XML 95 R61.htm IDEA: XBRL DOCUMENT v3.25.1
INSURANCE (Tables)
12 Months Ended
Dec. 31, 2024
INSURANCE  
Summary of assets and liabilities related to insurance activities

    

12/31/2024

    

12/31/2023

Insurance contract assets

 

  

 

  

Assets for remaining coverage

 

4,852,951

 

3,752,300

Liability for incurred claim - present value of future cash flow

(1,829,162)

(1,117,877)

Liability for incurred claim - risk adjustment for non-financial risk

(91,184)

(49,427)

Net balance

 

2,932,605

 

2,584,996

Reinsurance contract Assets

 

  

 

  

Assets for remaining coverage

 

(60,632)

 

(53,989)

Incurred claims for contracts under the Premium Allocation Approach (PAA)

 

141,757

 

43,034

Net balance

 

81,125

 

(10,955)

Reinsurance contract liabilities

 

  

 

  

Liabilities for remaining coverage

 

(19,212)

 

Incurred Claims for contracts under the Premium Allocation Approach (PAA)

 

1,365

 

Net balance

 

(17,847)

 

Balances from brokers operations 

Assets from brokers operations

170,526

2,221

Liability from brokers operations

(156,414)

(90,270)

Net balance

 

14,112

 

(88,049)

Schedule of result for insurance activities

    

12/31/2024

    

12/31/2023

Insurance revenue from contracts measured under the Premium Allocation Approach (PAA)

 

40,788,242

 

40,431,615

Insurance revenue

 

40,788,242

 

40,431,615

Incurred claims

(6,812,929)

(5,610,340)

Acquisition and administrative expenses

(13,165,411)

(6,896,491)

Insurance service expenses

 

(19,978,340)

 

(12,506,831)

Allocation of reinsurance premiums

 

(299,918)

 

(323,572)

Amounts recoverable from reinsurers for incurred claims

 

155,091

 

80,550

Net expenses from reinsurance contracts held

(144,827)

(243,022)

Insurance service result - IFRS 17

20,665,075

27,681,762

Broker activity operations

4,329,663

3,744,389

Income from insurance activities

 

24,994,738

 

31,426,151

Schedule of reconciliation of the liability for remaining coverage and the liability for incurred claims

Incurred claims for
contracts under the
Premium Allocation
Approach (PAA)

Reinsurance contracts held at December 31, 2024

    

Remaining coverage

    

Present value of future
cash flows

    

Total

Reinsurance contract liabilities

(53,989)

43,034

(10,955)

Net balance as at January 1, 2024

(53,989)

43,034

(10,955)

Net income (expenses) from reinsurance contracts held

Allocation of reinsurance premiums

(299,918)

(299,918)

Amounts recoverable from reinsurers for incurred claims

155,091

155,091

Net income (expenses) from reinsurance contracts held

(299,918)

155,091

(144,827)

IAS29 + finance income from reinsurance contracts held

62,628

(22,492)

40,136

Total amounts recognised in comprehensive income

(237,290)

132,599

(104,691)

Cash flows

Premiums paid net of ceding commissions and other directly attributable expenses paid

211,435

211,435

Recoveries from reinsurance

(32,512)

(32,512)

Total cash flows

211,435

(32,512)

178,923

Net balance as at December 31, 2024

(79,843)

143,122

63,279

Reinsurance contract liabilities

(19,212)

1,365

(17,847)

Reinsurance contract Assets

(60,632)

141,757

81,125

Incurred claims for
contracts under the
Premium Allocation
Approach (PAA)

Reinsurance contracts held at December 31, 2023

    

Remaining coverage

    

Present value of future
cash flows

    

Total

Reinsurance contract liabilities

(420,035)

10,993

(409,042)

Net balance as at January 1, 2023

(420,035)

10,993

(409,042)

Net income (expenses) from reinsurance contracts held

Allocation of reinsurance premiums

(323,572)

(323,572)

Amounts recoverable from reinsurers for incurred claims

80,550

80,550

Net income (expenses) from reinsurance contracts held

(323,572)

80,550

(243,022)

IAS29 + finance income from reinsurance contracts held

173,727

1,098

174,825

Total amounts recognised in comprehensive income

(149,845)

81,648

(68,197)

Cash flows

Premiums paid net of ceding commissions and other directly attributable expenses paid

548,455

548,455

Recoveries from reinsurance

(32,569)

(49,607)

(82,176)

Total cash flows

515,886

(49,607)

466,279

Net balance as at December 31, 2023

(53,989)

43,034

(10,955)

Reinsurance contract liabilities

(53,989)

43,034

(10,955)

Reinsurance contract Assets

Summary of activity of reinsurance contract liabilities and insurance contract assets

Incurred claims for
contracts under the
Premium Allocation
Approach (PAA)

Reinsurance contracts held at December 31, 2023

    

Remaining coverage

    

Present value of future
cash flows

    

Total

Reinsurance contract liabilities

(420,035)

10,993

(409,042)

Net balance as at January 1, 2023

(420,035)

10,993

(409,042)

Net income (expenses) from reinsurance contracts held

Allocation of reinsurance premiums

(323,572)

(323,572)

Amounts recoverable from reinsurers for incurred claims

80,550

80,550

Net income (expenses) from reinsurance contracts held

(323,572)

80,550

(243,022)

IAS29 + finance income from reinsurance contracts held

173,727

1,098

174,825

Total amounts recognised in comprehensive income

(149,845)

81,648

(68,197)

Cash flows

Premiums paid net of ceding commissions and other directly attributable expenses paid

548,455

548,455

Recoveries from reinsurance

(32,569)

(49,607)

(82,176)

Total cash flows

515,886

(49,607)

466,279

Net balance as at December 31, 2023

(53,989)

43,034

(10,955)

Reinsurance contract liabilities

(53,989)

43,034

(10,955)

Reinsurance contract Assets