| Written premiums, net of reinsurance | |||
| Gross premiums written | 5 | ||
| Outwards reinsurance premiums | ( | ( | |
| | | ||
| Change in the provision for unearned premiums | |||
| Gross amount | ( | ( | |
| Reinsurers' share | |||
| 17 | ( | ( | |
| Earned premiums, net of reinsurance | |||
| Allocated investment return transferred from the non -technical account | 10 | ||
| Claims paid | |||
| Gross amount | ( | ( | |
| Reinsurers’ share | |||
| 5 | ( | ( | |
| Change in the provision for claims | |||
| Gross amount | ( | ( | |
| Reinsurers’ share | |||
| 17 | ( | ( | |
| Claims incurred, net of reinsurance | ( | ( | |
| Net Operating Expenses | 7 | ( | ( |
| Balance on the technical account – general business | |
| Balance on the technical account - general business | |||
| Investment income | | | |
| Realised gains on investments | | ||
| Unrealised gains on investments | | ||
| Investment expenses and charges | ( | ( | |
| Total investment return | 10 | ||
| Allocated investment return transferred to technical account | ( | ( | |
| Foreign exchange gains/ (loss es) | ( | ||
| Non-technical account - other income | | ||
| Non-technical account – charges | ( | ||
| Profit for the financial year | | |
| Investments | |||
| Other financial investments | |||
| 11 | | ||
| Reinsurers' share of technical provisions | |||
| Provision for unearned premiums | | ||
| Claims outstanding | | ||
| 17 | | | |
| Debtors | |||
| Debtors arising out of direct insurance operations | 12 | | |
| Debtors arising out of reinsurance operations | 13 | ||
| Other debtors | 14 | ||
| Other assets | |||
| Cash at bank and in hand | 21 | ||
| Prepayments and accrued income | |||
| Accrued interest | |||
| Deferred acquisition costs | 15 | | |
| Other prepayments and accrued income | |||
| | | ||
| Total assets |
| Capital and reserves | |||
| Members' balances | | | |
| Technical provisions | |||
| Provision for unearned premiums | |||
| Claims outstanding | |||
| 17 | | | |
| Creditors | |||
| Creditors arising out of direct insurance operations | 18 | ||
| Creditors arising out of reinsurance operations | 19 | ||
| Other creditors including taxation and social security | 20 | ||
| | | ||
| Accruals and deferred income | | | |
| Total liabilities | | | |
| Total liabilities, capital and reserves | | |
| Members' balances brought forward at 1 January | | |
| Profit for the year | | |
| Distribution of profit | ( | ( |
| Members' balances carried forward at 31 December | |
| Cash flows from operating activities: | |||
| Profit for the year | |||
| Adjustments | |||
| Increase in gross technical provisions | |||
| Increase in reinsurers' share of technical provisions | ( | ( | |
| Increase in debtors | ( | ( | |
| Increase in creditors | |||
| Movement in other assets/liabilities | ( | ( | |
| Investment return | ( | ( | |
| Foreign exchange | ( | ||
| Net cash inflow from operating activities | |||
| Cash flows from investing activities: | |||
| Purchases of debt instruments | ( | ( | |
| Sales of debt instruments | |||
| Investment income received | |||
| Other | ( | ( | |
| Net cash (outflow) from investing activities | ( | ( | |
| Cash flow from financing activities: | |||
| Distribution of profit | ( | ( | |
| Net cash (outflow ) from financing activities | ( | ( | |
| Net increase / (decrease) in cash and cash equivalents | ( | ||
| Cash and cash equivalents at 1 January | |||
| Foreign exchange on cash and cash equivalents | ( | ||
| Cash and cash equivalents at 31 December | 21 |
| General Insurance business sensitivities as at 31 December 202 5 | ||
| Claims outstanding – gross of reinsurance | ( | |
| Claims outstanding – net of reinsurance | ( |
| Shares and other variable yield securities and units in unit trusts | | | | | | | |
| Debt securities and other fixed income securities | | | |||||
| Other investments | | | | | | ||
| 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 |
| Shares and other variable yield securities and units in unit trusts | | | | | | ||
| Debt securities and other fixed income securities | | | | ||||
| Other investments | | | | | | ||
| 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 |
| Shares and other variable yield securities and units in unit trusts | | ||
| Debt securities and other fixed income securities | | ||
| Other investments | | ||
| 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 | |
| Shares and other variable yield securities and units in unit trusts | | | |
| Debt securities and other fixed income securities | | | |
| Other investments | | | |
| 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 | |
| Debtors arising out of direct insurance operations | | | |||
| Debtors arising out of reinsurance operations | | | |||
| Total |
| No maturity | ||||||
| stated | 0-1 year | 1-3 years | 3-5 years | > 5 years | Total | |
| 202 5 | $000 | $000 | $000 | $000 | $000 | $000 |
| Claims outstanding | ||||||
| Creditors | | |||||
| Total liabilities | ||||||
| No maturity | ||||||
| stated | 0-1 year | 1-3 years | 3-5 years | > 5 years | Total | |
| 202 4 | $000 | $000 | $000 | $000 | $000 | $000 |
| Claims outstanding | ||||||
| Creditors | ||||||
| Total liabilities |
| Investments | | | | ||||
| Reinsurers' share of technical provisions | | | |||||
| Debtors | | | |||||
| Other assets | | | |||||
| Prepayments and accrued income | | | | ||||
| Total assets | | | |||||
| Technical provisions | ( | ( | ( | ( | ( | ( | ( |
| Other creditors | ( | ( | ( | ( | ( | ( | ( |
| Accruals and deferred Income | ( | ( | ( | ( | ( | ( | ( |
| Total liabilities | ( | ( | ( | ( | ( | ( | ( |
| Total capital and reserves | ( | ( | ( | ( | | ( | ( |
| Financial investments | |||||||
| Reinsurers' share of technical provisions | |||||||
| Debtors | |||||||
| Other assets | |||||||
| Prepayments and accrued income | |||||||
| Total assets | | | | | |||
| Technical provisions | ( | ( | ( | ( | ( | ( | ( |
| Other creditors | ( | ( | ( | ( | ( | ( | ( |
| Accruals and deferred Income | ( | ( | ( | ( | ( | ( | ( |
| Total liabilities | ( | ( | ( | ( | ( | ( | ( |
| Total capital and reserves | | ( | ( | ( | ( | ( | ( |
| Interest rate risk | ||||
| + 50 basis points shift in yield curves | ( | ( | ( | ( |
| - 50 basis points shift in yield curves | | |||
| Currency risk | ||||
| 10 percent increase in USD/Euro exchange rate | 1,112 | 1,112 | 1,058 | 1,058 |
| 10 percent decrease in USD/Euro exchange rate | (1,112) | (1,112) | (1,058) | (1,058) |
| 10 percent increase in USD/GBP exchange rate | 955 | 955 | (685) | (685) |
| 10 percent decrease in USD/GBP exchange rate | (955) | (955) | 685 | 685 |
| 10 percent increase in USD/ CAD exchange rate | 4,584 | 4,584 | 1,697 | 1,697 |
| 10 percent decrease in USD/CAD exchange rate | (4,584) | (4,584) | (1,697) | (1,697) |
| 10 percent increase in USD/ JPY exchange rate | 327 | 327 | 943 | 943 |
| 10 percent decrease in USD/ JPY exchange rate | (327) | (327) | (943) | (943) |
| 10 percent increase in USD/ AUD exchange rate | (217) | (217) | 319 | 319 |
| 10 percent decrease in USD/ AUD exchange rate | 217 | 217 | (319) | (319) |
| Direct insurance | ||||||
| Marine, aviation and transport | | ( | ( | | | |
| Fire and other damage to property | | ( | ( | ( | | |
| Third party liability | | ( | ( | ( | | |
| Total direct insurance | | ( | ( | ( | | |
| Reinsurance acceptances | | | ( | ( | ( | |
| Total | ( | ( | ( | |
| Gross premiums written | Gross premiums earned | Gross claims incurred | Gross operating expenses | Reinsurance balance | Underwriting result | |
| 202 5 | $000 | $000 | $000 | $000 | $000 | $000 |
| Additional analysis | ||||||
| Fire and other damage to property, of which is: | ||||||
| Specialities | | ( | ( | ( | | |
| Energy | | ( | ( | ( | ( | |
| Gross premiums written | Gross premiums earned | Gross claims incurred | Gross operating expenses | Reinsurance balance | Underwriting result | |
| 202 4 | $000 | $000 | $000 | $000 | $000 | $000 |
| Additional analysis | ||||||
| Fire and other damage to property, of which is: | ||||||
| Specialities | | | ( | ( | ( | ( |
| Energy | | ( | ( | ( | | |
| United Kingdom | ||
| Europe an Union | ||
| United States | ||
| Other countries | ||
| Total gross premiums written |
| 202 5 | 202 4 | |
| $000 | $000 | |
| Marine, aviation and transport | 5,119 | 335 |
| Fire and other damage to property | 42,191 | 15,171 |
| Third party liability | 33,931 | 13,902 |
| Reinsurance | 57,396 | 6,286 |
| Total | 138,637 | 35,694 |
| Acquisition costs | ||
| Change in deferred acquisition costs | ( | ( |
| Administrative expenses | ||
| Members' standard personal expenses | ||
| Reinsurance commissions and profit participation | ( | ( |
| Total |
| 202 5 | 202 4 | |
| $000 | $000 | |
| Auditors' remuneration: | ||
| fees payable to the Syndicate's auditor for the audit of these financial statements | ||
| fees payable to the Syndicate's auditor and its associates in respect of other services pursuant to legislation |
| Directors' emoluments | |
| Emoluments |
| 202 5 | 202 4 | |
| Administration and finance | ||
| Underwriting | ||
| Claims | ||
| Investments | ||
| Total |
| 202 5 | 202 4 | |
| $000 | $000 | |
| Wages and salaries | ||
| Social security costs | ||
| Other pension costs | ||
| Other | ||
| Total |
| Interest and similar income | ||
| From financial instruments designated at fair value through profit or loss | ||
| Interest and similar income | ||
| Interest on cash at bank | ||
| Other income from investments | ||
| From financial instruments designated at fair value through profit or loss | ||
| Gains on realisation of investments | ||
| Losses on realisation of investments | ( | ( |
| Unrealised gains on investments | ||
| Unrealised losses on investments | ( | ( |
| Investment management expenses | ( | ( |
| Total investment return | ||
| Investment return transferred to the technical account from the non -technical account | | |
| $000 | $000 | $000 | $000 | |
| Shares and other variable yield securities and units in unit trusts | ||||
| Debt securities and other fixed income securities | ||||
| Other investments | ||||
| Total financial investments | | | |
| Shares and other variable yield securities and units in unit trusts | | ||
| Debt securities and other fixed income securities | |||
| Other investments | |||
| Total | | |
| Level 1 | Level 2 | Total | |
| 202 4 | $000 | $000 | $000 |
| Shares and other variable yield securities and units in unit trusts | | ||
| Debt securities and other fixed income securities | |||
| Other investments | |||
| Total | | | |
| 202 4 | ||
| $000 | $000 | |
| Due within one year | | |
| Total | |
| 202 5 | 202 4 | |
| $000 | $000 | |
| Due within one year | | |
| Total |
| 202 5 | 202 4 | |
| $000 | $000 | |
| Other | ||
| Total | | |
| Balance at 1 January | ( | ( | ||||
| Incurred costs deferred | ( | ( | ||||
| Amortisation | ( | ( | ( | ( | ||
| Effect of movements in exchange rates | ( | ( | ( | |||
| Balance at 31 December | ( | ( |
| Estimate of ultimate gross claims | ||||||
| at end of underwriting year | | | | |||
| one year later | | | | | | |
| two years later | | | | | ||
| three years later | | | | | | |
| four years later | | | | | | |
| Estimate of gross claims reserve | | | | | | |
| Provision in respect of prior years | | |||||
| Less gross claims paid | ( | ( | ( | ( | ( | ( |
| Gross ultimate claims reserve | | | | | | |
| Estimate of ultimate net claims | ||||||
| at end of underwriting year | | | | | | |
| one year later | | | | | | |
| two years later | | | | | | |
| three years later | | | | | | |
| four years later | | | | | | |
| Estimate of net claims reserve | | | | | | |
| Provision in respect of prior years | ||||||
| Less net claims paid | ( | ( | ( | ( | ( | ( |
| Net ultimate claims reserve | | | | | | |
| Balance at 1 January | ( | ( | ||||
| Claims paid during the year | ( | ( | ( | ( | ||
| Expected cost of current year claims | ( | ( | ||||
| Change in estimates of prior year provisions | ( | ( | ( | ( | ||
| Foreign exchange movements | ( | ( | ( | |||
| Balance at 31 December | ( | ( |
| Balance at 1 January | ( | ( | ||||
| Premiums written during the year | ( | ( | ||||
| Premiums earned during the year | ( | ( | ( | ( | ||
| Foreign exchange movements | ( | ( | ( | |||
| Balance at 31 December | ( | ( |
| Due within one year | | |
| Total | |
| Due within one year | | |
| Total | |
| Profit commission payable | | |
| Other related party balances | | |
| Other liabilities | | |
| Total | |
| 202 5 | 202 4 | |
| $000 | $000 | |
| Short term debt instruments presented within financial investments | | |
| Cash at bank and in hand | | |
| Total cash and cash equivalents |