Effective Date, Annual Period | |
Standard | beginning on or after |
Amendments to IAS 21 – The Effects of Changes in | |
Foreign Exchange Rates | 1 January 2025 |
Standard | Effective Date, Annual Period |
beginning on or after | |
Amendments to IFRS 9 and IFRS 7 - Classification and | 1 January 2026 |
Measurement of Financial Instrument | |
Amendments to IFRS 18 – Presentation and Disclosures | 1 January 2027 |
in Financial Statements | |
Amendments to IFRS 19 – Subsidiaries without Public | 1 January 2027 |
Accountability: Disclosures |
Asset Class |
Depreciation Method and Rate |
Computer Equipment |
three years straight line |
Furniture and Fittings |
four years straight line |
Leasehold Improvements |
straight line over life of the lease |
Right of Use Assets |
straight line over life of the lease |
Asset Class |
Depreciation Method and Rate |
Capitalised Development Costs |
eight years straight line |
2025 | 2024 | |
£ 000 | £ 000 | |
Recurring Revenue | 42,248 | 32,876 |
Other Revenue | 362 | 327 |
42,610 | 33,203 |
2025 | 2024 | |
£ 000 | £ 000 | |
United Kingdom | 42,603 | 33,203 |
United States of America | 7 | - |
42,610 | 33,203 |
Intersegmental | ||||
UK | US | Eliminations | Total | |
£ 000 | £ 000 | £ 000 | £ 000 | |
Revenue | 44,033 | 7 | (1,430) | 42,610 |
Employee Benefits Expense | (13,154) | (2,154) | - | (15,308) |
Share-based Payments | (4,085) | (246) | - | (4,331) |
Depreciation and Amortisation | (339) | (18) | - | (357) |
Expense | ||||
Advertising and Marketing | (12,139) | (3,829) | - | (15,968) |
Other Expenses | (13,565) | (2,337) | 1,433 | (14,469) |
Other Income | 267 | 3,766 | - | 4,033 |
Operating Profit/(Loss) | 1,018 | (4,811) | 3 | (3,790) |
Intersegmental |
||||
UK |
US |
Eliminations |
Total |
|
£ 000 |
£ 000 |
£ 000 |
£ 000 |
|
Revenue |
34,399 |
- |
(1,196) |
33,203 |
Employee Benefits Expense |
(12,163) |
(455) |
- |
(12,618) |
Share-based Payments |
(3,067) |
(83) |
- |
(3,150) |
Depreciation and Amortisation |
(286) |
(3) |
- |
(289) |
Expense |
||||
Advertising and Marketing |
(9,113) |
(767) |
- |
(9,880) |
Other Expenses |
(10,766) |
(1,472) |
1,204 |
(11,034) |
Other Income |
- |
767 |
- |
767 |
Expansion Costs |
(54) |
(168) |
- |
(222) |
Operating Profit/(Loss) |
(1,050) |
(2,181) |
8 |
(3,223) |
Intersegmental |
||||
UK |
US |
Eliminations |
Total |
|
£ 000 |
£ 000 |
£ 000 |
£ 000 |
|
Non-current Assets |
10,541 |
43 |
(9,588) |
996 |
Current Assets |
36,478 |
2,780 |
- |
39,258 |
Non-current Liabilities |
- |
(2,901) |
2,901 |
- |
Current Liabilities |
(3,990) |
(249) |
37 |
(4,202) |
Net Assets |
43,029 |
(327) |
(6,650) |
36,052 |
Intersegmental |
||||
UK |
US |
Eliminations |
Total |
|
£ 000 |
£ 000 |
£ 000 |
£ 000 |
|
Non-current Assets |
4,400 |
144 |
(3,491) |
1,053 |
Current Assets |
34,887 |
5,332 |
- |
40,219 |
Non-current Liabilities |
(178) |
(1,239) |
1,239 |
(178) |
Current Liabilities |
(2,528) |
(4,391) |
176 |
(6,743) |
Net Assets |
36,581 |
(154) |
(2,076) |
34,351 |
2025 |
2024 |
|
£ 000 |
£ 000 |
|
Wages and Salaries |
13,296 |
11,109 |
Social Security Costs |
1,690 |
1,215 |
Pension Costs, Defined Contribution Scheme |
322 |
294 |
15,308 |
12,618 |
|
Share-based Payments Expense |
4,331 |
3,150 |
19,639 |
15,768 |
2025 |
2024 |
|
No. |
No. |
|
Executive Management |
10 |
10 |
Technology and Product |
45 |
44 |
Marketing |
23 |
18 |
Customer Service |
79 |
82 |
Legal, Compliance and Risk |
19 |
15 |
Administration and Other |
22 |
24 |
198 |
193 |
2025 |
2024 |
|
£ 000 |
£ 000 |
|
Remuneration |
1,197 |
1,008 |
Group Contributions paid to Defined Contribution Pension Schemes |
11 |
11 |
Amount of Gains made on the Exercise of Share Options |
622 |
293 |
1,830 |
1,312 |
2025 |
2024 |
|
No. |
No. |
|
Members of Defined Contribution Pension Schemes |
5 |
5 |
2025 |
2024 |
|
£ 000 |
£ 000 |
|
Remuneration |
272 |
218 |
Group Contributions paid to Defined Contribution Pension Schemes |
2 |
2 |
Amount of Gains made on the Exercise of Share Options |
322 |
293 |
2025 |
2024 |
|
£ 000 |
£ 000 |
|
Auditor’s Remuneration |
251 |
256 |
Money Manager Costs |
6,046 |
4,315 |
Other Expenses |
8,172 |
6,463 |
14,469 |
11,034 |
2025 |
2024 |
|
£ 000 |
£ 000 |
|
Marketing Costs Reimbursement |
3,766 |
767 |
Research and Development Expenditure Credit |
267 |
- |
4,033 |
767 |
2025 |
2024 |
|
£ 000 |
£ 000 |
|
Finance Income |
||
Interest Income |
1,018 |
102 |
1,018 |
102 |
| 2025 |
2024 |
|
| £ 000 |
£ 000 |
|
Finance Costs |
||
Interest Expense on Lease Liabilities |
14 |
22 |
Interest Expense on Dilapidations Provision |
3 |
4 |
17 |
26 |
2025 |
2024 |
|
£ 000 |
£ 000 |
|
Audit of the Company’s Financial Statements |
71 |
76 |
Audit of the Company’s Subsidiary Financial Statements |
137 |
140 |
Total Audit Fees |
208 |
216 |
2025 |
2024 |
|
£ 000 |
£ 000 |
|
Audit Related Assurance Services |
43 |
40 |
Total Audit Related Assurance Fees |
43 |
40 |
2025 |
2024 |
|
£ 000 |
£ 000 |
|
Current Tax |
||
Current tax expense/(credit) on profits for the year |
57 |
(11) |
Adjustment in respect of prior periods |
4 |
- |
Total current tax expense/(credit) |
61 |
(11) |
Deferred Taxation |
- |
- |
Arising from Origination and Reversal of Temporary Differences |
- |
- |
Arising from Tax Rate Changes |
- |
- |
Total Deferred Taxation |
- |
- |
Tax Expense/(Credit) in the Statement of Comprehensive Income |
61 |
(11) |
2025 |
2024 |
|
£ 000 |
£ 000 |
|
Profit/(Loss) before Tax |
(2,789) |
(3,147) |
Corporation Tax at Standard Rate |
(697) |
(787) |
Impact of profits/losses earned in territories |
||
with different statutory rates to the UK |
15 |
(227) |
Non-deductible Expenses |
131 |
13 |
Non-deductible Income |
- |
(13) |
Utilisation of Tax Losses |
(966) |
- |
Share-based Payments |
416 |
258 |
Unrecognised Tax Losses |
1,101 |
984 |
Adjustment in respect of prior period |
4 |
- |
Franchise Tax |
6 |
- |
Research and Development tax expense/(relief) |
51 |
(239) |
Total Tax Credit |
61 |
(11) |
2025 |
2024 |
|
£ 000 |
£ 000 |
|
Fixed Assets Temporary Differences |
(148) |
(73) |
Total Deferred Tax Liability |
(148) |
(73) |
Losses available for offsetting against Future Taxable Income |
148 |
73 |
Total Deferred Tax Asset |
148 |
73 |
Net Deferred Tax |
- |
- |
2025 |
2024 |
|
Number of Potential Ordinary Shares |
11,561,884 |
9,649,849 |
Profit/(Loss) Attributable to Equity Holders of PensionBee |
||
| Group plc (£) |
(2,850,000) |
(3,136,000) |
Weighted Average Number of Ordinary Shares Outstanding |
||
| during the Year |
237,126,328 |
226,562,419 |
Basic and Diluted Earnings per Share (pence per Share) |
(1.20) |
(1.38) |
Fixtures and |
Leasehold |
Computer |
||
Fittings |
Improvements |
Equipment |
Total |
|
£ 000 |
£ 000 |
£ 000 |
£ 000 |
|
Cost |
||||
At 1 January 2024 |
63 |
418 |
415 |
896 |
Additions |
4 |
- |
114 |
118 |
Disposals |
- |
- |
(16) |
(16) |
At 31 December 2024 |
67 |
418 |
513 |
998 |
At 1 January 2025 |
67 |
418 |
513 |
998 |
Additions |
4 |
- |
174 |
178 |
Disposals |
- |
- |
(41) |
(41) |
At 31 December 2025 |
71 |
418 |
646 |
1,135 |
Accumulated Depreciation |
||||
At 1 January 2024 |
60 |
232 |
299 |
591 |
Charge for the year |
1 |
59 |
85 |
145 |
Eliminated on Disposal |
- |
- |
(14) |
(14) |
At 31 December 2024 |
61 |
291 |
370 |
722 |
At 1 January 2025 |
61 |
291 |
370 |
722 |
Charge for the year |
2 |
60 |
109 |
171 |
Eliminated on Disposal |
- |
- |
(41) |
(41) |
At 31 December 2025 |
63 |
351 |
438 |
852 |
Carrying Amount |
||||
At 31 December 2025 |
8 |
67 |
208 |
283 |
At 31 December 2024 |
6 |
127 |
143 |
276 |
At 1 January 2024 |
3 |
186 |
116 |
305 |
Capitalised |
||
Development Costs |
Total |
|
£ 000 |
£ 000 |
|
Cost |
||
At 1 January 2024 |
- |
- |
Additions |
267 |
267 |
Disposals |
- |
- |
At 31 December 2024 |
267 |
267 |
At 1 January 2025 |
267 |
267 |
Additions |
365 |
365 |
Disposals |
- |
- |
At 31 December 2025 |
632 |
632 |
Accumulated Depreciation |
||
At 1 January 2024 |
- |
- |
Charge for the year |
3 |
3 |
Eliminated on Disposal |
- |
- |
At 31 December 2024 |
3 3 |
|
At 1 January 2025 |
3 3 |
|
Charge for the year |
45 |
45 |
Eliminated on Disposal |
- |
- |
At 31 December 2025 |
48 |
48 |
Carrying Amount |
||
At 31 December 2025 |
584 |
584 |
At 31 December 2024 |
264 |
264 |
At 1 January 2024 |
- |
- |
£ 000 |
|
Cost |
|
At 1 January 2024 |
706 |
Additions |
- |
Disposals |
- |
At 31 December 2024 |
706 |
At 1 January 2025 |
706 |
Additions |
- |
Disposals |
- |
At 31 December 2025 |
706 |
Accumulated Depreciation |
|
At 1 January 2024 |
294 |
Charge for the year |
142 |
Eliminated on Disposal |
- |
At 31 December 2024 |
436 |
At 1 January 2025 |
436 |
Charge for the year |
142 |
Eliminated on Disposal |
- |
At 31 December 2025 |
577 |
Carrying Amount |
|
At 31 December 2025 |
129 |
At 31 December 2024 |
270 |
At 1 January 2024 |
412 |
2025 |
2024 |
|
£ 000 |
£ 000 |
|
Trade Receivables |
3,985 |
3,037 |
Prepayments |
2,136 |
2,105 |
Other Receivables |
264 |
82 |
6,385 |
5,224 |
2025 |
2024 |
|||
No. 000 |
£ 000 |
No. 000 |
£ 000 |
|
At 1 January |
236,122 |
236 |
223,963 |
224 |
Shares issued |
1,786 |
2 |
12,159 |
12 |
At 31 December |
237,908 |
238 |
236,122 |
236 |
2025 |
2024 |
|
£ 000 |
£ 000 |
|
As at 1 January |
292 |
398 |
Accretion of Interest |
14 |
22 |
Payments |
(181) |
(128) |
As at 31 December |
125 |
292 |
2025 |
2024 |
|
£ 000 |
£ 000 |
|
Non-current |
- |
125 |
Current |
125 |
167 |
As at 31 December |
125 |
292 |
2025 |
2024 |
|
£ 000 |
£ 000 |
|
Depreciation on Right of Use Asset |
142 |
142 |
Interest on Lease Liability |
14 |
22 |
156 |
164 |
2025 |
2024 |
|
£ 000 |
£ 000 |
|
Dilapidations |
||
As at 1 January |
- |
49 |
Interest |
- |
4 |
As at 31 December |
- |
53 |
Non-current Liabilities |
- |
53 |
2025 |
2024 |
|
£ 000 |
£ 000 |
|
Dilapidations |
||
As at 1 January |
53 |
- |
Interest |
3 |
- |
As at 31 December |
56 |
- |
Non-current Liabilities |
56 |
- |
2025 |
2024 |
|
£ 000 |
£ 000 |
|
Trade Payables |
414 |
111 |
Accrued Expenses |
3,365 |
2,257 |
Other Payables |
217 |
77 |
Deferred Income |
25 |
4,131 |
4,021 |
6,576 |
2025 | 2024 | |
No. | No. | |
Outstanding, start of the year | 514,734 | 1,517,770 |
Exercised during the year | (513,734) | (995,726) |
Expired during the year | (500) | (7,310) |
Outstanding, end of the year | 500 | 514,734 |
Exercisable, end of the year | 500 | 506,984 |
2025 | 2024 | |
No. | No. | |
Outstanding, start of the year | 2,470,757 | 1,280,762 |
Granted during the year | 1,942,412 | 1,582,724 |
Exercised during the year | (1,188,218) | (352,539) |
Lapsed during the year | (18,165) | (40,190) |
Outstanding, end of the year | 3,206,786 | 2,470,757 |
Exercisable, end of the year | 49,668 | 145,348 |
2025 |
2024 |
|
No. |
No. |
|
Outstanding, start of the year |
6,664,358 |
3,959,249 |
Granted during the year |
1,823,217 |
2,803,728 |
Exercised during the year |
(84,578) |
- |
Lapsed during the year |
(48,399) |
(98,619) |
Outstanding, end of the year |
8,354,598 |
6,664,358 |
Exercisable, end of the year |
- |
- |
| Days Past Due |
||||||
< 30 |
30-60 |
61-90 |
>91 |
|||
Current |
days |
days |
days |
days |
Total |
|
£ 000 |
£ 000 |
£ 000 |
£ 000 |
£ 000 |
£ 000 |
|
31 December 2025 |
||||||
Gross Trade Receivables |
3,985 |
- |
- |
- |
- |
3,985 |
Other Receivables |
264 |
- |
- |
- |
- |
264 |
31 December 2024 |
||||||
Gross Trade Receivables |
3,037 |
- |
- |
- |
- |
3,037 |
Other Receivables |
72 |
- |
- |
5 |
5 |
82 |
2025 |
2024 |
|
% |
% |
|
BlackRock |
38 |
75 |
State Street |
62 |
25 |
100 |
100 |
Between |
After more |
|||
Within 1 year |
1 and 5 years |
than 5 years |
Total |
|
£ 000 |
£ 000 |
£ 000 |
£ 000 |
|
31 December 2025 |
||||
Trade and Other Payables |
4,021 |
- |
- |
4,021 |
Lease Liabilities |
125 |
- |
- |
125 |
Between |
After more |
|||
Within 1 year |
1 and 5 years |
than 5 years |
Total |
|
£ 000 |
£ 000 |
£ 000 |
£ 000 |
|
31 December 2024 |
||||
Trade and Other Payables |
6,576 |
- |
- |
6,576 |
Lease Liabilities |
167 |
125 |
- |
292 |
2025 |
2024 |
|
£ 000 |
£ 000 |
|
Key Management Compensation |
||
Salaries and Other Short-term Employee Benefits |
2,711 |
2,175 |
Other Long-term Benefits |
26 |
26 |
Share-based Payment |
2,310 |
1,971 |
5,047 |
4,172 |
2025 | 2024 | |
£ 000 | £ 000 | |
Operating Profit/(Loss) | (3,790) | (3,223) |
Depreciation and Amortisation Expense | 357 | 289 |
Share-based Payments (1) | 4,331 | 3,150 |
Expansion Costs (2) | - | 222 |
Adjusted EBITDA | 898 | 438 |
2025 | 2024 | |
£ 000 | £ 000 | |
Operating Profit/(Loss) (1) | 1,017 | (1,050) |
Depreciation and Amortisation Expense | 339 | 286 |
Share-based Payments (2) | 4,085 | 3,067 |
Expansion Costs (3) | - | 54 |
UK Adjusted EBITDA | 5,441 | 2,357 |
2025 | 2024 | |
£ 000 | £ 000 | |
Operating Profit/(Loss) (1) | (4,810) | (2,181) |
Depreciation and Amortisation Expense | 18 | 3 |
Share-based Payments (2) | 246 | 83 |
Expansion Costs (3) | - | 168 |
US Adjusted EBITDA | (4,546) | (1,927) |
2025 | 2024 | ||
Note | £ 000 | £ 000 | |
Assets | |||
Non-current Assets | |||
Investment in Subsidiaries | 2 | 373,050 | 364,396 |
Current Assets | |||
Other Receivables | 4 | 64 | 8 |
Cash and Cash Equivalents | 14,171 | 19,451 | |
14,235 | 19,459 | ||
Total Assets | 387,285 | 383,855 | |
Equity and Liabilities | |||
Equity | |||
Share Capital | 8 | 238 | 236 |
Share Premium | 9 | 72,445 | 72,445 |
Share-based Payment Reserve | 9 | 14,885 | 10,554 |
Retained Earnings | 9 | 299,635 | 299,925 |
Total Equity | 387,203 | 383,160 | |
Current Liabilities | |||
Trade and Other Payables | 5 | 82 | 695 |
Total Liabilities | 82 | 695 | |
Total Equity and Liabilities | 387,285 | 383,855 | |
The Company Loss for the period is £290,000 |
Share-based |
||||||
Share Capital |
Share Premium |
Payment Reserve |
Retained Earnings |
Total |
||
Note |
£ 000 |
£ 000 |
£ 000 |
£ 000 |
£ 000 |
|
At 1 January 2024 |
224 |
53,218 |
7,404 |
300,719 |
361,565 |
|
Total Comprehensive Profit/(Loss) |
- |
- |
- |
(793) |
(793) |
|
Share-based Payment Transactions |
- |
- |
3,150 |
- |
3,150 |
|
Issue of Share Capital |
8 |
11 |
19,989 |
- |
- |
20,000 |
Transaction Costs on Issue of Share Capital |
8 |
- |
(762) |
- |
- |
(762) |
Exercise of Share Options |
8 |
1 |
- |
- |
(1) |
- |
At 31 December 2024 |
236 |
72,445 |
10,554 |
299,925 |
383,160 |
|
At 1 January 2025 |
236 |
72,445 |
10,554 |
299,925 |
383,160 |
|
Total Comprehensive Profit/(Loss) |
- |
- |
- |
(290) |
(290) |
|
Share-based Payment Transactions |
- |
- |
4,331 |
- |
4,331 |
|
Exercise of Share Options |
8 |
2 |
- |
- |
- |
2 |
At 31 December 2025 |
238 |
72,445 |
14,885 |
299,635 |
387,203 |
2025 |
2024 |
|
£ 000 |
£ 000 |
|
As at 1 January |
364,396 |
359,253 |
Additions |
8,654 |
5,143 |
As at 31 December |
373,050 |
364,396 |
Proportion of | |||
ownership interest and | |||
Name of Subsidiary | Principal activity | Registered office | voting rights held |
| PensionBee Limited | Retirement savings | 209 Blackfriars Road | |
provider | SE1 8NL | 100% | |
| PensionBee Inc. | Retirement savings | 85 Broad Street | |
provider | New York NY 10004 | 100% | |
| PensionBee Trustees | Trustee to | 209 Blackfriars Road | |
Limited | PensionBee Personal | SE1 8NL | 100% |
Pension Trust |
2025 | 2024 | |
£ 000 | £ 000 | |
Other Receivables | 64 | 8 |
64 | 8 |
2025 | 2024 | |
£ 000 | £ 000 | |
Accrued Expenses | 45 | 115 |
Amounts due to Subsidiary | 37 | 580 |
82 | 695 |
2025 | 2024 | |||
No. 000 | £ 000 | No. 000 | £ 000 | |
At 1 January | 236,122 | 236 | 223,963 | 224 |
Shares Issued | 1,786 | 2 | 12,159 | 12 |
At 31 December | 237,908 | 238 | 236,122 | 236 |