| 31 December 2025 | |||||||
| Up to | Non-interest | ||||||
| 3 months | 3 to 6 months | 6 to 12 months | 1 to 5 years | Over 5 years | bearing | Total | |
| £’million | £’million | £’million | £’million | £’million | £’million | £’million | |
Cash and balances at central banks | 2,129 | – | – | – | – | 55 | 2,184 |
Loans and advances to customers | 3,789 | 510 | 990 | 3,558 | 74 | – | 8,921 |
Investment securities | 1,811 | 201 | 946 | 778 | 544 | – | 4,280 |
Other assets | – | – | – | – | – | 1,089 | 1,089 |
Total assets | 7,729 | 711 | 1,936 | 4,335 | 619 | 1,144 | 16,475 |
Deposits from customers | (6,703) | (530) | (900) | (5,297) | – | – | (13,430) |
Deposits from BoE and Repos | (473) | – | – | – | – | – | (473) |
Debt | – | – | – | (925) | – | – | (925) |
Other | – | – | – | – | – | (412) | (412) |
Shareholders’ funds | (15) | (16) | (31) | (247) | – | (925) | (1,234) |
Total liabilities | (7,191) | (546) | (931) | (6,469) | – | (1,337) | (16,474) |
Interest rate derivatives | (1,323) | (85) | (202) | 1,810 | (200) | – | – |
Interest rate sensitivity gap | (785) | 80 | 803 | (324) | 419 | (193) | – |
Cumulative gap | (785) | (705) | 98 | (226) | 193 | – | – |
| 31 December 2024 | |||||||
| Up to | Non-interest | ||||||
| 3 months | 3 to 6 months | 6 to 12 months | 1 to 5 years | Over 5 years | bearing | Total | |
| £’million | £’million | £’million | £’million | £’million | £’million | £’million | |
Cash and balances at central banks | 2,750 | – | – | – | – | 61 | 2,811 |
Loans and advances to customers | 3,407 | 502 | 1,053 | 4,006 | 44 | 1 | 9,013 |
Investment securities (AC & FVOCI) | 1,861 | 320 | 130 | 2,070 | 109 | – | 4,490 |
Other assets | – | – | – | – | – | 1,268 | 1,268 |
Total assets | 8,018 | 822 | 1,183 | 6,076 | 153 | 1,330 | 17,582 |
Deposits from customers | (7,449) | (1,017) | (807) | (5,185) | – | – | (14,458) |
Deposits from BoE and Repos | (791) | – | – | – | – | – | (791) |
Debt | – | – | – | (675) | – | – | (675) |
Other liabilities | – | – | – | – | – | (475) | (475) |
Shareholders’ funds | (13) | (13) | (27) | (214) | – | (916) | (1,183) |
Total liabilities | (8,253) | (1,030) | (834) | (6,074) | – | (1,391) | (17,582) |
Interest rate derivatives | (123) | (150) | (50) | 373 | (50) | – | – |
Interest rate sensitivity gap | (358) | (358) | 299 | 375 | 103 | (61) | – |
Cumulative gap | (358) | (716) | (417) | (42) | 61 | – | – |
| 200bps increase | 200bps decrease 1 | |
| £’million | £’million | |
At 31 December 2025 | (4.0) | 3.1 |
At 31 December 2024 | 19.3 | (19.9) |
| Years ended 31 December | |||
| 2025 | 2024 | ||
| 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 gain/(loss) on sale of assets | 4 | ( | |
Other income | 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 for the year | |||
Profit attributable to ordinary shareholders | |||
Profit attributable to other equity holders | |||
Profit for the year |
| Years ended 31 December | |||
| 2025 | 2024 | ||
| Notes | £’million | £’million | |
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 FVOCI (net of tax): | |||
- changes in fair value | 28 | ||
Total other comprehensive income | |||
Total comprehensive income for the year | |||
Total comprehensive income attributable to ordinary shareholders | |||
Total comprehensive income attributable to other equity holders | |||
Total comprehensive income for the year | |||
| Earnings per share | |||
Basic (pence) | 36 | ||
Diluted (pence) | 36 |
| Years ended 31 December | |||
| 2025 | 2024 | ||
| Notes | £’million | £’million | |
| Assets | |||
Cash and balances with other banks | 11 | ||
Loans and advances to customers | 12 | ||
Investment securities held at FVOCI | 13 | ||
Investment securities held at amortised cost | 13 | ||
Derivative financial assets (net) | 21 | ||
Property, plant and equipment | 14 | ||
Intangible assets | 15 | ||
Prepayments and accrued income | 16 | ||
Deferred tax assets (net) | 9 | ||
Other assets | 17 | ||
Total assets | |||
| Liabilities | |||
Deposits from customers | 18 | ||
Deposits from central banks | 19 | ||
Debt securities | 20 | ||
Repurchase agreements | 33 | ||
Derivative financial liabilities | 21 | ||
Lease liabilities | 22 | ||
Deferred grants | 23 | ||
Provisions | 24 | ||
Other liabilities | 25 | ||
Total liabilities | |||
| Equity | |||
Called up share capital and share premium | 26 | ||
Retained earnings | 27 | ||
Other equity instruments | 26 | ||
Other reserves | 28 | ||
Total equity | |||
Total equity and liabilities |
| Called-up share | Share | ||||||
| capital and | Merger | Retained | FVOCI | option | Other equity | Total | |
| share premium | reserve | earnings | reserve | reserve | instruments | equity | |
| £’million | £’million | £’million | £’million | £’million | £’million | £’million | |
Balance as at 1 January 2025 | ( | ||||||
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 | |||||||
Issuance of shares under existing employee schemes | ( | ||||||
Issuance of other equity instruments (net of costs) | |||||||
Equity-settled share-based payment charges | |||||||
Distributions on other equity instruments | ( | ( | |||||
Other movements in share option charges 1 | ( | ||||||
Balance as at 31 December 2025 | ( | ||||||
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 | |||||||
Issuance of shares under existing employee schemes | |||||||
Issuance of other equity instruments | |||||||
Equity-settled share-based payment charges | |||||||
Distributions on other equity instruments | |||||||
Other movements in share option charges 1 | ( | ||||||
Balance as at 31 December 2024 | ( |
| Years ended 31 December | |||
| 2025 | 2024 | ||
| Notes | £’million | £’million | |
| Reconciliation of profit/(loss) before tax to net cash flows from operating activities: | |||
Profit/(loss) before tax | ( | ||
Non-cash items | 37 | ( | ( |
Interest received | |||
Interest paid | ( | ( | |
Changes in other operating assets | |||
Changes in other operating liabilities | ( | ( | |
Net cash (outflows) from operating activities | ( | ( | |
| Cash flows from investing activities | |||
Sales, redemptions and maturities 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 elements of leases | 22 | ( | ( |
Issuance of shares and other equity instruments (net of costs) | 26 | ||
Distributions on other equity instruments | 26 | ( | |
Net cash inflows/(outflows) from financing activities | ( | ||
Net (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 forward- | Significant increase in credit risk | Note 30 |
| looking scenarios | |||
| Use of MOs and PMAs |
| 2025 | 2024 | |
| £’million | £’million | |
Cash and balances held with other banks | 93.8 | 193.1 |
Loans and advances to customers | 507.9 | 586.2 |
Investment securities held at amortised cost | 113.4 | 126.1 |
Investment securities held at FVOCI | 3.9 | 18.3 |
Interest expense calculated using the effective interest rate method | 719.0 | 923.7 |
Derivatives in a hedging relationship | 6.4 | 11.7 |
Total interest income | 725.4 | 935.4 |
| 2025 | 2024 | |
| £’million | £’million | |
Deposits from customers | 143.2 | 303.6 |
Deposits from central banks | 17.0 | 124.2 |
Debt securities | 85.0 | 84.8 |
Lease liabilities | 10.5 | 12.4 |
Repurchase agreements | 7.6 | 26.5 |
Interest expense calculated using the effective interest rate method | 263.3 | 551.5 |
Derivatives in a hedging relationship | 1.8 | 6.0 |
Total interest expense | 265.1 | 557.5 |
Product and 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 |
| fee income | maintenance 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 when the service is delivered. | |
| Safe deposit box | Revenue is recognised over the period the customer has access to |
| the box from the date income 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 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. |
| 2025 | 2024 | |
| £’million | £’million | |
Service charges and other fee income | 38.3 | 38.6 |
Safe deposit box income | 20.1 | 19.0 |
ATM and interchange fees | 38.3 | 40.4 |
Fee and commission income | 96.7 | 98.0 |
Fee and commission expense | (5.6) | (4.8) |
Total net fee and commission income | 91.1 | 93.2 |
| 2025 | 2024 | |
| £’million | £’million | |
Loan portfolios | 5.2 | (101.4) |
Total gain/(loss) on sale of assets | 5.2 | (101.4) |
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 |
| transactions | 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 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. | |
Gains on lease modification | A gain on lease modification occurs under IFRS 16 when a lease |
| is modified, resulting in a decrease in the lease liability that | |
| exceeds the reduction in the right-of-use (ROU) asset. This gain | |
| is recognised immediately in the profit or loss statement. | |
Other income | Other income primarily consists of hedge ineffectiveness, foreign |
| currency differences arising on translation of movements in | |
| financial assets held at fair value through profit and loss. |
| 2025 | 2024 | |
| £’million | £’million | |
Foreign currency transactions | 27.0 | 29.7 |
Rental income | 0.8 | 1.3 |
Deferred grant income | 2.8 | 3.4 |
Gain on lease modification | 5.0 | – |
Other income | 1.1 | 1.2 |
Total other income | 36.7 | 35.6 |
| 2025 | 2024 | |
| £’million | £’million | |
People costs (note 7) | 197.8 | 209.6 |
Information technology costs | 56.4 | 60.1 |
Occupancy costs | 30.2 | 30.9 |
Money transmission and other banking-related costs | 43.2 | 49.3 |
Transformation costs | 14.4 | 31.1 |
Remediation costs | 1.2 | 21.3 |
Capability and Innovation Fund (C&I) costs 1 | 2.7 | 3.4 |
Legal and regulatory fees | 9.2 | 9.0 |
Professional fees 2 | 35.4 | 27.7 |
Printing, postage and stationery costs | 5.5 | 7.5 |
Travel costs | 1.5 | 1.4 |
Marketing costs | 6.7 | 9.4 |
Other | 25.2 | 28.3 |
Total general operating expenses | 429.4 | 489.0 |
| 2025 | 2024 | |
| £’million | £’million | |
Wages and salaries 1 | 162.2 | 174.0 |
Social security costs 1 | 22.0 | 20.7 |
Pension costs 1 | 10.9 | 12.9 |
Equity-settled share-based payments | 2.7 | 2.0 |
Total people costs | 197.8 | 209.6 |
2025 | 2024 | |
Customer-facing | 1,222 | 1,437 |
Non-customer-facing | 1,637 | 2,018 |
Total number of persons employed | 2,859 | 3,455 |
| 2025 | 2024 | |
| Group | £’thousand | £’thousand |
Audit of the Consolidated and Company financial statements | 108 | 105 |
Audit of the financial statements of the Company’s subsidiaries | 2,451 | 2,783 |
Audit-related assurance services | 151 | 162 |
Other assurance services | 160 | – |
Total fees payable to the Group’s auditors | 2,870 | 3,050 |
| 2025 | 2024 | |
| Group | £’million | £’million |
| Current tax | ||
Current tax | (9.2) | – |
Adjustment in respect of prior years | – | – |
Total current tax (expense) | (9.2) | – |
| Deferred tax | ||
Origination and reversal of temporary differences | (12.4) | 254.1 |
Effect of changes in tax rates | – | – |
Adjustment in respect of prior years | 4.1 | 0.5 |
Total deferred tax (expense)/credit | (8.3) | 254.6 |
Total tax (expense)/credit | (17.5) | 254.6 |
| Effective | Effective | |||
| 2025 | tax rate | 2024 | tax rate | |
| Group | £’million | % | £’million | % |
Accounting profit/(loss) before tax | 87.2 | – | (212.1) | – |
Tax (expense)/credit at statutory corporation tax rate of 25% | (21.8) | 25.0% | 53.0 | 25.0% |
| Tax effects of: | ||||
Non-deductible expenses – depreciation on non-qualifying fixed assets | (3.0) | 3.4% | (3.0) | (1.4%) |
Non-deductible expenses – other | (0.1) | 0.1% | (7.7) | (3.6%) |
AT1 interest | 4.3 | (4.9%) | – | – |
Share-based payments | (1.0) | 1.1% | (0.2) | (0.1%) |
Adjustment in respect of prior years | 4.1 | (4.7%) | 0.6 | 0.3% |
Movement in recognised DTA for unused tax losses | – | – | 211.9 | 99.9% |
Tax (expense)/credit reported in the consolidated income statement | (17.5) | 20.2% | 254.6 | 120.0% |
31 December 2025 | 31 December 2024 | |||||||||||
| 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 | 259 | 1 | – | – | – | 260 | 269 | 1 | 1 | – | – | 271 |
Deferred tax liabilities | – | 1 | – | (30) | (1) | (30) | – | 3 | – | (31) | (3) | (31) |
Deferred tax assets (net) | 259 | 2 | – | (30) | (1) | 230 | 269 | 4 | 1 | (31) | (3) | 240 |
At 1 January | 269 | 4 | 1 | (31) | (3) | 240 | 14 | 6 | 1 | (29) | (5) | (13) |
Prior year movement | – | – | – | 2 | 2 | 4 | (1) | (1) | – | – | 1 | (1) |
Income statement | (10) | (1) | (1) | (1) | – | (13) | 256 | – | – | (2) | 1 | 255 |
Other comprehensive income | – | (1) | – | – | – | (1) | – | (1) | – | – | – | (1) |
Equity | – | – | – | – | – | – | – | – | – | – | – | – |
At 31 December | 259 | 2 | – | (30) | (1) | 230 | 269 | 4 | 1 | (31) | (3) | 240 |
| 31 December 2025 | ||||
| Fair value | Fair value | |||
| through | through other | |||
| profit and | comprehensive | Amortised | ||
| loss | income | cost | Total | |
| £’million | £’million | £’million | £’million | |
| Assets | ||||
Loans and advances to customers | – | – | 8,823 | 8,823 |
Investment securities | – | 218 | 3,942 | 4,160 |
Derivative financial assets | 23 | – | – | 23 |
| Liabilities | ||||
Deposits from customers | – | – | 13,445 | 13,445 |
Deposits from central banks | – | – | 400 | 400 |
Debt securities | – | – | 684 | 684 |
Derivative financial liabilities | – | – | – | – |
Repurchase agreements | – | – | 73 | 73 |
| 31 December 2024 | ||||
| Fair value | Fair value | |||
| through | through other | |||
| profit and | comprehensive | Amortised | ||
| loss | income | 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 banks | – | – | 400 | 400 |
Debt securities | – | – | 675 | 675 |
Derivative financial liabilities | 1 | – | – | 1 |
Repurchase agreements | – | – | 391 | 391 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £’million | £’million | |
Unrestricted balances with the Bank of England | 1,979 | 2,585 |
Cash and unrestricted balances with other banks | 107 | 111 |
Money market placements | 99 | 115 |
Total cash and balances with other banks | 2,185 | 2,811 |
31 December 2025 | 31 December 2024 | |||||
| Gross | Net | Gross | Net | |||
| carrying | ECL | carrying | carrying | ECL | carrying | |
| amount | allowance | amount | amount | allowance | amount | |
| £’million | £’million | £’million | £’million | £’million | £’million | |
Consumer lending | 114 | (67) | 47 | 745 | (108) | 637 |
Retail mortgages | 4,940 | (16) | 4,924 | 5,145 | (15) | 5,130 |
| Corporate and commercial | ||||||
lending | 3,939 | (87) | 3,852 | 3,314 | (68) | 3,246 |
| Total loans and advances | ||||||
to customers | 8,993 | (170) | 8,823 | 9,204 | (191) | 9,013 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £’million | £’million | |
Overdrafts | 33 | 39 |
Credit cards | 13 | 20 |
Term loans | 63 | 679 |
Consumer auto finance | 5 | 7 |
Total consumer lending | 114 | 745 |
Residential owner occupied | 3,500 | 3,692 |
Retail buy-to-let | 1,440 | 1,453 |
Total retail mortgages | 4,940 | 5,145 |
Total retail lending | 5,054 | 5,890 |
Professional buy-to-let | 177 | 283 |
Bounce back loans | 185 | 346 |
Coronavirus business interruption loans | 18 | 47 |
Recovery Loan Scheme 1 | 166 | 260 |
Core corporate and commercial lending | 2,363 | 1,599 |
Corporate and commercial term loans | 2,909 | 2,535 |
Overdrafts and revolving credit facilities | 221 | 220 |
Credit cards | 10 | 7 |
SME Asset Finance Ltd and SME Invoice Finance Ltd | 799 | 552 |
Total corporate and commercial lending | 3,939 | 3,314 |
Gross loans and advances to customers | 8,993 | 9,204 |
| 2025 | 2024 | |
| £’million | £’million | |
Fair value through other comprehensive income | 218 | 377 |
Amortised cost | 3,942 | 4,113 |
Total investment securities | 4,160 | 4,490 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £’million | £’million | |
Sovereign bonds | 62 | 149 |
Covered bonds | 31 | 83 |
Multi-lateral development bank bonds | 125 | 145 |
Total investment securities held at FVOCI | 218 | 377 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £’million | £’million | |
Sovereign bonds | 982 | 875 |
Residential mortgage-backed securities | 935 | 876 |
Covered bonds | 438 | 478 |
Multi-lateral development bank bonds | 1,273 | 1,576 |
Asset backed securities | 314 | 308 |
Total investment securities held at amortised cost | 3,942 | 4,113 |
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 |
| 2025 | |||||||
| Freehold | Fixtures, | ||||||
| Investment | Leasehold | land and | fittings and | IT | |||
| property | improvements | buildings | equipment | hardware | RoU assets | Total | |
| £’million | £’million | £’million | £’million | £’million | £’million | £’million | |
| Cost | |||||||
1 January 2025 | 12 | 244 | 436 | 23 | 12 | 255 | 982 |
Additions | – | 3 | 27 | – | 3 | 1 | 34 |
Disposals | (2) | (4) | – | – | – | (39) | (45) |
Write-offs | (1) | – | – | – | – | – | (1) |
Transfers | – | (6) | 6 | – | – | – | – |
31 December 2025 | 9 | 237 | 469 | 23 | 15 | 217 | 970 |
| Accumulated | |||||||
| depreciation | |||||||
1 January 2025 | 8 | 81 | 57 | 22 | 8 | 95 | 271 |
Charge for the year | – | 16 | 2 | – | 3 | 10 | 31 |
Disposals | (2) | – | – | – | – | (35) | (37) |
Transfers | – | (2) | 2 | – | – | – | – |
31 December 2025 | 6 | 95 | 61 | 22 | 11 | 70 | 265 |
Net book value | 3 | 142 | 408 | 1 | 4 | 147 | 705 |
| 2024 | |||||||
| Freehold | Fixtures, | ||||||
| Investment | Leasehold | land and | fittings and | IT | |||
| property | improvements | buildings | equipment | hardware | RoU 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 |
Charge for the year | – | 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 |
Core banking software 1 | up to 20 years |
Other banking software | 3 to 10 years |
Software licences | licence period |
Brands | 5 years |
Customer contracts | 10 years |
| 2025 | ||||
| Goodwill | Brands | Software | Total | |
| £’million | £’million | £’million | £’million | |
| Cost | ||||
1 January 2025 | 10 | 2 | 289 | 301 |
Additions | – | – | 48 | 48 |
Write-offs | – | – | – | – |
Deferred grant (see note 23) | – | – | – | – |
31 December 2025 | 10 | 2 | 337 | 349 |
| Accumulated amortisation | ||||
1 January 2025 | – | 1 | 174 | 175 |
Charge for the year | – | – | 31 | 31 |
Impairments | – | – | – | – |
Write-offs | – | – | – | – |
31 December 2025 | – | 1 | 205 | 206 |
Net book value | 10 | 1 | 132 | 143 |
| 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 |
Charge for the year | – | – | 43 | 43 |
| Impairments | ||||
Write-offs | – | – | (42) | (42) |
31 December 2024 | – | 1 | 174 | 175 |
Net book value | 10 | 1 | 115 | 126 |
| 2025 | |
| £’million | |
Asset and invoice financing | 4 |
Retail bank | 6 |
Tota l | 10 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £’million | £’million | |
Prepayments | 33 | 36 |
Accrued income 1 | 48 | 56 |
VAT receivable | – | 1 |
Total prepayments and accrued income | 81 | 93 |
Current portion | 81 | 93 |
Non-current portion | – | – |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £’million | £’million | |
Cash pledged as collateral | 84 | 53 |
Amounts owed by Group undertaking | – | 1 |
Other 1 | 41 | 28 |
Total other assets | 125 | 82 |
Current portion | 59 | 27 |
Non-current portion | 66 | 55 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £’million | £’million | |
Deposits from retail customers | 6,597 | 7,753 |
Deposits from corporate and commercial customers | 6,848 | 6,705 |
Total deposits from customers | 13,445 | 14,458 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £’million | £’million | |
Demand: current accounts | 5,862 | 5,791 |
Demand: savings accounts | 6,901 | 7,534 |
Fixed-term savings accounts | 682 | 1,133 |
Total deposits from customers | 13,445 | 14,458 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £’million | £’million | |
Amounts drawn down under TFSME | 400 | 400 |
Deposits from central banks | 400 | 400 |
| Amount | ||||||
| issued | Coupon | Maturity | ||||
Name | Issue date | Currency | £’million | rate | Call date | date |
| Fixed Rate Reset Callable | ||||||
Subordinated Notes | 30/11/2023 | GBP | 525 | 12.00% | 30/04/28 | 30/04/29 |
| Fixed Rate Reset Senior | ||||||
Non-Preferred Notes | 30/11/2023 | GBP | 150 | 14.00% | 30/04/29 | 30/04/34 |
| 2025 | 2024 | |
| £’million | £’million | |
1 January | 675 | 694 |
Issuances | – | – |
Costs associated with issuance | – | – |
Movements in micro hedging | 8 | (20) |
Unwind of issuance costs | 1 | 1 |
31 December | 684 | 675 |
31 December 2025 | 31 December 2024 | |||||
| Fair Value | Fair Value | |||||
| Notional | Asset | Liability | Notional | Asset | Liability | |
| Group and Company | £’million | £’million | £’million | £’million | £’million | £’million |
Interest rate swaps – Designated as hedging instruments | 3,227 | 23 | – | 1,253 | 16 | – |
Interest rate swaps – Designated as held at fair value through profit and loss | 500 | 8 | (8) | 502 | 7 | (7) |
Foreign currency swaps – Designated as held at fair value through profit and loss | 58 | – | – | 50 | – | (1) |
Tota l | 3,785 | 31 | (8) | 1,805 | 23 | (8) |
Offsetting derivative | (500) | (8) | 8 | (502) | (7) | 7 |
Grand total | 3,285 | 23 | – | 1,303 | 16 | (1) |
31 December 2025 | 31 December 2024 | |||||
| Carrying amount | Carrying amount | |||||
| Notional | Asset | Liability | Notional | Asset | Liability | |
| Group and Company | £’million | £’million | £’million | £’million | £’million | £’million |
Interest rate swaps | 3,227 | 23 | – | 1,253 | 16 | – |
Total derivatives designated as fair value hedges | 3,227 | 23 | – | 1,253 | 16 | – |
31 December 2025 | 31 December 2024 | |||||
| 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 | |||
| Group and Company | £’million | £’million | £’million | £’million | £’million | £’million |
| Interest rate risk | ||||||
Fixed rate mortgages 1 | 450 | – | – | – | – | – |
Fixed rate debt securities 2 | – | 688 | (13) | – | 675 | 4 |
Fixed rate investment securities held at FVOCI 3 | 189 | – | (4) | 293 | – | 8 |
Fixed rate investment securities held at AC 4 | 310 | – | 15 | 271 | – | – |
Non-interest bearing liabilities 5 | – | 1607 | (6) | – | – | – |
Fixed rate loans 1 | – | – | – | 1 | – | – |
Total items designated as fair value hedges | 949 | 2,295 | (8) | 565 | 675 | 12 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £’million | £’million | |
1 January | 205 | 234 |
Additions and modifications | 1 | 1 |
Disposals | (13) | (20) |
Lease payments made | (19) | (22) |
Interest on lease liabilities | 11 | 12 |
31 December | 185 | 205 |
Current | 18 | 19 |
Non-current | 167 | 186 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £’million | £’million | |
Within one year | 1 | 1 |
Due in one to five years | 2 | 2 |
Due in more than five years | 3 | 3 |
Tota l | 6 | 6 |
31 December 2025 | 31 December 2024 | |||||
| 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 | 7 | (2) | 5 | 6 | (1) | 5 |
Due in one to five years | 12 | (3) | 9 | 11 | (1) | 10 |
Due in more than five years | – | – | – | – | – | – |
Tota l | 19 | (5) | 14 | 17 | (2) | 15 |
| 2025 | 2024 | |
| £’million | £’million | |
Within one year | 19 | 20 |
Due in one to five years | 68 | 74 |
Due in more than five years | 80 | 101 |
Tota l | 167 | 195 |
| 2025 | 2024 | |
| £’million | £’million | |
1 January | 13 | 16 |
Released to the income statement | (3) | (3) |
31 December | 10 | 13 |
Provision | Description |
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. | |
| 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 | |
| (‘the act’). Where this is the case we do not provide for restorations on these site | |
| since we have no intention of vacating at the end of the lease term. For sites that | |
| that are outside the act or sites within the act 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. | |
| 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. | |
| 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. | |
Other provisions | Other provisions consist of other immaterial amounts that are provided for in |
| the ordinary course of our business. |
| 2025 | |||||||
| Customer | Onerous | Legal and | Other | ||||
| Restructuring | remediation | Dilapidations | contracts | regulatory | provisions | Total | |
| £’million | £’million | £’million | £’million | £’million | £’million | £’million | |
1 January | 2 | 1 | 1 | 5 | – | 2 | 11 |
Additions | – | – | – | – | – | – | – |
Released | – | (1) | – | – | – | – | (1) |
Utilised | (2) | – | – | (2) | – | – | (4) |
31 December | – | – | 1 | 3 | – | 2 | 6 |
| 2024 | |||||||
| Customer | Onerous | Legal and | Other | ||||
| Restructuring | remediation | Dilapidations | contracts | regulatory | provisions | Total | |
| £’million | £’million | £’million | £’million | £’million | £’million | £’million | |
1 January | 15 | 3 | 1 | 2 | – | 2 | 23 |
Additions | 8 | – | – | 3 | – | – | 11 |
Released | (1) | (2) | – | – | – | – | (3) |
Utilised | (20) | – | – | – | – | – | (20) |
31 December | 2 | 1 | 1 | 5 | – | 2 | 11 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £’million | £’million | |
Trade creditors | – | 1 |
Other taxation and social security costs | 6 | 8 |
Accruals 1 | 105 | 107 |
Deferred income | 22 | 24 |
Other liabilities | 55 | 105 |
Total other liabilities | 188 | 245 |
Current portion | 163 | 211 |
Non-current portion | 25 | 34 |
| 2025 | |||||
| Total share | |||||
| capital | |||||
| Number | Share | and share | Other equity | ||
| of shares | Share capital | premium | premium | instruments | |
| £’million | £’million | £’million | £’million | £’million | |
At 1 January | 673.0 | – | 144.4 | 144.4 | – |
| Issued to staff under existing employee | |||||
share schemes | 0.3 | 0.2 | 1.4 | 1.6 | – |
AT1 securities issuance | – | – | – | – | 241.8 |
At 31 December | 673.3 | 0.2 | 145.8 | 146.0 | 241.8 |
| 2024 | |||||
| Total share | |||||
| capital | |||||
| Number | Share | and share | Other equity | ||
| of shares | Share capital | premium | premium | instruments | |
| £’million | £’million | £’million | £’million | £’million | |
At 1 January | 672.7 | – | 144.4 | 144.4 | – |
| Issued to staff under existing employee | |||||
share schemes | 0.3 | – | – | – | – |
At 31 December | 673.0 | – | 144.4 | 144.4 | – |
| 2025 | ||
| Initial call date | £’million | |
| At 1 January | ||
| Issued during the year: | ||
| 13.875% Fixed Rate Resetting Perpetual Subordinated Contingent | ||
Convertible Securities | 26-Mar-30 | 250 |
Cost of issuance | (8) | |
Profit for the year attributable to other equity holders | 17 | |
Distributions on other equity instruments | (17) | |
At 31 December | 242 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £’million | £’million | |
1 January | 1,022 | 978 |
Profit for the year | 69 | 43 |
Distributions on other equity instruments | (17) | – |
Other movements in share option charges 1 | 1 | 1 |
31 December | 1,075 | 1,022 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £’million | £’million | |
1 January | 24 | 23 |
Equity-settled share-based payment charges | 3 | 2 |
Other movements in share option charges 1 | (3) | (1) |
31 December | 24 | 24 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £’million | £’million | |
1 January | (7) | (11) |
Changes in fair value | 5 | 5 |
Deferred tax movements (note 9) | (1) | (1) |
31 December | (3) | (7) |
2025 | 2024 | |||
| Weighted | Weighted | |||
| average | average | |||
| Number | exercise | Number | exercise | |
| of options | price | of options | price | |
| Group | ‘000 | £ | ‘000 | £ |
Outstanding at 1 January | 15,011 | 5.06 | 16,235 | 5.24 |
Granted | 4,007 | 0.00 | 613 | 0.00 |
Exercised | (592) | 0.23 | (559) | 0.00 |
Lapsed | (4,092) | 3.19 | (1,278) | 7.54 |
Outstanding at 31 December | 14,334 | 4.02 | 15,011 | 5.03 |
Exercisable at 31 December | 6,881 | 8.35 | 7,608 | 9.92 |
2025 | 2024 | |||
| Weighted | Weighted | |||
| average | average | |||
| Number | remaining | Number | remaining | |
| of options | contractual life | of options | contractual life | |
| Exercise price | ‘000 | years | ‘000 | years |
£0.00 1 | 5,411 | 6.7 | 9,174 | 7.7 |
£0.00 2 | 4,578 | 9.3 | 570 | 9.6 |
£0.93 | 1,817 | 4.3 | 1,972 | 5.3 |
£7.94 | 651 | 3.2 | 651 | 4.2 |
£12.00 | – | – | – | – |
£13.00 | 4 | – | – | – |
£13.50 | 9 | n/a | – | n/a |
£14.00 | 7 | n/a | 194 | n/a |
£16.00 | 22 | n/a | 615 | n/a |
£20.00 | 445 | 0.2 | 445 | 1.2 |
£32.73 | 633 | 1.2 | 633 | 2.2 |
£35.36 | 757 | 2.2 | 757 | 3.2 |
Tota l | 14,334 | 6.4 | 15,011 | 6.2 |
2025 | LTIP | DVRP |
Risk-free interest rate | 4.03% | 3.62% to 4.50% |
Expected life | – | – |
Expected volatility | 54% | 187% |
Expected dividend yield | – | – |
Share price at grant date | £0.89 | £1.17 |
Exercise price | £0.00 | £0.00 |
2025 | SVAP |
Share price at grant date | 119p |
Baseline market capitalisation | £538.4 million |
Volatility | 0.35 |
Risk-free interest rate | 0.04 |
Dividend yield | £0.00 |
Performance period | to 31 December 2029 |
Discount for post-vesting holding period | 0.081 |
Exercise price | £0.00 |
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 the | Total losses expected on defaults which may occur within the next 12 months. Losses | |
| reporting date. | 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 | |
| In addition, for corporate and commercial counterparties, the Early Warning List is used | adjusted for probability-weighted macroeconomic scenarios. | |
| to inform qualitative triggers for SICR. | ||
| SICR includes the rebuttable presumption that financial instruments falling 30 DPD | ||
| due on contractually defined payments are to be considered as having deteriorated | ||
| significantly since origination and should trigger Stage 2. | ||
Stage 3 | Financial assets that are credit impaired at the reporting date. A financial asset is | Lifetime ECL |
| credit impaired when it has met the definition of default. We define default to have | Losses calculated based on default parameters. Losses are adjusted for probability- | |
| occurred when a loan is greater than 90 days past due (non-performing loan) or where | weighted macroeconomic scenarios. | |
| the borrower is considered unlikely to pay. This includes customers in corporate and | ||
| commercial who are categorised as Early Warning List 3 (EWL3) or forbearance. | Interest income is calculated on the carrying amount of the loan net of credit allowance. | |
| Purchased or originated | Financial assets that have been purchased and had objective evidence of being ‘non- | Lifetime ECL |
| credit-impaired | performing’ or ‘credit impaired’ at the point of purchase. | At initial recognition, POCI assets do not carry an impairment allowance. Lifetime ECL |
| (POCI) assets | 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 2025 | 31 December 2024 | ||||||||||
Macroeconomic variable | Scenario | 2026 | 2027 | 2028 | 2029 | 2030 | 2025 | 2026 | 2027 | 2028 | 2029 |
Five-year mortgage rate (%) | Baseline | 4.16% | 4.14% | 4.11% | 4.07% | 4.05% | 4.51% | 4.24% | 3.95% | 3.96% | 4.00% |
Upside | 4.37% | 4.23% | 4.10% | 4.07% | 4.05% | 4.74% | 4.25% | 3.95% | 3.95% | 4.00% | |
Downside | 2.61% | 2.13% | 2.63% | 3.30% | 3.84% | 3.51% | 2.41% | 2.44% | 3.09% | 3.71% | |
Severe downside | 2.19% | 1.67% | 2.03% | 2.54% | 3.31% | 2.81% | 2.08% | 1.96% | 2.43% | 3.29% | |
BoE interest rate (%) | Baseline | 3.25% | 2.75% | 2.75% | 2.50% | 2.50% | 4.10% | 2.75% | 2.50% | 2.50% | 2.50% |
Upside | 3.46% | 3.16% | 2.87% | 2.50% | 2.50% | 4.28% | 2.97% | 2.56% | 2.50% | 2.50% | |
Downside | 1.94% | 1.04% | 1.25% | 1.60% | 1.95% | 2.71% | 1.11% | 1.38% | 1.72% | 1.95% | |
Severe downside | 1.36% | 0.70% | 0.70% | 0.83% | 1.04% | 2.13% | 0.76% | 0.75% | 0.94% | 1.04% | |
Unemployment (%) | Baseline | 5.11% | 5.00% | 4.93% | 4.89% | 4.89% | 4.41% | 4.50% | 4.59% | 4.67% | 4.76% |
Upside | 4.47% | 4.14% | 4.12% | 4.28% | 4.49% | 3.78% | 3.64% | 3.78% | 4.07% | 4.36% | |
Downside | 7.01% | 7.72% | 7.60% | 7.10% | 6.40% | 6.32% | 7.22% | 7.25% | 6.89% | 6.27% | |
Severe downside | 8.24% | 8.82% | 8.54% | 8.20% | 7.46% | 7.55% | 8.32% | 8.19% | 7.99% | 7.33% | |
House price index (YoY%) | Baseline | 2.13% | 2.32% | 1.57% | 1.93% | 2.45% | 2.24% | 3.89% | 2.62% | 1.47% | 2.07% |
Upside | 16.49% | 5.41% | (0.97% ) | (2.13% ) | 0.11% | 16.62% | 7.03% | 0.06% | (2.57% ) | (0.26% ) | |
Downside | (9.11% ) | (7.05% ) | 0.83% | 4.69% | 5.76% | (9.01% ) | (5.62% ) | 1.88% | 4.22% | 5.37% | |
Severe downside | (15.29% ) | (10.96% ) | 1.24% | 3.37% | 5.03% | (15.20% ) | (9.60% ) | 2.29% | 2.91% | 4.64% | |
UK GDP (YoY%) | Baseline | 1.35% | 1.52% | 1.65% | 1.73% | 1.73% | 2.08% | 1.18% | 2.07% | 1.43% | 1.87% |
Upside | 4.89% | 1.77% | 1.60% | 1.76% | 1.94% | 5.65% | 1.42% | 2.02% | 1.46% | 2.08% | |
Downside | (3.95% ) | 1.82% | 2.80% | 1.79% | 1.65% | (3.50% ) | 1.49% | 3.28% | 1.43% | 1.79% | |
Severe downside | (4.85% ) | 0.56% | 3.96% | 2.45% | 1.61% | (4.61% ) | 0.15% | 4.56% | 2.26% | 1.85% | |
Commercial real estate (YoY%) | Baseline | (1.12% ) | (0.22% ) | (0.35% ) | (0.25% ) | (0.16% ) | (0.86% ) | 0.45% | (0.31% ) | (1.34% ) | (1.04% ) |
Upside | 13.82% | 1.57% | (3.16% ) | (4.11% ) | (2.20% ) | 14.42% | 2.33% | (3.27% ) | (5.24% ) | (3.08% ) | |
Downside | (15.91% ) | (6.47% ) | 0.64% | 3.17% | 3.66% | (16.02% ) | (5.62% ) | 0.83% | 1.97% | 2.75% | |
Severe downside | (25.20% ) | (8.51% ) | 2.48% | 2.37% | 3.97% | (25.06% ) | (8.49% ) | 2.57% | 1.24% | 3.06% |
| Full year | Full year | |
| 31 December | 31 December | |
| 2025 | 2024 | |
| Scenarios | % | % |
Baseline | 50% | 50% |
Upside | 20% | 20% |
Downside | 25% | 25% |
Severe downside | 5% | 5% |
| 31 December 2025 | ||||
Scenario | Stage 1 | Stage 2 | Stage 3 | ECL £’million |
Weighted | 32 | 18 | 120 | 170 |
Baseline | 29 | 15 | 118 | 162 |
Upside | 25 | 13 | 116 | 154 |
Downside | 40 | 24 | 126 | 190 |
Severe downside | 45 | 32 | 129 | 206 |
| 31 December 2024 | ||||
Scenario | Stage 1 | Stage 2 | Stage 3 | ECL £’million |
Weighted | 39 | 29 | 123 | 191 |
Baseline | 36 | 26 | 121 | 183 |
Upside | 33 | 23 | 120 | 176 |
Downside | 44 | 37 | 129 | 210 |
Severe downside | 48 | 50 | 132 | 230 |
| 2025 | 2024 | |
| Group | £’million | £’million |
Retail mortgages | 1 | (4) |
Consumer lending 1 | (9) | – |
Commercial lending | 19 | (4) |
Write-offs and other movements | 3 | 15 |
Tota l | 14 | 7 |
Gross carrying amount | Loss allowance | Net carrying amount | |||||||||||||
£’million | Stage 1 | Stage 2 | Stage 3 | POCI | To tal | Stage 1 | Stage 2 | Stage 3 | POCI | To t a l | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
1 January 2025 | 7,723 | 978 | 504 | (1) | 9,204 | (39) | (29) | (124) | 1 | (191) | 7,684 | 949 | 380 | – | 9,013 |
Transfers to/(from) Stage 1 1 | 301 | (288) | (13) | – | – | (8) | 7 | 1 | – | – | 293 | (281) | (12) | – | – |
Transfers to/(from) Stage 2 | (281) | 285 | (3) | – | 1 | 2 | (2) | – | – | – | (279) | 283 | (3) | – | 1 |
Transfers to/(from) Stage 3 | (111) | (37) | 148 | – | – | – | 3 | (4) | – | (1) | (111) | (34) | 144 | – | (1) |
Net remeasurement due to transfers 2 | – | – | – | – | – | 7 | (8) | (23) | – | (24) | 7 | (8) | (23) | – | (24) |
New lending 3 | 2,228 | 94 | 2 | – | 2,324 | (14) | (1) | (1) | – | (16) | 2,214 | 93 | 1 | – | 2,308 |
| Repayments, additional drawdowns | |||||||||||||||
and interest accrued | (384) | (36) | (20) | – | (440) | – | – | – | – | – | (384) | (36) | (20) | – | (440) |
Derecognitions 4 | (1,657) | (283) | (156) | – | (2,096) | 15 | 10 | 33 | – | 58 | (1,642) | (273) | (123) | – | (2,038) |
Changes to model assumptions 5 | – | – | – | – | – | 5 | 2 | (3) | – | 4 | 5 | 2 | (3) | – | 4 |
31 December 2025 | 7,819 | 713 | 462 | (1) | 8,993 | (32) | (18) | (121) | 1 | (170) | 7,787 | 695 | 341 | – | 8,823 |
| Off-balance sheet items | |||||||||||||||
Commitments and guarantees 6 | 1,041 | – | 1,041 |
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) | 1,704 | 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) | 1 | 25 | 20 | 5 | (1) | 1 | 25 |
31 December 2024 | 7,723 | 978 | 504 | (1) | 9,204 | (39) | (29) | (124) | 1 | (191) | 7,684 | 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 | To tal | Stage 1 | Stage 2 | Stage 3 | POCI | To t a l | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
1 January 2025 | 496 | 153 | 97 | (1) | 745 | (12) | (9) | (88) | 1 | (108) | 484 | 144 | 9 | – | 637 |
Transfers to/(from) Stage 1 1 | 7 | (6) | (1) | – | – | (2) | 1 | 1 | – | – | 5 | (5) | – | – | – |
Transfers to/(from) Stage 2 | (1) | 1 | – | – | – | – | – | – | – | – | (1) | 1 | – | – | – |
Transfers to/(from) Stage 3 | (1) | (4) | 5 | – | – | – | 1 | (1) | – | – | (1) | (3) | 4 | – | – |
Net remeasurement due to transfers 2 | – | – | – | – | – | 2 | – | (3) | – | (1) | 2 | – | (3) | – | (1) |
New lending 3 | 4 | – | – | – | 4 | – | – | – | – | – | 4 | – | – | – | 4 |
| Repayments, additional drawdowns and interest | |||||||||||||||
accrued | (12) | – | (5) | – | (17) | – | – | – | – | – | (12) | – | (5) | – | (17) |
Derecognitions 4 | (456) | (140) | (22) | – | (618) | 11 | 6 | 20 | – | 37 | (445) | (134) | (2) | – | (581) |
Changes to model assumptions 5 | – | – | – | – | – | 1 | – | 4 | – | 5 | 1 | – | 4 | – | 5 |
31 December 2025 | 37 | 4 | 74 | (1) | 114 | – | (1) | (67) | 1 | (67) | 37 | 3 | 7 | – | 47 |
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 2025 | 906 | 314 | 77 | – | 1,297 | (26) | (16) | (66) | – | (108) | 880 | 298 | 11 | – | 1,189 |
Transfers to/(from) Stage 1 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 | – | – | – | – | – | 2 | (4) | (25) | – | (27) | 2 | (4) | (25) | – | (27) |
New lending 3 | 4 | – | – | – | 4 | – | – | – | – | – | 4 | – | – | – | 4 |
| Repayments, additional drawdowns and interest | |||||||||||||||
accrued | (226) | (83) | (10) | (1) | (320) | – | – | – | – | – | (226) | (83) | (10) | (1) | (320) |
Derecognitions 4 | (167) | (59) | (10) | – | (236) | 4 | 2 | 9 | – | 15 | (163) | (57) | (1) | – | (221) |
Changes to model assumptions 5 | – | – | – | – | – | 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 | To tal | Stage 1 | Stage 2 | Stage 3 | POCI | To t a l | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
1 January 2025 | 2,869 | 241 | 204 | – | 3,314 | (23) | (16) | (29) | – | (68) | 2,846 | 225 | 175 | – | 3,246 |
Transfers to/(from) Stage 1 1 | 82 | (80) | (2) | – | – | (5) | 5 | – | – | – | 77 | (75) | (2) | – | – |
Transfers to/(from) Stage 2 | (138) | 139 | – | – | 1 | 2 | (2) | – | – | – | (136) | 137 | – | – | 1 |
Transfers to/(from) Stage 3 | (62) | (9) | 71 | – | – | – | 1 | (2) | – | (1) | (62) | (8) | 69 | – | (1) |
Net remeasurement due to transfers 2 | – | – | – | – | – | 4 | (7) | (18) | – | (21) | 4 | (7) | (18) | – | (21) |
New lending 3 | 1,619 | 28 | 1 | – | 1,648 | (13) | (1) | (1) | – | (15) | 1,606 | 27 | – | – | 1,633 |
| Repayments, additional drawdowns and interest | |||||||||||||||
accrued | (265) | (27) | (16) | – | (308) | – | – | – | – | – | (265) | (27) | (16) | – | (308) |
Derecognitions 4 | (547) | (79) | (90) | – | (716) | 4 | 4 | 11 | – | 19 | (543) | (75) | (79) | – | (697) |
Changes to model assumptions 5 | – | – | – | – | – | 4 | 2 | (7) | – | (1) | 4 | 2 | (7) | – | (1) |
31 December 2025 | 3,558 | 213 | 168 | – | 3,939 | (27) | (14) | (46) | – | (87) | 3,531 | 199 | 122 | – | 3,852 |
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 2025 | 2,803 | 413 | 166 | – | 3,382 | (30) | (21) | (21) | – | (72) | 2,773 | 392 | 145 | – | 3,310 |
Transfers to/(from) Stage 1 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 2 | – | – | – | – | – | 6 | (9) | (13) | – | (16) | 6 | (9) | (13) | – | (16) |
New lending 3 | 985 | 21 | 1 | – | 1,007 | (10) | (1) | (1) | – | (12) | 975 | 20 | – | – | 994 |
| Repayments, additional drawdowns and interest | |||||||||||||||
accrued | (279) | (26) | (24) | – | (329) | – | – | – | – | – | (279) | (26) | (24) | – | (329) |
Derecognitions 4 | (522) | (145) | (78) | – | (745) | 4 | 7 | 9 | – | 20 | (518) | (138) | (69) | – | (725) |
Changes to model assumptions 5 | – | – | – | – | – | 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 | To tal | Stage 1 | Stage 2 | Stage 3 | POCI | To t a l | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
1 January 2025 | 4,358 | 584 | 203 | – | 5,145 | (4) | (4) | (7) | – | (15) | 4,354 | 580 | 196 | – | 5,130 |
Transfers to/(from) Stage 1 1 | 212 | (202) | (10) | – | – | (1) | 1 | – | – | – | 211 | (201) | (10) | – | – |
Transfers to/(from) Stage 2 | (142) | 145 | (3) | – | – | – | – | – | – | – | (142) | 145 | (3) | – | – |
Transfers to/(from) Stage 3 | (48) | (24) | 72 | – | – | – | 1 | (1) | – | – | (48) | (23) | 71 | – | – |
Net remeasurement due to transfers 2 | – | – | – | – | – | 1 | (1) | (2) | – | (2) | 1 | (1) | (2) | – | (2) |
New lending 3 | 605 | 66 | 1 | – | 672 | (1) | – | – | – | (1) | 604 | 66 | 1 | – | 671 |
| Repayments, additional drawdowns and interest | |||||||||||||||
accrued | (107) | (9) | 1 | – | (115) | – | – | – | – | – | (107) | (9) | 1 | – | (115) |
Derecognitions 4 | (654) | (64) | (44) | – | (762) | – | – | 2 | – | 2 | (654) | (64) | (42) | – | (760) |
Changes to model assumptions 5 | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
31 December 2025 | 4,224 | 496 | 220 | – | 4,940 | (5) | (3) | (8) | – | (16) | 4,219 | 493 | 212 | – | 4,924 |
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 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 2 | – | – | – | – | – | 1 | (1) | (2) | – | (2) | 1 | (1) | (2) | – | (2) |
New lending 3 | 728 | 126 | – | – | 854 | (1) | (2) | – | – | (3) | 726 | 124 | – | – | 851 |
| Repayments, additional drawdowns and interest | |||||||||||||||
accrued | (113) | (13) | 1 | – | (124) | – | – | – | – | – | (113) | (12) | 1 | – | (124) |
Derecognitions 4 | (3,066) | (303) | (33) | – | (3,402) | 3 | 2 | 2 | – | 7 | (3,063) | (301) | (31) | – | (3,395) |
Changes to model assumptions 5 | – | – | – | – | – | 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 |
31 December 2025 | 31 December 2024 | |||||||
| Stage 1 | Stage 2 | Stage 3 | POCI | Stage 1 | Stage 2 | Stage 3 | POCI | |
| £’million | 12-month ECL | Lifetime ECL | Lifetime ECL | Lifetime ECL | 12-month ECL | Lifetime ECL | Lifetime ECL | Lifetime ECL |
Up to date | 4,221 | 450 | 59 | – | 4,356 | 504 | 57 | – |
1 to 29 days past due | 3 | 17 | 9 | – | 2 | 21 | 11 | – |
30 to 89 days past due | – | 29 | 31 | – | – | 59 | 21 | – |
90+ days past due | – | – | 121 | – | – | – | 114 | – |
Gross carrying amount | 4,224 | 496 | 220 | – | 4,358 | 584 | 203 | – |
31 December 2025 | 31 December 2024 | |||||||
| Stage 1 | Stage 2 | Stage 3 | POCI | Stage 1 | Stage 2 | Stage 3 | POCI | |
| £’million | 12-month ECL | Lifetime ECL | Lifetime ECL | Lifetime ECL | 12-month ECL | Lifetime ECL | Lifetime ECL | Lifetime ECL |
Up to date | 36 | 2 | 4 | – | 496 | 141 | 2 | (1) |
1 to 29 days past due | – | 1 | – | – | – | 2 | 1 | – |
30 to 89 days past due | 1 | 1 | 1 | – | – | 10 | 5 | – |
90+ days past due | – | – | 69 | (1) | – | – | 89 | – |
Gross carrying amount | 37 | 4 | 74 | (1) | 496 | 153 | 97 | (1) |
31 December 2025 | 31 December 2024 | |||||||
| Stage 1 | Stage 2 | Stage 3 | POCI | Stage 1 | Stage 2 | Stage 3 | POCI | |
| £’million | 12-month ECL | Lifetime ECL | Lifetime ECL | Lifetime ECL | 12-month ECL | Lifetime ECL | Lifetime ECL | Lifetime ECL |
Up to date | 3,544 | 176 | 78 | – | 2,842 | 203 | 86 | – |
1 to 29 days past due | 14 | 28 | 5 | – | 27 | 16 | 2 | – |
30 to 89 days past due | – | 9 | 5 | – | – | 21 | 60 | – |
90+ days past due | – | – | 80 | – | – | – | 56 | – |
Gross carrying amount | 3,558 | 213 | 168 | – | 2,869 | 241 | 204 | – |
31 December 2025 | 31 December 2024 | |||||||
| Stage 1 | Stage 2 | Stage 3 | POCI | Stage 1 | Stage 2 | Stage 3 | POCI | |
| £’million | 12-month ECL | Lifetime ECL | Lifetime ECL | Lifetime ECL | 12-month ECL | Lifetime ECL | Lifetime ECL | Lifetime ECL |
Up to date | 7,801 | 628 | 141 | – | 7,693 | 848 | 145 | (1) |
1 to 29 days past due | 17 | 46 | 14 | – | 29 | 40 | 13 | – |
30 to 89 days past due | 1 | 39 | 37 | – | – | 90 | 87 | – |
90+ days past due | – | – | 270 | (1) | – | – | 260 | – |
Gross carrying amount | 7,819 | 713 | 462 | (1) | 7,722 | 978 | 505 | (1) |
31 December 2025 | 31 December 2024 | |||||
| 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 | |
| Group | £’million | £’million | £’million | £’million | £’million | £’million |
| Assets | ||||||
Loans and advances to customers | 8,823 | – | 8,823 | 9,013 | – | 9,013 |
| Investment | ||||||
securities 1 | 4,160 | – | 4,160 | 4,490 | – | 4,490 |
| Derivative | ||||||
financial assets | 31 | (8) | 23 | 23 | (7) | 16 |
| Deferred | ||||||
tax assets | 260 | (30) | 230 | 271 | (31) | 240 |
Other assets 2 | 125 | – | 125 | 82 | – | 82 |
| Liabilities | ||||||
| Derivative | ||||||
financial liabilities | 8 | (8) | – | 8 | (7) | 1 |
| Repurchase | ||||||
agreements 1 | 73 | – | 73 | 391 | – | 391 |
Deposits from central banks 1 | 400 | – | 400 | 400 | – | 400 |
| Deferred | ||||||
tax liabilities | 30 | (30) | – | 31 | (31) | – |
31 December 2025 | 31 December 2024 | |||||||||
| 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 | |
| Group | £’million | £’million | £’million | £’million | £’million | £’million | £’million | £’million | £’million | £’million |
| Assets | ||||||||||
Loans and advances to customers | 8,823 | – | – | 8,867 | 8,867 | 9,013 | – | – | 8,981 | 8,981 |
Investment securities held at fair value through other comprehensive income | 218 | 218 | – | – | 218 | 377 | 377 | – | – | 377 |
Investment securities held at amortised cost | 3,942 | 2,641 | 1,250 | – | 3,891 | 4,113 | 2,857 | 1,122 | – | 3,979 |
Derivative financial assets | 23 | – | 23 | – | 23 | 16 | – | 16 | – | 16 |
Financial assets held at fair value through profit and loss | – | – | – | – | – | – | – | – | – | – |
| Liabilities | ||||||||||
Deposits from customers | 13,445 | – | – | 13,444 | 13,444 | 14,458 | – | – | 14,458 | 14,458 |
Deposits from central bank | 400 | – | – | 400 | 400 | 400 | – | – | 400 | 400 |
Debt securities | 684 | – | 780 | – | 780 | 675 | – | 711 | – | 711 |
Derivative financial liabilities | – | – | – | – | – | 1 | – | 1 | – | 1 |
Repurchase agreements | 73 | – | – | 73 | 73 | 391 | – | – | 391 | 391 |
| 2025 | 2024 | |
| Group | £’million | £’million |
Short-term benefits | 6.9 | 5.5 |
Post-employment benefits | 0.1 | 0.1 |
Share-based payment costs | 3.6 | 1.1 |
Termination benefits | 0.1 | 0.4 |
Total compensation for key management personnel | 10.7 | 7.1 |
| 2025 | 2024 | |
| £’million | £’million | |
Loans outstanding at 1 January | 2.6 | 2.0 |
| Loans relating to persons and companies newly considered | ||
related parties | – | 0.4 |
| Loans relating to persons and companies no longer considered | ||
related parties | – | – |
Loans issued during the year | – | 0.2 |
Net loan repayments during the year | – | – |
Loans outstanding as at 31 December | 2.6 | 2.6 |
Interest expense on loans payable to the Group (£’000) | 63 | 62 |
| 2025 | 2024 | |
| Group | £’million | £’million |
Credit cards outstanding as at 31 December | – | – |
| 2025 | 2024 | |
| £’million | £’million | |
Deposits held at 1 January | 0.8 | 1.0 |
| Deposits relating to persons and companies newly considered | ||
related parties | – | 0.1 |
| Deposits relating to persons and companies no longer considered | ||
related parties | (0.6) | (0.3) |
Net amounts (withdrawn)/deposited | 0.1 | – |
Deposits outstanding as at 31 December | 0.3 | 0.8 |
2025 | 2024 | |
Profit attributable to ordinary shareholders (£’million) | 52.4 | 42.5 |
| Weighted average number of ordinary shares in issue (thousands) | ||
Basic | 673,151 | 672,784 |
Adjustment for share awards | 7,979 | 2,466 |
Diluted | 681,130 | 675,250 |
| Earnings per share (pence) | ||
Basic | 7.8 | 6.3 |
Diluted | 7.7 | 6.3 |
| 2025 | 2024 | |
| £’million | £’million | |
Interest receivable | (725) | (935) |
Interest payable | 265 | 558 |
Depreciation and amortisation | 62 | 77 |
| Impairment and write-offs of property, plant, equipment | ||
and intangible assets | 1 | 44 |
Expected credit loss expense | 14 | 7 |
Share option charge | 3 | 2 |
Grant income recognised in the income statement | (3) | (3) |
Amounts provided for (net of amounts released) | (4) | (8) |
Gain/(loss) on sale of assets | (5) | (101) |
Total adjustments for non-cash items | (392) | (359) |