Note | 2025 £000 | 2024 £000 | |
Earned premiums, net of reinsurance Premiums written: | |||
| Gross premium written | 5 | | |
| 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 | | | |
| Net change in the net provision for claims | 7 | ( | ( |
| Claims incurred net of reinsurance | ( | ( | |
| Net operating expenses | 8 | ( | ( |
| Balance on the technical account for general business | | |
Note | 2025 £000 | 2024 £000 | |
| Balance on the technical account for general business | | | |
| Income from investments | | | |
| Realised (losses)/gains on investments | ( | | |
| Investment management expenses and charges | ( | ( | |
| Unrealised gains/(losses) on investments | | ( | |
| Net investment return | 11 | | |
Allocated investment return transferred to the technical account for general business | 11 | ( | ( |
| Foreign exchange (losses)/gains | ( | | |
| Profit for the financial year | | |
| Income for the financial year | 75,683 | 56,000 |
Other comprehensive expense: | ||
| Currency translation differences | ( | ( |
| Total comprehensive income for the year | | |
Note | 2025 £000 | 2024 £000 | |
Investments | |||
| Other financial investments | 12 | | |
| Deposits with ceding undertakings | | | |
| | | ||
Reinsurers' share of technical provisions | |||
| Provision for unearned premium | 7 | | |
| Claims outstanding | 7 | | |
| | | ||
Debtors | |||
| Debtors arising out of direct insurance operations | 13 | | |
| Debtors arising out of reinsurance operations | 13 | | |
| Other debtors | 13 | | |
| | | ||
Other assets | |||
| Cash at bank and in hand | | | |
| Other assets | 14 | | |
| | | ||
Prepayments and accrued income | |||
| Accrued interest and rent | | | |
| Deferred acquisition costs | 7 | | |
| | | ||
Total assets | | |
Note | 2025 £000 | 2024 £000 | |
| Members' balance | | | |
Total capital and reserves | | | |
Technical provisions | |||
| Provision for unearned premium | 7 | | |
| Claims outstanding | 7 | | |
| | | ||
Creditors | |||
| Creditors arising out of direct insurance operations | 15 | | |
| Creditors arising out of reinsurance operations | 15 | | |
| Other creditors including taxation and social security | 15 | | |
| | | ||
| Accruals and deferred income | | | |
| Total liabilities | | | |
| Total member's balance and liabilities | | |
2025 £000 | 2024 £000 | |
| Member's balance at 1 January | | |
| Profit distribution | ( | ( |
| Total comprehensive income for the year | | |
| Member's balances carried forward at 31 December | | |
2025 £000 | 2024 £000 | |
Cash flows from operating activities | ||
| Profit for the financial year | | |
Adjustments for: | ||
| Increase in gross technical provisions | | |
| Increase in reinsurers' share of gross technical provision | ( | ( |
| Increase in debtors | ( | ( |
| Increase in creditors | | |
| Movement in other assets/liabilities | ( | |
| Investment return | ( | ( |
| Foreign exchange | ( | ( |
| Net cash inflows from operating activities | | |
Cash flows from investing activities | ||
| Purchase of equity and debt instruments | ( | ( |
| Sale of equity and debt instruments | | |
| Investment income | | |
| Other | ( | ( |
| Net cash outflows from investing activities | ( | ( |
Cash flows from financing activities | ||
| Transfer to members in respect of underwriting participations | ( | ( |
| Capital contributions/open year cash calls made | ( | ( |
| Net cash outflows from financing activities | ( | ( |
| Net decrease in cash and cash equivalents | ( | ( |
| Cash and cash equivalents at 1 January | | |
| Foreign exchange on cash and cash equivalents | | ( |
| Cash and cash equivalents at 31 December | | |
| Gross of reinsurance | Net of reinsurance | |||
| 2025 | 2024 | 2025 | 2024 | |
| 5% Sensitivity | £000 | £000 | £000 | £000 |
| Increase | ||||
| Decrease | ( | ( | ( | ( |
2025 | GBP £000 | USD £000 | EUR £000 | CAD £000 | AUD £000 | OTH £000 | Total £000 |
| Financial investments | | | | | | | |
Reinsurer's share of technical provisions | | | | | | | |
Insurance and reinsurance receivables | | | | | | | |
| Other assets | | | | | | | |
| Prepayments and accrued income | | | | | | | |
| Total assets | | | | | | | |
| Technical provisions | ( | ( | ( | ( | ( | | ( |
Insurance and reinsurance payables | ( | ( | ( | ( | ( | | ( |
| Accruals and deferred income | ( | ( | ( | ( | ( | | ( |
| Total liabilities | ( | ( | ( | | ( | ||
| Total capital and reserves | | ( | ( | ( | ( | ( | ( |
2024 | GBP £000 | USD £000 | EUR £000 | CAD £000 | AUD £000 | OTH £000 | As Restated Total £000 |
| Financial investments | | | | | | ||
Reinsurer's share of technical provisions | | | | | | | |
Insurance and reinsurance receivables | | | | | | | |
| Other assets | | | | | | ||
| Prepayments and accrued income | | | | | | | |
| Total assets | | | | ||||
| Technical provisions | ( | ( | ( | | ( | ||
| Insurance and reinsurance payables | ( | ( | ( | ( | | ( | |
| Accruals and deferred income | ( | ( | ( | ( | ( | | ( |
| Total liabilities | ( | ( | ( | | ( | ||
| Total capital and reserves | | ( | ( | ( | | ( | ( |
| 2025 | AAA | AA | A | BBB or less | Not rated | Total |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| Shares and other variable yield securities | | | | | | |
Debt securities and other fixed income securities | | | | | | |
| Reinsurer' share of claims outstanding | | | | | | |
| Syndicate loans to central fund | | | | | | |
| Deposits with ceding undertakings | | | | | | |
| Other investments | | | | | | |
| Cash at bank and in hand | | | | | | |
| Debtors arising out of direct insurance operations | | | | | | |
| Debtors arising out of reinsurance operations | | | | | | |
| Other debtors and accrued interest | | | | | | |
Total credit risk | | | | | |
| 2024 | AAA | AA | A | BBB or less | Not rated | Total |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| Shares and other variable yield securities | | | | | | |
| Debt securities and other fixed income securities | | | | | | |
| Reinsurer' share of claims outstanding | | | | | | |
| Syndicate loans to central fund | | | | | | |
| Deposits with ceding undertakings | | | | | | |
| Other investments | | | | | | |
| Cash at bank and in hand | | | | | | |
| Debtors arising out of direct insurance operations | | | | | | |
| Debtors arising out of reinsurance operations | | | | | | |
| Other debtors and accrued interest | | | | | | |
| Total credit risk | | | | | |
2025 | Neither due nor impaired | Past due less than 90 days | Past due 91 to 180 days | Past due 181 to 365 days | Past due more than 365 days | Total past due nor impaired | Total |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Shares and other variable yield securities | | | | | | | |
Debt securities and other fixed income securities | | | | | | | |
Other investments | 42,655 | | | | | | 42,655 |
| Deposits with ceding undertakings | | | | | | | |
Reinsurer' share of claims outstanding | | | | | | | |
| Syndicate loans to central fund | | | | | | | |
Debtors arising out of direct insurance operations | | | | | | | |
Debtors arising out of reinsurance operations | | | | | | | |
Cash at bank and in hand | | | | | | | |
Other debtors | | | | | | | |
Total credit risk | | | | | |
2024 | Neither due nor impaired | Past due less than 90 days | Past due 91 to 180 days | Past due 181 to 365 days | Past due more than 365 days | Total past due nor impaired | Total |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Shares and other variable yield securities | | | | | | | |
Debt securities and other fixed income securities | | | | | | | |
Other investments | 37,863 | | | | | | 37,863 |
| Deposits with ceding undertakings | | | | | | | |
Reinsurer' share of claims outstanding | | | | | | | |
| Syndicate loans to central fund | | | | | | | |
Debtors arising out of direct insurance operations | | | | | | | |
Debtors arising out of reinsurance operations | | | | | | | |
Cash at bank and in hand | | | | | | | |
Other debtors | | | | | | | |
Total credit risk | | | | | |
2024 | No stated maturity | 0-1 year | 1-3 years | 3-5 years | >5 years | Total |
| £000 | £000 | £000 | £000 | £000 | £000 | |
Claims outstanding | | | | | | |
Creditors | | | | | | |
Total | | | | | | |
Direct Insurance: | ||||||
| Accident and health | | | | ( | ( | |
| Motor (third party liability) | | | ( | ( | | |
| Motor (other classes) | | | ( | ( | ( | ( |
| Marine, Aviation and Transport | | | ( | ( | ( | |
| Fire and other damage to property | | | ( | ( | ( | |
| Third-party liability | | | ( | ( | ( | |
| Miscellaneous | | | ( | ( | | ( |
| Direct Insurance | | | ( | ( | ( | |
Reinsurance | | | ( | ( | ( | |
| Total | | | ( | ( | ( |
Additional analysis: | ||||||
Fire and other damage to property of which is: | ||||||
| Energy | | | ( | ( | ( | ( |
Direct Insurance: | ||||||
| Accident and health | | | ( | ( | | ( |
| Motor (third party liability) | | | ( | ( | | ( |
| Motor (other classes) | | | ( | ( | ( | |
| Marine, Aviation and Transport | | | ( | ( | | |
| Fire and other damage to property | | | ( | ( | ( | |
| Third-party liability | | | ( | ( | ( | |
| Miscellaneous | | | | ( | ( | |
| Direct Insurance | | | ( | ( | ( | |
Reinsurance | | | ( | ( | ( | |
| Total | | | ( | ( | ( |
2024 | Gross premium written £000 | Gross premium earned £000 | Gross claims incurred £000 | Gross Operating expenses £000 | Reinsurance balance £000 | Total £000 |
Additional analysis: | ||||||
Fire and other damage to property of which is: | ||||||
| Energy | | | ( | ( | ( | |
Estimates of gross claims | |||||||||||
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 reserve | | | | | | ||||||
Provision in respect of prior years | — | — | — | — | — | — | — | — | — | — | |
Less gross claims paid | | | | | | | | | | | |
Gross claims reserve | | | | | | | | |
Estimates of net claims | |||||||||||
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 net claims reserves | | | | | | | | | | | |
Provision in respect of prior years | — | — | — | — | — | — | — | — | — | — | |
Less net claims paid | | | | | | | | | | | |
Net claims reserve | | | | | | | | | | | |
Unearned premium reserve | ||||||
| At 1 January | | ( | ( | | | |
| Premiums written during the year | | ( | ( | | ||
| Premiums earned during the year | ( | ( | | | ( | ( |
| Foreign exchange movements | ( | ( | ( | ( | ( | |
| Total at 31st December | | ( | ( | | |
Deferred acquisition costs | ||||||
| At 1 January | | | ( | ( | | |
Incurred deferred acquisition costs | | ( | ( | | | |
Amortised deferred acquisition costs | ( | ( | | | ( | ( |
| Foreign exchange movements | ( | ( | ( | ( | ( | |
| Total at 31st December | | | ( | ( | |
Claims outstanding | ||||||
| At 1 January | | | ( | ( | | |
| Claims paid during the year | ( | ( | | | ( | ( |
Expected cost of current year claims | | | ( | ( | | |
Change in estimates of prior year provisions | ( | ( | | | ( | ( |
| Foreign exchange movements | ( | ( | ( | ( | ( | |
| Total at 31st December | | ( | ( | | |
2025 £000 | 2024 £000 | |
| Acquisition costs | | |
| Change in deferred acquisition costs | ( | ( |
| Administrative expenses | | |
| Member's standard personal expenses | | |
| Reinsurers' commissions and profit participation | ( | ( |
| Total | | |
2025 £000 | 2024 £000 | |
Audit fees: | ||
Fees payable to the Syndicate's auditors for the audit of these financial statements | | |
Non-audit fees: | ||
| Other services pursuant to legislation and tagging | | |
2025 £000 | 2024 £000 | |
| Total commission for direct insurance business | | |
| 2025 | 2024 | |
Administration and finance | | |
Underwriting | | |
Claims | | |
Investments | | |
Total | | |
2025 £000 | 2024 £000 | |
Wages and salaries | | |
Social security costs | | |
Other pension costs | | |
Other incentives costs | | |
Total | | |
2025 £000 | 2024 £000 | |
| Directors' emoluments | | |
2025 £000 | 2024 £000 | |
| Emoluments | | |
2025 £000 | 2024 £000 | |
Interest and similar income | ||
From financial instruments designated at fair value through profit or loss | ||
| Interest and similar income | | |
| 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 gains on investments | | |
| Unrealised losses on the investments | ( | ( |
| | ( | |
| Investment management expenses | ( | ( |
| Total investment return | | |
| Transferred to the technical account from the non-technical account | | |
Market Value 2025 £000 | Cost 2025 £000 | Market Value 2024 £000 | Cost 2024 £000 | |
Shares and other variable-yield securities and units in unit trusts | | | | |
| Debt securities and other fixed income securities | | | | |
| Syndicate loan to central fund | | | | |
Total | | | | |
| 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 | | | | |
| Syndicate loans to central fund | | | | |
| Total | | | | |
| 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 | | | | |
| Syndicate loans to central fund | | | | |
| Total | | | | |
2025 £000 | 2024 £000 | |
Debtors arising out of direct insurance operations: | ||
| Amounts due within one year | | |
| Total | | |
Debtors arising out of reinsurance operations: | ||
| Amounts due within one year | | |
| Total | | |
Other debtors | ||
| Other related party balances (non-syndicate) | | |
| Other debtors | | |
| Total | | |
2025 £000 | 2024 £000 | |
Creditors arising out of direct insurance operations: | ||
| Amounts due within one year | | |
| Total | | |
Creditors arising out of reinsurance operations: | ||
| Amounts due within one year | | |
| Total | | |
Other creditors | ||
| Other related party balances (non-syndicate) | | |
| Other liabilities | | |
| Total | | |
2025 Start of period rate | 2025 Average rate | 2025 Year end rate | 2024 Start of period rate | 2024 Average rate | 2024 Year end rate | |
| Sterling | | | | | | |
| Euro | | | | | | |
| US dollar | | | | | | |
| Canadian dollar | | | | | | |
| Australian dollar | | | | | | |