Information used for significant estimate | |||
Further | |||
Policy | Judgment | Estimate | information |
Deferred tax | Determination of whether sufficient sustainable | Our estimates are based on the seven-year | Note 6 |
taxable profits will be generated in future years | revenue and cost forecasts (which include | ||
to recover the deferred tax asset. | inherent uncertainties). | ||
Fair value- | Classification of a fair value instrument as level 3, | Estimation of the fair value, where it is | Note 8 |
financial | where the valuation is driven by unobservable | reasonably possible to have alternative | |
instruments | inputs. | assumptions in determining the FV. |
2025 | 2024 | |
€m | €m | |
Balances at central banks and loans to banks | 204 | 309 |
Loans and advances to customers | 55 | 58 |
Amounts due from holding companies and fellow subsidiaries | 5 | 3 |
Other financial assets | 67 | 132 |
Interest receivable | 331 | 502 |
Bank deposits | 22 | 19 |
Customer deposits | 120 | 187 |
Amounts due to holding companies and fellow subsidiaries | 36 | 50 |
Subordinated liabilities | 1 | 1 |
Other financial liabilities | 77 | 125 |
Interest payable | 256 | 382 |
Net interest income | 75 | 120 |
2025 | 2024 | |
€m | €m | |
Fees and commissions receivable | ||
- Lending and financing | 19 | 25 |
- Underwriting fees | 66 | 60 |
- Other (1) | 157 | 151 |
Total | 242 | 236 |
Fees and commissions payable | (28) | (29) |
Net fees and commissions | 214 | 207 |
Interest rate | 40 | 21 |
Income from trading activities | 40 | 21 |
Changes in the fair value of financial assets and liabilities designated | ||
at fair value through profit or loss | (32) | (40) |
Other income | 6 | (7) |
Other operating income | (26) | (47) |
Non-interest income | 228 | 181 |
2025 | 2024 | |
€m | €m | |
Staff costs | 93 | 82 |
Temporary and contract costs | 1 | 2 |
Premises and equipment | 6 | 6 |
Other administrative expenses (1,2) | 110 | 87 |
Operating expenses | 210 | 177 |
Netherlands | RoW | Total | |
2025 | €m | €m | €m |
Interest receivable | 331 | - | 331 |
Interest payable | (256) | - | (256) |
Net fees and commissions | 118 | 96 | 214 |
Income from trading activities (dealing profits) | 36 | 4 | 40 |
Other operating income | (26) | - | (26) |
Total income | 203 | 100 | 303 |
Operating profit before tax | 73 | 15 | 88 |
Total assets | 28,239 | 242 | 28,481 |
Total liabilities | 26,187 | 181 | 26,368 |
Contingent liabilities and commitments (1) | 8,146 | - | 8,146 |
2024 | |||
Interest receivable | 500 | 2 | 502 |
Interest payable | (382) | - | (382) |
Net fees and commissions | 117 | 90 | 207 |
Income from trading activities (dealing profits) | 16 | 5 | 21 |
Other operating income | (41) | (6) | (47) |
Total income | 210 | 91 | 301 |
Operating profit before tax | 108 | 17 | 125 |
Total assets | 29,897 | 297 | 30,194 |
Total liabilities | 27,970 | 181 | 28,151 |
Contingent liabilities and commitments (1) | 7,470 | - | 7,470 |
2025 | 2024 | |
€m | €m | |
Fees for the audit of NWM N.V. Group's annual accounts | 1.7 | 1.5 |
Audit related services (1) | 1.0 | 1.0 |
Total audit and audit related services | 2.7 | 2.5 |
2025 | 2024 | |
€m | €m | |
Current tax | ||
Charge for the year | (6) | (6) |
(Under)/over provision in respect of prior years | (1) | 1 |
(7) | (5) | |
Deferred tax | ||
Charge for the year | (16) | (17) |
Increase in the carrying value of deferred tax assets in respect of tax losses and tax credits | 68 | 53 |
Other provision in respect of prior years | - | 3 |
Tax credit for the year | 45 | 34 |
2025 | 2024 | |
€m | €m | |
Expected tax charge | (23) | (32) |
Non-taxable items | (2) | (1) |
Foreign profits taxed at other rates | (1) | (1) |
Losses in year not recognised | - | (1) |
Tax on paid-in equity dividends | 4 | 6 |
Losses brought forward and utilised | - | 6 |
Increase in the carrying value of deferred tax assets in respect of tax losses and tax credits | 68 | 53 |
Adjustments in respect of prior years (1) | (1) | 4 |
Actual tax credit | 45 | 34 |
2025 | 2024 | |
€m | €m | |
Deferred tax asset | (154) | (103) |
Deferred tax liability | 2 | 3 |
Net deferred tax asset | (152) | (100) |
Tax losses carried | |||
forward | Other | Total | |
€m | €m | €m | |
At 1 January 2024 | (63) | 2 | (61) |
Credit to income statement | (37) | (2) | (39) |
At 1 January 2025 | (100) | - | (100) |
Credit to income statement | (51) | (1) | (52) |
At 31 December 2025 | (151) | (1) | (152) |
Amortised | Other | ||||
MFVTPL | FVOCI | cost | assets | Total | |
Assets | €m | €m | €m | €m | €m |
Cash and balances at central banks | 7,608 | 7,608 | |||
Trading assets | 6,509 | 6,509 | |||
Derivatives | 8,791 | 8,791 | |||
Settlement balances | 111 | 111 | |||
Loans to banks - amortised cost (1) | 613 | 613 | |||
Loans to customers - amortised cost | 1,422 | 1,422 | |||
Amounts due from holding companies and fellow subsidiaries | 821 | - | 450 | 22 | 1,293 |
Other financial assets | - | 695 | 1,264 | 1,959 | |
Other assets | 175 | 175 | |||
31 December 2025 | 16,121 | 695 | 11,468 | 197 | 28,481 |
Cash and balances at central banks | 6,187 | 6,187 | |||
Trading assets | 6,688 | 6,688 | |||
Derivatives | 11,860 | 11,860 | |||
Settlement balances | 866 | 866 | |||
Loans to banks - amortised cost (1) | 225 | 225 | |||
Loans to customers - amortised cost | 935 | 935 | |||
Amounts due from holding companies and fellow subsidiaries | 1,111 | - | 76 | 16 | 1,203 |
Other financial assets | 1 | 595 | 1,515 | 2,111 | |
Other assets | 119 | 119 | |||
31 December 2024 | 19,660 | 595 | 9,804 | 135 | 30,194 |
Held-for- | Amortised | Other | |||
trading | DFV | cost | liabilities | Total | |
Liabilities | €m | €m | €m | €m | €m |
Bank deposits (2) | 975 | 975 | |||
Customer deposits | 4,968 | 4,968 | |||
Amounts due to holding company and fellow subsidiaries | 1,171 | - | 913 | 27 | 2,111 |
Settlement balances | 182 | 182 | |||
Trading liabilities | 6,751 | 6,751 | |||
Derivatives | 7,331 | 7,331 | |||
Other financial liabilities | - | 1,137 | 2,542 | 3,679 | |
Subordinated liabilities (3) | 271 | 19 | 290 | ||
Other liabilities (4) | 7 | 74 | 81 | ||
31 December 2025 | 15,253 | 1,408 | 9,606 | 101 | 26,368 |
Bank deposits (2) | 597 | 597 | |||
Customer deposits | 2,999 | 2,999 | |||
Amounts due to holding company and fellow subsidiaries | 1,218 | - | 1,310 | 30 | 2,558 |
Settlement balances | 685 | 685 | |||
Trading liabilities | 7,061 | 7,061 | |||
Derivatives | 10,510 | 10,510 | |||
Other financial liabilities | - | 840 | 2,528 | 3,368 | |
Subordinated liabilities (3) | 281 | 22 | 303 | ||
Other liabilities (4) | 9 | 61 | 70 | ||
31 December 2024 | 18,789 | 1,121 | 8,150 | 91 | 28,151 |
Instruments which can be offset | Potential for offset not recognised by IFRS | ||||||||
Net amount | |||||||||
after effect of | |||||||||
Effect of | netting | ||||||||
master netting | agreements | Instruments | |||||||
and similar | Securities | and related | outside netting | Balance sheet | |||||
Gross | IFRS offset | Balance sheet | agreements | Cash collateral | collateral | collateral | agreements | total | |
2025 | €m | €m | €m | €m | €m | €m | €m | €m | €m |
Derivative assets | 17,226 | (8,471) | 8,755 | (4,887) | (2,995) | (621) | 252 | 36 | 8,791 |
Derivative liabilities | 17,041 | (9,802) | 7,239 | (4,887) | (1,698) | (352) | 302 | 92 | 7,331 |
Net position (1) | 185 | 1,331 | 1,516 | - | (1,297) | (269) | (50) | (56) | 1,460 |
Trading reverse repos | 5,470 | (855) | 4,615 | (156) | - | (4,459) | - | 15 | 4,630 |
Trading repos | 5,279 | (855) | 4,424 | (156) | - | (4,268) | - | - | 4,424 |
Net position | 191 | - | 191 | - | - | (191) | - | 15 | 206 |
2024 | |||||||||
Derivative assets | 20,822 | (9,006) | 11,816 | (7,875) | (2,550) | (886) | 505 | 44 | 11,860 |
Derivative liabilities | 20,731 | (10,312) | 10,419 | (7,875) | (1,947) | (117) | 480 | 91 | 10,510 |
Net position (1) | 91 | 1,306 | 1,397 | - | (603) | (769) | 25 | (47) | 1,350 |
Trading reverse repos | 4,582 | (122) | 4,460 | (217) | - | (4,243) | - | 29 | 4,489 |
Trading repos | 4,394 | (122) | 4,272 | (217) | - | (4,055) | - | - | 4,272 |
Net position | 188 | - | 188 | - | - | (188) | - | 29 | 217 |
Page | |
Financial instruments | |
Critical accounting policy: Fair value | 74 |
Valuation | |
Fair value hierarchy (D) | 74 |
Valuation techniques (D) | 75 |
Inputs to valuation models (D) | 75 |
Valuation control (D) | 75 |
Key areas of judgment (D) | 76 |
Assets and liabilities split by fair value | |
hierarchy level (T) | 77 |
Valuation adjustments | |
Fair value adjustments made (T) | 78 |
Funding valuation adjustments (FVA) (D) | 78 |
Credit valuation adjustments (CVA) (D) | 78 |
Bid-offer (D) | 78 |
Product and deal specific (D) | 78 |
Own credit (D) | 78 |
Level 3 additional information | |
Level 3 ranges of unobservable inputs (D) | 79 |
Level 3 instruments, valuation | |
techniques and inputs (T) | 79 |
Level 3 sensitivities (D) | 80 |
Alternative assumptions (D) | 80 |
Other considerations (D) | 80 |
High and low range of fair value of | |
level 3 assets and liabilities (T) | 80 |
Movement in level 3 assets and liabilities | |
over the reporting period (D) | 81 |
Movement in level 3 assets and liabilities (T) | 81 |
Fair value of financial instruments measured | |
at amortised cost | |
Fair value of financial instruments | |
measured at amortised cost on the balance sheet (T) | 82 |
(D) = Descriptive; (T) = Table |
| 2025 | 2024 | |||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
€m | €m | €m | €m | €m | €m | €m | €m | |
Assets | ||||||||
Trading assets | ||||||||
Loans | - | 6,509 | - | 6,509 | - | 6,580 | 108 | 6,688 |
Derivatives | ||||||||
Interest rate | - | 3,922 | 36 | 3,958 | - | 3,925 | 49 | 3,974 |
Foreign exchange | - | 4,828 | 3 | 4,831 | - | 7,874 | 12 | 7,886 |
Other | - | 2 | - | 2 | - | - | - | - |
Amounts due from holding companies and | ||||||||
| fellow subsidiaries | - | 821 | - | 821 | - | 1,111 | - | 1,111 |
Other financial assets | ||||||||
Securities | 399 | 296 | - | 695 | 488 | 108 | - | 596 |
Total financial assets held at fair value | 399 | 16,378 | 39 | 16,816 | 488 | 19,598 | 169 | 20,255 |
As % of total fair value assets | 2% | 98% | 0% | 2% | 97% | 1% | ||
Liabilities | ||||||||
Amounts due to holding companies and fellow | ||||||||
| subsidiaries | - | 1,171 | - | 1,171 | - | 1,218 | - | 1,218 |
Trading liabilities | ||||||||
Deposits | - | 6,751 | - | 6,751 | - | 7,061 | - | 7,061 |
Derivatives | ||||||||
Interest rate | - | 2,526 | 54 | 2,580 | - | 2,556 | 82 | 2,638 |
Foreign exchange | - | 4,741 | 3 | 4,744 | - | 7,853 | 12 | 7,865 |
Other | - | 7 | - | 7 | - | 7 | - | 7 |
Other financial liabilities | ||||||||
Debt securities in issue | - | 466 | - | 466 | - | 369 | - | 369 |
Deposits | - | 640 | 31 | 671 | - | 471 | - | 471 |
Subordinated liabilities | - | 271 | - | 271 | - | 281 | - | 281 |
Total financial liabilities held at fair value | - | 16,573 | 88 | 16,661 | - | 19,816 | 94 | 19,910 |
As % of total fair value liabilities | - | 99% | 1% | - | 100% | 0% | ||
2025 | 2024 | |
Adjustment | €m | €m |
Funding valuation adjustments | (8) | (10) |
Credit valuation adjustments | 117 | 123 |
Bid-offer | 1 | 1 |
Product and deal specific | 19 | 33 |
Total | 129 | 147 |
2025 | 2024 | ||||||
Financial instruments | Valuation techniques | Unobservable inputs | Units | Low | High | Low | High |
Trading assets and other financial assets | |||||||
Loans to customers | Price-based | Price | % | - | - | 100 | 100 |
Equity shares | Price-based | Price | EUR | 1 | 1,020 | 1 | 1,019 |
Derivative assets and liabilities | |||||||
Interest rate & FX derivatives | Option pricing | Correlation | % | - | 60 | - | 60 |
Volatility | % | 44 | 82 | 41 | 99 | ||
Constant prepayment rate | % | 7 | 15 | 7 | 15 | ||
Mean reversion | % | - | 10 | - | 10 | ||
| 2025 | 2024 | |||||
Level 3 | Favourable | Unfavourable | Level 3 | Favourable | Unfavourable | |
€m | €m | €m | €m | €m | €m | |
Assets | ||||||
Trading assets | ||||||
Loans | - | - | - | 108 | - | - |
Derivatives | ||||||
Interest rate | 36 | - | - | 49 | - | - |
Foreign exchange | 3 | - | - | 12 | - | - |
Total | 39 | - | - | 169 | - | - |
Liabilities | ||||||
Derivatives | ||||||
Interest rate | 54 | - | - | 82 | 10 | (10) |
Foreign exchange | 3 | - | - | 12 | - | - |
Other financial liabilities | ||||||
Deposits | 31 | - | - | - | - | - |
Total | 88 | - | - | 94 | 10 | (10) |
Other | Other | Other | Other | |||||
Derivatives | trading | financial | Total | Derivatives | trading | financial | Total | |
assets | assets (2) | assets (3) | assets | liabilities | liabilities (2) | liabilities | liabilities | |
2025 | €m | €m | €m | €m | €m | €m | €m | €m |
At 1 January | 61 | 108 | - | 169 | 94 | - | - | 94 |
Amounts recorded in the income | ||||||||
statement (1) | (6) | - | - | (6) | (17) | - | 3 | (14) |
Level 3 transfers in | 2 | - | - | 2 | 2 | - | 28 | 30 |
Level 3 transfers out | (1) | - | - | (1) | (2) | - | - | (2) |
Issuances | - | - | - | - | - | - | - | - |
Purchases/originations | 11 | - | - | 11 | 15 | - | - | 15 |
Settlements/other decreases | (13) | - | - | (13) | (8) | - | - | (8) |
Sales | (14) | (108) | - | (122) | (27) | - | - | (27) |
Foreign exchange and other adjustments | (1) | - | - | (1) | - | - | - | - |
At 31 December | 39 | - | - | 39 | 57 | - | 31 | 88 |
Amounts recorded in the income statement | ||||||||
in respect of balances held at period end | ||||||||
- unrealised | (12) | - | - | (12) | (11) | - | - | (11) |
2024 | ||||||||
At 1 January | 39 | 4 | 2 | 45 | 125 | - | - | 125 |
Amounts recorded in the income | ||||||||
statement (1) | 14 | 2 | - | 16 | (47) | - | - | (47) |
Amount recorded in the statement of | ||||||||
comprehensive income | - | - | - | - | - | - | - | - |
Level 3 transfers in | - | - | - | - | - | - | - | - |
Level 3 transfers out | (1) | - | - | (1) | (2) | - | - | (2) |
Purchases/originations | 17 | 107 | - | 124 | 27 | - | - | 27 |
Settlements/other decreases | - | (6) | - | (6) | - | - | - | - |
Sales | (8) | - | (1) | (9) | (9) | - | - | (9) |
Foreign exchange and other adjustments | - | 1 | (1) | - | - | - | - | - |
At 31 December | 61 | 108 | - | 169 | 94 | - | - | 94 |
Amounts recorded in the income statement | ||||||||
in respect of balances held at period end | ||||||||
- unrealised | 84 | - | - | 84 | 28 | - | - | 28 |
Items where fair | |||||
Carrying | Fair | Fair value hierarchy level | value approximates | ||
value | value | Level 2 | Level 3 | carrying value | |
2025 | €m | €m | €m | €m | €m |
Financial assets | |||||
Cash and balances at central banks | 7,608 | 7,608 | - | - | 7,608 |
Settlement balances | 111 | 111 | - | - | 111 |
Loans to banks | 613 | 613 | 377 | 41 | 195 |
Loans to customers | 1,422 | 1,422 | - | 1,422 | - |
Amounts due from holding companies and fellow subsidiaries | 450 | 450 | - | 284 | 166 |
Other financial assets - securities | 1,264 | 1,261 | 99 | 1,162 | - |
2024 | |||||
Financial assets | |||||
Cash and balances at central banks | 6,187 | 6,187 | - | - | 6,187 |
Settlement balances | 866 | 866 | - | - | 866 |
Loans to banks | 225 | 225 | - | - | 225 |
Loans to customers | 935 | 917 | - | 917 | - |
Amounts due from holding companies and fellow subsidiaries | 76 | 76 | - | 64 | 12 |
Other financial assets - securities | 1,515 | 1,514 | 98 | 1,416 | - |
2025 | |||||
Financial liabilities | |||||
Bank deposits | 975 | 968 | - | 950 | 18 |
Customer deposits | 4,968 | 4,968 | - | 4,968 | - |
Amounts due to holding companies and fellow subsidiaries | 913 | 915 | 152 | 676 | 87 |
Settlement balances | 182 | 182 | - | - | 182 |
Other financial liabilities | - | ||||
Debt securities in issue | 2,542 | 2,543 | 1,003 | 1,540 | - |
Subordinated liabilities | 19 | 19 | 19 | - | - |
2024 | |||||
Financial liabilities | |||||
Bank deposits | 597 | 597 | - | 592 | 5 |
Customer deposits | 2,999 | 2,999 | - | 2,980 | 19 |
Amounts due to holding companies and fellow subsidiaries | 1,310 | 1,312 | 151 | 987 | 174 |
Settlement balances | 685 | 685 | - | - | 685 |
Other financial liabilities | |||||
Debt securities in issue | 2,528 | 2,528 | 1,592 | 936 | - |
Subordinated liabilities | 22 | 22 | 22 | - | - |
| 2025 | 2024 | |||||
Less than | More than | Less than | More than | |||
12 months | 12 months | Total | 12 months | 12 months | Total | |
€m | €m | €m | €m | €m | €m | |
Assets | ||||||
Cash and balances at central banks | 7,608 | 7,608 | 6,187 | - | 6,187 | |
Trading assets | 4,104 | 2,405 | 6,509 | 6,580 | 108 | 6,688 |
Derivatives | 3,462 | 5,329 | 8,791 | 6,074 | 5,786 | 11,860 |
Settlement balances | 111 | 111 | 866 | - | 866 | |
Loans to banks - amortised cost | 415 | 198 | 613 | 225 | - | 225 |
Loans to customers - amortised cost | 288 | 1,134 | 1,422 | 497 | 438 | 935 |
Amounts due from holding companies and fellow | ||||||
| subsidiaries (1) | 971 | 301 | 1,272 | 1,164 | 23 | 1,187 |
Other financial assets | 624 | 1,335 | 1,959 | 604 | 1,507 | 2,111 |
Liabilities | ||||||
Bank deposits | 501 | 474 | 975 | 547 | 50 | 597 |
Customer deposits | 4,949 | 19 | 4,968 | 2,985 | 14 | 2,999 |
Amounts due to holding companies and fellow subsidiaries (2) | 1,596 | 487 | 2,083 | 1,978 | 549 | 2,527 |
Settlement balances | 182 | 182 | 685 | - | 685 | |
Trading liabilities | 5,211 | 1,540 | 6,751 | 6,898 | 163 | 7,061 |
Derivatives | 3,493 | 3,838 | 7,331 | 6,088 | 4,422 | 10,510 |
Other financial liabilities | 2,042 | 1,637 | 3,679 | 1,943 | 1,425 | 3,368 |
Subordinated liabilities | - | 290 | 290 | - | 303 | 303 |
Lease liabilities | 2 | 4 | 6 | 2 | 6 | 8 |
3 - 12 | ||||||
0 - 3 months | months | 1 - 3 years | 3 - 5 years | 5 - 10 years | 10 - 20 years | |
2025 | €m | €m | €m | €m | €m | €m |
Assets by contractual maturity up to 20 years | ||||||
Cash and balances at central banks | 7,608 | - | - | - | - | - |
Settlement balances | 111 | - | - | - | - | - |
Loans to banks - amortised cost | 238 | 178 | 198 | - | - | - |
Loans to customers - amortised cost | 39 | 319 | 477 | 679 | 150 | - |
Amounts due from holding companies and fellow subsidiaries (1) | 432 | - | - | - | - | - |
Other financial assets (2) | 410 | 212 | 56 | 151 | 146 | 100 |
8,838 | 709 | 731 | 830 | 296 | 100 | |
Liabilities by contractual maturity up to 20 years | ||||||
Bank deposits | 237 | 268 | - | 474 | - | 1 |
Customer deposits | 4,530 | 425 | 11 | - | - | 17 |
Amounts due to holding companies and fellow subsidiaries (3) | 91 | 341 | 184 | 322 | - | - |
Settlement balances | 182 | - | - | - | - | - |
Subordinated liabilities | - | - | - | - | - | 271 |
Other financial liabilities | 256 | 1,786 | 814 | 305 | 356 | 301 |
Lease liabilities | 1 | 1 | 3 | 1 | - | - |
5,297 | 2,821 | 1,012 | 1,102 | 356 | 590 | |
Guarantees and commitments - notional amount (4) | ||||||
Guarantees (5) | 527 | - | - | - | - | - |
Commitments (6) | 7,374 | - | - | - | - | - |
7,901 | - | - | - | - | - | |
2024 | ||||||
Assets by contractual maturity up to 20 years | ||||||
Cash and balances at central banks | 6,187 | - | - | - | - | - |
Settlement balances | 866 | - | - | - | - | - |
Loans to banks - amortised cost | 220 | 5 | - | - | - | - |
Loans to customers - amortised cost | 61 | 476 | 215 | 215 | 72 | - |
Amounts due from holding companies and fellow subsidiaries (1) | 55 | - | - | - | - | - |
Other financial assets (2) | 400 | 133 | 71 | 59 | 290 | 452 |
7,789 | 614 | 286 | 274 | 362 | 452 | |
Liabilities by contractual maturity up to 20 years | ||||||
Bank deposits | 245 | 307 | 50 | - | - | - |
Customer deposits | 2,263 | 735 | 5 | - | - | 17 |
Amounts due to holding companies and fellow subsidiaries (3) | 422 | 346 | 506 | 45 | - | - |
Settlement balances | 685 | - | - | - | - | - |
Subordinated liabilities | - | - | - | - | - | 281 |
Other financial liabilities | 881 | 1,076 | 814 | 301 | 111 | 241 |
Lease liabilities | 1 | 2 | 4 | 2 | - | - |
4,497 | 2,466 | 1,379 | 348 | 111 | 539 | |
Guarantees and commitments - notional amount (4) | ||||||
Guarantees (5) | 511 | - | - | - | - | - |
Commitments (6) | 6,892 | - | - | - | - | - |
7,403 | - | - | - | - | - |
2025 | 2024 | |
€m | €m | |
Assets | ||
Loans | ||
Reverse repos | 4,630 | 4,489 |
Collateral given | 1,867 | 2,079 |
Other loans | 12 | 120 |
Total | 6,509 | 6,688 |
Liabilities | ||
Deposits | ||
Repos | 4,424 | 4,272 |
Collateral received | 2,325 | 2,787 |
Other deposits | 2 | 2 |
Total | 6,751 | 7,061 |
| Notional | Asset | Liability | |||||||
Traded on | Traded on | Traded on | |||||||
recognised | Traded over | recognised | Traded over | recognised | Traded over | ||||
exchanges | the counter | Total | exchanges | the counter | Total | exchanges | the counter | Total | |
2025 | €bn | €bn | €bn | €m | €m | €m | €m | €m | €m |
Interest rate | 37 | 1,414 | 1,451 | - | 3,958 | 3,958 | - | 2,580 | 2,580 |
- Swaps | - | 1,141 | 1,141 | - | 3,746 | 3,746 | - | 2,375 | 2,375 |
- Options | - | 90 | 90 | - | 212 | 212 | - | 205 | 205 |
- Forwards and futures | 37 | 183 | 220 | - | - | - | - | - | - |
Exchange rate | - | 428 | 428 | - | 4,831 | 4,831 | - | 4,744 | 4,744 |
- Swaps | - | 37 | 37 | - | 1,203 | 1,203 | - | 1,170 | 1,170 |
- Options | - | 10 | 10 | - | 41 | 41 | - | 57 | 57 |
- Spot, forwards and futures | - | 381 | 381 | - | 3,587 | 3,587 | - | 3,517 | 3,517 |
Credit | - | - | - | - | 2 | 2 | - | 7 | 7 |
Equity and commodity | - | - | - | - | - | - | - | - | - |
Total | 37 | 1,842 | 1,879 | - | 8,791 | 8,791 | - | 7,331 | 7,331 |
2024 | |||||||||
Interest rate | 15 | 1,215 | 1,230 | - | 3,974 | 3,974 | - | 2,638 | 2,638 |
- Swaps | - | 1,015 | 1,015 | - | 3,679 | 3,679 | - | 2,408 | 2,408 |
- Options | - | 102 | 102 | - | 295 | 295 | - | 230 | 230 |
- Forwards and futures | 15 | 98 | 113 | - | - | - | - | - | - |
Exchange rate | - | 432 | 432 | - | 7,886 | 7,886 | - | 7,865 | 7,865 |
- Swaps | - | 36 | 36 | - | 1,434 | 1,434 | - | 1,464 | 1,464 |
- Options | - | 10 | 10 | - | 73 | 73 | - | 74 | 74 |
- Spot, forwards and futures | - | 386 | 386 | - | 6,379 | 6,379 | - | 6,327 | 6,327 |
Credit | - | - | - | - | - | - | - | 7 | 7 |
Equity and commodity | - | - | - | - | - | - | - | - | - |
Total | 15 | 1,647 | 1,662 | - | 11,860 | 11,860 | - | 10,510 | 10,510 |
2025 | 2024 | |||||||
Changes in fair | ||||||||
value used for | Changes in fair | |||||||
hedge | value used for hedge | |||||||
Notional | Assets | Liabilities | ineffectiveness (1) | Notional | Assets | Liabilities | ineffectiveness (1) | |
€bn | €m | €m | €m | €bn | €m | €m | €m | |
Fair value hedging | ||||||||
Interest rate contracts | 0.1 | 1 | 1 | 1 | 0.1 | 1 | 1 | 1 |
Cash flow hedging | ||||||||
Interest rate contracts | 1.5 | 16 | 6 | (22) | 1.4 | 26 | 1 | 6 |
1.6 | 17 | 7 | (21) | 1.5 | 27 | 2 | 7 | |
IFRS netting and clearing | ||||||||
house settlements | (17) | (7) | (27) | (2) | ||||
- | - | - | - | |||||
2025 | 2024 | |
€m | €m | |
Fair value hedging | ||
Loss on hedged items attributable to the hedged risk | (1) | (1) |
Gain on hedging instruments | 1 | 1 |
Fair value hedging ineffectiveness | - | - |
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | Over 10 years | Total | |
2025 | €bn | €bn | €bn | €bn | €bn | €bn | €bn |
Fair value hedging | |||||||
Interest rate risk | |||||||
Hedging assets | - | - | - | 0.1 | - | - | 0.1 |
Hedging liabilities | - | - | - | - | - | - | - |
2024 | |||||||
Fair value hedging | |||||||
Interest rate risk | |||||||
Hedging assets | - | - | - | 0.1 | - | - | 0.1 |
Hedging liabilities | - | - | - | - | - | - | - |
2025 | |||||||
Cash flow hedging | |||||||
Interest rate risk | |||||||
Hedging assets | - | 0.1 | 0.4 | 0.5 | 0.5 | - | 1.5 |
2024 | |||||||
Cash flow hedging | |||||||
Interest rate risk | |||||||
Hedging assets | 0.1 | 0.2 | 0.5 | 0.2 | 0.4 | - | 1.4 |
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | Over 10 years | Total | |
| 2025 | % | % | % | % | % | % | % |
Average fixed interest rate | |||||||
Hedging assets | 2.45 | 2.42 | 2.42 | 2.25 | 2.67 | - | 2.43 |
Hedging liabilities | - | - | - | - | - | - | - |
2024 | |||||||
Average fixed interest rate | |||||||
Hedging assets | 2.65 | 2.67 | 2.66 | 2.74 | 2.72 | - | 2.69 |
Hedging liabilities | - | - | - | - | - | - | - |
Carrying value | Impact on | Changes in fair | |
of hedged | hedged items | value used as a | |
assets and | included in | basis to determine | |
liabilities | carrying value | ineffectiveness (1) | |
2025 | €m | €m | €m |
Fair value hedging - interest rate | |||
Other financial assets - securities | 117 | - | (1) |
Other financial liabilities - debt securities in issue | 15 | - | - |
2024 | |||
Fair value hedging - interest rate | |||
Other financial assets - securities | 102 | 1 | 1 |
Other financial liabilities - debt securities in issue | 20 | - | (2) |
2025 | |||
Cash flow hedging - interest rate | |||
Balances with central banks | 1,526 | 22 | |
2024 | |||
Cash flow hedging - interest rate | |||
Balances with central banks | 1,404 | (6) |
Cash flow hedge reserve | ||
2025 | 2024 | |
€m | €m | |
Continuing | ||
Interest rate risk | 6 | 31 |
De-designated | ||
Interest rate risk | 2 | - |
Total | 8 | 31 |
Cash flow hedge reserve | ||
2025 | 2024 | |
€m | €m | |
Amount recognised in equity | ||
Interest rate risk | (15) | (12) |
Amount transferred from equity to earnings | ||
Interest rate risk to net interest income | (7) | 15 |
2025 | 2024 | |
€m | €m | |
Loans - amortised cost | ||
Stage 1 | 1,901 | 996 |
Stage 2 | 121 | 118 |
Stage 3 | - | 34 |
Inter-Group (1) | 284 | 64 |
Total | 2,306 | 1,212 |
ECL provisions | ||
Stage 1 | 8 | 5 |
Stage 2 | 4 | 2 |
Stage 3 | - | 1 |
Total | 12 | 8 |
ECL provisions coverage (2) | ||
Stage 1 (%) | 0.42 | 0.50 |
Stage 2 (%) | 3.31 | 1.69 |
Stage 3 (%) | - | 3 |
Total | 0.59 | 0.70 |
Other financial assets - Gross exposure | 9,569 | 8,297 |
Other financial assets - ECL provision | 2 | 1 |
Impairment charge (releases) | ||
ECL charge/(release) - third party (3) | 5 | (1) |
Amounts written off | 1 | - |
| Debt securities | |||||||
Central and | |||||||
local government | Other | Equity | |||||
US | Other | debt | Total | shares | Loans | Total | |
2025 | €m | €m | €m | €m | €m | €m | €m |
Mandatory fair value through profit or loss | - | - | - | - | - | - | - |
Fair value through other comprehensive income | - | 398 | 297 | 695 | - | - | 695 |
Amortised cost | - | - | 1,264 | 1,264 | - | - | 1,264 |
Total | - | 398 | 1,561 | 1,959 | - | - | 1,959 |
2024 | |||||||
Mandatory fair value through profit or loss | - | - | - | - | 1 | - | 1 |
Fair value through other comprehensive income | - | 590 | 5 | 595 | - | - | 595 |
Amortised cost | - | - | 1,515 | 1,515 | - | - | 1,515 |
Total | - | 590 | 1,520 | 2,110 | 1 | - | 2,111 |
2025 | 2024 | |
€m | €m | |
Property and equipment | 6 | 8 |
Deferred tax | 154 | 103 |
Other assets | 15 | 8 |
175 | 119 |
2025 | 2024 | |
€m | €m | |
Customer deposits - designated as at fair value through profit or loss | 670 | 471 |
Debt securities in issue - amortised cost | 2,542 | 2,528 |
Debt securities in issue - DFV | 467 | 369 |
3,679 | 3,368 |
First call | Maturity | Capital | 2025 | 2024 | ||
Dated loan capital | date | date | treatment | €m | €m | |
€170 million | Floating rate notes | - | Feb-2041 | Not applicable | 271 | 282 |
$150 million | 7.125% notes | - | Oct-2093 | Not applicable | 19 | 21 |
290 | 303 |
First call | Maturity | Capital | 2025 | 2024 | ||
Dated loan capital | date | date | treatment | €m | €m | |
€150 million | Floating rate notes | Dec-2024 | Dec-2029 | Tier 2 | 150 | 150 |
150 | 150 |
2025 | 2024 | |
€m | €m | |
Lease liabilities | 6 | 8 |
Provisions for liabilities and charges | 11 | 5 |
Accruals | 23 | 24 |
Deferred income | 19 | 10 |
Current tax | 6 | 7 |
Deferred tax (Note 6) | 2 | 2 |
Other liabilities | 14 | 14 |
Total | 81 | 70 |
| 2025 | 2024 | |||||
Asset-backed | Investment | Asset-backed | Investment | |||
securitisation | funds | securitisation | funds | |||
vehicles | and other | Total | vehicles | and other | Total | |
€m | €m | €m | €m | €m | €m | |
Assets | ||||||
Trading assets | 30 | - | 30 | 61 | - | 61 |
Derivatives | 2 | - | 2 | 4 | - | 4 |
Loans to customers | 193 | 4 | 197 | 68 | 4 | 72 |
Other financial assets | 1,090 | 76 | 1,166 | 1,342 | 75 | 1,417 |
Total | 1,315 | 80 | 1,395 | 1,475 | 79 | 1,554 |
Liabilities | ||||||
Derivatives | 18 | - | 18 | 44 | - | 44 |
Total | 18 | - | 18 | 44 | - | 44 |
Off balance sheet | ||||||
Liquidity facilities/loan commitments | 239 | 41 | 280 | 256 | 26 | 282 |
Total | 239 | 41 | 280 | 256 | 26 | 282 |
Maximum exposure | 1,536 | 121 | 1,657 | 1,687 | 105 | 1,792 |
2025 | 2024 | |
The following assets have failed derecognition | €m | €m |
Other financial assets | 422 | 459 |
2025 | 2024 | |
€m | €m | |
Tier 1 | ||
Controlling interests | 1,826 | 1,847 |
Adjustment for: | ||
- Other regulatory adjustments (1) | (369) | (227) |
Common equity Tier 1 | 1,457 | 1,620 |
Hybrid capital | 250 | 250 |
Additional Tier 1 | 250 | 250 |
Total Tier 1 | 1,707 | 1,870 |
Tier 2 | ||
Subordinated debt | 119 | 150 |
IRB Excess of provisions over expected losses eligible | 1 | 2 |
Total Tier 2 capital | 120 | 152 |
Total regulatory capital | 1,827 | 2,022 |
2025 | 2024 | |
€m | €m | |
Contingent liabilities and commitments | ||
Guarantees | 527 | 511 |
Standby facilities, credit lines and other commitments | 7,619 | 6,959 |
Total | 8,146 | 7,470 |
2025 | 2024 | |
€m | €m | |
Impairment losses/(releases) | 5 | (1) |
Depreciation and amortisation | 2 | 2 |
Change in fair value taken to profit or loss on subordinated liabilities | (13) | 7 |
Elimination of foreign exchange differences | 49 | (62) |
Foreign exchange recycling gains | (3) | - |
Other non-cash items | (20) | 7 |
Income receivable on other financial assets | (67) | (131) |
Loss on sale of other financial assets | - | 1 |
Interest payable on subordinated liabilities | 8 | 10 |
Charges and releases of provisions | 8 | - |
Non-cash and other items | (31) | (167) |
Change in operating assets and liabilities | ||
Change in trading assets | (1,178) | (2,825) |
Change in derivative assets | 3,053 | (1,981) |
Change in settlement balance assets | 754 | (301) |
Change in loans to banks | (406) | - |
Change in loans to customers | (493) | 16 |
Change in amounts due from holding companies and fellow subsidiaries | 34 | 12 |
Change in other financial assets | 1 | - |
Change in other assets | 1 | - |
Change in bank deposits | 378 | 186 |
Change in customer deposits | 1,969 | (1,532) |
Change in amounts due to holding companies and fellow subsidiaries | (446) | (1,394) |
Change in settlement balance liabilities | (503) | 6 |
Change in trading liabilities | (310) | 2,424 |
Change in derivative liabilities | (3,179) | 1,696 |
Change in other financial liabilities | 306 | 552 |
Change in other liabilities | 3 | 2 |
Change in operating assets and liabilities | (16) | (3,139) |
Share capital, share premium and | ||||
paid-in equity | Subordinated liabilities (1) | |||
2025 | 2024 | 2025 | 2024 | |
€m | €m | €m | €m | |
At 1 January | 1,800 | 1,800 | 453 | 443 |
Issued | - | - | - | - |
Redeemed | - | - | - | - |
Interest paid | - | - | (8) | (12) |
Net cash flows from financing activities | - | - | (8) | (12) |
Issue of other equity instruments: Additional Tier 1 capital notes | - | 250 | ||
Redemption of other equity instruments: Additional Tier 1 capital notes | - | (250) | ||
Effects of foreign exchange | (2) | 2 | ||
Changes in fair value | (13) | 7 | ||
Interest payable | 8 | 10 | ||
Other | - | - | 2 | 3 |
At 31 December | 1,800 | 1,800 | 440 | 453 |
2025 | 2024 | |
€m | €m | |
Cash and balances at central banks | 7,608 | 6,187 |
Trading assets (1) | 782 | 2,138 |
Loans to banks including intragroup balances | 799 | 693 |
Cash and cash equivalents | 9,189 | 9,018 |
2025 | 2024 | |
€000 | €000 | |
Salaries and short-term benefits | 2,114 | 1,589 |
Pensions | 370 | 265 |
Profit sharing and bonus payments | 454 | 450 |
Total | 2,938 | 2,304 |
2025 | 2024 | |
€000 | €000 | |
Remuneration (1) | 299 | 252 |
2025 | 2024 | |||||
Holding companies | Fellow subsidiaries | Total | Holding companies | Fellow subsidiaries | Total | |
€m | €m | €m | €m | €m | €m | |
Interest receivable | 5 | - | 5 | 3 | - | 3 |
Interest payable | (36) | - | (36) | (49) | - | (49) |
Fees and commissions receivable | 157 | - | 157 | 153 | - | 153 |
Fees and commissions payable | (2) | (4) | (6) | (5) | (3) | (8) |
Other administration expenses (1) | (8) | (58) | (66) | (10) | (44) | (54) |
116 | (62) | 54 | 92 | (47) | 45 | |
| 2025 | 2024 | |||||
Holding company | Fellow subsidiaries | Total | Holding company | Fellow subsidiaries | Total | |
€m | €m | €m | €m | €m | €m | |
Assets | ||||||
Trading assets | 770 | 51 | 821 | 1,111 | - | 1,111 |
Loans to banks - amortised cost | 260 | 7 | 267 | 40 | 3 | 43 |
Loans to customers - amortised cost | 19 | - | 19 | 21 | - | 21 |
Settlement balances | 165 | - | 165 | 12 | - | 12 |
Other assets | 21 | - | 21 | 16 | - | 16 |
Amounts due from holding | ||||||
companies and fellow subsidiaries | 1,235 | 58 | 1,293 | 1,200 | 3 | 1,203 |
Derivatives (1) | 2,994 | - | 2,994 | 4,061 | - | 4,061 |
Liabilities | ||||||
Trading liabilities | 1,166 | 5 | 1,171 | 1,218 | - | 1,218 |
Bank deposits - amortised cost | 685 | - | 685 | 1,010 | - | 1,010 |
Customer deposits - amortised cost | - | 2 | 2 | - | 2 | 2 |
Other financial liabilities - subordinated | ||||||
liabilities | 150 | - | 150 | 150 | - | 150 |
Settlement balances | 75 | - | 75 | 147 | - | 147 |
Other liabilities | 10 | 18 | 28 | 16 | 15 | 31 |
Amounts due to holding companies | ||||||
and fellow subsidiaries | 2,086 | 25 | 2,111 | 2,541 | 17 | 2,558 |
Derivatives (1) | 2,218 | - | 2,218 | 4,004 | - | 4,004 |