| 2025 | 2024 | ||
Notes | $'000 | $'000 | |
| Gross premiums written | 3 | | |
| Outward reinsurance premiums | ( | ( | |
| Premiums written, net of reinsurance | | | |
Changes in unearned premium | |||
Change in the gross provision for unearned premiums | 15 | | ( |
Change in the provision for unearned premiums, reinsurers’ share | 15 | ( | |
| Net change in the provisions for unearned premiums | ( | ( | |
| Earned premiums, net of reinsurance | | | |
Allocated investment return transferred from the non-technical account | 7 | | |
Claims paid | |||
Gross amount | 15 | ( | ( |
Reinsurers’ share | 15 | | |
| Net claims paid | ( | ( | |
Change in the provision for claims | |||
| Gross amount | 15 | ( | ( |
| Reinsurers' share | 15 | | |
| Net change in provisions for claims | ( | ( | |
| Claims incurred, net of reinsurance | ( | ( | |
| Net operating expenses | 4 | ( | ( |
| Balance on technical account - general business | | | |
| Investment income | 7 | | |
| Realised gains on investments | 7 | | |
| Unrealised gains on investments | 7 | | |
| Investment expenses and charges | 7 | ( | ( |
| Total investment return | | | |
| Allocated investment return transferred to technical account | ( | ( | |
| Loss on foreign exchange | ( | ( | |
| Other income | | | |
| Profit for the financial year | | | |
| Total comprehensive income for the financial year | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
| Members’ balances brought forward at 1 January | | |
| Total comprehensive income for the financial year | | |
| Payments of profit to members' personal reserve funds | ( | ( |
| Losses collected in relation to distribution on closure of underwriting year | | |
| Members' agent fees | ( | ( |
| Other | ( | ( |
| Members’ balances carried forward at 31 December | | |
| 2025 | 2024 | ||
Notes | $'000 | $'000 | |
Cash flows from operating activities | |||
| Profit for the financial year | | | |
Adjustments for: | |||
Increase in gross technical provisions | 15 | | |
Decrease/(increase) in reinsurers' share of gross technical provisions | 15 | | ( |
| Increase in debtors | ( | ( | |
| (Decrease)/increase in creditors | ( | | |
| Movement in other assets/liabilities | ( | ( | |
Investment return | 7 | ( | ( |
| Foreign exchange | ( | | |
Net cash flows from operating activities | | | |
Cash flows from investing activities | |||
| Purchase of equity and debt securities | ( | ( | |
| Sale of equity and debt securities | | | |
| Investment income received | | | |
Net cash flows from investing activities | | ( | |
Cash flows from financing activities | |||
| Distribution of profit | ( | ( | |
| Other | ( | ( | |
Net cash flows from financing activities | ( | ( | |
Net increase in cash and cash equivalents | | | |
| Cash and cash equivalents at the beginning of the year | | | |
| Foreign exchange on cash and cash equivalents | | ( | |
Cash and cash equivalents at the end of the year | 19 | | |
| UK £ | US $ | EUR € | CAD $ | AUD $ | Other | Total | |
| 31 December 2025 | $'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 | | ( | ( | ( | ( | ( | ( |
UK £ | US $ | EUR € | CAD $ | AUD $ | Other | Total | |
| 31 December 2024 | $'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 | | ( | ( | ( | ( | ( |
| AAA | AA | A | BBB | Other | Not rated | Total | |
31 December 2025 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 |
Investments | |||||||
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 | | | | | | | |
| Syndicate loans to central fund | | | | | | | |
| Other investments | | | | | | | |
| Deposits with ceding undertakings | | | | | | | |
Total investments | 405,264 | 177,879 | 450,043 | 89,930 | 98,119 | 182,260 | 1,403,495 |
| 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 | | | | | |
| AAA | AA | A | BBB | Other | Not rated | Total | |
31 December 2024 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 |
Investments | |||||||
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 | | | | | | | |
| Syndicate loans to central fund | | | | | | | |
| Other investments | | | | | | | |
| Deposits with ceding undertakings | | | | | | | |
| Total investments | 133,524 | 391,993 | 425,830 | 145,287 | 83,830 | 185,254 | 1,365,718 |
| 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 | | | | | |
Past due but not impaired assets | 0 - 3 months past due | 3 - 6 months past due | 6 - 12 months past due | Greater than 1 year past due | Total |
| 31 December 2024 | $'000 | $'000 | $'000 | $'000 | $'000 |
Debtors arising out of direct insurance operations | | | | | |
| Debtors arising out of reinsurance operations | | | | | |
Total | | | | | |
Gross premiums written | Gross premiums earned | Gross claims incurred | Gross operating expenses | Reinsurance balance | Underwriting result | |
| 2025 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 |
Direct Insurance | ||||||
Marine, aviation and transport | | | ( | ( | | |
Fire and other damage to property | | | ( | ( | ( | |
Third party liability | | | ( | ( | ( | |
Credit and suretyship | | | ( | ( | ( | |
Total direct insurance | | | ( | ( | ( | |
Reinsurance acceptances | | | ( | ( | ( | |
Total | | | ( | ( | ( | |
| 2025 | 2024 | |
| $'000 | $'000 | |
| United Kingdom | | |
Total gross premiums written | | |
| 2025 | 2024* | |
| $'000 | $'000 | |
Acquisition costs | | |
| Change in deferred acquisition costs | ( | ( |
| Administrative expenses | | |
| Members’ standard personal expenses | | |
| Reinsurance commission and profit participation | ( | ( |
Net operating expenses | |
| 2025 | 2024 | |
| $'000 | $'000 | |
Total commission for direct insurance business | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
| Fees payable to the syndicate’s auditor for the audit of these syndicate annual accounts | | |
Fees payable to the syndicate's auditor and its associates in respect of other services pursuant to legislation' to align with Lloyds | | |
Total | 815 | 1,171 |
| 2025 | 2024 | |
| $'000 | $'000 | |
Directors' emoluments | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
| Emoluments | | |
Number of employees | ||
| 2025 | 2024 | |
| Administration and finance | | |
| Underwriting | | |
| Claims | | |
| Investments | | |
Total | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
| Wages and salaries | | |
| Social security | | |
| Other pension costs | | |
| Other | | |
Total | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
Interest and similar income | ||
From financial assets designated at fair value through profit or loss | ||
| Interest and similar income | | |
From financial assets classified 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 | | |
| Unrealised losses on the investments | ( | ( |
| Investment management expenses | ( | ( |
Total investment return | | |
| Transferred to the technical account from the non-technical account | | |
| Carrying value | Cost | |||
| 2025 | 2024 | 2025 | 2024 | |
| $'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 | | | | |
Syndicate loans to central fund | | | | |
Other investments | | | | |
| Total financial investments | | | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
| Listed investments | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
| Financial assets measured at fair value through profit or loss | | |
| Total financial investments | | |
| 2025 | 2024 | |||
| Notional | Notional | |||
| contract | contract | |||
| amount | Fair value | amount | Fair value | |
Derivative financial instruments | $'000 | $'000 | $'000 | $'000 |
| Foreign exchange forward contract - assets | | | | |
| Foreign exchange forward contract - liabilities | | | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
| Due within one year | | |
| Due after one year | | |
Total | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
Due within one year | | |
Due after one year | | |
Total | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
Inter-syndicate balances | ||
| Amounts due from Syndicate 4321 | 395 | 263 |
| Amounts due from Syndicate 5623 | 6,536 | 4,270 |
| Total inter-syndicate balances | | |
| Other | | |
| Total | | |
| 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 at 31 December | ( | | | ( | |
Gross: | |||||||||||
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Total | |
Pure underwriting year | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 |
Estimate of gross claims | |||||||||||
at 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 reserves | | | | | | | | | | | |
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Total | |
Pure underwriting year | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 |
Estimate of net claims | |||||||||||
at 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 reserve | | | | | | | | | | | |
Provision in respect of prior years | | ||||||||||
Less net claims paid | ( | ( | ( | ( | ( | ( | ( | ( | ( | ( | ( |
Net claims reserves | | | | | | | | | | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
Due within one year | | |
Due after one year | | |
| Total | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
Due within one year | | |
Due after one year | | |
| Total | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
Inter-syndicate balances | ||
| Amounts due to Syndicate 2623 | 36,985 | 1,973 |
| Amounts due to Syndicate 3623 | 4,933 | 4,314 |
| Amounts due to Syndicate 6107 | 7,259 | 12,937 |
| Total inter-syndicate balances | | |
| Profit commissions payable | | |
| Other related party balances (non-syndicate) | | |
| Derivative liabilities | | |
| Other liabilities | | |
| Total | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
| Cash at bank and in hand* | | |
| Short term debt instruments presented within financial investments | | |
Total cash and cash equivalents | | |
| 2025 | 2024 | |
| $'000 | $'000 | |
Short term debt instruments presented within other financial investments | | |
Total cash and cash equivalents not available for use by the syndicate | | |
| 2025 | 2024 | |||||
| Start of period | End of period | Average rate | Start of period | End of period | Average rate | |
| Sterling | | | | | | |
| Euro | | | | | | |
| US dollar | | | | | | |
| Canadian dollar | | | | | | |
| Australian dollar | | | | | | |