 | 77 | 1,297 | 1,180 | 250 | 50 | 1,480 |
31 December 2023 | 31 December 2022 | |||||||
£’million | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Up to date | 2,768 | 350 | 83 | 3,201 | 3,453 | 419 | 67 | 3,939 |
1 to 29 days past due | 35 | 24 | 5 | 64 | 21 | 36 | 5 | 62 |
30 to 89 days past due | – | 39 | 20 | 59 | – | 40 | 20 | 60 |
90+ days past due | – | – | 58 | 58 | – | – | 99 | 99 |
Gross carrying amount | 2,803 | 413 | 166 | 3,382 | 3,474 | 495 | 191 | 4,160 |
31 December 2023 | 31 December 2022 | |||||
| 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 | 12,297 | – | 12,297 | 13,102 | – | 13,102 |
Investment securities 1 | 4,879 | – | 4,879 | 5,914 | – | 5,914 |
Derivative financial assets | 67 | (31) | 36 | – | – | – |
Deferred tax assets | 17 | (17) | – | 16 | (16) | – |
| Other assets | 108 | – | 108 | 73 | – | 73 |
| Liabilities | ||||||
Derivative financial liabilities | 31 | (31) | – | 26 | – | 26 |
| Repurchase agreements | 1,191 | – | 1,191 | 238 | – | 238 |
| Deposits from central banks | 3,050 | – | 3,050 | 3,800 | – | 3,800 |
Deferred tax liabilities | 30 | (17) | 13 | 28 | (16) | 12 |
31 December 2023 | 31 December 2022 | |||||||||
| 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 | 12,297 | – | – | 12,156 | 12,156 | 13,102 | – | – | 12,321 | 12,321 |
Investment securities held at fair value through other comprehensive income | 476 | 476 | – | – | 476 | 571 | 533 | 38 | – | 571 |
Investment securities held at amortised cost | 4,403 | 3,143 | 1,072 | – | 4,215 | 5,343 | 3,834 | 1,135 | 40 | 5,009 |
Financial assets held at fair value through profit and loss | – | – | – | – | – | 1 | – | – | 1 | 1 |
Derivative financial assets | 36 | – | 36 | – | 36 | 23 | – | 23 | – | 23 |
| Liabilities | ||||||||||
Deposits from customers | 15,623 | – | – | 15,622 | 15,622 | 16,014 | – | – | 16,004 | 16,004 |
Deposits from central bank | 3,050 | – | – | 3,050 | 3,050 | 3,800 | – | – | 3,800 | 3,800 |
Debt securities | 694 | – | 585 | – | 585 | 571 | 423 | – | – | 423 |
Derivative financial liabilities | – | – | – | – | – | 26 | – | 26 | – | 26 |
Repurchase agreements | 1,191 | – | – | 1,191 | 1,191 | 238 | – | – | 238 | 238 |
| 2023 | 2022 | |
| £’million | £’million | |
Short-term benefits | 5.4 | 6.2 |
Post-employment benefits | 0.1 | 0.1 |
Share-based payment costs | 0.9 | 1.8 |
Termination benefits | 0.9 | 0.3 |
Total compensation for key management personnel | 7. 3 | 8.4 |
| 2023 | 2022 | |
| £’million | £’million | |
Deposits held at 1 January | 1.5 | 1.5 |
| Deposits relating to persons and companies newly considered | ||
related parties | – | 0.2 |
| Deposits relating to persons and companies no longer considered | ||
related parties | (0.5) | (0.3) |
Net amounts deposited/(withdrawn) | – | 0.1 |
Deposits held as at 31 December | 1.0 | 1.5 |
| 2023 | 2022 | |
| £’million | £’million | |
Loans outstanding at 1 January | 2.1 | 3.2 |
Loans issued during the year | – | 0.2 |
Net repayments during the year | – | (1.3) |
Loans outstanding as at 31 December | 2.1 | 2.1 |
Interest received on loans (£’000) | 35 | 60 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Credit cards outstanding as at 31 December | 3 | 7 |
2023 | 2022 | |
Profit/(loss) attributable to ordinary equity holders (£’million) | 29.5 | (72.7) |
Weighted average number of ordinary shares in issue (thousands) | – | |
Basic | 214,297 | 172,464 |
Adjustment for share awards | 6,459 | – |
Diluted | 220,756 | 172,464 |
| Earnings per share (pence) | ||
Basic | 13.8 | (42.2) |
Diluted | 13.4 | (42. 2) |
| 2023 | 2022 | |
| £’million | £’million | |
Interest receivable | (856) | (564) |
Interest paid | 444 | 160 |
Depreciation and amortisation | 78 | 77 |
| Impairment and write-offs of property, plant, equipment | ||
and intangible assets | 5 | 10 |
Expected credit loss expense | 33 | 40 |
Share option charge | 3 | 2 |
Grant income recognised in the income statement | (2) | (2) |
Amounts provided for (net of amounts released) | 16 | 4 |
Haircut on Tier 2 debt | (100) | – |
Gain on sale of assets | 3 | – |
Total adjustments for non-cash items | (376) | (273) |