| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| Note | £’Million | £’Million | |
| Fee and commission income | 4 | ||
| Expenses | 5, 18 | ( | ( |
| Investment return | 6 | ( | |
| Movement in investment contract benefits | 6 | ( | |
| Insurance revenue | 7 | ||
| Insurance service expenses | 8 | ( | ( |
| Net reinsurance expense | ( | ( | |
| Insurance service result | ( | ||
| Net insurance finance (expense)/income | ( | ||
| Other finance income | 9 | ||
Profit before tax | 3 | ||
Tax attributable to policyholders’ returns | 10 | ( | |
(Loss)/profit before tax attributable to shareholders’ returns | ( | ||
Total tax (charge)/credit | 10 | ( | |
Less: tax attributable to policyholders’ returns | 10 | ( | |
Tax attributable to shareholders’ returns | 10 | ( | ( |
(Loss)/profit and total comprehensive income for the year | ( | ||
Profit attributable to non-controlling interests | |||
(Loss)/profit attributable to equity shareholders | ( | ||
(Loss)/profit and total comprehensive income for the year | ( | ||
Note | Pence | Pence | |
Basic earnings per share | 23 | ( | |
Diluted earnings per share | 23 | ( |
| Equity attributable to owners of the Parent Company | Non- | ||||||||
| Share | Share | Shares in | Misc. | Retained | controlling | Total | |||
| capital | premium | trust reserve | reserves | earnings | Total | interests | equity | ||
| Note | £’Million | £’Million | £’Million | £’Million | £’Million | £’Million | £’Million | £’Million | |
At 1 January 2022 | ( | ||||||||
| Impact of the adoption | |||||||||
| of IFRS 17 | |||||||||
At 1 January 2022 (restated) | ( | ||||||||
Profit and total comprehensive income for the year | |||||||||
Dividends | 23 | ( | ( | ( | ( | ||||
Issue of share capital | 23 | ||||||||
Exercise of options | 23 | ||||||||
Consideration paid for own shares | ( | ( | ( | ||||||
Shares sold during the year | ( | ||||||||
Retained earnings credit in respect of share option charges | |||||||||
| Non-controlling interests arising | |||||||||
| on the part-disposal | |||||||||
of subsidiaries | |||||||||
| At 31 December 2022 | ( | ||||||||
| (Loss)/profit and total | |||||||||
| comprehensive income | |||||||||
for the year | ( | ( | ( | ||||||
Dividends | 23 | ( | ( | ( | ( | ||||
Exercise of options | 23 | ||||||||
Consideration paid for own shares | ( | ( | ( | ||||||
Shares sold during the year | ( | ||||||||
Retained earnings credit in respect of share option charges | |||||||||
| Retained earnings debit arising | |||||||||
on disposal of subsidiary | ( | ( | ( | ||||||
At 31 December 2023 | ( |
| As at | As at | ||
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| Note | £’Million | £’Million | |
| Assets | |||
Goodwill | 11 | ||
| Deferred acquisition costs | 11 | ||
| Intangible assets | |||
– Purchased value of in-force business | 11 | ||
– Computer software | 11 | ||
Property and equipment, including leased assets | 12 | ||
| Deferred tax assets | 10 | ||
Investment in associates | 26 | ||
| Reinsurance assets | 17 | ||
| Other receivables | 15 | ||
Income tax assets | |||
| Investments | |||
– Investment property | 14 | ||
– Equities | 14 | ||
– Fixed income securities | 14 | ||
– Investment in Collective Investment Schemes | 14 | ||
– Derivative financial instruments | 14 | ||
Cash and cash equivalents | 14 | ||
Total assets | |||
| Liabilities | |||
Borrowings | 19 | ||
Deferred tax liabilities | 10 | ||
| Insurance contract liabilities | 17 | ||
Deferred income | 11 | ||
Other provisions | 18 | ||
| Other payables | 16 | ||
Investment contract benefits | 14 | ||
Derivative financial instruments | 14 | ||
Net asset value attributable to unit holders | 14 | ||
Income tax liabilities | |||
Total liabilities | |||
Net assets | |||
| Shareholders’ equity | |||
Share capital | 23 | ||
Share premium | |||
Shares in trust reserve | ( | ( | |
Miscellaneous reserves | |||
Retained earnings | |||
Equity attributable to owners of the Parent Company | |||
Non-controlling interests | |||
Total equity | |||
Pence | Pence | ||
Net assets per share |
| Year ended | Year ended | |||
| 31 December | 31 December | |||
| 2023 | 2022 | |||
| Note | £’Million | £’Million | ||
| Cash flows from operating activities | ||||
| Cash generated/(used in) from operations | 21 | ( | ||
Interest received | ||||
Interest paid | ( | ( | ||
Income taxes paid | 10 | ( | ( | |
Contingent consideration paid | ( | ( | ||
Net cash inflow/(outflow) from operating activities 1 | ( | |||
| Cash flows from investing activities | ||||
Payments for property and equipment | 12 | ( | ( | |
Payment of software development costs | 11 | ( | ( | |
Payments for acquisition of subsidiaries and other business combinations, net of cash acquired | ( | ( | ||
Payments for associates | ( | |||
Proceeds from sale of shares in subsidiaries and other business combinations, net of cash disposed | ||||
Net cash outflow from investing activities 1 | ( | ( | ||
| Cash flows from financing activities | ||||
Proceeds from the issue of share capital and exercise of options | ||||
Consideration paid for own shares | ( | ( | ||
Proceeds from borrowings | 19 | |||
Repayment of borrowings | 19 | ( | ( | |
Principal elements of lease payments | 13 | ( | ( | |
Dividends paid to Company’s shareholders | 23 | ( | ( | |
Dividends paid to non-controlling interests in subsidiaries | ( | ( | ||
Net cash outflow from financing activities | ( | ( | ||
Net decrease in cash and cash equivalents | ( | ( | ||
Cash and cash equivalents at 1 January | 14 | |||
Effects of exchange rate changes on cash and cash equivalents | ( | |||
Cash and cash equivalents at 31 December | 14 | |||
1 | Restated to reclassify Proceeds from sale of financial assets held at amortised cost from net cash flows from investing activities to net cash flows |
| Restated | |||||
| Year ended | (Decrease)/increase | year ended | |||
| 31 December | 31 December | ||||
| 2022 | Adj 1 | Adj 2 | Adj 3 | 2022 | |
£’Million | £’Million | £’Million | £’Million | £’Million | |
Insurance premium income | 33.7 | (33.7) | – | – | – |
Less premiums ceded to reinsurers | (23.3) | 23.3 | – | – | – |
Net insurance premium income | 10.4 | (10.4) | – | – | – |
Fee and commission income | 1,954.2 | – | (24.6) | – | 1,929.6 |
Investment return | (13,771.9) | 41.6 | – | (27.6) | (13,757.9) |
Net expense | (11,807.3) | 31.2 | (24.6) | (27.6) | (11,828.3) |
| Policy claims and benefits | |||||
– Gross amount | (48.0) | 48.0 | – | – | – |
– Reinsurers’ share | 14.6 | (14.6) | – | – | – |
Net policyholder claims and benefits incurred | (33.4) | 33.4 | – | – | – |
| Change in insurance contract liabilities | |||||
– Gross amount | 88.8 | (88.8) | – | – | – |
– Reinsurers’ share | (16.0) | 16.0 | – | – | – |
Net change in insurance contract liabilities | 72.8 | (72.8) | – | – | – |
Movement in investment contract benefits | 13,734.8 | – | 24.6 | – | 13,759.4 |
Expenses | (1,966.2) | 4.5 | – | 12.5 | (1,949.2) |
Insurance revenue | – | 26.5 | – | – | 26.5 |
Insurance service expenses | – | (13.5) | – | – | (13.5) |
Net reinsurance expense | – | (9.6) | – | – | (9.6) |
Net insurance finance income | – | 2.4 | – | – | 2.4 |
Other finance income | – | – | – | 15.1 | 15.1 |
Profit before tax | 0.7 | 2.1 | – | – | 2.8 |
Tax attributable to policyholders’ returns | 501.1 | – | – | – | 501.1 |
Profit before tax attributable to shareholders’ returns | 501.8 | 2.1 | – | – | 503.9 |
Total tax credit | 404.7 | (0.3) | – | – | 404.4 |
Less: tax attributable to policyholders’ returns | (501.1) | – | – | – | (501.1) |
Tax attributable to shareholders’ returns | (96.4) | (0.3) | – | – | (96.7) |
Profit and total comprehensive income for the year | 405.4 | 1.8 | – | – | 407.2 |
Profit attributable to non-controlling interests | 0.4 | – | – | – | 0.4 |
Profit attributable to equity shareholders | 405.0 | 1.8 | – | – | 406.8 |
Profit and total comprehensive income for the year | 405.4 | 1.8 | – | – | 407.2 |
Pence | Pence | ||||
Basic earnings per share | 74.6 | 75.0 | |||
Diluted earnings per share | 73.9 | 74.3 |
| Equity attributable to owners | |||
| of the Parent Company | |||
| Retained | |||
earnings | Total | Total equity | |
| Increase | £’Million | £’Million | £’Million |
At 1 January 2022 | 9.6 | 9.6 | 9.6 |
Profit and total comprehensive income for the year | 1.8 | 1.8 | 1.8 |
At 31 December 2022 | 11.4 | 11.4 | 11.4 |
| (Decrease)/ | Restated | Restated | ||
| 31 December | increase | 31 December | 1 January | |
| 2022 | Adj 1 | 2022 | 2022 | |
£’Million | £’Million | £’Million | £’Million | |
| Assets | ||||
Deferred acquisition costs | 337.3 | (0.7) | 336.6 | 378.9 |
Deferred tax assets | 13.9 | (1.4) | 12.5 | 19.5 |
Reinsurance assets | 66.4 | (11.8) | 54.6 | 74.8 |
Other receivables | 2,982.8 | (5.6) | 2,977.2 | 2,913.1 |
Total assets | 151,705.0 | (19.5) | 151,685.5 | 155,710.6 |
| Liabilities | ||||
Insurance contract liabilities | 483.5 | (13.0) | 470.5 | 568.6 |
Other payables | 2,198.6 | (17.9) | 2,180.7 | 2,579.3 |
Total liabilities | 150,444.6 | (30.9) | 150,413.7 | 154,581.8 |
Net assets | 1,260.4 | 11.4 | 1,271.8 1,128.8 |
| Increase/ | Restated | ||
| 31 December | (decrease) | 31 December | |
| 2022 | Adj 4 | 2022 | |
£’Million | £’Million | £’Million | |
| Cash flows from operating activities | |||
Cash (used in)/generated from operations | (975.1) | 262.5 | (712.6) |
Net cash outflow from operating activities | (1,053.1) | 262.5 | (790.6) |
| Cash flows from investing activities | |||
Proceeds from sale of financial assets held at amortised cost | 262.5 | (262.5) | – |
Net cash inflow/(outflow) from investing activities | 232.5 | (262.5) | (30.0) |
| Restated | |
| 1 January | |
| 2022 | |
| £’Million | |
| Assets | |
Goodwill | 29.6 |
Deferred acquisition costs | 378.9 |
| Intangible assets | |
– Acquired value of in-force business | 14.4 |
– Computer software | 27.0 |
Property and equipment | 154.5 |
Deferred tax assets | 19.5 |
Investment in associates | 1.4 |
Reinsurance assets | 74.8 |
Other receivables | 2,913.1 |
| Investments | |
– Investment property | 1,568.5 |
– Equities | 106,782.3 |
– Fixed income securities | 29,305.9 |
– Investments in Collective Investment Schemes | 5,513.2 |
– Derivative financial instruments | 1,094.6 |
Cash and cash equivalents | 7,832.9 |
Total assets | 155,710.6 |
| Liabilities | |
Borrowings | 433.0 |
Deferred tax liabilities | 649.8 |
Insurance contract liabilities | 568.6 |
Deferred income | 562.6 |
Other provisions | 44.1 |
Other payables | 2,579.3 |
Investment contract benefits | 110,349.8 |
Derivative financial instruments | 1,019.5 |
Net asset value attributable to unit holders | 38,369.0 |
Income tax liabilities | 6.1 |
Total liabilities | 154,581.8 |
Net assets | 1,128.8 |
| Shareholders' equity | |
Share capital | 81.1 |
Share premium | 213.8 |
Treasury shares reserve | (8.5) |
Miscellaneous reserves | 2.5 |
Retained earnings | 839.9 |
Shareholders' equity | 1,128.8 |
Non-controlling interests | – |
Total equity | 1,128.8 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Underlying cash result after tax | 392.4 | 410.1 |
Equity-settled share-based payments | (5.4) | (20.5) |
Deferred tax impacts | (24.9) | (30.5) |
Ongoing Service Evidence provision | (323.7) | – |
Impact in the year of DAC/DIR/PVIF | 3.1 | (9.3) |
Impact of policyholder tax asymmetry (see Note 4) 1 | (44.4) | 50.6 |
| Other | (7.0) | 6.8 |
IFRS (loss)/profit after tax | (9.9) | 407.2 |
| Shareholder tax | 5.4 | 96.7 |
(Loss)/profit before tax attributable to shareholders’ returns | (4.5) | 503.9 |
Tax attributable to policyholder returns | 444.1 | (501.1) |
IFRS profit before tax | 439.6 | 2.8 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
EEV operating (loss)/profit before tax after exceptional items | (1,891.6) | 1,589.7 |
Investment return variance | 501.7 | (1,314.0) |
Economic assumption changes | 2.5 | 235.1 |
EEV (loss)/profit before tax | (1,387.4) | 510.8 |
| Adjustments to IFRS basis: | ||
Deduct: amortisation of purchased value of in-force business | (3.2) | (3.2) |
Movement of balance sheet life value of in-force business (net of tax) 1 | 2,769.6 | 105.6 |
Movement of balance sheet unit trust and DFM value of in-force business (net of tax) | 226.0 | (94.9) |
Movement of balance sheet other value of in-force business (net of tax) | (1,918.9) | – |
Tax on movement in value of in-force business | 309.4 | (14.4) |
(Loss)/profit before tax attributable to shareholders’ returns | (4.5) | 503.9 |
Tax attributable to policyholder returns | 444.1 | (501.1) |
IFRS profit before tax | 439.6 | 2.8 |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Investment | 35,990.0 | 33,290.0 |
Pension | 87,320.0 | 73,860.0 |
Unit trust/ISA and DFM | 44,890.0 | 41,220.0 |
Total FUM | 168,200.0 | 148,370.0 |
Exclude client and third-party holdings in non-consolidated unit trusts and DFM | (4,360.4) | (4,407.3) |
Other | 3,968.2 | 4,153.6 |
Gross assets held to cover unit liabilities | 167,807.8 | 148,116.3 |
| IFRS intangible assets | 399.6 | 476.9 |
Shareholder gross assets | 4,085.7 | 3,092.3 |
Total assets | 172,293.1 | 151,685.5 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Advice charges (post RDR) | 954.3 | 987.6 |
Third-party fee and commission income | 132.4 | 131.9 |
| Wealth management fees | 1,065.0 | 1,014.4 |
Investment management fees | 68.4 | 60.8 |
Fund tax deductions/(refunds) | 444.1 | (501.1) |
Policyholder tax asymmetry | (44.4) | 50.6 |
Discretionary fund management fees | 23.6 | 23.4 |
Fee and commission income before DIR amortisation | 2,643.4 | 1,767.6 |
Amortisation of DIR | 145.5 | 162.0 |
Total fee and commission income | 2,788.9 | 1,929.6 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Payments to Partners | 1,013.2 | 1,011.8 |
| Fees payable to the Company’s auditors and its associates: | ||
For the audit of the Company and Consolidated Financial Statements | 0.4 | 0.4 |
| For other services: | ||
– Audit of the Company’s subsidiaries (excluding unit trusts) | 0.9 | 0.6 |
– Audit of the Company’s unit trusts | 0.8 | 0.7 |
– Audit-related assurance services | 0.7 | 0.5 |
– Other assurance services | 0.2 | 0.1 |
Total fees payable to the Company’s auditors and its associates | 3.0 | 2.3 |
| Employee costs: | ||
Wages and salaries | 208.2 | 194.9 |
Social security costs | 21.8 | 22.3 |
Other pension costs | 18.2 | 15.9 |
Cost of employee share awards and options | 5.2 | 21.1 |
Total employee costs | 253.4 | 254.2 |
Average monthly number of persons employed by the Group during the year | 2,942 | 2,669 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| Attributable to unit-linked investment contract benefits: | £’Million | £’Million |
Rental income | 69.9 | 70.1 |
Loss on revaluation of investment properties | (44.9) | (244.5) |
Net investment return on financial instruments classified as fair value through profit and loss 1 | 13,013.4 | (9,416.3) |
13,038.4 | (9,590.7) | |
Income/(expense) attributable to third-party holdings in unit trusts | 3,092.5 | (4,168.7) |
Investment return on net assets held to cover unit liabilities | 16,130.9 | (13,759.4) |
Net investment return on financial instruments classified as fair value through profit and loss 2 | 60.2 | (8.2) |
| Net investment return on financial instruments held at amortised cost | 6.5 | 9.7 |
Investment return on shareholder assets | 66.7 | 1.5 |
Total investment return | 16,197.6 | (13,757.9) |
2023 | 2022 | |
£’Million | £’Million | |
Balance at 1 January | 106,964.7 | 110,349.8 |
Deposits | 11,842.3 | 12,194.6 |
Withdrawals | (7,459.6) | (5,645.1) |
Movement in unit-linked investment contract benefits | 13,038.4 | (9,590.7) |
Fees and other adjustments | (1,236.0) | (343.9) |
Balance at 31 December | 123,149.8 | 106,964.7 |
Current | 6,584.5 | 5,546.3 |
Non-current | 116,565.3 | 101,418.4 |
| Movement in unit liabilities | 123,149.8 | 106,964.7 |
Unit-linked investment contract benefits | 13,038.4 | (9,590.7) |
Third-party unit trust holdings | 3,092.5 | (4,168.7) |
Movement in investment contract benefits in the Consolidated Statement of Comprehensive Income | 16,130.9 | (13,759.4) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| Amounts relating to changes in liabilities for remaining coverage | £’Million | £’Million |
– Expected incurred claims and other insurance service expenses | 23.3 | 24.5 |
– Change in risk adjustment for non-financial risk for risk expired | 0.7 | 0.7 |
– CSM recognised for services provided | 1.3 | 1.3 |
Total insurance revenue | 25.3 | 26.5 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| Amounts relating to changes in liabilities for remaining coverage | £’Million | £’Million |
– Incurred claims and other insurance service expenses | (24.5) | (13.5) |
Total insurance services expenses | (24.5) | (13.5) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Interest received on cash and cash equivalents | 17.8 | 5.2 |
Interest received on business loans to Partners | 31.0 | 22.3 |
Finance income | 48.8 | 27.5 |
Interest paid on external borrowings | (13.9) | (9.4) |
Interest paid on lease liabilities | (3.4) | (3.0) |
Finance costs | (17.3) | (12.4) |
Other finance income | 31.5 | 15.1 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
| Current tax | ||
| UK corporation tax | ||
– Current year charge | 222.8 | 66.0 |
– Adjustment in respect of prior year | (0.5) | 3.5 |
| Overseas taxes | ||
– Current year charge | 2.9 | 10.2 |
– Adjustment in respect of prior year | 0.1 | – |
| Deferred tax | 225.3 | 79.7 |
Unrealised capital gains/(losses) in unit-linked funds | 243.4 | (504.0) |
| Unrelieved expenses | ||
– Additional expenses recognised in the year | – | (9.9) |
– Utilisation in the year | 11.3 | 11.4 |
| Capital losses | ||
– Revaluation in the year | – | 4.0 |
– Utilisation in the year | 2.2 | 25.2 |
– Adjustment in respect of prior year | (0.1) | (4.5) |
DAC, DIR and PVIF | (7.8) | (8.5) |
Share-based payments | 8.1 | 3.3 |
Renewal income assets | (1.4) | (3.0) |
Fixed asset timing differences | 2.6 | 1.0 |
UK trading losses | (36.1) | – |
| Other items | 1.8 | (1.2) |
Overseas losses | 0.3 | 0.1 |
Adjustment in respect of prior year | (0.1) | 2.0 |
224.2 | (484.1) | |
Total tax charge/(credit) for the year | 449.5 | (404.4) |
| Attributable to: | ||
– policyholders | 444.1 | (501.1) |
– shareholders | 5.4 | 96.7 |
449.5 | (404.4) |
| Year ended | Year ended | |||
| 31 December | 31 December | |||
| 2023 | 2022 | |||
£’Million | £’Million | |||
| Profit before tax | 439.6 | 2.8 | ||
Tax attributable to policyholders’ returns | (444.1) | 501.1 | ||
(Loss)/profit before tax attributable to shareholders’ returns | (4.5) | 503.9 | ||
Shareholder tax (credit)/charge at corporate tax rate of 23.5% (2022: 19%) | (1.1) | 23.5% | 95.7 | 19.0% |
| Adjustments: | ||||
Lower rates of corporation tax in overseas subsidiaries | (1.8) | 39.4% | (1.3) | (0.3%) |
Expected shareholder tax | (2.9) | 62.9% | 94.4 | 18.7% |
| Effects of: | ||||
Non-taxable income | (2.5) | (1.5) | ||
Revaluation of historic capital losses in the Group | – | 4.0 | ||
| Adjustment in respect of prior year | ||||
– Current tax | 1.0 | (3.8) | ||
– Deferred tax | (0.2) | (2.5) | ||
| Differences in accounting and tax bases in relation to employee | ||||
share schemes | 0.3 | 2.5 | ||
Impact of difference in tax rates between current and deferred tax | (2.3) | (3.0) | ||
Disallowable expenses | 4.3 | 5.6 | ||
Provision for future liabilities | 5.1 | 0.5 | ||
Tax losses not recognised | 1.9 | 2.2 | ||
| Other | 0.7 | (1.7) | ||
8.3 | (182.9%) | 2.3 | 0.5% | |
Shareholder tax charge | 5.4 | (120.0%) | 96.7 | 19.2% |
Policyholder tax charge/(credit) | 444.1 | (501.1) | ||
Total tax charge/(credit) for the year | 449.5 | (404.4) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Current tax charge for the year | 225.3 | 79.7 |
Refunds due to be received in future years in respect of current year | 1.7 | 39.5 |
(Refunds received)/payments made in current year in respect of prior years | (39.7) | 1.6 |
Other | (7.9) | 0.3 |
Tax paid | 179.4 | 121.1 |
| Tax paid can be analysed as: | ||
– Taxes paid in UK | 156.4 | 110.1 |
– Taxes paid in overseas jurisdictions | 6.2 | 3.9 |
– Withholding taxes suffered on investment income received | 16.8 | 7.1 |
Total | 179.4 | 121.1 |
| Credit/(charge) to | |||||||
| the Statement of | Expected | ||||||
| Comprehensive Income | utilisation period | ||||||
| As at | Utilised and | Reanalysis to | As at | As at | |||
| 1 January | created in | Total credit/ | Impact of | deferred tax | 31 December | 31 December | |
| 2023 | year | (charge) | acquisitions | liabilities | 2023 | 2023 | |
£’Million | £’Million | £’Million | £’Million | £’Million | £’Million | ||
Deferred acquisition costs (DAC) | (20.4) | 1.8 | 1.8 | – | – | (18.6) | 14 years |
Deferred income (DIR) | 37.7 | (2.6) | (2.6) | – | – | 35.1 | 14 years |
Fixed asset temporary differences | 3.9 | (2.6) | (2.6) | – | – | 1.3 | 6 years |
Renewal income assets | (20.7) | 1.5 | 1.5 | (0.7) | – | (19.9) | 20 years |
Share-based payments | 12.9 | (8.1) | (8.1) | – | – | 4.8 | 3 years |
UK trading losses | – | 36.1 | 36.1 | – | – | 36.1 | 1 years |
| Other temporary differences | (0.9) | (2.3) | (2.3) | 0.9 | – | (2.3) | – |
Total | 12.5 | 23.8 | 23.8 | 0.2 | – | 36.5 | |
| (Charge)/credit to | |||||||
| the Statement of | Expected | ||||||
| Comprehensive Income | utilisation period | ||||||
| As at | Utilised and | Total | Reanalysis to | As at | As at | ||
| 1 January | created in | (charge)/ | Impact of | deferred tax | 31 December | 31 December | |
| 2022 | year | credit | acquisitions | liabilities | 2022 | 2022 | |
£’Million | £’Million | £’Million | £’Million | £’Million | £’Million | ||
Deferred acquisition costs (DAC) | (21.6) | 1.2 | 1.2 | – | – | (20.4) | 14 years |
Deferred Income (DIR) | 37.8 | (0.1) | (0.1) | – | – | 37.7 | 14 years |
Fixed asset temporary differences | 7.8 | (3.9) | (3.9) | – | – | 3.9 | 6 years |
Renewal income assets | (19.4) | 3.1 | 3.1 | (4.4) | – | (20.7) | 20 years |
Share-based payments | 16.2 | (3.3) | (3.3) | – | – | 12.9 | 3 years |
| Other temporary differences | (1.3) | 0.9 | 0.9 | – | (0.5) | (0.9) | – |
Total | 19.5 | (2.1) | (2.1) | (4.4) | (0.5) | 12.5 |
| Charge/(credit) to the statement | Expected | |||||||
| of Comprehensive Income | Reanalysis | utilisation period | ||||||
| As at | Utilised and | Total | Impact of | from | As at | As at | ||
| 1 January | created in | charge/ | tax rate | Impact of | deferred tax | 31 December | 31 December | |
| 2023 | year | (credit) | change | acquisitions | assets | 2023 | 2023 | |
£’Million | £’Million | £’Million | £’Million | £’Million | £’Million | £’Million | ||
| Capital losses | ||||||||
(available for future relief) | (2.1) | 2.1 | 2.1 | – | – | – | – | – |
Deferred acquisition costs (DAC) | 20.2 | (7.9) | (7.9) | – | – | – | 12.3 | 14 years |
| Purchased value of in-force | ||||||||
business (PVIF) | 2.8 | (0.8) | (0.8) | – | – | – | 2.0 | 2 years |
Unrealised capital gains on life insurance (BLAGAB) assets | ||||||||
backing unit liabilities | 180.1 | 243.3 | 243.3 | – | – | – | 423.4 | 6 years |
| Unrelieved expenses on life | ||||||||
insurance business | (37.5) | 11.3 | 11.3 | – | – | – | (26.2) | 5 years |
Other temporary differences | (0.6) | 0.1 | 0.1 | – | 0.7 | – | 0.2 | – |
Total | 162.9 | 248.1 | 248.1 | – | 0.7 | – | 411.7 | |
| Charge/(credit) to the statement | Expected | |||||||
| of Comprehensive Income | Reanalysis | utilisation period | ||||||
| As at | Utilised and | Total | Impact of | from | As at | As at | ||
| 1 January | created in | charge/ | tax rate | Impact of | deferred tax | 31 December | 31 December | |
| 2022 | year | (credit) | change | acquisitions | assets | 2022 | 2022 | |
£’Million | £’Million | £’Million | £’Million | £’Million | £’Million | £’Million | ||
| Capital losses | ||||||||
(available for future relief) | (26.8) | 20.7 | 24.7 | 4.0 | – | – | (2.1) | 1 year |
Deferred acquisition costs (DAC) | 28.0 | (7.8) | (7.8) | – | – | – | 20.2 | 14 years |
| Purchased value of in-force | ||||||||
business (PVIF) | 3.4 | (0.6) | (0.6) | – | – | – | 2.8 | 3 years |
Unrealised capital gains on life insurance (BLAGAB) assets | ||||||||
backing unit liabilities | 684.1 | (504.0) | (504.0) | – | – | – | 180.1 | 6 years |
| Unrelieved expenses on life | ||||||||
insurance business | (39.1) | 1.6 | 1.6 | – | – | – | (37.5) | 6 years |
Other temporary differences | 0.2 | (0.3) | (0.3) | – | – | (0.5) | (0.6) | – |
Total | 649.8 | (490.4) | (486.4) | 4.0 | – | (0.5) | 162.9 | |
| Computer | |||||
| Purchased | software and | ||||
| value of | other specific | ||||
| in-force | software | ||||
| Goodwill | business | developments | DAC | DIR | |
£’Million | £’Million | £’Million | £’Million | £’Million | |
| Cost | |||||
| At 1 January 2022 | 31.1 | 73.4 | 55.3 | 1,143.5 | (1,599.1) |
| Additions | 5.5 | – | 16.1 | 37.2 | (129.8) |
| Disposals | – | – | (0.5) | (130.1) | 93.9 |
At 31 December 2022 | 36.6 | 73.4 | 70.9 | 1,050.6 | (1,635.0) |
Additions | – | – | 10.9 | 39.9 | (106.6) |
Disposals | – | – | (16.2) | (144.7) | 105.3 |
At 31 December 2023 | 36.6 | 73.4 | 65.6 | 945.8 | (1,636.3) |
| Accumulated amortisation and impairment | |||||
At 1 January 2022 | 1.5 | 59.0 | 28.3 | 764.6 | (1,036.5) |
| Charge for the year | 1.5 | 3.2 | 9.8 | 79.5 | (162.0) |
| Eliminated on disposal | – | – | (0.5) | (130.1) | 93.9 |
At 31 December 2022 | 3.0 | 62.2 | 37.6 | 714.0 | (1,104.6) |
Charge for the year | – | 3.2 | 15.4 | 72.1 | (145.5) |
Eliminated on disposal | – | – | (15.4) | (144.7) | 105.3 |
At 31 December 2023 | 3.0 | 65.4 | 37.6 | 641.4 | (1,144.8) |
| Carrying value | |||||
At 1 January 2022 | 29.6 | 14.4 | 27.0 | 378.9 | (562.6) |
At 31 December 2022 | 33.6 | 11.2 | 33.3 | 336.6 | (530.4) |
At 31 December 2023 | 33.6 | 8.0 | 28.0 | 304.4 | (491.5) |
Current | – | 3.2 | 5.3 | 63.3 | (137.0) |
Non-current | 33.6 | 4.8 | 22.7 | 241.1 | (354.5) |
| Outstanding amortisation period | 33.6 | 8.0 | 28.0 | 304.4 | (491.5) |
At 31 December 2022 | N/A | 3 years | 5 years | 14 years | 6 to 14 years |
At 31 December 2023 | N/A | 2 years | 5 years | 14 years | 6 to 14 years |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Edwards Wealth Ltd (formerly JEWM Ltd) | 4.8 | 4.8 |
Lewington Wealth Management Limited | 0.5 | 0.5 |
Policy Services companies | 7.7 | 7.7 |
Rowan Dartington companies | 1.8 | 1.8 |
SJP Asia companies | 10.1 | 10.1 |
Technical Connection Limited | 3.7 | 3.7 |
Thompson Private Clients Limited | 0.7 | 0.7 |
Willson Grange businesses | 4.3 | 4.3 |
Total goodwill | 33.6 | 33.6 |
| Fixtures, fittings | ||||
| and office | Computer | Leased assets: | ||
| equipment | equipment | properties | Total | |
£’Million | £’Million | £’Million | £’Million | |
| Cost | ||||
At 1 January 2022 | 56.1 | 6.7 | 158.6 | 221.4 |
Additions | 2.0 | 2.0 | 9.8 | 13.8 |
Acquisition of subsidiary | – | – | 0.2 | 0.2 |
Disposals | (1.9) | (0.1) | (0.6) | (2.6) |
At 31 December 2022 | 56.2 | 8.6 | 168.0 | 232.8 |
Additions | 9.7 | 1.5 | 24.4 | 35.6 |
Revaluations | – | – | (2.3) | (2.3) |
Acquisition of subsidiary | 0.3 | 0.1 | 0.3 | 0.7 |
Disposals | (2.3) | (0.2) | (9.5) | (12.0) |
At 31 December 2023 | 63.9 | 10.0 | 180.9 | 254.8 |
| Accumulated depreciation | ||||
At 1 January 2022 | 23.9 | 4.7 | 38.3 | 66.9 |
Charge for the year | 5.2 | 1.3 | 15.2 | 21.7 |
Acquisition of subsidiary | – | – | 0.2 | 0.2 |
Eliminated on disposal | (1.5) | (0.1) | (0.1) | (1.7) |
At 31 December 2022 | 27.6 | 5.9 | 53.6 | 87.1 |
Charge for the year | 5.9 | 1.7 | 16.4 | 24.0 |
Acquisition of subsidiary | 0.3 | – | – | 0.3 |
Eliminated on disposal | (2.0) | (0.1) | (7.6) | (9.7) |
At 31 December 2023 | 31.8 | 7.5 | 62.4 | 101.7 |
| Net book value | ||||
At 1 January 2022 | 32.2 | 2.0 | 120.3 | 154.5 |
At 31 December 2022 | 28.6 | 2.7 | 114.4 | 145.7 |
At 31 December 2023 | 32.1 | 2.5 | 118.5 | 153.1 |
| Depreciation period (estimated useful life) | ||||
At 31 December 2022 | 5 to 15 years | 3 years | 1 to 19 years | |
At 31 December 2023 | 5 to 15 years | 3 years | 1 to 19 years |
| 31 December | 31 December | |
| 2023 | 2022 | |
| Within the property and equipment balance – refer to Note 12 | £’Million | £’Million |
Leased assets: properties | 118.5 | 114.4 |
| Within the other payables balance – refer to Note 16 | ||
Lease liabilities: properties | 120.5 | 116.6 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Depreciation charge for leased assets: properties | 16.4 | 15.2 |
Interest expense on lease liabilities: properties | 3.4 | 3.0 |
Lease expense relating to short-term leases | 0.4 | 0.2 |
Lease expense relating to low-value assets | 2.1 | 1.4 |
Total lease expense for the year | 22.3 | 19.8 |
Total cash outflow for leases during the year | 17.6 | 16.8 |
2023 | 2022 | |
£’Million | £’Million | |
Balance at 1 January | 116.6 | 124.1 |
Additions | 19.1 | 6.3 |
Disposals | (1.0) | – |
Interest charged | 3.4 | 3.0 |
Lease payments made | (17.6) | (16.8) |
Balance at 31 December | 120.5 | 116.6 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Interest payments | 3.4 | 3.0 |
Principal lease payments | 14.2 | 13.8 |
Lease payments made | 17.6 | 16.8 |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
| Assets | ||
Investment property | 1,110.3 | 1,294.5 |
Equities | 116,761.5 | 103,536.0 |
Fixed income securities | 27,236.5 | 27,544.8 |
Investment in Collective Investment Schemes | 12,513.1 | 4,463.7 |
Cash and cash equivalents | 5,918.9 | 6,179.5 |
Other receivables | 846.9 | 1,604.8 |
Derivative financial instruments | 3,420.6 | 3,493.0 |
Total assets | 167,807.8 | 148,116.3 |
| Liabilities | ||
Other payables | 613.3 | 842.0 |
Derivative financial instruments | 3,073.0 | 3,266.3 |
Total liabilities | 3,686.3 | 4,108.3 |
Net assets held to cover linked liabilities | 164,121.5 | 144,008.0 |
Investment contract benefits | 123,149.8 | 106,964.7 |
Net asset value attributable to unit holders | 40,536.5 | 36,628.4 |
Unit-linked insurance contract liabilities | 435.2 | 414.9 |
Net unit-linked liabilities | 164,121.5 | 144,008.0 |
2023 | 2022 | |
£’Million | £’Million | |
Balance at 1 January | 1,294.5 | 1,568.5 |
Capitalised expenditure on existing properties | 10.1 | 23.6 |
Disposals | (149.4) | (53.1) |
Changes in fair value | (44.9) | (244.5) |
Balance at 31 December | 1,110.3 | 1,294.5 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Rental income | 69.9 | 70.1 |
Direct operating expenses | 5.0 | 5.2 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| Undiscounted contractual rental income to be received in: | £’Million | £’Million |
Year 1 | 64.6 | 70.1 |
Year 2 | 58.2 | 67.6 |
Year 3 | 52.3 | 59.1 |
Year 4 | 47.2 | 52.3 |
Year 5 | 41.8 | 46.5 |
Year 6 onwards | 235.6 | 268.6 |
Total undiscounted contractual rental income to be received | 499.7 | 564.2 |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Cash and cash equivalents not held to cover unit liabilities | 285.4 | 253.3 |
Balances held to cover unit liabilities | 5,918.9 | 6,179.5 |
Total cash and cash equivalents | 6,204.3 | 6,432.8 |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Receivables in relation to unit liabilities excluding policyholder interests 1 | 956.0 | 440.5 |
Other receivables in relation to insurance and unit trust business 2 | 151.9 | 75.8 |
Operational readiness prepayment | 283.5 | 278.3 |
Advanced payments to Partners | 127.4 | 83.8 |
Other prepayments and accrued income 1 | 37.9 | 40.8 |
Business loans to Partners | 408.0 | 315.6 |
Renewal income assets | 138.3 | 115.5 |
Miscellaneous | 44.3 | 18.9 |
Total other receivables on the Solvency II Net Assets Balance Sheet | 2,147.3 | 1,369.2 |
Policyholder interests in other receivables (see Note 14) | 846.9 | 1,604.8 |
Other | 3.2 | 3.2 |
Total other receivables | 2,997.4 | 2,977.2 |
Current | 2,243.8 | 2,357.4 |
Non-current | 753.6 | 619.8 |
2,997.4 | 2,977.2 |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Business loans to Partners directly funded by the Group | 340.8 | 315.6 |
Securitised business loans to Partners | 67.2 | – |
Total business loans to Partners | 408.0 | 315.6 |
| Stage 2: | Stage 3: | |||
| Stage 1: | under- | non- | ||
| performing | performing | performing | Total | |
£’Million | £’Million | £’Million | £’Million | |
Gross balance at 1 January 2023 | 297.1 | 17.7 | 4.6 | 319.4 |
| Business loans to Partners classification changes: | ||||
– Transfer to underperforming | (11.9) | 11.9 | – | – |
– Transfer to non-performing | (3.2) | (0.2) | 3.4 | – |
– Transfer to performing | 4.2 | (3.5) | (0.7) | – |
New lending activity during the year | 195.0 | 16.9 | 0.7 | 212.6 |
Interest charged during the year | 26.2 | 3.1 | 0.8 | 30.1 |
Repayment activity during the year | (147.7) | (1.3) | (0.3) | (149.3) |
Gross balance at 31 December 2023 | 359.7 | 44.6 | 8.5 | 412.8 |
| Stage 2: | Stage 3: | |||
| Stage 1: | under- | non- | ||
| performing | performing | performing | Total | |
£’Million | £’Million | £’Million | £’Million | |
Gross balance at 1 January 2022 | 500.5 | 21.0 | 4.1 | 525.6 |
| Business loans to Partners classification changes: | ||||
– Transfer to underperforming | (4.8) | 4.8 | – | – |
– Transfer to non-performing | (0.5) | (0.9) | 1.4 | – |
– Transfer to performing | 5.2 | (5.2) | – | – |
Sale to a third party during the year | (262.5) | – | – | (262.5) |
New lending activity during the year | 216.6 | 2.1 | 0.4 | 219.1 |
Interest charged during the year | 20.6 | 0.9 | 0.2 | 21.7 |
Repayment activity during the year | (178.0) | (5.0) | (1.5) | (184.5) |
Gross balance at 31 December 2022 | 297.1 | 17.7 | 4.6 | 319.4 |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Gross business loans to Partners | 412.8 | 319.4 |
Provision | (4.8) | (3.8) |
Net business loans to Partners | 408.0 | 315.6 |
2023 | 2022 | |
£’Million | £’Million | |
Balance at 1 January | 115.5 | 102.5 |
Additions | 32.0 | 36.1 |
Disposals | (2.1) | (7.8) |
Revaluation | (7.1) | (15.3) |
Balance at 31 December | 138.3 | 115.5 |
| 31 December | 31 December | |
| 2023 | 2022 | |
Lapse rate – SJP Partner renewal income 1 | 5.0% to 15.0% | 5.0% to 15.0% |
| Lapse rate – non-SJP renewal income | 6.5% to 25.0% | 15.0% to 25.0% |
Discount rate | 11.8% | 12.0% to 13.7% |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
| Payables in relation to unit liabilities excluding policyholder interests | 437.1 | 326.2 |
| Other payables in relation to insurance and unit trust business | 738.6 | 399.9 |
Accrual for ongoing advice fees | 150.0 | 133.2 |
Other accruals | 101.1 | 105.8 |
Contract payment | 84.2 | 95.8 |
Lease liabilities: properties (see Note 13) | 120.5 | 116.6 |
Other payables in relation to Partner payments | 75.1 | 74.8 |
Miscellaneous | 50.4 | 67.3 |
Total other payables on the Solvency II Net Assets Balance Sheet | 1,757.0 | 1,319.6 |
Policyholder interests in other payables (see Note 14) | 613.3 | 842.0 |
Other (see adjustment 2 on page 64) | 17.8 | 19.1 |
Total other payables | 2,388.1 | 2,180.7 |
| Current | 2,212.9 | 2,000.6 |
Non-current | 175.2 | 180.1 |
2,388.1 | 2,180.7 |
Risk | Description | Management |
| Underwriting | Failure to price appropriately | The Group ceased writing new protection business in April 2011 and the |
| for a risk, or the impact of | remaining UK insurance risk is substantially covered by quota share | |
| anti-selection. | reinsurance with a low level of retention. Experience is monitored regularly | |
| and for most business the premium or deduction rates can be reviewed. | ||
| Epidemic/ | An unusually large number of | Protection is provided through reinsurance. The Group has quota share |
| disaster | claims arising from a single | reinsurance on the UK insurance risk, with a low level of retention. |
| incident or event. | ||
| Expense | Administration costs exceed | Administration is outsourced and a tariff of costs is agreed. The contract |
| expense allowance. | is monitored regularly to rationalise costs incurred. Internal overhead | |
| expenses are monitored and closely managed. | ||
| Retention | Unexpected movement in | Retention of insurance contracts is closely monitored and unexpected |
| future profit due to more (or | experience is investigated. Retention experience has continued in line | |
| fewer) clients than anticipated | with assumptions. | |
| withdrawing their funds. |
| Liability for remaining coverage | Liability for | |||
| Excluding loss | Loss | claims | ||
| component | component | incurred | Total | |
£’Million | £’Million | £’Million | £’Million | |
Balance at 1 January 2023 | 452.6 | – | 17.9 | 470.5 |
Insurance revenue | (25.3) | – | – | (25.3) |
Insurance service expenses | 24.5 | – | – | 24.5 |
Finance expense from insurance contracts recognised in profit or loss | 2.8 | – | – | 2.8 |
Total changes in the Statement of Comprehensive Income | 2.0 | – | – | 2.0 |
| Investment components excluded from insurance revenue | ||||
and insurance service expenses | (3.6) | – | – | (3.6) |
Premiums received | (31.3) | – | – | (31.3) |
Claims and other insurance service expenses paid | 58.1 | – | 0.3 | 58.4 |
Total cash flows | 26.8 | – | 0.3 | 27.1 |
Balance at 31 December 2023 | 477.8 | – | 18.2 | 496.0 |
Current | 84.0 | |||
Non-current | 412.0 | |||
| 496.0 |
| Liability for remaining coverage | Liability | |||
| Excluding loss | Loss | for claims | ||
| component | component | incurred | Total | |
£’Million | £’Million | £’Million | £’Million | |
Balance at 1 January 2022 | 543.4 | – | 25.2 | 568.6 |
Insurance revenue | (26.5) | – | – | (26.5) |
Insurance service expenses | 13.5 | – | – | 13.5 |
Finance income from insurance contracts recognised in profit or loss | (17.3) | – | – | (17.3) |
Total changes in the Statement of Comprehensive Income | (30.3) | – | – | (30.3) |
Investment components excluded from insurance revenue and insurance service expenses | (76.2) | – | – | (76.2) |
Premiums received | (34.0) | – | – | (34.0) |
Claims and other insurance service expenses paid | 49.7 | – | (7.3) | 42.4 |
Total cash flows | 15.7 | – | (7.3) | 8.4 |
Balance at 31 December 2022 | 452.6 | – | 17.9 | 470.5 |
Current | 81.8 | |||
Non-current | 388.7 | |||
| 470.5 |
| Estimates of | Risk | |||
| present value | adjustment for | |||
| of future cash | non-financial | |||
| flows | risk | CSM | Total | |
£’Million | £’Million | £’Million | £’Million | |
Balance at 1 January 2023 | 439.0 | 5.8 | 7.8 | 452.6 |
Insurance service result | (1.9) | 0.1 | 1.0 | (0.8) |
Finance expense from insurance contracts recognised in profit or loss | 2.7 | 0.1 | – | 2.8 |
Total changes in the Statement of Comprehensive Income | 0.8 | 0.2 | 1.0 | 2.0 |
Investment components excluded from insurance revenue and insurance service expenses | (3.6) | – | – | (3.6) |
Premiums received | (31.3) | – | – | (31.3) |
Claims and other insurance service expenses paid | 58.1 | – | – | 58.1 |
Total cash flows | 26.8 | – | – | 26.8 |
Balance at 31 December 2023 | 463.0 | 6.0 | 8.8 | 477.8 |
| Estimates of | Risk | |||
| present value | adjustment for | |||
| of future cash | non-financial | Contractual | ||
| flows | risk | service margin | Total | |
£’Million | £’Million | £’Million | £’Million | |
Balance at 1 January 2022 | 520.8 | 9.3 | 13.3 | 543.4 |
Insurance service result | (6.6) | (0.9) | (5.5) | (13.0) |
Finance income from insurance contracts recognised in profit or loss | (14.7) | (2.6) | – | (17.3) |
Total changes in the Statement of Comprehensive Income | (21.3) | (3.5) | (5.5) | (30.3) |
Investment components excluded from insurance revenue and insurance service expenses | (76.2) | – | – | (76.2) |
Premiums received | (34.0) | – | – | (34.0) |
Claims and other insurance service expenses paid | 49.7 | – | – | 49.7 |
Total cash flows | 15.7 | – | – | 15.7 |
Balance at 31 December 2022 | 439.0 | 5.8 | 7.8 | 452.6 |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Less than 1 year | 0.7 | 0.8 |
In 2 to 5 years | 1.7 | 1.7 |
>5 years | 6.4 | 5.3 |
Total CSM for insurance contracts | 8.8 | 7.8 |
| Remaining | Recoverable | ||
| coverage | for claims | ||
| component | reinsured | Total | |
£’Million | £’Million | £’Million | |
Balance at 1 January 2023 | 49.0 | 5.6 | 54.6 |
Net reinsurance expense | (5.0) | – | (5.0) |
| Finance expenses from reinsurance contracts | |||
recognised in profit or loss | (7.2) | – | (7.2) |
Total changes in the Statement of Comprehensive Income | (12.2) | – | (12.2) |
Premiums paid | 21.7 | – | 21.7 |
Reinsurance recapture | (41.5) | – | (41.5) |
Amounts received from reinsurers relating to incurred claims | (10.7) | 1.1 | (9.6) |
Total cash flows | (30.5) | 1.1 | (29.4) |
Balance at 31 December 2023 | 6.3 | 6.7 | 13.0 |
Current | 6.7 | ||
Non-current | 6.3 | ||
| 13.0 |
| Remaining | Recoverable | ||
| coverage | for claims | ||
| component | reinsured | Total | |
£’Million | £’Million | £’Million | |
Balance at 1 January 2022 | 64.9 | 9.9 | 74.8 |
Net reinsurance expense | (9.6) | – | (9.6) |
| Finance expenses from reinsurance contracts | |||
recognised in profit or loss | (14.9) | – | (14.9) |
Total changes in the Statement of Comprehensive Income | (24.5) | – | (24.5) |
Premiums paid | 24.0 | – | 24.0 |
Reinsurance recapture | – | – | |
Amounts received from reinsurers relating to incurred claims | (15.4) | (4.3) | (19.7) |
Total cash flows | 8.6 | (4.3) | 4.3 |
Balance at 31 December 2022 | 49.0 | 5.6 | 54.6 |
Current | 11.7 | ||
Non-current | 42.9 | ||
| 54.6 |
| Estimates of | Risk | |||
| present value | adjustment for | |||
| of future cash | non-financial | Contractual | ||
| flows | risk | service margin | Total | |
£’Million | £’Million | £’Million | £’Million | |
Balance at 1 January 2023 | 35.7 | 5.1 | 8.2 | 49.0 |
Net reinsurance expense | (4.7) | (0.5) | 0.2 | (5.0) |
| Finance expenses from insurance contracts | ||||
recognised in profit or loss | (0.5) | (3.5) | (3.2) | (7.2) |
Total changes in the Statement of Comprehensive Income | (5.2) | (4.0) | (3.0) | (12.2) |
Premiums paid | 21.7 | – | – | 21.7 |
Reinsurance recapture | (41.5) | (41.5) | ||
Amounts received from reinsurers relating to incurred claims | (10.7) | – | – | (10.7) |
Total cash flows | (30.5) | – | – | (30.5) |
Balance at 31 December 2023 | – | 1.1 | 5.2 | 6.3 |
| Estimates of | Risk | |||
| present value | adjustment for | |||
| of future cash | non-financial | |||
| flows | risk | CSM | Total | |
£’Million | £’Million | £’Million | £’Million | |
Balance at 1 January 2022 | 47.9 | 8.5 | 8.5 | 64.9 |
Net reinsurance expense | (8.6) | (0.7) | (0.3) | (9.6) |
Finance expenses from insurance contracts recognised in profit or loss | (12.2) | (2.7) | – | (14.9) |
Total changes in the Statement of Comprehensive Income | (20.8) | (3.4) | (0.3) | (24.5) |
Premiums paid | 24.0 | – | – | 24.0 |
Reinsurance recapture | – | – | – | – |
Amounts received from reinsurers relating to incurred claims | (15.4) | – | – | (15.4) |
Total cash flows | 8.6 | – | – | 8.6 |
Balance at 31 December 2022 | 35.7 | 5.1 | 8.2 | 49.0 |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Less than 1 year | 0.1 | 0.7 |
In 2 to 5 years | 0.6 | 1.6 |
>5 years | 4.5 | 5.9 |
Total CSM for insurance contracts | 5.2 | 8.2 |
| Change in | Change in | ||||
| profit | profit | Change in | Change in | ||
| Change in | before tax | before tax | net assets | net assets | |
| assumption | 2023 | 2022 | 2023 | 2022 | |
| Sensitivity analysis | Percentage | £’Million | £’Million | £’Million | £’Million |
Interest rates | (1%) | (6.5) | (0.8) | (5.0) | (0.6) |
Mortality/morbidity | 10% | (1.5) | (0.1) | (1.1) | (0.1) |
| Ongoing | |||||
| Service | |||||
| Complaints | Evidence | Lease | Clawback | Total | |
| provision | provision | provision | provision | provisions | |
£’Million | £’Million | £’Million | £’Million | £’Million | |
At 1 January 2022 | 30.9 | – | 10.0 | 3.2 | 44.1 |
Additional provisions | 28.5 | – | 3.5 | – | 32.0 |
Utilised during the year | (14.0) | – | (0.1) | (0.2) | (14.3) |
Release of provision | (15.7) | – | (0.1) | – | (15.8) |
At 31 December 2022 | 29.7 | – | 13.3 | 3.0 | 46.0 |
Additional provisions | 61.8 | 426.0 | 2.6 | 0.1 | 490.5 |
Utilised during the year | (21.0) | – | (0.8) | – | (21.8) |
Release of provision | (14.4) | – | (0.2) | – | (14.6) |
At 31 December 2023 | 56.1 | 426.0 | 14.9 | 3.1 | 500.1 |
| Change in profit/(loss) before tax | |||
| Change in | Favourable | Unfavourable | |
| assumption | changes | changes | |
| Sensitivity analysis | Percentage | £’Million | £’Million |
| Extrapolation from a representative cohort | |||
– Variation in proportion of client population subject to the review | 2% | 22.0 | (22.0) |
| Extrapolation from a representative cohort | |||
– Variation in the level of charges, based on average client FUM, subject to refund | 10% | 31.0 | (31.0) |
| Opt-In response rate | |||
– Variation in response rate | 10% | 17.0 | (17.0) |
| Administration costs | |||
– Change in estimation of the cost to fulfil the exercise (cost per claim) | 10% | 12.0 | (12.0) |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Corporate borrowings: bank loans | 50.0 | – |
Corporate borrowings: loan notes | 151.1 | 163.8 |
Senior unsecured corporate borrowings | 201.1 | 163.8 |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Senior unsecured corporate borrowings | 201.1 | 163.8 |
Senior tranche of non-recourse securitisation loan notes | 50.3 | – |
Total borrowings | 251.4 | 163.8 |
Current | 62.0 | 12.8 |
Non-current | 189.4 | 151.0 |
251.4 | 163.8 |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Junior tranche of non-recourse securitisation loan notes | 20.9 | 2.1 |
Senior tranche of non-recourse securitisation loan notes | 50.3 | – |
Total non-recourse securitisation loan notes | 71.2 | 2.1 |
Backed by Securitised business loans to Partners (see Note 15) | 67.2 | – |
Other net assets of SJP Partner Loans No.1 Limited | 4.0 | 2.1 |
Total net assets held by SJP Partner Loans No.1 Limited | 71.2 | 2.1 |
| Senior | Senior | Senior | Senior | |||
| unsecured | tranche of | unsecured | tranche of | |||
| corporate | securitisation | Total | corporate | securitisation | Total | |
| borrowings | loan notes | borrowings | borrowings | loan notes | borrowings | |
2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
£’Million | £’Million | £’Million | £’Million | £’Million | £’Million | |
Balance at 1 January | 163.8 | – | 163.8 | 270.6 | 162.4 | 433.0 |
Additional borrowing during the year | 175.0 | 58.1 | 233.1 | 145.0 | 59.0 | 204.0 |
Repayment of borrowings during the year | (137.7) | (7.1) | (144.8) | (252.0) | (223.3) | (475.3) |
Costs on additional borrowings during the year | – | – | – | (1.6) | – | (1.6) |
| Unwind of borrowing costs (non-cash | ||||||
movement) | – | – | – | 0.6 | 0.5 | 1.1 |
| Reclassification of prepaid loan facility | ||||||
expense to prepayments | – | (0.7) | (0.7) | 1.2 | 1.4 | 2.6 |
Balance at 31 December | 201.1 | 50.3 | 251.4 | 163.8 | – | 163.8 |
Loans drawn | Facility | |||
| 31 December | 31 December | 31 December | 31 December | |
| 2023 | 2022 | 2023 | 2022 | |
£’Million | £’Million | £’Million | £’Million | |
Bank of Scotland | 19.6 | 28.7 | 35.0 | 70.0 |
Investec | 33.3 | 28.8 | 50.0 | 50.0 |
Metro Bank | 17.6 | 27.3 | 50.0 | 40.0 |
NatWest | 32.2 | 37.9 | 75.0 | 75.0 |
Santander | 186.5 | 167.7 | 189.1 | 179.0 |
Total loans | 289.2 | 290.4 | 399.1 | 414.0 |
Risk | Description | Management |
| Shareholders’ assets | Loss of assets or | Shareholder funds are predominantly invested in AAA-rated unitised |
| reduction in value. | money market funds, which are classified as investments in Collective | |
| Investment Schemes (CIS), and deposits with approved banks, but may | ||
| be invested in sovereign fixed interest securities such as UK gilts where | ||
| regulatory constraints on other assets apply. Maximum counterparty | ||
| limits are set for each company within the Group and aggregate limits | ||
| are also set at a Group level. | ||
| Reinsurance | Failure of counterparty, | Credit ratings of potential reinsurers must meet or exceed AA-. |
| or counterparty unable | Consideration is also given to size, risk concentrations/exposures | |
| to meet liabilities. | and ownership in the selection of reinsurers. The Group also seeks | |
| to diversify its reinsurance credit risk through the use of a spread | ||
| of reinsurers. | ||
| Business loans | Inability of Partners to | Loans and advances are managed in line with the Group’s secured |
| to Partners | repay loans or advances | lending policy. Loans are secured on the future renewal income stream |
| from the Group. | expected from a Partner’s portfolio, and loan advances vary in relation | |
| to the projected future income of the relevant Partner. Outstanding | ||
| balances are regularly reviewed and assessed on a conservative basis. | ||
| Support is provided to help Partners manage their businesses | ||
| appropriately. Expected credit losses are recognised as provisions | ||
| against the loans. |
Risk | Description | Management |
| Cash or | A significant cash or | The majority of free assets are invested in cash or cash equivalents and the cash |
| expense | expense | position and forecast are monitored on a monthly basis. The Group also maintains |
| requirement | requirement needs | a margin of free assets in excess of the minimum required solvency capital within |
| to be met at short | its regulated entities. Further, the Group has established committed borrowing | |
| notice. | facilities (see Note 19) intended to further mitigate liquidity risk. |
Risk | Description | Management |
| Client liabilities | As a result of a reduction | This risk is substantially mitigated by the Group’s strategic focus on |
| in equity values, the | unitised business, by not providing guarantees to clients on policy | |
| Group may be unable | values and by the matching of assets and liabilities. | |
| to meet client liabilities. | ||
| Retention | Loss of future profit on | Retention of investment contracts is closely monitored and unexpected |
| investment contracts | experience variances are investigated. Retention has remained | |
| due to more clients than | consistently strong throughout 2023 despite the volatile market | |
| anticipated withdrawing | conditions experienced. | |
| their funds, particularly | ||
| as a result of poor | ||
| investment performance. | ||
| New business | Poor performance in the | The benefit to clients of longer-term equity investment as part of a |
| financial markets in | diversified portfolio of assets is fundamental to our philosophy. Advice | |
| absolute terms, and | becomes even more important when market values fall, and greater | |
| relative to inflation, leads | attention is required to support and give confidence to existing and | |
| to existing and future | future clients in such circumstances. In addition, as controls against | |
| clients rejecting | poor performance the Group monitors asset allocations across | |
| investment in longer- | portfolios to ensure they are working as expected to meet long-term | |
| term assets. | goals, and monitors funds against their objectives to ensure an | |
| appropriate level of investment risk. Where necessary, fund managers | ||
| are changed. |
| Financial assets at | Financial liabilities | Financial assets | Financial liabilities | ||
| fair value through | at fair value through | measured at | measured at | ||
| profit and loss | profit and loss | amortised cost | amortised cost | Total | |
| 31 December 2023 | £’Million | £’Million | £’Million | £’Million | £’Million |
| Financial assets | |||||
Fixed income securities | 8.2 | – | – | – | 8.2 |
| Investment in Collective Investment Schemes | 1,454.4 | – | – | – | 1,454.4 |
Other receivables 2 | |||||
– Business loans to Partners | – | – | 408.0 | – | 408.0 |
– Renewal income assets | 138.3 | – | – | – | 138.3 |
– Other | – | – | 1,155.4 | – | 1,155.4 |
Total other receivables | 138.3 | – | 1,563.4 | – | 1,701.7 |
Cash and cash equivalents | – | – | 285.4 | – | 285.4 |
Total financial assets | 1,600.9 | – | 1,848.8 | – | 3,449.7 |
| Financial liabilities | |||||
Borrowings | – | – | – | 251.4 | 251.4 |
| Other payables | |||||
– Lease liabilities : properties | – | – | – | 120.5 | 120.5 |
– Contingent consideration | – | 3.2 | – | – | 3.2 |
– Other | – | – | – | 1,651.1 | 1,651.1 |
Total other payables | – | 3.2 | – | 1,771.6 | 1,774.8 |
Total financial liabilities | – | 3.2 | – | 2,023.0 | 2,026.2 |
| Financial assets at | Financial liabilities | Financial assets | Financial liabilities | ||
| fair value through | at fair value through | measured at | measured at | ||
| profit and loss | profit and loss | amortised cost | amortised cost | Total | |
| 31 December 2022 | £’Million | £’Million | £’Million | £’Million | £’Million |
| Financial assets | |||||
Fixed income securities | 7.9 | – | – | – | 7.9 |
Investment in Collective Investment Schemes 1 | 1,271.7 | – | – | – | 1,271.7 |
Other receivables 2 | |||||
– Business loans to Partners | – | – | 315.6 | – | 315.6 |
– Renewal income assets | 115.5 | – | – | – | 115.5 |
| – Other | – | – | 538.4 | – | 538.4 |
Total other receivables | 115.5 | – | 854.0 | – | 969.5 |
Cash and cash equivalents | – | – | 253.3 | – | 253.3 |
Total financial assets | 1,395.1 | – | 1,107.3 | – | 2,502.4 |
| Financial liabilities | |||||
Borrowings | – | – | – | 163.8 | 163.8 |
| Other payables | |||||
– Lease liabilities : properties | – | – | – | 116.6 | 116.6 |
– Contingent consideration | – | 8.3 | – | – | 8.3 |
– Other 3 | – | – | – | 1,213.8 | 1,213.8 |
Total other payables | – | 8.3 | – | 1,330.4 | 1,338.7 |
Total financial liabilities | – | 8.3 | – | 1,494.2 | 1,502.5 |
| Financial assets at | Financial assets | Financial liabilities | ||
| fair value through | measured at | measured at | ||
| profit and loss | amortised cost | amortised cost | Total | |
| Year ended 31 December 2023 | £’Million | £’Million | £’Million | £’Million |
| Financial assets | ||||
Fixed income securities | 1.2 | – | – | 1.2 |
Investment in Collective Investment Schemes | 60.6 | – | – | 60.6 |
| Other receivables | ||||
– Business loans to Partners | – | 22.1 | – | 22.1 |
– Renewal income assets | (7.1) | – | – | (7.1) |
Total other receivables | (7.1) | 22.1 | – | 15.0 |
Cash and cash equivalents | – | 17.7 | – | 17.7 |
Total financial assets | 54.7 | 39.8 | – | 94.5 |
| Financial liabilities | ||||
Borrowings | – | – | (13.9) | (13.9) |
| Other payables | ||||
– Lease liabilities: properties | – | – | (3.4) | (3.4) |
Total other payables | – | – | (3.4) | (3.4) |
Total financial liabilities | – | – | (17.3) | (17.3) |
| Financial assets at | Financial assets | Financial liabilities | ||
| fair value through | measured at | measured at | ||
| profit and loss | amortised cost | amortised cost | Total | |
| Year ended 31 December 2022 | £’Million | £’Million | £’Million | £’Million |
| Financial assets | ||||
Fixed income securities | (0.7) | – | – | (0.7) |
Investment in Collective Investment Schemes | 14.9 | – | – | 14.9 |
| Other receivables | ||||
– Business loans to Partners | – | 20.6 | – | 20.6 |
– Renewal income assets | (15.2) | – | – | (15.2) |
Total other receivables | (15.2) | 20.6 | – | 5.4 |
Cash and cash equivalents | – | 2.6 | – | 2.6 |
Total financial assets | (1.0) | 23.2 | – | 22.2 |
| Financial liabilities | ||||
Borrowings | – | – | (9.4) | (9.4) |
| Other payables | ||||
– Lease liabilities: properties | – | – | (3.0) | (3.0) |
Total other payables | – | – | (3.0) | (3.0) |
Total financial liabilities | – | – | (12.4) | (12.4) |
Level 1 | Level 2 | Level 3 | Total balance | |
| 31 December 2023 | £’Million | £’Million | £’Million | £’Million |
| Financial assets | ||||
Fixed income securities | 8.2 | – | – | 8.2 |
| Investment in Collective Investment Schemes | 1,454.4 | – | – | 1,454.4 |
Renewal income assets | – | – | 138.3 | 138.3 |
Total financial assets | 1,462.6 | – | 138.3 | 1,600.9 |
| Financial liabilities | ||||
Contingent consideration | – | – | 3.2 | 3.2 |
Total financial liabilities | – | – | 3.2 | 3.2 |
Level 1 | Level 2 | Level 3 | Total balance | |
| 31 December 2022 | £’Million | £’Million | £’Million | £’Million |
| Financial assets | ||||
Fixed income securities | 7.9 | – | – | 7.9 |
Investment in Collective Investment Schemes 1 | 1,271.7 | – | – | 1,271.7 |
Renewal income assets | – | – | 115.5 | 115.5 |
Total financial assets | 1,279.6 | – | 115.5 | 1,395.1 |
| Financial liabilities | ||||
Contingent consideration | – | – | 8.3 | 8.3 |
Total financial liabilities | – | – | 8.3 | 8.3 |
2023 | 2022 | |
| Renewal income assets | £’Million | £’Million |
Balance at 1 January | 115.5 | 102.5 |
Additions during the year | 32.0 | 36.1 |
Disposals during the year | (2.1) | (7.8) |
Unrealised losses recognised in the Statement of Comprehensive Income | (7.1) | (15.3) |
Balance at 31 December | 138.3 | 115.5 |
2023 | 2022 | |
Contingent consideration | £’Million | £’Million |
Balance at 1 January | 8.3 | 8.3 |
Additions during the year | 3.2 | 6.3 |
Payments made during the year | (6.7) | (6.3) |
Released during the year | (1.6) | – |
Balance at 31 December | 3.2 | 8.3 |
AAA | AA | A | BB | Unrated | Total | |
| 31 December 2023 | £’Million | £’Million | £’Million | £’Million | £’Million | £’Million |
Fixed income securities | – | 8.2 | – | – | – | 8.2 |
Investment in Collective Investment Schemes 1 | 1,454.4 | – | – | – | – | 1,454.4 |
Reinsurance assets | – | – | – | – | – | – |
Other receivables | – | 6.7 | – | – | 1,695.0 | 1,701.7 |
Cash and cash equivalents | – | 74.2 | 211.2 | – | – | 285.4 |
Total | 1,454.4 | 89.1 | 211.2 | – | 1,695.0 | 3,449.7 |
AAA | AA | A | BB | Unrated | Total | |
| 31 December 2022 | £’Million | £’Million | £’Million | £’Million | £’Million | £’Million |
Fixed income securities | – | 7.9 | – | – | – | 7.9 |
| Investment in Collective Investment Schemes | 1,271.7 | – | – | – | – | 1,271.7 |
| Reinsurance assets | – | – | – | – | – | – |
Other receivables 2,3 | – | – | – | – | 969.5 | 969.5 |
Cash and cash equivalents | – | 53.8 | 197.4 | 2.1 | – | 253.3 |
Total | 1,271.7 | 61.7 | 197.4 | 2.1 | 969.5 | 2,502.4 |
Up to 1 year | 1 to 5 years | Over 5 years | Total | |
| 31 December 2023 | £’Million | £’Million | £’Million | £’Million |
| Financial assets | ||||
Fixed income securities | 8.2 | – | – | 8.2 |
Investment in Collective Investment Schemes | 1,454.4 | – | – | 1,454.4 |
| Other receivables | ||||
– Business loans to Partners | 120.9 | 253.7 | 33.4 | 408.0 |
– Renewal income | 22.1 | 51.7 | 64.5 | 138.3 |
– Other | 1,155.4 | – | – | 1,155.4 |
Total other receivables | 1,298.4 | 305.4 | 97.9 | 1,701.7 |
Cash and cash equivalents | 285.4 | – | – | 285.4 |
Total financial assets | 3,046.4 | 305.4 | 97.9 | 3,449.7 |
| Financial liabilities | ||||
Borrowings | 75.8 | 127.3 | 119.2 | 322.3 |
| Other payables | ||||
– Lease liabilities: properties | 16.6 | 48.1 | 55.8 | 120.5 |
– Contingent consideration | 1.3 | 1.9 | – | 3.2 |
– Other | 1,581.6 | 58.0 | 22.5 | 1,662.1 |
Total other payables | 1,599.5 | 108.0 | 78.3 | 1,785.8 |
Total financial liabilities | 1,675.3 | 235.3 | 197.5 | 2,108.1 |
Up to 1 year | 1 to 5 years | Over 5 years | Total | |
| 31 December 2022 | £’Million | £’Million | £’Million | £’Million |
| Financial assets | ||||
Fixed income securities | 7.9 | – | – | 7.9 |
Investment in Collective Investment Schemes | 1,271.7 | – | – | 1,271.7 |
| Other receivables | ||||
– Business loans to Partners | 63.5 | 186.1 | 66.0 | 315.6 |
– Renewal income | 14.0 | 28.3 | 73.2 | 115.5 |
– Other 1,2 | 538.4 | – | – | 538.4 |
Total other receivables | 615.9 | 214.4 | 139.2 | 969.5 |
Cash and cash equivalents | 253.3 | – | – | 253.3 |
Total financial assets | 2,148.8 | 214.4 | 139.2 | 2,502.4 |
| Financial liabilities | ||||
Borrowings 3 | 22.4 | 87.4 | 126.3 | 236.1 |
| Other payables | ||||
– Lease liabilities: properties | 17.7 | 56.8 | 59.2 | 133.7 |
– Contingent consideration | 6.4 | 1.9 | – | 8.3 |
– Other 1 | 1,140.7 | 58.0 | 37.0 | 1,235.7 |
Total other payables | 1,164.8 | 116.7 | 96.2 | 1,377.7 |
Total financial liabilities | 1,187.4 | 204.1 | 222.4 | 1,613.8 |
| 31 December | 31 December | |
| 2023 | 2022 1 | |
£’Million | £’Million | |
| Financial assets and investment properties | ||
| Investment properties | 20.0 | (179.5) |
| Other assets backing unit liabilities | 13,013.4 | (9,416.5) |
Total financial assets and investment properties | 13,033.4 | (9,596.0) |
| Financial liabilities | ||
| Unit liabilities | (13,038.4) | 9,590.7 |
Total financial liabilities | (13,038.4) | 9,590.7 |
Level 1 | Level 2 | Level 3 | Total balance | |
| 31 December 2023 | £’Million | £’Million | £’Million | £’Million |
| Financial assets and investment properties | ||||
Investment property | – | – | 1,110.3 | 1,110.3 |
Equities | 115,134.5 | – | 1,627.0 | 116,761.5 |
Fixed income securities | 6,883.7 | 20,006.3 | 346.5 | 27,236.5 |
Investment in Collective Investment Schemes | 12,505.7 | – | 7.4 | 12,513.1 |
Derivative financial instruments | – | 3,420.6 | – | 3,420.6 |
Cash and cash equivalents | 5,918.9 | – | – | 5,918.9 |
Total financial assets and investment properties | 140,442.8 | 23,426.9 | 3,091.2 | 166,960.9 |
| Financial liabilities | ||||
Investment contract benefits | – | 123,149.8 | – | 123,149.8 |
Derivative financial instruments | – | 3,073.0 | – | 3,073.0 |
Net asset value attributable to unit holders | 40,536.5 | – | – | 40,536.5 |
Total financial liabilities | 40,536.5 | 126,222.8 | – | 166,759.3 |
Level 1 | Level 2 | Level 3 | Total balance | |
| 31 December 2022 | £’Million | £’Million | £’Million | £’Million |
| Financial assets and investment properties | ||||
Investment property | – | – | 1,294.5 | 1,294.5 |
Equities | 101,944.0 | – | 1,592.0 | 103,536.0 |
Fixed income securities | 7,322.0 | 19,856.4 | 366.4 | 27,544.8 |
Investment in Collective Investment Schemes | 4,459.8 | – | 3.9 | 4,463.7 |
Derivative financial instruments | – | 3,493.0 | – | 3,493.0 |
Cash and cash equivalents | 6,179.5 | – | – | 6,179.5 |
Total financial assets and investment properties | 119,905.3 | 23,349.4 | 3,256.8 | 146,511.5 |
| Financial liabilities | ||||
Investment contract benefits | – | 106,964.7 | – | 106,964.7 |
Derivative financial instruments | – | 3,266.3 | – | 3,266.3 |
Net asset value attributable to unit holders | 36,628.4 | – | – | 36,628.4 |
Total financial liabilities | 36,628.4 | 110,231.0 | – | 146,859.4 |
| Collective | ||||
| Investment | Fixed income | Investment | ||
| property | securities | Equities | Schemes | |
| 2023 | £’Million | £’Million | £’Million | £’Million |
Balance at 1 January 2023 | 1,294.5 | 366.4 | 1,592.0 | 3.9 |
Transfer into Level 3 | – | 26.7 | – | 4.0 |
Additions during the year | 10.1 | 25.9 | 227.1 | – |
Disposed during the year | (149.4) | (58.2) | (225.0) | (0.4) |
(Losses)/gains recognised in the income statement | (44.9) | (14.3) | 32.9 | (0.1) |
Balance at 31 December 2023 | 1,110.3 | 346.5 | 1,627.0 | 7.4 |
Realised (losses)/gains | (39.0) | 7.4 | (4.4) | – |
Unrealised (losses)/gains | (5.9) | (21.7) | 37.3 | (0.1) |
(Losses)/gains recognised in the income statement | (44.9) | (14.3) | 32.9 | (0.1) |
| Collective | ||||
| Investment | Fixed income | Investment | ||
| property | securities | Equities | Schemes | |
| 2022 | £’Million | £’Million | £’Million | £’Million |
Balance at 1 January 2022 | 1,568.5 | 308.1 | 1,047.1 | 3.9 |
Transfer into Level 3 | – | 6.0 | 4.8 | 0.7 |
Additions during the year | 23.6 | 57.8 | 425.8 | – |
Disposed during the year | (53.1) | (29.7) | (77.1) | (0.8) |
(Losses)/gains recognised in the income statement | (244.5) | 24.2 | 191.4 | 0.1 |
Balance at 31 December 2022 | 1,294.5 | 366.4 | 1,592.0 | 3.9 |
Realised (losses)/gains | (192.7) | 9.1 | 11.9 | – |
Unrealised (losses)/gains | (51.8) | 15.1 | 179.5 | 0.1 |
(Losses)/gains recognised in the income statement | (244.5) | 24.2 | 191.4 | 0.1 |
| Investment property classification | ||||
| 31 December 2023 | Office | Industrial | Retail and leisure | All |
Gross ERV (per sq ft) 1 | ||||
Range | £29.50 to £110.00 | £5.25 to £24.00 | £2.50 to £97.54 | £2.50 to £110.00 |
Weighted average | £49.58 | £13.74 | £13.53 | £16.89 |
| True equivalent yield | ||||
Range | 4.7% to 10.3% | 5.0% to 6.8% | 6.2% to 13.9% | 4.7% to 13.9% |
Weighted average | 7.0% | 5.6% | 7.8% | 6.7% |
| Investment property classification | ||||
| 31 December 2022 | Office | Industrial | Retail and leisure | All |
| Gross ERV (per sq ft) | ||||
Range | £14.00 to £107.50 | £5.00 to £22.50 | £2.50 to £88.94 | £2.50 to £107.50 |
Weighted average | £46.18 | £12.71 | £13.54 | £17.20 |
| True equivalent yield | ||||
Range | 4.3% to 9.7% | 5.2% to 6.3% | 6.0% to 10.5% | 4.3% to 10.5% |
Weighted average | 5.9% | 5.5% | 7.2% | 6.2% |
| Effect of reasonably possible | ||||
| alternative assumptions | ||||
| Favourable | Unfavourable | |||
| Carrying value | changes | changes | ||
| Investment property significant unobservable inputs | £’Million | £’Million | £’Million | |
31 December 2023 | Expected rental value/relative yield | 1,110.3 | 1,207.5 | 1,021.0 |
31 December 2022 | Expected rental value/relative yield | 1,294.5 | 1.410.8 | 1,186.6 |
| Effect of reasonably possible | ||||
| alternative assumptions | ||||
| Favourable | Unfavourable | |||
| Carrying value | changes | changes | ||
£’Million | £’Million | £’Million | ||
31 December 2023 | Fixed income securities | 346.5 | 351.9 | 340.7 |
Equities | 1,627.0 | 1,813.0 | 1,449.2 | |
31 December 2022 | Fixed income securities | 366.4 | 374.2 | 358.3 |
Equities | 1,587.3 | 1,783.5 | 1,380.3 | |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2023 | 2022 1 | ||
| Note | £’Million | £’Million | |
| Cash flows from operating activities | |||
| Profit before tax for the year | 439.6 | 2.8 | |
| Adjustments for: | |||
Amortisation of purchased value of in-force business | 11 | 3.2 | 3.2 |
Amortisation of computer software | 11 | 15.4 | 9.3 |
Depreciation | 12 | 24.0 | 21.7 |
Impairment of goodwill | 11 | – | 1.5 |
Loss on disposal of computer software | 11 | 0.8 | 0.5 |
Loss on disposal of property and equipment, including leased assets | 12 | 2.3 | 0.9 |
Gain on disposal of subsidiary | (1.2) | – | |
Share-based payment charge | 24 | 4.9 | 20.5 |
Interest income | (108.0) | (61.8) | |
Interest expense | 17.3 | 12.4 | |
Increase in provisions | 18 | 454.1 | 1.9 |
Exchange rate losses/(gains) | 2.3 | (0.7) | |
| Changes in operating assets and liabilities | 415.1 | 9.4 | |
Decrease in deferred acquisition costs | 11 | 32.2 | 42.3 |
Decrease in investment property | 184.2 | 274.0 | |
(Increase)/decrease in other investments | (21,077.2) | 2,378.9 | |
| Decrease in reinsurance assets | 41.6 | 20.2 | |
| Increase in other receivables | (14.2) | (40.6) | |
| Increase/(decrease) in insurance contract liabilities | 25.5 | (98.1) | |
Increase/(decrease) in financial liabilities (excluding borrowings) | 15,991.8 | (1,138.3) | |
Decrease in deferred income | 11 | (38.9) | (32.2) |
| Increase/(decrease) in other payables | 206.2 | (390.4) | |
Increase/(decrease) in net assets attributable to unit holders | 3,908.1 | (1,740.6) | |
(740.7) | (724.8) | ||
| Cash generated from/(used in) operations | 114.0 | (712.6) |
Entity | Regulatory body and jurisdiction |
Capstone Financial (HK) Limited | Securities and Futures Commission (Hong Kong): |
| Insurance Authority (Hong Kong) | |
Perennial Financial Management Limited | FCA: Personal Investment Firm |
Policy Services Limited | FCA: Personal Investment Firm |
Rowan Dartington & Co Limited | FCA: Investment Firm |
St. James’s Place (Hong Kong) Limited | Securities and Futures Commission (Hong Kong): |
| Insurance Authority (Hong Kong) | |
St. James’s Place (Middle East) Limited | Dubai Financial Services Authority |
St. James’s Place International (Hong Kong) Limited | Insurance Authority (Hong Kong) |
St. James’s Place International plc | Central Bank of Ireland: Life Insurance Business |
St. James’s Place Investment Administration Limited | FCA: Investment Firm |
St. James’s Place Partnership Services Limited | FCA: Consumer Credit Firm |
St. James’s Place (Singapore) Private Limited | Monetary Authority of Singapore: Member of the Association |
| of Financial Advisers | |
St. James’s Place UK plc | PRA and FCA: Long-term insurance business |
St. James’s Place Unit Trust Group Limited | FCA: UCITS Management Company |
St. James’s Place Wealth Management plc | FCA: Personal Investment Firm |
| 31 December | 31 December | |
| 2023 | 2022 1 | |
£’Million | £’Million | |
IFRS total assets 1 | 172,293.1 | 151,685.5 |
Less Solvency II valuation adjustments and unit-linked liabilities 1 | (171,160.1) | (150,305.6) |
Solvency II net assets | 1,133.0 | 1,379.9 |
Solvency II VIF | 2,485.2 | 5,580.4 |
Risk margin | (318.4) | (1,516.4) |
Own funds (A) | 3,299.8 | 5,443.9 |
Standard formula SCR (B) | (1,727.7) | (3,522.5) |
Solvency II free assets | 1,572.1 | 1,921.4 |
Solvency II ratio (A/B) | 191% | 155% |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Solvency II net assets | 1,133.0 | 1,379.9 |
Less: management solvency buffer (MSB) | (529.5) | (532.7) |
Excess of free assets over MSB | 603.5 | 847.2 |
| 31 December | 31 December | |
| 2023 | 2022 1 | |
£’Million | £’Million | |
Share capital | 82.3 | 81.6 |
Share premium | 233.9 | 227.8 |
Shares in trust reserve | (0.7) | (4.1) |
Miscellaneous reserves | 2.5 | 2.5 |
Retained earnings | 665.4 | 963.8 |
Shareholders’ equity | 983.4 | 1,271.6 |
Non-controlling interests | 0.1 | 0.2 |
Total equity | 983.5 | 1,271.8 |
| Number of | Called-up | |
| ordinary shares | share capital | |
| £’Million | ||
At 1 January 2022 | 540,530,529 | 81.1 |
– Issue of shares | 459,028 | 0.1 |
– Exercise of options | 3,246,200 | 0.4 |
At 31 December 2022 | 544,235,757 | 81.6 |
– Issue of shares | – | – |
– Exercise of options | 4,369,037 | 0.7 |
At 31 December 2023 | 548,604,794 | 82.3 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
| Earnings | ||
Profit after tax attributable to equity shareholders (for both basic and diluted EPS) 1 | (10.1) | 406.8 |
Million | Million | |
| Weighted average number of shares | ||
Weighted average number of ordinary shares in issue (for basic EPS) | 547.6 | 542.7 |
Adjustments for outstanding share options | 8.8 | 5.1 |
Weighted average number of ordinary shares (for diluted EPS) | 556.4 | 547.8 |
| Earnings per share (EPS) | Pence | Pence |
Basic earnings per share 1 | (1.8) | 75.0 |
Diluted earnings per share 1 | (1.8) | 74.3 |
| Year ended | Year ended | Year ended | Year ended | |
| 31 December | 31 December | 31 December | 31 December | |
| 2023 | 2022 | 2023 | 2022 | |
| Pence per | Pence per | |||
| share | share | £’Million | £’Million | |
Final dividend in respect of 2021 | – | 40.41 | – | 218.9 |
Interim dividend in respect of 2022 | – | 15.59 | – | 84.7 |
Final dividend in respect of 2022 | 37.19 | – | 203.1 | – |
Interim dividend in respect of 2023 | 15.83 | – | 86.5 | – |
Total dividends | 53.02 | 56.00 | 289.6 | 303.6 |
| Executive | |||||
| Share | Executive | Performance | Restricted | ||
| SAYE Plan | Incentive Plan | Deferred Bonus | Share Plan | Share Plan | |
| Valuation model | Black-Scholes | Black-Scholes | Black-Scholes | Monte Carlo | Monte Carlo |
| Awards in 2023 | |||||
Fair value (pence) | 314.4 | 1,191.0 | 1,173.5 | 655.0/1,184.5 | 1,028.0 |
Share price (pence) | 1,191.0 | 1,191.0 | 1,173.5 | 1,184.5 | 1,173.5 |
Exercise price (pence) | 988.0 | – | – | – | – |
Expected volatility (% per annum) 1 | 34 | N/A | N/A | 31 | N/A |
Expected dividends (% per annum) 2 | 4.4 | – | – | 4.5 | 4.5 |
Risk-free interest rate (% per annum) | 3.4 | N/A | N/A | N/A | N/A |
Expected life (years) | 3.5 | 3 | 3 | 3 | 3 |
Volatility of competitors (% per annum) | N/A | N/A | N/A | 21-66 | N/A |
Correlation with competitors (%) | N/A | N/A | N/A | 20 | N/A |
| Awards in 2022 | |||||
Fair value (pence) | 404.8 | 1,447.0 | 1,447.0 | 911.6/1,447.0 | 1,300.9 |
Share price (pence) | 1,447.0 | 1,447.0 | 1,447.0 | 1,447.0 | 1,447.0 |
Exercise price (pence) | 1,111.0 | – | – | – | – |
| Expected volatility (% per annum) | 33 | N/A | N/A | 33 | 33 |
| Expected dividends (% per annum) | 3.6 | – | – | 3.6 | 3.6 |
Risk-free interest rate (% per annum) | 1.43 | N/A | N/A | N/A | N/A |
Expected life (years) | 3.5 | 3 | 3 | 3 | 3 |
Volatility of competitors (% per annum) | N/A | N/A | N/A | 23-80 | N/A |
Correlation with competitors (%) | N/A | N/A | N/A | 20 | N/A |
| Year ended | Year ended | Year ended | Year ended | |
| 31 December | 31 December | 31 December | 31 December | |
| 2023 | 2023 | 2022 | 2022 | |
| Weighted | Weighted | |||
| Number | average | Number | average | |
| of options | exercise price | of options | exercise price | |
| SAYE Plan | ||||
Outstanding at start of year | 1,139,731 | £9.76 | 1,405,475 | £8.18 |
Granted | 587,793 | £9.88 | 420,798 | £11.11 |
Forfeited | (498,775) | £10.23 | (157,596) | £9.90 |
Exercised | (365,793) | £8.14 | (528,946) | £7.46 |
Outstanding at end of year | 862,956 | £10.26 | 1,139,731 | £9.76 |
Exercisable at end of year | – | – | 2,233 | £8.06 |
| Partner Performance Share Plan | ||||
Outstanding at start of year | – | – | 440,702 | £0.15 |
Granted | – | – | – | – |
Forfeited | – | – | – | – |
Exercised | – | – | (440,702) | £0.15 |
Outstanding at end of year | – | – | – | – |
Exercisable at end of year | – | – | – | – |
| Partner and Adviser Chartered Plan | ||||
Outstanding at start of year | – | – | 176,378 | £0.15 |
Granted | – | – | – | – |
Forfeited | – | – | (2,000) | £0.15 |
Exercised | – | – | (174,378) | £0.15 |
Outstanding at end of year | – | – | – | – |
Exercisable at end of year | – | – | – | – |
| Associate Partner Plan | ||||
Outstanding at start of year | 2,909,183 | £10.91 | 3,274,033 | £10.91 |
Granted | – | – | – | – |
Forfeited | (28,500) | £10.88 | (33,750) | £10.91 |
Exercised | (38,500) | £10.83 | (331,100) | £10.85 |
Outstanding at end of year | 2,842,183 | £10.91 | 2,909,183 | £10.91 |
Exercisable at end of year | 2,842,183 | £10.91 | 2,909,183 | £10.91 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| Number | Number | |
| of shares | of shares | |
| Share Incentive Plan | ||
Outstanding at start of year | 39,249 | 38,039 |
Granted | 7,695 | 6,653 |
Forfeited | – | – |
Exercised | (8,237) | (5,443) |
Outstanding at end of year | 38,707 | 39,249 |
Exercisable at end of year | 10,558 | 11,937 |
| Executive Deferred Bonus Scheme | ||
Outstanding at start of year | 985,271 | 1,026,985 |
Granted | 575,481 | 532,147 |
Forfeited | (469,128) | (12,724) |
Exercised | – | (561,137) |
Outstanding at end of year | 1,091,624 | 985,271 |
Exercisable at end of year | – | 646 |
| Executive Performance Share Plan | ||
Outstanding at start of year | 7,373,170 | 7,424,110 |
Granted | 1,863,029 | 1,120,077 |
Forfeited | (562,733) | (441,929) |
Exercised | (2,013,252) | (729,088) |
Outstanding at end of year | 6,660,214 | 7,373,170 |
Exercisable at end of year | 2,616,406 | 1,840,660 |
| Restricted Share Plan | ||
Outstanding at start of year | 197,291 | 45,853 |
Granted | 231,859 | 162,643 |
Forfeited | (11,177) | (11,205) |
Exercised | – | – |
Outstanding at end of year | 417,973 | 197,291 |
Exercisable at end of year | – | – |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Equity-settled share-based payment expense | 5.4 | 20.5 |
Cash-settled share-based payment expense | (0.3) | 0.5 |
Total share-based payment expense | 5.1 | 21.0 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Liability for cash-settled share-based payments | 1.2 | 2.5 |
| Liability for employer National Insurance contributions | ||
on cash-settled and equity-settled share-based payments | 3.5 | 7.8 |
| Percentage of | Net asset value | ||||||
| ownership interest | as at 31 December | ||||||
2023 | 2022 | Principal place | Nature of | 2023 | 2022 | ||
% | % | of business | relationship | Measurement method | £’Million | £’Million | |
| St. James’s Place Property | 1.21 | 0.98 | United Kingdom | Manager of | Fair value through | 786.7 | 1,021.4 |
| Unit Trust | unit trust | profit or loss | |||||
| Principal subsidiaries | |
Investment Holding Companies | St. James’s Place Wealth Management Group Limited |
| St. James’s Place DFM Holdings Limited | |
Life Assurance | St. James’s Place UK plc |
St. James’s Place International plc (incorporated in Ireland) 2 | |
Unit Trust Management | St. James’s Place Unit Trust Group Limited |
Unit Trust Administration and ISA Management | St. James’s Place Investment Administration Limited |
Distribution | St. James’s Place Wealth Management plc |
Management Services | St. James’s Place Management Services Limited 3 |
Treasury Company | St. James’s Place Partnership Services Limited |
Adviser Acquisitions | St. James’s Place Acquisition Services Limited |
Asia Distribution | St. James’s Place International Distribution Limited |
Discretionary Fund Management | Rowan Dartington & Co. Limited |
| Company | Country of | Audit | ||||
| Entity | number | Registered office | incorporation | Principal activity | exemption | |
Cabot Portfolio Nominees Limited | 03636010 | Temple Point, Redcliffe | England and Wales | Nominee company | Yes | |
| Way, Bristol, BS1 6NL, | ||||||
| United Kingdom | ||||||
Capstone Financial (HK) Limited | 1256431 | 8F Kailey Tower, 16 Stanley | Hong Kong | Financial advice | No | |
| Street Central, Hong | ||||||
| CGA Financial & Investment Services | 02666180 * | Kong | England and Wales | Financial advice | Yes | |
| Limited | ||||||
Dartington Portfolio Nominees Limited | 01489542 | Temple Point, Redcliffe | England and Wales | Nominee company | Yes | |
| Way, Bristol, BS1 6NL, | ||||||
Edwards Wealth Ltd (formerly JEWM Ltd) | 09229694 * | United Kingdom | England and Wales | Financial advice | Yes | |
Future Proof Limited | 07608319 * | England and Wales | Financial advice | Yes | ||
| Ian Cockbain Wealth Management | 04639701 * | England and Wales | Financial advice | Yes | ||
| Limited | ||||||
Lewington Wealth Management Limited 04290504 * | England and Wales | Financial advice | Yes | |||
Linden House Financial Services Limited 02990295 * | England and Wales | Financial advice | Yes | |||
M.H.S. (Holdings) Limited | 00559995 * | England and Wales | Non-trading | Yes | ||
| Perennial Financial Management | 04609753 * | England and Wales | Financial advice | Yes | ||
| Limited | ||||||
Policy Services Limited | SC230167 | Oracle Campus, | Scotland | Financial advice | No | |
| Blackness Road, | ||||||
| Linlithgow, West Lothian | ||||||
Reflect Financial Limited | 04373946 * | EH49 7BF, United Kingdom | England and Wales | Financial advice | Yes | |
Rowan Dartington & Co. Limited | 02752304 * | England and Wales | Stockbroker and | No | ||
| investment manager | ||||||
Rowan Dartington Holdings Limited | 07470226 * | England and Wales | Holding company | Yes | ||
SJP Legacy Holdings Ltd | SC492906 | Oracle Campus, | Scotland | Holding company | Yes | |
| Blackness Road, | ||||||
| Linlithgow, West Lothian | ||||||
| EH49 7BF, United Kingdom | ||||||
SJP Partner Loans No. 1 Limited | 11390901 | 10th Floor, 5 Churchill | England and Wales | Securitisation | No | |
| Place, London E14 5HU, | ||||||
| United Kingdom | ||||||
St. James’s Place (Hong Kong) Limited | 275275 | 1st Floor, Henley Building, | Hong Kong | Overseas distribution | No | |
| 5 Queen’s Road Central, | ||||||
| Hong Kong | ||||||
St. James’s Place (Middle East) Limited | 6826 | Gate District Precinct | United Arab | Overseas distribution | No | |
| Building 03, Unit “Precinct | Emirates | |||||
| 3-7th Floor-Units 706,707 | ||||||
| & 708” Level 7, Dubai | ||||||
| International Financial | ||||||
| Center, United Arab | ||||||
St. James’s Place (PCP) Limited | 02706684 * | Emirates, PO Box 507256 | England and Wales | Transaction and servicing | Yes | |
| of SJP income streams | ||||||
| St. James’s Place (Singapore) | 20040 | 6398R | 1 Raffles Place, #15-61 | Singapore | Financial advice | No |
| Private Limited | One Raffles Place, 048616, | |||||
| St. James’s Place Acquisition Services | 07730835 * | Singapore | England and Wales | Adviser acquisitions | Yes | |
| Limited | ||||||
| St. James’s Place Corporate Secretary | 09131866 * | England and Wales | Corporate secretary | Yes | ||
| Limited | ||||||
St. James’s Place DFM Holdings Limited | 09687687 * | England and Wales | Holding company | Yes | ||
| St. James’s Place International (Hong | 2207694 | 1st Floor, Henley Building, | Hong Kong | Life assurance | No | |
| Kong) Limited | 5 Queen’s Road Central, | |||||
| St. James’s Place International | 08798683 * | Hong Kong | England and Wales | Holding company | Yes | |
| Distribution Limited | ||||||
St. James’s Place International plc | 185345 | Fleming Court, Flemings | Ireland | Life assurance | No | |
| St. James’s Place Investment | 08764231 * | Place, Dublin 4, Ireland | England and Wales | Unit trust administration | No | |
| Administration Limited | and ISA manager |
| Company | Country of | Audit | ||||
| Entity | number | Registered office | incorporation | Principal activity | exemption | |
| St. James’s Place Management | 02661044 | England and Wales | Management services | No * | ||
| Services Limited | ||||||
St. James’s Place Nominees Limited | 08764214 | England and Wales | Nominee company | Yes * | ||
| St. James’s Place Partnership Services | 08201211 | England and Wales | Treasury company | No * | ||
| Limited | ||||||
St. James’s Place UK plc | 02628062 | England and Wales | Life assurance | No * | ||
| St. James’s Place Unit Trust Group | 00947644 | England and Wales | Unit trust management | No * | ||
| Limited | ||||||
| St. James’s Place Wealth Management | 1511517 | 1st Floor, Henley Building, | Hong Kong | Overseas distribution | No | |
| (Shanghai) Limited | 5 Queen’s Road Central, | |||||
| St. James’s Place Wealth Management | 02627518 | Hong Kong | England and Wales | Holding company | No * | |
| Group Limited | ||||||
| St. James’s Place Wealth Management | 20132345 | 3N | 1 Raffles Place, #15-61 | Singapore | Holding company | No |
| International Pte. Ltd | One Raffles Place, 048616, | |||||
| St. James’s Place Wealth Management | 04113955 | Singapore | England and Wales | UK distribution | No * | |
| plc | ||||||
Technical Connection Limited | 03178474 | England and Wales | Tax and advisory services | Yes * | ||
Tivoli Private Clients Limited | 14320641 | England and Wales | Non-trading | No * | ||
Tring Financial Management Limited | 05487108 | England and Wales | Policy administration | Yes * | ||
Virtue Money Limited | SC346827 | Oracle Campus, | Scotland | Holding company | Yes | |
| Blackness Road, | ||||||
| Linlithgow, West Lothian | ||||||
| EH49 7BF, United Kingdom |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Aggregate carrying value of individually immaterial associates | 10.2 | 1.4 |
Aggregate amounts of the Group’s share of total comprehensive income | 0.1 | – |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
£’Million | £’Million | |
Short-term employee benefits | 5.0 | 6.3 |
Post-employment benefits | 0.5 | 0.5 |
Share-based payments | 0.2 | 6.5 |
Total | 5.7 | 13.3 |