| 2025 | 2024 | ||
Note | $'000 | $'000 | |
Earned premium, net of reinsurance | |||
| Gross premium written | 5 | | |
Outward reinsurance premium | ( | ( | |
Premiums written, net of reinsurance | | | |
Changes in unearned premium: | |||
Gross amount | ( | ( | |
Reinsurers’ share | | | |
Net change in provisions for unearned premiums | ( | ( | |
| Earned premium, net of reinsurance | 11 | | |
Allocated investment return transferred from non-technical account | 6 | | |
Claims incurred, net of reinsurance | |||
Claims paid: | |||
Gross amount | ( | ( | |
Reinsurers’ share | | | |
| Net claims paid | 11 | ( | ( |
Change in the provision for claims: | |||
Gross amount | | ( | |
Reinsurers’ share | ( | | |
| Net change in provisions for claims | 11 | ( | ( |
| Claims incurred, net of reinsurance | 11 | ( | ( |
| Net operating expenses | 7 | ( | ( |
Balance on the technical account for general business | | |
| 2025 | 2024 | ||
Note | $'000 | $'000 | |
| Balance on the technical account for general business | | | |
Investment return | |||
| Investment income | | | |
| Realised gains on investments | | | |
| Unrealised gains on investments | | | |
| Investment expenses and charges | | ( | |
| Total investment return | 6 | | |
Allocated investment return transferred to general business technical account | ( | ( | |
| Foreign exchange gain/(loss) | 10 | | ( |
| Other income | | | |
| Profit for the ļ¬nancial year | | | |
| Total comprehensive income for the year | | |
| 2025 | 2024 | ||
Note | $'000 | $'000 | |
Investments | |||
| Financial investments | 9 | | |
| Deposits with ceding undertakings | | | |
| | | ||
Reinsurers’ share of technical provisions | |||
| Provision for unearned premiums | 11 | | |
| Claims outstanding | 11 | | |
| | | ||
Debtors | |||
| Debtors arising out of direct insurance operations | 13 | | |
| Debtors arising out of reinsurance operations | 14 | | |
| Other debtors | 15 | | |
| | | ||
Other assets | |||
| Cash at bank and in hand | 16 | | |
| Other | | | |
| | | ||
Prepayments and accrued income | |||
| Accrued interest and rent | | | |
| Deferred acquisition costs | 12 | | |
| Other prepayments and accrued income | | | |
| | | ||
| Total assets | | |
| 2025 | 2024* | ||
Note | $'000 | $'000 | |
Capital and reserves | |||
| Members’ balances | | | |
| Total capital and reserves | | | |
Technical provisions | |||
| Provision for unearned premiums | 11 | | |
| Claims outstanding | 11 | | |
| | | ||
Creditors | |||
| Creditors arising out of direct insurance operations | 18 | | ( |
| Creditors arising out of reinsurance operations | 19 | | |
| Other creditors including taxation and social security* | 20 | | |
| | | ||
Other liabilities | |||
| 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 year | | |
| Payments of profit to members’ personal reserve funds: | ( | |
| Losses collected in relation to distribution on closure of underwriting year | | |
| Other | ( | |
| Total members’ balances | | |
| 2025 | 2024 | ||
| Note | $'000 | $'000 | |
Net cash flows from operating activities | |||
| Profit for the financial year | | | |
| Movement in gross technical provisions | 11 | | |
| Movement in reinsurers' share of gross technical provisions | 11 | | ( |
| Movement in debtors | ( | ( | |
| Movement in creditors | | | |
| Investment return | 6 | ( | ( |
| Movement in other assets/liabilities | ( | ( | |
| Net cash generated from operating activities | | | |
Net cash flows from investing activities | |||
Purchase of equity and debt instruments | ( | ( | |
Sale of equity and debt instruments | | | |
Investment income received | | | |
Other | | | |
| Net cash used in investing activities | ( | ( | |
Net cash flows from financing activities | |||
| Distribution of profit | ( | | |
| Collection of losses | | | |
Net cash (used in)/generated from financing activities | ( | | |
Net increase/(decrease) in cash and cash equivalent | | ( | |
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 | 16 | | |
Reconciliation of cash and cash equivalents: | |||
| Cash at bank and in hand | 24,379 | 12,697 | |
| Cash equivalents | 153,397 | 109,407 | |
Cash and cash equivalents | 177,776 | 122,104 |
General insurance business sensitivities as at 31 December 2025 | Sensitivity | |
+5.0% $'000 | -5.0% $'000 | |
Claims outstanding - gross of reinsurance | | ( |
Claims outstanding - net of reinsurance | | ( |
General insurance business sensitivities as at | Sensitivity | |
+5.0% $'000 | -5.0% $'000 | |
Claims outstanding - gross of reinsurance | | ( |
Claims outstanding - net of reinsurance | | ( |
Underwriting | |||||||||||
year | |||||||||||
| (Restated)* | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Total |
| $000's | $000's | $000's | $000's | $000's | $000's | $000's | $000's | $000's | $000's | $000's | |
At end of reporting year | | | | | | | | | | | |
| One year later | | | | | | | | | | | |
| Two years later | | | | | | | | | | ||
Three years later | | | | | | | | | |||
Four years later | | | | | | | | ||||
| Five years later | | | | | | | |||||
| Six years later | | | | | | ||||||
Seven years later | | | | | |||||||
Eight years or more later | | | | ||||||||
Nine years later | | | |||||||||
Current estimate of cumulative claims | | | | | | | | | | | |
Cumulative payments to date | ( | ( | ( | ( | ( | ( | ( | ( | ( | ( | ( |
Total gross provision included in the balance sheet | | | | | | | | | | | |
Underwriting | |||||||||||
year | |||||||||||
| (Restated)* | 2016 | 2017 | 2018 | 2019 | 2020** | 2021** | 2022 | 2023 | 2024 | 2025** | Total |
| $000's | $000's | $000's | $000's | $000's | $000's | $000's | $000's | $000's | $000's | $000's | |
At end of reporting year | | | | | | | | | | | |
| One year later | | | | | | | | | | | |
| Two years later | | | | | | | | | | ||
Three years later | | | | | | | | | |||
Four years later | | | | | | | | ||||
| Five years later | | | | | | | |||||
| Six years later | | | | | | ||||||
Seven years or more later | | | | | |||||||
Eight years or more later | | | | ||||||||
Nine years or more later | | | |||||||||
Current estimate of cumulative claims | | | | | | | | | | | |
Cumulative payments to date | ( | ( | ( | ( | ( | ( | ( | ( | ( | ( | ( |
Total net provision included in the balance sheet | | | | | | | | | | | |
| GBP | USD | CAD | EUR | AUD | JPY | Total | |
| 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 | ( | ( | ( | ( | ( | | ( |
Accrued and deferred income | ( | ( | ( | ( | ( | | ( |
| Total liabilities | ( | ( | ( | ( | ( | ( | |
| Total capital and reserves | ( | ( | ( | ( | ( | ( | |
| GBP | USD | CAD | EUR | AUD | JPY | Total | |
| 2024 | $'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 | ( | ( | | ( | ( | | ( |
Accrued and deferred income | ( | ( | ( | ( | ( | | ( |
| Total liabilities | ( | ( | ( | ( | ( | ( | ( |
| Total capital and reserves | ( | ( | ( | | ( | ( | ( |
| Impact on result for the year | Impact on members’ balances | |||
$'000 | 2025 | 2024 | 2025 | 2024 |
Shift in yield (basis points): | ||||
| 50 basis points increase | ( | ( | ( | ( |
| 50 basis points decrease | | | | |
| 100 basis points increase | (17,829) | (13,970) | (17,829) | (13,970) |
| 100 basis points decrease | 17,277 | 13,972 | 17,277 | 13,972 |
Undiscounted net cash flows | ||||||
No | ||||||
stated maturity | 0-1 year | 1-3 years | 3-5 years | > 5 years | Total | |
2024 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 |
Gross claims outstanding | | | | | | |
Creditors | | | | | | |
| Total | | | | | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
| United Kingdom | | |
| European Union member states | | |
| United States of America | | |
| Rest of the world | | |
| Total Gross premium written | | |
| 2025 | 2024 | |
| Interest income | $'000 | $'000 |
From financial instruments designated at fair value through profit or loss | ||
| Interest and similar income | | |
| Total income from financial assets at fair value through profit and loss | | |
| Interest on cash at bank | | |
Other income from investments | ||
From financial instruments designated at fair value through profit or loss | ||
| Gains on the realisation of investments | | |
| Losses on the realisation of investments | ( | ( |
| Unrealised gain on investments | | |
| Unrealised loss on investments | ( | ( |
| Investment expenses and charges | | ( |
| Total investment return | | |
| Transferred to the technical account from the non technical account | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
Acquisition costs | | |
Reinsurance commissions | ( | ( |
Change in deferred acquisition costs | ( | ( |
Administrative expenses | | |
| Members’ standard personal expenses | | |
Net operating expenses | | |
2025 | 2024 | |
| $'000 | $'000 | |
Total commission on direct insurance business | | |
During the year the Syndicate, obtained the following services | 2025 | 2024 |
| $'000 | $'000 | |
Fees payable to the Syndicate's auditors for the audit of these financial statements | | |
Fees payable to the auditors and their associates for other services pursuant to legislation | | |
Total | 778 | 714 |
2025 | 2024 | |
$'000 | $'000 | |
Wages and salaries | | |
Social security costs | | |
Other pension costs | | |
Other | | |
Total | | |
| Number of employees | 2025 | 2024 |
Underwriting | ||
Claims | ||
Administration | ||
Total |
2025 | 2024 | |
$'000 | $'000 | |
Directors’ emoluments | | |
Pension contributions | | |
| Total | 1,226 | 1,516 |
| 2025 | 2024 | |
| $'000 | $'000 | |
| Underwriter’s emoluments | | |
| Total | 559 | 507 |
| 2025 | 2024 | |||
| Fair value | Cost | Fair value | Cost | |
$'000 | $'000 | $'000 | $'000 | |
Shares and other variable yield securities, unit trusts | | | | |
| Debt securities and other fixed income securities | | | | |
| Participation in investment pools | | | | |
| Syndicate loan to the central fund | | | | |
| Financial investments | | |
| 2025 | 2024 (Restated)* | |||||
| $'000 | Gross | RI | Net | Gross | RI | Net |
| Balance at 1 January | | ( | | | ( | |
| Incurred Deferred Acquisition | | ( | | | ( | |
| Amortised Deferred Acquisition | ( | | ( | ( | | ( |
| Foreign Exchange Movements | | ( | | ( | | ( |
Balance at 31 December | | ( | | | ( | |
| 2025 | 2024 | |
$'000 | $'000 | |
Due within one year | | |
Total | | |
| 2025 | 2024 | |
$'000 | $'000 | |
| Due within one year | | |
Total | | |
| 2025 | 2024 | |
$'000 | $'000 | |
| Amounts due from IQUW group companies (due within one year) | | |
| Other | | |
Total | | |
| 2025 | 2024 | |
$'000 | $'000 | |
| Cash at bank and in hand | | |
| Short term debt instruments presented within other financial instruments | | |
Total | | 122,104 |
| 2025 | 2024 | |
| $'000 | $'000 | |
| Due within one year | | ( |
Total | | ( |
| 2025 | 2024 | |
$'000 | $'000 | |
| Due within one year | | |
Total | | |
| 2025 | 2024 | |
$'000 | $'000 | |
| Amounts due to IQUW group companies (due within one year) | | |
| Other | | |
Total | | |