Notes | 2025 $'000 | 2024 $'000 | |
Earned premiums, net of reinsurance | |||
Gross premiums written | 5 | ||
Outward reinsurance premiums | ( | ( | |
Net premiums written | |||
Change in the provision for unearned premiums: | |||
Gross amount | ( | ||
Reinsurers’ share | ( | ||
Net change in provisions 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 | 5 | ( | ( |
Reinsurers’ share | |||
Net claims paid | ( | ( | |
Change in the provision for claims: | |||
Gross amount | 5 | ||
Reinsurers’ share | |||
Net change in the provision for claims | |||
Claims incurred, net of reinsurance | ( | ( | |
Net operating expenses | 5, 6 | ( | ( |
Balance on the technical account for general business |
Notes | 2025 $'000 | 2024 $'000 | |
Balance on technical account for general business | |||
Investment income | 10 | ||
Realised gains on investments | 10 | ||
Unrealised gains on investments | 10 | ||
Investment expenses and charges | 10 | ( | ( |
Total investment return | |||
Allocated investment return transferred to the general business technical account | ( | ( | |
Foreign exchange gains/(losses) | ( | ||
Profit for the financial year | |||
Other comprehensive income | |||
Total comprehensive income for the year |
Notes | 2025 $'000 | 2024 $'000 | |
Investments: | |||
Financial investments | 11 | ||
Deposits with ceding undertakings | 12 | ||
Reinsurers’ share of technical provisions: | |||
Provision for unearned premiums | 19 | ||
Claims outstanding | 19 | ||
Debtors: | |||
Debtors arising out of direct insurance operations | 13 | ||
Debtors arising out of reinsurance operations | 14 | ||
Other debtors | 15 | ||
Other assets: | |||
Cash and cash equivalents | 16 | ||
Prepayments and accrued income: | |||
Deferred acquisition costs | 17 | ||
Other prepayments and accrued income | |||
Total Assets | |||
Capital and reserves: | |||
Members’ balances | |||
Technical provisions: | |||
Provision for unearned premiums | 19 | ||
Claims outstanding | 19 | ||
Creditors: | |||
Creditors arising out of direct insurance operations | 20 | ||
Creditors arising out of reinsurance operations | 21 | ||
Other creditors including taxation and social security | 22 | ||
Accruals and deferred income | |||
Total Liabilities | |||
Total Liabilities, Capital and Reserves |
2025 $'000 | 2024 $'000 | |
Members’ balances as at 1 January | ( | |
Profit for the financial year | ||
Members’ agent fee | ( | ( |
Transfer (to)/from members’ personal reserve fund | ( | |
Members’ balances as at 31 December |
Notes | 2025 $'000 | 2024 $'000 | |
Cash flows from operating activities | |||
Profit for the financial year | |||
Adjustments for: | |||
| Investment return | 10 | ( | ( |
| Exchange (gains) / losses | ( | | |
| (Increase) / decrease in debtors | ( | | |
| Increase in creditors | |||
| (Decrease) / increase in gross technical provisions | ( | ||
| Increase in reinsurers' share of gross technical provisions | ( | ( | |
| Movement in other assets/liabilities | ( | ||
Net cash inflow from operating activities | | | |
Cash flows from investing activities | |||
Interest received | |||
Purchase of equity and debt securities | ( | ( | |
Sale of equity and debt securities | |||
Net cash (outflow) from investing activities | ( | ( | |
Cash flows from financing activities | |||
Transfer (to) / from members in respect of underwriting participations | ( | ||
Members' agents' fees paid on behalf of members and payment of intercompany loan and interest | ( | ( | |
Net cash (outflow) / inflow from financing activities | ( | ||
Decrease in cash and cash equivalents in the year | ( | ( | |
Cash and cash equivalents at 1 January | |||
Effect of exchange rates and change in market value on cash and cash equivalents | ( | ||
Cash and cash equivalents at 31 December | 16 |
| 31 December 2025 | Movement in claims reserves | |||
| +2.5% | -2.5% | +5.0% | -5.0% | |
Impact on gross liabilities | 13,872 | (13,872) | ( | |
Impact on net liabilities | 8,431 | (8,431) | | ( |
Impact on profit for the year and members' balances | 8,431 | (8,431) | 16,863 | (16,863) |
| 31 December 2024 | Movement in claims reserves | |||
| +2.5% | -2.5% | +5.0% | -5.0% | |
Impact on gross liabilities | 13,797 | (13,797) | | ( |
Impact on net liabilities | 8,683 | (8,683) | | ( |
Impact on profit for the year and members' balances | 8,683 | (8,683) | 17,367 | (17,367) |
| As at 31 December 2025 | AAA to A- $’000 | BBB+ to B- $’000 | Unrated $’000 | Total $’000 |
Debt securities and other fixed income securities | | | | |
Overseas Deposits | | | | |
Cash and cash equivalents | | | | |
Deposits with ceding undertakings | | | | |
Reinsurers' share of claims outstandings | | | | |
Debtors arising out of direct insurance operations | | | | |
Debtors arising out of reinsurance operations | | | | |
Other debtors and accrued interest | | | | |
| Total | | | | |
| As at 31 December 2024 | AAA to A- $’000 | BBB+ to B- $’000 | Unrated $’000 | Total $’000 |
Debt securities and other fixed income securities | | | | |
Overseas Deposits | | | | |
| Cash and cash equivalents | | | | |
| Deposits with ceding undertakings | | | | |
| Reinsurers' share of claims outstandings | | | | |
| Debtors arising out of direct insurance operations | | | | |
| Debtors arising out of reinsurance operations | | | | |
| Other debtors and accrued interest | | | | |
| Total | | | | |
| As at 31 December 2025 | Neither past due nor impaired assets $'000 | Past due but not impaired assets $'000 | Gross value of impaired assets $'000 | Impairment allowance $'000 | Total $'000 |
Debt securities and other fixed income securities | | | | | |
Overseas deposits | | | | | |
Deposits with ceding undertakings | | | | | |
Reinsurers' share of claims outstanding | | | | | |
Debtors arising out of direct insurance operations | | | | | |
Debtors arising out of reinsurance operations | | | | | |
Other debtors and accrued interest | | | | | |
Cash at bank and in hand, including letters of credit and bank guarantees | | | | | |
| Total | | | | |
As at 31 December 2024 | Neither past due nor impaired assets $'000 | Past due but not impaired assets $'000 | Gross value of impaired assets $'000 | Impairment allowance $'000 | Total $'000 |
| Debt securities and other fixed income securities | | | | | |
| Overseas deposits | | | | | |
| Deposits with ceding undertakings | | | | | |
| Reinsurers' share of claims outstanding | | | | | |
| Debtors arising out of direct insurance operations | | | | ||
| Debtors arising out of reinsurance operations | | | | | |
| Other debtors and accrued interest | | | | | |
Cash at bank and in hand, including letters of credit and bank guarantees | | | | | |
| Total | | | |
As at 31 December 2025 | < 1 year $’000 | 1-3 years $’000 | 4-5 years $’000 | > 5 years $’000 | Total $’000 |
Gross provision for claims outstanding | | ||||
Creditors | | | | | |
Total | | | | |
As at 31 December 2024 | < 1 year $’000 | 1-3 years $’000 | 4-5 years $’000 | > 5 years $’000 | Total $’000 |
Gross provision for claims outstanding | | | | | |
Creditors | | | | ||
Total | | | | |
As at 31 December 2025 | GBP | USD | EUR | CAD | Total |
| $'000 | $'000 | $'000 | $'000 | $'000 | |
Investments | | | | | |
Reinsurers' 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 | ( | ( | ( | ( | ( |
As at 31 December 2024 | GBP | USD | EUR | CAD | Total |
| $'000 | $'000 | $'000 | $'000 | $'000 | |
Investments | | | | ||
Reinsurers' 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 | ( | ( | ( | ( | ( |
| Interest rate risk | 2025 $'000 | 2024 $'000 |
Increase/(decrease) on profit for the year ended | ||
+50 basis points increase | ( | ( |
| - 50 basis points decrease | ||
+100 basis points increase | (7,112) | (5,776) |
-100 basis points decrease | 7,112 | 5,776 |
31 December 2025 | ||||||
Type of business | Gross premiums written $’000 | Gross premiums earned $’000 | Gross claims incurred $’000 | Gross operating expenses $’000 | Reinsurance balance $’000 | Total excluding investment return $’000 |
Direct insurance | ||||||
Accident and health | | ( | ( | ( | ||
Marine, aviation and transport | | ( | ( | ( | ||
Fire and other damage to property | | ( | ( | ( | | |
| | ( | ( | ||||
Reinsurance acceptances | | ( | ( | ( | | |
Total | | ( | ( | |
31 December 2025 | ||||||
Gross premiums written $’000 | Gross premiums earned $’000 | Gross claims incurred $’000 | Gross operating expenses $’000 | Reinsurance balance $’000 | Total excluding investment return $’000 | |
Fire and damage to property of which is: | ||||||
Specialities | | ( | ( | ( | ( | |
Energy | | ( | ( | | |
31 December 2024 | ||||||
Type of business | Gross premiums written $’000 | Gross premiums earned $’000 | Gross claims incurred $’000 | Gross operating expenses $’000 | Reinsurance balance $’000 | Total excluding investment return $’000 |
Direct insurance | ||||||
Accident and health | | ( | ( | | | |
Marine, aviation and transport | | ( | ( | | | |
Fire and other damage to property | | ( | ( | ( | ||
| ( | ( | | | |||
Reinsurance acceptances | | ( | ( | ( | | |
Total | | ( | ( | ( | |
31 December 2024 | ||||||
Additional analysis | Gross premiums written | Gross premiums earned | Gross claims incurred | Gross operating expenses | Reinsurance balance $’000 | Total excluding investment return $’000 |
Fire and damage to property of which is: | ||||||
Specialities | | ( | ( | ( | ( | |
Energy | | ( | ( | ( | |
2025 $'000 | 2024 $'000 | |
United Kingdom | | |
US | | |
European Union Member States | | |
Other countries (including Worldwide) | | |
Total | |
2025 $'000 | 2024 $'000 | |
Brokerage and commissions | | |
Change in deferred acquisition costs | | ( |
Administrative expenses | | |
Members' standard personal expenses | | |
Reinsurance commissions and profit participation | ( | ( |
Total | | |
2025 $'000 | 2024 $'000 | |
Total commission for direct insurance business | | |
2025 $'000 | 2024 $'000 | |
Auditors’ remuneration: | ||
Audit of the Syndicate annual accounts | | |
Other services pursuant to regulations and Lloyd's Byelaws | | |
Total | 671 | 694 |
2025 $'000 | 2024 $'000 | |
Wages and salaries | | |
Social security costs | | |
Pension costs | | |
Total | | |
2025 Number | 2024 Number | |
Operations, administration and finance | | |
Underwriting and claims | 50 | 46 |
Total | | |
2025 $'000 | 2024 $'000 | |
Emoluments | | |
Fees | | |
Other benefits | 487 | 432 |
2025 $'000 | 2024 $'000 | |
Emoluments | | |
Other benefits | 113 | 250 |
2025 $'000 | 2024 $'000 | |
Investment income: | ||
Interest and dividend income | | |
Realised gains on investments | | |
Unrealised gains on investments | | |
Investment expenses and charges: | ||
Investment management expenses, including interest | ( | ( |
Realised losses on investments | ( | ( |
Unrealised gains / (losses) on investments | | ( |
Investment return transferred to the technical account from the non-technical account | | |
| Carrying value | Cost | |||
As at 31 December | 2025 $'000 | 2024 $'000 | 2025 $'000 | 2024 $'000 |
Shares and other variable yield securities and units in unit trusts | ||||
Debt securities and other fixed income securities | ||||
Overseas deposits | ||||
Total | ||||
| As at 31 December 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 | | | | |
Overseas deposits | | | | |
Total | | | | |
| As at 31 December 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 | | | | |
Overseas deposits | | | | |
Total | | | | |
As at 31 December | 2025 $'000 | 2024 $'000 |
Due within one year | | |
As at 31 December | 2025 $'000 | 2024 $'000 |
Due within one year | | |
As at 31 December | 2025 $'000 | 2024 $'000 |
Amounts due from members | | |
VAT recoverable | | |
Total | | |
As at 31 December | 2025 $'000 | 2024 $'000 |
Cash and cash equivalents consist of: | ||
Cash at bank and in hand | | |
Holdings in collective investment schemes | | |
Total | | |
2025 $'000 | 2024 $'000 | |
As at 1 January | | |
Acquisition costs incurred in the year | | |
Amounts used in the year | ( | ( |
Effect of movement in exchange rates | | ( |
As at 31 December | | |
| Underwriting Year - Gross | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Total |
| $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | |
At end of the year of account | | | | | | | | | | | |
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 reserves | | | | | | | | | | | |
| Underwriting Year - Ceded | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Total |
| $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | |
At end of the year of account | 11,333 | 137,860 | 49,694 | 46,437 | 37,061 | 100,986 | 66,366 | 4,106 | 1,755 | 9,952 | |
One year later | 28,714 | 164,609 | 89,545 | 67,227 | 50,145 | 109,337 | 40,074 | 7,102 | 36,844 | ||
Two years later | 31,529 | 157,819 | 107,619 | 58,597 | 50,897 | 102,877 | 37,135 | 8,129 | |||
Three years later | 32,316 | 155,140 | 99,121 | 45,352 | 47,785 | 157,012 | 32,705 | ||||
Four years later | 31,461 | 150,678 | 113,761 | 42,558 | 45,768 | 231,536 | |||||
Five years later | 30,439 | 149,382 | 112,165 | 44,114 | 60,140 | ||||||
Six years later | 30,965 | 148,812 | 115,714 | 43,563 | |||||||
Seven years later | 30,643 | 148,616 | 113,354 | ||||||||
Eight years later | 29,626 | 150,503 | |||||||||
Nine years later | 29,338 | ||||||||||
Estimate of RI ultimate claims | 29,338 | 150,503 | 113,354 | 43,563 | 60,140 | 231,536 | 32,705 | 8,129 | 36,844 | 9,952 | 716,064 |
Provision in respect of prior years | 15,428 | ||||||||||
Less RI claims paid | (24,039) | (144,171) | (97,095) | (34,339) | (36,942) | (149,492) | (19,750) | (3,592) | (3,087) | (1,360) | (513,867) |
RI claims reserves | 5,299 | 6,332 | 16,259 | 9,224 | 23,198 | 82,044 | 12,955 | 4,537 | 33,757 | 8,592 | |
| 217,625 |
| Underwriting Year - Net | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Total |
| $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | |
At end of the year of account | | | | | | | |||||
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 reserves | | | | | | | |
Gross provisions $’000 | Reinsurance assets $’000 | 2025 net $'000 | Gross provisions $’000 | Reinsurance assets $’000 | 2024 net $'000 | |
Claims outstanding: | ||||||
Claims notified | 195,697 | (70,505) | 125,192 | 239,485 | (82,136) | 157,349 |
Claims incurred but not reported | 356,165 | (134,027) | 222,138 | 317,168 | (102,140) | 215,028 |
As at 1 January | ( | | ( | | ||
Change in prior year provisions | ( | | ( | | ||
Expected cost of current year claims | ( | | ( | | ||
Claims paid during the year | ( | ( | ( | | ( | |
Effects of movements in exchange rates | ( | | ( | | ( | |
As at 31 December | ( | | ( | |||
Claims notified | 188,801 | (64,010) | 124,791 | 195,697 | (70,505) | 125,192 |
Claims incurred but not reported | 366,079 | (153,615) | 212,464 | 356,165 | (134,027) | 222,138 |
As at 31 December | 554,880 | (217,625) | 337,255 | 551,862 | (204,532) | 347,330 |
Provision for unearned premiums: | ||||||
As at 1 January | ( | | ( | | ||
Premiums written during the year | ( | | ( | | ||
Premiums earned during the year | ( | | ( | ( | | ( |
Effects of movements in exchange rates | ( | | ( | | ( | |
As at 31 December | ( | | ( | |
As at 31 December | 2025 $'000 | 2024 $'000 |
Due within one year |
As at 31 December | 2025 $'000 | 2024 $'000 |
Due within one year |
As at 31 December | 2025 $'000 | 2024 $'000 |
Intercompany balances | ||
Member's agent fees | ||
Total |
At 1 January 2025 | Cash flow | Acquired | Fair value & exchange movements | Non-cash changes | At 31 December 2025 | |
Cash and cash equivalents | | ( | | | |
2025 year end rate | 2025 average rate | 2025 opening rate | 2024 year end rate | 2024 average rate | 2024 opening rate | |
US dollar | | | | | ||
Sterling | | | | | ||
Euro | | | | | ||
Canadian dollar | | | | |