Virgin Money UK PLC
LSE:VMUK
Balance Sheet
Balance Sheet Decomposition
Virgin Money UK PLC
Virgin Money UK PLC
Balance Sheet
Virgin Money UK PLC
| Sep-2012 | Sep-2013 | Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Net Loans |
22 000
|
21 871
|
24 055
|
25 844
|
27 590
|
29 694
|
31 140
|
72 884
|
72 190
|
72 055
|
72 692
|
72 683
|
|
| Investments |
7 002
|
5 875
|
5 117
|
5 032
|
5 040
|
5 462
|
4 615
|
7 975
|
8 280
|
7 638
|
8 997
|
9 828
|
|
| PP&E Net |
140
|
133
|
121
|
109
|
99
|
86
|
88
|
145
|
288
|
250
|
211
|
0
|
|
| PP&E Gross |
140
|
133
|
121
|
109
|
99
|
86
|
88
|
145
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
174
|
180
|
168
|
180
|
164
|
167
|
181
|
204
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
198
|
215
|
213
|
265
|
256
|
339
|
412
|
505
|
480
|
362
|
256
|
162
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
11
|
11
|
11
|
|
| Long-Term Investments |
3
|
3
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Customer Acceptances Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
305
|
273
|
398
|
441
|
183
|
361
|
418
|
718
|
1 049
|
1 224
|
1 146
|
705
|
|
| Other Assets |
7 533
|
2 128
|
2 050
|
1 327
|
851
|
545
|
529
|
852
|
948
|
213
|
409
|
44
|
|
| Total Assets |
44 382
N/A
|
36 748
-17%
|
37 392
+2%
|
38 705
+4%
|
39 929
+3%
|
43 231
+8%
|
43 456
+1%
|
90 999
+109%
|
90 259
-1%
|
89 100
-1%
|
91 907
+3%
|
91 786
0%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
236
|
212
|
175
|
125
|
136
|
65
|
60
|
207
|
188
|
99
|
74
|
294
|
|
| Accrued Liabilities |
83
|
80
|
78
|
136
|
152
|
163
|
125
|
130
|
94
|
76
|
74
|
67
|
|
| Short-Term Debt |
78
|
0
|
644
|
0
|
1 226
|
3 765
|
3 056
|
8 862
|
5 397
|
5 896
|
8 435
|
6 843
|
|
| Total Deposits |
27 007
|
24 787
|
24 259
|
26 742
|
27 085
|
27 731
|
28 925
|
63 851
|
67 594
|
66 894
|
65 427
|
66 705
|
|
| Other Interest Bearing Liabilities |
7
|
4
|
5
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Liabilities |
397
|
292
|
897
|
261
|
1 514
|
3 993
|
3 241
|
9 199
|
5 679
|
6 071
|
8 583
|
7 204
|
|
| Long-Term Debt |
3 187
|
3 085
|
3 453
|
3 766
|
4 501
|
4 785
|
4 973
|
9 591
|
8 933
|
7 832
|
8 641
|
9 823
|
|
| Deferred Income Tax |
39
|
7
|
10
|
10
|
27
|
75
|
77
|
201
|
274
|
296
|
350
|
179
|
|
| Minority Interest |
200
|
200
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
11 126
|
6 124
|
6 230
|
4 479
|
3 587
|
3 241
|
3 050
|
3 136
|
2 847
|
2 534
|
2 566
|
2 268
|
|
| Total Liabilities |
41 963
N/A
|
34 499
-18%
|
34 854
+1%
|
35 262
+1%
|
36 718
+4%
|
39 829
+8%
|
40 270
+1%
|
85 978
+114%
|
85 327
-1%
|
83 627
-2%
|
85 567
+2%
|
86 179
+1%
|
|
| Equity | |||||||||||||
| Common Stock |
1 682
|
1 682
|
1 882
|
223
|
88
|
88
|
89
|
162
|
160
|
158
|
152
|
140
|
|
| Retained Earnings |
156
|
567
|
356
|
2 100
|
2 673
|
2 864
|
2 647
|
3 956
|
3 923
|
4 352
|
4 773
|
4 363
|
|
| Additional Paid In Capital |
893
|
0
|
0
|
670
|
0
|
0
|
0
|
3
|
3
|
5
|
7
|
9
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
11
|
33
|
43
|
7
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
|
| Other Equity |
0
|
0
|
300
|
450
|
450
|
450
|
450
|
889
|
835
|
925
|
1 365
|
1 090
|
|
| Total Equity |
2 419
N/A
|
2 249
-7%
|
2 538
+13%
|
3 443
+36%
|
3 211
-7%
|
3 402
+6%
|
3 186
-6%
|
5 021
+58%
|
4 932
-2%
|
5 473
+11%
|
6 340
+16%
|
5 607
-12%
|
|
| Total Liabilities & Equity |
44 382
N/A
|
36 748
-17%
|
37 392
+2%
|
38 705
+4%
|
39 929
+3%
|
43 231
+8%
|
43 456
+1%
|
90 999
+109%
|
90 259
-1%
|
89 100
-1%
|
91 907
+3%
|
91 786
0%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
879
|
879
|
879
|
879
|
882
|
884
|
886
|
1 434
|
1 439
|
1 440
|
1 409
|
1 345
|
|