| 2025 | 2024 | ||
| Technical account – general business | Note | £’000 | £’000 |
| Gross written premiums | 4 | | |
| Outward reinsurance premiums | ( | ( | |
| Net written premiums | | ||
| Change in the provision for unearned premiums | 11(c) | ||
| 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 | 8 | | |
| Claims paid | 11(a) | ||
| Gross amount | ( | ( | |
| Reinsurers’ share | | ||
| Net claims paid | ( | ( | |
| Change in the provision for claims | 11(a) | ||
| Gross amount | ( | ( | |
| Reinsurers’ share | ( | ( | |
| Change in the net provision for claims | ( | ( | |
| Claims incurred, net of reinsurance | ( | ( | |
| Net operating expenses | 5 | ( | ( |
| Balance on the technical account for general business – transferred to non-technical account | |
| 2025 | 2024 | ||
| Non-technical account – general business | Note | £’000 | £’000 |
| Balance on the general business technical account | |||
8 | |||
| Investment income | 8 | | |
| Realised gains on investments | 8 | | |
| Unrealised gains / (losses) on investments | 8 | | ( |
| Investment expenses and charges | ( | ( | |
| Investment return | | ||
| Allocated investment return transferred to technical account | ( | ( | |
| Foreign exchange gains/ (losses) | ( | ||
| Profit for the financial year |
| 2025 | 2024 | ||
| Other comprehensive income | Note | £’000 | £’000 |
Items that may be reclassified subsequently to profit or loss | |||
| Currency translation gains/(losses) | ( | | |
| Total comprehensive income |
| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
| Financial investments | 10(b) | ||
| Deposits with ceding undertakings | | ||
| Investments | |||
| Provision for unearned premiums | 11(c) | | |
| Claims outstanding | 11(a) | | |
| Reinsurers’ share of technical provisions | | ||
| Debtors arising out of direct insurance operations | 11(e) | | |
| Debtors arising out of reinsurance operations | 11(e) | | |
| Other debtors | 10(c) | | |
| Debtors | | | |
| Cash at bank and in hand | 10(a) | | |
| Other | | ||
| Other assets | | ||
- | |||
| Deferred acquisition costs | 11(d) | | |
| Other prepayments and accrued income | | | |
| Prepayments and accrued income | | | |
| Total assets | | | |
| Members’ balance | | ||
| Total capital and reserves | | ||
| Provision for unearned premiums | 11(c) | | |
| Claims outstanding | 11(a) | | |
| Technical provisions | | | |
| Creditors arising out of direct insurance operations | 11(e) | | |
| Creditors arising out of reinsurance operations | 11(e) | | |
| Other creditors | 10(d) | | |
| Creditors | | ||
| Accruals and deferred income | | ||
| Total liabilities | | ||
| Total liabilities, capital and reserves | |
2025 | Restated 2024 | ||
| Note | £’000 | £’000 | |
Cash flows from operating activities | |||
| Profit for the financial year | | ||
| Increase in gross technical provisions | | | |
| Decrease in reinsurers’ share technical provisions | | | |
| (Increase) in debtors | ( | ( | |
| Increase in creditors | | | |
| (Decrease)/increase in other assets/liabilities | ( | | |
| Investment return | ( | ( | |
| Foreign exchange (gains)/ losses | ( | | |
| Net cash inflow from operating activities | | | |
Cash flows from investing activities | |||
| Purchase of equity and debt instruments | ( | ( | |
| Sale of equity and debt instruments | | | |
| Purchase of derivatives | ( | ( | |
| Sale of derivatives | | | |
| Investment income received | | | |
| Other | ( | ( | |
| Net cash outflow from investing activities | ( | ( | |
Cash flows from financing activities | |||
| Distribution of profit | ( | ( | |
| Funds in Syndicate retained/ (released) | ( | ||
| Net cash inflow / (outflow) from financing activities | ( | ||
| Net increase (decrease) in cash and cash equivalents | | ( | |
| Cash and cash equivalents at the beginning of the year | | | |
| Effect of exchange rate on cash and cash equivalents | ( | ( | |
| Cash and cash equivalents at the end of the year | 10(a) | | |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Member’s balance brought forward at 1 January | ||
| Total comprehensive income for the year | ||
| Payments of profit to member’s personal reserve funds | ( | ( |
| Net movement on Funds in Syndicate | ( | |
| Member’s balance carried forward at 31 December |
2025 | Gross written premiums £’000 | Gross earned premiums £’000 | Gross claims incurred £’000 | Net operating expenses £’000 | Reinsurance balance £’000 | Underwriting result £’000 |
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 | | | ( | ( | ( | ( |
| Total direct insurance | ( | ( | ( | | ||
| Reinsurance acceptances | | ( | ( | ( | | |
| Total | ( | ( | ( | |
2025 | Gross written premiums £’000 | Gross earned premiums £’000 | Gross claims incurred £’000 | Net operating expenses £’000 | Reinsurance balance £’000 | Underwriting result £’000 |
Additional analysis | ||||||
Fire and damage to property includes: | ||||||
| - Specialities | | ( | ( | ( | | |
| - Energy | | ( | ( | ( | | |
Third party liability includes: | ||||||
| - Energy | | ( | ( | ( | |
2024 | Gross written premiums £’000 | Gross earned premiums £’000 | Gross claims incurred £’000 | Net operating expenses £’000 | Reinsurance balance £’000 | Underwriting result £’000 |
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 | | ( | ( | | | |
| Total direct insurance | | ( | ( | | | |
| Reinsurance acceptances | | ( | ( | ( | | |
| Total | ( | ( | ( | |
2024 | Gross written premiums £’000 | Gross earned premiums £’000 | Gross claims incurred £’000 | Net operating expenses £’000 | Reinsurance balance £’000 | Underwriting result £’000 |
Additional analysis | ||||||
Fire and damage to property includes: | ||||||
| - Specialities | | | ( | ( | ( | |
| - Energy | | | ( | ( | | |
Third party liability includes: | ||||||
| - Energy | | | ( | ( | ( | |
| 2025 £’000 | 2024 £’000 | |
| United Kingdom | | |
| European Union Member States | | |
| US | | |
| Rest of the world | | |
| Total | |
Note | 2025 £’000 | 2024 £’000 | |
| Acquisition costs | |||
| Change in deferred acquisition costs | 11(d) | ( | |
| Administrative expenses | |||
| Members’ standard personal expenses | | ||
| Reinsurance commission and profit participation | ( | ( | |
| Net operating expenses |
| 2025 £’000 | 2024 £’000 | |
| Total commission for direct insurance business | |
Auditors’ remuneration | 2025 £’000 | 2024 £’000 |
| – fees payable to the Syndicate’s auditor for the audit of these financial statements | ||
| – fees payable to the Syndicate’s auditor and its associates in respect of other services pursuant to legislation | | |
| 2025 £’000 | 2024 £’000 | |
| Wages and salaries | | |
| Social security costs | | |
| Other pension costs | | |
| Total | | |
| 2025 | 2024 | |
| Administration and finance | | |
| Underwriting | | |
| Claims | | |
| Investments | | |
| Total | | |
2025 | Restated 2024 | |
| £’000 | £’000 | |
| Directors’ emoluments | | |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Emoluments | | |
| 2025 £’000 | 2024 £’000 | |
Interest and similar income From financial assets designated at fair value through profit or loss | ||
| Interest income | | |
| Dividend income | | |
| 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 | | |
| Unrealised losses on investments | ( | ( |
| Investment management expenses | ( | ( |
| Total investment return | | |
| Transferred to the technical account from the non-technical account | | |
| Investment return on Funds in Syndicate | | |
| GBP | 2025 | 2024 | ||||
Currency | Start of period rate | End of period rate | Average rate | Start of period rate | End of period rate | Average rate |
| AUD | | | | | | |
| CAD | | | | | | |
| EUR | | | | | | |
| GBP | | | | | | |
| JPY | | | | |||
| USD | | | | | | |
| GBP | USD | EUR | CAD | AUD | JPY | Other | Total | |
| 2025 | £’000 | £’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 | ( | ( | ( | ( | ( | | ( | ( |
| Accruals and deferred income | ( | | | | ( | | | ( |
| Total liabilities | ( | ( | ( | ( | ( | ( | ( | ( |
| Total capital and reserves | ( | ( | ( | ( | | | | ( |
| GBP | USD | EUR | CAD | AUD | JPY | Other | Total | |
| 2024 (Restated) | £’000 | £’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 | ( | ( | ( | ( | ( | | ( | ( |
| Accruals and deferred income | ( | ( | | | ( | | | ( |
| Total liabilities | ( | ( | ( | ( | ( | ( | ( | ( |
| Total capital and reserves | ( | ( | ( | | | | ( |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Cash at bank and in hand | ||
| Total cash and cash equivalents | |
At 1 January 2025 £’000 | Cash flows £’000 | Fair value and exchange movements £’000 | At 31 December 2025 £’000 | |
Cash and cash equivalents | | | ( | |
Derivative financial liabilities | ( | | | ( |
Total | | | | |
| Carrying value | At Cost | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
| Shares, other variable yield securities and units in unit trusts | | | | |
| Debt securities and other fixed income securities | | | | |
| Participation in investment pools | | | | |
| Loans and deposits with credit institutions | | | | |
| Derivative assets | | | | |
| Other investments | | | | |
| Total financial investments | |
2025 £’000 | 2024 £’000 | |
| Listed investments | |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Financial assets measured at fair value through profit or loss | | |
| Total financial investments |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Funds in Syndicate (FIS) | |
| The table below analyses the derivative assets and liabilities by type: | 2025 | Restated 2024 | ||
Notional amount £’000 | Fair value £’000 | Notional amount £’000 | Fair value £’000 | |
| Foreign exchange forward contracts | | ( | | |
| Interest rate future contracts | | ( | | ( |
| Total | | ( | | |
| 2025 | 2024 | |
| £’000 | £’000 | |
Other related party balances (non-Syndicate) | ||
Other | ||
Total |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Other related party balances (non-Syndicate) | | |
| Derivative liabilities | | |
| Other liabilities | ||
Total |
| 2025 | 2024 | |||||||
| Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Assets | ||||||||
Shares, other variable yield securities and units in unit trusts | | | | | | | ||
Debt and other fixed income securities | | | | | | | | |
| Participation in investment pools | | | | | | | | |
Loans and deposits with credit institutions | | | | | | | | |
| Derivative assets | | | | | | | | |
| Other investments | | | | | | | | |
| Total financial investments | | | | | | |||
Liabilities | ||||||||
| Derivative liabilities | ( | ( | | ( | ( | ( | | ( |
| Total | | | | |
| 2025 | 2024 | |||
Impact on results before tax | Impact on members’ balance | Impact on results before tax | Impact on members’ balance | |
| £’000 | £’000 | £’000 | £’000 | |
| 50 basis point increase in interest rates | ( | ( | ( | ( |
| 50 basis point decrease in interest rates | | | | |
Undiscounted net cash flows | |||||
| 0-1 yr | 1-3 yrs | 3-5 yrs | >5 yrs | Total | |
| Insurance and financial liabilities | £’000 | £’000 | £’000 | £’000 | £’000 |
| Outstanding claims | |||||
| Derivative liabilities | | | | | |
| Creditors | | | | | |
| Total | |||||
Undiscounted net cash flows | |||||
| 0-1 yr | 1-3 yrs | 3-5 yrs | >5 yrs | Total | |
| Insurance and financial liabilities | £’000 | £’000 | £’000 | £’000 | £’000 |
Outstanding claims | | ||||
| Derivative liabilities | | | | | |
| Creditors | | | | | |
| Total | | ||||
| 31 December 2025 | AAA | AA | A | BBB | Other | Not rated | Total |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Shares, other variable yield securities and units in unit trusts | | | | | | | |
Debt securities and other fixed income securities | | | | | | | |
| Participation in investment pools | | | | | | | |
Loans and deposits with credit institutions | | | | | | | |
| Derivative assets | | | | | | | |
| Other investments | | | | | | | |
| Deposits with ceding undertakings | | | | | | | |
| 112,585 | 167,852 | 81,284 | 6,709 | 6,632 | 1,813,880 | 2,188,942 | |
| 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 accrued interest | | | | | | | |
| Total |
| 31 December 2024 (Restated) | AAA | AA | A | BBB | Other | Not rated | Total |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Shares and other variable yield securities and units in unit trusts | | | | | | ||
Debt securities and other fixed income securities | | | | | | | |
| Participation in investment pools | | | | | | | |
Loans and deposits with credit institutions | | | | | | | |
| Derivative assets | | | | | | | |
| Other investments | | | | | | ||
| Deposits with ceding undertakings | | | | | | | |
| 93,788 | 134,995 | 59,179 | 13,437 | 6,887 | 1,491,782 | 1,800,068 | |
| 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 accrued interest | | | | | | | |
| Total | |
Neither past due nor impaired assets | Past due but not impaired assets | Gross value of impaired assets | Impairment Allowance | Total | |
| 2025 | £’000 | £’000 | £’000 | £’000 | £’000 |
Shares, other variable yield securities and units in unit trusts | | | | | |
Debt securities and other fixed income securities | | | | | |
Participation in investment pools | | | | | |
Loans and deposits with credit institutions | | | | | |
Derivative assets | | | | | |
Other investments | | | | | |
Deposits with ceding undertakings | | | | | |
Reinsurers’ share of outstanding claims | | | | | |
Debtors arising out of direct insurance operations | | | | | |
Debtors arising out of reinsurance operations | | | ( | | |
Other debtors and accrued interest | | | | | |
Cash at bank and in hand | | | | | |
Total | | | | ( | |
Neither past due nor impaired assets | Past due but not impaired assets | Gross value of impaired assets | Impairment Allowance | Total | |
| 2024 | £’000 | £’000 | £’000 | £’000 | £’000 |
Shares, other variable yield securities and units in unit trusts | | | | ||
Debt securities and other fixed income securities | | | | | |
Participation in investment pools | | | | | |
Loans and deposits with credit institutions | | | | | |
Derivative assets | | | | | |
Other investments | | | | | |
Deposits with ceding undertakings | | | | | |
Reinsurers’ share of outstanding claims | | | | | |
Debtors arising out of direct insurance operations | | | | | |
Debtors arising out of reinsurance operations | | | ( | | |
Other debtors and accrued interest | | | | | |
Cash at bank and in hand | | | | | |
Total | | | ( |
2025 | 1 Jan £’000 | New impairment charges added in year £’000 | Changes in impairment charges £’000 | Foreign exchange £’000 | 31 Dec £’000 |
Debtors arising out of reinsurance operations | | ( | |||
Total | | ( | | |
2024 | 1 Jan £’000 | New impairment charges added in year £’000 | Changes in impairment charges £’000 | Foreign exchange £’000 | 31 Dec £’000 |
Debtors arising out of reinsurance operations | | | | | |
Total | | | | |
31 December 2025 | 0-3 months past due £’000 | 3-6 months past due £’000 | 6-12 months past due £’000 | Greater than 1 year past due £’000 | Total £’000 |
Debtors arising out of direct insurance operations | | | | | |
Debtors arising out of reinsurance operations | | | | | |
Total | | | | | |
31 December 2024 | 0-3 months past due £’000 | 3-6 months past due £’000 | 6-12 months past due £’000 | Greater than 1 year past due £’000 | Total £’000 |
Debtors arising out of direct insurance operations | | | | | |
Debtors arising out of reinsurance operations | | | | ||
Total | | | |
| 2025 | 2024 | |||||
Gross provisions | Reinsurance assets | Net | Gross provisions | Reinsurance assets | Net | |
| Claims outstanding | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Balance at 1 January | | ( | | | ( | |
| Claims paid during the year | ( | | ( | ( | | ( |
| Expected cost of current year claims | | ( | | | ( | |
| Changes in estimates of prior year provisions | | ( | | ( | | ( |
| Foreign exchange movements | ( | | ( | | ( | ( |
| Balance as at 31 December | | ( | | | ( |
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Total | |
| Estimate of cumulative gross claims | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| At end of first year | | | | | | | | |
| One year later | | | | | | | | |
| Two years later | | | | | | | | |
| Three years later | | | | | | | | |
| Four years later | | | | | | | | |
| Five years later | | | | | | | | |
| Six years later | | | | | | | | |
Estimate of cumulative gross claims reserve | | | | |||||
| Less gross claims paid | ( | ( | ( | ( | ( | ( | ( | ( |
| Gross claims reserve | | | | | | |||
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Total | |
| Estimate of cumulative net claims | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| At end of first year | | | | | | | | |
| One year later | | | | | | | | |
| Two years later | | | | | | | | |
| Three years later | | | | | | | | |
| Four years later | | | | | | | | |
| Five years later | | | | | | | | |
| Six years later | | | | | | | | |
Estimate of cumulative net claims reserve | | | | | | | | |
| Less net claims paid | ( | ( | ( | ( | ( | ( | ( | ( |
| Net claims reserve | | | | | | | | |
| 2025 | 2024 | |||||
Gross provisions | Reinsurance assets | Net | Gross provisions | Reinsurance assets | Net | |
| Unearned premium | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Balance at 1 January | | ( | | | ( | |
| Premiums written during the year | | ( | | ( | | |
| Premiums earned during the year | ( | | ( | ( | | ( |
| Foreign exchange movements | ( | | ( | ( | | ( |
| Balance as at 31 December | | ( | | | ( | |
| 2025 | 2024 | |||||
| Gross | Reinsurance | Net | Gross | Reinsurance | Net | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Balance at 1 January | | ( | | ( | | |
| Incurred deferred acquisition costs | | ( | | ( | | |
| Amortised deferred acquisition costs | ( | | ( | ( | | ( |
| Foreign exchange movements | ( | | ( | ( | | ( |
| Balance as at 31 December | | ( | | ( | |
| 2025 | 2024 | |
| Debtors arising out of direct insurance operations | £’000 | £’000 |
| Due within one year | | |
| Total | | |
| 2025 | 2024 | |
| Debtors arising out of reinsurance operations | £’000 | £’000 |
| Due within one year | | |
| Total | | |
| 2025 | 2024 | |
| Creditors arising out of direct insurance operations | £’000 | £’000 |
| Due within one year | ||
| Total | ||
| 2025 | 2024 | |
| Creditors arising out of reinsurance operations | £’000 | £’000 |
| Due within one year | | |
| Total | |
| General insurance business sensitivities as at 31 December 2025 | Sensitivity +5.0% | -5.0% |
| £’000 | £’000 | |
| Claims outstanding – gross of reinsurance | ( | |
| Claims outstanding – net of reinsurance | ( | |
| General insurance business sensitivities as at 31 December 2024 | Sensitivity +5.0% | -5.0% |
| £’000 | £’000 | |
| Claims outstanding – gross of reinsurance | ( | |
| Claims outstanding – net of reinsurance | ( | |