Page | ||||
Directors and officer ..................................................................................................................................................................................................................... | ||||
Strategic report ............................................................................................................................................................................................................................. | ||||
Directors' report ............................................................................................................................................................................................................................ | ||||
Independent auditors' report ...................................................................................................................................................................................................... | ||||
Accounting policies ...................................................................................................................................................................................................................... | ||||
Income statement ........................................................................................................................................................................................................................ | ||||
Statement of comprehensive income ......................................................................................................................................................................................... | ||||
Statement of changes in equity ................................................................................................................................................................................................... | ||||
Statement of financial position ................................................................................................................................................................................................... | ||||
Statement of cash flows ............................................................................................................................................................................................................... | ||||
Notes to the financial statements ................................................................................................................................................................................................ | ||||
1 | Revenue ......................................................................................................................................................................................................................... | |||
2 | Cost of sales .................................................................................................................................................................................................................. | |||
3 | Net investment income ................................................................................................................................................................................................ | |||
4 | Employee information .................................................................................................................................................................................................. | |||
5 | Directors’ remuneration ............................................................................................................................................................................................... | |||
6 | Auditors’ remuneration ................................................................................................................................................................................................ | |||
7 | Tax ................................................................................................................................................................................................................................. | |||
8 | Dividends ....................................................................................................................................................................................................................... | |||
9 | Receivables and other financial assets ........................................................................................................................................................................ | |||
10 | Ordinary share capital .................................................................................................................................................................................................. | |||
11 | Other Equity .................................................................................................................................................................................................................. | |||
12 | Retained earnings ......................................................................................................................................................................................................... | |||
13 | Tax assets / (liabilities) ................................................................................................................................................................................................. | |||
14 | Pension surpluses ......................................................................................................................................................................................................... | |||
15 | Payables and other financial liabilities ........................................................................................................................................................................ | |||
16 | Provisions ...................................................................................................................................................................................................................... | |||
17 | Statement of cash flows ............................................................................................................................................................................................... | |||
18 | Risk management ........................................................................................................................................................................................................ | |||
19 | Related party transactions ........................................................................................................................................................................................... | |||
20 | Subsequent events ....................................................................................................................................................................................................... | |||
W Ahmed |
80 Fenchurch Street |
London |
EC3M 4AE |
2025 | 2024 | |
Profit for the year before tax as a percentage of revenue (%) | 1% | 2% |
Pension surpluses (£m) |
Resigned 16 October 2025 | |
W Ahmed | Appointed 16 October 2025 |
Item | Critical accounting judgement | Accounting policy | |
Pension surpluses/obligations | Most significant judgements relate to the assumptions used in the calculation of the pension surpluses/obligations as set out below. | K |
Item | Material accounting estimates | Assumptions | Carrying values | Sensitivity |
Pension surpluses/obligations (accounting policy K) | Principal assumptions used in the calculation of pension surpluses/obligations include those in respect of annuitant mortality, interest rates and discount rates. | 14(b) | 14(b) | 14(b) |
Note | 2025 | 2024 | ||
£m | £m | |||
Revenue | L, 1 & 19(a)(i) | |||
Cost of sales | 2 | ( | ( | |
Gross loss | ( | ( | ||
Net investment income | K & 3 | |||
Profit before tax | ||||
Tax credit | I & 7(a)(i) | |||
Profit for the year after tax |
Note | 2025 | 2024 | ||
£m | £m | |||
Profit for the year | ||||
Other comprehensive income/(losses): | ||||
Items that will not be reclassified to income statement: | ||||
Remeasurements of pension schemes | K & 14(b) | ( | ||
Tax (charge)/credit | I & 7(b) | ( | ||
Total other comprehensive profit/(loss), net of tax | ( | |||
Total comprehensive profit/(loss) for the year | ( |
2024 | |||||
Note | Ordinary Share Capital | Other equity | Retained earnings | Total equity | |
£m | £m | £m | £m | ||
Balance at 1 January 2024 | |||||
Profit for the year | |||||
Other comprehensive losses | ( | ( | |||
Total comprehensive loss for the year | ( | ( | |||
Reserves credit for equity compensation plans | |||||
Balance at 31 December 2024 | 10, 11 & 12 |
2025 | |||||||||
Note | Ordinary Share Capital | Other equity | Retained earnings | Total equity | |||||
£m | £m | £m | £m | ||||||
Balance at 1 January 2025 | |||||||||
Profit for the year | |||||||||
Other comprehensive profit | |||||||||
Total comprehensive profit for the year | |||||||||
Reserves debit for equity compensation plans | ( | ( | |||||||
Tax credit | 7(c) | ||||||||
Balance at 31 December 2025 | 10, 11 & 12 |
Note | 2025 | 2024 | ||
£m | £m | |||
Assets | ||||
Non-current assets | ||||
Deferred tax assets | I & 13(b) | |||
Pension surpluses | K & 14(a) | |||
Current assets | ||||
Current tax assets | I & 13(a) | |||
Receivables and other financial assets | E & 9 | |||
Cash and cash equivalents | G & 17(b) | |||
Total assets | ||||
Equity | ||||
Ordinary share capital | J & 10 | |||
Other equity | 11 | |||
Retained earnings | 12 | |||
Total equity | ||||
Liabilities | ||||
Non-current liabilities | ||||
Deferred tax liabilities | I & 13(b) | |||
Current liabilities | ||||
Payables and other financial liabilities | F & 15 | |||
Provisions | H & 16 | |||
Total liabilities | ||||
Total equity and liabilities |
Note | 2025 | 2024 | ||
£m | £m | |||
Cash flows from operating activities | ||||
Cash generated from operating activities | 17(a) | |||
Total net cash generated from operating activities | ||||
Total net increase in cash and cash equivalents | ||||
Cash and cash equivalents at 1 January | 36 | |||
Cash and cash equivalents at 31 December | G & 17(b) |
Note | 2025 | 2024 | ||
£m | £m | |||
Wages and salaries | ||||
Social security costs | ||||
Other pension costs | 14(d) | |||
Post-retirement obligations | ||||
Defined benefit scheme | 14(b)(i) & 14(d) | |||
Defined contribution scheme | 14(d) | |||
Profit sharing and incentive plans | 2(a) | |||
Termination benefits | ||||
Other costs | ||||
Note | 2025 | 2024 | ||
£m | £m | |||
Net interest income on pension schemes | 14(b)(i) |
2025 | 2024 | |
United Kingdom |
2025 | 2024 | |
£000 | £000 | |
Fees payable to Ernst & Young LLP for the statutory audit of the Company’s financial statements |
Note | 2025 | 2024 | ||
£m | £m | |||
Current tax | ||||
For this year | ( | ( | ||
Adjustments in respect of prior years | ||||
Total current tax | ||||
Deferred tax | ||||
Origination and reversal of temporary differences | ( | |||
Total deferred tax | 7(a)(iv) | ( | ||
Total tax credited to the income statement | 7(d) |
2025 | 2024 | ||
£m | £m | ||
UK tax | |||
2025 | 2024 | ||
£m | £m | ||
Pensions and other post retirement obligations | (3) | (6) | |
Provisions and other temporary differences | 4 | 5 | |
Total deferred tax credited/(charged) to the income statement | ( |
2025 | 2024 | ||
£m | £m | ||
Current tax | |||
In respect of pensions and other post retirement obligations | 1 | 2 | |
Deferred tax | |||
In respect of pensions and other post retirement obligations | (30) | 160 | |
Provisions and other temporary differences | — | 1 | |
Total tax (charged)/credited to other comprehensive income | ( |
2025 | 2024 | ||
£m | £m | ||
Current tax | |||
Provisions and other temporary differences | |||
Deferred tax | |||
Provisions and other temporary differences | |||
Total tax credited to equity |
Note | 2025 | 2024 | ||
£m | £m | |||
Total profit before tax | ||||
Tax calculated at standard UK corporation tax rate of 25% (2024: 25%) | ( | ( | ||
Adjustment to tax charge in respect of prior periods | ||||
Disallowable expenses | ( | ( | ||
Share schemes | ||||
Total tax credit to the income statement | 7(a) |
Note | 2025 | 2024 | ||
£m | £m | |||
Amounts due from parent | 19(a)(i) | |||
Amounts due from fellow Group companies | 19(a)(i) | |||
Other receivables | ||||
Total as at 31 December | ||||
Expected to be recovered in less than one year | ||||
Total as at 31 December |
2025 | 2024 | |
£ | £ | |
Allotted, called up and fully paid | ||
2 (2024: 2) ordinary shares of £1 each |
2025 | 2024 | ||
£m | £m | ||
Balance at 1 January | |||
Profit for the year | |||
Other comprehensive profits/(losses) for the year | ( | ||
Balance at 31 December | 617 |
2025 | 2024 | ||
£m | £m | ||
Deferred tax asset | |||
Deferred tax liability | ( | ( | |
Net deferred tax liability | ( | ( |
2025 | 2024 | ||
£m | £m | ||
Pensions and other post retirement obligations | ( | ( | |
Provisions and other temporary differences | |||
Net deferred tax liability | ( | ( |
Note | 2025 | 2024 | ||
£m | £m | |||
Net deferred tax liability at 1 January | ( | ( | ||
Amounts credited/(charged) to income statement | 7(a)(iv) | ( | ||
Amounts (charged)/credited to other comprehensive income | 7(b) | ( | ||
Amounts (charged)/credited to equity | 7(c) | |||
Net deferred tax liability at 31 December | ( | ( |
2025 | 2024 | |||||||
ASPS | RAC | FPPS | Total | ASPS | RAC | FPPS | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Total fair value of the scheme asset (see b(ii) below) | 7,031 | 1,101 | 1,139 | 7,078 | 1,138 | 1,139 | ||
Present value of defined benefit obligation | (6,659) | (942) | (1,016) | ( | (6,823) | (973) | (1,038) | ( |
Net surplus in the schemes | 372 | 159 | 123 | 255 | 165 | 101 |
Fair Value of Scheme Assets | Present Value of defined benefit obligation | IAS 19 Pensions net surplus | ||
2025 | Note | £m | £m | £m |
Net surplus in the schemes at 1 January | ( | |||
Administrative expenses | — | (28) | (28) | |
Total pension cost charged to cost of sales | 2 | — | (28) | (28) |
Net interest credited to investment income | 3 | 506 | (477) | 29 |
Total recognised in income statement | ( | |||
Remeasurements | ||||
Actual return on these assets | 447 | — | 447 | |
Less: Interest income on scheme assets | (506) | — | (506) | |
Return on scheme assets excluding amounts in interest income | ( | — | ( | |
Losses from change in financial assumptions | — | |||
Gains from change in demographic assumptions | — | |||
Experience losses | — | ( | ( | |
Total recognised in other comprehensive income | ( | |||
Employer contributions | — | |||
Plan participants' contributions | ( | — | ||
Benefits paid | ( | — | ||
Administrative expenses paid from scheme assets | ( | — | ||
Net IAS 19 surplus in the Scheme at 31 December | ( |
Fair Value of Scheme Assets | Present Value of defined benefit obligation | IAS 19 Pensions net surplus | ||
2024 | Note | £m | £m | £m |
Net surplus in the schemes at 1 January | ( | |||
Administrative expenses | — | (25) | (25) | |
Total pension cost charged to cost of sales | 2 | — | (25) | (25) |
Net interest credited to investment income | 3 | 489 | (447) | 42 |
Total recognised in income statement | ( | |||
Remeasurements | ||||
Actual return on these assets | (1,241) | — | (1,241) | |
Less: Interest income on scheme assets | (489) | — | (489) | |
Return on scheme assets excluding amounts in interest income | ( | — | ( | |
Gains from change in financial assumptions | — | |||
Gains from change in demographic assumptions | — | |||
Experience losses | — | ( | ( | |
Total recognised in other comprehensive income | ( | ( | ||
Employer contributions | — | |||
Plan participants' contributions | ( | — | ||
Benefits paid | ( | — | ||
Administrative expenses paid from scheme assets | ( | — | ||
Net IAS 19 surplus in the Scheme at 31 December | ( |
2025 | 2024 | |||||
Quoted in an active market | Other | Total | Quoted in an active market | Other | Total | |
£m | £m | £m | £m | £m | £m | |
Bonds | 4,335 | 797 | 5,132 | 5,325 | 658 | 5,983 |
Property | — | — | — | — | — | — |
Pooled investment vehicles | — | 2,179 | 2,179 | — | 1,868 | 1,868 |
Derivatives | — | 5 | 5 | 50 | 50 | |
Insurance policies | — | 4,281 | 4,281 | — | 4,316 | 4,316 |
Repurchase agreements | (1,648) | (1,648) | — | (2,423) | (2,423) | |
Cash and other1 | (217) | (461) | (678) | 76 | (515) | (439) |
Total fair value of assets at 31 December | 4,118 | 5,153 | 5,401 | 3,954 |
2025 | 2024 | |
Inflation rate1 | 2.8% | 3.2% |
General salary increases2 | 4.6% | 5.3% |
Pension increases3 | 3.0% | 3.2% |
Deferred pension increases3 | 2.1% | 2.8% |
Discount rate4 | 5.41%/5.67% (non-insured members) | 5.48%/5.68% (non-insured members) |
5.61%/5.52%/5.33% (insured members) | 5.63%/5.56%/5.41% (insured members) | |
Basis of discount rate | AA-rated corporate bonds | AA-rated corporate bonds |
Life expectancy / (pension duration) at NRA of a male | Life expectancy / (pension duration) at NRA of a female | ||||
Mortality table | Normal retirement age (NRA) | Current aged NRA | 20 years younger than NRA | Current aged NRA | 20 years younger than NRA |
ASPS - SAPS tables as a proxy for Club Vita pooled | 60 | 88.1 | 89.4 | 89.8 | 91.6 |
experience, including an allowance for future improvements | (28.1) | (29.4) | (29.8) | (31.6) | |
RAC schemes - SAPS, including allowances for future | 65 | 86.9 | 88.5 | 88.9 | 90.6 |
improvement | (21.9) | (23.5) | (23.9) | (25.6) | |
FPPS schemes - SAPS, including allowances for future | 60 | 87.8 | 89.7 | 90.2 | 91.9 |
improvement | (27.8) | (29.7) | (30.2) | (31.9) | |
Increase in interest rates +1% | Decrease in interest rates -1% | Increase in inflation rate +1% | Decrease in inflation rate -1% | 1 year younger1 | |
£m | £m | £m | £m | £m | |
Impact on present value of defined benefit obligation at 31 December 2025 | 881 | (1,069) | (839) | 692 | (222) |
Impact on fair value of scheme assets at 31 December 2025 | (940) | 1,150 | 869 | (758) | 257 |
Impact on IAS 19 surplus on 31 December 2025 | (59) | 81 | 30 | (66) | 35 |
Impact on present value of defined benefit obligation at 31 December 2024 | 902 | (1,092) | (848) | 712 | (234) |
Impact on fair value of scheme assets at 31 December 2024 | (998) | 1,222 | 926 | (782) | 273 |
Impact on IAS 19 surplus on 31 December 2024 | (96) | 130 | 78 | (70) | 39 |
Note | 2025 | 2024 | ||
£m | £m | |||
Other pension costs | 2 | ( | ( | |
Defined benefit sections | 2 | ( | ( | |
Defined contribution sections | 2 | ( | ( | |
Total pension costs | (268) | (224) | ||
Less: Amounts recharged to operating businesses | 256 | 204 | ||
Net charge to the income statement | (12) | (20) |
Note | 2025 | 2024 | ||
£m | £m | |||
Due to fellow Group companies | 19(a)(ii) | |||
Other payables including other taxes and social security | ||||
Total as at 31 December | ||||
Expected to be settled within one year | ||||
Total as at 31 December |
2025 | 2024 | ||
£m | £m | ||
Provision for holiday pay | 6 | 5 | |
Total as at 31 December |
2025 | 2024 | ||
£m | £m | ||
As at 1 January | |||
Increase in provision | |||
As at 31 December |
Note | 2025 | 2024 | ||||
£m | £m | |||||
Profit before tax | ||||||
Adjustments for: | ||||||
Pension cost charged to income statement | 14(b)(i) | |||||
Net investment income on pension scheme | 14(b)(i) | ( | ( | |||
Net gain on pension scheme | ( | ( | ||||
Equity compensation plans | 2(a) | ( | ||||
Changes in working capital: | ||||||
Decrease/(increase) in receivables and other financial assets | ( | |||||
(Decrease)/increase in payables and other financial liabilities | ( | |||||
Increase in provisions | ||||||
Pension contributions paid | 14(b)(i) | ( | ( | |||
Taxation received | ||||||
Total cash generated from operating activities |
2025 | 2024 | ||
£m | £m | ||
Cash at bank and in hand | |||
Total at 31 December |
2025 | |||
Note | On demand or within 1 year | Total | |
£m | £m | ||
Payables and other financial liabilities1 | 15 | 109 | 109 |
Provisions | 16 | 6 | 6 |
115 | 115 | ||
2024 | |||
Note | On demand or within 1 year | Total | |
£m | £m | ||
Payables and other financial liabilities1 | 15 | 129 | 129 |
Provisions | 16 | 5 | 5 |
134 | 134 | ||
2025 | |||
Note | On demand or within 1 year | Total | |
£m | £m | ||
Receivables and other financial assets | 9 | ||
Cash and cash equivalents | 17 | ||
271 | 271 | ||
2024 | |||
Note | On demand or within 1 year | Total | |
£m | £m | ||
Receivables and other financial assets | 9 | ||
Cash and cash equivalents | 17 | ||
278 | 278 | ||
2025 | 2024 | |||
Income earned in the year | Receivable at year end | Income earned in the year | Receivable at year end | |
£m | £m | £m | £m | |
Parent | ||||
Fellow Group companies | ||||
2025 | 2024 | |||
Expenses incurred in the year | Payable at year end | Expenses incurred in the year | Payable at year end | |
£m | £m | £m | £m | |
Fellow Group companies | ||||
Group employee pension schemes | ||||