| Year ended | Year ended | ||
| 31 December 2024 | 31 December 2023 | ||
| Note | £m | £m | |
Insurance revenue | |||
Insurance service expenses | ( | ( | |
Net expenses from reinsurance contracts | ( | ( | |
Insurance service result | 3 | ||
Interest income on financial assets measured at amortised cost | |||
Other investment return | ( | ||
Investment return | ( | ||
Net finance income/(expenses) from insurance contracts | ( | ||
Net finance (expenses)/income from reinsurance contracts | ( | ||
Movement in investment contract liabilities | ( | ( | |
Net investment result | 4 | ||
Other income | |||
Other operating expenses | 3 | ( | ( |
Other finance costs | 5 | ( | ( |
Share of results of associates accounted for using the equity method | 31 | ( | ( |
Profit before tax | 2 | ||
Income tax expense | 6 | ( | ( |
Profit for the year | |||
| Other comprehensive income: | |||
| Items that will not be reclassified subsequently to profit or loss: | |||
Revaluation of land and buildings | ( | ||
| Items that may be reclassified subsequently to profit or loss: | |||
Exchange differences on translating foreign operations | ( | ||
Other comprehensive income for the year, net of income tax | ( | ||
Total comprehensive income for the year | |||
| Profit attributable to: | |||
Equity holders of Just Group plc | |||
Profit for the year | |||
| Total comprehensive income attributable to: | |||
Equity holders of Just Group plc | |||
Total comprehensive income for the year | |||
Basic earnings per share (pence) | 10 | ||
Diluted earnings per share (pence) | 10 |
| Total equity | Non- | ||||||||
| Share | Share | Other | Retained | Tier 1 | excluding | controlling | |||
| capital | premium | reserves | earnings 1 | notes | NCI | interest | Total | ||
Year ended 31 December 2024 | Note | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2024 | ( | ( | |||||||
Profit for the year | |||||||||
Other comprehensive income for the period, net of income tax | ( | ( | ( | ( | |||||
Total comprehensive income for the year | ( | ||||||||
| Contributions and distributions | |||||||||
Dividends | 11 | ( | ( | ( | |||||
Interest paid on Tier 1 notes (net of tax) | 21 | ( | ( | ( | |||||
| Share-based payments reserve credit | |||||||||
(net of tax) | |||||||||
Transactions in shares held by trusts | ( | ( | ( | ||||||
Total contributions and distributions | ( | ( | ( | ||||||
Acquisition of non-controlling interest | ( | ( | ( | ||||||
Total changes in ownership interests | ( | ( | ( | ||||||
At 31 December 2024 | ( |
| Total equity | Non- | ||||||||
| Share | Share | Other | Retained | Tier 1 | excluding | controlling | |||
| capital | premium | reserves | earnings 1 | notes | NCI | interest | Total | ||
Year ended 31 December 2023 | Note | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | ( | ( | |||||||
Profit for the year | |||||||||
Total comprehensive income for the year | |||||||||
| Contributions and distributions | |||||||||
Dividends | 11 | ( | ( | ( | |||||
Interest paid on Tier 1 notes (net of tax) | 21 | ( | ( | ( | |||||
| Share-based payments reserve credit | |||||||||
(net of tax) | |||||||||
Transactions in shares held by trusts | ( | ( | ( | ||||||
Total contributions and distributions | ( | ( | ( | ||||||
At 31 December 2023 | ( | ( |
| 31 December 2024 | 31 December 2023 | ||
| Note | £m | £m | |
| Assets | |||
Intangible assets | 12 | ||
Property and equipment | 13 | ||
Investment property | 14 | ||
Financial investments | 15 | ||
Investments accounted for using the equity method | 31 | ||
Reinsurance contract assets | 22 | ||
Deferred tax assets | 17 | ||
Current tax assets | |||
Prepayments and accrued income | |||
Other receivables | |||
Cash available on demand | 18 | ||
Total assets | |||
| Equity | |||
Share capital | 19 | ||
Share premium | 19 | ||
Other reserves | 20 | ||
Retained earnings | ( | ( | |
Total equity attributable to shareholders of Just Group plc | |||
Tier 1 notes | 21 | ||
Total equity attributable to owners of Just Group plc | |||
Non-controlling interest | 31 | ( | |
Total equity | |||
| Liabilities | |||
Insurance contract liabilities | 22 | ||
Reinsurance contract liabilities | 22 | ||
Investment contract liabilities | 23 | ||
Loans and borrowings | 24 | ||
Payables and other financial liabilities 1 | 25 | ||
Accruals and provisions 2 | |||
Total liabilities | |||
Total equity and liabilities |
| Year ended | Year ended | ||
| 31 December 2024 | 31 December 2023 | ||
| Note | £m | £m | |
| Cash flows from operating activities | |||
Profit before tax | |||
| Adjustments for: | |||
Depreciation of property and equipment | 13 | ||
Share of results from associates | |||
Amortisation of intangible assets | 12 | ||
Impairment of intangible assets | 12 | ||
Share-based payments | |||
Interest income | 4 | ( | ( |
Interest expense | 5 | ||
| Change in operating assets and liabilities: | |||
Net increase in financial investments | ( | ( | |
Increase in net reinsurance contracts balance | ( | ( | |
Increase in prepayments and accrued income | ( | ( | |
Decrease in other receivables | |||
Increase in insurance contract liabilities | |||
Increase in investment contract liabilities | |||
Increase in accruals and provisions | |||
Increase in net derivative liabilities, financial liabilities and other payables 1 | |||
Interest received | |||
Taxation (paid)/received | ( | ||
Net cash inflow from operating activities | |||
| Cash flows from investing activities | |||
Acquisition of property and equipment | 13 | ( | ( |
Disposal of property | 13 | ||
Dividends from associates | |||
Net cash outflow from investing activities | ( | ||
| Cash flows from financing activities | |||
Proceeds on issue of borrowings (net of costs) | 24 | ||
Payment on redemption of borrowings | 24 | ( | ( |
Acquisition of non-controlling interests | ( | ||
Dividends paid | 11 | ( | ( |
Coupon paid on Tier 1 notes | 11 | ( | ( |
Interest paid on borrowings | ( | ( | |
Payment of lease liabilities – principal | ( | ( | |
Net cash inflow/(outflow) from financing activities | ( | ||
Net increase in cash and cash equivalents | |||
Foreign exchange differences on cash balances | ( | ||
Cash and cash equivalents at 1 January | |||
Cash and cash equivalents at 31 December | |||
Cash available on demand | |||
Units in liquidity funds | |||
Cash and cash equivalents at 31 December | 18 |
Note | Item involving judgement | Critical accounting judgement | |
1.7 | Selection of the | The Group has elected to apply the top-down approach for the determination of discount rate for | |
| top-down approach | insurance and reinsurance contracts. | ||
| and identification of | Discount rates are determined based on a reference portfolio of assets and allow for deductions for credit | ||
| the reference portfolio | risk (both expected and unexpected). Management have exercised judgement in identifying the reference | ||
| used to determine the | portfolio which is based upon the actual asset portfolio backing the net of reinsurance best estimate | ||
| discount rate for | liabilities and risk adjustment and is adjusted in respect of new contracts incepting in the period to | ||
| insurance and | allow for a period of transition from the actual asset holdings to the target portfolio where necessary. | ||
| reinsurance contracts | |||
| No adjustment for liquidity differences between the reference portfolio and the liabilities is made. | |||
| For calculation of the Contractual Service Margin (“CSM”) at the inception of contracts, discount rates | |||
| are based on the yields from a reference portfolio assumed to be represented by the current target | |||
| portfolio mix based on the latest investment strategy. Consistent discount rates are used for | |||
| calculation of the reinsurance CSM as used for the underlying business. | |||
| A weighted average discount rate curve is used for accreting interest on the CSM and for calculating | |||
| movements in the CSM due to changes in fulfilment cash flows relating to future service. This | |||
| separate “locked-in” discount rate curve is determined for each annual cohort at the end of the | |||
| cohort’s first year and then does not change throughout the remainder of life of the group | |||
| of contracts. | |||
1.7, 22 | Calibration of risk | Future cash flows are adjusted by the risk adjustment for non-financial risk representing the level of | |
| adjustment for | compensation that the Group requires for bearing the uncertainty regarding the amount and timing | ||
| insurance contract | of the cash flows that arise from non-financial risk. | ||
| liabilities and | The Group has applied judgement in calibrating the risk adjustment using an appropriate confidence | ||
| reinsurance assets | interval. The risk adjustment is calibrated to provide a 70% level of confidence that longevity, | ||
| and liabilities | expense and insurance contract specific operational risks will be covered by the liabilities when | ||
| viewed over the lifetime of the contracts and is used as a core parameter within the Group’s pricing | |||
| framework when assessing the profitability of new business. | |||
| The reinsurance risk adjustment represents the extent to which non-financial risks are transferred to | |||
| reinsurers and is measured using the same calibrations as applied to the underlying contracts. | |||
1.7, 22 | Determination of the | Coverage units for phasing the recognition of CSM in profit or loss are determined by the type of | |
| weighting of coverage | service provided. Coverage units for the Group’s products are defined as follows: | ||
| units for phasing the | – | In the deferred phase of Defined Benefit policies, investment return service coverage units are | |
| recognition of CSM in | represented by the return on the funds backing the future cash flow liability in this accumulation | ||
| profit or loss | phase. Insurance service in this phase is considered insignificant. | ||
– | In the guaranteed phase of Defined Benefit and Guaranteed Income for Life policies, when | ||
| payments outwards are being made regardless of any insurance event, investment return service | |||
| is represented by the payments to annuitants. | |||
– | In the life contingent phase of all policies, insurance service is represented by payments to | ||
| annuitants, as confirmed by the IASB Interpretation Committee (“IFRIC”) during 2022. | |||
| The Group applies judgement in weighting these disparate coverage units. The Group has determined | |||
| that the appropriate weighting to apply is the probability of the policy being in force. This reflects the | |||
| judgement made by the Group that the value of services provided to policyholders is broadly | |||
| equivalent across the different phases in the life of contracts. | |||
1.13 | Assessment whether | Management exercises judgement in determining whether there is an active market for a particular | |
| a market is active | security. Where the market is not active, management applies judgement in selecting the | ||
| and the selection | appropriate valuation technique. | ||
| of an appropriate | The Group has determined that the appropriate valuation model to fair value the No-Negative Equity | ||
| measurement model to | Guarantee (“NNEG”) associated with the Group’s Lifetime Mortgages (“LTMs”) is a variant of the Black- | ||
| determine the fair value | Scholes option pricing formula with real world assumptions. The Group has selected to use real world | ||
| of financial assets | assumptions instead of risk neutral assumptions due to the lack of relevant observable market inputs | ||
| where the market is not | to support a risk neutral valuation approach. | ||
| active | |||
Note | Significant estimate | Description | |
1.7, 22 | Measurement of | The measurement of insurance liabilities is determined by the present value of estimates of the | |
| insurance contract | projected future annuity payments and the cost of administering payments to policyholders. The key | ||
| liabilities using | assumptions used in the determination of future cash flows are the mortality and annuity escalation | ||
| assumptions for | assumptions and the level and inflation of costs of administration. | ||
| mortality, expenses, | Mortality assumptions are derived from the appropriate standard mortality tables, adjusted to reflect | ||
| discount rates | |||
| the future expected mortality experience of the policyholders. | |||
| The Group considers any maintenance expenses to be directly attributable if they are required to be | |||
| incurred to enable the insurance entities to continue to operate as insurance companies maintaining | |||
| the contracts in force. Maintenance expenses are determined from expense analyses and are | |||
| assumed to inflate at market-implied rates. | |||
| The present value of future cash flows are discounted based on discount rates as at the valuation | |||
| date. Discount rates are based on estimates of the yield of a reference portfolio including deductions | |||
| for allowances for expected and unexpected credit default losses. Factors that may affect future | |||
| levels of defaults, including historic trends and current spread levels, are closely monitored when | |||
| determining deductions for credit risk. | |||
1.7, 22 | Measurement of | The measurement of the value of reinsurance assets and liabilities is determined by the present value | |
| reinsurance contracts | of estimates of the projected future cash flows arising from the reinsurers’ share of the Group’s | ||
| using assumptions for | insurance liabilities including the risk adjustment. The key assumptions used in the valuation include | ||
| mortality, discount | mortality experience, discount rates and assumptions around the reinsurers’ ability to meet their | ||
| rates and credit default | claims obligations. | ||
| risk | Mortality assumptions are derived consistently with the approach described above for gross | ||
| insurance contracts. | |||
| Discount rates are derived consistently with the approach described above for gross insurance | |||
| contracts with the following adjustments: | |||
– | In instances where reinsurance cover is in place when underlying contracts are written, the | ||
| reinsurance CSM is calculated using discount rates as at the start of the relevant treaty | |||
| notice period. | |||
– | In instances where reinsurance is transacted subsequently to the underlying business being | ||
| written, the reinsurance CSM is calculated using discount rates as at the start date of the | |||
| reinsurance treaty. | |||
| Allowance is made for reinsurer credit default risk based on the net balance held with the reinsurer | |||
| after allowing for collateral arrangements. | |||
| 1.13, | Measurement of fair | The measurement of lifetime mortgages includes estimates of the projected future receipts of | |
| 16(a) | value of lifetime | interest and loan repayments and the future costs of administering the loan portfolio. | |
| 16(d) | mortgages, including | The key assumptions used as part of the valuation calculation include future property prices and their | |
| measurement of the | volatility, mortality, the rate of voluntary redemptions and the liquidity premium added to the swap | ||
| no-negative equity | curve and used to discount the mortgage cash flows. In addition, the costs of administering the loan | ||
| guarantee | |||
| portfolio are estimated using assumptions for future policy expense levels. | |||
16(a) | Measurement of fair | The fair value of other illiquids is estimated using discounted cash flow valuation approaches and | |
| value of other illiquid | pricing from asset managers and other third party pricing sources. Discounted cash flow models | ||
| financial investments | include assumptions regarding unobservable inputs where the market is not active. | ||
| The assumptions for unobservable inputs include management’s expectations regarding credit | |||
| spreads and also credit ratings for privately-rated assets used in determining the discount rate for | |||
| such investments. | |||
16 | Measurement of the | The Group notes the significant uncertainty regarding the outcome of the previous Government | |
| value of residential | consultation and the 2024 King’s Speech regarding restriction of residential ground rents. In | ||
| ground rents as a | determining the valuation of the Group’s residential ground rents portfolio the Group considers the | ||
| result of the ongoing | impact that this uncertainty has on the fair value that a market participant would be willing to | ||
| government | exchange such assets. The value of these assets includes an adjustment to reflect an expected | ||
| consultation | increase in credit spread and consequential increase in the credit risk deduction for defaults. | ||
Intangible asset | Estimated useful economic life | Valuation method |
Intellectual property | 12–15 years | Estimated replacement cost |
Intangible asset | Estimated useful economic life |
PrognoSys™ ,1 | 12 years |
Software | 3 years |
Property and equipment | Estimated useful economic life |
Land | Indefinite – Land is not depreciated |
Buildings | 25 years |
Computer equipment | 3–4 years |
Furniture and fittings | 2–10 years |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||||
| Insurance | Other | Total | Insurance | Other | Total | |
| £m | £m | £m | £m | £m | £m | |
New business profits | 460 | – | 460 | 355 | – | 355 |
CSM amortisation 1 | (71) | – | (71) | (62) | – | (62) |
Net underlying CSM increase 2 | 389 | – | 389 | 293 | – | 293 |
In-force operating profit 1 | 226 | 10 | 236 | 185 | 6 | 191 |
Other Group companies’ operating results 3 | – | (17) | (17) | – | (15) | (15) |
Development costs and other 3 | (24) | (11) | (35) | (16) | (8) | (24) |
Finance costs | (82) | 13 | (69) | (84) | 16 | (68) |
Underlying operating profit | 509 | (5) | 504 | 378 | (1) | 377 |
Operating experience and assumption changes 1 | (37) | – | (37) | 52 | – | 52 |
Adjusted operating profit before tax | 472 | (5) | 467 | 430 | (1) | 429 |
Investment and economic movements | 24 | (6) | 18 | 106 | (14) | 92 |
Strategic expenditure | (8) | (15) | (23) | (8) | (9) | (17) |
Adjustment for transactions reported directly in equity in IFRS | 26 | (6) | 20 | 28 | (12) | 16 |
Adjusted profit before tax | 514 | (32) | 482 | 556 | (36) | 520 |
Deferral of profit in CSM 1 | (369) | – | (369) | (348) | – | (348) |
Profit before tax | 145 | (32) | 113 | 208 | (36) | 172 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
Defined Benefit De-risking Solutions (“DB”) | 4,275 | 2,999 |
Guaranteed Income for Life contracts (“GIfL”) 1 | 1,033 | 894 |
Retirement Income sales (shareholder funded) | 5,308 | 3,893 |
DB Partner (funded re) | 1,101 | 416 |
Retirement Income sales | 6,409 | 4,309 |
Movements in premiums receivable | 4 | 185 |
Premium cash flows (note 22(c)) | 6,413 | 4,494 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
LTM advances | 340 | 186 |
Other investment products | 13 | 12 |
| Year ended | Year ended | ||
| 31 December 2024 | 31 December 2023 | ||
| Note | £m | £m | |
| Insurance revenue | |||
Contractual service margin recognised for services provided | 177 | 156 | |
Change in risk adjustment for non-financial risk for risks expired | 11 | 11 | |
Expected incurred claims and other insurance service expenses | 1,589 | 1,369 | |
Recovery of insurance acquisition cash flows | 32 | 19 | |
Total insurance revenue | (a) | 1,809 | 1,555 |
| Insurance service expenses | |||
Actual claims and maintenance expenses | (1,589) | (1,377) | |
Amortisation of insurance acquisition cash flows | (32) | (19) | |
Total insurance service expenses | (b) | (1,621) | (1,396) |
Net expenses from reinsurance contracts | (c) | (39) | (41) |
Insurance service result | 149 | 118 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
Fully retrospective approach and General measurement model applied since inception | 512 | 310 |
Fair value measurement at the date of transition | 1,297 | 1,245 |
Total | 1,809 | 1,555 |
| Year ended | Year ended | ||
| 31 December 2024 | 31 December 2023 | ||
| Note | £m | £m | |
| Incurred expenses | |||
Claims | 1,534 | 1,332 | |
Personnel expenses and other | 8 | 149 | 127 |
Investment expenses and charges | 71 | 93 | |
Other costs | 85 | 75 | |
Commission | 33 | 23 | |
Other acquisition costs | 13 | 6 | |
Impairment of intangible assets | – | 3 | |
Amortisation of intangible assets | 1 | 3 | |
Depreciation of equipment | 3 | 2 | |
| IFRS 17 treatment of acquisition costs | |||
Amounts attributable to insurance acquisition cash flows | (215) | (183) | |
Amortisation of insurance acquisition cash flows | 32 | 19 | |
1,706 | 1,500 | ||
| Represented by: | |||
Actual claims and maintenance expenses | 1,589 | 1,377 | |
Amortisation of insurance acquisition cash flows | 32 | 19 | |
Insurance service expenses | 1,621 | 1,396 | |
Other operating expenses | 85 | 104 | |
Total | 1,706 | 1,500 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| £000 | £000 | |
| Auditor remuneration | ||
Fees payable for the audit of the Parent Company and consolidated accounts | 697 | 676 |
| Fees payable for other services | ||
The audit of the Company’s subsidiaries pursuant to legislation | 1,910 | 2,555 |
Audit-related assurance services | 822 | 792 |
Other assurance services | – | – |
Other non-audit services not covered above | 77 | 1 |
Total | 3,506 | 4,024 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
Contractual service margin recognised for services received | 23 | 27 |
Change in risk adjustment for non-financial risk for risk expired | 4 | 4 |
Expected net settlements and reinsurance expenses | 46 | 27 |
Actual net settlements and reinsurance expenses | (34) | (17) |
Total | 39 | 41 |
| Year ended | Year ended | |||
| 31 December 2024 | 31 December 2023 | |||
| Note | £m | £m | ||
| Investment return | ||||
| Interest income on assets: | ||||
– | at amortised cost | 135 | 54 | |
– | designated at FVTPL | 869 | 806 | |
– | mandatorily measured at FVTPL: LTMs | 213 | 244 | |
1,217 | 1,104 | |||
| Movement in fair value of financial assets: | ||||
– | designated at FVTPL | (951) | 424 | |
– | mandatorily measured at FVTPL: LTMs | (212) | 278 | |
– | mandatorily measured at FVTPL: Derivatives | (180) | 365 | |
(1,343) | 1,067 | |||
Foreign exchange (losses)/gains on amortised cost assets | (2) | 2 | ||
Investment return | (a) | (128) | 2,173 | |
| Net finance income/(expenses) from insurance contracts | ||||
Interest accreted | (1,693) | (1,317) | ||
Effect of changes in interest rates and other financial assumptions | 2,142 | (622) | ||
| Effect of measuring changes in estimates at current rates | ||||
and adjusting the CSM at rates on initial recognition | 31 | (67) | ||
Net finance income/(expenses) from insurance contracts | (b) | 480 | (2,006) | |
| Net finance (expenses)/income from reinsurance contracts | ||||
Interest accreted | 99 | 34 | ||
Effect of changes in interest rates and other financial assumptions | (114) | 32 | ||
| Effect of measuring changes in estimates at current rates | ||||
and adjusting the CSM at rates on initial recognition | (28) | 49 | ||
Effect of changes in non-performance risk of reinsurers | (9) | (7) | ||
Net finance (expenses)/income from reinsurance contracts | (c) | (52) | 108 | |
Movement in investment contract liabilities | (2) | (2) | ||
Net investment result | 298 | 273 | ||
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
Interest on subordinated debt | 50 | 49 |
Interest on repurchase agreements | 146 | 70 |
Interest on collateral received and other | 39 | 3 |
Tender premium on redemption of Tier 2 subordinated debt | 6 | – |
Total | 241 | 122 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
| Current taxation | ||
Current year tax on current year profits | 4 | – |
Adjustments in respect of prior periods | 6 | – |
Effect of tax losses carried back on current tax | (1) | – |
Total current tax | 9 | – |
| Deferred taxation | ||
Deferred tax recognised for losses in the current period | (13) | (2) |
Origination and reversal of temporary differences | 2 | 6 |
Adjustments in respect of prior periods | – | 3 |
Effect of tax losses carried back on current tax | 1 | – |
Tax relief on the transitional adjustment on IFRS 17 implementation | 34 | 34 |
Remeasurement of deferred tax – change in UK tax rate | – | 2 |
Total deferred tax | 24 | 43 |
Total income tax recognised in profit or loss | 33 | 43 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
Profit on ordinary activities before tax | 113 | 172 |
Income tax at 25% (2023: 23.5%) | 28 | 40 |
| Effects of: | ||
Expenses not deductible for tax purposes | – | 2 |
Remeasurement of deferred tax – change in UK tax rate | – | 2 |
Adjustments in respect of prior periods | 6 | 3 |
Other | (1) | (4) |
Total income tax recognised in profit or loss | 33 | 43 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
Revaluation of land and buildings | (1) | – |
Total deferred tax | (1) | – |
Total income tax recognised in other comprehensive income | (1) | – |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
| Current taxation | ||
Relief on Tier 1 interest | (4) | (4) |
Total current tax | (4) | (4) |
| Deferred taxation | ||
Relief in respect of share-based payments | (4) | – |
Total deferred tax | (4) | – |
Total income tax recognised directly in equity | (8) | (4) |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| Number | Number | |
Directors | 10 | 11 |
Senior management | 165 | 142 |
Staff | 1,179 | 1,052 |
Average number of staff | 1,205 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
Wages and salaries | 121 | 104 |
Social security costs | 15 | 11 |
Other pension costs | 7 | 6 |
Share-based payment expense | 6 | 6 |
Total | 149 | 127 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| Number of options | Number of options | |
Outstanding at 1 January | 26,004,780 | 25,935,723 |
Granted | 7,005,523 | 9,544,856 |
Forfeited | (2,466,040) | (2,902,296) |
Exercised | (5,311,380) | (6,573,503) |
Expired | (19,450) | – |
Outstanding at 31 December | 25,213,433 | 26,004,780 |
Exercisable at 31 December | 3,119,011 | 4,546,466 |
Weighted-average share price at exercise (£) | 1.08 | 0.85 |
Weighted-average remaining contractual life (years) | 1.06 | 1.14 |
2024 awards | 2023 awards | |
Fair value at grant date | £0.95 | £0.77 |
Option pricing model used | Black–Scholes, | Black–Scholes, |
| Stochastic, Finnerty | Stochastic, Finnerty | |
Share price at grant date | £1.05 | £0.84 |
Exercise price | Nil | Nil |
Expected volatility – TSR performance | 34.70% – 37.89% | 41.34% |
Expected volatility – holding period | 37.45% | 37.52% – 37.60% |
Option life (including 2-year holding period) | 2.93, 3.93 and 5 years | 5 years |
Dividend yield | Nil | HUB awards – 2.05% |
| Other – Nil | ||
Risk-free interest rate – TSR performance | 4.11% – 4.59% | 3.44% |
Risk-free interest rate – holding period | 3.94% | 3.25% – 3.41% |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| Number of options | Number of options | |
Outstanding at 1 January | 5,400,381 | 5,998,639 |
Granted | 1,336,229 | 1,278,872 |
Forfeited | – | (273,206) |
Exercised | (1,733,872) | (1,603,924) |
Outstanding at 31 December | 5,002,738 | 5,400,381 |
Exercisable at 31 December | 1,263,652 | 1,661,999 |
Weighted-average share price at exercise (£) | 1.08 | 0.83 |
Weighted-average remaining contractual life (years) | 0.95 | 0.85 |
2024 awards | 2023 awards | |
Fair value at grant date | £1.05 | £0.84 |
Option pricing model used | Black–Scholes | Black–Scholes |
Share price at grant date | £1.05 | £0.84 |
Exercise price | Nil | Nil |
Option life | 3 years | 3 years |
Dividend yield | Nil | Nil |
Risk-free interest rate | Nil | Nil |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||
| Number | Weighted-average | Number | Weighted-average | |
| of options | exercise price £ | of options | exercise price £ | |
Outstanding at 1 January | 7,853,387 | 0.60 | 12,918,140 | 0.45 |
Granted | 2,215,921 | 0.85 | 3,910,005 | 0.67 |
Forfeited | (262,928) | 0.69 | (646,127) | 0.56 |
Cancelled | (241,025) | 0.73 | (442,187) | 0.71 |
Exercised | (1,020,834) | 0.59 | (7,794,943) | 0.38 |
Expired | (45,735) | 0.74 | (91,501) | 0.92 |
Outstanding at 31 December | 8,498,786 | 0.66 | 7,853,387 | 0.60 |
Exercisable at 31 December | 75,215 | 0.42 | 231,646 | 0.50 |
Weighted-average share price at exercise (£) | 1.12 | 0.84 | ||
Weighted-average remaining contractual life (years) | 1.55 | 1.97 |
2024 | Number of | 2023 | Number of | |
| options outstanding | options outstanding | |||
£0.38 | 1,750,493 | 2,043,899 | ||
£0.52 | – | 217,744 | ||
£0.67 | 3,273,896 | 3,647,050 | ||
£0.71 | 1,235,804 | 1,380,653 | ||
£0.74 | 125,566 | 562,516 | ||
£0.85 | 2,113,027 | – | ||
£1.18 | – | 1,525 | ||
Total | 8,498,786 | 7,853,387 |
2024 awards | 2023 awards | |
Fair value at grant date | £0.36 | £0.38 |
Option pricing model used | Black–Scholes | Black–Scholes |
Share price at grant date | £1.03 | £0.89 |
Exercise price | £0.85 | £0.67 |
Expected volatility – 3-year scheme | 37.51% | 47.78% |
Expected volatility – 5-year scheme | 48.00% | 50.32% |
Option life | 3.35 or 5.36 years | 3.37 or 5.37 years |
Dividend yield | 2.02% | 1.95% |
Risk-free interest rate – 3-year scheme | 4.46% | 3.65% |
Risk-free interest rate – 5-year scheme | 4.30% | 3.62% |
| Year ended | Year ended | ||
| Note | 31 December 2024 | 31 December 2023 | |
Equity-settled schemes | 6 | 6 | |
Total expense | 8 | 6 | 6 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
Profit attributable to equity holders of Just Group plc | 80 | 129 |
Coupon payments in respect of Tier 1 notes (net of tax) | (12) | (12) |
Profit attributable to ordinary equity holders of Just Group plc/basic earnings | 68 | 117 |
Effect of potentially dilutive share options | – | – |
Diluted earnings | 68 | 117 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| million | million | |
Basic weighted average no. of shares | 1,040 | 1,032 |
Effect of potentially dilutive share options | 13 | 17 |
Diluted weighted average no. of shares | 1,053 | 1,049 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| pence | pence | |
Basic earnings per share | 6.5 | 11.3 |
Diluted earnings per share | 6.5 | 11.2 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
| Final dividend | ||
Final dividend in respect of prior year end (1.5 pence per ordinary share, paid on 15 May 2024) | 16 | 13 |
| Interim dividend | ||
Interim dividend in respect of current year end (0.7 pence per ordinary share, paid on 4 October 2024) | 7 | 6 |
Total dividends paid | 23 | 19 |
Coupon payments in respect of Tier 1 notes 1 | 16 | 16 |
Total distributions to equity holders in the period | 39 | 35 |
| Acquired intangible assets | |||||
| Intellectual | |||||
| Goodwill | property | PrognoSys™ | Software | Total | |
| Year ended 31 December 2024 | £m | £m | £m | £m | £m |
Cost | 35 | 2 | 6 | 29 | 72 |
Disposals | – | – | – | (1) | (1) |
At 31 December 2024 | 35 | 2 | 6 | 28 | 71 |
| Amortisation and impairment | |||||
At 1 January 2024 | (1) | (1) | (4) | (25) | (31) |
Charge for the year | – | – | (1) | – | (1) |
Disposals | – | – | – | 1 | 1 |
At 31 December 2024 | (1) | (1) | (5) | (24) | (31) |
Net book value at 31 December 2024 | 34 | 1 | 1 | 4 | 40 |
Net book value at 1 January 2024 | 34 | 1 | 2 | 4 | 41 |
| Acquired intangible assets | |||||
| Intellectual | |||||
| Goodwill | property | PrognoSys™ | Software | Total | |
| Year ended 31 December 2023 | £m | £m | £m | £m | £m |
| Cost | |||||
At 1 January 2023 | 35 | 2 | 6 | 29 | 72 |
At 31 December 2023 | 35 | 2 | 6 | 29 | 72 |
| Amortisation and impairment | |||||
At 1 January 2023 | (1) | (1) | (3) | (20) | (25) |
Impairment | – | – | – | (3) | (3) |
Charge for the year | – | – | (1) | (2) | (3) |
At 31 December 2023 | (1) | (1) | (4) | (25) | (31) |
Net book value at 31 December 2023 | 34 | 1 | 2 | 4 | 41 |
Net book value at 1 January 2023 | 34 | 1 | 3 | 9 | 47 |
2024 | 2023 | |
Period on which management approved forecasts are based | 5 years | 5 years |
Discount rate (pre-tax) | 12.9% | 11.4% |
| Freehold land | Computer | Furniture | Right-of-use | ||
| and buildings | equipment | and fittings | assets | Total | |
| Year ended 31 December 2024 | £m | £m | £m | £m | £m |
| Cost or valuation | |||||
At 1 January 2024 | 10 | 12 | 9 | 16 | 47 |
Acquired during the year | – | 1 | 3 | – | 4 |
Disposals | – | – | – | (7) | (7) |
Revaluations | (4) | – | – | – | (4) |
At 31 December 2024 | 6 | 13 | 12 | 9 | 40 |
| Depreciation and impairment | |||||
At 1 January 2024 | – | (11) | (6) | (8) | (25) |
Depreciation charge for the year | – | (1) | (1) | (1) | (3) |
Disposals | – | – | – | 7 | 7 |
Revaluations | 1 | – | – | – | 1 |
At 31 December 2024 | 1 | (12) | (7) | (2) | (20) |
Net book value at 31 December 2024 | 7 | 1 | 5 | 7 | 20 |
Net book value at 1 January 2024 | 10 | 1 | 3 | 8 | 22 |
| Freehold land | Computer | Furniture | Right-of-use | ||
| and buildings | equipment | and fittings | assets | Total | |
| Year ended 31 December 2023 | £m | £m | £m | £m | £m |
| Cost or valuation | |||||
At 1 January 2023 | 10 | 11 | 9 | 15 | 45 |
Acquired during the year | – | 1 | – | 2 | 3 |
Disposals | – | – | – | (1) | (1) |
At 31 December 2023 | 10 | 12 | 9 | 16 | 47 |
| Depreciation and impairment | |||||
At 1 January 2023 | – | (10) | (6) | (7) | (23) |
Depreciation charge for the year | – | (1) | – | (1) | (2) |
At 31 December 2023 | – | (11) | (6) | (8) | (25) |
Net book value at 31 December 2023 | 10 | 1 | 3 | 8 | 22 |
Net book value at 1 January 2023 | 10 | 1 | 3 | 8 | 22 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
At 1 January | 32 | 40 |
Net loss from fair value adjustment | (5) | (8) |
At 31 December | 27 | 32 |
| Year ended | ||
| Year ended | 31 December 2023 | |
| 31 December 2024 | (restated)¹ | |
| £m | £m | |
Within 1 year | 1 | 1 |
Between 1 and 2 years | 1 | 1 |
Between 2 and 3 years | 1 | 1 |
Between 3 and 4 years | 1 | 1 |
Between 4 and 5 years | 1 | 1 |
Later than 5 years | 265 | 266 |
Total | 270 | 271 |
| 31 December 2024 | 31 December 2023 | ||
| £m | £m | ||
Units in liquidity funds | 1,792 | 1,141 | |
Investment funds | 399 | 495 | |
| Debt securities and other fixed income securities | |||
– | Debt securities | 12,860 | 12,269 |
– | Infrastructure and Long income real estate debt securities | 3,150 | 1,385 |
16,010 | 13,654 | ||
Deposits with credit institutions | 808 | 706 | |
Loans secured by commercial mortgages | 809 | 764 | |
Long income real estate 2 | 787 | 779 | |
Infrastructure loans 2 | 1,246 | 1,113 | |
Other loans | 195 | 164 | |
Total investments measured at FVTPL – designated | 22,046 | 18,816 | |
Lifetime mortgages | 5,637 | 5,681 | |
Derivative financial assets | 2,756 | 2,377 | |
Total investments measured at FVTPL – mandatory | 8,393 | 8,058 | |
Gilts – subject to repurchase agreements | 3,951 | 2,549 | |
Total investments measured at amortised cost | 3,951 | 2,549 | |
Total financial investments | 34,390 | 29,423 |
31 December 2024 | 31 December 2023 | |||||||
| Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Assets held at fair value through profit or loss | ||||||||
Units in liquidity funds | 1,792 | – | – | 1,792 | 1,135 | 6 | – | 1,141 |
Investment funds | – | 110 | 289 | 399 | – | 97 | 398 | 495 |
Debt securities and other fixed income securities | 6,291 | 4,964 | 4,755 | 16,010 | 4,941 | 5,799 | 2,914 | 13,654 |
Deposits with credit institutions | 808 | – | – | 808 | 706 | – | – | 706 |
Loans secured by commercial mortgages | – | – | 809 | 809 | – | – | 764 | 764 |
Long income real estate | – | – | 787 | 787 | – | – | 779 | 779 |
Infrastructure loans | – | – | 1,246 | 1,246 | – | – | 1,113 | 1,113 |
Other loans | – | 61 | 134 | 195 | – | 41 | 123 | 164 |
Lifetime mortgages | – | – | 5,637 | 5,637 | – | – | 5,681 | 5,681 |
Derivative financial assets | – | 2,750 | 6 | 2,756 | – | 2,377 | – | 2,377 |
Financial investments | 8,891 | 7,885 | 13,663 | 30,439 | 6,782 | 8,320 | 11,772 | 26,874 |
Investment property | – | – | 27 | 27 | – | – | 32 | 32 |
Fair value of financial assets held at amortised cost | ||||||||
| Gilts – subject to repurchase agreements | ||||||||
(fair value) | 3,604 | – | – | 3,604 | 2,614 | – | – | 2,614 |
Total financial assets and investment property | 12,495 | 7,885 | 13,690 | 34,070 | 9,396 | 8,320 | 11,804 | 29,520 |
| Liabilities held at fair value | ||||||||
Investment contract liabilities | – | 37 | 5 | 42 | – | – | 35 | 35 |
Derivative financial liabilities | – | 2,997 | 18 | 3,015 | – | 2,473 | 14 | 2,487 |
| Fair value of financial liabilities at amortised cost | ||||||||
| Obligations for repayment of cash collateral | ||||||||
received (fair value) | 662 | – | – | 662 | 511 | 21 | – | 532 |
Loans and borrowings at amortised cost (fair value) | – | 862 | – | 862 | – | 694 | – | 694 |
Repurchase obligation (fair value) | – | 3,878 | – | 3,878 | – | 2,569 | – | 2,569 |
Total financial liabilities | 662 | 7,774 | 23 | 8,459 | 511 | 5,757 | 49 | 6,317 |
| Debt | Loans | |||||||||
| securities and | secured by | Long | Infra- | Investment | Derivative | Derivative | ||||
| Investment | other fixed | commercial | income real | structure | Other | Lifetime | contract | financial | financial | |
| funds | income | mortgages | estate | loans | loans | mortgages | liabilities | liabilities | assets | |
| Year ended 31 December 2024 | £m | securities £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2024 | 398 | 2,914 | 764 | 779 | 1,113 | 123 | 5,681 | (35) | (14) | – |
Purchases/advances/deposits | 81 | 2,417 | 178 | 235 | 101 | – | 340 | (13) | – | – |
Transfers to Level 3 | – | 192 | – | – | – | – | – | – | – | 1 |
Transfers from Level 3 | – | (467) | – | – | – | – | – | 37 | – | – |
Reclassification between level 3 | – | – | – | (119) | 119 | – | – | – | – | – |
Sales/redemptions/payments | (180) | (107) | (127) | (13) | (39) | – | (375) | 8 | – | – |
Recognised in profit or loss in investment return | ||||||||||
– Realised gains and losses | (11) | – | – | – | – | – | 150 | – | – | – |
– Unrealised gains and losses | 1 | (175) | (7) | (95) | (43) | 2 | (364) | – | (4) | 5 |
Interest accrued | – | (19) | 1 | – | (5) | 9 | 205 | – | – | – |
| Change in fair value of liabilities | ||||||||||
recognised in profit or loss | – | – | – | – | – | – | – | (2) | – | – |
At 31 December 2024 | 289 | 4,755 | 809 | 787 | 1,246 | 134 | 5,637 | (5) | (18) | 6 |
| Debt | Loans | |||||||||
| securities and | secured by | Long | Infra- | Investment | Derivative | Derivative | ||||
| Investment | other fixed | commercial | income real | structure | Other | Lifetime | contract | financial | financial | |
| funds | income | mortgages | estate | loans | loans | mortgages | liabilities | liabilities | assets | |
| Year ended 31 December 2023 | £m | securities £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | 338 | 1,605 | 584 | 247 | 948 | 112 | 5,306 | (33) | (42) | – |
Purchases/advances/deposits | 56 | 1,195 | 256 | 529 | 138 | 17 | 186 | (12) | – | – |
Transfers to Level 3 | – | 157 | – | – | – | – | – | – | – | – |
Transfers from Level 3 | – | (15) | – | – | – | – | – | – | – | – |
Sales/redemptions/payments | 4 | (116) | (110) | (4) | (50) | – | (342) | 1 | 23 | – |
Recognised in profit or loss in investment return | ||||||||||
– Realised gains and losses | – | – | – | – | – | – | 122 | – | – | – |
– Unrealised gains and losses | – | 93 | 32 | 7 | 72 | (16) | 164 | – | 5 | – |
Interest accrued | – | (5) | 2 | – | 5 | 10 | 245 | – | – | – |
| Change in fair value of liabilities | ||||||||||
recognised in profit or loss | – | – | – | – | – | – | – | 9 | – | – |
At 31 December 2023 | 398 | 2,914 | 764 | 779 | 1,113 | 123 | 5,681 | (35) | (14) | – |
| Principal | 31 December 2024 | 31 December 2023 | |||
Financial investments | Note | assumption 1 | Sensitivity applied | £m | £m |
Investment funds | (i) | credit spreads | +100bps | (11) | (10) |
Debt securities and other fixed income securities | (ii) | credit spreads | +100bps | (420) | (293) |
Loans secured by commercial mortgages | (iii) | credit spreads | +100bps | (27) | (27) |
Long income real estate | (iv) | credit spreads | +100bps | (114) | (158) |
Long income real estate | (iv) | credit rating | downgrade of residential | (4) | (11) |
| ground rents to BBB | |||||
Infrastructure loans | (v) | credit spreads | +100bps | (87) | (78) |
| Immediate | Future | Future | ||||||
| Maintenance | Base | Mortality | property | property | property | Voluntary | Liquidity | |
| Lifetime mortgages net increase/ | expenses | mortality | improvement | price fall | price growth | price volatility | redemptions | premium |
| (decrease) in fair value (£m) | +10% | -5% | +10% | -10% | -0.5% | +1% | +10% | +10bps |
2024 | (5) | (23) | (3) | (88) | (51) | (33) | 27 | (46) |
2023 | (5) | (15) | (3) | (83) | (50) | (34) | 19 | (49) |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
Transitional tax relief on adoption of IFRS 17 | 273 | 307 |
Tax losses and other | 113 | 99 |
Land and buildings | 1 | – |
Total | 387 | 406 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
Net balance at 1 January | 406 | 449 |
Recognised in profit or loss | (24) | (43) |
Recognised in other comprehensive income | 1 | – |
Recognised in equity | 4 | – |
Net balance at 31 December | 387 | 406 |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
Cash available on demand | 808 | 546 |
Units in liquidity funds | 1,792 | 1,141 |
Cash and cash equivalents in the Consolidated statement of cash flows | 2,600 | 1,687 |
| Number of £0.10 | Share capital | Share premium | |
| ordinary shares | £m | £m | |
At 1 January 2024 | 1,038,702,932 | 104 | 95 |
At 31 December 2024 | 1,038,702,932 | 104 | 95 |
At 1 January 2023 | 1,038,702,932 | 104 | 95 |
At 31 December 2023 | 1,038,702,932 | 104 | 95 |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
Merger reserve | 597 | 597 |
Reorganisation reserve | 348 | 348 |
Revaluation reserve | 1 | 3 |
Share held by trusts | (2) | (5) |
Total | 944 | 943 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
At 1 January | 322 | 322 |
At 31 December | 322 | 322 |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
Gross insurance liabilities | 27,753 | 24,131 |
Reinsurance contract assets | (2,067) | (1,143) |
Reinsurance contract liabilities | 94 | 125 |
Net reinsurance contracts | (1,973) | (1,018) |
Net insurance liabilities | 25,780 | 23,113 |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||||
| Gross | Net reinsurance | Net | Gross | Net reinsurance | Net | |
| £m | £m | £m | £m | £m | £m | |
Best estimate | 20,758 | 64 | 20,822 | 17,030 | 76 | 17,106 |
Risk adjustment | 924 | (592) | 332 | 674 | (399) | 275 |
CSM | 2,449 | (490) | 1,959 | 1,943 | (332) | 1,611 |
Net opening balance | 24,131 | (1,018) | 23,113 | 19,647 | (655) | 18,992 |
CSM recognised for services provided | (177) | 23 | (154) | (156) | 27 | (129) |
CSM accretion | 113 | (30) | 83 | 79 | (12) | 67 |
Other movements in the CSM | 346 | 94 | 440 | 583 | (173) | 410 |
Release from risk adjustment | (11) | 4 | (7) | (11) | 4 | (7) |
Other movements in risk adjustment | 139 | (144) | (5) | 261 | (197) | 64 |
Movements in best estimate | 3,212 | (902) | 2,310 | 3,728 | (12) | 3,716 |
Net closing balance | 27,753 | (1,973) | 25,780 | 24,131 | (1,018) | 23,113 |
Best estimate | 23,970 | (838) | 23,132 | 20,758 | 64 | 20,822 |
Risk adjustment | 1,052 | (732) | 320 | 924 | (592) | 332 |
CSM | 2,731 | (403) | 2,328 | 2,449 | (490) | 1,959 |
Net closing balance | 27,753 | (1,973) | 25,780 | 24,131 | (1,018) | 23,113 |
Product group | Entity | 2024 | 2023 |
| Individually underwritten | JRL, | Modified E and W Population mortality, | Modified E and W Population mortality, with CMI |
| Guaranteed Income for | PLACL | with CMI 2023 model mortality | 2022 model mortality improvements |
| Life Solutions | improvements | ||
Defined Benefit | JRL | Modified E and W Population mortality, | Modified E and W Population mortality, with CMI |
| with CMI 2023 model mortality | 2022 model mortality improvements. Medically | ||
| improvements. Medically underwritten | underwritten: Reinsurer supplied tables underpinned | ||
| unchanged from 2023 | by the Self-Administered Pension Scheme (“SAPS”) | ||
| S1 tables, with modified CMI 2009 model mortality | |||
| improvements for medically underwritten business | |||
Defined Benefit | PLACL | Modified E and W Population mortality, | Modified E and W Population mortality, with CMI |
| with CMI 2023 model mortality | 2022 model mortality improvements | ||
| improvements | |||
| Care Plans and other | PLACL | Modified PCMA/PCFA or modified E and W | Modified PCMA/PCFA or modified E and W |
| annuity products | Population mortality with CMI 2023 model | Population mortality with CMI 2022 model mortality | |
| mortality improvements | improvements | ||
Protection | PLACL | Unchanged from 2023 | TM/TF00 Select |
31 December 2024 | 31 December 2023 | |||||
| Valuation rate at | New business cohort | Valuation rate at | New business cohort | |||
| 31 December | (Locked-in rates) | 31 December | (Locked-in rates) | |||
All products | GIfL | DB | All products | GIfL | DB | |
1 year | 6.6% | 6.4% | 6.2% | 6.9% | 7.1% | 7.0% |
5 year | 6.2% | 6.1% | 5.9% | 5.5% | 6.5% | 6.3% |
10 year | 6.2% | 6.1% | 6.0% | 5.4% | 6.2% | 6.0% |
20 year | 6.4% | 6.2% | 6.2% | 5.5% | 6.0% | 5.9% |
30 year | 6.4% | 5.9% | 5.8% | 5.5% | 5.9% | 5.6% |
Valuation rate at 31 December 2024 | Valuation rate at 31 December 2023 | |||
GIfL/DB | Care | GIfL/DB | Care | |
1 year | 6.6% | 5.1% | 6.8% | 4.9% |
5 year | 6.2% | 4.6% | 5.5% | 3.5% |
10 year | 6.2% | 4.7% | 5.4% | 3.4% |
20 year | 6.4% | 4.9% | 5.5% | 3.6% |
30 year | 6.4% | 4.8% | 5.5% | 3.5% |
| Liability for | ||||
| remaining | Incurred | |||
| coverage | claims | Total | ||
Year ended 31 December 2024 | Note | £m | £m | £m |
Opening insurance contract liabilities balance (restated 1 ) | 24,208 | (77) | 24,131 | |
| Changes in the statement of comprehensive income | ||||
Insurance revenue | 3(a) | (1,809) | – | (1,809) |
| Insurance service expenses | ||||
– Incurred claims and directly attributable expenses | – | 1,589 | 1,589 | |
– Amortisation of insurance acquisition cash flows | 32 | – | 32 | |
3(b) | 32 | 1,589 | 1,621 | |
Insurance service result | (1,777) | 1,589 | (188) | |
Investment component | (296) | 296 | – | |
Net finance income from insurance contracts | 4(b) | (480) | – | (480) |
Exchange rate movements | (4) | – | (4) | |
Total changes in the statement of comprehensive income | (2,557) | 1,885 | (672) | |
| Cash flows | ||||
Premiums received | 2 | 6,413 | – | 6,413 |
Claims and other insurance service expenses paid, including investment components | – | (1,904) | (1,904) | |
Insurance acquisition cash flows | 3(b) | (215) | – | (215) |
Total cash flows | 6,198 | (1,904) | 4,294 | |
Closing insurance contract liabilities balance | 27,849 | (96) | 27,753 |
| Liability for | ||||
| remaining | ||||
| coverage | Incurred claims | |||
(restated 1 ) | (restated 1 ) | Total | ||
| Year ended 31 December 2023 | Note | £m | £m | £m |
Opening insurance contract liabilities balance | 19,720 | (73) | 19,647 | |
| Changes in the statement of comprehensive income | ||||
Insurance revenue | 3(a) | (1,555) | – | (1,555) |
| Insurance service expenses | ||||
– Incurred claims and directly attributable expenses | – | 1,377 | 1,377 | |
– Amortisation of insurance acquisition cash flows | 19 | – | 19 | |
3(b) | 19 | 1,377 | 1,396 | |
Insurance service result | (1,536) | 1,377 | (159) | |
Investment component 1 | (267) | 267 | – | |
Net finance expenses from insurance contracts | 4(b) | 2,006 | – | 2,006 |
Exchange rate movements | (26) | – | (26) | |
Total changes in the statement of comprehensive income | 177 | 1,644 | 1,821 | |
| Cash flows | ||||
Premiums received | 2 | 4,494 | – | 4,494 |
Claims and other insurance service expenses paid, including investment components | – | (1,648) | (1,648) | |
Insurance acquisition cash flows | 3(b) | (183) | – | (183) |
Total cash flows | 4,311 | (1,648) | 2,663 | |
Closing insurance contract liabilities balance | 24,208 | (77) | 24,131 |
| Estimate of present | Risk adjustment | ||||
| value of future | for non-financial | ||||
| cash flows | risk | CSM | Total | ||
Year ended 31 December 2024 | Note | £m | £m | £m | £m |
Opening insurance contract liabilities balance | 20,758 | 924 | 2,449 | 24,131 | |
| Changes in the statement of comprehensive income | |||||
| Changes that relate to current service | |||||
CSM recognised for service provided | 3(a) | – | – | (177) | (177) |
Change in risk adjustment for non-financial risk for risk expired | 3(a) | – | (11) | – | (11) |
Experience adjustments | 3 | – | – | – | – |
| Changes that relate to future service | |||||
Contracts initially recognised in the year | (728) | 290 | 438 | – | |
Changes in estimates that adjust the CSM | 72 | 20 | (92) | – | |
Insurance service result | 3 | (656) | 299 | 169 | (188) |
Net finance income from insurance contracts | 4(b) | (422) | (171) | 113 | (480) |
Exchange rate movement | (4) | – | – | (4) | |
Total changes in the statement of comprehensive income | (1,082) | 128 | 282 | (672) | |
| Cash flows | |||||
Premiums received | 2 | 6,413 | – | – | 6,413 |
Claims and other insurance service expenses paid, including investment components | (1,904) | – | – | (1,904) | |
Insurance acquisition cash flows | 3(b) | (215) | – | – | (215) |
Total cash flows | 4,294 | – | – | 4,294 | |
Closing insurance contract liabilities balance | 23,970 | 1,052 | 2,731 | 27,753 |
| Estimate of present | Risk adjustment | ||||
| value of future | for non-financial | ||||
| cash flows | risk | CSM | Total | ||
Year ended 31 December 2023 | Note | £m | £m | £m | £m |
Opening insurance contract liabilities balance | 17,030 | 674 | 1,943 | 19,647 | |
| Changes in the statement of comprehensive income | |||||
| Changes that relate to current service | |||||
CSM recognised for service provided | 3(a) | – | – | (156) | (156) |
Change in risk adjustment for non-financial risk for risk expired | 3(a) | – | (11) | – | (11) |
Experience adjustments | 3 | 8 | – | – | 8 |
| Changes that relate to future service | |||||
Contracts initially recognised in the year | (542) | 162 | 380 | – | |
Changes in estimates that adjust the CSM | (292) | 89 | 203 | – | |
Insurance service result | 3 | (826) | 240 | 427 | (159) |
Net finance expenses from insurance contracts | 4(b) | 1,917 | 10 | 79 | 2,006 |
Exchange rate movement | (26) | – | – | (26) | |
Total changes in the statement of comprehensive income | 1,065 | 250 | 506 | 1,821 | |
| Cash flows | |||||
Premiums received | 2 | 4,494 | – | – | 4,494 |
Claims and other insurance service expenses paid, including investment components | (1,648) | – | – | (1,648) | |
Insurance acquisition cash flows | 3(b) | (183) | – | – | (183) |
Total cash flows | 2,663 | – | – | 2,663 | |
Closing insurance contract liabilities balance | 20,758 | 924 | 2,449 | 24,131 |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||||
| Contracts | Other | Contracts | Other | |||
| under FVA | contracts | Total CSM | under FVA | contracts | Total CSM | |
| £m | £m | £m | £m | £m | £m | |
Opening insurance contract liabilities balance | 1,437 | 1,012 | 2,449 | 1,354 | 589 | 1,943 |
| Changes in the statement of comprehensive income | ||||||
| Changes that relate to current service | ||||||
CSM recognised for service provided | (108) | (69) | (177) | (109) | (47) | (156) |
| Changes that relate to future service | ||||||
Contracts initially recognised in the period | – | 438 | 438 | – | 380 | 380 |
Changes in estimates that adjust the CSM | 27 | (119) | (92) | 150 | 53 | 203 |
Insurance service result | (81) | 250 | 169 | 41 | 386 | 427 |
Net finance expenses from insurance contracts | 44 | 69 | 113 | 42 | 37 | 79 |
Total changes in the statement of comprehensive income | (37) | 319 | 282 | 83 | 423 | 506 |
Closing insurance contract liabilities balance | 1,400 | 1,331 | 2,731 | 1,437 | 1,012 | 2,449 |
| Remaining coverage | Incurred claims | Total | ||
Year ended 31 December 2024 | Note | £m | £m | £m |
Opening reinsurance contract asset | 1,136 | 7 | 1,143 | |
Opening reinsurance contract liability | (34) | (91) | (125) | |
Net opening balance | 1,102 | (84) | 1,018 | |
| Changes in the statement of comprehensive income | ||||
Reinsurance expenses | (1,035) | – | (1,035) | |
Claims recovered | – | 996 | 996 | |
Net expenses from reinsurance contracts | 3(c) | (1,035) | 996 | (39) |
Investment component | (2) | 2 | – | |
Net finance expenses from reinsurance contracts | 4(c) | (52) | – | (52) |
Total changes in the statement of comprehensive income | (1,089) | 998 | (91) | |
| Cash flows | ||||
Premiums paid | 1,976 | – | 1,976 | |
Claims received | – | (930) | (930) | |
Total cash flows | 1,976 | (930) | 1,046 | |
Closing reinsurance contract asset | 2,059 | 8 | 2,067 | |
Closing reinsurance contract liability | (70) | (24) | (94) | |
Net closing balance | 1,989 | (16) | 1,973 |
| Remaining coverage | Incurred claims | Total | ||
Year ended 31 December 2023 | Note | £m | £m | £m |
Opening reinsurance contract asset | 769 | 7 | 776 | |
Opening reinsurance contract liability | (114) | (7) | (121) | |
Net opening balance | 655 | – | 655 | |
| Changes in the statement of comprehensive income | ||||
Reinsurance expenses | (857) | – | (857) | |
Claims recovered | – | 816 | 816 | |
Net expenses from reinsurance contracts | 3(c) | (857) | 816 | (41) |
Net finance income from reinsurance contracts | 4(c) | 108 | – | 108 |
Total changes in the statement of comprehensive income | (749) | 816 | 67 | |
| Cash flows | ||||
Premiums paid | 1,196 | – | 1,196 | |
Claims received | – | (900) | (900) | |
Total cash flows | 1,196 | (900) | 296 | |
Closing reinsurance contract asset | 1,136 | 7 | 1,143 | |
Closing reinsurance contract liability | (34) | (91) | (125) | |
Net closing balance | 1,102 | (84) | 1,018 |
| Estimate | |||||
| of present value | Risk adjustment | ||||
| of future cash | for non-financial | ||||
| flows | risk | CSM | Total | ||
Year ended 31 December 2024 | Note | £m | £m | £m | £m |
Opening reinsurance contract asset | 937 | 106 | 100 | 1,143 | |
Opening reinsurance contract liability | (1,001) | 486 | 390 | (125) | |
Net opening balance | (64) | 592 | 490 | 1,018 | |
| Changes in the statement of comprehensive income | |||||
| Changes that relate to current service | |||||
CSM recognised for service received | 3(c) | – | – | (23) | (23) |
Change in risk adjustment for non-financial risk for risk expired | 3(c) | – | (4) | – | (4) |
Experience adjustments | 3(c) | (12) | – | – | (12) |
| Changes that relate to future service | |||||
Contracts initially recognised in the year | (208) | 232 | (24) | – | |
Change in estimates that adjust the CSM | (2) | 72 | (70) | – | |
Net expenses from reinsurance contracts | 3(c) | (222) | 300 | (117) | (39) |
Net finance expenses from reinsurance contracts | 4(c) | 78 | (160) | 30 | (52) |
Total changes in the statement of comprehensive income | (144) | 140 | (87) | (91) | |
| Cash flows | |||||
Premiums paid | 1,976 | – | – | 1,976 | |
Claims received | (930) | – | – | (930) | |
Total cash flows | 1,046 | – | – | 1,046 | |
Closing reinsurance contract asset | 1,802 | 128 | 137 | 2,067 | |
Closing reinsurance contract liability | (964) | 604 | 266 | (94) | |
Net closing balance | 838 | 732 | 403 | 1,973 |
| Estimate of | Risk adjustment | ||||
| present value of | for non-financial | ||||
| future cash flows | risk | CSM | Total | ||
Year ended 31 December 2023 | Note | £m | £m | £m | £m |
Opening reinsurance contract asset | 589 | 80 | 107 | 776 | |
Opening reinsurance contract liability | (665) | 319 | 225 | (121) | |
Net opening balance | (76) | 399 | 332 | 655 | |
| Changes in the statement of comprehensive income | |||||
| Changes that relate to current service | |||||
CSM recognised for service received | 3(c) | – | – | (27) | (27) |
Change in risk adjustment for non-financial risk for risk expired | 3(c) | – | (4) | – | (4) |
Experience adjustments | 3(c) | (10) | – | – | (10) |
| Changes that relate to future service | |||||
Contracts initially recognised in the year | (168) | 131 | 37 | – | |
Change in estimates that adjust the CSM | (200) | 64 | 136 | – | |
Net expenses from reinsurance contracts | 3(c) | (378) | 191 | 146 | (41) |
Net finance income from reinsurance contracts | 4(c) | 94 | 2 | 12 | 108 |
Total changes in the statement of comprehensive income | (284) | 193 | 158 | 67 | |
| Cash flows | |||||
Premiums paid | 1,196 | – | – | 1,196 | |
Claims received | (900) | – | – | (900) | |
Total cash flows | 296 | – | – | 296 | |
Closing reinsurance contract asset | 937 | 106 | 100 | 1,143 | |
Closing reinsurance contract liability | (1,001) | 486 | 390 | (125) | |
Net closing balance | (64) | 592 | 490 | 1,018 |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||||
| Contracts | Other | Contracts | Other | |||
| under FVA | contracts | Total CSM | under FVA | contracts | Total CSM | |
| £m | £m | £m | £m | £m | £m | |
Opening reinsurance contract asset | 68 | 32 | 100 | 75 | 32 | 107 |
Opening reinsurance contract liability | 203 | 187 | 390 | 137 | 88 | 225 |
Net opening balance | 271 | 219 | 490 | 212 | 120 | 332 |
| Changes in the statement of comprehensive income | ||||||
| Changes that relate to current service | ||||||
CSM recognised for service received | (18) | (5) | (23) | (20) | (7) | (27) |
| Changes that relate to future service | ||||||
Contracts initially recognised in the period | – | (24) | (24) | – | 37 | 37 |
Change in estimates that adjust the CSM | (3) | (67) | (70) | 73 | 63 | 136 |
Net (expenses)/income from reinsurance contracts | (21) | (96) | (117) | 53 | 93 | 146 |
Net finance income from reinsurance contracts | 17 | 13 | 30 | 6 | 6 | 12 |
Total changes in the statement of comprehensive income | (4) | (83) | (87) | 59 | 99 | 158 |
Closing reinsurance contract asset | 86 | 51 | 137 | 68 | 32 | 100 |
Closing reinsurance contract liability | 181 | 85 | 266 | 203 | 187 | 390 |
Net closing balance | 267 | 136 | 403 | 271 | 219 | 490 |
| Year ended | Year ended | ||
| 31 December 2024 | 31 December 2023 | ||
| Note | £m | £m | |
| Insurance contracts issued | |||
Insurance acquisition cash flows | 3(b) | (215) | (183) |
Estimate of present value of future cash outflows | (5,466) | (3,580) | |
Estimate of present value of future cash inflows | 6,409 | 4,305 | |
Estimates of net present value of cash flows | 728 | 542 | |
Risk adjustment | (290) | (162) | |
Contractual service margin | 438 | 380 |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||||
| Originated with | Originated with | Originated with | Originated with | |||
| a positive CSM | a negative CSM | Total | a positive CSM | a negative CSM | Total | |
| £m | £m | £m | £m | £m | £m | |
| Reinsurance contracts ceded | ||||||
Estimate of present value of future cash outflows | (55) | (153) | (208) | (19) | (149) | (168) |
Risk adjustment | 104 | 128 | 232 | 31 | 100 | 131 |
Contractual service margin | 49 | (25) | 24 | 12 | (49) | (37) |
| Insurance | |||
| contract liability | Net reinsurance | Net | |
| 31 December 2024 | £m | £m | £m |
Within 1 year | 86 | (15) | 71 |
1–2 years | 89 | (15) | 74 |
2–3 years | 93 | (15) | 78 |
3–4 years | 98 | (15) | 83 |
4–5 years | 97 | (15) | 82 |
5–10 years | 482 | (78) | 404 |
10–20 years | 825 | (137) | 688 |
20–30 years | 556 | (79) | 477 |
Over 30 years | 405 | (34) | 371 |
Total | 2,731 | (403) | 2,328 |
| Insurance contract | Net reinsurance | ||
liability (restated) 1 | (restated) 1 | Net | |
31 December 2023 1 | £m | £m | £m |
Within 1 year | 71 | (10) | 61 |
1–2 years | 78 | (11) | 67 |
2–3 years | 80 | (12) | 68 |
3–4 years | 85 | (13) | 72 |
4–5 years | 88 | (14) | 74 |
5–10 years | 437 | (74) | 363 |
10–20 years | 765 | (151) | 614 |
20–30 years | 489 | (113) | 376 |
Over 30 years | 356 | (92) | 264 |
Total | 2,449 | (490) | 1,959 |
| Insurance | Reinsurance | Reinsurance | ||
| contract liability | contract assets | contract liabilities | Net | |
| 31 December 2024 | £m | £m | £m | £m |
Less than 1 year | 2,051 | (133) | 29 | 1,947 |
1–2 years | 2,044 | (135) | 31 | 1,940 |
2–3 years | 2,037 | (138) | 33 | 1,932 |
3–4 years | 2,027 | (140) | 34 | 1,921 |
4–5 years | 2,016 | (142) | 36 | 1,910 |
5–10 years | 9,790 | (724) | 190 | 9,256 |
10–20 years | 16,900 | (1,368) | 324 | 15,856 |
20–30 years | 11,272 | (1,000) | (40) | 10,232 |
Over 30 years | 8,456 | (755) | (537) | 7,164 |
Total value (undiscounted) | 56,593 | (4,535) | 100 | 52,158 |
Carrying value (discounted) | 25,166 | (1,922) | 337 | 23,581 |
| Insurance | Reinsurance | Reinsurance | ||
| contract liability | contract assets | contract liabilities | Net | |
| 31 December 2023 | £m | £m | £m | £m |
Less than 1 year | 1,731 | (73) | 30 | 1,688 |
1–2 years | 1,715 | (75) | 31 | 1,671 |
2–3 years | 1,697 | (76) | 33 | 1,654 |
3–4 years | 1,679 | (76) | 34 | 1,637 |
4–5 years | 1,662 | (76) | 35 | 1,621 |
5–10 years | 7,971 | (378) | 187 | 7,780 |
10–20 years | 13,317 | (659) | 324 | 12,982 |
20–30 years | 8,325 | (408) | 86 | 8,003 |
Over 30 years | 5,802 | (253) | (130) | 5,419 |
Total value (undiscounted) | 43,899 | (2,074) | 630 | 42,455 |
Carrying value (discounted) | 21,789 | (1,039) | 426 | 21,176 |
Sensitivity factor | Description of sensitivity factor applied |
| Interest rate and | The impact of a change in the market interest rates by +/- 1% (e.g. if a current interest rate is 5%, the |
| investment return | impact of an immediate change to 4% and 6% respectively). The test consistently allows for similar |
| changes to both assets and liabilities | |
Expenses | The impact of an increase in maintenance expenses by 10% |
Base mortality rates | The impact of a decrease in base table mortality rates by 5% applied to both Retirement Income |
liabilities and lifetime mortgages 1 | |
Mortality improvement rates | The impact of a level increase in mortality improvement rates of 10% for both Retirement Income |
liabilities and LTMs 1 . This sensitivity applies a multiplicative adjustment to the improvement rates | |
Immediate property price fall | The impact of an immediate decrease in the value of properties on lifetime mortgages 1 by 10% |
Future property price growth | The impact of a reduction in future property price growth on lifetime mortgages 1 by 0.5% |
Future property price volatility | The impact of an increase in future property price volatility on lifetime mortgages 1 by 1% |
Voluntary redemptions | The impact of an increase in voluntary redemption rates on lifetime mortgages 1 by 10% |
Credit defaults | The impact of an increase in the credit default assumption of 10bps |
Abbreviation | Title | Impact |
FCF | Fulfilment cash flows | Positive values represent cash inflows or lower cash outflows resulting in reductions |
| in insurance contract liabilities or an increase in reinsurance contracts assets | ||
| Negative values represent cash outflows or higher cash outflows resulting in increased | ||
| insurance contract liabilities or a decrease in reinsurance contracts assets | ||
CSM | Contractual service margin | Positive values represent a reduction in the CSM |
| Negative values represent an increase in the CSM | ||
P&L | Profit/(loss) before tax | Profit – increase in pre-tax profit |
| (Loss) – decrease in pre-tax profit | ||
| Sensitivities can result in an opposite impact on Profit/(loss) before and after allowance | ||
| for the CSM due to the impact of the use of locked-in rates for the CSM |
| Insurance | Reinsurance | Net insurance | Net impact | |||
| contract | contracts | contract | Valuation | on profit | ||
| liabilities | (net) held | liabilities | of assets | before tax | ||
| 31 December 2024 | £m | £m | £m | £m | £m | |
FCF | 2,193 | (181) | 2,012 | – | – | |
| Interest rate and investments + 1% | CSM | – | – | – | – | – |
P&L | 2,193 | (181) | 2,012 | (1,993) | 19 | |
FCF | (2,617) | 226 | (2,391) | – | – | |
| Interest rate and investments -1% | CSM | – | – | – | – | – |
P&L | (2,617) | 226 | (2,391) | 2,367 | (24) | |
FCF | (41) | 2 | (39) | – | – | |
| Maintenance expenses +10% | CSM | 41 | – | 41 | – | – |
P&L | – | 2 | 2 | (5) | (3) | |
FCF | (361) | 236 | (125) | – | – | |
| Decrease in base mortality by 5% | CSM | 554 | (409) | 145 | – | – |
P&L | 193 | (173) | 20 | (23) | (3) | |
FCF | (165) | 109 | (56) | – | – | |
| Mortality improvements rates +10% | CSM | 274 | (231) | 43 | – | – |
P&L | 109 | (122) | (13) | (3) | (16) | |
FCF | (53) | 6 | (47) | – | – | |
| Immediate fall of 10% in house prices | CSM | – | – | – | – | – |
P&L | (53) | 6 | (47) | (75) | (122) | |
FCF | (40) | 4 | (36) | – | – | |
| Future property price growth reduces by 0.5% | CSM | – | – | – | – | – |
P&L | (40) | 4 | (36) | (40) | (76) | |
FCF | (20) | 3 | (17) | – | – | |
| Future property price volatility increase by 1% | CSM | – | – | – | – | – |
P&L | (20) | 3 | (17) | (27) | (44) | |
FCF | (22) | 3 | (19) | – | – | |
| Voluntary redemptions increase by 10% | CSM | – | – | – | – | – |
P&L | (22) | 3 | (19) | 27 | 8 | |
FCF | (239) | 21 | (218) | – | – | |
Credit default allowance – increase by 10bps 1 | CSM | – | – | – | – | – |
P&L | (239) | 21 | (218) | – | (218) |
| Insurance | Reinsurance | Net insurance | Net impact | |||
| contract | contracts | contract | Valuation | on profit | ||
| liabilities | (net) held | liabilities | of assets | before tax | ||
| 31 December 2023 | £m | £m | £m | £m | £m | |
FCF | 1,970 | (77) | 1,893 | – | – | |
| Interest rate and investments + 1% | CSM | – | – | – | – | – |
P&L | 1,970 | (77) | 1,893 | (1,933) | (40) | |
FCF | (2,366) | 100 | (2,266) | – | – | |
| Interest rate and investments -1% | CSM | – | – | – | – | – |
P&L | (2,366) | 100 | (2,266) | 2,316 | 49 | |
FCF | (30) | – | (30) | – | – | |
| Maintenance expenses +10% | CSM | 31 | – | 31 | – | – |
P&L | 1 | – | 1 | (5) | (5) | |
FCF | (327) | 196 | (131) | – | – | |
| Decrease in base mortality by 5% | CSM | 476 | (293) | 182 | – | – |
P&L | 148 | (97) | 51 | (14) | 37 | |
FCF | (178) | 106 | (72) | – | – | |
| Mortality improvements rates +10% | CSM | 263 | (172) | 91 | – | – |
P&L | 85 | (66) | 20 | (3) | 17 | |
FCF | (46) | 2 | (44) | – | – | |
| Immediate fall of 10% in house prices | CSM | – | – | – | – | – |
P&L | (46) | 2 | (44) | (68) | (113) | |
FCF | (38) | 2 | (36) | – | – | |
| Future property price growth reduces by 0.5% | CSM | – | – | – | – | – |
P&L | (38) | 2 | (36) | (38) | (74) | |
FCF | (18) | 1 | (17) | – | – | |
| Future property price volatility increase by 1% | CSM | – | – | – | – | – |
P&L | (18) | 1 | (17) | (27) | (44) | |
FCF | (24) | 1 | (23) | – | – | |
| Voluntary redemptions increase by 10% | CSM | – | – | – | – | – |
P&L | (24) | 1 | (23) | 19 | (4) | |
FCF | (213) | 9 | (204) | – | – | |
Credit default allowance – increase by 10bps 1 | CSM | – | – | – | – | – |
P&L | (213) | 9 | (204) | – | (204) |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
At 1 January | 35 | 33 |
Deposits received from policyholders | 13 | 12 |
Payments made to policyholders | (8) | (1) |
Change in contract liabilities recognised in profit or loss | 2 | (9) |
At 31 December | 42 | 35 |
Carrying value | Fair value | |||
| 31 December 2024 | 31 December 2023 | 31 December 2024 | 31 December 2023 | |
| £m | £m | £m | £m | |
| £250m 9.0% 10-year subordinated debt 2026 (Tier 2) | ||||
issued by Just Group plc (£150m principal outstanding) | 152 | 152 | 163 | 164 |
| £125m 8.125% 10-year subordinated debt 2029 (Tier 2) | ||||
issued by Just Group plc | 125 | 126 | 136 | 127 |
| £250m 7.0% 10.5-year subordinated debt 2031 (Green Tier 2) | ||||
issued by Just Group plc | – | 251 | – | 252 |
| £400m 6.875% 10.5 year subordinated debt 2035 non-callable | ||||
for first 10.0-years (Sustainability Tier 2) issued by Just Group plc | 405 | – | 407 | – |
£230m 3.5% 7-year subordinated debt 2025 (Tier 3) issued by Just Group plc (£155m principal outstanding) 1 | 157 | 157 | 156 | 151 |
Total | 839 | 686 | 862 | 694 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
At 1 January | 686 | 699 |
Coupon payments | (46) | (48) |
Proceeds on issuance of Just Group plc Tier 2 subordinated debt | 400 | – |
Issue costs | (2) | – |
Repayment of Just Group plc Tier 2 subordinated debt 1 | (256) | (24) |
Financing cash flows | 96 | (72) |
Transfer brought forward interest from accruals | – | 10 |
Interest charged at the effective interest rate | 50 | 48 |
Tender premium on redemption of Tier 2 subordinated debt | 6 | – |
Amortisation of issue costs | 1 | 1 |
Amounts reported in the statement of comprehensive income | 57 | 59 |
At 31 December | 839 | 686 |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
Derivative financial liabilities | 3,015 | 2,487 |
Repurchase obligation | 3,878 | 2,569 |
Obligations for repayment of cash collateral received | 662 | 532 |
Outstanding investment purchases | 307 | – |
Other payables 1 | 20 | 11 |
Lease liability 1 | 7 | 9 |
Total | 7,889 | 5,608 |
31 December 2024 | 31 December 2023 | |||||
| Asset | Liability | Notional | Asset | Liability | Notional | |
| fair value | fair value | amount | Fair value | fair value | amount | |
| Derivatives | £m | £m | £m | £m | £m | £m |
Foreign currency swaps | 475 | 1,070 | 22,631 | 515 | 857 | 16,607 |
Interest rate swaps | 1,762 | 1,811 | 46,157 | 1,435 | 1,512 | 26,995 |
Inflation swaps | 382 | 106 | 8,527 | 409 | 102 | 5,681 |
Forward swaps | 8 | 10 | 692 | 4 | 1 | 630 |
Total return swaps | 123 | – | 1,393 | – | – | – |
Put options on property index (NNEG hedges) | – | 14 | 380 | – | 14 | 380 |
Interest rate options | – | – | 115 | – | 1 | 100 |
Investment asset derivatives | 6 | 4 | 401 | 14 | – | 210 |
Total | 2,756 | 3,015 | 80,296 | 2,377 | 2,487 | 50,603 |
| Less than | One to | Five to | Over ten | No fixed | ||
| one year | five years | ten years | years | term | Total | |
| 31 December 2024 | £m | £m | £m | £m | £m | £m |
Units in liquidity funds | 1,792 | – | – | – | – | 1,792 |
Investment funds | 108 | 289 | – | – | 2 | 399 |
Debt securities and other fixed income securities | 499 | 1,675 | 2,708 | 11,128 | – | 16,010 |
Deposits with credit institutions | 808 | – | – | – | – | 808 |
Loans secured by commercial mortgages | 8 | 475 | 165 | 161 | – | 809 |
Long income real estate 1 | 21 | – | – | 766 | – | 787 |
Infrastructure loans | – | 132 | 260 | 854 | – | 1,246 |
Other loans | 1 | 168 | 4 | 22 | – | 195 |
Total investments measured at FVTPL – designated | 3,237 | 2,739 | 3,137 | 12,931 | 2 | 22,046 |
Lifetime mortgages | – | – | – | – | 5,637 | 5,637 |
Derivative financial assets | 52 | 351 | 526 | 1,827 | – | 2,756 |
Total investments measured at FVTPL – mandatory | 52 | 351 | 526 | 1,827 | 5,637 | 8,393 |
Gilts – subject to repurchase agreements | – | – | – | 3,951 | – | 3,951 |
Total investments measured at amortised cost | – | – | – | 3,951 | – | 3,951 |
Total financial investments | 3,289 | 3,090 | 3,663 | 18,709 | 5,639 | 34,390 |
| Less than | One to | Five to | Over ten | No fixed | ||
| one year | five years | ten years | years | term | Total | |
| 31 December 2023 | £m | £m | £m | £m | £m | £m |
Units in liquidity funds | 1,141 | – | – | – | – | 1,141 |
Investment funds | 97 | 398 | – | – | – | 495 |
Debt securities and other fixed income securities | 527 | 1,625 | 2,513 | 8,989 | – | 13,654 |
Deposits with credit institutions | 706 | – | – | – | – | 706 |
Loans secured by commercial mortgages | 87 | 378 | 202 | 97 | – | 764 |
Long income real estate 1 | – | 4 | – | 775 | – | 779 |
Infrastructure loans | – | 72 | 246 | 795 | – | 1,113 |
Other loans | 1 | 146 | 4 | 13 | – | 164 |
Total investments measured at FVTPL – designated | 2,559 | 2,623 | 2,965 | 10,669 | – | 18,816 |
Lifetime mortgages | – | – | – | – | 5,681 | 5,681 |
Derivative financial assets | 48 | 177 | 573 | 1,579 | – | 2,377 |
Total investments measured at FVTPL – mandatory | 48 | 177 | 573 | 1,579 | 5,681 | 8,058 |
Gilts – subject to repurchase agreements | – | – | – | 2,549 | – | 2,549 |
Total investments measured at amortised cost | – | – | – | 2,549 | – | 2,549 |
Total financial investments | 2,607 | 2,800 | 3,538 | 14,797 | 5,681 | 29,423 |
| AAA | AA | A | BBB | BB or below | Unrated | Total | |
| 31 December 2024 | £m | £m | £m | £m | £m | £m | £m |
Units in liquidity funds | 1,792 | – | – | – | – | – | 1,792 |
Investment funds | – | – | – | – | – | 399 | 399 |
Debt securities and other fixed income securities | 986 | 3,960 | 5,452 | 5,490 | 122 | – | 16,010 |
Deposits with credit institutions | – | 11 | 588 | 209 | – | – | 808 |
Loans secured by commercial mortgages | – | – | – | – | – | 809 | 809 |
Long income real estate 1 | 157 | – | 241 | 389 | – | – | 787 |
Infrastructure loans | 57 | 135 | 242 | 799 | 13 | – | 1,246 |
Other loans | – | – | – | – | 60 | 135 | 195 |
Lifetime mortgages | – | – | – | – | – | 5,637 | 5,637 |
Derivative financial assets | – | 16 | 2,018 | 716 | – | 6 | 2,756 |
Gilts – subject to repurchase agreements | – | 3,951 | – | – | – | – | 3,951 |
Reinsurance 2 | – | 416 | 984 | 350 | – | 180 | 1,930 |
Other receivables | – | – | – | – | – | 49 | 49 |
Total | 2,992 | 8,489 | 9,525 | 7,953 | 195 | 7,215 | 36,369 |
| AAA | AA | A | BBB | BB or below | Unrated | Total | |
| 31 December 2023 | £m | £m | £m | £m | £m | £m | £m |
Units in liquidity funds | 1,135 | 6 | – | – | – | – | 1,141 |
Investment funds | – | – | – | – | – | 495 | 495 |
Debt securities and other fixed income securities | 927 | 2,283 | 4,521 | 5,763 | 160 | – | 13,654 |
Deposits with credit institutions | – | 100 | 425 | 181 | – | – | 706 |
Loans secured by commercial mortgages | – | – | – | – | – | 764 | 764 |
Long income real estate 1 | 164 | 20 | 185 | 410 | – | – | 779 |
Infrastructure loans | 64 | 121 | 151 | 764 | 13 | – | 1,113 |
Other loans | – | – | – | – | 41 | 123 | 164 |
Lifetime mortgages | – | – | – | – | – | 5,681 | 5,681 |
Derivative financial assets | – | 28 | 1,686 | 649 | – | 14 | 2,377 |
Gilts – subject to repurchase agreements | – | 2,549 | – | – | – | – | 2,549 |
Reinsurance 2 | – | 264 | 193 | 387 | – | 199 | 1,043 |
Other receivables | – | – | – | – | – | 60 | 60 |
Total | 2,290 | 5,371 | 7,161 | 8,154 | 214 | 7,336 | 30,526 |
| Related financial | Securities collateral | ||||
| As reported | instruments 1 | Cash collateral 2 | pledged 2 | Net amount | |
| 31 December 2024 | £m | £m | £m | £m | £m |
Derivative assets | 2,756 | (2,317) | (421) | (18) | – |
Derivative liabilities | (3,015) | 2,317 | 243 | 455 | – |
Repurchase obligation | (3,878) | – | – | 3,878 | – |
| Related financial | Securities collateral | ||||
| As reported | instruments 1 | Cash collateral 2 | pledged 2 | Net amount | |
| 31 December 2023 | £m | £m | £m | £m | £m |
Derivative assets | 2,362 | (1,917) | (376) | (67) | 2 |
Derivative liabilities | (2,471) | 1,917 | 338 | 211 | (5) |
Repurchase obligation | (2,569) | – | – | 2,569 | – |
| 2024 | 2023 Restated | |
| £m | £m | |
Deposits held in trust | 2,133² | 992 |
| Within one year or | |||||
| payable on demand | One to five years | Five to ten years | Over ten years | Total | |
| 31 December 2024 | £m | £m | £m | £m | £m |
Investment contract liabilities | 4 | 50 | – | – | 54 |
Subordinated debt | 209 | 439 | 138 | 428 | 1,214 |
Derivative financial liabilities | 3,142 | 9,393 | 7,031 | 19,452 | 39,018 |
Repurchase obligation | 3,357 | 626 | – | – | 3,983 |
Obligations for repayment of cash collateral received | 662 | – | – | – | 662 |
Other payables | 327 | – | – | – | 327 |
| Within one year or | |||||
| payable on demand | One to five years | Five to ten years | Over ten years | Total | |
| 31 December 2023 | £m | £m | £m | £m | £m |
Investment contract liabilities | 7 | 38 | – | – | 45 |
Subordinated debt | 47 | 598 | 285 | – | 930 |
Derivative financial liabilities | 1,463 | 4,273 | 5,725 | 17,642 | 29,103 |
Repurchase obligation | 2,178 | 478 | – | – | 2,656 |
Obligations for repayment of cash collateral received | 532 | – | – | – | 532 |
Other payables | 11 | – | – | – | 11 |
Solvency II capital requirement | Minimum Group Solvency II capital requirement | |||
31 December 2024 1, 2 | 31 December 2023 1, 2 | 31 December 2024 | 31 December 2023 2 | |
| £m | £m | £m | £m | |
Eligible own funds | 3,159 | 3,104 | 2,508 | 2,572 |
Capital requirement | (1,494) 4 | (1,577) | (502) 4 | (462) |
Excess own funds | 1,665 4 | 1,527 | 2,006 4 | 2,110 |
Solvency II Capital coverage ratio³ | 211% 3,4 | 197% | 499% 3,4 | 557% |
| Percentage of nominal | |||
| share capital and voting | |||
Principal activity | Registered office | rights held | |
| Direct subsidiary | |||
Just Retirement Group Holdings Limited 3 | Holding company | Reigate | 100% |
Partnership Assurance Group Limited 3 | Holding company | Reigate | 100% |
| Indirect subsidiary | |||
HUB Acquisitions Limited 1, 3 | Holding company | Reigate | 100% |
HUB Financial Solutions Limited | Distribution | Reigate | 100% |
Just Re 1 Limited 3 | Investment activity | Reigate | 100% |
Just Re 2 Limited 3 | Investment activity | Reigate | 100% |
Just Retirement (Holdings) Limited 3 | Holding company | Reigate | 100% |
Just Retirement (South Africa) Holdings (Pty) Limited | Holding company | South Africa | 100% |
Just Retirement Life (South Africa) Limited | Life assurance | South Africa | 100% |
Just Retirement Limited | Life assurance | Reigate | 100% |
Just Retirement Management Services Limited 3 | Management services | Reigate | 100% |
Just Retirement Money Limited | Provision of lifetime mortgage products | Reigate | 100% |
Partnership Group Holdings Limited 3 | Holding company | Reigate | 100% |
Partnership Holdings Limited 3 | Holding company | Reigate | 100% |
| Percentage of nominal | |||
| share capital and voting | |||
Principal activity | Registered office | rights held | |
| Indirect subsidiary | |||
Partnership Home Loans Limited | Provision of lifetime mortgage products | Reigate | 100% |
Partnership Life Assurance Company Limited | Life assurance | Reigate | 100% |
Partnership Services Limited 3 | Management services | Reigate | 100% |
TOMAS Online Development Limited 3 | Software development | Belfast | 100% |
Enhanced Retirement Limited | Dormant | Reigate | 100% |
HUB Digital Solutions Limited | Dormant | Reigate | 100% |
Pension Buddy Limited | Dormant | Belfast | 100% |
HUB Pension Solutions Limited | Dormant | Reigate | 100% |
HUB Transfer Solutions Limited | Dormant | Reigate | 100% |
JRP Group Limited | Dormant | Reigate | 100% |
JRP Nominees Limited | Dormant | Reigate | 100% |
Just Annuities Limited | Dormant | Reigate | 100% |
Just Equity Release Limited | Dormant | Reigate | 100% |
Just Direct Limited | Dormant | Reigate | 100% |
Just Management Services (Proprietary) Limited | Dormant | South Africa | 100% |
Just Protection Limited | Dormant | Reigate | 100% |
Just Retirement Finance plc 3 | Non-trading | Reigate | 100% |
Just Retirement Nominees Limited | Dormant | Reigate | 100% |
Just Retirement Solutions Limited | Dormant | Reigate | 100% |
PAG Finance Limited | Dormant | Jersey | 100% |
PAG Holdings Limited | Dormant | Jersey | 100% |
PASPV Limited | Dormant | Reigate | 100% |
PayingForCare Limited | Dormant | Reigate | 100% |
PLACL RE 1 Limited | Investment activity | Reigate | 100% |
PLACL RE 2 Limited | Dormant | Reigate | 100% |
TOMAS Acquisitions Limited | Dormant | Reigate | 100% |
The Open Market Annuity Service Limited | Dormant | Belfast | 100% |
HUB Pension Consulting (Holdings) Limited 3 | Holding company | Reigate | 100% |
HUB Pension Consulting Limited 3 | Pension consulting | Reigate | 100% |
Spire Platform Solutions Limited 2 | Software development | Reigate | 100% |
White Rock Insurance (Gibraltar) PCC Limited | Protected cell company | Gibraltar | 100% |
Pineyard Unit Trust | Unit trust | Jersey | 100% |
| Associate | |||
TP2 Unit trust | Unit trust | Guernsey | 60% |
Comentis Ltd | Product development | Bristol | 13% |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
Loans secured by commercial mortgages | 809 | 764 |
Long income real estate | 787 | 779 |
Asset backed securities | 1,078 | 7 |
Investment funds | 399 | 495 |
Liquidity funds | 1,792 | 1,141 |
Total | 4,865 | 3,186 |
| 31 December 2024 | 31 December 2023 | |
| Summarised balance sheet – GPUT | £m | £m |
| Assets | ||
Financial investments | 196 | 244 |
Cash and cash equivalents | 3 | 3 |
Total assets | 199 | 247 |
| Equity | ||
Partners capital | 327 | 327 |
Retained earnings | (131) | (80) |
Total equity | 196 | 247 |
Other payables | 3 | – |
Total equity and liability | 199 | 247 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| Reconciliation to carrying amount | £m | £m |
Net assets brought forward – GPUT | 247 | 270 |
Total movement in retained earnings | (51) | (23) |
Net assets at 31 December – GPUT | 196 | 247 |
Group’s share – GPUT | 118 | 148 |
Group’s share – Other associates | 1 | 1 |
Carrying amount of associates | 119 | 149 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| Summarised statement of comprehensive income – GPUT | £m | £m |
Fair value loss on financial investments | (43) | (15) |
Distributions to unitholders | (8) | (8) |
Total movement in retained earnings | (51) | (23) |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
Short-term employee benefits | 3 | 3 |
Share-based payments | 2 | 2 |
Total | 5 | 5 |