| Members’ balances brought forward at 1 January | | |
| Total comprehensive income for the year | | |
| Members’ agents fees | | |
| Other - Non-standard personal expense | ( | ( |
| Payments of profit to members’ personal reserve funds | ( | ( |
| Members’ balances carried forward at 31 December | |
| Assets | 2025 | 2024 | |
| Note | £’000 | £’000 | |
Investments | |||
| Financial investments | 8 | | |
| Deposits with ceding undertakings | | | |
| | |||
Reinsurers’ share of technical provisions | |||
| Provision for unearned premiums | 12 | | |
| Claims outstanding | 12 | | |
| | |||
Debtors | |||
| Debtors arising out of direct insurance operations | 14(i) | | |
| Debtors arising out of reinsurance operations | 14(ii) | | |
| Other debtors | 14(iii) | | |
| | |||
Other assets | |||
| Cash at bank and in hand | | | |
| Other | 16 | | |
| | |||
Prepayments and accrued income | |||
| Accrued interest and rent | | | |
| Deferred acquisition costs | 17 | | |
| Other prepayments and accrued income | | | |
| | |||
| Total assets | |
Gross premium written | Gross premium earned | Gross claims incurred | Gross operating expenses | Reinsurance balance | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Direct insurance | ||||||
| Third party liability | | | ( | ( | | |
Reinsurance acceptances | ||||||
| Third party liability | | | ( | ( | | |
| Total | | | ( | ( | | |
Gross premium written | Gross premium earned | Gross claims incurred | Gross operating expenses | Reinsurance balance | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Direct insurance | ||||||
| Third party liability | | | ( | ( | | ( |
Reinsurance acceptances | ||||||
| Third party liability | | | ( | ( | ( | ( |
| Total | | | ( | ( | | ( |
| 2025 2024 | ||
| £’000 £’000 | ||
| Direct insurance | ||
| United Kingdom | | |
| Total direct gross premiums written | | |
Interest and similar income | ||
From financial assets designated at fair value through profit or loss | ||
| Interest and similar income | | |
From financial assets at amortised cost | ||
| Interest on cash at bank | | |
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 | ||
| Investment management expenses | ( | ( |
| Total investment return | | |
| Transferred to the technical account from the non-technical account | ( | ( |
| 2025 | 2024 | |||
| Cost | Fair value | Cost | Fair value | |
| £’000 | £’000 | £’000 | £’000 | |
| Shares and other variable yield securities and units in unit trusts | | | | |
| Debt securities and other fixed income securities | | | | |
| Derivative assets | | | | |
| Total financial investments | | | | |
Investments | | | | | | | |
Reinsurer’s share of technical provisions | | | | | | | |
Debtors | | ( | ( | | | | |
Other assets | | | | | | | |
Prepayments and accrued income | | | | | | | |
Total assets | | | | | | | |
Technical provisions | ( | ( | ( | ( | ( | ( | ( |
Creditors | | ( | | ( | ( | ( | ( |
Accruals and deferred income | ( | | | | | | ( |
Total liabilities | ( | ( | ( | ( | ( | ( | ( |
Total ca p ital and reserves | ( | | ( | | ( | | ( |
| 2024 | GBP | USD | Euro | CAD | AUD | Other | Total |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Investments | | | | | | | |
Reinsurer’s 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 | | | ( | ( | ( | | ( |
| Neither past due nor impaired | |||||||
| 2025 AAA | AA | A | BBB | Other | Not rated | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Shares and other variable yield securities | | | | | | | |
| Debt securities | | | | | | ||
Derivative assets | | | | | | | |
Overseas deposits | 86,214 | 20,742 | 20,588 | 10,791 | 14,144 | 7,635 | 160,114 |
Deposits with ceding undertakings | | | | | | | |
Reinsurers’ share of claims outstanding | | | | | | | |
Debtors arising out of direct insurance operations | | | | | | | |
Debtors arising out of reinsurance operations | | | | | | | |
Cash at bank and in hand | | | | | | | |
Other debtors and prepayments | | | | | | | |
| | | | | | |||
2025 | Neither past due nor im p aired | Past due but not im p aired | Gross value of impaired assets Impairment allowance Total | ||
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Shares and other variable yield securities | | | | | |
| Debt securities | | | | | |
| Derivative assets | |||||
| Overseas deposits | 160,114 | - | - | - | 160,114 |
Deposits with ceding undertakings | |||||
Reinsurers’ share of claims outstandin g | |||||
Debtors arising out of direct insurance operations | |||||
Debtors arising out of reinsurance operations | | | | | |
| Cash at bank and in hand | | | | | |
| Other debtors and prepayments | | | | | |
- - | |||||
Total credit risk | | | | | |
| Claims outstanding | | | | |||
| Derivative liabilities | | | | | | |
| Creditors | ||||||
| Claims outstanding | | | | | | |
| Creditors | | | | | | |
| Total | | | | | | |
| 2025 | Gross | Reinsurance | Net |
| Provision for Unearned Premiums | £’000 | £’000 | £’000 |
| At 1 January | | ( | |
| Premiums written during the year | | ( | |
| Premiums earned during the year | ( | | ( |
| Effects of foreign exchange | ( | | ( |
| At 31 December | | ( | |
| Claims Outstanding | |||
At 1 January | | ( | |
Claims paid during the year | ( | | ( |
Expected cost of current year claims | | ( | |
Change in estimates of prior year provisions | | ( | |
Discount unwind | ( | | |
Effects of foreign exchange | ( | | |
At 31 December | | ( | |
Total technical provisions | 1,540,618 | (360,033) | 1,180,585 |
| Gross claims provisions | | | ( | ( | | |
| Reinsurers’ share of total claims | ( | ( | | | ( | ( |
| | | ( | ( | | |
| Due from intermediaries | ||
| Due within one year |
| Due within one year |
| Other debtors | | |
| Other related party balances (non-Syndicate) | | |
| Cash at bank and in hand | | |
| Short term debt instruments presented within other financial investments | | |
| At 1 January | | | |
| Incurred deferred acquisition costs | | ( | |
| Amortised deferred acquisition costs | ( | | ( |
| Foreign exchange rate movement | ( | ( | ( |
| At 31 December | | ( | |
| At 1 January | | | |
| Incurred deferred acquisition costs | | ||
| Amortised deferred acquisition costs | ( | | ( |
| Foreign exchange rate movement | ( | | ( |
| At 31 December | | |
At end of 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 | | |||||||||||
Current estimate of gross cumulative claims cost | ||||||||||||
Cumulative gross claims payments to date | ( | ( | ( | ( | ( | ( | ( | ( | ( | ( | ( | |
Gross outstanding claims | 154,212 |
| Due within one year | ||
| Profit commission payable | | |
| Other related party balances (non-syndicates) | | |
| Derivative liabilities | | |
| Other liabilities * | | |
| | |