Notes | 2025 $'000 | 2024 $'000 | |
Earned premiums, net of reinsurance | |||
Gross premiums written | 5 | | |
Outward reinsurance premiums | ( | ( | |
Net premiums written | | | |
Change in the provision for unearned premiums: | |||
Gross amount | ( | ( | |
Reinsurers’ share | | | |
Net change in provisions for unearned premiums | ( | ( | |
Earned premiums, net of reinsurance | | | |
Allocated investment return transferred from the non-technical account | | | |
Other technical income | 5 | | |
Claims incurred, net of reinsurance | |||
Claims paid: | |||
Gross amount | 5 | ( | ( |
Reinsurers’ share | | | |
Net claims paid | ( | ( | |
Change in the provision for claims: | |||
Gross amount | 5 | ( | ( |
Reinsurers’ share | ( | | |
Net change in the provision for claims | ( | ( | |
Claims incurred, net of reinsurance | ( | ( | |
Net operating expenses | 5, 6 | ( | ( |
Balance on the technical account for general business | | |
Notes | 2025 $'000 | 2024 $'000 | |
Balance on technical account for general business | | | |
Investment income | 10 | | |
Realised gains on investments | 10 | | |
Unrealised gains on investments | 10 | | |
Investment expenses and charges | 10 | ( | ( |
Total investment return | | | |
Allocated investment return transferred to the general business technical account | ( | ( | |
Foreign exchange | | ( | |
Profit for the financial year | | | |
Other comprehensive income | | | |
Total comprehensive income for the year | | |
Notes | 2025 $'000 | 2024 $'000 | |
Investments: | |||
Financial investments | 11 | ||
Deposits with ceding undertakings | 12 | ||
Reinsurers’ share of technical provisions: | |||
Provision for unearned premiums | 19 | ||
Claims outstanding | 19 | ||
Debtors: | |||
Debtors arising out of direct insurance operations | 13 | ||
Debtors arising out of reinsurance operations | 14 | ||
Other debtors | 15 | ||
Other assets: | |||
Cash and cash equivalents | 16 | ||
Prepayments and accrued income: | |||
Deferred acquisition costs | 17 | ||
Other prepayments and accrued income | |||
| Total Assets | | ||
Capital and reserves: | |||
Members’ balances | |||
Technical provisions: | |||
Provision for unearned premiums | 19 | ||
Claims outstanding | 19 | ||
Creditors: | |||
Creditors arising out of direct insurance operations | 20 | ||
Creditors arising out of reinsurance operations | 21 | ||
Other creditors including taxation and social security | 22 | ||
| Accruals and deferred income | | ||
| Total Liabilities | | ||
| Total Liabilities, Capital and Reserves |
Member's balances as at 1 January | | |
Profit for the financial year | | |
Transfer to member's personal reserve fund | ( | ( |
Member's balances as at 31 December | | |
Cash flows from operating activities | |||
Profit for the financial year | | | |
Adjustments for : | |||
Investment return | 10 | ( | ( |
Exchange (gains)/loss | ( | | |
Increase in debtors | ( | ( | |
Increase in creditors | | | |
Increase in gross technical provisions | | | |
Increase in reinsurers' share of gross technical provisions | ( | ( | |
Movement in other assets/liabilities | ( | ( | |
Net cash inflow/(outflow) from operating activities | | | |
Cash flows from investing activities | |||
Interest received | | | |
Purchase of equity and debt securities | ( | ( | |
Sale of equity and debt securities | | | |
Net cash outflow from investing activities | | ( | |
Cash inflow/(outflow) from financing activities | |||
Transfer to members in respect of underwriting participations | ( | ( | |
Net cash (outflow) from financing activities | ( | ( | |
Increase/(decrease) in cash and cash equivalents in the year | | ( | |
Cash and cash equivalents at 1 January | | | |
Effect of exchange rates and change in market value on cash and cash equivalents | | ( | |
Cash and cash equivalents at 31 December | 16 | | |
| +2.5% | -2.5% | +5% | -5% | |
Impact on gross liabilities | 15,004 | (15,004) | | ( |
Impact on net liabilities | 8,837 | (8,837) | | ( |
Impact on profit for the year and member's balances | 8,837 | (8,837) | 17,674 | (17,674) |
| +2.5% | -2.5% | +5% | -5% | |
Impact on gross liabilities | 12,974 | (12,974) | | ( |
Impact on net liabilities | 6,766 | (6,766) | | ( |
| Impact on profit for the year and member's balances | 6,766 | (6,766) | 13,532 | (13,532) |
| As at 31 December 2025 | AAA to A- $’000 | BBB+ to B- $’000 | Unrated $’000 | Total $’000 |
Debt securities and other fixed income securities | | | | |
Overseas Deposits | | | | |
Cash and cash equivalents | | | | |
Deposits with ceding undertakings | | | | |
Reinsurers' share of claims outstandings | | | | |
Debtors arising out of direct insurance operations | | | | |
Debtors arising out of reinsurance operations | | | | |
Other debtors and accrued interest | | | | |
| Total | | | | |
As at 31 December 2024 | AAA to A- $’000 | BBB+ to B- $’000 | Unrated $’000 | Total $’000 |
| Debt securities and other fixed income securities | | | | |
| Overseas Deposits | | | | |
| Cash and cash equivalents | | | | |
| Deposits with ceding undertakings | | | | |
| Reinsurers' share of claims outstandings | | | | |
| Debtors arising out of direct insurance operations | | | ||
| Debtors arising out of reinsurance operations | | | | |
| Other debtors and accrued interest | | | | |
Total | | | | |
| As at 31 December 2025 | Neither past due nor impaired assets $'000 | Past due but not impaired assets $'000 | Gross value of impaired assets $'000 | Impairment allowance $'000 | Total $’000 |
Debt securities and other fixed income securities | | | | | |
Overseas deposits | | | |||
Deposits with ceding undertakings | | | | | |
Reinsurers' share of claims outstanding | | | | | |
Debtors arising out of direct insurance operations | | | | | |
Debtors arising out of reinsurance operations | | | | | |
Other debtors and accrued interest | | | | | |
Cash at bank and in hand, including letters of credit and bank guarantees | | | | | |
| Total | | | | | |
| As at 31 December 2024 | Neither past due nor impaired assets $'000 | Past due but not impaired assets $'000 | Gross value of impaired assets $'000 | Impairment allowance $'000 | Total $’000 |
Debt securities and other fixed income securities | | | | ||
| Overseas deposits | | | | ||
| Deposits with ceding undertakings | | | | ||
| Reinsurers' share of claims outstanding | | | | | |
Debtors arising out of direct insurance operations | | | | ||
Debtors arising out of reinsurance operations | | | | ||
| Other debtors and accrued interest | | | | | |
Cash at bank and in hand, including letters of credit and bank guarantees | | | | ||
| Total | | | | | |
As at 31 December 2025 | 0-3 months past due $’000 | 3-6 months past due $’000 | 6-12 months past due $’000 | Greater than 1 year past due $’000 | Total $’000 |
Debtors arising out of direct insurance operations | | | | | |
Debtors arising out of reinsurance operations | | | | | |
| Total | | | | | |
As at 31 December 2024 | 0-3 months past due $’000 | 3-6 months past due $’000 | 6-12 months past due $’000 | Greater than 1 year past due $’000 | Total $’000 |
Debtors arising out of direct insurance operations | | | | | |
Debtors arising out of reinsurance operations | | | | | |
| Total | | | | | |
| As at 31 December 2025 | < 1 year $’000 | 1-3 years $’000 | 4-5 years $’000 | > 5 years $’000 | Total $’000 |
Gross provision for claims outstanding | | | | | |
Creditors | | | | | |
| Total | | | | | |
| As at 31 December 2024 | < 1 year $’000 | 1-3 years $’000 | 4-5 years $’000 | > 5 years $’000 | Total $’000 |
| Gross provision for claims outstanding | | | | | |
| Creditors | | | | | |
| Total | | | | | |
| As at 31 December 2025 | GBP | USD | EUR | CAD | Total |
| $'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 | | ( | ( | ( | ( |
| As at 31 December 2024 | GBP | USD | EUR | CAD | Total |
| $'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 | ( | ( | ( | ( | ( |
| Interest rate risk | 2025 $'000 | 2024 $'000 |
Increase/(decrease) on profit for the year ended | ||
+50 basis points increase | ( | ( |
- 50 basis points decrease | ||
+100 basis points increase | (5,288) | (5,105) |
- 100 basis points decrease | 5,288 | 5,103 |
Type of business | Gross premiums written $’000 | Gross premiums earned $’000 | Gross claims incurred $’000 | Gross operating expenses $’000 | Reinsurance balance $’000 | Total excluding investment return $’000 |
Direct insurance | ||||||
Accident and health | | | ( | ( | ( | |
Marine, aviation and transport | | | ( | ( | | ( |
Fire and other damage to property | | | ( | ( | ( | |
| | | ( | ( | | ( | |
Reinsurance acceptances | | | ( | ( | ( | |
Total | | | ( | ( | | |
Gross premiums written $’000 | Gross premiums earned $’000 | Gross claims incurred $’000 | Gross operating expenses $’000 | Reinsurance balance $’000 | Total excluding investment return $’000 | |
Fire and damage to property of which is: | ||||||
Specialities | | | ( | ( | | ( |
Energy | | | ( | ( | | ( |
Type of business | Gross premiums written $’000 | Gross premiums earned $’000 | Gross claims incurred $’000 | Gross operating expenses $’000 | Reinsurance balance $’000 | Total excluding investment return $’000 |
Direct insurance | ||||||
Accident and health | | | ( | ( | ( | |
Marine, aviation and transport | | | ( | ( | | |
Fire and other damage to property | | | ( | ( | ( | |
| | | ( | ( | | | |
Reinsurance acceptances | | | ( | ( | ( | ( |
Total | | | ( | ( | | |
Gross premiums written $’000 | Gross premiums earned $’000 | Gross claims incurred $’000 | Gross operating expenses $’000 | Reinsurance balance $’000 | Total excluding investment return $’000 | |
Fire and damage to property of which is: | ||||||
Specialities | | | ( | ( | ( | ( |
| Energy | | | ( | ( | | |
2025 $'000 | 2024 $'000 | |
United Kingdom | | |
US | | |
European Union Member States | | |
Other countries (including Worldwide) | | |
Total | |
2025 $'000 | 2024 $'000 | |
Brokerage and commissions | | |
Financing costs | 643 | — |
Change in deferred acquisition costs | ( | ( |
Administrative expenses | | |
Reinsurance commission and profit participation | ( | ( |
Personal expenses | | |
Total | | |
2025 $'000 | 2024 $'000 | |
Auditors’ remuneration: | ||
Audit of the Syndicate annual accounts | | |
Other services pursuant to regulations and Lloyd's Byelaws | | |
Total | 566 | 580 |
2025 $'000 | 2024 $'000 | |
Wages and salaries | | |
Social security costs | | |
Pension costs | | |
| Total | | |
2025 Number | 2024 Number | |
Operations, administration and finance | | |
Underwriting and claims | 58 | 49 |
| Total | | |
2025 $'000 | 2024 $'000 | |
Emoluments | | |
Fees | | |
Other benefits | 460 | 407 |
2025 $'000 | 2024 $'000 | |
Emoluments | | |
Other benefits | 113 | 208 |
2025 $'000 | 2024 $'000 | |
Investment income: | ||
Interest and dividend income | | |
Realised gains on investments | | |
Unrealised gains on investments | | |
Investment expenses and charges: | ||
Investment management expenses, including interest | ( | ( |
Realised losses on investments | ( | ( |
Unrealised losses on investments | ( | ( |
Investment return transferred to the technical account from the non-technical account | | |
2025 $'000 | 2024 $'000 | 2025 $'000 | 2024 $'000 | |
Shares and other variable yield securities and units in unit trusts | | | | |
Debt securities and other fixed income securities | | | ||
Overseas deposits | | | ||
Total | | |
| As at 31 December 2025 | Level 1 | Level 2 | Level 3 | Total |
| $'000 | $'000 | $'000 | $'000 | |
Shares and other variable yield securities and units in unit trusts | | | | |
Debt securities and other fixed income securities | | |||
Overseas deposits | | | | |
Total | | |||
| As at 31 December 2024 | Level 1 | Level 2 | Level 3 | Total |
| $'000 | $'000 | $'000 | $'000 | |
Shares and other variable yield securities and units in unit trusts | | | | |
Debt securities and other fixed income securities | | | ||
Overseas deposits | | | | |
Total | | |
As at 31 December | 2025 $'000 | 2024 $'000 |
Due within one year | | |
As at 31 December | 2025 $'000 | 2024 $'000 |
Due within one year | |
As at 31 December | 2025 $'000 | 2024 $'000 |
Due within one year: | ||
Inter company balances | ||
Other | ||
Due after one year: | ||
Amounts due from members | | |
Total |
As at 31 December | 2025 $'000 | 2024 $'000 |
Cash at bank and in hand | | |
Holdings in collective investment schemes | | |
Total | | |
2025 $'000 | 2024 $'000 | |
As at 1 January | | |
Acquisition costs incurred in the year | | |
Amounts used in the year | ( | ( |
Effect of movement in exchange rates | | ( |
As at 31 December | | |
| Underwriting Year - Gross | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Total |
| $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | |
At end of the year of account | | | | | | | | | | | |
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 reserve | | | | | | | | | | | |
Provision in respect of prior years | | ||||||||||
Less gross claims paid | ( | ( | ( | ( | ( | ( | ( | ( | ( | ( | ( |
Gross claims reserves | | | | | | | | | | | |
| Underwriting Year - Ceded | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Total |
| $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | |
At end of the year of account | 1,433 | 2,701 | 5,589 | 8,079 | 6,655 | 8,891 | 20,584 | 12,527 | 38,777 | 21,462 | |
One year later | 3,906 | 2,640 | 12,742 | 17,619 | 20,945 | 95,778 | 59,254 | 30,909 | 85,809 | ||
Two years later | 4,535 | 5,359 | 10,726 | 16,198 | 18,303 | 92,651 | 62,623 | 33,606 | |||
Three years later | 4,357 | 5,535 | 11,446 | 15,243 | 17,709 | 218,123 | 58,402 | ||||
Four years later | 3,866 | 5,445 | 10,707 | 14,908 | 17,814 | 369,301 | |||||
Five years later | 3,983 | 4,843 | 10,618 | 14,476 | 18,126 | ||||||
Six years later | 3,053 | 4,857 | 10,503 | 14,923 | |||||||
Seven years later | 3,081 | 4,949 | 9,685 | ||||||||
Eight years later | 3,453 | 4,974 | |||||||||
Nine years later | 3,434 | ||||||||||
Estimate of RI ultimate claims | 3,434 | 4,974 | 9,685 | 14,923 | 18,126 | 369,301 | 58,402 | 33,606 | 85,809 | 21,462 | 619,722 |
Provision in respect of prior years | 511 | ||||||||||
Less RI claims paid | (2,999) | (4,594) | (9,179) | (14,314) | (17,005) | (220,886) | (49,131) | (21,113) | (30,729) | (3,591) | (373,541) |
RI claims reserves | 435 | 380 | 506 | 609 | 1,121 | 148,415 | 9,271 | 12,493 | 55,080 | 17,871 | 246,692 |
| Underwriting Year - Net | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Total |
| $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | |
At end of the year of account | | | | | | | | | | | |
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 | ( | | | | | | | | | | |
Gross provisions $’000 | Reinsurance assets $’000 | 2025 net $'000 | Gross provisions $’000 | Reinsurance assets $’000 | 2024 net $'000 | |
Claims outstanding: | ||||||
Claims notified | 127,379 | (38,302) | 89,077 | 104,973 | (36,621) | 68,352 |
Claims incurred but not reported | 391,573 | (210,000) | 181,573 | 223,789 | (85,735) | 138,054 |
As at 1 January | | ( | | | ( | |
Change in prior year provisions | | ( | | | ( | |
Expected cost of current year claims | | ( | | | ( | |
Claims paid during the year | ( | | ( | ( | | ( |
Effects of movements in exchange rates | | ( | | ( | | ( |
As at 31 December | | ( | | | ( | |
Claims notified | 187,738 | (108,219) | 79,519 | 127,379 | (38,302) | 89,077 |
Claims incurred but not reported | 412,432 | (138,473) | 273,959 | 391,573 | (210,000) | 181,573 |
As at 31 December | 600,170 | (246,692) | 353,478 | 518,952 | (248,302) | 270,650 |
Provision for unearned premiums: | ||||||
As at 1 January | | ( | | | ( | |
Premiums written during the year | | ( | | | ( | |
Premiums earned during the year | ( | | ( | ( | | ( |
Effects of movements in exchange rates | | ( | | ( | | ( |
As at 31 December | | ( | | | ( | |
As at 31 December | 2025 $'000 | 2024 $'000 |
Due within one year | |
As at 31 December | 2025 $'000 | 2024 $'000 |
Due within one year | | |
2025 $'000 | 2024 $'000 | |
Intercompany balances | |
2025 year end rates | 2025 average rates | 2025 opening rates | 2024 year end rates | 2024 average rates | 2024 opening rates | |
US dollar | | | ||||
Sterling | | | ||||
Euro | | | ||||
Canadian dollar | | | |
At 1 January 2025 | Cash | Acquired | Fair value and exchange movements | Non-cash changes | At 31 December 2025 | |
Cash and cash equivalents | | | ( | | | |