Picture of Vanquis Banking logo

VANQ Vanquis Banking News Story

0.000.00%
gb flag iconLast trade - 00:00
FinancialsSpeculativeSmall CapTurnaround

REG - Vanquis Banking Grp - Results for the year ended 31 December 2025

For best results when printing this announcement, please click on link below:
https://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20260226:nRSZ4418Ua&default-theme=true

RNS Number : 4418U  Vanquis Banking Group PLC  26 February 2026

 

Vanquis Banking Group results for the year ended 31 December 2025

Returned to profitable growth

 

London - 26 February 2026 - Vanquis Banking Group plc ('the Group' or
'Vanquis') today published its results for the twelve months to the end of
December 2025.

 

Ian McLaughlin, Chief Executive Officer, commented: "In 2025 we accelerated
growth in interest earning balances, maintained strong credit performance,
carefully controlled our margins and costs and returned the Group to statutory
profitability.

 

This performance demonstrates the progress we are making to build a scalable,
efficient and resilient bank. Credit quality remained strong as the portfolio
grew, reflecting our responsible approach to risk management and customer
affordability. Cost discipline was maintained throughout the year with
transformation savings ahead of plan, improved operational efficiency and a
meaningful reduction in complaint costs.

 

We also made significant progress on our technology transformation, Gateway,
which is substantively delivered and will complete in 2026. Gateway is already
improving decisioning, speed and consistency, and will be a key enabler of
scale, efficiency and enhanced customer experience in the years ahead.

 

Our focus remains on supporting customers who are underserved by the
mainstream lenders, helping them borrow responsibly, manage their money
confidently and build financial resilience. As our transformation progresses
and Gateway delivers increasing benefits, we see a clear opportunity for
sustainable and profitable growth, underpinned by deeper customer engagement
and a more efficient operating model.

 

Although there is more to do, the momentum we achieved in 2025, combined with
our strategy to Serve More, Serve Responsibly and Scale Profitably, gives us
confidence to deliver a double digit return on tangible equity in 2026 and a
mid-teens return in 2027."

 

Executive Summary

 

·    Delivered a return to profitability: The Group returned to
profitability in 2025, reporting statutory profit before tax from continuing
operations of £8.3m (FY24: loss of £138.0m) and a statutory ROTE of 2.3%, in
line with guidance for a low single-digit return.

·    Strengthened our capital position: The Group optimised its capital
structure through a successful Additional Tier 1 (AT1) issuance, which enabled
greater capital deployment to support accelerated growth. The Common Equity
Tier 1 (CET1) ratio ended the year at 16.5% (December 2024: 18.8%) and
provides the necessary headroom to support the Group's strategy and growth
plans.

·    Accelerated balance growth: Gross customer interest-earning balances
increased 22% to £2,824m, which is ahead of prior guidance. Strong
performance in Second Charge Mortgages and renewed growth in Credit Cards
supported the increase. Vehicle Finance balances reduced as planned ahead of
the new IT platform launch in 2026.

·    Improved risk adjusted performance: Cost of risk reduced to 7.3%
(FY24: 8.4%), supporting 5% growth in risk adjusted income to £273.8m and a
risk adjusted margin of 11.0% (FY24: 11.8%). The improvement reflected
continued enhancements in underwriting and model performance, movements in the
macro-economic outlook, and the changing portfolio mix. Customers demonstrated
financial resilience, including improved payment behaviour.

·    Reduced operating costs: Statutory operating costs fell to £265.5m
(FY24: £399.1m), driven by transformation savings of £28.8m, £20.8m lower
complaint costs and the non-repeat of prior year notable items. The cost:
income ratio improved to 58.4% (FY24: 89.4%), consistent with guidance.

·    Lowered complaint volumes and FOS fees: Complaint costs within
operating costs decreased 44% to £26.6m.  This was supported by a
significant reduction in unmerited Claims Management Company (CMC) claims
following the revised Financial Ombudsman Service (FOS) fee structure
introduced in 2Q25.

·    Limited exposure to the Financial Conduct Authority (FCA) motor
finance compensation scheme: The Group's lending practices did not involve
discretionary commission arrangements (DCAs) or tied arrangements, resulting
in only a small number of agreements potentially within scope of the proposed
scheme. While the final scope of the scheme remains subject to change, the
Group has recognised a £3.0m (FY24: £nil) provision based on
probability-weighted scenarios.

·    Maintained robust liquidity and funding: Liquidity remained strong,
with a Liquidity Coverage Ratio (LCR) of 306% (December 2024: 359%). A core
strength of the Group is our retail deposits franchise, which continued to
underpin the Group's stable funding base, representing 89.7% of total funding
(December 2024: 85.6%).

·    Established the strategic direction for 2026 and beyond: During the
year, the Group defined a clear strategic framework aligned with the
priorities of Serve More, Serve Responsibly and Scale Profitably. This
framework guides sustainable growth, capital allocation, risk management and
operational efficiency to deliver attractive returns.

 

Group financial results

 Income Statement (£m)                                                            FY25     FY24                YoY

                                                                                           (Re-presented(1))   Change %
 Interest income                                                                  567.2    549.9               3
 Interest expense                                                                 (148.8)  (142.0)             5
 Net interest income                                                              418.4    407.9               3
 Non-interest income                                                              36.5     38.5                (5)
 Total income                                                                     454.9    446.4               2
 Impairment charges                                                               (181.1)  (185.3)             (2)
 Risk-adjusted income                                                             273.8    261.1               5
 Operating costs                                                                  (265.5)  (399.1)             (33)
 Profit/(loss) before tax from continuing operations                              8.3      (138.0)
 Tax (charge)/credit                                                              (0.3)    17.4
 Profit/(loss) after tax from continuing operations                               8.0      (120.6)
 Profit after tax from discontinued operations                                    0.7      1.3                 (46)
 Statutory profit/(loss) after tax                                                8.7      (119.3)
 AT1 distributions (gross of tax)                                                 (0.5)    -                   100
 Statutory profit/(loss) attributable to shareholders                             8.2      (119.3)
 Balance Sheet (£m)                                                               DEC25    DEC24               YoY

                                                                                                               Change %
 Gross customer interest-earning balances                                         2,824    2,308               22
 Average gross customer interest-earning balances (excluding Personal Loans)      2,495    2,207               13
 Gross receivables                                                                2,935    2,416               21
 Net receivables                                                                  2,691    2,155               25
 Closing tangible net asset value (TNAV)(10)                                      358      358                 -
 Average tangible equity(8)                                                       360      372                 (3)

 Selected key metrics (%)                                                         FY25     FY24                YoY

                                                                                           (Re-presented(1))   Change
 Asset yield(2)                                                                   21.0     22.8                (1.8)
 Net interest margin (NIM)(3)                                                     16.8     18.5                (1.7)
 Total income margin (TIM)(4)                                                     18.2     20.2                (2.0)
 Cost of risk(5)                                                                  (7.3)    (8.4)               (1.1)
 Risk-adjusted margin (RAM)(6)                                                    11.0     11.8                (0.8)
 Cost: income ratio(7)                                                            58.4     89.4                (31.0)
 Statutory ROTE(8)                                                                2.3      (32.1)              34.4
 Selected per share metrics (p)                                                                                YoY

                                                                                                               Change %
 Basic earnings per share (EPS)(9)                                                3.2      (46.7)
 Dividend per share (DPS)                                                         -        -                   -
 TNAV per share(10)                                                               143      140                 2

 

 

 

 Notable items (£m)                          Account line     DEC25  DEC24
 Provision for motor finance compensation    Operating costs  (3.0)  -
 Goodwill write-off                          Operating costs  -      (71.2)
 Transformation and other exceptional costs  Operating costs  -      (24.1)
 Amortisation of acquisition intangibles     Operating costs  -      (6.2)
 Vehicle Finance receivables review          Income           -      (4.5)
                                             Impairment       -      (15.1)
 Other one-off cost items                    Operating costs  -      (10.2)
 Total notable items                                          (3.0)  (131.3)

 

FY25 Financial Highlights

 

Income Statement

 

All commentary relates to year-on-year performance unless otherwise stated.

 

Income

 

·      Total income increased 2% to £454.9m and net interest income
increased 3% to £418.4m, reflecting balance growth and a disciplined approach
to pricing.

o  Interest income rose 3% to £567.2m, driven by a 13% increase in average
gross customer interest- earning balances to £2,495m. This was partly offset
by the mix effect of higher growth in lower-risk, lower-margin Second Charge
Mortgages.

§ Asset yield decreased 1.8% to 21.0%, reflecting the lower yield on Second
Charge Mortgages. Credit Cards yield reduced marginally due to growth in 0%
balance transfer and promotional products, while Vehicle Finance yield
improved.

o  Interest expense increased 5% to £148.8m, reflecting increased funding
requirements for balance growth, partially offset by the lower Bank of England
(BoE) base rate, reduced rate outlook and maturing fixed-term deposits being
refinanced with lower interest rate savings products.

o  NIM reduced to 16.8% (FY24: 18.5%). Excluding Second Charge Mortgages, NIM
increased 0.5% to 19.4%, evidencing continued pricing discipline.

o  Non-interest income decreased 5% to £36.5m, reflecting lower late-fee
income on Credit Cards.

 

Impairment

 

·      Impairment charges decreased 2% to £181.1m, driven by the
non-repeat of the prior-year £15.1m Vehicle Finance receivables review,
partially offset by increased impairment due to the 22% increase in gross
customer interest-earning balances. Credit quality remained strong, with gross
charge-offs reducing 5% to £253.2m.

o  Net charge-offs post recoveries decreased 5% to £203.2m.

o  Net risk movements(11) resulted in a net impairment increase of £171.4m,
compared with £200.0m in FY24. The improvement reflected continued
enhancements in underwriting and model performance, movements in the
macro-economic outlook and the changing portfolio mix. Releases from
write-offs and debt sales reduced impairment by £183.5m (FY24: £224.2m).

o  Cost of risk reduced 1.1% to 7.3%.

·      Risk-adjusted income increased 5% to £273.8m, with risk-adjusted
margin reducing 0.8% to 11.0%.

 

Operating costs

 

·      Operating costs decreased 33% to £265.5m.

o  The reduction reflected the non-repeat of £111.7m of prior-year notable
items, including a £71.2m goodwill write-off, £24.1m of transformation and
other exceptional costs, and £10.2m relating largely to the legacy mobile app
write-off. The only notable item in 2025 was the £3.0m provision for motor
finance compensation.

o  Operating costs excluding notable items reduced 9% to £262.5m, driven by
transformation savings of £28.8m and £20.8m lower complaint costs. These
efficiencies more than offset growth- and inflation-related cost increases and
higher discretionary staff costs, having not paid bonuses to staff in 2023 or
2024.

o  The cost-to-income ratio improved to 58.4% (FY24: 89.4%).

 

Profits

 

·      Profit before tax from continuing operations was £8.3m (FY24:
loss of £138.0m).

·      Tax charge was £(0.3)m (FY24: credit of £17.4m).

·      Profit after tax from continuing operations was £8.0m (FY24:
loss of £120.6m).

·      Profit after tax from discontinued operations was £0.7m (FY24:
£1.3m), reflecting the performance of the Personal Loans portfolio in 1Q25
and a small gain on sale. The sale completed at the end of 1Q25.

·      Statutory profit after tax was £8.7m (FY24: loss of £119.3m).

·      Statutory profit after tax attributable to shareholders was
£8.2m (FY24: loss of £119.3m), after £0.5m of AT1 distributions (FY24:
nil), resulting in a statutory ROTE of 2.3% (FY24: (32.1)%).

 

 

Balance Sheet

 

 £m                                                       DEC25  DEC24                            YoY

                                                                                                  Change %
 Assets
 Cash and cash equivalents                                805        1,004                        (20)
 Investment securities                                    255    -                                100
 Amounts receivable from customers (net receivables)(12)  2,692       2,154                       25
 Pension asset                                            6                 28                    (79)
 Goodwill and other intangibles                           66                63                    5
 Other assets                                             118    126                              (6)
 Total assets                                             3,942      3,375                        17
 Liabilities
 Retail deposits                                          3,020       2,428                       24
 Bank and other borrowings(13)                            348             410                     (15)
 Trade and other payables                                 52                46                    13
 Other liabilities                                        34                    50                (32)
 Total liabilities                                        3,454       2,934                       18

 

All commentary is relative to the December 2024 balance sheet, unless
otherwise stated.

 

·      Total assets increased 17% to £3,942m, reflecting the 25%
increase in net receivables.

o  Cash and cash equivalents decreased 20% to £805m, reflecting the
reduction in BoE deposits and replacement with purchases of UK Government
securities within the Liquid Asset Buffer, as part of the strategy to
diversify High Quality Liquid Assets (HQLA). This drove the increase in
investment securities to £255m (2024: £nil).

o  Net receivables increased 25% to £2,692m, driven by growth in gross
customer interest-earning balances and a 7% reduction in expected credit
losses (ECL) to £244m.

§ Gross customer interest-earning balances increased 22% to £2,824m,
comprising:

-      Credit Cards: Balances increased 19% to £1,518m, reflecting
credit line increases for existing customers and new customer growth supported
through the launch of new product variants.

-     Vehicle Finance: Balances declined 8% to £706m, reflecting the
proactive management of new business growth ahead of the 2026 launch of the
new onboarding and servicing platform under the Gateway transformation.

-      Second Charge Mortgages: Balances grew to £599m (December 2024:
£217m), driven by forward-flow origination agreements with partners.

-      Personal Loans: Balances reduced to £nil (December 2024: £49m)
following the sale of the portfolio at the end of 1Q25.

o  The pension asset reduced to £6m (December 2024: £28m), reflecting the
results of the latest scheme valuation and updated market assumptions.

·      Liabilities increased 18% to £3,454m, driven by a 24% increase
in retail deposits (inclusive of accrued interest) to £3,020m, supported by
continued optimisation of the retail funding mix, broader product range
including Individual Savings Accounts (ISAs), and increased distribution
through the Snoop brand.

o  Bank and other borrowings decreased 15% to £348m following the redemption
of £58.5m of Tier 2 capital securities.

 

Capital, Liquidity and Funding

 

                                                      DEC25  DEC24  YoY

                                                                    Change
 Common Equity Tier 1 (CET1) capital ratio (%)(14)    16.5   18.8   (2.3)
 Risk weighted assets (RWAs) (£m)                     2,073  1,835  13
 High quality liquid assets (HQLA) (£m)               998    947    5
 Liquidity coverage ratio (LCR) (%)                   306    359    (53)
 Retail deposits (£m)                                 2,984  2,399  24
 Retail funding (% of all funding)(15)                89.7   85.6   4.1

 

All commentary is relative to the December 2024 capital liquidity and funding
positions, unless otherwise stated.

 

Capital

 

·      The CET1 capital ratio decreased 2.3% to 16.5%, reflecting
capital deployed to support accelerated balance growth following the
optimisation of the Group's capital structure through the successful issuance
of £60m of AT1 securities. Capital accretion from statutory profit
attributable to shareholders, together with a 40bps benefit from the sale of
the Personal Loans portfolio, was more than offset by a 13% increase in RWAs
to £2,073m.

·      The Tier 1 capital ratio increased 0.5% to 19.3%, reflecting the
£60m AT1 issuance, partially offset by the movement in the CET1 ratio.

·      The total capital ratio decreased 3.6% to 26.1%, mainly due to
the reduction in the CET1 ratio, as the AT1 issuance was largely offset by the
redemption of £58.5m of Tier 2 capital.

·      The Group's leverage ratio was 12.1% (December 2024: 13.9%),
remaining comfortably above the minimum requirement.

 

Liquidity

 

·      The liquidity buffer totalled £998m (December 2024: £947m),
including approximately £250m invested in UK gilts, with the remainder held
in the BoE reserve account. This resulted in excess liquidity of £653m above
the 100% LCR minimum (December 2024: £667m) and an LCR of 306% (December
2024: 359%).

 

Funding

 

·      Retail deposits increased 24% to £2,984m, providing a stable
source of funding at an attractive cost relative to wholesale alternatives,
supported by a broader product range designed to optimise the cost of funds.

·      The Group remains primarily funded by retail deposits,
representing 89.7% of total funding including Tier 2 capital (December 2024:
85.6%).

·      Funding diversification continues to be supported by Tier 2
capital, modest levels of private securitisation secured by Vehicle Finance
assets, and access to Central Bank facilities collateralised by Credit Card
receivables.

 

Outlook and Guidance

 

·    As announced with FY24 results, the Group has transitioned to
reporting solely on a statutory basis.  Accordingly, the guidance outlined
below is on a statutory basis.

 

                                           2026 Statutory Guidance  2027 Statutory Guidance
 Gross customer interest-earning balances  >£3.3bn                  >£3.7bn
 NIM                                       c.15.5%                  c.14.5%
 RAM                                       >9.5%                    >9.0%
 Cost: income ratio                        High 40s                 Mid 40s
 ROTE                                      Low double digits        Mid-teens
 CET1 ratio                                >14.5%

 

·    Gross customer interest-earning balances for 2026 are now expected to
exceed £3.3bn, compared with the previous expectation of approximately
£3.0bn, reflecting accelerated balance growth within risk appetite delivered
in 2025.  Going forward, the Group intends to balance growth with
profitability improvement, driving increased returns in 2026 and 2027.

 

·    The higher balance base in 2026 and the deliberate change in mix of
balances by product, including a greater proportion of lower-margin,
lower-risk Second Charge Mortgages, resulted in a reduction to NIM guidance to
c.15.5%, from >16% previously.

 

·    Given the Group now has greater clarity on the cost of risk across
products, RAM guidance has been introduced. Both NIM and RAM are expected to
reduce in 2026 and 2027, driven by continued growth in Second Charge
Mortgages, which carry lower RWAs and therefore remain accretive to the
Group's ROTE guidance.

 

·    The cost: income ratio guidance has reduced from "low 50s" in 2026
and "49% or lower" in 2027 to high-40s and mid-40s, respectively. This
improvement is expected to be delivered by both income growth and cost
reductions.  Cost reductions will be driven by ongoing transformation
savings, including £23 - 28m from the completion of Gateway, as well as a
continued focus on driving operational efficiencies across the Group.

 

·    The ROTE guidance of low double-digits for 2026 and mid-teens for
2027 remains unchanged. However, profitability in 2H26 is expected to be
higher than 1H26, as balances mature and interest income builds.

 

·    Following the Group's capital optimisation actions in 2025 and its
reduced regulatory requirements, capital guidance of >14.5% is now set on a
CET1 ratio basis, compared with the previous >17.5% Tier 1 ratio guidance.
This guidance remains subject to regulatory change, including from the
finalisation of the Basel 3.1 rule set and the Small Domestic Deposit Takers
(SDDT) regime, as it applies to Vanquis.  Implementation is expected on 1
January 2027.

 

Capital Management and Dividend

 

·    With the priority in 2025 being capital deployment to support balance
growth, the Board has decided not to declare a dividend for FY25 (FY24: no
dividend), as previously guided.

·    The Board expects to continue deploying capital for growth in the
near term and intends to reset the capital allocation framework and
distribution policy following full delivery of the strategy in 2026.

 

FY25 Operational Highlights

 

Customer Proposition and Insightful Risk Management

 

·    Credit Cards: Launched new product variants, including credit
builder, balance transfers and other promotional products such as travel
cards, to meet customers' diverse financial needs.

·    Vehicle Finance: Enhanced credit decisioning, improving the speed,
accuracy and consistency of lending decisions.

·    Second Charge Mortgages: Delivered strong growth supported by
forward-flow arrangements with Interbridge Mortgages and Selina Finance.

·    Savings: Expanded the retail product suite, including ISAs and the
Snoop-branded easy-access account, strengthening cost-efficient funding.

·    Snoop: Increased active users by 12% to 328k, including 43k Vanquis
customers, further establishing Snoop as a money-management and engagement
platform.

·    Fair Finance: Supported 20k people to identify £34m in entitlements
and access £307k in affordable loans through the "Not Yet" referral
programme.

·    Vanquis Benefits Checker: Launched ahead of the Government's
Financial Inclusion Strategy, helping customers maximise income and reduce
reliance on borrowing.

·    Customer experience: Introduced a new service platform, enabling
faster, more personalised support and improving overall customer satisfaction.

·    Brand: Launched the refreshed brand - Vanquis: the bank that's got
your back - reinforcing our purpose and customer focus.

·    Credit decisioning: Developed a new credit decisioning platform in
Vehicle Finance, and enhanced credit risk scorecards and affordability
assessments in Credit Cards.

 

Technology Transformation, Operational Efficiency and People

 

·      Gateway on track for 2026 completion: Most development has now
been delivered, enabling a digital-led operating model, faster feature
deployment and a structurally lower cost base.

·      Integrated IT platform delivered: c.30 billion rows of customer,
product and decisioning data were migrated into a unified platform,
significantly enhancing analytics and decisioning capability.

·      New digital customer journeys launched: A new mobile app went
live, deepening engagement, improving conversion and supporting retention.

·      Vehicle Finance platform modernisation: A transformed onboarding
and servicing platform is on track to go live in 2026, expanding market
access, and improving broker integration, operational efficiency and customer
experience.

·      Operational efficiency gains: Enhanced fraud controls, more
efficient debt sales processes and improved complaints handling, supported by
expanded use of digital tools, AI and self-service, alongside continued
property footprint rationalisation.

·      Future cost savings: On track to deliver an additional £23-28m
of cost savings from Gateway across Operations and Technology.

·      Strengthened colleague engagement: 73% trust score (2024: 60%),
reflecting progress on culture and engagement, and meaning Vanquis has been
certified as a Great Place to Work.

 

Update on External Factors

 

Complaints update

 

·    Complaint costs reduced to £26.6m (FY24: £47.4m), of which FOS fees
were £6.4m (FY24: £24.8m), with a lower run rate from 2Q25 following the
implementation of the revised FOS fee structure.

·    Since the revised FOS fee structure was implemented on 1 April 2025,
Vanquis related CMC complaints referred to the FOS have been negligible.

o  CMCs are charged an upfront fee of £250 for each claim submitted,
reducing to £75 for upheld cases.

o  Lender fees have reduced from £650 per case to £475 for each case not
upheld.

·    Vanquis continues to engage with regulators to address complaints
issues on an industry-wide basis.

·    The Group supports the Government's planned changes to reform the
FOS.

·    Following the successful strike out hearing outcome in the court case
against The Money Solicitor (TMS Legal Ltd.), the CMC responsible for the most
unmerited claims in recent years, legal proceedings are now progressing to
trial.

·    2025 complaint costs include a £3.0m provision for the FCA motor
finance compensation scheme.

 

FCA motor finance compensation scheme

 

·    Vanquis did not participate in discretionary commission arrangements
(DCAs) and did not operate tied arrangements.

·    The Group has a limited number of credit agreements potentially
subject to the FCA motor finance compensation scheme. The vast majority
(c.98%) of commissions paid were not above 35% of the total cost of credit and
10% of the loan amount.

·    The FCA comments in the consultation that non-prime lenders, which
include Moneybarn (Vanquis' Vehicle Finance business), may rebut the
presumption of customer loss by demonstrating that the customer would not have
secured a better deal elsewhere. In such cases, no redress would be due. The
Group believes a significant number of its agreements may meet this test and
is collating the required supporting evidence.

·    While the final scope of the scheme remains subject to change, the
Group has recognised a £3.0m provision based on a number of probability
weighted scenarios.  If the scheme proposals and assumptions included in the
consultation are to be fully implemented, an additional liability of £4.0m
may arise, primarily due to increased operating costs associated with customer
outreach.

·    This provision will be reviewed and refined once the FCA publishes
the final scheme rules.

·    Vanquis remains committed to ensuring customers receive appropriate
redress where loss has occurred. Based on our current understanding, we
believe the proposed scheme may not reflect the actual financial impact on
customers or align with the principle of proportionate and reasonable
compensation where harm is demonstrated. The Group also note that the scheme's
approach to assessing unfairness differs from the fact-specific methodology
outlined in the Supreme Court's Johnson judgment, which considered a range of
factors. The Group engaged constructively with the FCA during the consultation
to share its perspective.

 

Results webcast

 

Ian McLaughlin, CEO, and Dave Watts, CFO, will host a results webcast at 09:00
today. To register your attendance, please use this link:
https://webcast.openbriefing.com/vanquis-fy25/
(https://webcast.openbriefing.com/vanquis-fy25/)

 

Materials for the results presentation have been published at:
https://www.vanquis.com/investors/results-reports-presentations/
(https://www.vanquis.com/investors/results-reports-presentations/)

 

Enquiries

 

Investors and analysts

James Cranstoun, Head of Investor Relations

james.cranstoun@vanquis.com (mailto:james.cranstoun@vanquis.com)

+44 (0) 7766 937 406

 

Media

Scott Mowbray, Head of External Communications

scott.mowbray@vanquis.com (mailto:scott.mowbray@vanquis.com)

+44 (0) 7834 843 384

 

Victoria Ainsworth, Senior Director (Hawthorn Advisors)

vanquis@hawthornadvisors.com (mailto:vanquis@hawthornadvisors.com)

+44 (0) 7894 995 886

 

Footnotes

 

1.     The presentation of the income statement and selected key metrics
in this report is consistent with that in the Annual Report and Accounts for
31 December 2024, with the exception of the impact of the sale of the Personal
Loans portfolio, which is now recognised as a discontinued operation and the
re-segmentation of interest income, interest expense and operating costs by
product.  Further details are included in the 2024 re-presentation document
at the following link: Vanquis-Banking-Group-2024-Re-presentation-Document.pdf
(https://www.vanquis.com/wp-content/uploads/2025/07/Vanquis-Banking-Group-2024-Re-presentation-Document.pdf)
.

2.     Asset yield is calculated as interest income received from
customers for the period as a percentage of average gross customer
interest-earning balances for the 12 months ended 31 December using a 13 point
month end average.

3.     Net interest margin is calculated as interest income less interest
expense for the period as a percentage of average gross customer
interest-earning balances for the 12 months ended 31 December using a 13 point
month end average.

4.     Total income margin is calculated as total income for the period as
a percentage of average gross customer interest- earning balances for the 12
months ended 31 December using a 13 point month end average.

5.     Cost of risk is calculated as impairment charges for the period as
a percentage of average gross customer interest- earning balances for the 12
months ended 31 December using a 13 point month end average.

6.     Risk-adjusted margin is calculated as risk-adjusted income for the
period as a percentage of average gross customer interest-earning balances for
the 12 months ended 31 December using a 13 point month end average.

7.     Cost: income ratio is calculated as operating costs as a percentage
of total income for the 12 months ended 31 December.

8.     ROTE is calculated as annualised statutory profit after tax for the
12 months ended 31 December as a percentage of average tangible equity for the
12 months ended 31 December. Tangible equity is stated as equity after
deducting average AT1 notes and the Group's pension asset, net of deferred
tax, less intangible assets and goodwill.

9.     Basic earnings per share is calculated as statutory profit after
tax for the 12 months ended 31 December, divided by the weighted average
number of shares in issue.

10.  TNAV per share is calculated as closing tangible net asset value,
divided by the period end number of shares in issue.  Tangible net asset
value is stated as equity after deducting AT1 notes and the Group's pension
asset, net of deferred tax, less intangible assets and goodwill.

11.  Net risk movements reflect stage migrations and changes in post model
adjustments (PMAs).

12.  Amounts receivable from customers are presented net of £0.2m (2024:
£(0.9)m) fair value adjustment for portfolio hedged risk. Underlying net
receivables were £2,691.3m (2024: £2,154.6m).

13.  Bank and other borrowings in 2024 are presented net of £0.2m (2024:
£2.5m) fair value adjustment for hedged risk. Underlying bank and other
borrowings were £347.7m (2024: £412.5m).

14.  The CET1 ratio is calculated as the ratio of the Group's CET1 capital as
a percentage of the Group's risk-weighted assets measured in accordance with
the CRR.

15.  Retail funding as a percentage of all funding has been restated to
include Tier 2 capital within the total on-balance sheet funding of the Group.

 

Forward looking statements

This report may contain certain "forward looking statements" regarding the
financial position, business strategy or plans for future operations of
Vanquis Banking Group. All statements other than statements of historical fact
included in this document may be forward looking statements. Forward looking
statements also often use words such as "believe", "expect", "estimate",
"intend", "anticipate" and words of a similar meaning. By their nature,
forward looking statements involve risk and uncertainty that could cause
actual results to differ from those suggested by them. Much of the risk and
uncertainty relates to factors that are beyond Vanquis Banking Group's ability
to control or estimate precisely, such as future market conditions and the
behaviours of other market participants, and therefore undue reliance should
not be placed on such statements which speak only as at the date of this
report. Vanquis Banking Group does not assume any obligation to, and does not
intend to, revise or update these forward-looking statements, except as
required pursuant to applicable law or regulation. No statement in this
announcement is intended as a profit forecast or estimate for any period. No
statement in this announcement should be interpreted to indicate a particular
level of profit and, as a consequence, it should not be possible to derive a
profit figure for any future period from this report.

 

Operating review

 

Segmental product performance

 

 FY25 £m                                              Credit   Vehicle Finance  Second Charge Mortgages  Corporate Centre  Total

                                                      Cards
 Interest income                                      370.8    123.9            28.4                     44.1              567.2
 Interest expense                                     (51.6)   (28.2)           (17.8)                   (51.2)            (148.8)
 Net interest income                                  319.2    95.7             10.6                     (7.1)             418.4
 Non-interest income                                  33.3     -                1.0                      2.2               36.5
 Total income                                         352.5    95.7             11.6                     (4.9)             454.9
 Impairment charges                                   (139.6)  (41.5)           (0.7)                    0.7               (181.1)
 Risk-adjusted income                                 212.9    54.2             10.9                     (4.2)             273.8
 Operating costs                                      (174.7)  (66.9)           (5.5)                    (18.4)            (265.5)
 Profit/(loss) before tax from continuing operations  38.2     (12.7)           5.4                      (22.6)            8.3

 

 

 FY24 (Re-presented(1)) £m                            Credit   Vehicle Finance  Second Charge Mortgages  Corporate Centre  Total

                                                      Cards
 Interest income                                      365.7    133.1            4.8                      46.3              549.9
 Interest expense                                     (53.2)   (31.4)           (3.4)                    (54.0)            (142.0)
 Net interest income                                  312.5    101.7            1.4                      (7.7)             407.9
 Non-interest income                                  35.0     -                -                        3.5               38.5
 Total income                                         347.5    101.7            1.4                      (4.2)             446.4
 Impairment charges                                   (123.9)  (60.4)           (0.2)                    (0.8)             (185.3)
 Risk-adjusted income                                 223.6    41.3             1.2                      (5.0)             261.1
 Operating costs                                      (193.5)  (80.1)           (0.6)                    (124.9)           (399.1)
 Profit/(loss) before tax from continuing operations  30.1     (38.8)           0.6                      (129.9)           (138.0)

 

1.     The presentation of the income statement and selected key metrics
in this report is consistent with that in the Annual Report and Accounts for
31 December 2024, with the exception of the impact of the sale of the Personal
Loans portfolio, which is now recognised as a discontinued operation and the
re-segmentation of interest income, interest expense and operating costs by
product.  Further details are included in the 2024 re-presentation document
at the following link: Vanquis-Banking-Group-2024-Re-presentation-Document.pdf
(https://www.vanquis.com/wp-content/uploads/2025/07/Vanquis-Banking-Group-2024-Re-presentation-Document.pdf)
.

 

Credit Cards - Balances returned to above 2023 levels, having improved the
quality of the portfolio

 

 Twelve months ended (£m)                             2025     2024                YoY

                                                               (Re-presented(1))   Change %
 Total customer numbers ('000)                        1,339    1,267               6
 Gross customer interest-earning balances             1,518    1,278               19
 Average gross customer interest-earning balances(2)  1,367    1,313               4
 Gross receivables                                    1,554    1,310               19
 Net receivables                                      1,384    1,150               20

 Interest income                                      370.8    365.7               1
 Interest expense                                     (51.6)   (53.2)              (3)
 Net interest income                                  319.2    312.5               2
 Non-interest income                                  33.3     35.0                (5)
 Total income                                         352.5    347.5               1
 Impairment charges                                   (139.6)  (123.9)             13
 Risk adjusted income                                 212.9    223.6               (5)
 Operating costs                                      (174.7)  (193.5)             (10)
 Profit before tax contribution                       38.2     30.1                27

 Asset yield (%)(3)                                   27.1     27.9                (0.8)
 Net interest margin (%)(4)                           23.3     23.8                (0.5)
 Total income margin (%)(5)                           25.8     26.5                (0.7)
 Cost of risk (%)(6)                                  (10.2)   (9.4)               (0.8)
 Risk adjusted margin (%)(7)                          15.6     17.0                (1.4)
 Cost: income ratio (%)(8)                            49.6     55.7                (6.1)

 

2.     Average of gross customer interest-earning balances for the 12
months ended 31 December using a 13 point month end average.

3.     Interest income from customer receivables for the 12 months ended
31 December as a percentage of average gross customer interest-earning
balances.

4.     Net interest income for the 12 months ended 31 December as a
percentage of average gross customer interest-earning balances.

5.     Total income for the 12 months ended 31 December as a percentage of
average gross customer interest-earning balances.

6.     Impairment charges for the 12 months ended 31 December as a
percentage of average gross customer interest-earning balances.

7.     Total income less impairment charges for the 12 months ended 31
December as a percentage of average gross customer interest- earning balances.

8.     Operating costs as a percentage of total income for the 12 months
ended 31 December.

 

All commentary relates to year-on-year performance unless otherwise stated.

 

Total customer numbers increased 6% to 1,339k, reflecting a return to growth
from 2Q25 following a comprehensive review of customer cohorts by risk
profile, vintage and acquisition channel to ensure the future sustainable
profitability of the portfolio.

 

Gross customer interest-earning balances increased 19% to £1,518m, reflecting
both credit line increases of existing customers, and new customer growth
following the release of new product variants.

 

Net receivables increased 20% to £1,384m, reflecting the growth in gross
customer interest-earning balances and a smaller 6% increase in ECL to £170m,
driven by a better quality portfolio, with increased balances in Stage 1 and 2
and a reduction in Stage 3 balances.

 

Total income increased 1% to £352.5m. Net interest income rose 2% to
£319.2m, with non-interest income decreasing 5% to £33.3m.  Net interest
margin decreased 0.5% to 23.3% and total income margin decreased 0.7% to
25.8%.

 

Interest income increased 1% to £370.8m, relative to a 4% rise in average
gross customer interest-earning balances to £1,367m.  Asset yield reduced
0.8% to 27.1%, driven by growth in 0% balance transfers (BTs) and promotional
products, partially offset by risk-based repricing initiatives.

 

Interest expense decreased 3% to £51.6m, driven by lower cost of funds as the
reduced rate outlook and maturing fixed-term deposits were refinanced with
lower interest rate savings products.

 

Non-interest income decreased 5% to £33.3m, reflecting lower late-fee income.

 

Impairment charges increased 13% to £139.6m, driven by the 19% growth in
gross customer interest-earning balances.  Gross charge-offs reduced 19% to
£174.2m and net charge-offs post recoveries reduced 20% to £132.3m,
reflecting the better quality of the portfolio. Cost of risk increased 0.8% to
10.2%.

 

Risk adjusted income decreased 5% to £212.9m and risk adjusted margin reduced
1.4% to 15.6%.

 

Operating costs decreased 10% to £174.7m, driven by transformation cost
savings and lower complaint costs, more than offsetting growth and inflation
driven cost increases and an accrual for discretionary staff costs.

 

Profit before tax contribution increased 27% to £38.2m.

 

Vehicle Finance - Proactively managed new business growth in 2025 while we
build the new onboarding and serving platform

 

 Twelve months ended (£m)                             2025    2024                YoY

                                                              (Re-presented(1))   Change %
 Total customer numbers ('000)                        103     110                 (6)
 Gross customer interest-earning balances             706     765                 (8)
 Average gross customer interest-earning balances(2)  737     825                 (11)
 Gross receivables                                    762     832                 (8)
 Net receivables                                      689     735                 (6)

 Interest income                                      123.9   133.1               (7)
 Interest expense                                     (28.2)  (31.4)              (10)
 Net interest income                                  95.7    101.7               (6)
 Total income                                         95.7    101.7               (6)
 Impairment charges                                   (41.5)  (60.4)              (31)
 Risk adjusted income                                 54.2    41.3                31
 Operating costs                                      (66.9)  (80.1)              (17)
 Loss before tax contribution                         (12.7)  (38.8)              (67)

 Asset yield (%)(3)                                   16.8    16.1                0.7
 Net interest margin (%)(4)                           13.0    12.3                0.7
 Total income margin (%)(5)                           13.0    12.3                0.7
 Cost of risk (%)(6)                                  (5.6)   (7.3)               1.7
 Risk adjusted margin (%)(7)                          7.4     5.0                 2.4
 Cost: income ratio (%)(8)                            69.9    78.8                (8.9)

 

All commentary relates to year-on-year performance unless otherwise stated.

 

Total customer numbers decreased 6% to 103k, reflecting proactively managed
new business growth in the near-term in advance of the new onboarding and
servicing platform being delivered in 2026 as part of the Gateway technology
transformation programme.  A new lending decision engine was introduced in
2025, enabling a more granular level of portfolio segmentation and delivered a
stronger platform to optimise higher-margin customer segments.

 

Gross customer interest-earning balances decreased 8% to £706m, driven by the
proactive management of new business growth.

 

Net receivables decreased 6% to £689m, reflecting the reduction in interest
earning balances and a 25% reduction in ECL to £73m.  ECL reduced across
stages given the reduction in balances.

 

Total income decreased 6% to £95.7m, which represented all net interest
income.  Net interest margin and total income margin increased 0.7%
respectively to 13.0%.

 

Interest income decreased 7% to £123.9m, consistent with an 11% reduction in
average gross customer interest-earning balances to £737m.  The asset yield
increased 0.7% to 16.8%, driven by repricing initiatives.

 

Interest expense reduced 10% to £28.2m, driven by the lower funding need and
lower cost of funds, as the reduced rate outlook and maturing fixed-term
deposits were refinanced with lower interest rate savings products.

 

Impairment charges decreased 31% to £41.5m, reflecting the non-repeat of the
£15.1m prior year impact of the Vehicle Finance receivables review and
reduced impairment from the 8% reduction in gross customer interest-earning
balances. Cost of risk reduced 1.7% to 5.6%.

 

Risk adjusted income increased 31% to £54.2m and risk adjusted margin
improved 2.4% to 7.4%.

 

Operating costs decreased 17% to £66.9m, driven by transformation cost
savings, more than offsetting growth and inflation driven cost increases and
an accrual for discretionary staff costs.

 

Loss before tax contribution was £12.7m (FY24: £38.8m).

 

Second Charge Mortgages - Continued strong growth in a growing market in 2025

 

 Twelve months ended (£m)                             2025    2024                YoY

                                                              (Re-presented(1))   Change %
 Total customer numbers ('000)                        9.9     3.7
 Gross customer interest-earning balances             599     217
 Average gross customer interest-earning balances(2)  391     69
 Gross receivables                                    619     226
 Net receivables                                      619     225

 Interest income                                      28.4    4.8
 Interest expense                                     (17.8)  (3.4)
 Net interest income                                  10.6    1.4
 Non-interest income                                  1.0     -
 Total income                                         11.6    1.4
 Impairment charges                                   (0.7)   (0.2)
 Risk adjusted income                                 10.9    1.2
 Operating costs                                      (5.5)   (0.6)
 Profit before tax contribution                       5.4     0.6

 Asset yield (%)(3)                                   7.3     7.0                 0.3
 Net interest margin (%)(4)                           2.7     2.0                 0.7
 Total income margin (%)(5)                           3.0     2.0                 1.0
 Cost of risk (%)(6)                                  (0.2)   (0.3)               0.1
 Risk adjusted margin (%)(7)                          2.8     1.7                 1.1
 Cost: income ratio (%)(8)                            47.4    42.9                4.5

 

All commentary relates to year-on-year performance unless otherwise stated.

 

Total customer numbers increased to 9.9k (December 2024: 3.7k) following the
successful growth of the forward flow agreement with Interbridge Mortgages and
expanded partnership with Selina Finance.

 

Gross customer interest-earning balances increased to £599m (December 2024:
£217m) and net receivables increased to £619m (December 2024: £225m), which
includes deferred acquisition costs.

 

Total income increased to £11.6m (FY24: £1.4m).  Net interest margin was
2.7% and total income margin was 3.0%.

 

Interest income increased to £28.4m (FY24: £4.8m) with an asset yield of
7.3%.  Interest expense was £17.8m (FY24: £3.4m).

 

Risk adjusted income increased to £10.9m (FY24: £1.2m), including impairment
charges of £0.7m (FY24: £0.2m). Cost of risk was 0.2% and risk adjusted
margin was 2.8%.

 

Operating costs were £5.5m (FY24: £0.6m), reflecting the limited fixed costs
associated with the business given the origination partnership arrangements in
place.

 

Profit before tax contribution was £5.4m (FY24: £0.6m).

 

Corporate Centre

 

 Twelve months ended (£m)      2025    2024                YoY

                                       (Re-presented(1))   Change %
 Interest income               44.1    46.3                (5)
 Interest expense              (51.2)  (54.0)              (5)
 Net interest income           (7.1)   (7.7)               (8)
 Non-interest income           2.2     3.5                 (37)
 Total income                  (4.9)   (4.2)               (17)
 Impairment charges            0.7     (0.8)               (188)
 Risk adjusted income          (4.2)   (5.0)               (16)
 Operating costs               (18.4)  (124.9)             (85)
 Loss before tax contribution  (22.6)  (129.9)             (83)

 

Corporate Centre includes the retail savings business, including related
costs, unallocated Treasury result after product allocations, Snoop income and
costs and other immaterial or central items.

 

All commentary relates to year-on-year performance unless otherwise stated.

 

Total income was a net expense of £(4.9)m (FY24: £(4.2)m), with net interest
income being a net expense of £(7.1)m (FY24: £(7.7)m) and non-interest
income decreasing to £2.2m (FY24: £3.5m).

 

Interest income of £44.1m (FY24: £46.3m) represented returns from the Liquid
Asset Buffer (LAB), including UK gilts and interest on cash reserves in the
BoE reserve account.

 

Interest expense of £51.2m (FY24: £54.0m) represented residual funding costs
not allocated to the respective businesses, including unallocated Tier 2
capital.

 

Operating costs reduced to £18.4m (FY24: £124.9m), reflecting the non-repeat
of £111.7m of prior year notable items.  The only notable item in 2025 was
the £3.0m provision for motor finance compensation.

 

Loss before tax contribution was £(22.6)m (FY24: £(129.9)m).

 

 

Notable items

 

 Twelve months ended (£m)                    Account line     Segment           DEC25  DEC24
 Provision for motor finance compensation    Operating costs  Corporate Centre  (3.0)  -
 Goodwill write-off                          Operating costs  Corporate Centre  -      (71.2)
 Transformation and other exceptional costs  Operating costs  Corporate Centre  -      (24.1)
 Amortisation of acquisition intangibles     Operating costs  Corporate Centre  -      (6.2)
 Vehicle Finance receivables review          Income           Vehicle Finance   -      (4.5)
                                             Impairment       Vehicle Finance   -      (15.1)
 Other one-off cost items                    Operating costs  Corporate Centre  -      (10.2)
 Total notable items                                                            (3.0)  (131.3)

 

 

Half-yearly financial results

 

Group

 

 £m                                                                               2H25     1H25     2H24 (Re-presented(1))  1H24 (Re-presented(1))
 Interest income                                                                  292.3    274.9    273.9                   276.0
 Interest expense                                                                 (76.1)   (72.7)   (73.3)                  (68.7)
 Net interest income                                                              216.2    202.2    200.6                   207.3
 Non-interest income                                                              19.0     17.5     19.0                    19.5
 Total income                                                                     235.2    219.7    219.6                   226.8
 Impairment charges                                                               (105.0)  (76.1)   (92.3)                  (93.0)
 Risk-adjusted income                                                             130.2    143.6    127.3                   133.8
 Operating costs                                                                  (128.1)  (137.4)  (219.2)                 (179.9)
 Profit/(loss) before tax from continuing operations                              2.1      6.2      (91.9)                  (46.1)
 Tax (charge)/credit                                                              1.0      (1.3)    6.8                     10.6
 Profit/(loss) after tax from continuing operations                               3.1      4.9      (85.1)                  (35.5)
 Profit after tax from discontinued operations                                    -        0.7      1.6                     (0.3)
 Statutory profit/(loss) after tax                                                3.1      5.6      (83.5)                  (35.8)
 AT1 distributions (gross of tax)                                                 (0.5)    -        -                       -
 Statutory profit/(loss) attributable to shareholders                             2.6      5.6      (83.5)                  (35.8)

 Balance Sheet                                                                    DEC25    JUN25    DEC24                   JUN24
 Gross customer interest-earning balances                                         2,824    2,459    2,308                   2,252
 Average gross customer interest-earning balances (excluding Personal Loans)      2,647    2,339    2,208                   2,201
 Gross receivables                                                                2,935    2,570    2,416                   2,361
 Net receivables                                                                  2,691    2,325    2,155                   2,010
 Closing tangible net asset value (TNAV)                                          358      362      358                     371
 Average tangible equity                                                          360      361      362                     382

 Selected key metrics                                                             2H25     1H25     2H24 (Re-presented(1))  1H24 (Re-presented(1))
 Asset yield                                                                      20.3     21.8     22.4                    23.2
 Net interest margin (NIM)                                                        16.2     17.4     18.1                    18.9
 Total income margin (TIM)                                                        17.6     18.9     19.8                    20.7
 Cost of risk                                                                     (7.9)    (6.6)    (8.3)                   (8.5)
 Risk-adjusted margin (RAM)                                                       9.8      12.4     11.5                    12.2
 Cost: income ratio                                                               54.5     62.5     99.8                    79.3
 Statutory ROTE                                                                   1.7      3.1      (45.9)                  (18.9)

 Selected per share metrics                                                       2H25     1H25     2H24                    1H24
 Basic earnings per share (EPS) (p)                                               1.0      2.2      (32.6)                  (14.1)
 Dividend per share (DPS) (p)                                                     -        -        -                       -
 TNAV per share (p)                                                               142      142      140                     146

 Capital, liquidity and funding metrics                                           DEC25    JUN25    DEC24                   JUN24
 Common Equity Tier 1 (CET1) capital ratio (%)                                    16.5     18.5     18.8                    19.8
 Risk weighted assets (RWAs) (£m)                                                 2,073    1,883    1,835                   1,813
 High quality liquid assets (HQLA) (£m)                                           998      873      947                     717
 Liquidity Coverage ratio (LCR) (%)                                               306      366      359                     557
 Retail deposits (£m)                                                             2,984    2,424    2,399                   1,912
 Retail funding (% of all funding)                                                89.7     84.6     85.6                    79.3

 

Credit Cards

 Six months ended (£m)                             DEC25   JUN25   DEC24 (Re-presented(1))  JUN24 (Re-presented(1))
 Total customer numbers ('000)                     1,339   1,290   1,267                    1,321
 Gross customer interest-earning balances          1,518   1,355   1,278                    1,295
 Average gross customer interest-earning balances  1,437   1,296   1,284                    1,339
 Gross receivables                                 1,554   1,390   1,310                    1,331
 Net receivables                                   1,384   1,232   1,150                    1,151

 Interest income                                   191.8   179.0   182.1                    183.6
 Interest expense                                  (26.9)  (24.7)  (26.3)                   (26.9)
 Net interest income                               164.9   154.3   155.8                    156.7
 Non-interest income                               17.3    16.0    16.4                     18.6
 Total income                                      182.2   170.3   172.2                    175.3
 Impairment charges                                (75.6)  (64.0)  (60.4)                   (63.5)
 Risk adjusted income                              106.6   106.3   111.8                    111.8
 Operating costs                                   (81.0)  (93.7)  (93.0)                   (100.5)
 Profit/(loss) before tax contribution             25.6    12.6    18.8                     11.3

 Asset yield (%)                                   26.5    27.8    28.2                     27.6
 Net interest margin (%)                           22.8    24.0    24.1                     23.5
 Total income margin (%)                           25.2    26.5    26.7                     26.3
 Cost of risk (%)                                  (10.4)  (10.0)  (9.4)                    (9.5)
 Risk adjusted margin (%)                          14.7    16.5    17.3                     16.8

 

Vehicle Finance

 Six months ended (£m)                             DEC25   JUN25   DEC24 (Re-presented(1))  JUN24 (Re-presented(1))
 Total customer numbers ('000)                     103     106     110                      110
 Gross customer interest-earning balances          706     733     765                      850
 Average gross customer interest-earning balances  724     750     803                      851
 Gross receivables                                 762     795     832                      921
 Net receivables                                   688     709     735                      760

 Interest income                                   61.0    62.9    63.4                     69.7
 Interest expense                                  (13.9)  (14.3)  (15.7)                   (15.7)
 Net interest income                               47.1    48.6    47.7                     54.0
 Non-interest income                               -       -       -                        -
 Total income                                      47.1    48.6    47.7                     54.0
 Impairment charges                                (28.8)  (12.7)  (30.9)                   (29.5)
 Risk adjusted income                              18.3    35.9    16.8                     24.5
 Operating costs                                   (32.4)  (34.5)  (37.3)                   (42.8)
 (Loss)/profit before tax contribution             (14.1)  1.4     (20.5)                   18.3

 Asset yield (%)                                   16.7    16.9    15.7                     16.5
 Net interest margin (%)                           12.9    13.1    11.8                     12.8
 Total income margin (%)                           12.9    13.1    11.8                     12.8
 Cost of risk (%)                                  (7.9)   (3.4)   (7.7)                    (7.0)
 Risk adjusted margin (%)                          5.0     9.7     4.2                      5.8

 

 

Second Charge Mortgages

 Six months ended (£m)                             DEC25   JUN25  DEC24 (Re-presented(1))  JUN24 (Re-presented(1))
 Total customer numbers ('000)                     9.9     6.3    3.7                      0.6
 Gross customer interest-earning balances          599     371    217                      30
 Average gross customer interest-earning balances  486     293    121                      11
 Gross receivables                                 619     385    226                      32
 Net receivables                                   619     385    225                      32

 Interest income                                   17.4    11.0   4.6                      0.2
 Interest expense                                  (11.1)  (6.7)  (3.1)                    (0.3)
 Net interest income                               6.3     4.3    1.5                      (0.1)
 Non-interest income                               0.8     0.2
 Total income                                      7.1     4.5    1.5                      (0.1)
 Impairment charges                                (0.5)   (0.2)  (0.2)                    -
 Risk adjusted income                              6.6     4.3    1.3                      (0.1)
 Operating costs                                   (3.6)   (1.9)  (0.4)                    (0.2)
 Profit/(loss) before tax contribution             3.0     2.4    0.9                      (0.3)

 Asset yield (%) (4)                               7.1     7.6    7.6                      -
 Net interest margin (%)                           2.6     3.0    2.5                      -
 Total income margin (%)                           2.9     3.1    2.5                      -
 Cost of risk (%) (5)                              (0.2)   (0.1)  (0.3)                    -
 Risk adjusted margin (%) (6)                      2.7     3.0    2.1                      -

 

Corporate Centre

 Six months ended (£m)         DEC25   JUN25   DEC24 (Re-presented(1))  JUN24 (Re-presented(1))
 Interest income               22.1    22.0    23.8                     22.5
 Interest expense              (24.2)  (27.0)  (28.2)                   (25.8)
 Net interest income           (2.1)   (5.0)   (4.4)                    (3.3)
 Non-interest income           0.9     1.3     2.6                      0.9
 Total income                  (1.2)   (3.7)   (1.8)                    (2.4)
 Impairment charges            (0.1)   0.8     (0.8)                    -
 Risk adjusted income          (1.3)   (2.9)   (2.6)                    (2.4)
 Operating costs               (11.1)  (7.3)   (88.5)                   (36.4)
 Loss before tax contribution  (12.4)  (10.2)  (91.1)                   (38.8)

 

Notable items

 Six months ended (£m)                       DEC25  JUN25  DEC24   JUN24
 Income (Vehicle Finance)
 Vehicle Finance receivables review          -      -      (1.4)   (3.1)
 Impairment (Vehicle Finance)
 Vehicle Finance receivables review          -      -      (5.4)   (9.7)
 Operating costs (Corporate Centre)
 Provision for motor finance compensation    (3.0)  -      -       -
 Goodwill write-off                          -      -      (71.2)  -
 Transformation and other exceptional costs  -      -      (8.6)   (15.5)
 Amortisation of acquisition intangibles     -      -      (2.0)   (4.2)
 Other one-off cost items                    -      -      -       (10.2)
 Total notable items                         (3.0)  -      (88.6)  (42.7)

 

 

Principal Risks and Uncertainties

 

The Group's principal risks are those most critical to the alignment and
delivery of its Strategy. Principal risk categories and associated risk
appetite statements, metrics and thresholds are reviewed and approved by the
Board on an annual basis, effectively defining the Group's overall risk
appetite. The Risk Management and Internal Control Framework defines how risk
is comprehensively and consistently identified, managed and reported across
the Group, enabling effective aggregation, escalation and oversight by the
Executive and Board.

 

Customer Risk

 

This is defined as the risk that failing to understand or address customer
needs could lead to dissatisfaction, poor customer outcomes, reduced loyalty
and reputational damage, impacting revenue and long-term business
sustainability. The Group closely monitors customer outcomes to ensure the
fair treatment of customers, particularly for customers requiring early
intervention strategies or those with vulnerable characteristics, and address
customer detriment. Complaints related to responsible lending have declined
since the implementation of the FOS fee-charging structure. However, following
the recent Supreme Court ruling, the Group continues to await the outcome of
the FCA's consultation on a proposed compensation scheme for motor finance
customers.

 

Regulatory Risk

 

This is defined as the risk that non-compliance with all regulatory and legal
requirements and expectations could lead to financial penalties, legal action,
operational disruptions and long-term damage to reputation. Strong and
proactive regulatory relationships are in place with the FCA and PRA, who
remain up to date with the Group's strategic initiatives, key risk management
activities and responses to regulatory developments and consultations. The
Senior Managers and Certification Regime framework creates a consistent
approach to the allocation of Senior Management Functions and
responsibilities, strengthening risk ownership and accountability.

 

Financial Crime Risk

 

This is defined as the risk that failure to detect and prevent financial crime
and fraud could result in customer detriment, regulatory fines, reputational
damage and financial loss. The Group has dedicated fraud and financial crime
strategic and operational teams, which monitor, investigate and report
suspicious activity to meet regulatory obligations, remain vigilant of
evolving external emerging threats and protect the Group and our customers
from financial crime and fraud. The Group continues to strengthen its
financial and fraud control environment through the delivery of the new
financial crime risk management system, as part of Gateway.

 

Capital Risk

 

This is defined as the risk that inadequate capital resources or poor capital
planning could result in an inability to meet financial obligations,
regulatory breaches and financial instability, potentially threatening the
long-term viability of the Group. The Group and Bank operate within a defined
capital risk appetite, with performance and capital position reported to and
closely monitored by the Risk Committee and Board.  Sufficient capital
resources, both in terms of amount and quality, are maintained to support the
business strategy and meet the stressed scenarios identified in the Internal
Capital Adequacy Assessment Process (ICAAP).  The Group and Bank have
remained above regulatory buffer requirements throughout 2025.

 

Funding and Liquidity Risk

 

This is defined as the risk that the Group has insufficient financial
resources to meet its obligations (cash or collateral requirements) as they
fall due, resulting in the failure to meet regulatory liquidity requirements,
or is only able to secure such resources at excessive cost.  Funding and
liquidity metrics are monitored through daily liquidity reporting and reported
to the Risk Committee and Board.  The Group's current funding strategy seeks
to maintain a secure and diverse funding structure by maintaining access to
the liquid retail deposits market and committed facilities to meet the Group's
liquidity and funding requirements. Throughout 2025, the Group and Bank have
maintained funding and liquidity ratios in excess of regulatory requirements.

 

 

Market Risk

 

This is defined as the risk that fluctuations in market prices, such as
interest rates, could negatively impact the Group's financial performance,
resulting in losses or disruptions. The Group and Bank are primarily exposed
to Interest Rate Risk in the Banking Book (IRRBB) and do not take significant
unmatched positions or operate trading books. The Group and Bank have remained
within risk appetite throughout 2025. Market risk appetite metrics include the
risk under different interest rate risk scenarios, as prescribed by
regulation, which are reported to the Risk Committee and Board.

 

Credit Risk

 

This is defined as the risk that customers may default on their obligations,
leading to financial losses, impaired asset quality and reputational damage.
The credit risk programme, initiated during 2024 to optimise the Group's
credit decisioning capability and enhance its credit and affordability
strategies, is progressing to plan, ensuring credit risk is at the forefront
of business decisioning and keeps pace with changing market and economic
conditions.  The Credit Risk Committee meets monthly to oversee the programme
and monitor portfolio performance against key credit risk metrics.

 

People Risk

 

This is defined as the risk that poor recruitment practices, insufficient
employee training or low engagement levels caused by poor culture and
compliance could lead to operational inefficiencies and reputational damage.
 The Colleague Survey completed in October saw the engagement score rise to
73% from 60% in 2024, earning Great Place to Work® certification. The Group's
operating model is regularly reviewed to ensure it has the appropriate
capacity and capability to meet the Group's financial, customer and regulatory
responsibilities.

 

Technology, Information Security and Data Risk

 

This is defined as the risk that inadequate technological, security and data
infrastructure and failure to upgrade systems could lead to operational
inefficiencies, data breaches, service disruptions, a lack of scalability and
reputational damage. Additional focus has been placed on technological
advancements, such as artificial intelligence and machine learning, of which
supporting governance structures are maturing.  The Group's technology,
information security and data risk is being significantly strengthened through
the delivery of the Gateway technology, and data and analytics transformation
programmes, which are progressing to plan.

 

Operational Risk

 

This is defined as the risk that failures in processes, systems or human error
could result in business disruptions, financial loss, regulatory action, poor
customer outcomes and reputational damage.   Operational risk is inherent to
our Group's activities and heightened as we deliver our activities, utilising
in-house capability, and third-party and outsourced business support, and
deliver transformation programmes.  The application of the integrated
assurance framework, inclusive of the Group's material controls and delivery
of key strategic programmes, seeks to complement the assurance activities of
each the three lines of defence.

 

Model Risk

 

This is defined as the risk that incorrect assumptions, poor design or
outdated data within models used for decision making could lead to unintended
outcomes, financial loss or operational inefficiencies.  All models and
covered tools are required to be added and managed through the model
inventory, which is reviewed monthly for completeness and accuracy.  The
model risk policy is in place, reflecting the PRA's Model Risk Management
Principles with clear delineation of responsibilities across the three lines
of defence, inclusive of second line independent validation, and governance
and oversight from the Model Risk Committee and supporting formal sub-working
groups.

 

Business Performance Risk

 

This is defined as the risk that poor performance of key business processes,
such as financial planning, operations or customer service, could lead to
financial losses, reduced market share, threat to the Group's long-term
viability and reputational damage.  The Group continues to deliver against
its strategic priorities, grow the business and maintain its existing
commitments in a safe and controlled way, adopting an effective risk
management framework, strong risk culture and awareness of emerging external
threats.

 

Consolidated financial statements

 

Consolidated income statement for the year ended 31 December

 

                                                                     Note  2025     2024(1)
                                                                           £m       £m
 Interest income                                                     3     567.2    549.9
 Interest expense                                                          (148.8)  (142.0)
 Net interest income                                                       418.4    407.9
 Fee and commission income                                                 38.3     38.3
 Fee and commission expense                                                (2.5)    (1.9)
 Net fee and commission income                                             35.8     36.4
 Other income                                                              0.7      2.1
 Total income                                                              454.9    446.4
 Impairment charges                                                  9     (181.1)  (185.3)
 Risk-adjusted income                                                      273.8    261.1
 Operating costs                                                           (265.5)  (399.1)
 Statutory profit/(loss) before taxation from continuing operations  4     8.3      (138.0)
 Tax (charge)/credit from continuing operations                      6     (0.3)    17.4
 Statutory profit/(loss) after taxation from continuing operations         8.0      (120.6)
 Profit after taxation from discontinued operations                  5     0.7      1.3
 Statutory profit/(loss)                                                   8.7      (119.3)

 Statutory profit/(loss) attributable to ordinary shareholders             8.2      (119.3)
 Statutory profit attributable to other equity holders                     0.5      -

 

Consolidated statement of comprehensive income for the year ended 31 December

                                                                            Note  2025    2024
                                                                                  £m      £m
 Profit/(loss) for the year attributable to equity shareholders                   8.2     (119.3)
 Items that will not be reclassified subsequently to the income statement:
 - actuarial movements on retirement benefit asset                          12    (22.1)  (11.6)
 - tax on items taken directly to other comprehensive income                6     5.5     2.9
 Other comprehensive expense for the year                                         (16.6)  (8.7)
 Total comprehensive expense for the year                                         (8.4)   (128.0)

 

Earnings per share

                                                                                                                      Note  2025     2024
                                                                                                                            pence    pence
 Basic                                                                                                                7     3.2      (46.7)
 Diluted                                                                                                              7     3.1      (46.7)

 

Dividends per share

                                                                                  Note  2025     2024
                                                                                        pence    pence
 Interim                                                                          8     -        -
 dividend
 Final dividend                                                                   8     -        -

 

The total cost of dividends paid in the year was £nil (2024: £2.5m).

 

(1) Refer to material accounting policy information for details of
representation

 

Consolidated balance sheet

 

                                                         Note  2025     2024
                                                               £m       £m
 ASSETS
 Cash and cash equivalents                                     804.5    1,003.9
 Investment securities                                         254.6    -
 Amounts receivable from customers                       9     2,691.5  2,153.7
 Trade and other receivables                                   61.2     72.5
 Investments held at fair value through profit and loss        2.4      2.3
 Current tax asset                                             0.9      3.9
 Property, plant and equipment                                 8.0      7.1
 Right of use assets                                           12.1     16.4
 Goodwill                                                10    1.2      1.2
 Other intangible assets                                 11    65.0     61.5
 Retirement benefit asset                                12    6.4      27.8
 Derivative financial instruments                              3.9      -
 Deferred tax assets                                     6     30.0     25.0
 TOTAL ASSETS                                            4     3,941.7  3,375.3
 LIABILITIES AND EQUITY
 Liabilities
 Trade and other payables                                      51.8     46.1
 Provisions                                              14    7.9      15.5
 Lease liabilities                                             21.2     32.5
 Retail deposits                                               3,019.9  2,428.2
 Bank and other borrowings                                     347.5    410.0
 Derivative financial instruments                              6.1      1.8
 Total liabilities                                             3,454.4  2,934.1
 Equity attributable to owners of the parent
 Share capital                                                 53.2     53.2
 Share premium                                                 276.3    276.3
 Merger reserve                                                278.2    278.2
 Other reserves                                                9.2      10.8
 Retained earnings                                             (188.2)  (177.3)
 Other equity instruments                                      58.6     -
 Total equity                                            4     487.3    441.2
 TOTAL LIABILITIES AND EQUITY                                  3,941.7  3,375.3

Consolidated statement of changes in shareholders' equity

 

                                                                           Attributable to ordinary shareholders
                                                                                                            Other reserves
 Group                                                               Note  Share     Share     Merger       Profit        Capital      Share-    Retained   Total    Other equity  Total

                                                                           capital   premium   reserve(1)   retained by   redemption   based     earnings   £m       instruments   £m

                                                                           £m        £m        £m           subsidiary    reserve      payment   £m                  £m

                                                                                                            £m            £m           reserve

                                                                                                                                       £m
 At 1 January 2024                                                         53.2      276.3     278.2        0.8           3.6          7.7       (50.7)     569.1    -             569.1
 Loss for the year                                                         -         -         -            -             -            -         (119.3)    (119.3)  -             (119.3)
 Other comprehensive income/(expense):
 -   actuarial movements on retirement benefit asset                 12    -         -         -            -             -            -         (11.6)     (11.6)   -             (11.6)
 -   tax on items taken directly to other comprehensive income       6     -         -         -            -             -            -         2.9        2.9      -             2.9
 Other comprehensive expense for the year                                  -         -         -            -             -            -         (8.7)      (8.7)    -             (8.7)
 Total comprehensive expense for the year                                  -         -         -            -             -            -         (128.0)    (128.0)  -             (128.0)
 Dividends                                                           8     -         -         -            -             -            -         (2.5)      (2.5)    -             (2.5)
 Share-based payment charge                                                -         -         -            -             -            2.7       -          2.7      -             2.7
 Transfer of share-based payment reserve on vesting of share awards        -         -         -            -             -            (4.0)     4.0        -        -             -
 Purchase of shares for share awards                                       -         -         -            -             -            -         (0.1)      (0.1)    -             (0.1)
 At 31 December 2024                                                       53.2      276.3     278.2        0.8           3.6          6.4       (177.3)    441.2    -             441.2
 At 1 January 2025                                                         53.2      276.3     278.2        0.8           3.6          6.4       (177.3)    441.2    -             441.2
 Profit for the year                                                       -         -         -            -             -            -         8.2        8.2      0.5           8.7
 Other comprehensive income/(expense):
 -   actuarial movements on retirement benefit asset                 12    -         -         -            -             -            -         (22.1)     (22.1)   -             (22.1)
 -   tax on items taken directly to other comprehensive income       6     -         -         -            -             -            -         5.5        5.5      -             5.5
 Other comprehensive expense for the year                                  -         -         -            -             -            -         (16.6)     (16.6)   -             (16.6)
 Total comprehensive (expense)/income for the year                         -         -         -            -             -            -         (8.4)      (8.4)    0.5           (7.9)
 Dividends                                                           8     -         -         -            -             -            -         -          -        -             -
 Share-based payment charge                                                -         -         -            -             -            2.2       -          2.2      -             2.2
 Transfer of share-based payment reserve on vesting of share awards        -         -         -            -             -            (3.8)     3.8        -        -             -
 Purchase of shares for share awards                                       -         -         -            -             -            -         (6.3)      (6.3)    -             (6.3)
 Issuance of other equity instruments                                      -         -         -            -             -            -         -          -                      58.6

                                                                                                                                                                     58.6
 Distributions of other equity instruments                                 -         -         -            -             -            -         -          -                      (0.5)

                                                                                                                                                                     (0.5)
 At 31 December 2025                                                       53.2      276.3     278.2        0.8           3.6          4.8       (188.2)    428.7    58.6          487.3

 

(1)The full merger reserve is considered distributable.

 

Consolidated statement of cash flows for the year ended 31 December

 

                                                                       Note      2025                                            2024

                                                                                                                                 (restated)(1)
                                                                                 £m                                              £m
 Cash flows from operating activities
 Cash generated from operations                                        15        89.0                                            444.5
 Tax received                                                                    4.0                                             8.2
 Net cash generated from operating activities                                    93.0                                            452.7

 Cash flows from investing activities
 Purchase of intangible assets                                         11        (15.2)                                          (12.5)
 Purchase of property, plant and equipment                                       (3.3)                                           (2.2)
 Proceeds from sale of available for sale investment                             -                                               4.3
 Purchase of investment securities                                               (291.8)                                         -
 Proceeds from sale of investment securities                                     40.0                                            -
 Net cash used in investing activities                                           (270.3)                                         (10.4)

 Cash flows from financing activities
 Proceeds from bank and other borrowings                                         -                                               5.0
 Repayment of bank and other borrowings                                          (63.7)                                          (174.0)
 Payment of lease liabilities                                                    (10.0)                                          (9.7)
 Dividends paid to Company shareholders                                          -                                               (2.5)
 Distributions on other equity instruments                                       (0.5)                                           -
 Proceeds from issue of other equity instruments                                 58.6                                            -
 Purchase of own shares for share awards                                                              (6.3)                      (0.1)
 Net cash generated used in financing activities                                 (21.9)                                          (181.3)

 Net (decrease)/increase in cash, cash equivalents and overdrafts                (199.2)                                         261.0
 Cash, cash equivalents and overdrafts at beginning of period                    1,002.8                                         741.8
 Cash, cash equivalents and overdrafts at end of year                            803.6                                           1,002.8

 Cash, cash equivalents and overdrafts at end of period comprise:
 Cash at bank and in hand                                                        804.5                                           1,003.9
 Overdrafts (held in bank and other borrowings)                                  (0.9)                                           (1.1)
 Total cash, cash equivalents and overdrafts                                     803.6                                           1,002.8

 

(1)Refer to note 15 for details on restatement

( )

In the Group, interest received was £619.2m (2024: £637.8m) and interest
paid was £94.6m (2024: £103.0m). This is all included within cash generated
from operations.

 

Cash at bank and in hand includes £746.8m (2024: £948.7m) in respect of the
liquid asset buffer, including other liquidity resources, held by Vanquis Bank
Limited in accordance with the PRA's liquidity regime.

 

Notes to the financial information

 

1. Basis of preparation

 

The Company is a public limited company incorporated and domiciled in the UK.
The address of its registered office is Fairburn House, 5 Godwin Street,
Bradford, England BD1 2AH. The Company is listed on the London Stock Exchange.

The financial information set out in this announcement does not constitute the
Group's statutory accounts for the year ended 31 December 2025 or the year
ended 31 December 2024 but is derived from those accounts. Statutory accounts
for the year ended 31 December 2024 have been delivered to the Registrar of
Companies, and those for the year ended 31 December 2025 will be delivered to
the Registrar of Companies before the Company's annual general meeting. The
auditors have reported on those accounts: their reports were unqualified, did
not draw attention to any matters by way of emphasis and did not contain
statements under s498(2) or (3) of the Companies Act 2006.

 

The statutory financial statements have been prepared on a going concern basis
under the historical cost convention, as modified by the revaluation of
derivative financial instruments and investments held at fair value through
profit and loss.

 

In assessing whether the Group is a going concern, the directors' review has
been made on the basis that the Group continues to operate for the 12 months
from the date of the approval of the financial statements. The directors
considered the appropriateness of the going concern basis, the period of
assessment, any reporting requirements, and solvency and liquidity risks, and
included a variety of factors - forecasts and budgets, timing of cash flows
and funding, the Group's primary market and any contingent liabilities. When
considering the appropriateness of going concern, the directors have also
considered the Group's ability to meets its regulatory requirements (both
capital and liquidity) at all times and not just a positive net asset measure.

 

The assessment of going concern for the Group for the purposes of the Annual
Report and financial statements considered the following factors:

·      The Group's corporate plan as approved in January 2026, which
sets out financial, capital, liquidity and funding projections, together with
an overview of relevant risks.

·      The principal and emerging risks, which could impact the
performance of the Group, with a focus on capital and liquidity.

·      The severe but plausible downside scenario, which is designed to
assess the potential impact of certain underlying risks on the Group's capital
and funding resources, together with the availability and effectiveness of
mitigating actions.

·      Reverse stress testing analysis, which is designed to assess the
point at which the Group is no longer a going concern.

 

Having considered the Group's forecasts, the regulatory capital and liquidity
of the Group and the regulatory outlook, the directors have a reasonable
expectation that the Group will continue as a going concern for a period of at
least 12 months from the date of approving these financial statements.
Accordingly, the financial statements of the Group have been prepared on the
going concern basis.

 

 

2. Material accounting policy information

 

Group principal accounting policies under IFRS have been consistently applied
to all the years presented, except where set out below.

 

Change in accounting policies

Exceptional items

The Group has transitioned to reporting solely on a statutory basis, removing
adjustments for goodwill write-offs, transformation and other exceptional
costs, and amortisation of acquisition intangibles.

 

This follows actions taken in 2024 that resulted in a cleaner, lower-risk
balance sheet and improved transparency at both Group and product levels.
Adjusted performance is now expected to closely align with statutory results.

 

The accounting policy for exceptional items is therefore no longer in place.
As this is a change in accounting policy the comparatives have been
represented however there is no impact on recognition, measurement or total
profit and loss in any period presented in this report. The change reflects a
change in presentation of the income statement and associated metrics.

 

Representation of items

Discontinued operations

The Group sold its Loan portfolio in 1H25. In accordance with IFRS 5
'Non-current Assets Held for Sale and Discontinued Operations' this business
segment is now presented as discontinued operations. See note 5.

 

Segmental reporting

Following the sale of the Personal Loans business, the Group now comprises
four segments: the three core lending products - Credit Cards, Vehicle
Finance, and Second Charge Mortgages - and the Corporate Centre. The Corporate
Centre includes the residual performance of the Retail Savings business,
Treasury results after product allocations, Snoop, and other immaterial or
central items. As a result, all previous periods have been represented on a
consistent basis. These changes do not constitute a change in accounting
policy and there is no impact on recognition, measurement or profit and loss
in any period presented in this report. See note 4.

 

Cash flow statement

The Group and Company cash flow statements have been restated. Refer to note
15 for details.

 

Critical accounting judgements and key sources of estimation uncertainty

 

In applying the accounting policies, the Group makes judgements (other than
those involving estimates) that have a significant impact on the amounts
recognised and make estimates and assumptions that affect the reported amounts
of assets and liabilities.

The estimates and judgements are based on historical experience; actual
results may differ from these estimates.

In preparing the Group's financial statements, the Group has considered the
impact of the results of our scenario analysis and climate-related risks on
our financial performance, and while the effects of climate change represent a
source of uncertainty, there has not been a material impact on our financial
judgements and estimates due to the physical and transition climate-related
risks in the short to medium term.

Due to the impact of any estimates in relation to Goodwill no longer being
considered material, it is no longer included as critical source of estimation
uncertainty. Investment in subsidiaries is also no longer considered to be a
critical source of estimation uncertainty for the Company.

 

Amounts receivable from customers (note 9)

Critical accounting judgements

 

The Group reviews amounts receivable from customers for impairment at each
balance sheet date. For the purposes of assessing the impairment, customers
are categorised into IFRS 9 stages and cohorts which are considered to be
the most reliable indication of future payment performance. The determination
of expected credit losses involves complex modelling techniques and requires
management to apply significant judgements to calculate expected credit
losses. The most critical judgements are outlined below.

The Group reviews amounts receivable from customers for impairment at each
balance sheet date. For the purposes of assessing the impairment, customers
are categorised into IFRS 9 stages and cohorts which are considered to be
the most reliable indication of future payment performance. The determination
of expected credit losses involves complex modelling techniques and requires
management to apply significant judgements to calculate expected credit
losses. The most critical judgements are outlined below.

 

The determination of the Significant Increase in Credit Risk (SICR) thresholds
to be used in the models requires management judgement to optimise the
performance and therefore effectiveness of the staging methodology.
Assessments are made to determine whether there is objective evidence of a
SICR, which indicates whether there has been an adverse effect on Probability
of Default (PD). A SICR for customers is when there has been a significant
increase in behavioural score, other qualitative triggers, or when one
contractual monthly payment has been missed.

 

For the purpose of IFRS 9, default is assumed when three contractual
repayments have been missed.

 

The Group's impairment models are subject to periodic monitoring, independent
validation and back testing performed on model components (where appropriate),
including PD, EAD and LGD to ensure management judgements remain
appropriate.

 

Limitations in the Group's impairment models or data inputs may be identified
through the ongoing assessment and validation of the output of the models. In
these circumstances, management makes appropriate adjustments to the Group's
allowance for impairment losses to ensure that the overall provision
adequately reflects all material credit risks. These adjustments are
determined by considering the particular attributes of exposures that have not
been adequately captured by the impairment models, and range from changes to
model inputs and parameters, at account level, through to more qualitative
post-model overlays. Those changes applied to model inputs and parameters are
deemed to be in-model overlays; more qualitative changes that have a higher
degree of management judgement are deemed to be post-model overlays. All
adjustments are reviewed quarterly and are subject to internal review and
challenge to ensure that amounts are appropriately calculated. A breakdown of
the in-model and post-model overlays is included within note 14.

Credit performance across the Group remains stable and internal analysis shows
no obvious signs of credit quality deterioration.

 

Macroeconomic impairment provision adjustments are recognised in the core
model to reflect an increased PD, based on future macroeconomic scenarios.

 

The macroeconomic models have been redeveloped in 2025. The models use the
following variables: hazard rate, debt to income ratio, real earnings and for
Cards only real base rate.

 

Management judgement was required to determine the appropriate macroeconomic
indicators to be used in the model by assessing their correlation with credit
losses incurred by the business. Unemployment, linked to hazard rate and debt
to income ratio are judged to be a key macroeconomic indicator as analysis has
clearly evidenced a correlation between these metrics and credit losses
incurred by the business.

 

In 2024, a model overlay of £5.4m was recognised that looked at Credit Card
write-off rates, utilising data from a third party, Oxford Economics (OE). The
OE model predicted industry level write-off rates using a combination of
interest rates on Credit Cards, unemployment rate, debt to income ratio and a
measure of macroeconomic volatility. The outputs from the OE model was
calibrated to the Company's entry to default rate, which was in turn used to
derive the scalars applied to the lifetime Probability of Default model.

 

Key sources of estimation uncertainty

The level of impairment recognised is calculated using models that utilise
historical payment performance to generate the estimated amount and timing of
future cash flows from each cohort of customers in each arrears stage. The
models are regularly monitored to ensure they retain sufficient accuracy.

 

Vehicle Finance Stage 3 review in 2024

 

During 2024, a review was undertaken of the Vehicle Finance Stage 3 assets.
Vehicle Finance had been exhibiting an ever-growing Stage 3 gross receivable
balance, with a corresponding large and increasing ECL provision being held.
As part of that review, receivables eligible for a potential debt sale were
fully charged off, resulting in a post-charge-off asset (PCOA) being
recognised. The charge-off process led to a partial write-off, with a
reduction in gross receivables of c.£261m and a release of impairment
provision of £237m. This resulted in a net charge of £24m, which was
recognised in the income statement within impairment charges.

 

Macroeconomic assumptions

 

The macroeconomic forecasts and scenarios used are provided by Oxford
Economics. The base case, upside, downside and severe scenarios are utilised
in the model calculate a Multiple Economic Scenario weighted ECL provision.

The table below shows the scenario five-year peak and average unemployment
assumptions adopted and the weightings applied to each.

 

                 2025                            2024
                 Base  Upside  Downside  Severe  Base  Upside  Downside  Severe
 Weighting       60%   20%     15%       5%      60%   15%     20%       5%
 2026            5.0%  4.6%    5.8%      6.0%    4.4%  4.0%    5.0%      5.5%
 2027            4.8%  3.9%    6.5%      7.0%    4.5%  4.1%    6.3%      7.6%
 2028            4.5%  3.6%    6.9%      7.4%    4.5%  4.2%    5.9%      7.9%
 2029            4.4%  3.6%    6.7%      7.2%    4.5%  4.2%    5.3%      6.8%
 2030            4.2%  3.6%    6.4%      6.9%    4.5%  4.2%    5.1%      6.4%
 Five year peak  5.1%  4.8%    6.9%      7.4%    4.5%  4.3%    6.5%      8.3%

 

The debt to income variables, across all scenarios, ranged from 12.5% at the
start of 2026 to 13.7% at the end of 2030.

Weightings applied to the macroeconomic assumptions were approved at the
December 2025 Assumptions Committee meeting. Following review of the inputs
into the newly implemented macroeconomic model, the weightings were updated to
increase the upside from 15% to 20% with a corresponding reduction in the
downside.

Sensitivity analysis has been performed on the weightings, which shows that
applying a 100% weighting to the severe scenario would increase the ECL
provision by £18.5m.

 

Provision: Vehicle Finance Compensation (note 14)

Critical accounting judgement

The FCA are consulting on an industry-wide scheme to compensate motor finance
customers who were treated unfairly between 2007 and 2024. The scheme would
cover regulated motor finance agreements taken out between 6 April 2007 and 1
November 2024 where commission was payable by the lender to the broker.

The FCA has defined these as cases involving an undisclosed contractual tie
and commission equal to, or greater than, 50% of the total cost of credit and
22.5% of the loan.

For all other cases, the FCA propose consumers are compensated the average of
what the FCA estimate the consumer has overpaid, or lost, and the commission
paid, plus interest.

The FCA's consultation outlines a presumption of unfairness for motor finance
agreements between 6 April 2007 and 1 November 2024 where:

-       discretionary commission arrangements (DCAs) were used;

-       high commission (where the commission is equal to or greater
than 35% of the total cost of credit and 10% of the loan) was paid; and

-       there was an exclusive or tied broker-lender relationship.

 

The Group did not participate in DCAs, nor did it enter into any exclusive or
tied broker-lender relationships (from initial review). The Group would
therefore not be in scope for these elements of the proposed FCA motor finance
compensation scheme.

 

Key sources of estimation uncertainty

Significant challenge is expected to the consultation; therefore, a number of
scenarios have been included in the provision calculation and these have been
probability weighted to determine an appropriate provision to be recognised.

The estimated provision represents management's best estimate of the potential
redress based on current information available and using a range of potential
scenarios. The final calculation may vary due to the need to perform a
detailed calculation once the final outcome of the scheme is known.

If the scheme proposals and assumptions included in the consultation are to be
fully implemented, an additional liability of £4.0m may arise, primarily due
to increased operating costs associated with customer outreach.

The provision assessment also excludes any potential costs in relation to FOS
referrals. At this stage it is not possible to reliably determine the number
of customers that would go to FOS or the approach FOS will take in applying
their fees.

 

Other accounting judgements:

EIR on loans and advances to customers - interest free or promotional periods

 

In accordance with IFRS 9, interest income is recognised in the income
statement using the EIR method for loans and advances to customers, including
throughout interest-free promotional periods when these are offered to
customers.

The EIR is determined on inception as management's best estimate of future
cash flows based on historical information, where available, and considers the
repayment activity and the retention of the customer interest-free balance
after the end of the promotional period. As such, the EIR method introduces
estimation uncertainty, which, if the actual cash flows differ from that
estimate, could result in an adjustment to the carrying value of the asset
that reflects the value of interest recorded.

The Group's best estimate of the future cash flows is a profile running off
over a period of seven years. The interest-free promotional period is the most
sensitive element of the total EIR methodology.

As at 31 December 2025, the Group reported an EIR adjustment in relation to
Credit Cards loans and advances to customers in respect of interest-free
periods and upfront fees of £10.0m (2024: £2.1).

Intangibles (note 11)

All intangible assets have been reviewed for impairment under IAS 36.

 

Following the sale of the Personal Loans business in 1H25, the assets
associated with that product were reviewed for impairment and subsequently
written off. A charge of £1.2m has therefore been recognised within
discontinued operations.

 

In 2024, the Credit Cards mobile app was written off in full following a
decision to rebuild this functionality using a more efficient design and build
approach leading to an overall better customer experience. This resulted in a
cost of £8.5m being recognised in 1H24 results.

 

In addition, assets expected to be replaced by the Gateway platform in 2026
were reviewed - a small number of these assets were written off, and the
useful economic lives of other assets were reassessed in light of their
expected retirement by the Gateway platform. The impact of these in FY24
results was not material.

 

No impairment was recognised in continuing operations in FY25.

 

Provisions: Customer remediation complaints (note 14)

 

Over the past two years the Group has experienced elevated levels of customer
compensation claims from claims management companies. The majority of these
claims were speculative in nature, primarily driven by unmerited CMC activity,
and related to a wide range of different matters primarily in respect of the
lending process, but with no common theme or systemic issue. During 2024, the
increase in costs and provision resulted from higher than expected FOS fees
for cases not upheld by us, which were expected to subsequently be submitted
to FOS for adjudication.

 

Since the change in the FOS fee charging structure from 1 April 2025, the
Group has seen negligible CMC referrals to the FOS. This element of the
provision has therefore been reduced, in the year.

 

The total cost to the Group of customer remediation costs, including resource,
which relate to a wide range of different matters, amounts to £26.9m in 2025
(2024: £47.4m), with FOS fees reducing £24.8m to £6.4m.

 

A provision of £1.8m (2024: £7.4m) is held at the balance sheet date for:
(i) customer compensation claims received where compensation may be paid but
that have not yet been assessed, upheld or compensation amounts agreed
(£1.1m) (2024: £5.1m) ; and (ii) expected FOS fees for future claims that
may be referred (£0.7m) (2024: £2.3m).

 

The provision is determined based on the complaints volume pipeline at the
period end, estimated uphold complaint rates, and average compensation amounts
for each complaint type based on historical data.

 

 

3. Interest income

 

 Interest receivable from:                                 2025    2024(1)
                                                           £m      £m
 Customer receivables                                      523.0   502.8
 Cash balances held on deposit and other                   37.9    44.8
 Investment securities                                     5.8     -
 Net fair value gains on derivative financial instruments  0.5     2.3
 Total income from continuing operations                   567.2   549.9
 Total income from discontinued operations                 1.4     15.5
 Total interest income                                     568.6   565.4

 

(1) Refer to material accounting policy information for details of
representation

 

Interest income from; (i) Credit Cards and Second Charge Mortgage customer
receivables; (ii) cash balances held on deposit and other; (iii) investment
securities income; and (iv) income from discontinued operations is calculated
using the EIR method.

Interest income from Credit Cards and Second Charge Mortgage customer
receivables is recognised by applying the effective interest rate (EIR) to the
carrying value of a loan. The EIR is calculated at inception and represents
the rate that exactly discounts the

future contractual cash receipts from a loan to the amount of cash advanced
under that loan, plus directly attributable issue costs (e.g.
aggregator/broker fees).

Vehicle Finance interest income from customer receivables of £123.9m (2024:
£133.1m) is recognised in line with IFRS 16.

 

4. Segment reporting

 

During 1H25 the Group reviewed and reallocated interest income, interest
expense and costs to different product segments as reported under IFRS 8. As a
result, all previous periods have been represented onto a consistent basis.
These changes do not constitute a change in accounting policy and there is no
impact on recognition, measurement or profit and loss in any period presented
in this report. This re-presentation is a further step in Vanquis' on-going
commitment to enhance disclosures and to provide a more transparent reporting
of the Group's continuing operations by product.

 

Following the sale of the Personal Loans business, the Group now comprises
four segments: the three core lending products - Credit Cards, Vehicle
Finance, and Second Charge Mortgages - and the Corporate Centre. The Corporate
Centre includes the residual performance of the Retail Savings business,
Treasury results after product allocations, Snoop, and other immaterial or
central items.

 

To more accurately reflect the interest income and funding costs of each
lending product, the Group has updated the following:

 

·      Interest income from non-product Treasury items has been moved
from Credit Cards to the Corporate Centre.

·      Interest expense reallocation to better represent the cost of
funding across products using funds transfer pricing, allowing for duration
matching of assets and natural hedging across exposures. Interest expense
related to Tier 2 capital, previously reported entirely in Corporate Centre,
has been partially reallocated to individual products and the cost of the
Vehicle Finance securitisation, previously allocated solely to Vehicle
Finance, has been spread across all products, reflecting shared benefit from
the funding structure.

·      Operating costs that were not directly attributable to a product
and previously held in the Corporate Centre have been reallocated, based on
either business size using a blended average of Credit risk-weighted assets
(RWAs), to reflect capital consumption or Total income, to reflect revenue
contribution, or service usage.

 

The Group has transitioned to reporting solely on a statutory basis. This
follows actions taken in 2024 that resulted in a cleaner, lower-risk balance
sheet and improved transparency at both Group and product levels. Adjusted
performance is now expected to closely align with statutory results.

 

Accordingly, the 2024 income statement and key metrics have been re-presented
on a statutory basis, removing adjustments for goodwill write-offs,
transformation and other exceptional costs, and amortisation of acquisition
intangibles. The 2024 adjusting items comprising the goodwill write-off,
transformation and other exceptional costs, and amortisation of acquisition
intangibles, in addition to other-one off cost items, have remained within the
Corporate Centre.

 

The impact of the 2024 Vehicle Finance receivables review, affecting both
income and impairment, has remained within the Vehicle Finance segment.

 

                                                               2025
                                                               Credit Cards  Vehicle Finance  Second Charge Mortgages  Corporate Centre  Total
                                                               £m            £m               £m                       £m                £m
 Interest income                                               370.8         123.9            28.4                     44.1              567.2
 Interest expense                                              (51.6)        (28.2)           (17.8)                   (51.2)            (148.8)
 Net interest income                                           319.2         95.7             10.6                     (7.1)             418.4
 Fee and commission income                                     35.6          -                1.0                      1.7               38.3
 Fee and commission expense                                    (2.3)         -                -                        (0.2)             (2.5)
 Net fee and commission income                                 33.3          -                1.0                      1.5               35.8
 Other income                                                  -             -                -                        0.7               0.7
 Total income                                                  352.5         95.7             11.6                     (4.9)             454.9
 Impairment charges                                            (139.6)       (41.5)           (0.7)                    0.7               (181.1)
 Risk-adjusted income                                          212.9         54.2             10.9                     (4.2)             273.8
 Operating costs                                               (174.7)       (66.9)           (5.5)                    (18.4)            (265.5)
 Statutory profit before taxation from continuing operations   38.2          (12.7)           5.4                      (22.6)            8.3
 Taxation                                                                                                                                (0.3)
 Statutory profit after taxation from continuing operations                                                                              8.0
 Statutory profit after taxation from discontinued operations                                                                            0.7
 Statutory profit after taxation                                                                                                         8.7

 

                                                               2024(1)
                                                               Credit Cards  Vehicle Finance  Second Charge Mortgages  Corporate Centre  Total
                                                               £m            £m               £m                       £m                £m
 Interest income                                               365.7         133.1            4.8                      46.3              549.9
 Interest expense                                              (53.2)        (31.4)           (3.4)                    (54.0)            (142.0)
 Net interest income                                           312.5         101.7            1.4                      (7.7)             407.9
 Fee and commission income                                     36.7          -                -                        1.6               38.3
 Fee and commission expense                                    (1.7)         -                -                        (0.2)             (1.9)
 Net fee and commission income                                 35.0          -                                         1.4               36.4
 Other income                                                  -             -                                         2.1               2.1
 Total income                                                  347.5         101.7            1.4                      (4.2)             446.4
 Impairment charges                                            (123.9)       (60.4)           (0.2)                    (0.8)             (185.3)
 Risk-adjusted income                                          223.6         41.3             1.2                      (5.0)             261.1
 Operating costs                                               (193.5)       (80.1)           (0.6)                    (124.9)           (399.1)
 Statutory profit before taxation from continuing operations   30.1          (38.8)           0.6                      (129.9)           (138.0)
 Taxation                                                                                                                                17.4
 Statutory profit after taxation from continuing operations                                                                              (120.6)
 Statutory profit after taxation from discontinued operations                                                                            1.3
 Statutory loss after taxation                                                                                                           (119.3)

 

(1) Refer to material accounting policy information for details of
representation

 

 

Revenue between business segments is not material.

 

                                                             Segment assets              Segment liabilities             Net assets/(liabilities)
 Group                                                       2025       2024             2025         2024               2025           2024

                                                             £m         £m               £m           £m                 £m             £m
 Credit Cards, Personal Loans and Second Charge Mortgages    3,165.4    2,514.8          (2,727.4)    (2,161.8)          438.0          353.0
 Vehicle Finance                                             728.8      775.5            (615.4)      (646.4)            113.4          129.1
 Corporate Centre                                            (41.2)     (2.6)            (22.9)       (38.3)             (64.1)         (40.9)
 Total before intra-group elimination                        3,853.0    3,287.7          (3,365.7)    (2,846.5)          487.3          441.2
 Intra-group elimination                                     88.7       87.6             (88.7)       (87.6)             -              -
 Total Group                                                 3,941.7    3,375.3          (3,454.4)    (2,934.1)          487.3          441.2

 

The presentation of segment net assets reflects the statutory assets,
liabilities and net assets of each of the Group's divisions. This results in
an intra-group elimination reflecting the difference between the central
intercompany funding provided to the divisions and the external funding raised
centrally. Credit cards, personal loans and second charge mortgages are
recognised within Vanquis Bank Limited and are therefore combined for balance
sheet reporting purposes.

 

The Group's businesses operate principally in the UK.

 

5. Discontinued operations

 

The Group sold its Personal Loans portfolio in March 2025, in accordance with
IFRS 5 'Non-current Assets Held for Sale and Discontinued Operations' this
business segment is now presented as discontinued operations.

 

The results from discontinued operations, which are included in the Group
income statement, are set out below.

                                     2025    2024
                                     £m      £m
 Interest income                     1.4     15.5
 Interest expense                    (0.3)   (3.4)
 Net interest income                 1.1     12.1
 Total income                        1.1     12.1
 Impairment (credit)/charges         3.1     (5.7)
 Risk-adjusted income                4.2     6.4
 Operating costs                     (3.3)   (4.7)
 Statutory profit before taxation    0.9     1.7
 Tax charge                          (0.2)   (0.4)
 Statutory profit after taxation     0.7     1.3

 

The impairment credit in 2025 includes the proceeds received in respect of the
portfolio sale.

 

Following the Group's strategy update in March 2024, management announced that
the Personal Loans business was under review and the loan portfolio was
placed into run‑off. The Group completed the sale of the Personal Loans
portfolio in March 2025. On completion, the net receivables disposed of
totalled £34.8m, and the Company received net consideration of £37.8m.

 

A gain on disposal of £0.5m has been recognised, reflecting the difference
between the consideration received, the carrying amount of the net assets
derecognised and disposal costs of £2.5m, including a write down of
associated intangible assets of £1.2m. The gain is presented within
impairment credits, partly offset by operating costs in the income statement
for discontinued operations.

 

Cash generated from operations includes £9.1m (2024: £60.4m) from
discontinued operations, reflecting net cash generated from customer
receivables and associated costs, and £37.8m of consideration received on
completion of the sale of the Personal Loans portfolio in March 2025. There
were no investing or financing cash flows relating to discontinued operations.

 

6. Tax

 

The tax (charge)/credit in the income statement is as follows:

 

                                                                 2025   2024
                                                                 £m     £m
 Continuing operations:
 Current Tax  - UK                                               0.2    3.7
 Deferred Tax  - UK                                              (0.5)  13.7
 Total tax (charge)/credit in relation to continuing operations  (0.3)  17.4
 Discontinued operations:
 Current Tax  - UK                                               (0.2)  (0.4)
 Deferred Tax  - UK                                              -      -
 Total tax charge in relation to discontinued operations         (0.2)  (0.4)
 Total tax (charge)/credit                                       (0.5)  17.0

 

 

                                                                              2025                                                               2024
                                                                              Continuing operations    Discontinued operations    Total          Continuing operations    Discontinued operations    Total

                                                                              £m                       £m                         £m             £m                       £m                         £m
 Profit/(loss) on ordinary activities before tax                              8.3                      0.9                        9.2            (138.0)                  1.7                        (136.3)
 Loss before tax multiplied by standard rate of corporation tax in the UK of  (2.1)                    (0.2)                      (2.3)          34.5                     (0.4)                      34.1
 25%
 Effect of:
 - impairment of deferred tax assets (note (a))                               0.8                      -                          0.8            (0.3)                    -                          (0.3)
 - adjustments in respect of prior years (note (b))                           0.3                      -                          0.3            1.3                      -                          1.3
 - amounts recognised in equity (note (c))                                    0.5                      -                          0.5            -                        -                          -
 - non-taxable income (note (d))                                              0.5                      -                          0.5             -                       -                          -
 - non-deductible general expenses (note (e))                                 (0.3)                    -                          (0.3)          (18.4)                   -                          (18.4)
 - benefit of capital losses (note (f))                                       -                        -                          -              1.1                      -                          1.1
 - non-deductible asset write-off (note (g))                                  -                        -                          -              (0.8)                    -                          (0.8)
 Total tax credit                                                             (0.3)                    (0.2)                      (0.5)          17.4                     (0.4)                      17.0

 

(a) Impairment of deferred tax assets

In 2024, the tax charge in respect of the impairment of deferred tax assets
of £0.3m related to share scheme awards where future deductions were expected
to be lower than previously anticipated and other deferred tax
assets that were not recognised. In 2025, the tax credit of £0.8m relates
to the reversal of previous impairments of deferred tax assets in respect of
share scheme awards where future deductions are now expected to be greater
than previously anticipated.

 

(b) Adjustment in respect of prior years

In 2025, the tax credit of £0.3m (2024: tax credit of £1.3m) in respect of
prior years comprises: (a) a tax charge of £0.8m due to a lower share price
on vesting of share awards than originally anticipated, net of (b) a tax
credit of £1.1m relating to non-taxable releases of unpresented cheque
accruals in respect of the Repayment Option Plan remediation programme for
which tax deductions were previously not available due to the application of
the bank compensation provisions.

 

In 2024, the tax credit of £1.3m in respect of prior years comprises: (a) a
£0.9m reinstatement of deferred tax assets in respect of tax losses of
discontinued operations previously written off that have now been used to
shelter prior year tax liabilities; (b) a £0.8m tax credit from claiming
capital allowances super deductions in prior years; (c) a tax charge of £0.8m
due to lower tax deductions in respect of share scheme awards as a result of a
lower than anticipated share price on vesting; and (d) a tax credit of £0.4m
related to the finalisation of tax liabilities for prior periods.

 

(c) Amounts recognised in equity

The tax credit of £0.5m (2024: £nil) in respect of amounts recognised in
equity represents the tax benefit of interest on the AT1 notes and associated
issue costs that have been recognised in equity but that are deductible
for tax purposes.

 

(d) Non-taxable income

The tax credit of £0.5m (2024: £nil) relates to non-taxable releases of
unpresented cheque accruals in respect of the Repayment Option Plan
remediation programme for which tax deductions were previously not available
due to the application of the bank compensation provisions.

 

(e) Non-deductible general expenses

In 2025, these relate primarily to depreciation of assets that do not
qualify for capital allowances and other non-deductible costs. In 2024, they
primarily relate to the write-off of goodwill on consolidation and the
adjustment to the consideration in respect of the acquisition of
Snoop, neither of which are deductible for tax purposes.

 

(f) Benefit of capital losses

The conversion and subsequent sale in 2024 of a further tranche of the
preferred stock in Visa Inc gave rise to capital gains, which were
significantly offset by brought-forward capital losses in respect of which a
deferred tax asset was not previously recognised. This gave rise to a
beneficial impact on the tax charge in 2024 of £1.1m.

 

(g) Non-deductible asset write-offs

In 2024, a tax charge of £0.8m arose in respect of some of the write-offs of
various assets and legacy balance sheet items which are non-deductible for tax
purposes.

 

The tax credit on items taken directly to other comprehensive income is as
follows:

                                                                            2025    2024

                                                                            £m      £m
 Deferred tax credit on actuarial movements on retirement benefit asset     5.5     2.9

 Total tax credit on items taken directly to other comprehensive income     5.5     2.9

 

 

The movement in the deferred tax balance during the year can be analysed as
follows:

 Asset                                    2025   2024

                                          £m     £m
 At 1 January                             25.0   8.4
 (Charge)/credit to the income statement  (0.5)  13.7
 Credit to other comprehensive income     5.5    2.9
 At 31 December                           30.0   25.0

 

 

7. Earnings/(Loss) per share

 

Basic earnings/(loss) per share EPS/(LPS) is calculated by dividing the
profit/(loss) for the year attributable to equity shareholders by the weighted
average number of ordinary shares outstanding during the year less the number
of shares held by the Employee Benefit Trust which are used to satisfy the
Groups share awards.

Diluted EPS/(LPS) calculates the effect on EPS/(LPS) assuming conversion of
all dilutive potential ordinary shares. Dilutive potential ordinary shares are
calculated as follows:

(i) For share awards outstanding under performance-related share incentive
schemes such as the Deferred Bonus Plan (DBP), the Long Term Incentive Scheme
(LTIS), the Restricted Share Plan (RSP) and the Company Share Option Plan
(CSOP), the number of dilutive potential ordinary shares is calculated based
on the number of shares which would be issuable if: (i) the end of the
reporting period is assumed to be the end of the schemes' performance period;
and (ii) the performance targets have been met as at that date.

(ii) For share options outstanding under non-performance-related schemes such
as the Save As You Earn scheme (SAYE), a calculation is performed to determine
the number of shares that could have been acquired at fair value (determined
as the average annual market share price of the Company's shares) based on the
monetary value of the subscription rights attached to outstanding share
options. The number of shares calculated is compared with the number of share
options outstanding, with the difference being the dilutive potential ordinary
shares.

Potential ordinary shares are treated as dilutive when, and only when, their
conversion to ordinary shares would decrease earnings per share or increase
loss per share.

Reconciliations of basic and diluted EPS/(LPS) for the continuing operations
and the Group are set out below:

 

                                              2025                                         2024
                                                           Weighted average                         Weighted average

                                                           number               Per                 number               Per

                                                           of shares            share               of shares            share

                                              Earnings                          amount     Loss                          amount
 Continuing operations                        £m           m                    pence      £m       m                    pence
 Basic earnings/(loss) per share              7.5          254.0                3.0        (120.6)  255.5                (47.2)
 Dilutive effect of share options and awards               12.4                                     -
 Diluted earnings/(loss) per share            7.5          266.4                2.8        (120.6)  255.5                (47.2)

 

                                              2025                                         2024
                                                           Weighted average                         Weighted average

                                                           number               Per                 number               Per

                                                           of shares            share               of shares            share

                                              Earnings                          amount     Loss                          amount
 Group                                        £m           m                    pence      £m       m                    pence
 Basic earnings/(loss) per share              8.2          254.0                3.2        (119.3)  255.5                (46.7)
 Dilutive effect of share options and awards               12.4                                     -
 Diluted earnings/(loss) per share            8.2          266.4                3.1        (119.3)  255.5                (46.7)

 

The EPS for discontinued operations in 2025 was 0.3p (2024: 0.5p) and diluted
EPS was 0.3p (2024:0.5p).

 

8. Dividends

 

                                2025   2024
                                £m     £m
 2023 final - 1.0p per share    -      2.5
 Total dividends paid           -      2.5

 

The directors are not recommending a final dividend in respect of
the financial year ended 31 December 2025.

 

9.    Amounts receivable from customers

 

                                                     2025                                          2024
                                                     Due          Due in        Total              Due          Due in        Total

                                                     within       more than     £m                 within       more than     £m

                                                     one year     one year                         one year     one year

                                                     £m           £m                               £m           £m
 Credit Cards                                        1,384.3      -             1,384.3            1,149.9      -             1,149.9
 Vehicle Finance                                     213.4        475.1         688.5              227.5        507.9         735.4
 Second Charge Mortgages                             -            618.5         618.5              -            225.3         225.3

 Total                                               1,597.7      1,093.6       2,691.3            1,377.4      733.2         2,110.6
 Discontinued operations                             -            -             -                  9.7          34.3          44.0
 Fair value adjustment for portfolio hedged risk     (0.2)        0.4           0.2                (0.8)        (0.1)         (0.9)
 Total reported amounts receivable from customers    1,597.5      1,094.0       2,691.5            1,386.3      767.4         2,153.7

 

The fair value adjustment for the portfolio hedge risk relates to the
unamortised hedged accounting adjustment in relation to the balance guaranteed
swap, where hedge accounting has been discontinued and Second Charge Mortgages
hedging.

 

The gross amounts receivable from customers and allowance account which form
the net amounts receivable from customers are as follows:

                                                    2025                                                                                                                           2024

 Group                                               Credit       Vehicle     Second        Total continuing        Discontinued operations    Group                   Credit      Vehicle     Second            Total continuing    Discontinued operations       Group 

                                                    Cards         Finance     Charge        £m                      £m                         £m                      Cards       Finance     Charge            £m                  £m                            £m

                                                    £m            £m          Mortgages                                                                                £m          £m          Mortgages

                                                                              £m                                                                                                               £m
 Gross amounts receivable from customers            1,553.8       761.6       619.4         2,934.8                 -                          2,934.8                 1,309.9     831.9       225.5             2,367.3             49.1                          2,416.4
 Allowance account                                  (169.5)       (73.1)      (0.9)         (243.5)                 -                          (243.5)                 (160.0)     (96.5)      (0.2)             (256.7)             (5.1)                         (261.8)
 Reported amounts receivable from customers                                                                                                                            1,149.9     735.4       225.3             2,110.6             44.0                          2,154.6

                                                    1,384.3       688.5       618.5         2,691.3                 -                          2,691.3
                                                                                                                                                           2025
                                                                                                                    Stage 1                                      Stage 2                                         Stage 3                                           Total
                                                                                                                    £m                                           £m                                              £m                                                £m
 Gross receivables
 Credit cards                                                                                                       1,351.5                                      139.1                                           63.2                                              1,553.8
 Vehicle finance                                                                                                    556.4                                        129.4                                           75.8                                              761.6
 Second charge mortgages                                                                                            611.6                                        6.5                                             1.3                                               619.4
 Total                                                                                                              2,519.5                                      275.0                                           140.2                                             2,943.8
 Allowance account
 Credit cards                                                                                                       (87.7)                                       (47.2)                                          (34.6)                                            (169.5)
 Vehicle finance                                                                                                    (13.6)                                       (19.7)                                          (39.8)                                            (73.1)
 Second charge mortgages                                                                                            (0.3)                                        (0.5)                                           (0.1)                                             (0.9)
 Total                                                                                                              101.6                                        66.9                                            74.4                                              243.5
 Net receivables
 Credit cards                                                                                                       1,263.8                                      91.9                                            28.6                                              1,384.3
 Vehicle finance                                                                                                    542.8                                        109.7                                           36.0                                              688.5
 Second charge mortgages                                                                                            611.3                                        6.0                                             1.2                                               618.5
 Total                                                                                                              2,417.9                                      207.6                                           65.8                                              2,691.3

 

 

                                             2024
                                             Stage 1    Stage 2      Stage 3    Total
                                             £m         £m           £m         £m
 Gross receivables
 Credit cards                                1,136.6    99.8         73.5       1,309.9
 Vehicle finance                             606.3      120.1        105.5      831.9
 Second charge mortgages                     224.2      1.2          0.1        225.5
 Personal loans (discontinued operation)     44.2       2.4          2.5        49.1
 Total                                       2,011.3    223.5        181.6      2,416.4

 Allowance account
 Credit cards                                (73.3)     (44.7)       (42.0)     (160.0)
 Vehicle finance                             (18.2)     (21.5)       (56.8)     (96.5)
 Second charge mortgages                     (0.1)      (0.1)        -          (0.2)
 Personal loans (discontinued operation)     (2.8)      (0.9)        (1.4)      (5.1)
 Total                                       (94.4)     (67.2)       (100.2)    (261.8)

 Net receivables
 Credit cards                                1,063.3    55.1         31.5       1,149.9
 Vehicle finance                             588.1      98.6         48.7       735.4
 Second charge mortgages                     224.1      1.1          0.1        225.3
 Personal loans (discontinued operation)     41.4       1.5          1.1        44.0
 Total                                       1,916.9    156.3        81.4       2,154.6

 

An analysis of continuing operations receivables by IFRS 9 stages is set out
below:

 

 A breakdown of the post-model overlays for Credit Cards is shown below:

 

 Credit Cards                                              2025    2024
                                                           £m      £m
 Core model                                                173.2   155.6
 Post Model (under)/overlays                               (3.6)   4.4
 Total allowance account                                   169.5   160.0
 ( )
                                                           2025    2024

                                                           £m      £m
 Post model overlays:
 Persistent debt (note (a))                                (2.8)   -
 Balance transfer new originations (note (b))              (2.3)   -
 Loss given default calibration (note (c))                 1.4     -
 Macroeconomic model redevelopment (note (d))              -       4.0
 Other                                                     -       0.4
 Total post model overlays                                 (3.7)   4.4

 

a) Persistent debt

 

As part of ongoing model enhancements, a review of persistent debt accounts at
36 months was undertaken. The exposure at default (EAD) framework was
recalibrated to better reflect expected balance and utilisation at default for
these accounts.

 

b) Balance transfer (BT) new originations

 

A calibration was required for newer lower-risk BT accounts as the observed
default rates were lower than the model was predicting. The overlay adjust the
12-month probability of default for these accounts in Stage 1.

 

c) Loss given default (LGD) calibration

 

A LGD refresh was performed to calibrate expected cash recoveries to latest
available data.

 

d) Macroeconomic model redevelopment

 

The macroeconomic model has been redeveloped and the model overlay released.

 

 

A breakdown of the in-model and post-model overlays for Vehicle Finance is
shown below:

 Vehicle Finance                                                 2025    2024
                                                                 £m      £m
 Core model                                                      73.2    93.3
 Post Model overlays                                             (0.2)   3.2
 Total allowance account                                         73.0    96.5

                                                                 2025    2024

                                                                 £m      £m
 Post model overlays:
 LGD recalibration (note (a))                                    2.3     (0.6)
 Forced sale discount model calibration (note (b))               (1.1)   -
 Stage 2 SICR recalibration (note (c))                           (1.0)   -
 12-month PD recalibration (note (d))                            -       2.8
 Macroeconomic LGD implementation (note (e))                     -       (0.9)
 Macroeconomic model redevelopment (note (f))                    -       1.4
 Other                                                           (0.4)   0.5
 Total post model overlays                                       (0.2)   3.2

 

 

(a) LGD recalibration

Following the introduction of the charge-off process and the revised
definition of default during 2024, calibrations were required to components of
the LGD model. A PMA has been recognised until the model can be updated.

 

(b) Forced sale discount (FSD) model calibration

The external car valuations used in the FSD model were revised at the end of
2025. The input data used in the model therefore needs to be calibrated to
the revised valuations. A PMA has been recognised until the model can be
updated.

 

(c) Stage 2 SICR recalibration

A new acquisition scorecard was implemented during the year, the SICR
threshold therefore need to be calibrated to appropriately move accounts into
stage 2 when then breach the SICR thresholds. A PMA has been recognised until
the model can be updated.

 

(d) 12-month PD recalibration

Monitoring of the 12-month PD model indicated a recalibration was required for
the 'up-to-date' segment. The PMA was removed as the changes were reflected
into the models.

 

(e) Macroeconomic LGD implementation

Refinements were made to the macroeconomic LGD model implementation to: (i)
reflect an upside scenario; (ii) refine the shape of the scenarios; and (iii)
enhance how the scenarios were being applied. The PMA was removed as the
changes were reflected into the models.

 

(f) Macroeconomic model redevelopment

The macroeconomic model has been redeveloped and the model overlay
released.

 

 

There are no post-model overlays for Second Charge Mortgages in the
current or prior year.

 

 

 

The impairment charge in respect of amounts receivable from customers can be
analysed as follows:

 

                                                       2025   2024(1)
                                                       £m     £m
 Credit cards                                          139.6  123.9
 Vehicle finance                                       41.5   60.0
 Second Charge Mortgages                               0.7    0.2
 Total impairment charge from continuing operations    181.8  184.1
 Total impairment charge from discontinued operations  (3.1)  5.7
 Total impairment charge                               178.7  189.8

(1) Refer to material accounting policy information for details of
representation

 

The impairment in the income statement of £181.1m (2024: £185.3m) includes a
credit of £0.7m credit (2024: £0.8m charge) in relation to loans held within
trade and other receivables.

 

The movement in directly attributable acquisition costs included within
continuing operations amounts receivable from customers can be analysed as
follows:

 

                                      Credit  Vehicle   Second      Total Continuing      Credit  Vehicle   Second      Total continuing 

                                      Cards   Finance   Charge      £m                    Cards   Finance   Charge      £m

                                      £m      £m        Mortgages                         £m      £m        Mortgages

                                                        £m                                                  £m
 Brought forward                      25.5    49.7      8.4         83.6                  32.3    56.0      0.1         88.4
 Capitalised                          11.6    28.1      16.2        55.9                  5.8     31.6      9.2         46.6
 Amortised                            (8.6)   (28.5)    (4.6)       (41.7)                (12.6)  (31.4)    (0.9)       (44.9)
 Written off                          -       (3.9)     -           (3.8)                 -       (6.5)     -           (6.5)
 Carried forward                      28.5    45.4      20.0        94.0                  25.5    49.7      8.4         83.6
 DAC asset (discontinued operations)                                -                                                   0.4
 Total DAC asset                                                    94.0                                                84.0

 

 

10. Goodwill

 

                                2025   2024
                                £m     £m
 Cost
 At 1 January                   3.3    74.5
 Additions                      -      -
 Write off                      (2.1)  (71.2)
 At 31 December                 1.2    3.3

 Accumulated impairment
 At 1 January                   2.1    2.1
 Write off                      (2.1)  -
 At 31 December                 -      2.1
 Net book value at 31 December  1.2    1.2
 Net book value at 1 January    1.2    72.4

 

 

Goodwill with a net book value of £1.2m in 2025 relates to the acquisition
of USnoop Limited in 2023.

 

Goodwill is tested annually for impairment, or more frequently if there are
any indications that goodwill might be impaired. The recoverable amount
is determined from a value in use calculation. The key assumptions used in
the value in use calculation relate to the cash flows of the cash-generating
unit, discount rates and growth rates adopted.

 

Management adopts pre-tax discount rates that reflect the time value of
money and the risks specific to the business.

 

The cash flow forecasts are based on the most recent financial budgets
approved by the Group Board for the next five years and extrapolate cash
flows for the following five years using a terminal growth rate
of 1.5% (2024: 2%). The rate used to discount the forecast cash flows
is 13.1% (2024: 13.5%); this represents the Company's risk-adjusted cost
of capital.

 

Moneybarn goodwill was impaired in full in 2024 due to lower cash flows in the
latest budget as the Group prioritises capital deployment for growth into
Second Charge Mortgages and Credit Cards in the near term.

 

During 2025 the £2.1m of cost and accumulated impairment in relation to
Cheque Exchange Limited was written off following the decision to close the
business.

 

 

11. Other intangible assets

 

 

                                            2025                                               2024
                                            Acquisition intangibles  Computer Software  Total  Acquisition intangibles  Computer Software  Total
                                            £m                       £m                 £m     £m                       £m                 £m
 Cost
 At 1 January                               86.1                     82.1               168.2  86.1                     85.1               171.2
 Additions                                  -                        15.2               15.2   -                        12.5               12.5
 Adjustment                                 -                        (0.6)              (0.6)  -                        -                  -
 Disposals                                  -                        (5.7)              (5.7)  -                        (15.5)             (15.5)
 At 31 December                             86.1                     91.0               177.1  86.1                     82.1               168.2

 Accumulated amortisation & impairment
 At 1 January                               76.6                     30.1               106.7  70.4                     26.4               96.8
 Charged to the income statement -
 Amortisation                               1.3                      9.2                10.5   6.2                      10.7               16.9
 Charged to the income statement -
 impairment                                 -                        -                  -      -                        8.5                8.5
 Adjustment                                 -                        (0.6)              (0.6)  -                        -                  -
 Disposals                                  -                        (4.5)              (4.5)  -                        (15.5)             (15.5)
 At 31 December                             77.9                     34.2               112.1  76.6                     30.1               106.7

 Net book value at 31 December              8.2                      56.8               65.0   9.5                      52.0               61.5
 Net book value at 1 January                9.5                      52.0               61.5   15.7                     58.7               74.4

 

 

Acquisition intangibles represent the fair value of the broker relationships
arising on the acquisition of Moneybarn in August 2014 and the platform,
technology and brand name in relation to Snoop in 2023.

 

The Moneybarn acquisition intangible asset was being amortised over an
estimated useful life of 10 years; the asset was fully amortised in 2024.

 

The Snoop intangible asset comprised £10.1m of internally generated core
platform and technology, and £1.0m in relation to the 'Snoop' brand name
arising on the acquisition of Snoop in 2023. These are being amortised over
nine and five years respectively.

 

Research and development expenditure recognised within operating costs during
2025 was £0.7m (2024: £0.7m).

Additions to computer software in the year of £15.2m (2024: £12.5m) comprise
£15.2m (2024: £12.5m) of internally generated assets and £nil (2024:
£nil) of externally purchased software.

 

Computer software amortisation charges of £9.2m (2024: £10.7m) include
£0.2m (2024: £1.4m) which relate to the discontinued Personal Loans
portfolio.

 

The computer software loss on disposal of £1.2m (2024: £nil) related
entirely to the discontinued Personal Loans portfolio where the assets were
written off in full and disposed of. The loss comprised proceeds received of
£nil (2024: £nil) less the net book value of disposals of £1.2m (2024:
£nil).

 

The £15.2m (2024: £12.5m) of internally generated
assets predominantly relates to the development of the Gateway platform.
The net book value of this asset is £50.7m as at 31 December 2025 and it
is being amortised over an estimated useful life of 10 years from the date
each component is available for use.

 

A review of costs and accumulated amortisation as part of a transfer of assets
within the Group led to an adjustment of £0.6m between costs and accumulated
amortisation. These changes did not affect total other intangible balance
presented on the balance sheet in both 2025 and 2024.

 

12. Retirement benefit asset

 

The Group operates a defined benefit scheme: the Provident Financial Staff
Pension Scheme. The scheme is of the funded, defined benefit type. It is now
also closed to future accrual.

 

The scheme provides pension benefits which were accrued on a final salary and,
more recently, on a cash balance basis. With effect from 1 August 2021, it was
fully closed to future accrual and benefits are no longer linked to final
salary, although accrued benefits are subject to statutory inflationary
increases.

 

The scheme is a UK registered pension scheme under UK legislation. The scheme
is governed by a Trust Deed and Rules, with trustees responsible for the
operation and governance of the scheme. The trustees work closely with the
Group on funding and investment strategy decisions. The most recent actuarial
valuation of the scheme was carried out as at 1 June 2024 by a qualified
independent actuary. The valuation used for the purposes of IAS 19 Employee
Benefits has been based on the results of the 2024 valuation to take account
of the requirements of IAS 19 in order to assess the liabilities of the
scheme at the balance sheet date. Scheme assets are stated at fair value as at
the balance sheet date.

 

The Group is entitled to a refund of any surplus, subject to tax, if the
scheme winds up after all benefits have been paid. As a result, the Group
recognises surplus assets under IAS 19.

 

The Group is exposed to a number of risks, the most significant of which are
as follows:

-      Investment risk - the liabilities for IAS 19 purposes are
calculated using a discount rate set with reference to corporate bond yields.
If the assets underperform this yield a deficit will arise. The scheme has a
long-term objective to reduce the level of investment risk by investing in
assets that better match liabilities.

-      Change in bond yields - a decrease in corporate bond yields will
increase the liabilities, although this will be partly offset by an increase
in matching assets.

-      Inflation risk - some of the liabilities are linked to inflation.
If inflation increases then liabilities will increase, although this will be
partly offset by an increase in assets. As part of a long-term de-risking
strategy, the scheme has increased its portfolio in inflation matched assets.

-      Life expectancies - the scheme's final salary benefits provide
pensions for the rest of members' lives (and for their spouses' lives). If
members live longer than assumed, then the liabilities in respect of final
salary benefits increase.

 

The net retirement benefit asset recognised in the balance sheet of the Group
is as follows:

 

 

                                                               2025     2024
                                                               £m       £m
 Fair value of scheme assets                                   446.0    453.7
 Present value of defined benefit obligation                   (439.6)  (425.9)
 Net retirement benefit asset recognised in the balance sheet  6.4      27.8

 

 

The amounts recognised in the income statement were as follows:

 

                                                     2025    2024
                                                     £m      £m
 Administration costs and taxes                      (1.6)   (1.3)
 Interest on scheme liabilities                      (23.0)  (21.7)
 Interest on scheme assets                           24.5    23.4
 (Charge)/credit recognised in the income statement  (0.1)   0.4

 

 

The (charge)/credit recognised in the income statement has been included
within operating costs.

 

 

 

 

 

Movements in the fair value of scheme assets were as follows:

                                             2025    2024
                                             £m      £m
 Fair value of scheme assets at 1 January    453.7   512.9
 Interest on scheme assets                   24.5    23.4
 Actuarial movements on scheme assets        (5.5)   (54.6)
 Contributions by the Group                  0.8     0.8
 Net benefits paid out                       (27.5)  (28.8)
 Fair value of scheme assets at 31 December  446.0   453.7

 

Movements in the present value of the defined benefit obligation were as
follows:

 

                                                             2025     2024
                                                             £m       £m
 Present value of defined benefit obligation at 1 January    (425.9)  (474.7)
 Current service cost                                        (1.6)    (1.3)
 Interest on scheme liabilities                              (23.0)   (21.7)
 Actuarial movement - experience                             (11.5)   0.2
 Actuarial movement - demographic assumptions                (9.2)    (0.9)
 Actuarial movement - financial assumptions                  4.1      43.7
 Net benefits paid out                                       27.5     28.8
 Present value of defined benefit obligation at 31 December  (439.6)  (425.9)

 

 

The principal actuarial assumptions used at the balance sheet date were as
follows:

 

                                                     2025    2024
                                                     %       %
 Price inflation - RPI                               2.85    3.20
 Price inflation - CPI                               2.30    2.75
 Rate of increase to pensions in payment             2.80    3.00
 Inflationary increases to pensions in deferment     2.20    2.75
 Discount rate                                       5.50    5.55

 

 

 

The pension increase assumption shown above applies to pensions increasing in
payment each year in line with RPI up to 5%. Pensions accrued prior to 2000
are substantially subject to fixed 5% increases each year. In deferment
increases prior to retirement are linked to CPI.

 

The mortality assumptions are based on the self-administered pension scheme
(SAPS) series 4 tables (2024: SAPS series 3 tables):

-      female non-pensioners: 110% of the 'All' table (2024: 105% of the
'Middle' table);

-      male non-pensioners: 113% of the 'All' table (2024: 105% of the
'Middle' table);

-      female pensioners: 110% of the 'All' table (2024: 102% of the
'Middle' table); and

-      male pensioners: 99% of the 'All' table (2024: 99% of the 'All'
table).

 

 

The above multipliers and table types were chosen following a study of the
scheme's membership. Where the multiplier is greater than 100%, this reflects
a shorter life expectancy within the scheme compared to average pension
schemes, with the opposite being true where the multiplier is less than 100%.

 

Future improvements in mortality are based on the Continuous Mortality
Investigation (CMI) 2024 model with a long-term trend of 1.00% pa, the core
parameters for the initial addition and smoothing parameter. All other
available parameters for the mortality improvements model were adopted at the
default (core) level.

 

Under these mortality assumptions, the life expectancies of members are as
follows:

 

                                         Male             Female
                                         2025   2024      2025   2024
                                         Years  Years     Years  Years
 Current pensioner aged 65               21.5   21.2      23.0   23.0
 Current member aged 45 from age 65

                                         21.5   21.2      24.2   24.0

 

An analysis of amounts recognised in the statement of comprehensive income is
set out below:

 

                                                                      2025     2024
                                                                      £m       £m
 Actuarial movements on scheme assets                                 (5.5)    (54.6)
 Actuarial movements on scheme liabilities                            (16.6)   43.0
 Total movement recognised in other comprehensive income in the year  (22.1)   (11.6)
 Cumulative movement recognised in other comprehensive income         (182.0)  (159.9)

 

13.Fair value disclosures

 

The Group holds the following financial instruments at fair value:

 

                        2025   2024
                        £m     £m
 Financial assets       3.9    -

 Derivatives
 Visa Inc. shares       2.4    2.3
                        6.3    2.3
 Financial liabilities
 Derivatives            (6.1)  (1.8)

 

The Group is counterparty to twenty four (2024: ten) derivative financial
instruments.

 

The securitisation balance guarantee swap (front BGS) of £2.7m liability
(2024: £0.3m liability) manages the market risk associated with movements in
interest rates in the accounts of the securitisation. The front BGS is a
bespoke over-the-counter interest rate swap that resizes in line with changes
to the size and expected maturity profile of the loans in the securitisation.
Only the interest rate risk on the portfolio is hedged; other risks such as
credit risk are managed but not hedged.

 

The Group balance guarantee swap (back BGS) of £2.1m asset (2024: £0.2m
liability) eliminates the front BGS on consolidation in the Group accounts.
The front BGS manages a risk that exists in the SPV accounts, but does not
exist upon consolidation. The back BGS was transacted at historical rates and
in compensation the Group received cash consideration for taking on a
liability.

 

The front and back BGS naturally hedge and no hedge accounting is applied.
Hedge accounting was discontinued on the front BGS in September 2022 with the
hedging adjustment amortising over the remaining life of the receivables.
Until termination, the hedging arrangement was accounted for under IAS 39
under the portfolio hedging rules.

 

The Tier 2 swap of £1.1m asset (2024: £1.3m liability) is a vanilla
unamortising swap that manages the Group's sensitivity to changes in interest
rates arising from long-dated fixed-rate Tier 2 capital and short-dated Bank
of England reserves. The Tier 2 swap pays annually a floating rate of daily
compounded SONIA and receives a fixed annual rate of 3.521% bi-annually. The
swap matures in October 2026.

 

In FY25, the Group entered into three new categories of interest rate swaps,
all of which are designated in hedge accounting relationships.

 

·      To diversify excess liquidity investments, the Group began
purchasing UK Gilts. Interest rate risk arising from these holdings was
managed through par-to-par interest rate swaps of £2.5m liability with terms
aligned to the underlying Gilts. As at year-end, 12 such swaps were in place.

·      Following growth in the second charge mortgage portfolio, the
Group entered into six interest rate swaps of £0.5m liability to manage the
associated interest rate risk.

·      The Group also transacted two external deposit swaps of £0.2m
asset to manage interest rate risk arising from retail customer deposit
balances.

 

During the period, all Internal retail deposit swaps were fully settled. All
externally facing derivatives held by Vanquis Banking Group plc were novated
to Vanquis Bank Limited in December 2025 at the prevailing market value on the
date of transfer, resulting in no impact to the profit and loss statement.

 

The Group has elected to apply fair value hedge accounting in the consolidated
accounts under IAS 39. The effectiveness of the hedge is assessed
prospectively using matched terms with a single scenario analysis. The (Tier
2) swap has been specifically designed to match the underlying liability.
Retrospectively, the swap only experiences ineffectiveness from different
interpolation bases.

 

Except as detailed in the following table, the directors consider that the
carrying value of financial assets and financial liabilities recorded at
amortised cost in the financial statements are approximately equal to their
fair values:

                                       Book Value            Fair Value
                                       2025       2024       2025       2024

                                       £m         £m         £m         £m
 Financial assets
 Amounts receivable from customers     2,691.5    2,153.7    2,808.0    2,488.5
 Investment Securities                 254.6      -          254.3      -
 Total                                 2,946.1    2,153.7    3,062.3    2,488.5
 Financial liabilities
 Retail deposits                       (3,019.9)  (2,428.2)  (2,986.3)  (2,400.4)
 Bank and other borrowings             (347.5)    (410.0)    (353.6)    (373.2)
 Total                                 (3,367.4)  (2,838.2)  (3,339.9)  (2,773.6)

 

14. Provisions

 

                               2025
     Provisions                Vehicle Finance redress  Customer     Dilapidations  Redundancy  Others  Total

                               £m                       compliance   £m             £m          £m      £m

                                                        £m
     At 1 January              -                        7.4          6.4            1.3         0.4     15.5
     Created in the year       3.0                      12.7         0.2            -           -       15.9
     Reclassified in the year  -                        0.4          -              -           (0.4)   -
     Utilised in the year      -                        (15.8)       (1.0)          (1.0)       -       (17.8)
     Released in the year      -                        (2.9)        (2.6)          (0.2)       -       (5.7)
     At 31 December            3.0                      1.8          3.0            0.1         -       7.9

 

                           2024
 Provisions                Customer     Dilapidations  Redundancy  Scheme  Legal settlement  Others  Total

                           compliance   £m             £m          £m      £m                £m      £m

                           £m
 At 1 January              3.5          0.2            -           1.0     -                 1.1     5.8
 Created in the year       16.0         6.2            6.2         -       1.5               0.1     30.0
 Reclassified in the year  -            -              -           -       (1.4)             -       (1.4)
 Utilised in the year      (12.1)       -              (4.9)       -       -                 (0.6)   (17.6)
 Released in the year      -            -              -           (1.0)   (0.1)             (0.2)   (1.3)
 At 31 December            7.4          6.4            1.3         -       -                 0.4     15.5

 

Vehicle Finance redress: £3.0m (2024: £nil)

The Group Vehicle Finance redress provision relates to the FCA consultation on
a motor finance compensation scheme announced in October 2025. This provision
is the result of several probability weighted scenarios and includes the
operational cost of outreach, implementation and execution of the scheme.
Assuming the proposed base case redress calculation within the consultation,
including an estimate of 85% of eligible consumers taking part in the scheme
and simple interest applied at 1% above the base rate, the estimated costs
would be £7.0m.

 

Customer compliance: £1.8m (2024: £7.4m)

The customer remediation provision reflects expected costs associated with
general customer compliance matters, encompassing both customer redress
obligations and related FOS fees. The provision increased temporarily during
2024 due to a rise in unmerited claims submitted by CMCs however, the
implementation of the revised FOS charging structure in 2025 has resulted in a
material reduction in such claims and associated costs.

 

Dilapidations: £3.0m (2024: £6.4m)

Dilapidations provisions being held for all properties. The £2.6m (2024
£nil) release relates to the cessation of the No1 Godwin Street lease where
lower expected costs were incurred when the property was vacated.

 

Redundancy £0.1m (2024: £1.3m)

Costs expected to be paid out as part of redundancy programmes during the
year.

 

Other: £nil (2024: £0.4m)

This predominantly relates to smaller provisions held.

 

Legal settlement £nil (2024: £nil)

Amounts were recognised in 2024 for an expected settlement with a third party.
The amount was agreed and the provision transferred to accruals in advance of
being settled in early 2025.

 

The Scheme of Arrangement (the Scheme): Group: £nil (2024: £nil)

Customer settlements in relation to the Scheme of Arrangement commenced in
2022. All remaining provision was released in 2024 and the Scheme closed

 

 

15. Reconciliation of profit/loss after tax to cash generated from operations

 

                                                                                2025     2024 (restated)(1)
                                                                          Note  £m       £m
 Profit/(loss) after taxation                                                   8.7      (119.3)
 Adjusted for:
 - tax charge/(credit)                                                    6     0.5      (17.0)
 - share-based payment charge                                                   2.2      2.7
 - retirement benefit charge/(credit)                                     12    0.1      (0.4)
 - amortisation of intangible assets                                            10.5     16.9
 - impairment of intangible assets                                              -        8.5
 - provisions created in the year                                         14    15.9     30.0
 - provisions released in the year                                        14    (5.6)    (1.3)
 - provisions utilised in the year                                        14    (17.9)   (17.6)
 - depreciation of property, plant and equipment and right of use assets        6.4      7.5
 - impairment of right of use asset                                             -        3.5
 - loss on disposal of property, plant and equipment                            0.3      0.3
 - loss on disposal of intangible assets                                        1.2      -
 - non-cash interest expense                                                    (4.0)    (1.8)
 - derivatives and hedging movements                                            0.4      (2.5)
 - fair value movements on Visa shares                                          (0.1)    (1.2)
 - contributions into the retirement benefit scheme                             (0.8)    (0.8)
 - goodwill write-off                                                           -        71.2
 Changes in operating assets and liabilities:
 - amounts receivable from customers                                            (536.6)  4.4
 - trade and other receivables                                                  10.6     (16.9)
 - trade and other payables                                                     5.7      0.6
 - movement in retail deposits                                                  591.5    477.7
 Cash generated from operations                                                 89.0     444.5

 

1     Detail on restatement set out below.

 

The following changes have been made to the line items presented in the
statement of cash flows, with corresponding restatement of the cash flows for
the comparative period:

·      Finance income and finance costs are no longer separately
disclosed within operating cash flows. The total amount of interest received
(2024: £637.8m) and interest paid (2024:  £103.0m) in the year is now
disclosed as a memo item underneath the statement of cash flows. The Group's
2024 disclosed total interest received has increased significantly as it now
includes £588.9m of interest received on amounts receivable from customers;
£2.3m has also been removed from this disclosure as it related to non-cash
items.

 

·      As part of this re-presentation, any non-cash interest is now
presented as a separate reconciling item between loss after tax and cash
generated from operations. In addition, capitalised interest on retail
deposits is now included as part of the movement in retail deposits line
within this reconciliation.

 

·      The derivatives and hedging movements line within the
reconciliation between loss after tax and cash generated from operations now
solely represents the non-cash movement in the year on derivatives and hedge
accounting adjustments.

 

·      Group cash outflows in relation to internally generated
intangibles have been re-presented from operating cash flows to investing cash
flows, in line with the nature of the expenditure.

 

The affected financial statement line items are as follows:

                                            As previously presented  Adjustment  Restated

                                            £m                       £m          £m
 Reconciliation of profit/(loss) after tax
 Finance costs                              145.4                    (145.4)     -
 Finance income                             (47.2)                   47.2        -
 Internally generated intangible additions  (12.5)                   12.5        -
 Non-cash interest expense                  -                        (1.8)       (1.8)
 Derivatives and hedging movement           1.2                      (3.7)       (2.5)
 Movement in retail deposits                425.8                    51.9        477.7
 Statement of cash flows
 Cash flow from operating activities
 Cash generated from operations             483.8                    (39.3)      444.5
 Finance costs paid                         (103.0)                  103.0       -
 Finance income received                    51.2                     (51.2)      -
 Cash flows from investing activities
 Purchase of intangible assets              -                        (12.5)      (12.5)

 

There is no impact on the income statement, statement of comprehensive income,
earnings per share or balance sheet as a result of these changes.

The above changes were identified following an enquiry from the Corporate
Reporting Review Team of the FRC, as part of its regular review and assessment
of the quality of corporate reporting in the UK. The FRC has confirmed that
its enquiries have now been closed.

When reviewing the 2024 Annual Report and Accounts, the FRC has made clear the
limitations of its review as follows:

 

·      its review is based on the 2024 Annual Report and Accounts and
does not benefit from detailed knowledge of the Group's business or an
understanding of the underlying transactions entered into;

 

·      communications from the FRC provide no assurance that the Group's
2024 Annual Report and Accounts are correct in all material respects and are
written on the basis that the FRC (including its officers, employees and
agents) accepts no liability for reliance on them by the Group or any third
party, including but not limited to investors and shareholders; and

 

·      the FRC's role is not to verify the information provided to it
but to consider compliance with reporting requirements.

 

16.  Contingent liabilities

 

During the ordinary course of business the Group is subject to other
complaints and threatened or actual legal proceedings (including class or
group action claims) brought by or on behalf of current or former employees,
customers, investors or third parties. This extends to legal and regulatory
reviews, challenges, investigations and enforcement actions combined with tax
authorities taking a view that is different to the view the Group has taken on
the tax treatment in its tax returns. It also extends to tax authorities
taking the view that VAT-exempt supplies received by the Group from UK-based
suppliers should be subject to VAT.

 

All such material matters are periodically assessed, with the assistance of
external professional advisors, where appropriate, to determine the likelihood
of the Group incurring a liability.

 

In those instances where it is concluded that it is more likely than not that
a payment will be made, a provision is established for management's best
estimate of the amount required at the relevant balance sheet date.

 

In some cases it may not be possible to form a view, for example because the
facts are unclear or because further time is needed to properly assess the
merits of the case, and no provisions are held in relation to such matters.
However, the Group does not currently expect the final outcome of any such
case to have a material adverse effect on its financial position, operations
or cash flows.

 

 

 17. Post Balance Sheet events

 

There are no post balance sheet events to disclose.

 

Directors' responsibility statement

 

The directors confirm that, to the best of their knowledge that:

 

·      the group financial statements which have been prepared in
accordance with IFRS as adopted by the UK, give a true and fair view of the
assets, liabilities, financial position and profit of the group, the company
and the undertakings included in the consolidation taken as a whole; and

·      the Strategic Report contained in the 2025 Annual Report and
Financial Statements includes a fair review of the development and performance
of the business and the position of the company and group, and the
undertakings included in the consolidation taken as a whole, and a description
of the principal risks and uncertainties they face.

 

A list of current directors is maintained on the Vanquis Banking Group plc
website: www.vanquis.com (http://www.vanquis.com) . All directors were present
throughout the twelve months ended 31 December 2025.

 

The maintenance and integrity of the Vanquis Banking Group website is the
responsibility of the directors. The work carried out by the auditor does not
involve consideration of these matters and, accordingly, the auditor accept no
responsibility for any changes that may have occurred to the group financial
statements since they were initially presented on the website.

 

Information for shareholders

 

1.     The 2025 Annual Report and Financial Statements together with the
notice of the annual general meeting will be posted to shareholders on or
around 11 March 2026.

2.     The 2026 AGM will be held at Vanquis head office, Fairburn House, 5
Godwin Street, Bradford BD1 2AH on Wednesday 6th May at 10:00 am.

 

 

By order of the board

 

 

Ian McLaughlin - Chief Executive Officer       Dave Watts - Chief
Financial Officer

25 February 2026

 

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact
rns@lseg.com (mailto:rns@lseg.com)
 or visit
www.rns.com (http://www.rns.com/)
.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our
Privacy Policy (https://www.lseg.com/privacy-and-cookie-policy)
.   END  FR AKPBNKBKBABB



            Copyright 2019 Regulatory News Service, all rights reserved

Recent news on Vanquis Banking

See all news