2023 | 2022 | ||
Note | £’000 | £’000 | |
Continuing operations | |||
Interest income | 4 | ||
Interest expense | 4 | ( | ( |
Net interest income | |||
Gains on money market funds | |||
Net gain on financial assets and financial liabilities | |||
mandatorily held at fair value through profit or loss | |||
Fees and commission income | 5 | ||
Net foreign exchange gain | 6 | ||
Revenue, net of interest expense | |||
Other operating income / (loss) | 7 | ( | |
Total income, net of interest expense | |||
– Recurring | 8 | ( | ( |
– Non-recurring | 8 | ( | ( |
Operating expenses | ( | ( | |
Impairment loss on financial assets at amortised cost | 37 | ( | ( |
Profit before taxation | |||
Tax expense | 9 | ( | ( |
Profit after tax for the year from continuing operations | |||
Discontinued operations | |||
Loss after tax for the year from discontinued operations | 10 | ( | ( |
Profit for the year | |||
Profit for the year attributable to: | |||
– Owners of the parent | 28 | ||
– Non-controlling interests | 31 | ||
2023 | 2022 | ||
pence | pence | ||
Basic and diluted earnings per share | 44 | ||
Continuing operations | |||
Discontinued operations | |||
Total basic and diluted earnings per share |
2023 | 2022 | ||
Note | £’000 | £’000 | |
Profit for the year | |||
Other comprehensive income for the year: | |||
Items that may be reclassified subsequently to profit or loss: | |||
Foreign exchange (losses)/gains on translation | |||
of foreign operations | 30 | ( | |
Items that will not be reclassified subsequently to profit or loss: | |||
Movement in investment revaluation reserve for equity instruments at fair value through other comprehensive income | 29 | ||
Income tax relating to these items | 23 | ( | ( |
Other comprehensive (loss)/income net of tax | ( | ||
Total comprehensive income | |||
Total comprehensive income attributable to: | |||
– Owners of the parent | |||
– Non-controlling interests | 31 | ||
As at | |||
As at | 31 December 2022 | ||
31 December 2023 | (restated 1 ) | ||
Note | £’000 | £’000 | |
Assets | |||
Cash and balances at central banks | 11 | ||
Money market funds | 12 | ||
Loans and advances on demand to banks | 13 | ||
Investments in debt securities | 15 | ||
Other loans and advances to banks | 13 | ||
Other loans and advances to non-banks | 13 | ||
Unsettled transactions | 18 | ||
Derivative financial assets | 14 | ||
Investments in equity securities | 16 | ||
Other assets | 18 | ||
Accrued income | 17 | ||
Property, plant and equipment | 19 | ||
Right of use assets | 20 | ||
Intangible assets | 21 | ||
Assets classified as held for sale | 10 | ||
Total assets | |||
Liabilities | |||
Customer accounts | 24 | ||
Derivative financial liabilities | 14 | ||
Unsettled transactions | 25 | ||
Other liabilities | 25 | ||
Accruals | 25 | ||
Lease liabilities | 20 | ||
Deferred tax liability | 23 | ||
Provisions | 26 | ||
Liabilities classified as held for sale | 10 | ||
Total liabilities |
As at | |||
As at | 31 December 2022 | ||
31 December 2023 | (restated 1 ) | ||
Note | £’000 | £’000 | |
Equity | |||
Called up share capital | 27 | ||
Retained earnings | 28 | ||
Investment revaluation reserve | 29 | ||
Foreign currency translation reserve | 30 | ( | ( |
Equity attributable to owners of the parent | |||
Non-controlling interests | 31 | | |
Shareholders’ funds | |||
Total liabilities and equity |
Attributable to owners of the parent | |||||||
Foreign | Non- | ||||||
Investment | currency | Controlling | Total | ||||
Share | Retained | revaluation | translation | Interest | shareholders’ | ||
capital | earnings | reserve | reserve | Total | (NCI) | funds | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 January 2023 | ( | ||||||
Profit for the year (Note 31) | |||||||
Other comprehensive income: | |||||||
Foreign exchange losses on translation | |||||||
of foreign operations (Note 30) | ( | ( | ( | ( | |||
Movement in investment revaluation | |||||||
reserve for equity instruments at fair value through other comprehensive income (Note 29) | |||||||
Income tax relating to these items (Note 23) | ( | ( | ( | ||||
Other comprehensive loss net of tax | ( | ( | ( | ( | |||
Total comprehensive income/(loss) | ( | ||||||
Transactions with owners | |||||||
in their capacity as owners: | |||||||
Share based payment expense (Note 32) | |||||||
Issuance of new shares (Note 27) | ( | ||||||
Capital injection in subsidiary (Note 28) | |||||||
Change in ownership interest in subsidiary (Note 27e) | ( | ( | ( | ||||
Share capital reduction (Note 27) | ( | ||||||
Dividends declared (Note 28) | ( | ( | ( | ( | |||
FX translations adjustment | |||||||
Acquisition of NCI (Note 28, Note 30) | ( | ( | |||||
Total | ( | ( | ( | ( | |||
Balance at 31 December 2023 | ( | ||||||
Balance at 1 January 2022 | ( | ||||||
Profit for the year (Note 28) | |||||||
Other comprehensive income: | |||||||
Foreign exchange gains on translation | |||||||
of foreign operations (Note 30) | |||||||
Movement in investment revaluation reserve | |||||||
for equity instruments at fair value through other comprehensive income (Note 29) | |||||||
Income tax relating to these items (Note 23) | ( | ( | ( | ( | |||
Other comprehensive income net of tax | |||||||
Total comprehensive income | |||||||
Transactions with owners | |||||||
in their capacity as owners: | |||||||
Share based payment expense (Note 32) | |||||||
Change in NCI percentage (Note 31) | |||||||
Total | |||||||
Balance at 31 December 2022 | ( |
Restated | |||
2023 | 2022 | ||
Note | £’000 | £’000 | |
Cash inflow/(outflow) from operating activities 1 | 34 | ( | |
Tax paid | ( | ( | |
Payments for interest on lease liabilities | 20 | ( | ( |
Net cash generated from/(used in) operating activities | ( | ||
Cash flow used in investing activities | |||
Purchase of property, plant and equipment | 19 | ( | ( |
Purchase of intangible assets | 21 | ( | ( |
Purchase of investments in subsidiary undertakings | ( | ||
Proceeds from sale of investment in CAIM | 10 | ||
Net cash used in investing activities | ( | ( | |
Cash flow used in financing activities | |||
Repayment of principal portion of the lease liability | 20 | ( | ( |
Proceeds from shares issued to non-controlling interests | 28 | ||
Dividends paid | 28 | ( | |
Net cash used in financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents 1 | ( | ||
Cash and cash equivalents at the beginning of the year | |||
Effect of exchange rate changes on cash and cash equivalents | ( | ||
Cash and cash equivalents at the end of the year | |||
Analysed as follows: | |||
Cash and balances at central banks | 11 | ||
Money market funds | 12 | ||
Loans and advances on demand to banks | 13 |
2023 | 2024 | 2025 | 2026 | |
£’000 | £’000 | £’000 | £’000 | |
Previous useful life | 838 | 419 | - | - |
New useful life | 314 | 314 | 314 | 314 |
Impact of change in estimate | 524 | 105 | (314) | (314) |
Leasehold improvements | Life of lease |
Computer equipment | 5 years |
Mobile phones | 3 years |
Fixtures and fittings | 5 years |
Artwork | 20 years |
Continuing | Discontinued | ||
Year ended 31 December 2023 | operations | operations | Total |
Income by business line | £’000 | £’000 | £’000 |
FX | 68,518 | 4 | 68,522 |
Payments | 34,229 | 855 | 35,084 |
Banking services and other income | 34,321 | – | 34,321 |
Total income – net of interest expense | 137,0 68 | 859 | 137,927 |
Continuing | Discontinued | ||
Year ended 31 December 2022 | operations | operations | Total |
Income by business line | £’000 | £’000 | £’000 |
FX | 63,425 | 26 | 63,451 |
Payments | 33,661 | 3,362 | 37,023 |
Banking services and other income | 12,349 | – | 12,349 |
Total income – net of interest expense | 109,435 | 3,388 | 112,823 |
Reconciliation of profit before tax to EBITDA | Continuing | Discontinued | |
and Adjusted EBITDA | operations | operations | Total |
Year ended 31 December 2023 | £’000 | £’000 | £’000 |
Profit/(loss) before taxation | 37,617 | (287) | 37, 330 |
Adjusted for: | |||
Interest expenses on lease liabilities (Note 4) | 65 | – | 65 |
Amortisation | 4,607 | 13 | 4,620 |
Depreciation | 1,243 | – | 1,243 |
EBIDTA | 43,532 | (274) | 43,258 |
Non-recurring operating expenses | 21,101 | – | 21,101 |
Adjusted EBITDA | 64,633 | (274) | 64,359 |
Reconciliation of profit before tax to EBITDA | Continuing | Discontinued | |
and Adjusted EBITDA | operations | operations | Total |
Year ended 31 December 2022 | £’000 | £’000 | £’000 |
Profit/(loss) before taxation | 43,891 | (77) | 43,814 |
Adjusted for: | |||
Interest expense on lease liability | 19 | – | 19 |
Amortisation | 4,600 | 51 | 4,651 |
Depreciation | 1,141 | 1 | 1,142 |
EBIDTA | 49,651 | (25) | 49,626 |
Non-recurring operating expenses | 5,332 | – | 5,332 |
Adjusted EBITDA | 54,983 | (25) | 54,958 |
Consolidated | ||
2023 | 2022 | |
Interest income: | £’000 | £’000 |
Interest on cash and balances at central banks | 28,147 | 8,217 |
Interest on loans and advances | 7,676 | 3,421 |
Interest on letters of credit | 599 | 302 |
Interest on investment in debt securities | 15,802 | 5,168 |
Other interest income and similar income | 129 | 63 |
Interest income | 52,353 | 17,171 |
Interest expense: | ||
Interest on financial liabilities at amortised cost | (30,685) | (10,328) |
Interest expense on lease liabilities | (65) | (19) |
Other interest expense | (104) | (51) |
Interest expense | (30,854) | (10,398) |
Total net interest income | 21,499 | 6,773 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Fees and commissions income: | ||
Account management and payments | 11,750 | 12,151 |
Pension payment fees | 1,467 | 1,395 |
Trade finance | 725 | 645 |
Electronic platform fees | 610 | 785 |
Introductory commission | 19 | 821 |
Total fees and commission income | 14,571 | 15,797 |
Consolidated | ||
2023 1 | 2022 1 | |
£’000 | £’000 | |
Profit on settlement of FX contracts | ||
and remeasurement of non-sterling balances | 76,402 | 55,021 |
Fair value (losses)/gains on derivatives | (7, 88 4) | 8,059 |
FX gain on payment transaction revenue | 19,899 | 19,676 |
Total | 88,417 | 82,756 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Other operating income/(loss) | 313 | (484) |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Staff costs and Directors’ emoluments | ||
Salaries and bonuses | 37,646 | 30,050 |
Share based payments | 1,359 | 837 |
Social security costs | 4,401 | 3,484 |
Pension costs | 2,180 | 1,445 |
Fees payable to the auditor | ||
Audit | ||
– the Company | 724 | 104 |
– Group companies | 1,090 | 723 |
Audit related services | 477 | – |
Depreciation and amortisation | ||
Amortisation of intangible assets (Note 21) | 4,607 | 4,600 |
Depreciation of property, plant, and equipment (Note 19) | 798 | 819 |
Depreciation of right-of-use assets (Note 20) | 445 | 322 |
Other expenses | ||
Low-value lease expenses | 47 | 25 |
Clearing costs | 2,314 | 2,597 |
Other costs of sales | – | 139 |
Other bank charges | 2,861 | 2,514 |
Software support/licenses | 5,903 | 4,771 |
Process automation costs (see Note 36B(ii)(a)) | 2,000 | 2,000 |
Professional fees | 2,573 | 1,112 |
Irrecoverable VAT | 1,090 | 1,158 |
Other operating expenses | 7,4 31 | 3,170 |
Total recurring operating expenses | 77, 946 | 59,870 |
Non-recurring operating expenses | 21,101 | 5,332 |
Total operating expenses | 99,047 | 65,202 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Professional costs incurred in connection with review of strategic options: | 16,559 | 1,868 |
Fees related to services provided by the auditor | 1,250 | – |
Other | 15,309 | 1,868 |
Bonus related to: | 4,542 | 3,464 |
Listing | 2,288 | – |
Take-on commitments | 2,254 | 3,464 |
Total non-recurring operating expenses | 21,101 | 5,332 |
2023 | 2022 | |
Average number of persons employed during the year by legal entity | ||
Crown Agents Bank Limited | 303 | 214 |
Segovia Technology Company | 6 | 8 |
CAB Europe BV | 1 | – |
Crown Agents Investment Managements | – | 12 |
310 | 234 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Continuing and discontinued operations | ||
Current tax | ||
Corporation tax based on the taxable profit for the year | 13,079 | 10,569 |
Adjustment in respect of prior years | 316 | (20) |
13,395 | 10,549 | |
Deferred tax | ||
Prior year | – | 59 |
Impact of tax rate changes | – | 10 |
Origination and reversal of temporary differences | 332 | (172) |
332 | (103) | |
Total tax expense in statement of profit or loss | 13,727 | 10,446 |
Analysed as follows: | ||
Continuing operations | 13,727 | 10,456 |
Discontinued operations | (66) | (10) |
Total tax expense for the year | 13,661 | 10,446 |
Effective tax | 36% | 24% |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Aggregate deferred tax arising in the year and not recognised in net profit or loss and recognised in other comprehensive income: | ||
Current year | 6 | 17 |
Adjustment in respect of prior years | 6 | – |
Deferred tax charge (Note 23) | 12 | 17 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Profit before taxation | 37,617 | 43,891 |
Standard rate corporation tax of 25%/19% on profit before taxation (2022: 19%) | 8,840 | 8,339 |
19% | 1,787 | 8,339 |
25% | 7, 053 | – |
Effect of: | ||
Expenses not deductible for tax | 4,514 | 268 |
Temporary differences regarding capital items | (19) | 67 |
Losses not available for group relief | 20 | 79 |
Impact of overseas tax rates | 67 | (40) |
Tax rate changes | – | 9 |
Permanent difference due to banking surcharge levy | 642 | 1,695 |
Prior year adjustments / other | (337) | 39 |
Total tax expense for continuing operations for the year | 13,727 | 10,456 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Cash at bank and in hand | – | – |
Other assets | – | 989 |
Property, plant and equipment | – | 3 |
Intangible assets | – | 395 |
Assets classified as held for sale | – | 1,387 |
Derivative financial liabilities | – | (22) |
Other liabilities | – | (1,023) |
Liabilities classified as held for sale | – | (1,045) |
Consolidated | ||
2023 1 | 2022 | |
£’000 | £’000 | |
Interest income | 25 | – |
Fees and commission income | 830 | 3,362 |
Net foreign exchange gain | 4 | 26 |
Total income, net of interest expense | 859 | 3,388 |
Operating expenses | (1,146) | (3,465) |
Loss before tax | (287) | (77) |
Tax on loss | 66 | 10 |
Loss for the financial year | (221) | (67) |
Profit on sale of discontinued operation | 68 | – |
Other comprehensive income | – | – |
Total comprehensive income | (153) | (67) |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Cash flow from operating activities | (536) | 148 |
Cash and cash equivalents at the end of the year | – | – |
Company | ||
2023 | 2022 | |
£’000 | £’000 | |
Assets classified as held for sale at the beginning of the year | 2,181 | – |
Investment in CAIM prior to classification as held for sale | – | 3,446 |
Impairment loss recognised | – | (1,265) |
Disposal | (2,181) | – |
Assets classified as held for sale at end of year | – | 2,181 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Cash and balances at central banks | 528,396 | 607,358 |
Less: Impairment loss allowance | – | – |
528,396 | 607,358 | |
Component of cash and balances included in cashflow under: | ||
Cash and balances at central banks | 528,396 | 607,358 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Open Ended Investment Companies | ||
Goldman Sachs USD Treasury Liquid Reserves Fund | 380,805 | 209,486 |
Black Rock ICS USD Liquidity Fund | 98,566 | – |
JP Morgan USD Liquidity LVNAV Fund | 39,393 | – |
518,764 | 209,486 | |
Component of Money Market Funds included in consolidated statement of cashflows under: | ||
Cash and cash equivalent balances | 518,764 | 209,486 |
Consolidated | ||
Restated | ||
2023 | 2022 | |
£’000 | £’000 | |
Loans and advances (gross) | ||
Loans and advances on demand to banks | 135,203 | 90,255 |
Other loans and advances to banks 1 | 137,597 | 85,516 |
Other loans and advances to non-banks | 8,712 | 12,647 |
Total | 281,512 | 188,418 |
Less: Impairment loss allowance | ||
Loans and advances on demand to banks | (25) | (46) |
Other loans and advances to banks | (27) | (51) |
Other loans and advances to non-banks | (496) | (200) |
Total | (548) | (297) |
Net Loans and advances on demand to banks | 135,178 | 90,209 |
Net Other loans and advances to banks | 137, 570 | 85,465 |
Net Other loans and advances to non-banks | 8,216 | 12,447 |
Net loans and advances | 280,964 | 188,121 |
Component of loans and advances included in the consolidated statement of cash flows under: | ||
Cash and cash equivalents | 135,178 | 90,209 |
Total | 135,178 | 90,209 |
Other loans | ||
Other loans and | and advances | |
advances to banks | to non-banks | |
Consolidated financial statements as at 31 December 2022: | £’000 | £’000 |
Year ended 31 December 2022 (as previously reported) | 93,164 | 4 ,74 8 |
Prior period adjustment | (7,699 ) | 7,699 |
Year ended 31 December 2022 (as restated) | 85,465 | 12,447 |
Consolidated | Notional principal | Assets | Liabilities |
FX Forwards: | £’000 | £’000 | £’000 |
2023 | 711,098 | 3,829 | 9,679 |
2022 | 714,810 | 6,567 | 4,543 |
Consolidated | Gross amounts | Net amounts | Amounts subjected | ||
2023 | set off in the | presented in the | on master netting | ||
£’000 | Gross amounts | balance sheet | balance sheet | arrangements | Net amount |
Financial assets | |||||
Derivative assets | 3,829 | – | 3,829 | 736 | 3,093 |
Financial liabilities | |||||
Derivative liabilities | 9,679 | – | 9,679 | 8,387 | 1,292 |
Consolidated | Gross amounts | Net amounts | Amounts subjected | ||
2022 | set off in the | presented in the | on master netting | ||
£’000 | Gross amounts | balance sheet | balance sheet | arrangements | Net amount |
Financial assets | |||||
Derivative assets | 6,567 | – | 6,567 | 3,523 | 3,044 |
Financial liabilities | |||||
Derivative liabilities | 4,543 | – | 4,543 | 4,219 | 324 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Investment in debt securities at amortised costs | ||
Balance at the beginning of the period | 414,061 | 73,248 |
Purchases | 484,208 | 518,079 |
Redemptions | (521,161) | (188,662) |
Exchange gains/ losses | (19,776) | 13,498 |
Movement in discount/premium and accrued Interest receivable | (4,290) | (2,089) |
353,042 | 414 ,074 | |
Less: Impairment loss allowance | (14) | (13) |
Balance at the end of the period | 353,028 | 414,061 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Shares in The Society for Worldwide Interbank Financial Telecommunication | ||
(SWIFT) | 495 | 488 |
495 | 488 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
At 1 January | 488 | 382 |
Exchange (loss)/gain | (20) | 18 |
Fair value gain | 27 | 88 |
At 31 December | 495 | 488 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Financial assets: | ||
Accrued income (others) | 547 | 429 |
Less: Impairment loss allowance | (3) | (5) |
544 | 424 | |
Non-financial assets: | ||
Research and development tax rebate | 671 | 432 |
671 | 432 | |
Total | 1,215 | 856 |
Consolidated | ||
Restated | ||
2023 | 2022 | |
£’000 | £’000 | |
Financial assets: | ||
Balances with mobile network operators | 3,164 | 3,635 |
Staff loans | 335 | 544 |
Transactions debited by third party Nostro provider | 1,996 | 8,322 |
Other assets | 262 | 794 |
Less: impairment loss | (36) | (62) |
Total | 5,721 | 13,233 |
Non-financial assets: | ||
VAT refund | 1,994 | 914 |
Prepayments | 3,429 | 2,262 |
Deferred tax | 56 | – |
Total | 5,479 | 3,176 |
Total other assets | 11,200 | 16,409 |
Consolidated | ||
Restated | ||
2023 | 2022 | |
£’000 | £’000 | |
Unsettled transactions | 8,417 | 16,071 |
Other assets | Unsettled transactions | |
Consolidated financial statements as at 31 December 2022: | £’000 | £’000 |
Year ended 31 December 2022 (as previously reported) | 19,520 | 12,960 |
Prior period adjustment | (3,111) | 3,111 |
Year ended 31 December 2022 (as restated) | 16,409 | 16,071 |
Consolidated | ||||
Leasehold improvements | Computer equipment | Fixtures & fittings 2 | Total | |
£’000 | £’000 | £’000 | £’000 | |
Cost | ||||
At 1 January 2023 | 122 | 2,516 | 2,209 | 4,847 |
Additions | – | 348 | 74 | 422 |
Disposals | – | (75) | (8) | (83) |
At 31 December 2023 | 122 | 2,789 | 2,275 | 5,186 |
Accumulated depreciation | ||||
and impairment | ||||
At 1 January 2022 | 89 | 1,605 | 1,574 | 3,268 |
Charge to profit or loss | 22 | 371 | 405 | 798 |
Disposals | – | (69) | (2) | (71) |
At 31 December 2023 | 111 | 1,907 | 1,977 | 3,995 |
Net book value | ||||
As 1 January 2023 | 33 | 911 | 635 | 1,579 |
At 31 December 2023 | 11 | 882 | 298 | 1,191 |
Consolidated | ||||
Leasehold improvements | Computer equipment | Fixtures & fittings | Total | |
£’000 | £’000 | £’000 | £’000 | |
Cost | ||||
At 1 January 2022 | 122 | 2,288 | 2,183 | 4,593 |
Exchange differences | – | (2) | – | (2) |
Additions | – | 325 | 30 | 355 |
Disposals | – | (95) | (4) | (99) |
At 31 December 2022 | 122 | 2,516 | 2,209 | 4,847 |
Accumulated depreciation | ||||
At 1 January 2022 | 67 | 1,293 | 1,173 | 2,533 |
Exchange differences | – | – | – | – |
Charge to profit or loss | 22 | 393 | 404 | 819 |
Disposals | – | (81) | (3) | (84) |
At 31 December 2022 | 89 | 1,605 | 1,574 | 3,268 |
Net book value | ||||
As 1 January 2022 | 55 | 995 | 1,010 | 2,060 |
At 31 December 2022 | 33 | 911 | 635 | 1,579 |
Consolidated | |
Leasehold property | |
£’000 | |
Cost | |
At 1 January 2023 | 1,760 |
Additions | – |
At 31 December 2023 | 1,760 |
Accumulated depreciation | |
At 1 January 2023 | 626 |
Charge to profit or loss | 445 |
At 31 December 2023 | 1,071 |
Net book value | |
At 31 December 2023 | 689 |
Cost | |
At 1 January 2022 | 1,065 |
Additions | 695 |
At 31 December 2022 | 1,760 |
Accumulated depreciation | |
At 1 January 2022 | 304 |
Charge to profit or loss | 322 |
At 31 December 2022 | 626 |
Net book value | |
At 31 December 2022 | 1,134 |
Consolidated | |
Leasehold property | |
£’000 | |
Lease liabilities as at 1 January 2023 | 1,281 |
Additions during the year | – |
Payments during the year | (462) |
Add: interest on lease liabilities | 65 |
At 31 December 2023 | 884 |
Lease liabilities as at 1 January 2022 | 819 |
Additions during the year | 695 |
Payments during the year | (252) |
Add: interest on lease liabilities | 19 |
At 31 December 2022 | 1,281 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Non-current | 512 | 611 |
Current | 372 | 670 |
Lease liabilities | 884 | 1,281 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Depreciation expense of right-of-use assets (Note 8) | 445 | 322 |
Interest expense on lease liabilities (Note 4) | 65 | 19 |
Expense relating to leases of low-value assets (Note 8) | 47 | 25 |
Total amount recognised in profit or loss | 557 | 366 |
Consolidated | |||||
Core accounting | |||||
Goodwill | software | Other software | Brand/name | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Cost | |||||
At 1 January 2023 | 5,919 | 5,817 | 24,809 | 1,427 | 37, 972 |
Additions | – | 82 | 6,844 | 56 | 6,982 |
Exchange rate loss | – | (27) | – | – | (27) |
At 31 December 2023 | 5,919 | 5,872 | 31,653 | 1,483 | 44,927 |
Accumulated amortisation | |||||
and impairment | |||||
At 1 January 2023 | – | 4,146 | 11,785 | 122 | 16,053 |
Charged for the year | – | 309 | 4,253 | 45 | 4,607 |
Exchange rate loss | – | (27) | – | – | (27) |
At 31 December 2023 | – | 4,428 | 16,038 | 167 | 20,633 |
Net book value | |||||
At 1 January 2023 | 5,919 | 1,671 | 13,024 | 1,305 | 21,919 |
At 31 December 2023 | 5,919 | 1,444 | 15,615 | 1,316 | 24,294 |
Consolidated | |||||
Core accounting | |||||
Goodwill | software | Other software | Brand/name | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Cost | |||||
At 1 January 2022 | 5,919 | 5,684 | 20,987 | 1,536 | 34,126 |
Additions | – | 133 | 4,389 | 16 | 4,538 |
Classified as held for sale | – | – | (480) | (125) | (605) |
Disposal | – | – | (87) | – | (87) |
At 31 December 2022 | 5,919 | 5,817 | 24,809 | 1,427 | 37,972 |
Accumulated amortisation | |||||
At 1 January 2022 | – | 3,429 | 8,200 | 91 | 11,720 |
Charged for the year | – | 717 | 3,794 | 37 | 4,548 |
Classified as held for sale | – | – | (152) | (6) | (158) |
Disposals | – | – | (57) | – | (57) |
At 31 December 2022 | – | 4,146 | 11,785 | 122 | 16,053 |
Net book value | |||||
At 1 January 2022 | 5,919 | 2,255 | 12,787 | 1,445 | 22,406 |
At 31 December 2022 | 5,919 | 1,671 | 13,024 | 1,305 | 21,919 |
2023 | 2022 | |
Discount rate | 20.3% | 17% |
Terminal value growth rate | 2% | 0% |
Company | ||
2023 | 2022 | |
£’000 | £’000 | |
At 1 January | 63,384 | 66,830 |
Additions | 100,996 | – |
Impairments | – | (1,265) |
Classified as held for sale | – | (2,181) |
At 31 December | 164,380 | 63,384 |
Company | ||
2023 | 2022 | |
£’000 | £’000 | |
Analysed as: | ||
CAB Tech Holdco Limited (CTH) | 164,380 | 63,384 |
CAIM | – | – |
164,380 | 63,384 |
Consolidated | |||||
Property, plant | Investment | Intangible | ECL | ||
and equipment | in equity | assets | Provision | Total | |
Deferred tax liability (2023) | |||||
At 1 January 2023 | 3 | 24 | 263 | 44 | 334 |
Charge / (Credit) to profit and loss 2023 | 112 | – | 281 | (44) | 349 |
Charge to other comprehensive income 2023 | – | 12 | – | – | 12 |
At 31 December 2023 | 115 | 36 | 544 | – | 695 |
Analysed as follows: | |||||
Continued operations | 115 | 36 | 544 | – | 695 |
Discontinued operations | – | – | – | – | – |
115 | 36 | 544 | – | 695 | |
Deferred tax liability (2022) | |||||
At 1 January 2022 | 233 | 7 | 180 | – | 420 |
Charge / (Credit) to profit and loss 2022 | (230) | – | 83 | 44 | (103) |
Charge to other comprehensive income 2022 | – | 17 | – | – | 17 |
At 31 December 2022 | 3 | 24 | 263 | 44 | 334 |
Analysed as follows: | |||||
Continued operations | 3 | 24 | 245 | 44 | 316 |
Discontinued operations | – | – | 18 | – | 18 |
3 | 24 | 263 | 44 | 334 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Liability reversing at 23.5% | 19 | |
Liability reversing at 25% | 695 | 5 |
Liability reversing at 25.5% | – | (9) |
Liability reversing at 27.25% | – | 123 |
Liability reversing at 28% | – | 196 |
At 31 December 2023 at 25% (2022: 23.5%/25%/25.5%/27.25%/28%) | 695 | 334 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Accelerated tax depreciation on property, plant and equipment | 112 | (230) |
Intangible assets | 300 | 83 |
Expected credit loss provision | (80) | 44 |
Total tax expense/(credit) to profit or loss | 332 | (103) |
Charged to other comprehensive income: | ||
Deferred tax expense on investment on equity securities | 12 | 17 |
Total deferred tax expense in other comprehensive income | 12 | 17 |
Total deferred tax charge/(credit) for the year | 344 | (86) |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Repayable on demand | 785,316 | 656,419 |
Other customers’ accounts with agreed maturity dates or periods of notice by residual maturity repayable: | ||
3 months or less | 670,901 | 479,641 |
1 year or less but over 3 months | 81,020 | 169,491 |
2 years or less but over 1 year | 5,652 | – |
1,542,889 | 1,305,551 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Financial liabilities | ||
Trade creditors | 2,041 | 554 |
Funds received in advance | 3,327 | 4,988 |
Transactions credited by third party nostro providers | 159 | 3,500 |
Other creditors | 696 | 9 |
6,223 | 9,051 | |
Non-financial liabilities | ||
HM Revenue & Customs | 1,816 | 2,413 |
Deferred income | 82 | 53 |
1,898 | 2,466 | |
Total other liabilities | 8,121 | 11,517 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Unsettled transactions | 20,081 | 25,782 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Accruals | 18,367 | 19,364 |
Company | ||
2023 | 2022 | |
£’000 | £’000 | |
Accruals | 1,022 | 321 |
Other liabilities | 422 | – |
1,444 | 321 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Expected credit loss: | ||
Financial guarantee liability | 2 | 1 |
Liability for letter of credit confirmations / bill acceptances | 6 | 6 |
Liquidity as a service (LaaS) – undrawn commitments | 228 | 72 |
ECL for off balance sheet balances (Note 37) | 236 | 79 |
2023 | 2022 | |
Number of ordinary shares | ‘000 | ‘000 |
Authorised, allotted, issued, and fully paid (ordinary shares – Class A) | ||
As at beginning of year | 68,000 | 68,000 |
Redesignation of class A Shares to new ordinary shares (Note 27c) | (68,000) | – |
As at period end (ordinary shares – Class A) | – | 68,000 |
Authorised, allotted, issued, and fully paid (ordinary shares – Class B) | ||
As at beginning of the year | 10 | 10 |
Share split of Class B shares resulting in reduction of nominal value | ||
per share from £0.5913044 to £0.001 (Note 27b) | 5,913 | – |
Redesignation of class B shares to new ordinary shares (Note 27c) | (5,913) | – |
As of end of the year (ordinary shares - Class B) | – | 10 |
Authorised, allotted, issued, and fully paid (number of ordinary shares) | ||
Redesignation of Class A and Class B shares to new ordinary shares (Note 27c) | 73,913 | – |
Share split (Note 27d) | 147,826 | – |
Issuance of ordinary shares to former external shareholders of CTH (Note 27e) | 32,404 | – |
As of end of the year (£0.000333 nominal value per ordinary shares) | 254,143 | 68,010 |
2023 | 2022 | |
Ordinary share balance | ‘000 | ‘000 |
As at beginning of year | 68,010 | 68,010 |
Share capital reduction of Class A shares and Class B shares before redesignation | ||
(Note 27a) | (67,936) | – |
Issuance of ordinary shares to former external shareholders of CTH | ||
(32,404 at £0.000333 per share) (Note 27e) | 11 | – |
Total share capital – at year-end | 85 | 68,010 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Balance at beginning of year | 40,179 | 8,442 |
Profit for the year | 22,713 | 31,001 |
Share capital reduction (Note 27a) | 67, 936 | – |
Dividends declared | (11,300) | – |
Share-based payment expense (Note 32) | 1,313 | 388 |
Acquisition of NCI (Note 31) | 7,530 | 348 |
Capital injection | 3,661 | – |
Issuance of new shares | (11) | – |
Change in ownership interest in subsidiary (Note 27e) | (543) | – |
Balance at end of year | 131,478 | 40,179 |
Company | ||
2023 | 2022 | |
£’000 | £’000 | |
Balance at beginning of year | (3,964) | (2,073) |
Loss for the year | (4,584) | (1,891) |
Share capital reduction (Note 27a) | 67, 936 | – |
Dividends declared | (11,300) | – |
Balance at end of year | 48,088 | (3,964) |
Consolidated | |
£’000 | |
Balance at 1 January 2023 | 96 |
Fair value gain on investments in equity instruments designated as at FVTOCI | 27 |
Income tax relating to above | (12) |
Balance at 31 December 2023 | 111 |
Balance at 1 January 2022 | 30 |
Fair value gain on investments in equity instruments designated as at FVTOCI | 82 |
Income tax relating to above | (16) |
Balance at 31 December 2022 | 96 |
Consolidated | |
£’000 | |
Balance at 1 January 2023 | (31) |
Exchange losses arising on translating the foreign operations | (121) |
Attributable to owners | (111) |
Acquisition of NCI (Note 31) | (10) |
FX translation adjustment | 8 |
Balance at 31 December 2023 | (144) |
Balance at 1 January 2022 | (141) |
Exchange losses arising on translating the foreign operations | 110 |
Balance at 31 December 2022 | (31) |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Profit attributable to owners of the Company | 22,713 | 31,001 |
Profit attributable to the non-controlling interests | 1,024 | 2,367 |
Profit for the year | 23,737 | 33,368 |
Other comprehensive income / (loss) attributable to owners of the Company | (96) | 177 |
Other comprehensive income attributable to the non-controlling interests | (10) | 13 |
Other comprehensive income / (loss) for the year | (106) | 190 |
Total comprehensive income attributable to owners of the Company | 22,617 | 31,177 |
Total comprehensive income attributable to the non-controlling interests | 1,014 | 2,381 |
Total comprehensive income for the year | 23,631 | 33,558 |
Dividends paid to non-controlling interests | 1,540 | – |
Net cash outflow from operating activities | (4,460) | (18,223) |
Net cash outflow from investing activities | (24) | (395) |
Net cash outflow from financing activities | (666) | (28) |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Share based payments expenses recognised in statement of profit or loss and other comprehensive income | ||
Share based scheme 1 | 665 | 449 |
Share based scheme 2 | 387 | 388 |
Share based scheme 3 | 307 | – |
Expense arising from equity settled share based payment transactions | 1,359 | 837 |
Consolidated | |
Share based payments scheme 1 | Number of awards |
Outstanding at 1 January 2022 | 10,000 |
Granted during the year | – |
Released during the year | – |
Cancelled during the year | – |
Forfeited during the year | – |
Outstanding at 31 December 2022 | 10,000 |
Vested and exercisable at 31 December 2022 | 8,590 |
Outstanding at 1 January 2023 | 10,000 |
Granted during the year | – |
Released during the year | (10,000) |
Cancelled during the year | – |
Forfeited during the year | – |
Outstanding at 31 December 2023 | – |
Vested and exercisable at 31 December 2023 | – |
Share based payments scheme 1 | Key inputs |
Dividend yield (%) | n/a |
Expected volatility (%) | 30–40 |
Risk-free interest rate (%) | 1.2 |
Expected life of share awards (%) | 2.7 |
Share price at grant date (£) | 142 |
Model used | Monte Carlo |
Consolidated number of awards | ||
Share based payments scheme 2 | RS-Number | RSU-Number |
Outstanding at 1 January 2022 | 858,560 | 1,384,442 |
Granted during the year | – | – |
Released during the year | – | – |
Cancelled during the year | – | – |
Forfeited during the year | – | – |
Outstanding at 31 December 2022 | 858,560 | 1,384,442 |
Vested and exercisable at 31 December 2022 | 826,999 | – |
Outstanding at 1 January 2023 | 858,560 | 1,384,442 |
Granted during the year | – | – |
Released during the year | (858,560) | (1,384,442) |
Cancelled during the year | – | – |
Forfeited during the year | – | – |
Outstanding at 31 December 2023 | – | – |
Vested and exercisable at 31 December 2023 | – | – |
Two-year awards | Three-year awards | |||
Holding period | Non-holding period | Holding period | Non-holding period | |
Share based payments scheme 3 | Number of awards | |||
Outstanding at 1 January 2023 | – | – | – | – |
Granted during the year | 629,851 | 792,492 | 1,106,713 | 792,480 |
Released during the year | – | – | – | – |
Cancelled during the year | – | (34,029) | – | (34,029) |
Forfeited during the year | – | – | – | – |
Outstanding at 31 December 2023 | 629,851 | 758,463 | 1,106,713 | 758,451 |
Vested and exercisable at 31 December 2023 | – | – | – | – |
Key inputs | ||
Two year awards | Three year awards | |
Grant date | 11 July 2023 | 11 July 2023 |
Share price at grant date | £3.10 | £3.10 |
Actual leavers | 34,029 | 34,029 |
Vesting period | Until 11 July 2025 | Until 11 July 2026 |
Earnings per share range | Less than 25.p | Less than 33.4p |
Total shareholder return discount | 45% | 39% |
Holding period discount | 8% | 9% |
Leavers lapse provision (holding/non-holding period) | 0%/22% | 0%/31% |
Clawback condition – effect on valuation | 0% | 0% |
Model used | Monte Carlo | Monte Carlo |
Principal activity/ | Country of incorporation and | |
Direct/indirect subsidiaries | business | principal place of business |
CAB Tech HoldCo Limited | Holding Company | UK |
Crown Agents Bank Limited (‘‘CAB’’) | Bank | UK |
CAB Europe BV | Payments | Netherlands |
Stichting CAB Payments Europe | Trust company | Netherlands |
CAB Tech HoldCo USA LLC | Holding Company | US |
Segovia Technology Company | Fintech | US |
Segovia International Holdings LLC | Holding Company | US |
Segovia Technology Pakistan (PVT) Limited | Dormant | Pakistan |
Segovia Technology International Ltd | Holding Company | Cayman Islands |
Segovia Technology Congo SARL | Fintech | The Republic of Congo |
Segovia Technology Côte d’Ivoire SARL | Fintech | Ivory Coast |
Segovia Technology Kenya Limited | Fintech | Kenya |
Segovia Technology Liberia Corporation | Fintech | Liberia |
Segovia Technology 454 Limited | Dormant | Malawi |
Segovia Technology Nigeria Limited | Fintech | Nigeria |
Segovia Technology Rwanda Corporation Limited | Fintech | Rwanda |
Segovia Technology Tanzania Company Limited | Fintech | Tanzania |
Segovia Technology Company Uganda Limited | Fintech | Uganda |
Segovia Technology Bangladesh Ltd (dissolved January 2022) | Dissolved | Bangladesh |
Segovia Technology Cameroon Co Ltd (dissolved March 2022) | Dissolved | Cameroon |
Segovia Niger SARL (dissolved March 2022) | Dissolved | Niger |
Segovia Technology Senegal Corp SUARL (dissolved January 2023) | Dissolved | Senegal |
Consolidated | Company | |||
Restated | ||||
2023 | 2022 | 2023 | 2022 | |
£’000 | £’000 | £’000 | £’000 | |
Profit/(loss) before taxation | ||||
Continuing operations | 37,617 | 43,891 | (4,964) | (1,913) |
Discontinued operations | (220) | (75) | – | – |
Adjusted for non-cash items: | ||||
Effect of currency exchange rate change | (14,988) | 53,317 | – | – |
Effect of other mark to market revaluations | (83) | (15) | – | – |
Amortisation | 4,607 | 4,600 | – | – |
Depreciation | ||||
– Right of use of assets | 445 | 322 | – | – |
– Property, plant and equipment | 798 | 819 | – | – |
Share based payment charge | 1,359 | 837 | – | – |
Loss on write-off of: | ||||
– Property, plant and equipment | 12 | 35 | – | – |
– Intangible assets | 284 | – | – | – |
Profit on disposal of discontinued operations | (67) | – | – | – |
Interest accrued on lease liabilities | 65 | 19 | – | – |
Other non-cash expenses | 1,045 | 1,606 | – | – |
Dividend received from subsidiary | – | – | (15,560) | – |
Impairment provision on investment in subsidiary undertakings | – | – | – | 1,265 |
30, 874 | 105,356 | (20,524) | (648) | |
Changes in working capital: | ||||
Net decrease in collections/transmissions | – | – | – | – |
Net (increase)/decrease in loans and advances to banks | ||||
other than on demand | (54,376) | 4,927 | – | – |
Net increase/(decrease) in client accounts | 294,336 | (14,044) | – | – |
Net decrease/(increase) in investment in debt securities | 41,410 | (324,285) | – | – |
Net decrease/(increase) in other loans and advances to non-banks | 4,226 | (12,431) | – | – |
Net decrease/(increase) in unsettled transactions | 1,952 | (5,620) | – | – |
Net decrease/(increase) in other assets | 4,756 | (7,768) | 11,181 | – |
Net (decrease)/increase in other liabilities | (237) | 9,264 | 19,009 | 468 |
Net decrease in accrued income | 470 | 325 | – | – |
Net (decrease)/increase in accruals, provisions, and deferred income | (1,933) | 10,863 | 702 | 180 |
Net cash generated/(outflow) from operating activities | 321,476 | (233,413) | 10,368 | – |
Consolidated - 2022 | ||||||
Previously | ||||||
reported | Restated | |||||
Notes to the statement of cash flows | £’000 | Prior year adjustments £’000 | £’000 | |||
Adjustment 1 | Adjustment 2 | Adjustment 3 | Adjustment 4 | |||
Non-cash items | ||||||
Effect of currency exchange rate changes | 50,437 | – | – | 2,880 | 53,317 | |
Other non-cash expenses | – | – | – | – | 1,606 | 1,606 |
Changes in working capital | ||||||
Net (increase)/decrease in loans and advances to banks other than on demand | (10,426) | 7,6 99 | – | 7,474 | 4,927 | |
Net decrease in client accounts | (11,340) | – | – | (2,704) | (14,044) | |
Net increase in investment in debt | ||||||
securities | (332,055) | – | – | 7,770 | (324,285) | |
Net increase in other loans and advances | ||||||
to non-banks | (4,748) | (7, 699 ) | – | 16 | (12,431) | |
Net (increase)/decrease in unsettled | ||||||
transactions | (2,509) | – | (3,111) | – | (5,620) | |
Net increase in other assets | (10,879) | – | 3,111 | – | (7,768) | |
Net (decrease)/increase in other liabilities | 10,870 | – | – | – | 1,606 | 9,264 |
Net cash outflow from operating activities | (248,849) | – | – | 15,436 | (233,413) | |
Consolidated statement of cash flows | ||||||
for the year ended 31 December 2022 | ||||||
Net cash outflow from operating activities | (248,849) | – | – | 15,436 | (233,413) | |
Net cash used in operating activities | (248,849) | – | – | 15,436 | (233,413) | |
Net decrease in cash and cash equivalents | (263,587) | – | – | 15,436 | (248,151) | |
Effect of exchange rate changes on cash | ||||||
and cash equivalents | 50,531 | – | – | (15,436) | 35,095 |
Net foreign | |||
exchange gain | Net interest income | Total | |
2023 | £’000 | £’000 | £’000 |
Helios Investors Genpar III LP | 1 | – | 1 |
1 | – | 1 |
Net foreign | |||
exchange gain | Net interest income | Total | |
2022 | £’000 | £’000 | £’000 |
GiveDirectly Inc | 1,315 | 16 | 1,331 |
Helios Investors Genpar III LP | 2 | – | 2 |
1,317 | 16 | 1,333 |
CTH – Number Of £1 ordinary shares | ||||||
Restricted | Restricted | |||||
A2 share | shares | share units | ||||
2022 | A2 shares | options | (B shares) | (B shares) | C shares | D Shares |
Director 1 | 662,325 | – | 157,808 | – | – | – |
Related parties | 202,681 | |||||
Director 2 | 43,989 | 22,929 | 4,871 | 544,910 | – | – |
2023 | 2022 | |||
No | £’000 | No. | £’000 | |
Directors | ||||
As at 1 January | 3 | 159 | 3 | 159 |
As at period end | 1 | 335 | 3 | 159 |
Key Management | ||||
As at 1 January | 8 | 252 | 8 | 252 |
As at year end | – | – | 8 | 252 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Short-term employee benefits (including bonuses and NICs Ers) | 12,427 | 5,975 |
Post-employment benefits | 241 | 187 |
Share-based payments | 639 | 837 |
Total remuneration | 13,307 | 6,999 |
directors (2022: three) to a defined contribution pension scheme. No retirement benefits accrued for any director (2022: | |
none) under a defined benefit pension scheme. | |
The aggregate emoluments (including share based payment charge) and accrued pension contributions of the highest paid |
2023 | 2022 | |
Payment Due | £’000 | £’000 |
Not later than one year | 2,260 | 2,210 |
Later than one year and not later than five years | 1,883 | 4,143 |
4,143 | 6,353 |
2023 | 2022 | |
Payment Due | £’000 | £’000 |
Not later than one year | 407 | 670 |
Later than one year and not later than five years | 477 | 611 |
884 | 1,281 |
Consolidated | |||
Restated | |||
2023 | 2022 | ||
£’000 | £’000 | ||
Cash and balances at central banks | 528,396 | 607,358 | |
Loans and advances on demand to banks | 135,203 | 91,470 | |
Other loans and advances to banks | 1 | 37,597 | 84,493 |
Other loans and advances to non-banks | 8,712 | 12,455 | |
Unsettled transactions | 8,417 | 16,988 | |
Investment in debt securities | 353,042 | 414,074 | |
Other asset (measured at amortised cost) | 11,257 | 4,056 | |
Accrued income | 1,218 | 429 | |
Total on-balance sheet exposure | 1,183,842 | 1,231,323 |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Financial guarantee contracts | 1,911 | 4,000 |
Trade Finance – letter of credit confirmation / acceptance | 4,228 | 15,000 |
Confirmations | 9,173 | 23,000 |
Liquidity as a service | 14,884 | 4,721 |
Total Off-Balance Sheet Exposure | 30,196 | 46,721 |
Rating Type | Rating | TTC PD Range |
Investment Grade | Rating 0 | 0%, 0.01% |
Rating 1 | 0.01%, 0.02% | |
Rating 2 | 0.03%, 0.05% | |
Rating 3 | 0.06%, 0.08% | |
Sub-Investment Grade | Rating 4 | 0.081%, 0.10% |
Rating 5 | 0.11%, 0.5% | |
Rating 6 | 0.51%, 1.5% | |
Rating 7 | 1.51%, 25% | |
Rating 8 (Default) | 100% |
2024 | 2025 | 2026 | 2027 | 2028 | |
United Kingdom GDP growth | |||||
Base scenario | 0.5% | 1.5% | 1.9% | 1.5% | 1.4% |
Upside scenario | 4.6% | 3.7% | 3.0% | 1.8% | 1.3% |
Mild upside scenario | 3.0% | 2.9% | 2.6% | 1.7% | 1.3% |
Stagnation scenario | (2.0%) | 0.6% | 1.6% | 1.5% | 1.5% |
Downside scenario | (3.1%) | 0.2% | 1.4% | 1.4% | 1.5% |
Severe downside scenario | (5.1%) | (0.7%) | 1.1% | 1.3% | 1.6% |
Americas GDP growth | |||||
Base scenario | 1.1% | 1.6% | 2.4% | 2.2% | 1.8% |
Upside scenario | 3.7% | 3.6% | 3.7% | 3.6% | 1.7% |
Mild upside scenario | 2.6% | 2.9% | 3.3% | 2.5% | 1.8% |
Stagnation scenario | (0.4%) | 0.9% | 1.9% | 2.1% | 1.9% |
Downside scenario | (1.1%) | 0.5% | 1.6% | 2.0% | 1.9% |
Severe downside scenario | (2.3%) | (0.3%) | 1.0% | 1.8% | 2.0% |
Eurozone GDP growth | |||||
Base scenario | 0.8% | 2.0% | 2.1% | 1.7% | 1.4% |
Upside scenario | 4.0% | 4.5% | 3.4% | 1.9% | 1.2% |
Mild upside scenario | 2.7% | 3.6% | 3.0% | 1.8% | 1.3% |
Stagnation scenario | (1.2%) | 1.0% | 1.7% | 1.7% | 1.5% |
Downside scenario | (2.1%) | 0.4% | 1.4% | 1.7% | 1.5% |
Severe downside scenario | (3.7%) | (0.5%) | 1.0% | 1.6% | 1.6% |
Asia-Pacific GDP growth | |||||
Base scenario | 3.6% | 3.8% | 3.8% | 3.7% | 3.6% |
Upside scenario | 7.0 % | 5.9% | 5.4% | 4.2% | 3.5% |
Mild upside scenario | 5.6% | 5.1% | 4.9% | 4.0% | 3.5% |
Stagnation scenario | 1.6% | 2.9% | 3.1% | 3.5% | 3.7% |
Downside scenario | 0.7% | 2.4% | 2.8% | 3.4% | 3.7% |
Severe downside scenario | (0.9%) | 1.6% | 2.1% | 3.2% | 3.8% |
Sub-Saharan Africa GDP growth | |||||
Base scenario | 3.1% | 3.4% | 3.4% | 3.4% | 3.2% |
Upside scenario | 8.8% | 6.9% | 5.7% | 3.8% | 2.8% |
Mild upside scenario | 6.6% | 5.7% | 4.9% | 3.7% | 3.0% |
Stagnation scenario | (0.0%) | 1.9% | 2.3% | 3.1% | 3.4% |
Downside scenario | (1.6%) | 1.1% | 1.7% | 3.0% | 3.6 % |
Severe downside scenario | (4.1%) | (0.4%) | 0.6% | 2.9% | 3.8 % |
Middle East North Africa GDP growth | |||||
Base scenario | 2.6% | 3.0% | 2.8% | 2.6% | 2.5% |
Upside scenario | 8.1% | 6.7% | 5.1% | 3.0% | 2.1% |
Mild upside scenario | 5.9% | 5.4% | 4.3% | 2.8% | 2.3% |
Stagnation scenario | (0.5%) | 1.5% | 1.8% | 2.4% | 2.7% |
Downside scenario | (2.0%) | 0.6% | 1.2% | 2.3% | 2.9% |
Severe downside scenario | (4.4%) | (0.9%) | 0.1% | 2.2% | 3.1% |
2023 | 2024 | 2025 | 2026 | 2027 | |
United Kingdom GDP growth | |||||
Base scenario | (0.9%) | 1.5% | 2.7% | 2.2% | 1.7% |
Upside scenario | 3.0% | 3.8% | 3.9% | 2.6% | 1.5% |
Mild upside scenario | 1.4% | 3.0% | 3.5% | 2.5% | 1.6% |
Stagnation scenario | (3.5%) | 0.7% | 2.5% | 2.2% | 1.8% |
Downside scenario | (4.6%) | 0.2% | 2.3% | 2.1% | 1.8% |
Severe downside scenario | (6.5%) | (0.6%) | 2.0% | 2.1% | 1.9% |
Americas GDP growth | |||||
Base scenario | 0.0% | 1.3% | 2.3% | 2.4% | 2.2% |
Upside scenario | 2.7% | 3.2% | 3.7% | 2.8% | 2.1% |
Mild upside scenario | 1.6% | 2.5% | 3.2% | 2.7% | 2.1% |
Stagnation scenario | (1.4%) | 0.5% | 1.8% | 2.2% | 2.2% |
Downside scenario | (2.1%) | 0.1% | 1.5% | 2.1% | 2.3% |
Severe downside scenario | (3.2%) | (0.7%) | 1.0% | 2.0% | 2.3% |
Eurozone GDP growth | |||||
Base scenario | (0.1%) | 2.1% | 2.3% | 1.9% | 1.6% |
Upside scenario | 3.1% | 4.7% | 3.6% | 2.1% | 1.4% |
Mild upside scenario | 1.8% | 3.8% | 3.2% | 2.0% | 1.5% |
Stagnation scenario | (2.1%) | 1.1% | 1.9% | 1.9% | 1.6% |
Downside scenario | (3.1%) | 0.6% | 1.6% | 1.9% | 1.7% |
Severe downside scenario | (4.6%) | (0.4%) | 1.2% | 1.8% | 1.7% |
Asia-Pacific GDP growth | |||||
Base scenario | 3.3% | 4.2% | 4.9% | 4.6% | 4.2% |
Upside scenario | 6.4% | 6.3% | 6.3% | 5.0% | 4.0% |
Mild upside scenario | 5.1% | 5.5% | 5.8% | 4.8% | 4.1% |
Stagnation scenario | 1.2% | 3.3% | 4.1% | 4.3% | 4.2% |
Downside scenario | 0.3% | 2.9% | 3.7% | 4.2% | 4.3% |
Severe downside scenario | (1.3%) | 2.0% | 3.0% | 4.0% | 4.3% |
Sub-Saharan Africa GDP growth | |||||
Base scenario | 2.8% | 3.2% | 3.3% | 3.4% | 3.3% |
Upside scenario | 8.1% | 6.7% | 5.6% | 3.8% | 2.8% |
Mild upside scenario | 6.0% | 5.4% | 4.8% | 3.6% | 3.0% |
Stagnation scenario | (0.3%) | 1.8% | 2.2% | 3.2% | 3.6% |
Downside scenario | (1.8%) | 0.9% | 1.6% | 3.1% | 3.7% |
Severe downside scenario | (4.2%) | (0.5%) | 0.6% | 2.9% | 4.0% |
Middle East North Africa GDP growth | |||||
Base scenario | 2.1% | 2.9% | 2.8% | 2.5% | 2.4% |
Upside scenario | 7.5% | 6.7% | 5.2% | 2.9% | 2.0% |
Mild upside scenario | 5.4% | 5.3% | 4.4% | 2.8% | 2.2% |
Stagnation scenario | (1.0%) | 1.2% | 1.7% | 2.4% | 2.7% |
Downside scenario | (2.5%) | 0.3% | 1.1% | 2.3% | 2.8% |
Severe downside scenario | (5.0%) | (1.3%) | (0.0%) | 2.1% | 3.0% |
2023 | 2022 | |||||
ECL sensitivity | ECL sensitivity | |||||
Average | ECL | from base case | Average | ECL | from base case | |
As at 2023 | 12m PD | £’000 | £’000 | 12m PD | £’000 | £’000 |
Base | 0.2% | 814 | - | 0.8% | 440 | - |
Upside | 0.2% | 713 | - 101 | 0.7% | 409 | - 31 |
Mild upside | 0.2% | 750 | - 64 | 0.8% | 421 | - 19 |
Stagnation | 0.2% | 889 | + 75 | 0.9% | 465 | + 25 |
Downside | 0.2% | 921 | + 107 | 0.9% | 478 | + 38 |
Severe | 0.3% | 1,004 | + 190 | 1.0% | 501 | + 61 |
Economic Scenario | Probability Weighting |
1. Base | 30% |
2. Upside | 10% |
3. Mild upside | 15% |
4. Stagnation | 10% |
5. Downside | 20% |
6. Severe | 15% |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Impairment recognised in profit or loss: | ||
Increase in ECL provision for cash and balances at central banks | – | – |
Increase/(decrease) in ECL for loans and advances on demand to banks | 21 | (1) |
(Decrease)/increase in ECL for other loans and advances to banks | (62) | 70 |
Increase in ECL for other loans and advances to non-banks | 448 | 205 |
Increase in ECL unsettled transaction exposures | – | 4 |
Increase in ECL provision for investment in debt securities | 1 | 11 |
Increase in ECL for other assets | 42 | 2 |
(Decrease)/increase in ECL for accrued income | (2) | 4 |
Total impairment recognised in profit or loss for financial assets | 448 | 295 |
Increase in ECL for guarantees | 1 | 31 |
Increase in ECL for acceptances | 3 | – |
(Decrease)/increase in ECL for confirmations | (6) | 8 |
(Decrease)/increase in ECL for Liquidity as a Service | (43) | 271 |
Total impairment loss/ (recovery) recognised in profit or loss | 404 | 342 |
Consolidated | ||
Restated | ||
2023 | 2022 | |
£’000 | £’000 | |
On-balance sheet exposure | ||
Cash and balances at central banks | 528,396 | 607,358 |
Investment grade | 528,396 | 607,358 |
Loans and advances on demand to banks | 135,203 | 91,470 |
Investment grade | 115,274 | 78,754 |
Sub-investment grade | 19,929 | 12,716 |
Other loans and advances to banks | 137,597 | 84,494 |
Investment grade | 78,253 | 50,334 |
Sub-investment grade | 59,344 | 34,160 |
Other loans and advances to non-banks | 8,712 | 12,455 |
Investment grade | – | – |
Sub-investment grade | 8,712 | 12,455 |
Unsettled transactions | 8,417 | 16,987 |
Investment grade | 1,608 | 8,511 |
Sub-investment grade | 6,809 | 8,476 |
Investment in debt securities | 353,042 | 414 ,074 |
Investment grade | 353,042 | 414,074 |
Sub-investment grade | – | – |
Other assets | 11,257 | 4,056 |
Investment grade | 2,493 | 1 |
Sub-investment grade | 8,764 | 4,055 |
Accrued income | 1,218 | 429 |
Investment grade | 391 | – |
Sub-investment grade | 827 | 429 |
Total on-balance sheet exposure | 1,183,842 | 1,231,323 |
Investment grade | 1,079,457 | 1,159,032 |
Sub-investment grade | 104,385 | 72,291 |
Consolidated | |||
Exposure by grade | 2023 | 2022 | |
off-balance sheet exposure | £’000 | £’000 | |
Financial guarantees | 1,911 | 4,000 | |
Investment grade | – | – | |
Sub-investment grade | 1,911 | 4,000 | |
Acceptances | 4,228 | 15,000 | |
Investment grade | 1,482 | – | |
Sub-investment grade | 2,74 | 6 | 15,000 |
Confirmations | 9,173 | 23,000 | |
Investment grade | 3,680 | – | |
Sub-investment grade | 5,493 | 23,000 | |
Liquidity as a service | 14,884 | 4,721 | |
Investment grade | – | – | |
Sub-investment grade | 14,884 | 4,721 | |
Total off-balance sheet exposure | 30,196 | 46,721 | |
Investment grade | 5,162 | – | |
Sub-investment grade | 25,034 | 46,721 |
Consolidated | ||
Restated | ||
2023 | 2022 | |
£’000 | £’000 | |
Cash and balances | 528,396 | 607,358 |
UK | 528,396 | 607,358 |
Loans and advances on demand to banks | 135,203 | 91,470 |
Africa | 15,647 | 11,674 |
China | 1,489 | 1,041 |
Europe | 22,759 | 13,209 |
Far East | 3,414 | 1,986 |
Japan | 15,758 | 6,226 |
Middle East | 872 | 8,656 |
Other | 1,580 | 2,984 |
UK | 23,490 | 13,260 |
Americas | 50,194 | 32,434 |
Other loans and advances to banks | 137,597 | 84,494 |
Africa | 52,021 | 37,197 |
China | 8,079 | 27,358 |
Europe | 10,486 | 1,055 |
Far East | 15,492 | – |
Japan | – | – |
Middle East | 33,424 | 19,286 |
Other | – | – |
UK | 15,260 | 137 |
Americas | 2,836 | 2,461 |
Other loans and advances to non-banks | 8,712 | 12,455 |
Africa | 5,544 | 142 |
China | – | – |
Europe | 352 | 3,078 |
Far East | – | – |
Japan | – | – |
Middle East | – | – |
Other | – | – |
UK | 2,816 | 9,235 |
Americas | – | – |
Consolidated | ||
Restated | ||
2023 | 2022 | |
£’000 | £’000 | |
Unsettled transactions | 8,417 | 16,988 |
Africa | 5,286 | 8,938 |
China | – | – |
Europe | 1,419 | 72 |
Far East | 656 | 7, 287 |
Japan | – | – |
Middle East | 413 | – |
Other | – | – |
UK | 644 | 611 |
Americas | – | 80 |
Investments in debt securities | 353,042 | 414,074 |
Africa | – | 24,283 |
Europe | 194,872 | 145,823 |
Far East | 65,036 | 49,268 |
Middle East | – | – |
Other | 29,923 | 17, 314 |
UK | – | 19,698 |
Americas | 63,211 | 157,688 |
Other assets | 11,257 | 4,056 |
Africa | 7, 533 | 2,003 |
Europe | 41 | – |
Far East | 8 | – |
Middle East | – | – |
Other | – | – |
UK | 3,675 | 1,289 |
Americas | – | 764 |
Accrued income | 1,218 | 429 |
UK | 1,218 | 429 |
Americas | – | – |
Total on-balance sheet exposure | 1,183,842 | 1,231,323 |
1 Prior year balances have been restated. Refer to Note 18. |
Consolidated | |||
2023 | 2022 | ||
Off-balance sheet exposures by region | £’000 | £’000 | |
Financial guarantees | 1,911 | 4,000 | |
Africa | 1,589 | 4,000 | |
Europe | – | – | |
Far East | – | – | |
Middle East | – | – | |
Other | – | – | |
UK | 87 | – | |
Americas | 235 | – | |
Acceptances | 4,228 | 15,000 | |
Africa | 2,74 | 6 | 15,000 |
Europe | – | – | |
Far East | – | – | |
Middle East | – | – | |
Other | – | – | |
UK | – | – | |
Americas | 1,482 | – | |
Confirmations | 9,173 | 23,000 | |
Africa | 5,494 | 23,000 | |
Europe | – | – | |
Far East | – | – | |
Middle East | – | – | |
Other | – | – | |
UK | – | – | |
Americas | 3,680 | – | |
Liquidity as a service | 14,884 | 4,721 | |
Africa | 544 | 4,721 | |
Europe | 1,875 | – | |
Far East | – | – | |
Middle East | – | – | |
Other | – | – | |
UK | 12,465 | – | |
Americas | – | – | |
Total off-balance sheet exposure | 30,196 | 46,721 | |
Total exposure | 1,214,038 | 1,278,044 |
Consolidated | ||
Exposure by maturity | 2023 | 2022 |
on-balance sheet exposure | £’000 | £’000 |
Cash and balances at central banks | 528,396 | 607,358 |
3 months or less | 528,396 | 607,358 |
More than 3 months | – | – |
Loans and advances on demand to banks | 135,203 | 91,470 |
3 months or less | 135,203 | 91,470 |
More than 3 months | – | – |
Other loans and advances to banks | 137,597 | 84,494 |
3 months or less | 137,597 | 84,494 |
More than 3 months | – | – |
Other loans and advances to non-banks | 8,712 | 12,455 |
3 months or less | 8,712 | 12,455 |
More than 3 months | – | – |
Unsettled transactions | 8,417 | 16,987 |
3 months or less | 8,417 | 16,987 |
More than 3 months | – | – |
Investment in debt securities | 353,042 | 414 ,074 |
3 months or less | 353,042 | 414,074 |
More than 3 months | – | – |
Other assets | 11,257 | 4,056 |
3 months or less | 11,257 | 4,056 |
More than 3 months | – | – |
Accrued income | 1,218 | 429 |
3 months or less | 1,218 | 429 |
More than 3 months | – | – |
Total on-balance sheet exposure | 1,183,842 | 1,231,323 |
Consolidated | ||
Exposure by maturity | 2023 | 2022 |
Off-balance sheet exposures | £’000 | £’000 |
Financial guarantees | 1,911 | 4,000 |
3 months or less | 1,911 | 4,000 |
More than 3 months | – | – |
Acceptances | 4,228 | 15,000 |
3 months or less | 4,228 | 15,000 |
More than 3 months | – | – |
Confirmations | 9,173 | 23,000 |
3 months or less | 9,173 | 23,000 |
More than 3 months | – | – |
Liquidity as a service | 14,884 | 4,721 |
3 months or less | 14,884 | 4,721 |
More than 3 months | – | – |
Total off-balance sheet exposure | 30,196 | 46,721 |
Total exposure | 1,214,036 | 1,278,044 |
Consolidated | ||
Restated | ||
2023 | 2022 | |
On-balance sheet exposure | £’000 | £’000 |
Cash and balances at central banks | ||
Gross carrying amount | 528,396 | 607,358 |
Loss allowance | – | – |
Carrying amount after loss allowance | 528,396 | 607,358 |
Loans and advances on demand to banks | ||
Gross carrying amount | 135,203 | 91,470 |
Loss allowance | (25) | (4) |
Carrying amount after loss allowance | 135,178 | 91,466 |
Other loans and advances to banks | ||
Gross carrying amount | 137,597 | 84,494 |
Loss allowance | (27) | (63) |
Carrying amount after loss allowance | 137,570 | 84,431 |
Other loans and advances to non-banks | ||
Gross carrying amount | 8,712 | 12,455 |
Loss allowance | (496) | (230 |
Carrying amount after loss allowance | 8,216 | 12,224 |
Unsettled transactions | ||
Gross carrying amount | 8,417 | 16,988 |
Loss allowance | – | (2) |
Carrying amount after loss allowance | 8,417 | 16,985 |
Investment in debt securities | ||
Gross carrying amount | 353,042 | 414 ,074 |
Loss allowance | (14) | (13) |
Carrying amount after loss allowance | 353,028 | 414,061 |
Other assets | ||
Gross carrying amount | 11,257 | 4,056 |
Loss allowance | (57) | (60) |
Carrying amount after loss allowance | 11,200 | 3,996 |
Accrued income | ||
Gross carrying amount | 1,218 | 429 |
Loss allowance | (3) | (5) |
Carrying amount after loss allowance | 1,215 | 424 |
Total on-balance sheet gross carrying amount | 1,183,842 | 1,231,323 |
Total loss allowance | (621) | (377) |
Total on-balance carrying amount after loss allowance | 1,183,221 | 1,230,946 |
Consolidated | ||
2023 | 2022 | |
Off-balance sheet exposure | £’000 | £’000 |
Financial guarantees contracts | ||
Gross carrying amount | 1,912 | 4,000 |
Loss allowance | (2) | (1) |
Carrying amount after loss allowance | 1,910 | 3,999 |
Acceptances | ||
Gross carrying amount | 4,228 | 15,000 |
Loss allowance | (3) | (1) |
Carrying amount after loss allowance | 4,225 | 14,999 |
Confirmations | ||
Gross carrying amount | 9,173 | 23,000 |
Loss allowance | (3) | (6) |
Carrying amount after loss allowance | 9,170 | 22,994 |
Liquidity as a service | ||
Gross carrying amount | 14,884 | 4,721 |
Loss allowance | (228) | (72) |
Carrying amount after loss allowance | 14,656 | 4,649 |
Total off-balance sheet exposure | 30,196 | 46,721 |
Total loss allowance | (236) | (79) |
Total off-balance sheet exposure after loss allowance | 29,960 | 46,642 |
Total exposure | 1,214,038 | 1,278,044 |
Total loss allowance | (857) | (456) |
Total exposure after loss allowance | 1,213,181 | 1, 277, 5 8 8 |
2023 | 2022 | |||||
£’000 | £’000 | |||||
Consolidated | ||||||
ECL | Stage 1 | Stage 2 | Stage 3 | Stage 1 | Stage 2 | Stage 3 |
Cash and balances at central banks | – | – | – | – | – | – |
Investment grade | – | – | – | – | – | – |
Sub-investment grade | – | – | – | – | – | – |
Loans and advances on demand to banks | 25 | – | – | 4 | – | – |
Investment grade | – | – | – | – | – | – |
Sub-investment grade | 25 | – | – | 4 | – | – |
Other loans and advances to banks | 27 | – | – | 63 | – | – |
Investment grade | 1 | – | – | – | – | – |
Sub-investment grade | 27 | – | – | 63 | – | – |
Other loans and advances to non- banks | 14 | 450 | 32 | 230 | – | – |
Investment grade | – | – | – | – | – | – |
Sub-investment grade | 14 | 450 | 32 | 230 | – | – |
Unsettled transactions | 13 | – | – | 2 | 1 | – |
Investment grade | – | – | – | – | – | |
Sub-investment grade | 13 | – | – | 2 | 1 | – |
Investment in debt securities | 14 | – | – | 13 | – | – |
Investment grade | 14 | – | – | 13 | – | – |
Sub-investment grade | – | – | – | – | – | – |
Other asset exposures | 27 | 1 | 16 | 59 | – | – |
Investment grade | – | – | – | – | – | – |
Sub-investment grade | 27 | 1 | 16 | 59 | – | – |
Accrued income | 3 | – | – | 5 | – | – |
Investment grade | – | – | – | – | – | – |
Sub-investment grade | 3 | – | – | 5 | – | – |
Total on-balance sheet ECL | 122 | 451 | 48 | 375 | 1 | – |
Total on-balance sheet ECL | 621 | 376 |
Year | 2023 | 2022 | ||||
£’000 | £’000 | |||||
ECL | ||||||
Off-balance sheet items | Stage 1 | Stage 2 | Stage 3 | Stage 1 | Stage 2 | Stage 3 |
Financial guarantees | 2 | – | – | 1 | – | – |
Investment grade | – | – | – | – | – | – |
Sub-investment grade | 2 | – | – | 1 | – | – |
Acceptances | 3 | – | – | 1 | – | – |
Investment grade | – | – | – | – | – | – |
Sub-investment grade | 3 | – | – | 1 | – | – |
Confirmation | 3 | – | – | 6 | – | – |
Investment grade | – | – | – | – | – | – |
Sub-investment grade | 3 | – | – | 6 | – | – |
Liquidity as a service | 7 | 221 | – | 72 | – | – |
Investment grade | – | – | – | – | – | – |
Sub-investment grade | 7 | 221 | – | 72 | – | – |
Total off-balance sheet ECL | 15 | 221 | – | 79 | – | – |
Total off-balance sheet ECL | – | 236 | – | – | – | – |
Total ECL per stage | 137 | 672 | 48 | 455 | 1 | – |
Total ECL | 857 | 456 |
2023 | 2022 | ||||||
£’000 | £’000 | ||||||
Maximum exposure per staging | |||||||
On-balance sheet items | Stage 1 | Stage 2 | Stage 3 | Stage 1 | Stage 2 | Stage 3 | |
Cash and balances at central banks | 528,396 | – | – | 607,358 | – | – | |
Loans and advances on demand to banks | 134,882 | 322 | – | 91,380 | 89 | – | |
Other Loans and advances to banks | 137, | 59 8 | – | – | 84,494 | – | – |
Other Loans and advances to non-banks | 2,531 | 6,092 | – | 12,455 | – | – | |
Unsettled Transactions | 7,3 65 | 1,035 | – | 15,985 | 1,003 | – | |
Investment in debt securities | 353,042 | – | – | 414,074 | – | – | |
Other asset exposures | 8,057 | 3,109 | 89 | 4,056 | – | – | |
Accrued income | 1,218 | – | – | 429 | – | – | |
Total on-balance sheet | |||||||
maximum exposure | 1,173,089 | 10,558 | 89 | 1,230,231 | 1,092 | – | |
Total on-balance sheet | |||||||
maximum exposure | 1,183,736 | 1,231,323 | |||||
Off-balance sheet items | |||||||
Financial guarantees | 1,899 | 12 | – | 4,000 | – | – | |
Acceptances | 4,228 | – | – | 15,000 | – | – | |
Confirmation | 9,173 | – | – | 23,000 | – | – | |
Liquidity as a service | 685 | 14,199 | – | 4,721 | – | – | |
Total off-balance sheet | |||||||
maximum exposure | 15,985 | 14,211 | – | 46,721 | – | – | |
Total off-balance sheet | |||||||
maximum exposure | 30,196 | 46,721 | |||||
Total maximum exposure per stage | 1 ,189,074 | 24,769 | – | 1,276,952 | 1,092 | – | |
Total maximum exposure per stage | 1,213,932 | 1,278,044 |
2023 | 2022 | |||||
Gross carrying | Gross carrying | |||||
Coverage ratios | amount | ECL | Coverage | amount | ECL | Coverage |
On-balance sheet | £’000 | £’000 | ratio % | £’000 | £’000 | ratio % |
Stage 1 | 1,173,089 | 122 | 0.01% | 1,230,231 | 375 | 0.03% |
Stage 2 | 10,558 | 451 | 4.27% | 1,092 | 1 | 0.09% |
Stage 3 | 89 | 48 | 53.93% | – | – | – |
Total on-balance sheet | 1,183,736 | 621 | 0.05% | 1,231,323 | 376 | 0.03% |
Off–balance sheet | ||||||
Stage 1 | 15,985 | 15 | 0.09% | 46,721 | 79 | 0.17% |
Stage 2 | 14,211 | 221 | 1.56% | – | – | – |
Stage 3 | – | – | – | – | – | – |
Total – off-balance sheet | 30,196 | 236 | 0.78% | 46,721 | 79 | 0.17% |
Total | 1,213,932 | 857 | 0.07% | 1,278,044 | 455 | 0.04% |
2023 | 2022 | |||||
£’000 | £’000 | |||||
Stage 1 | Stage 2 | Stage 3 | Stage 1 | Stage 2 | Stage 3 | |
Loss allowance at beginning of period | 454 | 2 | – | 113 | 1 | – |
Loans expired/closed from previous period | (448) | (2) | – | (91) | (1) | – |
New loans Issued | 843 | 8 | – | 432 | 1 | – |
Expected credit loss before changes | ||||||
in loss allowance | 849 | 8 | – | 454 | 1 | – |
Change in loss allowance | (712) | – | – | (1) | – | – |
Transfer to Stage 1 | – | – | – | – | – | – |
Transfer to Stage 2 | (664) | – | – | (1) | – | – |
Transfer to Stage 3 | (48) | – | – | – | – | – |
Transfers in | – | 664 | 48 | – | 1 | – |
Adjustments in expected credit loss | 92 | 8 | – | 2 | – | – |
Loss allowance at end of period | 137 | 672 | 48 | 454 | 2 | – |
Total loss allowance at end of period | 857 | 456 |
Consolidated | ||||||
Less than | 3 months | 1 year | 2 years | More than | ||
3 months | – 1 year | – 2 years | – 5 years | 5 years | Total | |
Assets 2023 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Cash and balances at central banks | 529,835 | – | – | – | – | 529,835 |
Money market funds | 518,764 | – | – | – | – | 518,764 |
Loans and advances on demand to banks | 135,239 | – | – | – | – | 135,239 |
Other loans and advances to banks | 73,416 | 65,011 | – | – | – | 138,427 |
Other loans and advances to non-banks | 8,216 | – | – | – | – | 8,216 |
Derivative financial assets | 3,795 | 34 | – | – | – | 3,829 |
Unsettled transactions | 8,417 | – | – | – | – | 8,417 |
Investment in debt securities | 105,534 | 169,033 | 70,263 | 20,713 | – | 365,543 |
Investment in equity securities | – | – | – | – | 495 | 495 |
Other assets | 5,721 | – | – | – | – | 5,721 |
Accrued income (others) | 1,215 | – | – | – | – | 1,215 |
1,390,152 | 234,078 | 70,263 | 20,713 | 495 | 1,715,700 |
Consolidated | ||||||||
Less than | 3 months | 1 year | 2 years | More than | ||||
3 months | – 1 year | – 2 years | – 5 years | 5 years | Total | |||
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |||
Non-derivative liabilities | ||||||||
Customer accounts | 1, | 457,25 | 4 | 83,136 | 6,051 | – | – | 1,546,441 |
Unsettled transactions | 20,081 | – | – | – | – | 20,081 | ||
Other liabilities | 6,223 | – | – | – | – | 6,223 | ||
Accruals | 18,367 | – | – | – | – | 18,367 | ||
Lease liabilities | 134 | 238 | 181 | 331 | – | 884 | ||
1,502,059 | 83,408 | 6,232 | 331 | – | 1,591,996 | |||
Derivative liabilities | ||||||||
Derivative financial instruments | 9,645 | 34 | – | – | – | 9,679 |
Consolidated | ||||||
Less than | 3 months | 1 year | 2 years | More than | ||
Assets | 3 months | – 1 year | – 2 years | – 5 years | 5 years | Total |
As restated (2022) | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Cash and balances at central banks | 607,358 | – | – | – | – | 607,358 |
Money market funds | 209,486 | – | – | – | – | 209,486 |
Loans and advances on demand to banks | 90,209 | – | – | – | – | 90,209 |
Other loans and advances to banks 3 | 73,213 | 12,252 | – | – | – | 85,465 |
Loans and advances to non-banks | 12,447 | – | – | – | – | 12,447 |
Derivative financial assets | 6,551 | 16 | – | – | – | 6,567 |
Unsettled transactions | 16,071 | – | – | – | – | 16,071 |
Investment in debt securities | 101,323 | 243,385 | 66,844 | 10,125 | – | 421,677 |
Investment in equity securities | – | – | – | – | 488 | 488 |
Other assets | 5,242 | – | – | – | – | 5,242 |
Accrued income (others) | 856 | – | – | – | – | 856 |
1,122,756 | 255,653 | 66,844 | 10,125 | 488 | 1,455,866 |
Consolidated | ||||||
Less than | 3 months | 1 year | 2 years | More than | ||
3 months | – 1 year | – 2 years | – 5 years | 5 years | Total | |
Liabilities (2022) | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Non-derivative liabilities | ||||||
Customer accounts | 1,134,194 | 171,357 | – | – | – | 1,305,551 |
Unsettled transactions | 25,782 | – | – | – | – | 25,782 |
Other liabilities | 5,551 | – | – | – | – | 5,551 |
Accruals | 19,364 | – | – | – | – | 19,364 |
Lease liabilities | 108 | 359 | 346 | 468 | – | 1,281 |
Provisions | 79 | – | – | – | – | 79 |
1,185,078 | 171,716 | 346 | 468 | – | 1,357,608 | |
Derivative liabilities | ||||||
Derivative financial instruments | 4,520 | 23 | – | – | – | 4,543 |
Company | |||||
Less than | 3 months | 1 year | 2 years | ||
3 months | – 1 year | – 2 years | – 5 years | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Loans and Advances to banks | 658 | – | – | – | 658 |
Intercompany receivables | 4,239 | – | – | – | 4,239 |
Other Assets | 188 | – | – | – | 188 |
Total | 5,085 | – | – | – | 5,085 |
Company | |||||
Less than | 3 months | 1 year | 2 years | ||
3 months | – 1 year | – 2 years | – 5 years | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Intercompany payables | 19,406 | – | – | – | 19,406 |
Accruals | 1,022 | – | – | – | 1,022 |
Other Liabilities | 422 | – | – | – | 422 |
Total | 20,850 | – | – | – | 20,850 |
Company | |||||
Less than | 3 months | 1 year | 2 years | ||
3 months | – 1 year | – 2 years | – 5 years | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Intercompany payables | 1,198 | – | – | – | 1,198 |
Total | 1,198 | – | – | – | 1,198 |
Consolidated – Net foreign currency monetary (liabilities) / assets in £’000 | |||||||
2023 | Currency | US Dollar | Euro | KES | UGX | Other | Total |
(Liabilities)/assets | (281,532) | (97,714) | 410 | (153) | 12,822 | (366,167) | |
Net forward purchases/(sales) | 282,402 | 97,077 | (309) | – | (10,177) | 368,993 | |
870 | (637) | 101 | (153) | 2,645 | 2,826 | ||
Change in assets/(liabilities) due | |||||||
to a change in currency value by + 100 basis points | 9 | (6) | 1 | (2) | 26 | 28 | |
- 100 basis points | (9) | 6 | (1) | 2 | (26) | (28) |
2022 | Currency | US Dollar | Euro | KES | UGX | Other | Total |
(Liabilities)/assets | (358,485) | (52,910) | 419 | 390 | (1,304) | (411,890) | |
Net forward purchases | 360,651 | 52,007 | 119 | – | 5,137 | 417, 914 | |
2,166 | (903) | 538 | 390 | 3,833 | 6,024 | ||
Change in assets / (liabilities) due | |||||||
to a change in currency value by + 100 basis points | 217 | (90) | 54 | 39 | 3,830 | 4,045 | |
- 100 basis points | (217) | 90 | (44) | (39) | (3,830) | (4,045) |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Assets | ||
Denominated in other currencies | 1,040,623 | 757,150 |
Liabilities and equity | ||
Denominated in other currencies | 1,406,167 | 1,162,160 |
Consolidated £’000 | ||||||
More than three | More than six | More than one | ||||
months but not | months but not | year but not | ||||
Interest Rate Repricing | Not more than | more than six | more than one | more than five | Non-interest | |
2023 | three months | months | year | years | bearing | Total |
Assets | ||||||
Cash and balances at central banks | 528,396 | – | – | – | – | 528,396 |
Money market funds | 518,764 | – | – | – | – | 518,764 |
Loans and advances on demand to banks | 135,178 | – | – | – | – | 135,178 |
Other loans and advances to banks | 74,366 | 50,701 | 12,503 | – | – | 137, 570 |
Loans and advances to non-banks | 8,216 | – | – | – | – | 8,216 |
Derivative financial assets | 3,795 | 15 | 19 | – | – | 3,829 |
Unsettled transactions | – | – | – | – | 8,417 | 8,417 |
Investment in debt securities | 104,424 | 56,322 | 110,547 | 89,336 | – | 360,629 |
Investments in equity securities | – | – | – | – | 495 | 495 |
Other assets | 330 | – | – | – | 5,391 | 5,721 |
Accrued income | – | – | – | – | 1,215 | 1,215 |
Total assets | 1,373,469 | 107,038 | 123,069 | 89,336 | 15,518 | 1,708,430 |
Consolidated £’000 | ||||||
More than three | More than six | More than one | ||||
months but not | months but not | year but not | ||||
Interest rate repricing | Not more than | more than six | more than one | more than five | Non-interest | |
2023 liabilities | three months | months | year | years | bearing | Total |
Customer accounts | 1,456,217 | 37,686 | 43,334 | 5,652 | – | 1,542,889 |
Derivative financial liabilities | 9,645 | 15 | 19 | – | – | 9,679 |
Unsettled transactions | – | – | – | – | 20,081 | 20,081 |
Other liabilities | – | – | – | – | 7,107 | 7,107 |
Accruals | – | – | – | – | 18,367 | 18,367 |
Shareholders’ funds | – | – | – | – | 131,530 | 131,530 |
Total liabilities | 1,465,862 | 37,701 | 43,353 | 5,652 | 177,085 | 1,729,653 |
Interest rate sensitivity gap | (92,393) | 69,337 | 79,716 | 83,684 | (161,567) | (21,223) |
Cumulative gap | (92,393) | (23,056) | 56,660 | 140,344 | (21,223) |
Consolidated £’000 | ||||||
More than three | More than six | More than one | ||||
months but not | months but not | year but not | ||||
Interest Rate Repricing | Not more than | more than six | more than one | more than five | Non-interest | |
2022 (Restated) | three months | months | year | years | bearing | Total |
Assets | ||||||
Cash and balances at central banks | 607,358 | – | – | – | – | 607,358 |
Money market funds | 209,486 | – | – | – | – | 209,486 |
Loans and advances on demand to banks | 90,209 | – | – | – | – | 90,209 |
Other loans and advances to banks 1 | 73,213 | 12,252 | – | – | – | 85,465 |
Loans and advances to non-banks | 12,447 | – | – | – | – | 12,447 |
Derivative financial assets | 6,551 | 16 | – | – | – | 6,567 |
Unsettled transactions | – | – | – | – | 16,071 | 16,071 |
Investment in debt securities | 98,675 | 64,460 | 175,103 | 75,823 | – | 414,061 |
Investments in equity securities | – | – | – | – | 488 | 488 |
Other assets | – | – | – | – | 5,242 | 5,242 |
Accrued income | – | – | – | – | 856 | 856 |
Total assets | 1,097, 939 | 76,728 | 175,103 | 75,823 | 22,657 | 1,448,250 |
Consolidated £’000 | |||||||
More than three | More than six | More than one | |||||
months but not | months but not | year but not | |||||
Interest rate repricing | Not more than | more than six | more than one | more than five | Non-interest | ||
2022 | Liabilities | three months | months | year | years | bearing | Total |
Customer accounts | 1,134,309 | 128,369 | 42,873 | – | – | 1,305,551 | |
Derivative financial liabilities | 4,520 | 23 | – | – | – | 4,543 | |
Unsettled transactions | – | – | – | – | 25,782 | 25,782 | |
Other liabilities | – | – | – | – | 5,551 | 5,551 | |
Accruals | – | – | – | – | 19,364 | 19,364 | |
Provisions | – | – | – | – | 79 | 79 | |
Shareholders’ funds | – | – | – | – | 115,958 | 115,958 | |
Total liabilities | 1,138,829 | 128,392 | 42,873 | – | 166,734 | 1,476,828 | |
Interest rate sensitivity gap | (40,890) | (51,664) | 132,230 | 75,823 | (144,077) | (28,578) | |
Cumulative gap | (40,890) | (92,554) | 39,676 | 115,499 | (28,578) |
2023 | 2022 | |
Parallel Shift (consolidated) | £’000 | £’000 |
+ 200bp | 157 | (58) |
– 200bp | (181) | 45 |
Consolidated | ||
(Restated) | ||
2023 | 2022 | |
Financial assets | £’000 | £’000 |
Mandatorily measured at fair value through profit or loss | ||
Money market funds | 518,764 | 209,486 |
Derivative financial instruments – foreign exchange related contracts | 3,829 | 6,567 |
522,593 | 216,053 | |
Measured at amortised cost | ||
Cash and balances at central banks | 528,396 | 607,358 |
Loans and advances on demand to banks | 135,178 | 90,209 |
Other loans and advances to banks | 137,570 | 85,465 |
Other loans and advances to non-banks | 8,216 | 12,447 |
Investment in debt securities | 353,028 | 414,061 |
Unsettled transactions | 8,417 | 16,071 |
Other assets (excluding non-financial assets) | 5,721 | 13,233 |
Accrued income | 544 | 856 |
1,177,070 | 1,239,700 | |
Measured at fair value through other comprehensive income | ||
Investment in equity securities | 495 | 488 |
Consolidated | ||
As at 31 December 2023 | As at 31 December 2022 | |
Financial liabilities | £’000 | £’000 |
Mandatorily measured at fair value through profit or loss | ||
Derivative financial instruments – FX related contracts | 9,679 | 4,543 |
9,679 | 4,543 | |
Measured at amortised cost | ||
Client accounts | 1,542,889 | 1,305,551 |
Unsettled transactions | 20,081 | 25,782 |
Other liabilities (excluding non-financial liabilities) | 6,223 | 9,051 |
Lease liabilities | 884 | 1,281 |
Accruals | 18,367 | 19,364 |
1,588,444 | 1,361,029 |
Company | ||
2023 | 2022 | |
Financial assets measured at amortised cost | £’000 | £’000 |
Other assets | 773 | – |
Intercompany receivables | 4,239 | – |
5,012 | – |
Company | ||
2023 | 2022 | |
Financial liabilities measured at amortised cost | £’000 | £’000 |
Intercompany payables | 19,406 | 1,198 |
Other liabilities | 422 | 321 |
19,828 | 1,519 |
Financial assets and financial | ||
liabilities at fair value through | Inputs (including any significant | |
profit or loss | Valuation techniques | unobservable inputs) |
Derivative financial | The Mark-to-Market (MTM) calculation for foreign currency forwards is | Reuters quoted spot |
assets | performed within Core Banking System (CBS) based on market inputs | rates and forward points. |
pulled from Reuters at the end of each trading day. | ||
CBS applies a straight-line interpolation calculation to derive the | ||
requisite forward points for each currency based on the maturity date | ||
of the transaction – these points are added to the spot rate to derive a | ||
revaluation rate. | ||
Money market funds | Net asset value based on the valuation of the underlying level 1 | Quoted market prices but |
investments. | not for identical assets. | |
Investment in equity | In order to undertake its business, the Group utilises the Swift payment | The fair value is |
securities | system, the conditions of which oblige participants to invest in the | calculated annually |
shares of SWIFT, in proportion to participants’ financial contributions to | based on price received | |
SWIFT. | from Swift and is | |
approved annually | ||
at reporting period. | ||
Derivative financial | The MTM calculation for FX Forwards is performed within CBS based | Reuters quoted spot |
liabilities | on market inputs pulled from Reuters at the end of each trading day. | rates and forward points. |
CBS applies a straight-line interpolation calculation to derive the | ||
requisite forward points for each currency based on the maturity date | ||
of the transaction – these points are added to the spot rate to derive | ||
a revaluation rate. |
Consolidated | ||
2023 | 2022 | |
£’000 | £’000 | |
Revaluation of money market funds | – | – |
Fair value gain or loss on forward FX contracts | 88,417 | 63,352 |
88,417 | 63,352 |
Consolidated | |||
Level 2 | Sensitivity | ||
£’000 | Stress | £’000 | |
Financial assets at fair value | |||
– Money market funds | 518,764 | 1% increase in interest rates | (895) |
– Derivative financial assets | 3,829 | £ exchange-rate rise of 1% | (299) |
– Investment in equity securities | 495 | Equity price +5% | 24 |
Financial liabilities at fair value | |||
– Derivative financial liabilities | (9,679) | £ exchange-rate rise of 1% | (3,390) |
513,409 | (4,560) |
Consolidated | |||
Level 2 | Sensitivity | ||
Asset/(liability) type – 2022 | £’000 | Stress | £’000 |
Financial assets at fair value | |||
– Money market funds | 209,486 | 1% increase in interest rates | (107) |
– Derivative financial assets | 6,567 | £ exchange-rate rise of 1% | (3,098) |
– Investment in equity securities | 488 | Equity price +5% | 24 |
Financial liabilities at fair value | |||
– Derivative financial liabilities | (4,543) | £ exchange-rate rise of 1% | (1,093) |
211,998 | (4,274) |
Consolidated | ||||
2023 | 2022 | |||
£’000 | £’000 | |||
Carrying value | Fair value | Carrying value | Fair value | |
Fixed rate bonds | ||||
– US Treasury Bills (excluding accrued interest) | 7,8 45 | 7,775 | 66,207 | 65,636 |
– Other fixed rate bonds (excluding accrued interest) | 343,070 | 342,907 | 345,321 | 341,889 |
Accrued interest | 2,113 | 2,113 | 2,533 | 2,533 |
353,028 | 352,795 | 414,061 | 410,058 |
Consolidated | ||
2023 | 2022 | |
Earnings/(losses) attributable to owners of the Group: | £’000 | £’000 |
Continuing operations | 22,866 | 31,068 |
Discontinued operations | (153) | (67) |
22,713 | 31,001 |
Year ended 31 December | |||
2023 | 2022 3 | ||
Weighted average number of ordinary shares | ’000 | ’000 | |
Class A ordinary shares | 68,000 | 68,000 | |
Class B ordinary shares | 5,913 | 5,913 | |
– Class B ordinary shares at beginning of reporting date | 10 | 10 | |
– Class B share split 1 (Note 27) | 5,903 | 5,903 | |
Weighted average number of Class A and Class B ordinary shares | 73,913 | 73,913 | |
Add effect of redesignation of shares, share split and issuance | |||
of shares during the period | |||
Redesignation of Class A and Class B ordinary shares during the period | (73,913) | (73,913) | |
New class of ordinary shares issued during the period | 237,18 | 6 | 221,739 |
Redesignation of class A and class B shares into new class of shares | 73,913 | 73,913 | |
New ordinary shares from share split | 147,826 | 147,826 | |
Issuance of additional new ordinary shares to former shareholders of CTH | 15,447 | – | |
Weighted average number of ordinary shares for basic and diluted EPS | 237,18 | 6 | 221,739 |
31 December | ||
2023 | 2022 | |
pence | pence | |
Basic and diluted earnings per share | ||
Continued operations | 10 | 14 |
Discontinued operations | – | – |
Total basic earnings per share attributable to owners of the Company | 10 | 14 |
2023 | 2022 | |
£’000 | £’000 | |
Not later than one year | – | – |
Later than one year and not later than five years | 8,345 | – |
Later than five years | 15,513 | – |
23,858 | – |