| 2025 | 2024 | ||
Notes | $'000 | $'000 | |
| Gross premiums written | 3 | | |
| Outward reinsurance premiums | ( | ( | |
| Premiums written, net of reinsurance | | ||
Change 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 | 7 | | |
Claims paid | |||
Gross amount | 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 gain on investments | 7 | | |
| Unrealised gain on investments | 7 | | |
| Investment expenses and charges | 7 | ( | ( |
Total investment return | | | |
| Allocated investment return transferred to technical account | ( | ( | |
| Loss on foreign exchange | ( | ( | |
| Other income | | | |
| Profit for the financial year | | | |
| Total comprehensive income for the financial year | | |
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' agent fees | ( | ( |
| Other | ( | ( |
Members’ balances carried forward at 31 December | | |
2025 | 2024 | ||
Notes | $'000 | $'000 | |
Cash flows from operating activities | |||
| Profit for the financial year | | | |
Adjustments for: | |||
Increase in gross technical provisions | 15 | | |
(Increase) in reinsurers' share of gross technical provisions | 15 | ( | ( |
| Decrease in debtors | | | |
| Increase 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 | |||
| Distribution of profit | ( | ( | |
| Other | ( | ( | |
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 | | |
| UK £ | US $ | EUR € | CAD $ | AUD $ | Other | Total | |
| 31 December 2025 | $'000 | $'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 | | ( | ( | | ( | ( | ( |
UK £ | US $ | EUR € | CAD $ | AUD $ | Other | Total | |
| $'000 | $'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 | | ( | | ( | ( | ( | ( |
Impact on profit for the year ended | Impact on members' balances | |||
| 2025 | 2024 | 2025 | 2024 | |
| Shift in yield (basis points) | $'000 | $'000 | $'000 | $'000 |
| 50 basis point increase | ( | ( | ( | ( |
| 50 basis point decrease | | | | |
Impact on profit for the year | ||||
ended | Impact on members' balances | |||
| 2025 | 2024 | 2025 | 2024 | |
| Change in fair value of hedge funds and equity linked funds | $'000 | $'000 | $'000 | $'000 |
| 5% increase in fair value | | | | |
| 5% decrease in fair value | ( | ( | ( | ( |
| AAA | AA | A | BBB | Other | Not rated | Total | |
31 December 2025 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 |
Investments | |||||||
Shares and other variable yield securities and unit trusts | | | | | | | |
Debt securities and other fixed income securities | | | | | | | |
| Participation in investment pools | | | | | | | |
| Derivative assets | | | | | | | |
| Other investments | | | | | | | |
| Total Investments | 212,762 | 35,995 | 224,803 | 67,764 | 46,580 | 68,070 | 655,974 |
| Reinsurers’ share of claims outstanding | | | | | | | |
Debtors arising out of direct insurance operations | | | | | | | |
Debtors arising out of reinsurance operations | | | | | | | |
| Cash at bank and in hand | | | | | | | |
| Other debtors and accrued interest | | | | | | | |
Total | | | | | | |
| AAA | AA | A | BBB | Other | Not rated | Total | |
31 December 2024 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 |
Investments | |||||||
Shares and other variable yield securities and unit trusts | | | | | | | |
Debt securities and other fixed income securities | | | | | | | |
| Participation in investment pools | | | | | | | |
| Derivative assets | | | | | | | |
| Other investments | | | | | | | |
| Total Investments | 1,705 | 172,780 | 172,633 | 52,578 | 21,299 | 18,664 | 439,659 |
| Reinsurers’ share of claims outstanding | | | | | | | |
Debtors arising out of direct insurance operations | | | | | | | |
Debtors arising out of reinsurance operations | | | | | | | |
| Cash at bank and in hand | | | | | | | |
| Other debtors and accrued interest | | | | | | | |
| Total | | | | | | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
| United Kingdom | | |
| Total gross premiums written | |
| 2025 | 2024* | |
$'000 | $'000 | |
Acquisition costs | | |
| Change in deferred acquisition costs | ( | ( |
| Administrative expenses | | |
| Members’ standard personal expenses | | |
| Net operating expenses | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
Total commission for direct insurance business | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
| Fees payable to the syndicate’s auditor for the audit of these syndicate annual accounts | | |
Fees payable to the syndicate’s auditor and its associates in respect of other services pursuant to legislation to align with Lloyds | | |
Total | 432 | 348 |
| 2025 | 2024 | |
| $'000 | $'000 | |
| Directors' emoluments | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
| Emoluments | | |
| 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 | | | ||
Derivative assets | | | | |
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 | |
| Level 1 | Level 2 | Level 3 | Assets held at amortised cost | Total | |
| 2024 | $'000 | $'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 | | | | | |
| Derivative assets | | | | | |
| Other investments | | | | | |
Total financial investments | | | | | |
Derivative liabilities | ( | | | | ( |
Total | | | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
| Due within one year | | |
| Due after one year | | |
Total | | |
12 Debtors arising out of reinsurance operations | ||
| 2025 | 2024 | |
| $'000 | $'000 | |
| Due within one year | | |
| Due after one year | | |
Total | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
Inter-syndicate balances | ||
| Amounts due from Syndicate 3623 | — | 100,189 |
| Total inter-syndicate balances | | |
| Other related party balances (non-syndicate) | | |
| Amounts due from members | | |
| Other | | |
Total | | |
| 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 | | | | |
Gross: | |||||||||
| 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Total | |
Pure underwriting year | $'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 | |||||||||
Estimate of gross claims | | | | | |||||
Provision in respect of prior | |||||||||
years | |||||||||
Less gross claims paid | ( | ( | ( | ( | ( | ( | ( | ( | ( |
Gross claims reserves |
| 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Total | |
Pure underwriting year | $'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 | |||||||||
Estimate of net claims reserve | | | | | | | | ||
Provision in respect of prior | |||||||||
years | |||||||||
Less net claims paid | ( | ( | ( | ( | ( | ( | ( | ( | ( |
Net claims reserves | | | | | | | |
| 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 623 | 6,536 | 4,270 |
| Amounts due to Syndicate 2623 | 17,891 | 11,261 |
| Amounts due to Syndicate 4321 | 1,128 | 1,068 |
| Total inter-syndicate balances | | |
Profit commissions payable | ||
| Derivative liabilities | | |
| Other liabilities | | |
Total |
| 2025 | 2024 | |
| $'000 | $'000 | |
| Cash at bank and in hand* | | |
| Short term deposits presented within 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 | | |
| 2025 | 2024 | |||||
| Start of period | End of period | Average | Start of period | End of period | Average | |
| Sterling | | | | | ||
| Euro | | | | | | |
| US dollar | | | | | ||
| Canadian dollar | | | | | | |
| Australian dollar | | | | | |