Year ended | Year ended | ||
31 December | 31 December | ||
2024 | 2023 | ||
Note | £m | £m | |
Revenue | 3 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Distribution expenses | ( | ( | |
Administrative expenses | ( | ( | |
Operating profit | 5 | ||
Finance income | 7 | ||
Finance expense | 7 | ( | ( |
Profit before tax | |||
Taxation | 8 | ( | ( |
Profit for the year | |||
Total other comprehensive income – items that will not be reclassified to profit and loss: | |||
Change in fair value of financial instruments | 13 | ( | |
Total comprehensive income for the year | |||
Profit/(Loss) attributable to: | |||
Owners of the Company | |||
Non-controlling interest | 27 | ( | ( |
Profit for the year | |||
Total comprehensive income attributable to: | |||
Owners of the Company | |||
Non-controlling interest | 27 | ( | ( |
Total comprehensive income for the year | |||
All profit and other comprehensive income relate to continuing operations. | |||
Earnings per share | |||
Basic earnings per ordinary share (p) | 9 | ||
Diluted earnings per ordinary share (p) | 9 |
31 December | 31 December | ||
2024 | 2023 | ||
Note | £m | £m | |
Assets | |||
Non‑current assets | |||
Property, plant and equipment | 11 | ||
Intangible assets and goodwill | 12 | ||
Other investments | 13 | ||
Total non‑current assets | |||
Current assets | |||
Trade and other receivables | 14 | ||
Prepayments | |||
Current tax assets | |||
Cash and cash equivalents | |||
Total current assets | |||
Total assets |
31 December | 31 December | ||
2024 | 2023 | ||
Note | £m | £m | |
Liabilities | |||
Non‑current liabilities | |||
Other payables | 15 | ||
Provisions | 16 | ||
Deferred tax liabilities | 17 | ||
Total non‑current liabilities | |||
Current liabilities | |||
Trade and other payables | 15 | ||
Borrowings | 18 | ||
Total current liabilities | |||
Total liabilities | |||
Equity | |||
Share capital | 19 | ||
Share premium | |||
Reserve for own shares | ( | ( | |
Retained earnings | ( | ( | |
Other reserves | |||
Equity attributable to the owners of the Company | |||
Non-controlling interest | 27 | ||
Total equity | |||
Total equity and liabilities |
Equity | |||||||||
attributable | |||||||||
to the | Non- | ||||||||
Share | Share | Reserve for | Retained | Other | owners of | controlling | Total | ||
capital | premium | own shares | earnings | reserves | the Company | interest | equity | ||
Note | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | ( | ( | |||||||
Profit for the year | ( | ||||||||
Other comprehensive income for the year | 13 | ( | ( | ( | |||||
Total comprehensive income for the year | ( | ( | |||||||
New shares issued | |||||||||
Purchase of shares by employee trusts | ( | ( | ( | ||||||
Exercise of LTIP awards | ( | ||||||||
Equity dividends | 10 | ( | ( | ( | |||||
Share-based payments | 22 | ||||||||
At 31 December 2023 | ( | ( | |||||||
Profit for the year | ( | ||||||||
Other comprehensive income for the year | 13 | ||||||||
Total comprehensive income for the year | ( | ||||||||
New shares issued | |||||||||
Purchase of shares by employee trusts | ( | ( | ( | ||||||
Exercise of LTIP awards | ( | ||||||||
Equity dividends | 10 | ( | ( | ( | |||||
Share-based payments | 22 | ||||||||
At | ( | ( |
Other reserves | ||
31 December | 31 December | |
2024 | 2023 | |
Other reserves | £m | £m |
Fair value reserve | 6.3 | 4.9 |
Merger reserve | 16.9 | 16.9 |
Revaluation reserve | 41.8 | 41.8 |
Total | 65.0 | 63.6 |
Year ended | Year ended | ||
31 December | 31 December | ||
2024 | 2023 | ||
Note | £m | £m | |
Cash flows from operating activities | |||
Profit for the year | |||
Adjustments to reconcile Group profit to net cash flow from operating activities: | |||
Amortisation of intangible assets | 12 | ||
Depreciation of property, plant and equipment | 11 | ||
Net finance expense | 7 | ||
Equity-settled share-based payment transactions | 22 | ||
Income tax expense | 8 | ||
Change in trade and other receivables | ( | ( | |
Change in trade and other payables | |||
Change in provisions | 16 | ||
Income tax paid | ( | ( | |
Net cash from operating activities | |||
Cash flows from investing activities | |||
Interest received | |||
Acquisition of property, plant and equipment | ( | ( | |
Acquisition of intangible assets | ( | ( | |
Acquisition of subsidiaries, net of cash acquired | ( | ||
Net cash used in investing activities | ( | ( | |
Cash flows from financing activities | |||
Dividends paid | 10 | ( | ( |
Proceeds from share issue | |||
Purchase of shares by employee trusts | ( | ( | |
Proceeds from borrowings | |||
Repayment of borrowings | ( | ( | |
Interest paid | ( | ( | |
Repayment of lease liabilities | ( | ( | |
Net cash used in financing activities | ( | ( | |
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at 1 January | |||
Cash and cash equivalents at 31 December | 20 |
Lease | |||
Borrowings | liabilities | Total | |
£m | £m | £m | |
At 1 January 2023 | 44.0 | 28.6 | 72.6 |
Changes from financing cash flows | |||
Proceeds from borrowings | 53.5 | — | 53.5 |
Repayment of borrowings | (63.0) | — | (63.0) |
Interest paid | (4.1) | (1.0) | (5.1) |
Repayment of lease liabilities | — | (2.9) | (2.9) |
Total changes from financing cash flows | (13.6) | (3.9) | (17.5) |
Other changes | |||
Interest expense | 4.1 | 1.0 | 5.1 |
Extension of existing lease | — | 0.5 | 0.5 |
Balance at 31 December 2023 | 34.5 | 26.2 | 60.7 |
At | 34.5 | 26.2 | 60.7 |
Changes from financing cash flows | |||
Proceeds from borrowings | 63.0 | — | 63.0 |
Repayment of borrowings | (85.5) | — | (85.5) |
Interest paid | (3.9) | (0.9) | (4.8) |
Repayment of lease liabilities | — | (2.9) | (2.9) |
Total changes from financing cash flows | (26.4) | (3.8) | (30.2) |
Other changes | |||
Interest expense | 3.9 | 0.9 | 4.8 |
Termination of existing lease | — | (0.3) | (0.3) |
At 31 December 2024 | 12.0 | 23.0 | 35.0 |
Type of sales | Nature and timing of satisfaction | |
transaction | of performance obligations | Revenue recognition policies |
Price comparison | The performance obligation is the | Revenue is recognised in the period in |
services | provision of an internet lead to a | which the lead is provided. |
provider’s website. | ||
At the period end an estimate of | ||
The trigger for the transaction price | accrued revenue is made for leads | |
to become receivable is usually a | (clicks) provided that have not been | |
completed sale on the provider’s | invoiced. Measurement of this revenue | |
website. However, for some contracts | depends on the contractual terms that | |
the trigger is the point at which the | determine the expected sales price | |
lead is provided (usually a ‘click’ | per click. | |
transferring the user from our website | For some contracts, an estimate of | |
to the provider). | ||
accrued revenue is also made for | ||
The transaction price is either a fixed | leads that will result in completed | |
amount per completed sale or a | renewals. This is based on expected | |
variable amount derived from the | renewal rates and premiums. | |
terms of the completed sale. | ||
Cashback services | Revenue is generated from rendering | Revenue is recognised in the period in |
services to the merchant. The | which the lead is provided. | |
performance obligation is the | At the period end an estimate of | |
provision of an internet lead to a | accrued revenue is made for leads | |
merchant’s website. | ||
provided that will result in completed | ||
The trigger for the transaction price to | sales. This is based on the volume of | |
become receivable is a completed sale | leads provided in the period, historic | |
on the merchant’s website. | conversion rates and the expected | |
price per completed sale. | ||
The transaction price is derived from | ||
the terms of the completed sale. |
Financial assets | These assets are subsequently measured at fair value. Net gains and losses, |
at FVTPL | including any interest or dividend income, are recognised in profit or loss. |
Financial assets | These assets are subsequently measured at amortised cost using the |
at amortised cost | effective interest method. The amortised cost is reduced by impairment |
losses. Interest income, foreign exchange gains and losses and impairment | |
are recognised in profit or loss. Any gain or loss on derecognition is | |
recognised in profit or loss. | |
Debt investments | These assets are subsequently measured at fair value. Interest income |
at FVOCI | calculated using the effective interest method, foreign exchange gains and |
losses and impairment are recognised in profit or loss. Other net gains and | |
losses are recognised in OCI. On derecognition, gains and losses | |
accumulated in OCI are reclassified to profit or loss. | |
Equity investments | These assets are subsequently measured at fair value. Dividends are |
at FVOCI | recognised as income in profit or loss unless the dividend clearly represents |
a recovery of part of the cost of the investment. Other net gains and losses | |
are recognised in OCI and are never reclassified to profit or loss. |
Standard | Summary of changes |
Amendments to IFRS 9 | Amendments to IFRS 9 – Financial Instruments, including the classification |
and measurement of financial instruments and enhancement of disclosures | |
of financial instruments, including those related to fair value and liquidity | |
risks. Effective date 1 January 2026. | |
IFRS 18 | Implementation of IFRS 18 – Presentation and Disclosure in Financial |
Statements, which sets out new requirements for presentation and | |
disclosure in the financial statements. Effective from 1 January 2027. |
2024 | 2023 | |
£m | £m | |
Revenue from price comparison services | 389.1 | 379.8 |
Revenue from cashback services | 60.8 | 59.8 |
Inter-vertical eliminations* | (10.7) | ( 7.5) |
Total revenue | 439.2 | 432.1 |
Segment | Type of sales transaction | Services provided |
Insurance, Money, | Price comparison | Users visit one of our sites or apps and generate |
Home Services | services | quotations from product providers or view personal |
& Travel | finance information with links to product providers’ | |
sites. Users then click away from our site to complete | ||
a transaction on one of those providers’ sites. Revenue | ||
is generated from providers by transferring users to | ||
their sites. | ||
Cashback | Cashback services | Quidco members visit our site or app and click away to |
a merchant’s site to complete a transaction. Revenue | ||
is generated from merchants by transferring members | ||
to their sites. Members are rewarded with cashback | ||
incentives which are recognised in cost of sales. |
Home | Shared | Inter‑vertical | ||||||
Insurance | Money | Services | Travel | Cashback | costs | eliminations 2 | Total | |
Segment | £m | £m | £m | £m | £m | £m | £m | £m |
Year ended 31 December 2024 | ||||||||
Revenue | 235.6 | 97.8 | 36.1 | 19.6 | 60.8 | — | (10.7) | 439.2 |
Directly attributable expenses | (101.8) | (32.0) | (11.1) | (15.7) | (52.4) | (95.1) | 10.7 | (297.4) |
Adjusted EBITDA contribution | 133.8 | 65.8 | 25.0 | 3.9 | 8.4 | (95.1) | — | 141.8 |
Adjusted EBITDA contribution margin 1 | 57% | 67% | 69% | 20% | 14% | — | — | 32% |
Irrecoverable VAT and related costs | (3.0) | |||||||
Depreciation and amortisation | (25.5) | |||||||
Net finance expense | (4.6) | |||||||
Profit before tax | 108.7 | |||||||
Taxation | (28.5) | |||||||
Profit for the year | 80.2 | |||||||
Year ended 31 December 2023 | ||||||||
Revenue | 220.0 | 100.2 | 39.0 | 20.6 | 59.8 | — | ( 7.5) | 432.1 |
Directly attributable expenses | (92.6) | (33.6) | (12.5) | (15.2) | (52.1) | (100.7) | 7. 5 | (299.2) |
Adjusted EBITDA contribution | 127.4 | 66.6 | 26.5 | 5.4 | 7.7 | (100.7) | — | 132.9 |
Adjusted EBITDA contribution margin 1 | 58% | 66% | 68% | 26% | 13% | — | — | 31% |
Irrecoverable VAT and related costs | (1.0) | |||||||
Depreciation and amortisation | (34.6) | |||||||
Net finance expense | (5.2) | |||||||
Profit before tax | 92.1 | |||||||
Taxation | (19.8) | |||||||
Profit for the year | 72.3 |
2024 | 2023 | |
£m | £m | |
Depreciation of property, plant and equipment | 4.4 | 4.2 |
Amortisation of intangible assets | 21.1 | 30.4 |
Auditor’s remuneration: | ||
Audit of these Consolidated and Parent Company Financial Statements* | 0.7 | 0.7 |
2024 | 2023 | |
No. | No. | |
Technology and product operations | 275 | 303 |
Administration | 420 | 433 |
695 | 736 |
2024 | 2023 | |
£m | £m | |
Wages and salaries | 54.7 | 56.1 |
Social security contributions | 6.3 | 6.5 |
Defined contribution pension costs | 2.9 | 2.4 |
Share-based payment transactions | 3.0 | 3.0 |
Social security contributions related to share awards and options | 0.4 | 0.6 |
Capitalised staff costs | (5.3) | (3.8) |
62.0 | 64.8 |
2024 | 2023 | |
£m | £m | |
Finance income | ||
Bank deposits | 0.3 | 0.1 |
Total finance income | 0.3 | 0.1 |
Finance expense | ||
Revolving credit facility | (2.7) | (1.8) |
Bank loan | (1.2) | (2.3) |
Leases | (0.9) | (1.0) |
Amounts payable to non-controlling interest | (0.1) | (0.1) |
Deferred consideration | — | (0.1) |
Total finance expense | (4.9) | (5.3) |
Net finance expense | (4.6) | (5.2) |
2024 | 2023 | |
£m | £m | |
Current tax | ||
Current tax on income for the year | 30.8 | 27.5 |
Adjustment in relation to prior period | 0.4 | (1.0) |
Total current tax | 31.2 | 26.5 |
Deferred tax | ||
Origination and reversal of temporary differences | (2.5) | (6.3) |
Adjustments due to changes in corporation tax rate | — | (0.3) |
Adjustment in relation to prior period | (0.2) | (0.1) |
Total deferred tax | (2.7) | (6.7) |
Taxation | 28.5 | 19.8 |
2024 | 2023 | |
£m | £m | |
Profit before tax | 108.6 | 92.1 |
Standard rate of tax at 25% (2023: 23.5%) | 27.2 | 21.6 |
Effects of: | ||
Expenses not deductible for tax purposes | 0.1 | 0.1 |
Movement related to share-based payments | 1.0 | (0.4) |
Adjustments in relation to prior periods | 0.2 | (1.1) |
Impact of changes in tax rate | — | (0.4) |
Taxation | 28.5 | 19.8 |
2024 | 2023 | |
Profit after taxation attributable to the owners of the Company (£m) | 80.6 | 72.7 |
Basic weighted average shares in issue (millions) | 536.8 | 536.4 |
Dilutive effect of share-based instruments (millions) | 3.1 | 2.7 |
Diluted weighted average shares in issue (millions) | 539.9 | 539.1 |
Basic earnings per share (p) | 15.0 | 13.5 |
Diluted earnings per share (p) | 14.9 | 13.5 |
2024 | 2023 | |
Profit before tax | 108.7 | 92.1 |
Adjusted for loss before tax attributable to non-controlling interest | 0.4 | 0.2 |
Profit before tax attributable to the owners of the Company | 109.1 | 92.3 |
Amortisation of acquisition related intangible assets | 10.8 | 21.1 |
Amortisation of acquisition related intangible assets attributable to non-controlling interest | (0.8) | (0.9) |
Irrecoverable VAT and related costs 1 | 3.0 | 1.0 |
122.1 | 113.5 | |
Estimated taxation at 25.0% (2023: 23.5%) 2 | (30.5) | (26.4) |
Profit for adjusted earnings per share purposes | 91.6 | 87.1 |
Adjusted basic earnings per share (p) | 17.1 | 16.2 |
Adjusted diluted earnings per share (p) | 17.0 | 16.2 |
2024 | 2023 | |||
pence per | Total | pence per | Total | |
share | £m | share | £m | |
Declared and paid dividends on ordinary shares: | ||||
Prior year final dividend | 8.9 | 47.8 | 8.6 | 46.2 |
Interim dividend | 3.3 | 17.7 | 3.2 | 17.2 |
Total dividend paid in the year | 12.2 | 65.5 | 11.8 | 63.4 |
Proposed for approval | ||||
(not recognised as a liability | ||||
at 31 December): | ||||
Final dividend | 49.4 | 47. 8 |
Land and | Plant and | Office | Fixtures and | ||
buildings | equipment | equipment | fittings | Total | |
£m | £m | £m | £m | £m | |
Cost: | |||||
At 1 January 2023 | 47.6 | 21.1 | 1.5 | 2.1 | 72.3 |
Additions | 0.4 | 0.4 | 0.1 | — | 0.9 |
At 31 December 2023 | 48.0 | 21.5 | 1.6 | 2.1 | 73.2 |
At 1 January 2024 | 48.0 | 21.5 | 1.6 | 2.1 | 73.2 |
Additions | 0.6 | — | 0.2 | 0.1 | 0.9 |
Disposals | (0.3) | (19.9) | (0.6) | (1.1) | (21.9) |
At 31 December 2024 | 48.3 | 1.6 | 1.2 | 1.1 | 52.2 |
Depreciation: | |||||
At 1 January 2023 | 14.8 | 19.1 | 0.9 | 2.1 | 36.9 |
Depreciation for the year | 3.3 | 0.9 | 0.0 | 0.0 | 4.2 |
At 31 December 2023 | 18.1 | 20.0 | 0.9 | 2.1 | 41.1 |
At 1 January 2024 | 18.1 | 20.0 | 0.9 | 2.1 | 41.1 |
Depreciation for the year | 3.3 | 1.1 | 0.0 | 0.0 | 4.4 |
Eliminated on disposal | 0.0 | (19.9) | (0.6) | (1.1) | (21.6) |
At 31 December 2024 | 21.4 | 1.2 | 0.3 | 1.0 | 23.9 |
Carrying value: | |||||
At 31 December 2023 | 29.9 | 1.5 | 0.7 | 0.0 | 32.1 |
At 31 December 2024 | 26.9 | 0.4 | 0.9 | 0.1 | 28.3 |
Market | Member | Technology | |||
related | relationship | related | Goodwill | Total | |
£m | £m | £m | £m | £m | |
Cost: | |||||
At 1 January 2023 | 169.6 | 21.2 | 137.1 | 288.6 | 616.5 |
Additions internally developed | — | — | 10.8 | — | 10.8 |
Disposals | — | — | (26.6) | — | (26.6) |
At 31 December 2023 | 169.6 | 21.2 | 121.3 | 288.6 | 600.7 |
At 1 January 2024 | 169.6 | 21.2 | 121.3 | 288.6 | 600.7 |
Additions internally developed | — | — | 13.3 | — | 13.3 |
Disposals | — | — | (36.1) | — | (36.1) |
At 31 December 2024 | 169.6 | 21.2 | 98.5 | 288.6 | 577.9 |
Amortisation and impairment: | |||||
At 1 January 2023 | 153.3 | 2.5 | 106.5 | 74.3 | 336.6 |
Amortisation charge for the year | 8.2 | 6.7 | 15.5 | — | 30.4 |
Eliminated upon disposal | — | — | (26.6) | — | (26.6) |
At 31 December 2023 | 161.5 | 9.2 | 95.4 | 74.3 | 340.4 |
At 1 January 2024 | 161.5 | 9.2 | 95.4 | 74.3 | 340.4 |
Amortisation charge for the year | 2.9 | 4.2 | 14.0 | — | 21.1 |
Eliminated upon disposal | — | — | (36.1) | — | (36.1) |
At 31 December 2024 | 164.4 | 13.4 | 73.3 | 74.3 | 325.4 |
Carrying value: | |||||
At 31 December 2023 | 8.1 | 12.0 | 25.9 | 214.3 | 260.3 |
At 31 December 2024 | 5.2 | 7.8 | 25.2 | 214.3 | 252.5 |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Insurance | 46.5 | 46.5 |
Money | 33.2 | 33.2 |
Home Services | 54.8 | 54.8 |
Travel | 11.5 | 11.5 |
Cashback | 68.3 | 68.3 |
Goodwill | 214.3 | 214.3 |
Flagstone | Plum | |||
Group | By | Fintech | ||
Limited | Miles Ltd | Limited | Total | |
Investments in equity securities | £m | £m | £m | £m |
At 1 January 2023 | 4.2 | 0.0 | 1.3 | 5.5 |
Disposals in the year | — | (0.0) | — | (0.0) |
Change in fair value | — | — | (0.1) | (0.1) |
At 31 December 2023 | 4.2 | — | 1.2 | 5.4 |
At 1 January 2024 | 4.2 | — | 1.2 | 5.4 |
Change in fair value | 1.2 | — | 0.2 | 1.4 |
At 31 December 2024 | 5.4 | — | 1.4 | 6.8 |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Trade and other receivables | 82.6 | 79.3 |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
At 1 January | 1.7 | 1.6 |
Provisions made in the year | 0.0 | 0.1 |
Provisions utilised in the year | (0.0) | (0.0) |
At 31 December | 1.7 | 1.7 |
Neither past | Past due, not impaired | ||||||
due nor | |||||||
Total | impaired | 0–30 days | 30–60 days | 60–90 days | 90 –120 day s | >120 days | |
£m | £m | £m | £m | £m | £m | £m | |
At 31 December | |||||||
2023 | 79.3 | 74.3 | 3.9 | 0.4 | 0.4 | 0.3 | 0.0 |
At 31 December | |||||||
2024 | 82.6 | 79.0 | 2.9 | 0.5 | 0.1 | 0.1 | 0.0 |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Lease liabilities | 20.2 | 23.5 |
Amounts owed to non-controlling interest | 2.0 | 1.9 |
Other payables | 22.2 | 25.4 |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Trade payables | 52.1 | 51.2 |
Non-trade payables and accrued expenses | 1.5 | 1.6 |
Other payables | 48.0 | 47.4 |
Lease liabilities | 2.8 | 2.7 |
Deferred income | 0.2 | 0.4 |
Trade and other payables | 104.6 | 103.3 |
Leasehold | Irrecoverable | ||
dilapidations | VAT | Total | |
£m | £m | £m | |
As at 1 January 2023, 31 December 2023 | |||
and 1 January 2024 | — | — | — |
Reclassifications | 1.9 | 1.0 | 2.9 |
Amounts charged to the income statement | — | 2.6 | 2.6 |
As at 31 December 2024 | 1.9 | 3.6 | 5.5 |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Goodwill related to MoneySavingExpert.com | 13.2 | 13.2 |
Intangible assets and goodwill relating to other acquisitions | 3.4 | 6.3 |
Share schemes | (1.0) | (1.5) |
Accelerated capital allowances | (0.1) | (0.2) |
Losses | (2.2) | (2.0) |
Provisions | (0.2) | — |
Deferred tax liability | 13.1 | 15.8 |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
At 1 January | 15.8 | 22.5 |
Temporary differences on: | ||
Goodwill related to MoneySavingExpert.com | (0.0) | (0.0) |
Intangible assets and goodwill relating to other acquisitions | (2.9) | (5.0) |
Share schemes | 0.5 | (1.0) |
Accelerated capital allowances | 0.1 | 0.0 |
Losses | (0.2) | (0.7) |
Provisions | (0.2) | — |
At 31 December | 13.1 | 15.8 |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Revolving credit facility | 12.0 | 4.5 |
Loan | — | 30.0 |
Total | 12.0 | 34.5 |
2024 | 2023 | |
Number of ordinary shares | No. | No. |
At the beginning of the year | 536,934,085 | 536,861,647 |
Issued on exercise of SAYE options | 45,217 | 72,438 |
Issued on exercise of LTIP awards | 436,093 | — |
At the end of the year | 537,415,395 | 536,934,085 |
2024 | 2023 | |
Nominal value of ordinary shares | £ | £ |
At the beginning of the year | 107,387 | 107, 372 |
Issued on exercise of SAYE options | 9 | 15 |
Issued on exercise of LTIP awards | 87 | — |
At the end of the year | 107,483 | 107, 387 |
31 December 2024 | 31 December 2023 | |||
Effective | Effective | |||
interest rate | £m | interest rate | £m | |
Cash and cash equivalents | 1.15% | 22.4 | 0.13% | 16.6 |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Unsecured borrowings facilities | ||
– amount drawn | 12.0 | 34.5 |
– amount undrawn | 113.0 | 120.5 |
Carrying | Contractual cash flows | ||||||
amount | Total | <2 months | 2–12 months | 1–2 years | 2–5 years | >5 years | |
31 December 2024 | £m | £m | £m | £m | £m | £m | £m |
Non‑derivative financial liabilities | |||||||
Trade payables | 52.1 | (52.1) | (52.1) | — | — | — | — |
Borrowings | 12.0 | (12.0) | (12.0) | — | — | — | — |
Lease liabilities | |||||||
– undiscounted cash flows | 26.5 | (26.5) | (0.6) | (3.1) | (3.7) | (10.9) | (8.2) |
– discounting | (3.5) | 3.5 | 0.1 | 0.7 | 0.7 | 1.5 | 0.5 |
Amounts owed to non-controlling interest | 2.0 | (2.0) | — | — | — | — | (2.0) |
At 31 December 2024 | 89.1 | (89.1) | (64.6) | (2.4) | (3.0) | (9.4) | (9.7) |
Carrying | Contractual cash flows | ||||||
amount | Total | <2 months | 2–12 months | 1–2 years | 2–5 years | >5 years | |
31 December 2023 | £m | £m | £m | £m | £m | £m | £m |
Non-derivative financial liabilities | |||||||
Trade payables | 51.2 | (51.2) | (51.2) | — | — | — | — |
Borrowings | 34.5 | (34.5) | (4.5) | (30.0) | — | — | — |
Lease liabilities | |||||||
– undiscounted cash flows | 30.4 | (30.4) | (0.6) | (3.2) | (3.8) | (11.2) | (11.6) |
– discounting | (4.3) | 4.3 | 0.2 | 0.8 | 0.7 | 1.7 | 0.9 |
Amounts owed to non-controlling interest | 1.9 | (1.9) | — | — | — | — | (1.9) |
At 31 December 2023 | 113.7 | (113.7 ) | (56.1) | (32.4) | (3.1) | (9.5) | (12.6) |
31 December | 31 December | |
2024 | 2023 | |
Carrying value | £m | £m |
Share capital | 0.1 | 0.1 |
Retained earnings and reserves | 239.6 | 220.4 |
Non-controlling interest | 5.2 | 5.6 |
Total | 244.9 | 226.1 |
Credit rating | 2024 | 2023 |
Barclays | A+ | A+ |
Santander | A | n/a 1 |
Lloyds | BBB+ | BBB+ |
HSBC | AA‑ | AA- |
NatWest | A | A |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Long Term Incentive Plan | 1.5 | 2.0 |
Restricted Share Awards | 1.0 | 0.5 |
Sharesave Scheme | 0.5 | 0.5 |
Share Incentive Plan | — | — |
Share‑based payment transactions | 3.0 | 3.0 |
2024 | 2024 | 2023 | 2022 | |
RSP | RSU | RSP | LTIP | |
Number of ordinary shares | 1,093,958 | 26,118 | 817, 289 | 2,275,282 |
Performance criteria: | ||||
– adjusted basic EPS (%) | — | — | — | 50 |
– total shareholder return (%) | — | — | — | 20 |
– revenue performance (%) | — | — | — | 30 |
Weighted average share price at the date of exercise (£) | n/a | n/a | n/a | n/a |
Exercise price | |
Sharesave 2024 | 177.0p |
Sharesave 2023 | 188.0p |
Sharesave 2022 | 156.0p |
Sharesave 2021 | 203.0p |
Number | WAEP | |
Outstanding at 1 January 2023 | 4,828,830 | £0.00 |
Awards made during the year | 874,568 | £0.00 |
Awards vested and exercised during the year | (215,238) | £0.00 |
Awards forfeited during the year | (2,123,756) | £0.00 |
Outstanding at 31 December 2023 | 3,364,404 | £0.00 |
Awards made during the year | 1,120,076 | £0.00 |
Awards vested and exercised during the year | (414,881) | £0.00 |
Awards forfeited during the year | (446,852) | £0.00 |
Outstanding at 31 December 2024 | 3,622,747 | £0.00 |
2024 | 2023 | 2022 | 2024 | 2023 | 2024 | 2022 | |
Sharesave | Sharesave | Sharesave | RSP | RSP | RSU | LTIP | |
Fair value at grant date (£) | 0.96 | 1.08 | 0.98 | 2.26 | 2.70 | 2.57 | 1.98 |
Share price (£) | 2.21 | 2.35 | 1.95 | 2.26 | 2.70 | 2.57 | 1.98 |
Exercise price (£) | 1.77 | 1.88 | 1.56 | — | — | — | — |
Expected volatility (%) | 71.9 | 74.3 | 90.2 | 71.0 | 71.0 | 68.0 | 92.2 |
Expected life of option/award (years) | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 1.0 | 3.0 |
Weighted average remaining contractual life (years) | 2.8 | 1.8 | 0.8 | 2.3 | 1.4 | 0.2 | 0.3 |
Expected dividend yield (%) | 5.5 | 5.0 | 6.0 | — | — | — | — |
Risk-free interest rate (%) | 3.8 | 4.8 | 4.4 | 4.0 | 3.8 | 4.1 | 1.4 |
Land and | |
buildings | |
£m | |
Balance at 1 January 2023 | 22.4 |
Addition relating to extension of existing right-of-use asset | 0.5 |
Depreciation charge for the year | (2.6) |
Disposal relating to termination of existing right-of-use asset | (0.3) |
Balance at 31 December 2023 | 20.0 |
Balance at 1 January 2024 | 20.3 |
Disposal relating to lease termination of existing right of use asset | (0.3) |
Depreciation charge for the year | (2.5) |
Balance at 31 December 2024 | 17.5 |
2024 | 2023 | |
£m | £m | |
Depreciation charge for the year | 2.5 | 2.6 |
Interest on lease liabilities | 0.9 | 1.0 |
3.4 | 3.6 |
2024 | 2023 | |
£m | £m | |
Interest paid | 0.9 | 1.0 |
Repayment of lease liabilities | 2.9 | 2.9 |
3.8 | 3.9 |
Country of | Class of | Ownership | ||
incorporation | shares held | interest % | Principal activity | |
MONY Group Financial Holdings Limited 1 | UK | Ordinary | 100 | Holding company |
MONY Group Financial Limited 2 | UK | Ordinary | 100 | Holding company |
Moneysupermarket.com Ltd | UK | Ordinary | 100 | Internet price comparison through lead generation |
MoneySavingExpert.com Limited | UK | Ordinary | 100 | Internet price comparison through lead generation |
Quidco Limited | UK | Ordinary | 100 | Cashback services through lead generation |
Decision Technologies Limited | UK | Ordinary | 100 | Internet price comparison through lead generation |
CYTI (Holdings) Limited | UK | Ordinary | 100 | Dormant |
CYTI Limited | UK | Ordinary | 100 | Dormant |
Mortgage 2000 Limited | UK | Ordinary | 100 | Dormant |
Sellmymobile.com Limited | UK | Ordinary | 100 | Dormant |
Townside Limited | UK | Ordinary | 100 | Dormant |
MONY Group Limited | UK | Ordinary | 100 | Dormant |
Ice Travel Group Limited | UK | Ordinary | 67 | Holding company |
Travelsupermarket Limited | UK | Ordinary | 67 | Internet price comparison through lead generation |
Icelolly Marketing Limited | UK | Ordinary | 67 | Internet price comparison through lead generation |
Express Rooms Ltd | UK | Ordinary | 67 | Dormant |
Icelolly Limited | UK | Ordinary | 67 | Dormant |
Icelolly.co.uk Limited | UK | Ordinary | 67 | Dormant |
Icelolly.com Limited | UK | Ordinary | 67 | Dormant |
Podium Solutions Limited | UK | Ordinary | 52 | Technology platform provider for internet price comparison services |
Aggregate | Profit/ | ||||
capital | (Loss) for | Included in | |||
reserves | the year | Registered | parental | ||
£m | £m | Registered office address | number | guarantee 3 | |
MONY Group Financial Holdings Limited 1 | 299.6 | 85.0 | Mony Group House, St. David’s Park, Ewloe, Deeside, UK, CH5 3UZ | 08188486 | Yes |
MONY Group Financial Limited 2 | 26.7 | 84.4 | Mony Group House, St. David’s Park, Ewloe, Deeside, UK, CH5 3UZ | 0315734 4 | Yes |
Moneysupermarket.com Ltd | 49.5 | 44.4 | Mony Group House, St. David’s Park, Ewloe, Deeside, UK, CH5 3UZ | 03945937 | Yes |
MoneySavingExpert.com Limited | 53.8 | 31.7 | One Dean Street, London, UK, W1D 3RB | 08021764 | Yes |
Quidco Limited | 13.6 | 7.4 | Mony Group House, St. David’s Park, Ewloe, Deeside, UK, CH5 3UZ | 05498276 | Yes |
Decision Technologies Limited | 26.7 | 12.3 | One Dean Street, London, UK, W1D 3RB | 053 41159 | Yes |
CYTI Limited | 0.0 | 0.0 | One Dean Street, London, UK, W1D 3RB | 07368288 | Yes |
Ice Travel Group Limited | 20.5 | (0.7) | Park Row House, 19-20 Park Row, Leeds, West Yorkshire, UK, LS1 5JF | 13386700 | No |
Travelsupermarket Limited | 15.7 | (0.1) | Park Row House, 19-20 Park Row, Leeds, West Yorkshire, UK, LS1 5JF | 13240884 | No |
Icelolly Marketing Limited | 1.5 | 0.7 | Park Row House, 19-20 Park Row, Leeds, West Yorkshire, UK, LS1 5JF | 05655962 | No |
Podium Solutions Limited | (4.9) | (1.0) | 4th Floor, Market Square House, St James Street, Nottingham, Nottinghamshire, UK, NG1 6FG | 11101797 | No |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Short-term employee benefits | 5.6 | 5.9 |
Share-based payment transactions | 1.8 | 1.9 |
Defined contribution pension costs | 0.2 | 0.1 |
Key management personnel compensation | 7.6 | 7.9 |
31 December 2024 | |||
Podium | |||
Solutions | Ice Travel | ||
Limited | Group | Total | |
Non-controlling interest | 48% | 33% | |
£m | £m | £m | |
Non-current assets 1 | 1.1 | 13.7 | 14.8 |
Current assets | 1.4 | 7.6 | 9.0 |
Non-current liabilities | (2.1) | (2.8) | (4.9) |
Current liabilities | (2.3) | — | (2.3) |
Net assets | (1.9) | 18.5 | 16.6 |
Net assets attributable to non‑controlling interest | (0.9) | 6.1 | 5.2 |
Revenue | 0.7 | 18.6 | 19.3 |
(Loss)/Profit | (1.4) | 0.9 | (0.5) |
Other comprehensive income | — | — | — |
Total comprehensive income | (1.4) | 0.9 | (0.5) |
(Loss)/Profit attributable to the non-controlling interest | (0.7) | 0.3 | (0.4) |
Other comprehensive income attributable to non-controlling interest | — | — | — |
Total comprehensive income attributable to non‑controlling interest | (0.7) | 0.3 | (0.4) |
Cash flows from operating activities | (0.4) | 3.4 | 3.0 |
Cash flows from investing activities | — | (0.9) | (0.9) |
Cash flows from financing activities | 0.4 | (5.5) | (5.1) |
Net decrease in cash and cash equivalents | — | (3.0) | (3.0) |
31 December 2023 | |||
Podium | |||
Solutions | Ice Travel | ||
Limited | Group | Total | |
Non-controlling interest | 48% | 33% | |
£m | £m | £m | |
Non-current assets 1 | 2.2 | 14.2 | 16.4 |
Current assets | 0.8 | 11. 2 | 12.0 |
Non-current liabilities | (1.9) | (6.6) | (8.5) |
Current liabilities | (1.6) | (1.2) | (2.8) |
Net assets | (0.5) | 17.6 | 17.1 |
Net assets attributable to non‑controlling interest | (0.2) | 5.8 | 5.6 |
Revenue | 0.1 | 19.5 | 19.6 |
(Loss)/Profit | (2.0) | 1.7 | (0.3) |
Other comprehensive income | — | — | — |
Total comprehensive income | (2.0) | 1.7 | (0.3) |
Profit attributable to the non-controlling interest | (1.0) | 0.6 | (0.4) |
Other comprehensive income attributable to non-controlling interest | — | — | — |
Total comprehensive income attributable to non‑controlling interest | (1.0) | 0.6 | (0.4) |
Cash flows from operating activities | 0.1 | 3.4 | 3.5 |
Cash flows from financing activities | (0.0) | (0.9) | (0.9) |
Net increase in cash and cash equivalents | 0.1 | 2.5 | 2.6 |