| Note | 2025 $000 | 2024 $000 | |
| Gross premiums written | 5 | ||
| Outwards reinsurance premiums | ( | ||
Premiums written, net of reinsurance | |||
Changes in unearned premium | 16 | ||
| 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 | 9 | ||
Claims paid | |||
| Gross amount | ( | ( | |
| Reinsurers’ share | | ||
Net claims paid | ( | ( | |
| Change in the provision for claims | 16 | ||
| Gross amount | ( | ||
| Reinsurers’ share | | ||
Net change in provisions for claims | ( ) | ||
Claims incurred, net of reinsurance | ( | ( | |
| Net operating expenses | 7 | ( | ( |
Balance on the technical account – general business |
Note | 2025 $000 | 2024 $000 | |
Balance on the technical account – general business | |||
| Investment income | 9 | | |
| Realised gains/(losses) on investments | 9 | | ( |
| Unrealised gains/(losses) on investments | 9 | | |
| Investment expenses and charges | 9 | ( | ( |
Total investment return | |||
Allocated investment return transferred to the general business technical account | ( | ( | |
| Gain/(loss) on foreign exchange | | ( | |
Profit/(loss) for the financial year |
| Note | 2025 $000 | 2024 $000 | |
Investments | |||
| Financial investments | 11 | ||
| Deposits with ceding undertakings | | ||
Total investments | |||
| Reinsurers’ share of technical provisions | 16 | ||
| Provision for unearned premiums | | ||
| Claims outstanding | | ||
Total reinsurers’ share of technical provisions | |||
| Debtors | |||
| Debtors arising out of reinsurance operations | 12 | | |
| Other debtors | 13 | | |
Total debtors | |||
| Other assets | |||
| Cash at bank and in hand | 19 | ||
Total other assets | |||
| Prepayments and accrued income | |||
| Accrued interest | |||
| Deferred acquisition costs | 14 | | |
Total prepayments and accrued income | |||
Total assets |
| Note | 2025 $000 | 2024 $000 | |
| Capital and reserves | |||
| Member’s balances | |||
Total capital and reserves | |||
| Technical provisions | 16 | ||
| Provision for unearned premiums | |||
| Claims outstanding | |||
Total technical provisions | |||
| Creditors | |||
| Creditors arising out of reinsurance operations | 17 | | |
| Other creditors | 18 | | |
Total creditors | |||
| Accruals and deferred income | |||
| Accruals | |||
Total liabilities | |||
Total liabilities, capital and reserves |
| 2025 $000 | 2024 $000 | |
| Member’s balances brought forward at 1 January | ( | |
| Total profit/(loss) for the year | ||
| Payments of profit to member’s reserve funds | ( | |
| Losses collected in relation to distribution on closure of underwriting year | ||
Member ’ s balances carried forward at 31 December |
| Note | 2025 $000 | 2024 $000 | |
Cash flows from operating activities | |||
| Profit/(loss) for the financial year | | ||
Adjustments: | |||
| Increase/(decrease) in gross technical provisions | ( | ( | |
(Increase)/decrease in reinsurers’ share of gross technical provisions | | ||
| (Increase)/decrease in debtors | | ||
| Increase/(decrease) in creditors | | ( | |
| Movement in other assets/liabilities | | ||
| Investment return | ( | ( | |
| Foreign exchange | | ||
| Other | | ||
Net cash flows from operating activities | ( ) | ||
Cash flows from investing activities | |||
| Purchase of equity and debt instruments | ( | ( | |
| Sale of equity and debt instruments | | ||
| Investment income received | | ||
| Other | | ||
Net cash flows from investing activities | ( ) | ||
Cash flows from financing activities | |||
| Cash calls from member | | ||
| Distribution of profit | | ( | |
| Other | | ||
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 end of year | 19 |
General insurance business sensitivities as at 31 December 202 5 | +5.0% $000 | -5.0% $000 |
| Claims outstanding – gross of reinsurance | ( | |
| Claims outstanding – net of reinsurance | ( | |
General insurance business sensitivities as at | +5.0% $000 | -5.0% $000 |
| Claims outstanding – gross of reinsurance | ( | |
| Claims outstanding – net of reinsurance | ( |
31 December 2025 | AAA $ 000 | AA $ 000 | A $ 000 | BBB $ 000 | Other $ 000 | Not rated $ 000 | Total $ 000 |
Debt securities and other fixed income securities | |||||||
Shares and other variable yield securities | |||||||
| Lloyd’s overseas deposits | |||||||
| Syndicate loans to Central Fund | | ||||||
Debtors arising out of reinsurance operations | |||||||
| Other debtors and accrued interest | | ||||||
| Cash at bank and in hand | |||||||
Total |
31 December 2024 | AAA $000 | AA $000 | A $000 | BBB $000 | Other $000 | Not rated $000 | Total $ 000 |
Debt securities and other fixed income securities | |||||||
Shares and other variable yield securities | |||||||
| Lloyd’s overseas deposits | |||||||
| Syndicate loans to Central Fund | | ||||||
Debtors arising out of reinsurance operations | |||||||
| Other debtors and accrued interest | | ||||||
| Cash at bank and in hand | |||||||
Total |
Neither past due nor impaired assets | Past due but not impaired assets | Total | |
31 December 202 5 | $ 000 | $ 000 | $ 000 |
| Debt securities and other fixed income securities | |||
| Shares and other variable yield securities | |||
| Lloyd’s overseas deposits | |||
| Syndicate loans to the Central Fund | |||
| Debtors arising out of reinsurance operations | |||
| Other debtors and accrued interest | |||
| Cash at bank and in hand | |||
Total |
Neither past due nor impaired assets | Past due but not impaired assets | Total | |
31 December 2024 | $000 | $000 | $000 |
| Debt securities and other fixed income securities | | ||
| Shares and other variable yield securities | | ||
| Lloyd’s overseas deposits | |||
| Syndicate loans to the Central Fund | | ||
| Debtors arising out of reinsurance operations | | ||
| Other debtors and accrued interest | |||
| Cash at bank and in hand | |||
Total |
31 December 2025 | No maturity stated $ 000 | 0-1 yrs $ 000 | 1-3 yrs $ 000 | 3-5 yrs $ 000 | >5 yrs $ 000 | Total $ 000 |
| Claims outstanding | | |||||
| Creditors | | |||||
Total |
31 December 2024 | No maturity stated $000 | 0-1 yrs $000 | 1-3 yrs $000 | 3-5 yrs $000 | >5 yrs $000 | Total $000 |
| Claims outstanding | | |||||
| Creditors | | |||||
Total |
Sterling | US dollar | Euro | Canadian dollar | Australian dollar | Other | Total | |
31 December 202 5 | $000 | $000 | $000 | $000 | $000 | $000 | $000 |
| Financial Investments | |||||||
| Debtors | |||||||
| Other assets | |||||||
Prepayments and accrued income | |||||||
Total assets | |||||||
| Technical provisions | ( | ( | |||||
| Creditors | ( | ( | ( | ||||
| Accruals and deferred income | ( | ( | ( | ||||
Total liabilities | ( ) | ( ) | ( | ||||
Total capital and reserves | ( ) | ( ) | ( ) |
Sterling | US dollar | Euro | Canadian dollar | Australian dollar | Other | Total | |
31 December 202 4 | $000 | $000 | $000 | $000 | $000 | $000 | $000 |
| Financial Investments | |||||||
| Debtors | |||||||
| Other assets | |||||||
Prepayments and accrued income | |||||||
Total assets | |||||||
| Technical provisions | ( | ( | |||||
| Creditors | ( | ( | ( | ||||
| Accruals and deferred income | ( | ( | ( | ||||
Total liabilities | ( | ( ) | ( ) | ||||
Total capital and reserves | ( ) | ( ) | ( ) |
2025 Impact on results $000 | 2025 Impact on members’ balances $ 000 | 2024 Impact on results $000 | 2024 Impact on members’ balances $ 000 | |
Interest rate risk | ||||
| + 50 basis points shift in yield curves | ( | ( | ( | ( |
| - 50 basis points shift in yield curves | |
2025 | Gross premiums written $ 000 | Gross premiums earned $ 000 | Gross claims incurred $ 000 | Gross operating expenses $ 000 | Reinsurance balance $ 000 | Underwriting result $ 000 |
| Reinsurance acceptances | | ( | ( | ( | ( | |
Total | ( ) | ( ) | ( | ( |
202 4 | Gross premiums written $ 000 | Gross premiums earned $ 000 | Gross claims incurred $ 000 | Gross operating expenses $ 000 | Reinsurance balance $ 000 | Underwriting result $ 000 |
| Reinsurance acceptances | | ( | ( | |||
Total | ( | ( |
2025 $ 000 | 2024 $ 000 | |
| Acquisition costs (brokerage and commission) | | |
| Change in deferred acquisition costs | ||
| Administrative expenses | ||
Net operating expenses |
2025 $ 000 | 2024 $ 000 | |
Auditors’ remuneration: | ||
| fees payable to the Syndicate’s auditor for the audit of these financial statements | | |
fees payable to the Syndicate’s auditor in respect of other services pursuant to legislation |
2025 $ 000 | 2024 $ 000 | |
Interest and similar income | ||
From financial assets designated at fair value through profit or loss | ||
| Interest and similar income | ||
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 | |
2025 $ 000 | 2024 $ 000 | 2025 $ 000 | 2024 $ 000 | |
| Debt securities and other fixed income securities | | |||
| Shares and other variable yield securities | ||||
| Lloyd’s overseas deposits | ||||
| Syndicate loans to the Central Fund | ||||
Total financial investments |
2025 | Level 1 $000 | Level 2 $000 | Level 3 $000 | Total $000 |
| Debt securities and other fixed income securities | ||||
Shares and other variable yield securities and units in unit trusts | ||||
| Lloyd’s overseas deposits | ||||
| Syndicate loans to the Central Fund | ||||
| Total |
202 4 | Level 1 $ 000 | Level 2 $ 000 | Level 3 $ 000 | Total $ 000 |
| Debt securities and other fixed income securities | ||||
Shares and other variable yield securities and units in unit trusts | ||||
| Lloyd’s overseas deposits | ||||
| Syndicate loans to the Central Fund | ||||
| Total |
| 2025 $ 000 | 2024 $ 000 | |
Reinsurance premiums due from ceding insurers and intermediaries within one year | ||
Total |
2025 $ 000 | 2024 $ 000 | |
| Other receivables | ||
Total |
202 5 | 202 4 | |||
Gross $ 000 | Net $ 000 | Gross $ 000 | Net $ 000 | |
| Balance at 1 January | ||||
| Incurred deferred acquisition costs | | |||
| Amortised deferred acquisition costs | ( | ( | ( | ( |
Balance at 31 December |
Gross: | |||||||
Pure underwriting year | 2020 | 2021 | 2022 | 2023 | 202 4 | 202 5 | Total |
$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 | |||||||
Estimate of gross claims liabilities | |||||||
Provision in respect of prior years | - | - | - | - | - | - | |
Less gross claims paid | ( | ( ) | ( | ( | ( | ( | ( |
Gross claims liabilities |
Pure underwriting year | 2020 | 2021 | 2022 | 2023 | 202 4 | 202 5 | Total |
$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 | |||||||
Estimate of net claims liabilities | |||||||
Provision in respect of prior years | - | - | - | - | - | - | |
Less net claims paid | ( | ( ) | ( | ( | ( | ( | ( |
Net claims liabilities |
202 5 | 202 4 | |||
| Gross provisions $ 000 | Net $ 000 | Gross provisions $ 000 | Net $ 000 | |
Claims outstanding | ||||
Balance at 1 January | ||||
| Claims paid during the year | ( | ( | ( | ( |
| Expected cost of current year claims | ||||
| Change in estimates of prior year provisions | ( | ( | ( | ( |
Balance at 31 December |
2025 | 2024 | |||||
Gross provisions $ 000 | Reinsurance assets $ 000 | Net $ 000 | Gross provisions $ 000 | Reinsurance assets $ 000 | Net $ 000 | |
Unearned premiums | ||||||
| Balance at 1 January | ||||||
Premiums written during the year | ( | |||||
Premiums earned during the year | ( | ( | ( | ( | ||
Balance at 31 December |
2025 $ 000 | 2024 $ 000 | |
| Due within one year | ||
Total |
2025 $ 000 | 2024 $ 000 | |
| Amounts due to group companies | ||
Total |
2025 $ 000 | 2024 $ 000 | |
| Cash at bank and in hand | ||
| Short term debt instruments presented within other financial investments | | |
Total cash and cash equivalents |
Start of period rate | End of period rate | Average rate | Start of period rate | End of period rate | Average rate | |
| Sterling | ||||||
| US dollar | |