| 2025 | 2024 | ||
| Notes | $'000 | $'000 | |
Gross premiums written | 3 | | |
| Outward reinsurance premiums | ( | ( | |
Premiums written, net of reinsurance | | | |
Changes in unearned premium | |||
| Change in the gross provision for unearned premiums | 15 | | |
Change in the provision for unearned premiums, reinsurers’ share | 15 | ( | ( |
| Net change in the provisions for unearned premiums | | | |
| Earned premiums, net of reinsurance | | | |
| Allocated investment return transferred from the non-technical account | | | |
Claims paid | |||
| Gross amount | 15 | ( | ( |
| Reinsurers’ share | 15 | | |
| Net claims paid | ( | ( | |
Change in the provision for claims | |||
| Gross amount | 15 | | ( |
| Reinsurers’ share | 15 | ( | ( |
| Net change in provisions for claims | | ( | |
| Claims incurred, net of reinsurance | ( | ( | |
| Net operating expenses | 4 | ( | ( |
Balance on the technical account - general business | | | |
Investment income | 7 | | |
Realised gains on investments | 7 | | |
| Unrealised (losses)/gains on investments | 7 | ( | |
Investment expenses and charges | ( | ( | |
Total investment return | | | |
Allocated investment return transferred to technical account | ( | ( | |
| (Loss)/gain on foreign exchange | ( | | |
| Other income | | | |
| Profit for the financial year | | | |
| Total comprehensive income for the financial year | | |
| 2025 | 2024 | ||
| Assets | Notes | $'000 | $'000 |
Investments | |||
| Financial investments | 9 | | |
Deposits with ceding undertakings | | | |
| | | ||
Reinsurers' share of technical provisions | |||
| Provision for unearned premiums | 15 | | |
| Claims outstanding | 15 | | |
| | | ||
Debtors | |||
Debtors arising out of direct insurance operations | 11 | | |
Debtors arising out of reinsurance operations | 12 | | |
| Other debtors | 13 | | |
| | | ||
Other assets | |||
| Cash at bank and in hand | 19 | | |
| | | ||
Prepayments and accrued income | |||
| Deferred acquisition costs | 14 | | |
| Other prepayments and accrued income | | | |
| | | ||
| Total assets | | | |
Capital and reserves | |||
| Members' balances | | | |
| | | ||
Liabilities | |||
Technical provisions | |||
| Provision for unearned premiums | 15 | | |
| Claims outstanding | 15 | | |
| | | ||
Creditors | |||
Creditors arising out of direct insurance operations | 16 | | |
Creditors arising out of reinsurance operations | 17 | | |
Other creditors | 18 | | |
| | | ||
| Accruals and deferred income | | | |
Total liabilities | | | |
| Total liabilities, capital and reserves | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
Members’ balances brought forward at 1 January | | |
| Total comprehensive income for the financial year | | |
| Payments of profit to members' personal reserve funds | ( | ( |
| Members' balances carried forward at 31 December | | |
| 2025 | 2024 | ||
Note | $'000 | $'000 | |
Cash flows from operating activities | |||
| Profit for the financial year | | | |
Adjustments for: | |||
Decrease in gross technical provisions | 15 | ( | ( |
Decrease in reinsurers' share of gross technical provisions | 15 | | |
| (Increase)/decrease in debtors | ( | | |
| Decrease in creditors | ( | ( | |
| Movement in other assets/liabilities | ( | | |
Investment return | 7 | ( | ( |
| Foreign exchange | ( | | |
| Net cash flows from operating activities | ( | ( | |
Cash flows from investing activities | |||
| Purchase of equity and debt securities | ( | ( | |
| Sale of equity and debt securities | | | |
| Investment income received | | | |
| Net cash flows from investing activities | | | |
Cash flows from financing activities | |||
Transfer to members in respect of underwriting participations | ( | ( | |
| Net cash flows from financing activities | ( | ( | |
| Net increase in cash and cash equivalents | | | |
| Cash and cash equivalents at the beginning of the year | | | |
| Foreign exchange on cash and cash equivalents | | ( | |
| Cash and cash equivalents at the end of the year | 19 | | |
Impact on profit for the | ||||
year | Impact on members balances | |||
| Shift in yield (basis points) | 2025 $'000 | 2024 $'000 | 2025 $'000 | 2024 $'000 |
| 50 basis point increase | ( | ( | ( | ( |
50 basis point decrease | | | | |
| 2025 | 2024 | |
| $’000 | $’000 | |
| Directors' emoluments | | |
| 5,162 | 7,477 |
| 2025 | 2024 | |
| $’000 | $’000 | |
| Emoluments | | |
| 702 | 3,132 |
Number of employees | ||
| 2025 | 2024 | |
| Administration and finance | | |
| Underwriting | | |
| Claims | | |
| Investments | | |
| Total | | |
| 2025 | 2024 | |
| $’000 | $’000 | |
| Wages and salaries | | |
| Social security | | |
| Other pension costs | | |
| Other | | |
| Total | | |
| 2025 | 2024 | |
| $’000 | $’000 | |
Interest and similar income | ||
From financial assets designated at fair value through profit or loss | ||
Interest and similar income | | |
From financial assets classified at amortised cost | ||
Interest on cash at bank | | |
Other income from investments | ||
From financial assets designated at fair value through profit or loss | ||
Gains on the realisation of investments | | |
Losses on the realisation of investments | ( | ( |
Unrealised gains on investments | | |
Unrealised losses on the investments | ( | ( |
Investment management expenses | ( | ( |
Total investment return | | |
| Transferred to the technical account from the non-technical account | | |
| Carrying value | Cost | |||
| 2025 | 2024 | 2025 | 2024 | |
| $’000 | $’000 | $’000 | $’000 | |
Shares and other variable yield securities and units in unit trusts | | | | |
Debt securities and other fixed income securities | | | | |
Participation in investment pools | | | | |
Loans and deposits with credit institutions | | | | |
Derivative assets | | | | |
Syndicate loans to central fund | | | | |
Other investments | | | | |
| Total financial investments | | |||
| 2025 | 2024 | |
| $’000 | $’000 | |
| Listed investments | | |
| 2025 | 2024 | |
| $’000 | $’000 | |
| Financial assets measured at fair value through profit or loss | | |
| Total financial investments | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
| Due within one year | | |
| Due after one year | | |
Total | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
| Due within one year | | |
| Due after one year | | |
Total | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
Inter-syndicate balances | ||
| Amounts due from Syndicate 623 | 36,985 | 1,973 |
| Amounts due from Syndicate 3623 | 93,303 | — |
| Amounts due from Syndicate 4321 | 1,538 | 1,211 |
| Amounts due from Syndicate 5623 | 17,891 | 11,262 |
| Total inter-syndicate balances | | |
Other related party balances (non-syndicate) | | |
Other | | |
| Total | | |
The balances listed above are due within one year. |
| 2025 | 2024 | |||||
| Gross | Reinsurance | Net | Gross Reinsurance | Net | ||
| $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | |
| Balance at 1 January | | ( | | | ( | |
Incurred deferred acquisition costs | | ( | | | ( | |
Amortised deferred acquisition costs | ( | | ( | ( | | ( |
Foreign exchange movements | | | | | ( | |
Balance at 31 December | | ( | | | ( | |
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Total | |
Pure underwriting year | $ '000 | $ '000 | $ '000 | $ '000 | $ '000 | $ '000 | $ '000 | $ '000 | $ '000 | $ '000 | $ '000 |
Estimate of gross claims at end of underwriting year | | | | | |||||||
One year later | | | | | | ||||||
Two years later | | | |||||||||
Three years later | | | | ||||||||
Four years later | | | | | |||||||
Five years later | | | | ||||||||
Six years later | | | | ||||||||
Seven years later | | ||||||||||
Eight years later | |||||||||||
Nine years later | |||||||||||
Estimate of gross claims reserves | | | | | | | | ||||
Provision in respect of prior years | |||||||||||
Less gross claims paid | ( | ( | ( | ( | ( | ( | ( | ( | ( | ( | ( |
Gross claims reserves | | | | | | | | | | |
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Total | |
Pure underwriting year | $ '000 | $ '000 | $ '000 | $ '000 | $ '000 | $ '000 | $ '000 | $ '000 | $ '000 | $ '000 | $ '000 |
Estimate of net claims | |||||||||||
at end of underwriting year | | | | | | | | | | | |
One year later | | | | | | | | | | ||
Two years later | | | | | | | | | |||
Three years later | | | | | | | | ||||
Four years later | | | | | | | |||||
Five years later | | | | | | ||||||
Six years later | | | | | |||||||
Seven years later | | | | ||||||||
Eight years later | | | |||||||||
Nine years later | | ||||||||||
Estimate of net claims reserves | | | | | | | | | | | |
Provision in respect of | |||||||||||
prior years | | ||||||||||
Less net claims paid | ( | ( | ( | ( | ( | ( | ( | ( | ( | ( | ( |
Net claims reserves | | | | | | | | | | | |
16 Creditors arising out of direct insurance operations | ||
| 2025 | 2024 | |
| $'000 | $'000 | |
| Due within one year | | |
| Due after one year | | |
Total | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
| Due within one year | | |
| Due after one year | | |
Total | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
Inter-syndicate balances | ||
| Amounts due to Syndicate 3622 | — | 20 |
| Amounts due to Syndicate 3623 | — | 48,461 |
| Amounts due to Syndicate 6107 | 25,788 | 54,450 |
| Total inter-syndicate balances | | |
| Derivative liabilities | | |
| Other liabilities | | |
Total | | |
| 2025 | 2024 | |
$'000 | $'000 | |
| Cash at bank and in hand* | | |
Short term debt instruments presented within other financial investments | | |
| Total cash and cash equivalents | | |
| 2025 | 2024 | |
$'000 | $'000 | |
| Short term debt instruments presented within other financial investments | | |
Total cash and cash equivalents not available for use by the syndicate | | |
All amounts in $'000 | At 1 January 2025 | Cash flows | Acquired | Fair value and exchange movements | Non cash charges | At 31 December 2025 |
Cash and cash equivalents | | | | | | |
| Derivative financial liabilities | ( | | | ( | | ( |
| Total | | | | | | |
All amounts in $'000 | At 1 January 2024 | Cash flows | Acquired | Fair value and exchange movements | Non cash charges | At 31 December 2024 |
Cash and cash equivalents | | | | ( | | |
| Derivative financial liabilities | ( | | | ( | | ( |
| Total | | | | ( | | |
| 2025 | 2024 | |||||
| Start of period | End of period | Average | Start of period | End of period | Average | |
| Sterling | | | | | | |
| Euro | | | | | | |
| US dollar | | | | | | |
| Canadian dollar | | | | | | |
| Australian dollar | | | | | | |