| 2025 | 2024 | ||||
Notes | £’000 | £’000 | £’000 | £’000 | |
Earned premiums, net of reinsurance | |||||
Gross premiums written | 2 | ||||
Outward reinsurance premiums | |||||
Net premiums written | |||||
Change in the provision for unearned premiums | |||||
Gross amount | ( | ( | |||
| Reinsurers’ share | |||||
Change in the net provision for unearned premiums | ( | ( | |||
Earned premiums, net of reinsurance | |||||
Allocated investment return transferred from the non-technical account | |||||
Claims incurred, net of reinsurance | |||||
Claims paid | |||||
Gross amount | ( | ( | |||
| Reinsurers’ share | |||||
Net claims paid | ( | ( | |||
Change in the provision for claims | |||||
Gross amount | ( | ( | |||
| Reinsurers’ share | |||||
Change in the net provisions for claims | ( | ( | |||
| Claims incurred, net of reinsurance | ( | ( | |||
Net operating expenses | 4 | ( | ( | ||
Balance on the technical account for general business |
| 2025 | 2024 | |
| £’000 | £’000 | |
Balance on the general business technical account | ||
Income from other financial investments | ||
Total investment return | ||
Allocated investment return transferred to the general business technical account | ( | ( |
Exchange losses | ( | ( |
Profit for the financial year | ||
Total comprehensive income |
| 2025 | 2024 | ||
Notes | £’000 | £’000 | |
At 1 January | |||
Profit for the financial year | |||
| Payments of profit to member’s personal reserve fund | 12 | ( | ( |
Cash calls on open underwriting years | 12 | ||
| Member’s agent’s fees | ( | ( | |
Other | ( | ||
At 31 December |
| 2025 | 2024 | ||||
Notes | £’000 | £’000 | £’000 | £’000 | |
ASSETS | |||||
Investments | |||||
Financial investments | 8 | ||||
Total investments | |||||
| Reinsurers’ share of technical provisions | |||||
Provision for unearned premiums | 11 | ||||
Claims outstanding | 11 | ||||
| Debtors | |||||
Debtors arising out of reinsurance operations | 9 | ||||
Other debtors | 10 | ||||
Cash and other assets | |||||
| Cash at bank and in hand | |||||
Prepayments and accrued income | |||||
Accrued interest | |||||
Deferred acquisition costs | 11 | ||||
| Other prepayments and accrued income | |||||
TOTAL ASSETS |
| 2025 | 2024 | ||||
Notes | £’000 | £’000 | £’000 | £’000 | |
| MEMBER’S BALANCES AND LIABILITIES | |||||
| Member’s balances | |||||
Total capital and reserves | |||||
Technical provisions | |||||
Provision for unearned premiums | 11 | ||||
Claims outstanding | 11 | ||||
Creditors | |||||
Creditors arising out of reinsurance operations | |||||
Other creditors | |||||
| Accruals and deferred income | |||||
Total liabilities | |||||
| TOTAL MEMBER’S BALANCES AND LIABILITIES |
| 2025 | 2024 | ||
Notes | £’000 | £’000 | |
Profit on ordinary activities | |||
Increase in unearned premiums and outstanding claims | |||
Increase in debtors | ( | ( | |
Increase in creditors | |||
Investment return | ( | ( | |
Movements in other assets/liabilities | |||
Exchange differences | |||
Net cash inflow from operating activities | |||
Investing activities | |||
Purchase of equity and debt instruments | |||
Sale of equity and debt instruments | |||
Investment income received | |||
Net cash inflow from investing activities | |||
Financing activities | |||
| Payments of profit to member’s personal reserve fund | ( | ( | |
Open year profit release | ( | ( | |
| Cash calls made from the member’s personal reserve fund | |||
Other | ( | ( | |
Net cash outflow from financing activities | ( | ( | |
Increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at 1 January | |||
Cash and cash equivalents at 31 December | 14 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Acquisition costs | ||
| Change in deferred acquisition costs | ( | |
| Administrative expenses | ||
| Member’s standard personal expenses | ||
| 2025 | 2024 | ||
| £’000 | £’000 | ||
| Auditors’ remuneration | - audit of the syndicate accounts | ||
| - other services pursuant to the regulations and Lloyd’s byelaws |
| 2025 | 2024 | |
| £’000 | £’000 | |
Wages and salaries | ||
| Social security costs | ||
| Other pension costs | ||
Other short term incentive costs | ||
| 2025 | 2024 | |
Number | Number | |
Administration and finance | ||
| Underwriting and underwriting support | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Emoluments |
| 2025 | 2024 | |
| £’000 | £’000 | |
Active underwriter emoluments |
| 2025 | Level 1 | Level 2 | Level 3 | Total |
| £’000 | £’000 | £’000 | £’000 | |
Shares and other variable yield securities and units in unit trusts - designated at fair value through profit or loss | | | ||
| | |
| 2024 | Level 1 | Level 2 | Level 3 | Total |
| £’000 | £’000 | £’000 | £’000 | |
Shares and other variable yield securities and units in unit trusts - designated at fair value through profit or loss | | | ||
| | |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Amounts falling due within one year – Syndicate 2121 | ||
| Amounts falling due after one year – Syndicate 2121 | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Inter syndicate balances | ||
Other | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Other liabilities | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Cash at bank and in hand | ||
Short term deposits with financial institutions | ||
Underwriting year: | 2023 | 2024 | 2025 | Total |
| Estimate of cumulative claims incurred | £’000 | £’000 | £’000 | £’000 |
At end of underwriting year | ||||
12 months later | ||||
24 months later | ||||
Current estimate of cumulative claims incurred | | | | |
Cumulative payments to date | ( | ( | ( | ( |
Gross and net outstanding claims provision at 31 December 2025 per the statement of financial position | | | |
Underwriting year: | 2023 | 2024 | 2025 | Total |
| Estimate of cumulative claims incurred | £’000 | £’000 | £’000 | £’000 |
At end of underwriting year | | | | |
12 months later | ||||
24 months later | ||||
Current estimate of cumulative claims incurred | | | | |
Cumulative payments to date | ( | ( | ( | ( |
Gross and net outstanding claims provision at 31 December 2025 per the statement of financial position | | | |
| 2025 | AAA | AA | A | BBB | Not rated | Total |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Shares and other variable yield securities and unit trusts | | | | |||
Debtors arising out of reinsurance operations | | | | |||
Cash at bank and in hand | | | | |||
Other debtors | | | | |||
Total | | | |
| 2024 | AAA | AA | A | BBB | Not rated | Total |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Shares and other variable yield securities and unit trusts | | | | |||
Debtors arising out of reinsurance operations | | | | |||
Cash at bank and in hand | | | | |||
Other debtors | | | | |||
Total | | | |
| 2025 | 0-1 year | 1-3 years | 3-5 years | Over 5 years | Total |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Outstanding claim liabilities | |||||
| Other | |||||
| 2024 | 0-1 year | 1-3 years | 3-5 years | Over 5 years | Total |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Outstanding claim liabilities | |||||
| Other | |||||
| 2025 | UK £ | US $ | CAD $ | AUS $ | EUR € | JPY | Total |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Investments | |||||||
Debtors | |||||||
Cash and other assets | |||||||
Prepayments and accrued income | |||||||
Total assets | |||||||
Technical provisions | ( | ( | ( | ( | ( | ( | ( |
Creditors | ( | ( | |||||
Accruals and deferred income | ( | ( | |||||
| Total liabilities | ( | ( | ( | ( | ( | ( | ( |
Total capital and reserves | ( | ( | ( | ( | ( | ( | ( |
| 2024 | UK £ | US $ | CAD $ | AUS $ | EUR € | JPY | Total |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Investments | |||||||
Debtors | |||||||
Cash and other assets | |||||||
Prepayments and accrued income | |||||||
Total assets | |||||||
Technical provisions | ( | ( | ( | ( | ( | ( | ( |
Creditors | ( | ( | |||||
Accruals and deferred income | ( | ( | |||||
| Total liabilities | ( | ( | ( | ( | ( | ( | ( |
Total capital and reserves | ( | ( | ( | ( | ( | ( | ( |