2025 | 2024 | ||
| Assets | Notes | £'000 | £'000 |
Investments | |||
| Financial investments | 9 | | |
| | | ||
Reinsurers’ share of technical provisions | |||
| Provision for unearned premiums | 14 | | |
| Claims outstanding | 14 | | |
| | | ||
Debtors | |||
Debtors arising out of direct insurance operations | 10 | | |
Debtors arising out of reinsurance operations | 11 | | |
| Other debtors | 12 | | |
| | | ||
Other assets | |||
| Cash at bank and in hand | 17 | | |
| | | ||
Prepayments and accrued income | |||
| Deferred acquisition costs | 13 | | |
| Other prepayments and accrued income | | | |
| | | ||
| Total assets | | | |
Capital and reserves | |||
| Members' balances | | | |
| | | ||
Liabilities | |||
Technical provisions | |||
| Provision for unearned premiums | 14 | | |
| Claims outstanding | 14 | | |
| | | ||
Creditors | |||
| Creditors arising out of direct insurance operations | | | |
| Creditors arising out of reinsurance operations | 15 | | |
| Other creditors | 16 | | |
| | | ||
| 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 | ( | ( |
| Member’s balance carried forward at 31 December | | |
| 2025 | 2024 | ||
| Notes | £'000 | £'000 | |
Cash flows from operating activities | |||
Profit for the financial year | | | |
Adjustments for: | |||
Decrease in gross technical provisions | 14 | ( | ( |
Decrease in reinsurers' share of gross technical provisions | 14 | | |
Decrease/(increase) 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 | |||
Investment income received | | | |
Other | | | |
Net cash flows from investing activities | | | |
Cash flows from financing activities | |||
Distribution of profit | ( | ( | |
Net cash flows from financing activities | ( | ( | |
Net increase/(decrease) 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 | 17 | | |
| UK £ | US $ | EUR € | CAD $ | Other | Total | |
| £'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 $ | Other | Total | |
| £'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 | | | ( | ( | ( | ( |
Past due but not impaired assets | 0 - 3 months past due | 3 - 6 months past due | 6 - 12 months past due | Greater than 1 year past due | Total |
31 December 2025 | £'000 | £'000 | £'000 | £'000 | £'000 |
Debtors arising out of direct insurance operations | | | | | |
Debtors arising out of reinsurance operations | | | | | |
| Total | | | | | |
Past due but not impaired assets | 0 - 3 months past due | 3 - 6 months past due | 6 - 12 months past due | Greater than 1 year past due | Total |
31 December 2024 | £'000 | £'000 | £'000 | £'000 | £'000 |
Debtors arising out of direct insurance operations | | | | | |
Debtors arising out of reinsurance operations | | | | | |
| Total | | | | | |
Undiscounted net cash flows | No maturity stated | 0 - 1 yrs | 1 - 3 yrs | 3 - 5 yrs | >5 yrs | Total |
31 December 2025 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
Claims outstanding | | | | | | |
Creditors | | | | | | |
Other liabilities | | | | | | |
| Total | | | | | | |
Gross premiums written | Gross premiums earned | Gross claims incurred | Gross operating expenses | Reinsurance balance | Underwriting result | |
2025 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
Direct Insurance | ||||||
Life | | | ( | ( | ( | |
Total direct insurance | | | ( | ( | ( | |
Reinsurance acceptances | | | ( | ( | ( | |
| Total | | | ( | ( | ( | |
| 2025 | 2024 | |
| £'000 | £'000 | |
Acquisition costs | | |
Change in deferred acquisition costs | | ( |
Administrative expenses | | |
| Reinsurance commission and profit participation | ( | ( |
| Net operating expenses | |
| 2025 | 2024 | |
| £'000 | £'000 | |
Total commission for direct insurance business | | |
| 2025 | 2024 | |
| £’000 | £’000 | |
Auditor’s remuneration: | ||
Fees payable to the syndicate’s auditor for the audit of these annual accounts | | |
Fees payable to the syndicate’s auditor and other services pursuant to legislation to align with Lloyds | | |
Total | 241 | 224 |
| 2025 | 2024 | |
£'000 | £'000 | |
Directors' emoluments | | |
| 2025 | 2024 | |
£'000 | £'000 | |
Emoluments |
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 | | |
From financial assets designated at fair value through profit | ||
or loss | ||
| Unrealised gains on investments | | |
| Unrealised losses on the investments | | ( |
| Total investment return | | |
Transferred to the technical account from the non-technical account | | |
8 Distribution and open years of account |
| Carrying value | Cost | |||
| 2025 | 2024 | 2025 | 2024 | |
| £'000 | £'000 | £'000 | £'000 | |
Syndicate loans to central fund | | | | |
Other investments | | | | |
Total financial investments | | | ||
| 2025 | 2024 | |
| £'000 | £'000 | |
| Financial assets measured at fair value through profit or loss | | |
Total financial investments | | |
| 2025 | Level 1 | Level 2 | Level 3 | Total |
| £'000 | £'000 | £'000 | £'000 | |
| Syndicate loans to central fund | | | | |
Other investments | | | | |
| Total financial investments | | | | |
| 2024 | Level 1 | Level 2 | Level 3 | Total |
| £'000 | £'000 | £'000 | £'000 | |
Syndicate loans to central fund | | | | |
Other investments | | | | |
| 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 2623 | — | 16 |
| Total inter-syndicate balances | | |
| 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 | | ( | | ( | | |
| 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 | | | | | | | | | | |
| 2025 | 2024 | |
| £'000 | £'000 | |
| Due within one year | | |
| Due after one year | | |
| Total | | |
| 2025 | 2024 | |
| £'000 | £'000 | |
| Other related party balances (non-syndicates) | | |
| 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 | | |
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 | | | | ( | | |
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 | | ( | | ( | | |
| Total | | ( | | ( | | |
| 2025 | 2024 | |||||
Start of period | End of period | Average | Start of period | End of period | Average | |
| Sterling | | | | | ||
| Euro | | | | | | |
| US Dollars | | | | | | |
| Canadian dollars | | | | | | |