| 2025 | 2024 | ||
| Notes | £’000 | £’000 | |
| Technical account – General business Earned premiums, net of reinsurance | |||
| Gross premiums written | 3 | | |
| Outward reinsurance premiums | ( | ( | |
| Premiums written, net of reinsurance | | ||
| Changes in unearned premiums | 14 | ||
| Change in the gross provision for unearned premiums | ( | ||
| Change in the provision for unearned premiums, reinsurers’ share | | ||
| Net change in provisions for unearned premiums | ( | ||
| Earned premiums, net of reinsurance | | ||
| Allocated investment return transferred from the non-technical account | 4 | | |
| Claims incurred, net of reinsurance | 14 | ||
| Claims paid | |||
| Gross amount | ( | ( | |
| Reinsurers’ share | | ||
| Net claims paid | ( | ( | |
| Change in the provision for claims | 14 | ||
| Gross amount | ( | ( | |
| Reinsurers’ share | ( | | |
| Net change in provisions for claims | ( | ( | |
| Claims incurred, net of reinsurance | ( | ( | |
| Net operating expenses * | 5 | ( | ( |
| Balance on the technical account for general business | | ||
| Non-technical account | |||
| Balance on the technical account for general business | | ||
| Investment income | | ||
| Realised gains on investments | | ||
| Unrealised gains on investments | | ||
| Investment expenses and charges | ( | ( | |
| Total investment return | 4 | | |
| Allocated investment return transferred to technical account | ( | ( | |
| Gains on foreign exchange * | | ||
| Profit for the financial year | |
| 2025 | 2024 | ||
| Notes | £’000 | £’000 | |
| Assets Financial Investments | 7 | | |
| Deposit with ceding undertakings | | | |
| Investments | |||
| Provision for unearned premium | |||
| Claims outstanding | 8 | ||
| Reinsurers’ share of technical provisions | 14 | ||
| Debtors arising out of direct insurance operations | 10 | | |
| Debtors arising out of reinsurance operations | 11 | | |
| Other debtors | 12 | | |
| Debtors | |||
| Cash at bank and in hand | 13 | ||
| Other assets | | ||
| Deferred acquisition costs | 9 | | |
| Other prepayments and accrued income | | ||
| Prepayments and accrued income | |||
| Total assets | |
| 2025 | 2024 | ||
| Notes | £’000 | £’000 | |
| Members balances brought forward at 1 January | |||
| Total comprehensive income for the year | |||
| Payments of profit to members’ personal reserve funds | ( | ( | |
| Other | ( | ||
| Members balances carried forward at 31 December | 15 |
| +5% | -5% | |
| 2025 - General insurance business sensitivities | £’000 | £’000 |
Claims outstanding - gross of reinsurance | ( | |
Claims outstanding – net of reinsurance | ( |
| +5% | -5% | |
| 2024 - General insurance business sensitivities | £’000 | £’000 |
Claims outstanding - gross of reinsurance | ( | |
Claims outstanding – net of reinsurance | ( |
| Sterling | US dollars | Euros | Canadian dollars | Australian dollars | Total | |
| 2025 - Currency analysis | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Investments | | | | | | |
Reinsurers’ share of technical provisions | | | | | | |
Debtors | | | | | | |
Other assets | | | | | | |
Prepayments and accrued income | | | | | | |
Total assets | | | | | | |
Technical provisions | ( | ( | ( | ( | ( | ( |
Creditors | ( | ( | ( | ( | ( | ( |
Accruals and deferred income | ( | | ( | | | ( |
Total liabilities | ( | ( | ( | ( | ( | ( |
Total Capital and reserves | ( | | ( | ( | ( |
| Sterling | US dollars | Euros | Canadian dollars | Australian dollars | Total | |
| 2024 - Currency analysis | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Investments | | | | | | |
Reinsurers’ share of technical provisions | | | | | | |
Debtors | | | | | | |
Other assets | | | | | | |
Prepayments and accrued income | | | | | | |
Total assets | | | | | | |
Technical provisions | ( | ( | ( | ( | ( | ( |
Creditors | ( | ( | ( | ( | | ( |
Accruals and deferred income | ( | | ( | | | ( |
Total liabilities | ( | ( | ( | ( | ( | ( |
Total Capital and reserves | ( | | ( | ( | ( |
| 2025 | 2024 | |
| *represented | ||
| £’000 | £’000 | |
United Kingdon | | |
US | | |
Rest of the world | | |
Total | |
| 2025 | 2024 | |
| £’000 | £’000 | |
Income on financial investments at fair value | | |
Interest on cash and cash equivalents | | |
Gains on the realisation of investments | | |
Unrealised gains on investments | | |
Unrealised losses on investments | ( | ( |
Investment management charges | ( | ( |
Total | | |
| 5. Net operating expenses | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Acquisition costs | ||
| Change in deferred acquisition costs | | ( |
Administrative expenses | ||
Managing agency fee | ||
Personal expenses | ||
Total | |
| 2025 | 2024 | |
| £’000 | £’000 | |
Total commission for direct insurance business |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Fees payable to the Syndicate’s auditors for the audit of these financial statements | | |
Other services pursuant to legislation and tagging | | |
Performance related pay | 5,183 | 9,559 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Wages and salaries | ||
Social security costs | ||
Pension costs | | |
Total | |
| 2025 | 2024 | |
| Number | Number | |
Underwriting | | |
Claims | | |
Administration | | |
Total | |
| 2025 | 2024 | |
| £’000 | £’000 | |
Directors’ emoluments | | |
| 2025 | 2024 | ||
| £’000 | £’000 | ||
E | moluments of the Active Underwriter | | |
| Level 1 | Level 2 | Level 3 | Total | |
| 2025 | 2025 | 2025 | 2025 | |
| Fair value hierarchy: | £’000 | £’000 | £’000 | £’000 |
Shares and other variable yield securities | | | ||
Debt and other fixed income securities | | | ||
| Participation in investment pools | | | ||
| Syndicate loan to central fund | - | - | - | - |
| Other investments | | | ||
Total financial investments | ||||
Total |
| 2025 | 2024 | |
| £’000 | £’000 | |
Balance at 1 January | ||
Additions | ||
Amortisation charge | ( | ( |
Foreign exchange movement | ( | ( |
At 31 December |
| 10. Debtors arising out of direct insurance operations | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
| Due within one year | | |
Total | |
| 11. Debtors arising out of reinsurance operations | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Due within one year | | |
Due after one year | | |
Total | |
| 12. | Other debtors | ||
| 2025 | 2024 | ||
| £’000 | £’000 | ||
Other | | ||
Total | |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| Gross | Reinsurance | Net | Gross | Reinsurance | Net | |
| Claims and loss adjustment expenses | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
At 1 January | ( | | | ( | ||
Claims paid | ( | ( | ( | | ( | |
Movement arising from current years | | ( | | | ( | |
Movement arising from prior years | ( | ( | ( | | ( | |
Net exchange differences | ( | | ( | | ( | |
At 31 December | ( | | ( | |||
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| Gross | Reinsurance | Net | Gross | Reinsurance | Net | |
| Unearned premiums | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
At 1 January | | ( | | | ( | |
Increase in the year | | ( | | | ( | |
Release in the year | ( | | ( | ( | | ( |
Net exchange differences | ( | | ( | ( | | ( |
At 31 December | | ( | | | ( | |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | Total | |
| Gross claims | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| End of yr one | | | | | | | | | | |
| One year later | | | | | | | | | ||
| Two years later | | | | | | | | |||
| Three years later | | | | | | |||||
| Four years later | | | | | | |||||
| Five years later | | | | | ||||||
| Six years later | | | | |||||||
| Seven years later | | | ||||||||
| Eight years later | | |||||||||
| Gross claims | | | | | | | | | | |
| PY provision | - | |||||||||
| Less paid claims | ( | ( | ( | ( | ( | ( | ( | ( | ( | ( |
| Claims reserve | | | | | | | | | | |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | Total | |
| Net claims | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| End of yr one | | | | | | | | | | |
| One year later | | | | | | | | | ||
| Two years later | | | | | | | | |||
| Three years later | | | | | | | ||||
| Four years later | | | | | | |||||
| Five years later | | | | | ||||||
| Six years later | | | | |||||||
| Seven years later | | | ||||||||
| Eight years later | | |||||||||
| Gross claims | | | | | | | | | | |
| PY provision | - | |||||||||
| Less paid claims | ( | ( | ( | ( | ( | ( | ( | ( | ( | ( |
| Claims reserve | | | | | | | | | | |
| 2025 YOA | 2024 YOA | 2023 YOA | Total | |
| 2025 | £’000 | £’000 | £’000 | £’000 |
| At 1 January | - | 6,673 | 29,305 | 35,978 |
| Profit for the year | 5,492 | 11,408 | 11,984 | 28,884 |
| Other recognised losses | (72) | (1,079) | (2,624) | (3,775) |
| Distribution | - | - | ( | (26,738) |
| At 31 December | 5,420 | 17,002 | 11,927 | 34,349 |
| 2024 YOA | 2023 YOA | 2022 YOA | Total | |
| 2024 | £’000 | £’000 | £’000 | £’000 |
| At 1 January | - | 9,430 | 14,701 | 24,131 |
| Profit for the year | 6,235 | 19,449 | 6,527 | 32,211 |
| Other recognised gains | 438 | 426 | 15 | 879 |
| Distribution | - | - | ( | (14,817) |
| At 31 December | 6,673 | 29,305 | 6,426 | 42,404 |
| Creditors arising out of insurance operations | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Due within one year | | |
Total | |
| 17. Creditors arising out of reinsurance operations | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Due within one year | | |
Total | |
| 18. Cash and cash equivalents | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Cash at bank and in hand | | |
Short term debt instruments presented with other financial investments | | |
Total | |
| 2025 | 2024 | |
| £’000 | £’000 | |
Cash and cash equivalents not available for use by the syndicate | | |
Total | |
| 1 January | 31 December | 2025 | 1 January | 31 December | 2024 | |
| 2025 | 2025 | Average | 2024 | 2024 | Average | |
| Rate | Rate | Rate | Rate | Rate | Rate | |
Sterling | | | | |||
Euro | | | | | | |
US dollar | | | | | | |
Australian dollar | | | | | | |
Canadian dollar | | | | | | |