| Year ended | |||
| Restated | |||
| 31 December 2023 | 31 December 2022 | ||
| Note | £m | £m | |
Insurance revenue | 5 | ||
Insurance service expenses | 5 | ( | ( |
Insurance service result before reinsurance | |||
Net expense from reinsurance contracts held | 5 | ( | ( |
Insurance service result | |||
Investment return | 6 | ||
Finance expenses from insurance contracts issued | 5 | ( | ( |
Finance income from reinsurance contracts held | 5 | ||
Net insurance finance expenses | ( | ( | |
Net insurance and investment result | |||
Interest income from financial services | 7 | ||
Interest expense related to financial services | 7 | ( | ( |
Net interest income from financial services | |||
Other revenue and profit commission | 8 | ||
Other operating expenses | 9 | ( | ( |
Other operating expenses recoverable from co-insurers | 9 | ||
Expected credit losses | 6 | ( | ( |
Other income and expenses | |||
Operating profit | |||
Finance costs | 6 | ( | ( |
Finance costs recoverable from co- and reinsurers | 6 | ||
Net finance costs | ( | ( | |
Profit before tax | |||
Taxation expense | 10 | ( | ( |
Profit after tax | |||
| Profit after tax attributable to: | |||
Equity holders of the parent | |||
Non-controlling interests (NCI) | ( | ( | |
| Earnings per share | |||
Basic | 12 | ||
Diluted | 12 | ||
Dividends declared and paid (total) | 12 | ||
Dividends declared and paid (per share) | 12 |
| Year ended | ||
| Restated | ||
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Profit for the period | ||
| Other Comprehensive Income | ||
| Items that are or may be reclassified to profit or loss | ||
Movements in fair value reserve | ( | |
Deferred tax charge in relation to movement in fair value reserve | ( | |
Movements in insurance finance reserve | ( | |
Deferred tax in relation to movement in insurance finance reserve | ( | |
Exchange differences on translation of foreign operations | ( | |
Movement in hedging reserve | ( | |
Deferred tax charge in relation to movement in hedging reserve | ( | |
Other Comprehensive Income for the period, net of income tax | ( | |
Total comprehensive income for the period | ||
| Total comprehensive income for the period attributable to: | ||
Equity holders of the parent | ||
Non-controlling interests | ( | ( |
| As at | ||||
| Restated | Restated | |||
| 31 December 2023 | 31 December 2022 | 1 January 2022 | ||
| Note | £m | £m | £m | |
| ASSETS | ||||
Property and equipment | 11 | |||
Intangible assets | 11 | |||
Deferred income tax | 10 | |||
Corporation tax asset | ||||
Reinsurance contract assets | 5 | |||
Loans and advances to customers | 7 | |||
Other receivables | 6 | |||
Financial investments | 6 | |||
Cash and cash equivalents | 6 | |||
Total assets | ||||
| EQUITY | ||||
Share capital | 12 | |||
Share premium account | ||||
Other reserves | 12 | ( | ( | |
Retained earnings | ||||
Total equity attributable to equity holders of the parent | ||||
Non-controlling interests | ||||
Total equity | ||||
| LIABILITIES | ||||
Insurance contracts liabilities | 5 | |||
Subordinated and other financial liabilities | 6 | |||
Trade and other payables | 6, 11 | |||
Lease liabilities | 6 | |||
Corporation tax liabilities | ||||
Total liabilities | ||||
Total equity and total liabilities |
| Year ended | |||
| Restated | |||
| 31 December 2023 | 31 December 2022 | ||
| Note | £m | £m | |
Profit after tax | |||
| Adjustments for non-cash items: | |||
– Depreciation of property, plant and equipment and right-of-use assets | |||
– Impairment/ disposal of property, plant and equipment and right-of-use assets | ( | ( | |
– Amortisation and impairment of intangible assets | 11 | ||
– Movement in expected credit loss provision | |||
– Share scheme charges | |||
– Interest expense on funding for loans and advances to customers | |||
– Investment return | 6 | ( | ( |
– Finance costs, including unwinding of discounts on lease liabilities | |||
– Taxation expense | 10 | ||
Change in gross insurance contract liabilities | 5 | ||
Change in reinsurance assets | 5 | ( | ( |
Change in insurance and other receivables | ( | ||
Change in gross loans and advances to customers | 7 | ( | ( |
Change in trade and other payables, including tax and social security | 11 | ( | |
Cashflows from operating activities, before movements in investments | |||
Purchases of financial instruments | ( | ( | |
Proceeds on disposal/ maturity of financial instruments | |||
Interest and investment income received | |||
Cashflows from operating activities, net of movements in investments | |||
Taxation payments | ( | ( | |
Net cashflow from operating activities | |||
| Cashflows from investing activities: | |||
Purchases of property, equipment and software | ( | ( | |
Investments in Associates | ( | ||
Net cash used in investing activities | ( | ( | |
| Cashflows from financing activities: | |||
Proceeds on issue of loan backed securities | |||
Proceeds from other financial liabilities | |||
Finance costs paid, including interest expense paid on funding for loans | ( | ( | |
Repayment of lease liabilities | ( | ( | |
Equity dividends paid | 12 | ( | ( |
Net cash used in financing activities | ( | ( | |
Net increase/ (decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at 1 January | |||
Effects of changes in foreign exchange rates | ( | ||
Cash and cash equivalents at end of period | 6 |
| Attributable to the owners of the Company | |||||||||||
| Foreign | Insurance | Retained | Non- | ||||||||
| Share | Share | Fair value | Hedging | exchange | finance | profit | controlling | To t a l | |||
| capital | premium | reserve | reserve | reserve | reserve | and loss | To t a l | interests | equity | ||
| Note | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
| At 1 January 2022 | |||||||||||
previously reported | |||||||||||
| Impact of initial application | |||||||||||
| of IFRS 17 | ( | ( | ( | ( | |||||||
| At 1 January 2022 restated | ( | ||||||||||
| Profit/(loss) for the period | ( | ||||||||||
| Other Comprehensive Income | ( | ( | ( | ( | |||||||
Total comprehensive income for the period | ( | ( | ( | ||||||||
Transactions with equity holders | |||||||||||
Dividends | 12 | ( | ( | ( | |||||||
Share scheme credit | |||||||||||
Deferred tax credit on share scheme credit | ( | ( | ( | ||||||||
Total transaction with equity holders | ( | ( | ( | ||||||||
| As at 31 December 2022 | ( | ||||||||||
At 1 January 2023 | ( | ||||||||||
Profit/(loss) for the period | ( | ||||||||||
Other Comprehensive Income | ( | ( | |||||||||
Total comprehensive income for the period | ( | ( | ( | ||||||||
Transactions with equity holders | |||||||||||
Dividends | 12 | ( | ( | ( | |||||||
Share scheme credit | |||||||||||
Deferred tax credit on share scheme credit | |||||||||||
| Transfer to loss on disposal | |||||||||||
of assets held for sale | ( | ( | ( | ||||||||
Total transactions with equity holders | ( | ( | ( | ( | |||||||
As at 31 December 2023 | ( |
| 31 December 2022 | |||
£m | IFRS 17 | IFRS 4 | Change |
| Analysis of profit | |||
UK Insurance | 509.7 | 615.9 | (106.2) |
International Insurance | (56.2) | (53.8) | (2.4) |
International Insurance – European Motor | (16.5) | (1.6) | (14.9) |
International Insurance – US Motor | (36.4) | (48.9) | 12.5 |
International Insurance – Other | (3.3) | (3.3) | – |
Admiral Money | 2.1 | 2.1 | – |
Other | (94.4) | (95.2) | 0.8 |
Group profit before tax | 361.2 | 469.0 | (107.8) |
£m | UK | International |
IFRS 4 reported profit | 615.9 | (53.8) |
Timing of reserve releases | (93.3) | (9.9) |
Discounting | 15.4 | 9.5 |
Timing of Quota share reinsurance recoveries | (41.2) | (2.9) |
Other | 12.9 | 0.9 |
IFRS 17 reported profit before tax | 509.7 | (56.2) |
| 2023 | ||||
| Impact on profit | Impact on profit | Impact on | Impact on | |
| before tax gross of | before tax net of | equity gross of | equity net of | |
| £m | reinsurance | reinsurance | reinsurance | reinsurance |
Ogden discount rate increase by 125 bps to +1.00% | 133.9 | 95.3 | 110.6 | 77.0 |
Ogden discount rate increase by 75 bps to +0.50% | 82.8 | 57.4 | 68.3 | 46.3 |
Ogden discount rate increase by 25 bps to 0.00% | 29.2 | 20.0 | 24.0 | 16.1 |
Ogden discount rate decrease by 75 bps to -1.00% | (104.4) | (70.2) | (86.3) | (56.6) |
| Impact on profit | Impact on profit | Impact on | Impact on | |
| before tax gross of | before tax net of | equity gross of | equity net of | |
| £m | reinsurance | reinsurance | reinsurance | reinsurance |
Risk adjustment increase to 95th percentile | (54.4) | (25.6) | (45.6) | (20.3) |
Risk adjustment decrease to 90th percentile | 45.6 | 24.1 | 38.3 | 19.3 |
Risk adjustment decrease to 85th percentile | 108.8 | 57.6 | 91.2 | 46.0 |
| 2023 | ||||||||
UWY 2020 impact on: | UWY 2021 impact on: | UWY 2022 impact on: | UWY 2023 impact on: | |||||
£m | PBT | Equity | PBT | Equity | PBT | Equity | PBT | Equity |
Increase of 1%: gross of reinsurance | (19.8) | (15.2) | (13.9) | (11.1) | (14.5) | (12.6) | (9.6) | (8.4) |
Increase of 3%: gross of reinsurance | (59.3) | (45.7) | (41.7) | (33.4) | (43.4) | (37.7) | (28.7) | (25.3) |
Increase of 5%: gross of reinsurance | (98.9) | (76.1) | (69.5) | (55.6) | (72.3) | (62.9) | (47.8) | (42.2) |
Decrease of 1%: gross of reinsurance | 19.8 | 15.2 | 13.9 | 11.1 | 14.5 | 12.6 | 9.6 | 8.4 |
Decrease of 3%: gross of reinsurance | 59.3 | 45.7 | 41.7 | 33.4 | 43.4 | 37.7 | 28.7 | 25.3 |
Decrease of 5%: gross of reinsurance | 98.9 | 76.1 | 69.5 | 55.6 | 72.3 | 62.9 | 47.8 | 42.2 |
Increase of 1%: net of reinsurance | (19.8) | (15.2) | (6.4) | (5.0) | (4.4) | (3.6) | (3.5) | (2.8) |
Increase of 3%: net of reinsurance | (59.3) | (45.7) | (19.1) | (15.1) | (13.1) | (10.8) | (10.4) | (8.5) |
Increase of 5%: net of reinsurance | (98.9) | (76.1) | (29.0) | (22.8) | (21.8) | (18.0) | (17.3) | (14.2) |
Decrease of 1%: net of reinsurance | 19.8 | 15.2 | 7.0 | 5.5 | 4.4 | 3.6 | 3.4 | 2.8 |
Decrease of 3%: net of reinsurance | 59.3 | 45.7 | 27.3 | 21.7 | 13.1 | 10.8 | 10.4 | 8.5 |
Decrease of 5%: net of reinsurance | 98.9 | 76.1 | 49.0 | 39.0 | 24.1 | 20.0 | 19.6 | 16.3 |
| 31 December 2023 | ||||||
| BBB and | ||||||
| AAA | AA | A | Sub-BBB | Not rated | To t a l | |
| £m | £m | £m | £m | £m | £m | |
| Financial investments measured | ||||||
| at FVTPL | ||||||
Money market and other funds | 194.9 | 236.1 | 355.7 | 71.2 | 30.9 | 888.8 |
Equity Investments (designated FVTPL) | – | – | – | – | 12.4 | 12.4 |
Derivative financial instruments | – | – | – | – | 17.6 | 17.6 |
Investment in associate | – | – | – | – | 1.0 | 1.0 |
| Financial investments | ||||||
| classified as FVOCI | ||||||
Corporate and private debt securities | 414.2 | 235.7 | 955.3 | 468.1 | 210.0 | 2,283.3 |
Government debt securities | 57.2 | 455.3 | 5.2 | 1.9 | – | 519.6 |
Equity Investments (designated FVOCI) | – | – | – | – | 23.0 | 23.0 |
| Financial assets measured | ||||||
| at amortised cost | ||||||
Deposits with credit institutions | – | – | 116.7 | – | – | 116.7 |
Total financial investments | 666.3 | 927.1 | 1,432.9 | 541.2 | 294.9 | 3,862.4 |
Cash and cash equivalents | – | 12.2 | 318.2 | 22.6 | 0.1 | 353.1 |
Reinsurance contract assets | – | 913.8 | 277.4 | 0.7 | – | 1,191.9 |
Other receivables | 75.0 | 75.0 | ||||
| Loans and advances to customers | ||||||
(note 7) *2 | 879.4 | 879.4 | ||||
Total exposure | 666.3 | 1,853.1 | 2,028.5 | 564.5 | 1,249.4 | 6,361.8 |
| 31 December 2022 | ||||||
| BBB and | ||||||
| AAA | AA | A | Sub-BBB | Not rated | To t a l | |
| £m | £m | £m | £m | £m | £m | |
| Financial investments measured at FVTPL | ||||||
Money market and other funds | 66.3 | 344.2 | 328.3 | 89.8 | 66.7 | 895.3 |
Equity Investments (designated FVTPL) | – | – | – | – | 6.4 | 6.4 |
Derivative financial instruments | – | – | – | – | 33.0 | 33.0 |
Investment in associate | – | – | – | – | 2.4 | 2.4 |
| Financial investments classified as FVOCI | ||||||
Corporate and private debt securities | 258.3 | 188.5 | 845.6 | 451.5 | 123.9 | 1,867.8 |
Government debt securities | 266.7 | 209.3 | 1.7 | 2.1 | – | 479.8 |
Equity Investments (designated FVOCI) | – | – | – | – | 25.1 | 25.1 |
| Financial assets measured | ||||||
| at amortised cost | ||||||
Deposits with credit institutions | – | – | 101.3 | – | 0.1 | 101.4 |
Total financial investments | 591.3 | 742.0 | 1,276.9 | 543.4 | 257.6 | 3,411.2 |
Cash and cash equivalents | – | 23.5 | 254.1 | 19.2 | 0.2 | 297.0 |
Reinsurance contract assets | – | 586.6 | 423.4 | 1.1 | 4.3 | 1,015.4 |
Trade and other receivables | – | – | – | – | 87.6 | 87.6 |
| Loans and advances to customers | ||||||
(note 7) *2 | – | – | – | – | 823.9 | 823.9 |
Total exposure | 591.3 | 1,352.1 | 1,954.4 | 563.7 | 1,173.6 | 5,635.1 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Reduction in equity – 100bps | (75.4) | (64.4) |
Reduction in equity – 200bps | (150.8) | (128.7) |
| 31 December 2023 | ||||
| Impact on profit | Impact on profit | Impact on profit | Impact on profit | |
| before tax gross of | before tax net of | before tax gross of | before tax net of | |
| £m | reinsurance | reinsurance | reinsurance | reinsurance |
Increase of 100 basis points | 22.2 | 15.4 | 60.1 | 49.7 |
Decrease of 100 basis points | (24.3) | (17.0) | (68.4) | (57.4) |
Increase of 200 basis points | 42.7 | 29.5 | 113.9 | 93.8 |
Decrease of 200 basis points | (51.2) | (36.2) | (148.5) | (125.9) |
| < 1 year | 1 –3 years | 3 –5 years | > 5 years | |
| Insurance contract liabilities | £m | £m | £m | £m |
| 31 December 2023 | ||||
UK Motor | 667.1 | 691.2 | 428.8 | 791.9 |
UK Non-motor insurance | 152.1 | 38.8 | 7.8 | 0.5 |
International | 277.1 | 163.1 | 51.9 | 123.5 |
| 31 December 2022 | ||||
UK Motor | 609.5 | 643.2 | 384.6 | 679.3 |
UK Non-motor insurance | 105.2 | 31.7 | 9.8 | 1.3 |
International | 263.7 | 120.7 | 52.4 | 110.0 |
| < 1 year | 1 –3 years | 3 –5 years | > 5 years | |
| Reinsurance contract assets | £m | £m | £m | £m |
| 31 December 2023 | ||||
UK Motor | 37.5 | 56.6 | 58.4 | 271.5 |
UK Non-motor insurance | 115.2 | 40.8 | 7.9 | 0.6 |
International | 255.5 | 90.0 | 41.2 | 120.0 |
| 31 December 2022 | ||||
UK Motor | 31.4 | 65.3 | 33.0 | 235.6 |
UK Non-motor insurance | 79.7 | 17.3 | 4.6 | 0.6 |
International | 257.3 | 79.9 | 35.6 | 78.7 |
| < 1 year | 1 –3 years | 3 –5 years | > 5 years | |
| At December 2023 | £m | £m | £m | £m |
| Financial liabilities | ||||
| Subordinated notes | 79.4 | 42.5 | 42.5 | 366.9 |
Loan backed securities | 258.9 | 341.6 | 128.3 | 30.8 |
Other borrowings | 55.0 | – | – | – |
Trade and other payables | 303.8 | 1.9 | 0.1 | – |
| Lease liabilities | 14.9 | 15.1 | 11.5 | 50.5 |
Total financial liabilities | 712.0 | 401.1 | 182.4 | 448.2 |
| < 1 year | 1 –3 years | 3 –5 years | > 5 years | |
| At December 2022 | £m | £m | £m | £m |
| Financial liabilities | ||||
| Subordinated notes | 11.0 | 211.0 | – | – |
Loan backed securities | 241.0 | 326.0 | 125.5 | 22.2 |
Other borrowings | 20.0 | – | – | – |
Trade and other payables | 254.9 | – | – | – |
| Lease liabilities | 10.2 | 18.4 | 16.6 | 57.7 |
Total financial liabilities | 537.1 | 555.4 | 142.1 | 79.9 |
| < 1 year | 1 –3 years | 3 –5 years | > 5 years | |
| At December 2023 | £m | £m | £m | £m |
| Financial investments | ||||
Money market funds | 888.8 | – | – | – |
Derivative financial instruments | 19.1 | (0.6) | (0.9) | – |
Deposits with credit institutions | 116.7 | – | – | – |
Debt securities | 336.7 | 1,000.6 | 754.2 | 711.4 |
Total financial investments | 1,361.3 | 1,000.0 | 753.3 | 711.4 |
Cash and cash equivalents | 353.1 | – | – | – |
Total financial investments and cash | 1,714.4 | 1,000.0 | 753.3 | 711.4 |
Insurance, trade and other receivables | 347.7 | – | – | – |
Loans and advances to customers | 251.4 | 439.4 | 167.1 | 21.5 |
Total financial assets | 2,313.5 | 1,439.4 | 920.4 | 732.9 |
| < 1 year | 1 –3 years | 3 –5 years | > 5 years | |
| At December 2022 | £m | £m | £m | £m |
| Financial investments | ||||
Money market funds | 895.3 | – | – | – |
Derivative financial instruments | 19.9 | 13.1 | – | – |
Deposits with credit institutions | 101.4 | – | – | – |
Debt securities | 431.4 | 717.3 | 626.6 | 572.3 |
Total financial investments | 1,448.0 | 730.4 | 626.6 | 572.3 |
Cash and cash equivalents | 297.0 | – | – | – |
Total financial investments and cash | 1,745.0 | 730.4 | 626.6 | 572.3 |
Insurance, trade and other receivables | 275.2 | – | – | – |
Loans and advances to customers | 235.1 | 401.1 | 159.2 | 28.5 |
Total financial assets | 2,255.3 | 1,131.5 | 785.8 | 600.8 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
| Regulatory solvency ratio (estimated and unaudited) | ||
Solvency ratio as reported above | 200% | 180% |
Change in valuation date* | (11%) | (11%) |
Other (including impact of updated, unapproved capital add-on) | (6%) | (20%) |
Solvency ratio to be reported (SFCR) | 183% | 149% |
| Year ended 31 December 2023 | ||||||
| International | Admiral | |||||
| UK Insurance | Insurance | Money | Other | Eliminations | To t a l | |
| £m | £m | £m | £m | £m | £m | |
| Turnover | 3,776.0 | 894.9 | 92.1 | 48.5 | – | 4,811.5 |
Insurance revenue | 2,596.8 | 842.6 | – | 46.7 | – | 3,486.1 |
Insurance revenue net of XoL | 2,517.3 | 811.8 | – | 44.4 | – | 3,373.5 |
Insurance expenses | (559.6) | (249.4) | – | (27.9) | – | (836.9) |
Insurance claims net of XoL | (1,560.2) | (565.2) | – | (33.1) | – | (2,158.5) |
Quota share reinsurance result | (18.4) | (22.1) | – | 0.1 | – | (40.4) |
Net movement in onerous loss component | 4.3 | 0.6 | – | – | – | 4.9 |
Underwriting result | 383.4 | (24.3) | – | (16.5) | – | 342.6 |
| Net investment income | 55.2 | 4.3 | – | 0.3 | (3.2) | 56.6 |
Net interest income from financial services | – | – | 66.4 | 0.2 | 1.5 | 68.1 |
Net other revenue and operating expenses | 157.9 | 2.0 | (56.2) | (12.4) | – | 91.3 |
| Segment profit/(loss) before tax | 596.5 | (18.0) | 10.2 | (28.4) | (1.7) | 558.6 |
Other central revenue and expenses, including share scheme charges | (101.8) | |||||
Investment and interest income | 4.6 | |||||
Finance costs | (18.6) | |||||
Consolidated profit before tax | 442.8 | |||||
Taxation expense | (105.6) | |||||
Consolidated profit after tax | 337.2 |
| Year ended 31 December 2022 | ||||||
| International | Admiral | |||||
| UK Insurance | Insurance | Money | Other | Eliminations | To t a l | |
| £m | £m | £m | £m | £m | £m | |
| Turnover | 2,784.3 | 795.9 | 59.0 | 41.7 | (0.3) | 3,680.6 |
Insurance revenue | 2,174.2 | 750.0 | – | 32.7 | – | 2,956.9 |
Insurance revenue net of XoL | 2,115.7 | 732.0 | – | 31.3 | – | 2,879.0 |
Insurance expenses | (475.7) | (254.6) | – | (24.8) | – | (755.1) |
Insurance claims net of XoL | (1,466.6) | (547.1) | – | (17.5) | – | (2,031.2) |
Quota share reinsurance result | 104.5 | 13.9 | – | (1.0) | – | 117.4 |
| Net movement in onerous loss | ||||||
component | 5.1 | (1.0) | – | – | – | 4.1 |
Underwriting result | 283.0 | (56.8) | – | (12.0) | – | 214.2 |
| Net investment income | 18.6 | 1.1 | – | 0.1 | (2.2) | 17.6 |
Net interest income from financial services | – | – | 44.6 | – | 1.5 | 46.1 |
Net other revenue and operating expenses | 208.1 | (0.5) | (42.5) | (5.6) | – | 159.5 |
| Segment profit/(loss) before tax | 509.7 | (56.2) | 2.1 | (17.5) | (0.7) | 437.4 |
Other central revenue and expenses, including share scheme charges | (74.9) | |||||
Investment and interest income | 10.1 | |||||
Finance costs | (11.4) | |||||
Consolidated profit before tax | 361.2 | |||||
Taxation expense | (75.9) | |||||
Consolidated profit after tax | 285.3 |
| Year ended 31 December 2023 | ||||||
| International | Admiral | |||||
| UK Insurance | Insurance | Money | Other | Eliminations | To t a l | |
| £m | £m | £m | £m | £m | £m | |
Reportable segment assets | 5,128.1 | 1,045.8 | 980.1 | 256.5 | (610.8) | 6,799.7 |
Reportable segment liabilities | (3,981.6) | (958.3) | (969.2) | (419.7) | 610.8 | (5,718.0) |
Reportable segment net assets | 1,146.5 | 87.5 | 10.9 | (163.2) | – | 1,081.7 |
Unallocated assets and liabilities | (88.9) | |||||
Consolidated net assets | 992.8 |
| Year ended 31 December 2022 (restated) | ||||||
| International | Admiral | |||||
| UK Insurance | Insurance | Money | Other | Eliminations | To t a l | |
| £m | £m | £m | £m | £m | £m | |
Reportable segment assets | 4,579.0 | 955.3 | 929.1 | 218.0 | (682.7) | 5,998.7 |
Reportable segment liabilities | (3,508.4) | (863.4) | (902.0) | (485.2) | 682.7 | (5,076.3) |
Reportable segment net assets | 1,070.6 | 91.9 | 27.1 | (267.2) | – | 922.4 |
Unallocated assets and liabilities | (35.4) | |||||
Consolidated net assets | 887.0 |
Area | IFRS 17 options | Adopted approach |
| Premium allocation | Subject to specified criteria, the PAA can be adopted | Coverage period for the Group’s insurance |
| approach (‘PAA’) | as a simplified approach to the IFRS 17 general model. | contracts assumed is one year or less and so |
| eligibility | qualifies automatically for PAA. | |
| Reinsurance contracts (both XoL and quota share) | ||
| include contracts with a coverage period greater | ||
| than one year. However, there is no material | ||
| difference in the measurement of the asset for | ||
| remaining coverage between PAA and the general | ||
| model, therefore these qualify for PAA. | ||
| Insurance acquisition | Where the coverage period of all contracts within | The Group’s insurance contracts are all one year |
| cashflows for insurance | a group is not longer than one year, insurance | or less. The Group has therefore taken the option |
| contracts issued | acquisition cashflows can either be expensed as | to expense acquisition costs as incurred. |
| incurred, or allocated, using a systematic and rational | ||
| method, to groups of insurance contracts (including | ||
| future groups containing insurance contracts that are | ||
| expected to arise from renewals) and then amortised | ||
| over the coverage period of the related group. For | ||
| groups containing contracts longer than one year, | ||
| insurance acquisition cashflows must be allocated to | ||
| related groups of insurance contracts and amortised | ||
| over the coverage period of the related group. | ||
| Liability for Remaining | Where there is no significant financing component | There is no allowance made for accretion of |
| Coverage (‘LRC’), | in relation to the LRC, or where the time between | interest on the LRC given that the premiums are |
| adjusted for financial | providing each part of the services and the related | received within one year of the coverage period. |
| risk and time value | premium due date is no more than a year, an entity is | |
| of money | not required to make an adjustment for accretion of | |
| interest on the LRC. | ||
| Liability for Incurred | For PAA groups, where claims or directly attributable | For some claims, for example within the travel |
| Claims (‘LIC’), adjusted | insurance expenses are expected to be paid within | product line in the UK, and other immaterial |
| or time value of money | a year of the date that the claim is incurred, it is | product lines across the Group, the incurred claims |
| not required to adjust these amounts for the time | are expected to be paid out in less than one year. | |
| value of money. | Similarly, the majority of directly attributable | |
| insurance expenses are expected to be settled | ||
| within one year. For these claims and expenses, no | ||
| adjustment is made for the time value of money. | ||
| In addition, given the impact of discounting | ||
| outstanding claims in the Group’s US insurance | ||
| operation is immaterial, no discounting has | ||
| been applied. | ||
| For all other business, the LIC is adjusted for the | ||
| time value of money. | ||
| Insurance finance | There is an option to disaggregate part of the | The impact on LIC of changes in discount rates will |
| income and expense | movement in the LIC resulting from changes | be captured within OCI, in line with the accounting |
| in discount rates, and present this in Other | for assets backing the insurance claims liabilities. | |
| Comprehensive Income (‘OCI’). | ||
Interim reporting | Where an entity is required to apply IAS 34 (as for the | The Group has opted to apply the option to use |
| Group) there is an option as to whether to choose a | year-to-date accounting for interim reporting. | |
| year-to-date” basis or a “period to date” basis for | ||
| financial reporting. |
31 December 2023 | 31 December 2022 | |||||||
1 year | 3 years | 5 years | 10 years | 1 year | 3 years | 5 years | 10 years | |
UK Insurance | 5.4% | 4.3% | 4.0% | 3.9% | 5.1% | 5.0% | 4.7% | 4.4% |
International (European motor) | 4.0% | 3.1% | 3.0% | 3.0% | 3.8% | 3.9% | 3.8% | 3.7% |
| 31 December 2023 | |||||
| UK Motor | UK Non-motor | Int. Insurance | Other | Total Group | |
| £m | £m | £m | £m | £m | |
| Insurance revenue related movement in liability | |||||
for remaining coverage | 2,250.2 | 346.6 | 842.6 | 46.7 | 3,486.1 |
| 31 December 2022 (restated) | |||||
| UK Motor | UK Non-motor | Int. Insurance | Other | Total Group | |
| £m | £m | £m | £m | £m | |
| Insurance revenue related movement in liability | |||||
for remaining coverage | 1,909.7 | 264.5 | 750.0 | 32.7 | 2,956.9 |
| 31 December 2023 | |||||
| UK Motor | UK Non-motor | Int. Insurance | Other | Total Group | |
| £m | £m | £m | £m | £m | |
| Incurred claims | |||||
Claims incurred in the period | 1,755.5 | 255.0 | 618.2 | 36.4 | 2,665.1 |
Changes to liabilities for incurred claims | (406.9) | (9.1) | (21.3) | (3.3) | (440.6) |
Total incurred claims | 1,348.6 | 245.9 | 596.9 | 33.1 | 2,224.5 |
Movement in onerous contracts | (18.6) | (2.4) | (2.4) | – | (23.4) |
| Directly attributable expenses | |||||
Administration expenses | 377.8 | 73.5 | 184.0 | 19.0 | 654.3 |
Acquisition expenses | 73.4 | 34.8 | 65.4 | 8.9 | 182.5 |
Insurance expenses | 451.2 | 108.3 | 249.4 | 27.9 | 836.8 |
Share scheme expenses | 43.2 | 2.4 | 8.9 | 0.8 | 55.3 |
Total insurance expenses and share scheme expenses | 494.4 | 110.7 | 258.3 | 28.7 | 892.1 |
Total insurance service expenses | 1,824.4 | 354.2 | 852.8 | 61.8 | 3,093.2 |
| 31 December 2022 (restated) | |||||
| UK Motor | UK Non-motor | Int. Insurance | Other | Total Group | |
| £m | £m | £m | £m | £m | |
| Incurred claims | |||||
Claims incurred in the period | 1,620.4 | 214.8 | 516.0 | 21.1 | 2,372.3 |
Changes to liabilities for incurred claims | (437.2) | (16.9) | 37.2 | (3.6) | (420.5) |
Total incurred claims | 1,183.2 | 197.9 | 553.2 | 17.5 | 1,951.8 |
Movement in onerous contracts | (19.1) | 0.4 | (3.9) | – | (22.6) |
| Directly attributable expenses | |||||
Administration expenses | 327.7 | 54.6 | 182.5 | 16.0 | 580.8 |
Acquisition expenses | 61.9 | 31.5 | 72.1 | 8.7 | 174.2 |
Insurance expenses | 389.6 | 86.1 | 254.6 | 24.7 | 755.0 |
Share scheme expenses | 39.4 | 4.2 | 9.4 | – | 53.0 |
Total insurance expenses and share scheme expenses | 429.0 | 90.3 | 264.0 | 24.7 | 808.0 |
Total insurance service expenses | 1,593.1 | 288.6 | 813.3 | 42.2 | 2,737.2 |
| 31 December 2023 | |||||
| UK Motor | UK Non-motor | Int. Insurance | Other | Total Group | |
| £m | £m | £m | £m | £m | |
Allocation of reinsurance premiums | 93.6 | 49.5 | 190.0 | 2.2 | 335.3 |
| Amounts recoverable from reinsurers for incurred | |||||
| insurance service expenses | |||||
Incurred claims | (173.8) | (52.0) | (270.3) | – | (496.1) |
Changes to liabilities for incurred claims | 135.1 | (1.4) | 95.9 | (0.1) | 229.5 |
| Net expense from reinsurance contracts excluding | |||||
movement in onerous loss component | 54.9 | (3.9) | 15.6 | 2.1 | 68.7 |
| Other reinsurance recoveries including movement in loss | |||||
recovery component | 14.5 | 2.2 | 1.7 | – | 18.4 |
Net expenses/(income) from reinsurance contracts held | 69.4 | (1.7) | 17.3 | 2.1 | 87.1 |
| 31 December 2022 (restated) | |||||
| UK Motor | UK Non-motor | Int. Insurance | Other | Total Group | |
| £m | £m | £m | £m | £m | |
Allocation of reinsurance premiums | 69.8 | 44.4 | 161.3 | 1.4 | 276.9 |
| Amounts recoverable from reinsurers for incurred | |||||
| insurance service expenses | |||||
Incurred claims | (182.8) | (43.5) | (232.6) | 0.2 | (458.7) |
Changes to liabilities for incurred claims | 136.7 | 0.8 | 64.2 | – | 201.7 |
| Net expense from reinsurance contracts excluding | |||||
movement in onerous loss component | 23.7 | 1.7 | (7.1) | 1.6 | 19.9 |
| Other reinsurance recoveries including movement in loss | |||||
recovery component | 13.9 | (0.3) | 4.9 | – | 18.5 |
Net expenses/(income) from reinsurance contracts held | 37.6 | 1.4 | (2.2) | 1.6 | 38.4 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
| Amounts recognised through the Income Statement | ||
Insurance finance expenses from insurance contracts issued | (94.5) | (52.0) |
Finance expenses from insurance contracts issued | (94.5) | (52.0) |
Insurance finance income from reinsurance contracts held | 28.9 | 13.6 |
Finance income from reinsurance contracts issued | 28.9 | 13.6 |
Net finance expense from insurance / reinsurance contracts issued | (65.6) | (38.4) |
| Amounts recognised in Other Comprehensive Income | ||
(Losses)/gains due to changes in discount rates – insurance contracts | (128.1) | 274.0 |
Gains/ (losses) due to changes in discount rates – reinsurance contracts | 49.2 | (96.2) |
Total gains before tax recognised in Other Comprehensive Income | (78.9) | 177.8 |
2023 | 2022 | |||||
| Assets | Liabilities | Net | Assets | Liabilities | Net | |
| £m | £m | £m | £m | £m | £m | |
| Insurance contracts issued | ||||||
UK Motor | – | 3,315.7 | 3,315.7 | – | 2,953.3 | 2,953.3 |
UK Non-Motor | – | 353.7 | 353.7 | – | 267.7 | 267.7 |
International Motor | – | 862.5 | 862.5 | – | 776.7 | 776.7 |
Other | – | 49.8 | 49.8 | – | 27.7 | 27.7 |
Total insurance contracts issued | – | 4,581.7 | 4,581.7 | – | 4,025.4 | 4,025.4 |
| Reinsurance contracts held | ||||||
UK Motor | 519.9 | – | 519.9 | 457.5 | – | 457.5 |
UK Non-Motor | 191.6 | – | 191.6 | 126.5 | – | 126.5 |
International Motor | 481.8 | – | 481.8 | 432.2 | – | 432.2 |
Other | – | (1.4) | (1.4) | – | (0.8) | (0.8) |
Total reinsurance contracts held | 1,193.3 | (1.4) | 1,191.9 | 1,016.2 | (0.8) | 1,015.4 |
| Net | ||||||
UK Motor | – | 2,795.8 | 2,795.8 | – | 2,495.8 | 2,495.8 |
UK Non-Motor | – | 162.1 | 162.1 | – | 141.2 | 141.2 |
International Motor | – | 380.7 | 380.7 | – | 344.5 | 344.5 |
Other | – | 51.2 | 51.2 | – | 28.5 | 28.5 |
Total insurance contracts issued | – | 3,389.8 | 3,389.8 | – | 3,010.0 | 3,010.0 |
2023 | Liability for remaining coverage | Liability for incurred claims | |||||
| Excluding loss | Loss | Present value of | Risk adj. for non- | ||||
| £ million | component | component | Total | future cashflows | financial risk | Total | Total |
Opening assets | – | – | – | – | – | – | – |
Opening liabilities | (534.1) | (8.1) | (542.2) | (1,984.5) | (426.6) | (2,411.1) | (2,953.3) |
Net opening balance | (534.1) | (8.1) | (542.2) | (1,984.5) | (426.6) | (2,411.1) | (2,953.3) |
Insurance revenue | 2,250.2 | – | 2,250.2 | – | – | – | 2,250.2 |
| Insurance service expenses | |||||||
| Incurred claims and insurance | |||||||
service expenses | – | – | – | (2,105.1) | (144.8) | (2,249.9) | (2,249.9) |
Changes to liabilities for incurred claims | – | – | – | 140.1 | 266.8 | 406.9 | 406.9 |
| Losses and reversals of losses | |||||||
on onerous contracts | – | 18.6 | 18.6 | – | – | – | 18.6 |
Insurance service result | 2,250.2 | 18.6 | 2,268.8 | (1,965.0) | 122.0 | (1,843.0) | 425.8 |
| Insurance finance income/ | |||||||
(expense) recognised in profit or loss | – | (4.1) | (4.1) | (59.0) | (12.3) | (71.3) | (75.4) |
| Insurance finance income/ | |||||||
(expense) recognised in OCI | – | (9.4) | (9.4) | (60.5) | (27.0) | (87.5) | (96.9) |
Total changes in comprehensive income | 2,250.2 | 5.1 | 2,255.3 | (2,084.5) | 82.7 | (2,001.8) | 253.5 |
Other changes | – | – | – | – | – | – | – |
| Cashflows | |||||||
Premiums received | (2,482.1) | – | (2,482.1) | – | – | – | (2,482.1) |
| Claims and other insurance | |||||||
service expenses paid | – | – | – | 1,866.2 | – | 1,866.2 | 1,866.2 |
Other movements | – | – | – | – | – | – | – |
Total cashflows | (2,482.1) | – | (2,482.1) | 1,866.2 | – | 1,866.2 | (615.9) |
Net closing balance | (766.0) | (3.0) | (769.0) | (2,202.8) | (343.9) | (2,546.7) | (3,315.7) |
Closing assets | – | – | – | – | – | – | – |
Closing liabilities | (766.0) | (3.0) | (769.0) | (2,202.8) | (343.9) | (2,546.7) | (3,315.7) |
2022 | Liability for remaining coverage | Liability for incurred claims | |||||
| Excluding loss | Loss | Present value of | Risk adj. for non- | ||||
| £ million | component | component | Total | future cashflows | financial risk | Total | Total |
Opening assets | – | – | – | – | – | – | – |
Opening liabilities | (473.1) | (28.8) | (501.9) | (1,993.7) | (507.8) | (2,501.5) | (3,003.4) |
Net opening balance | (473.1) | (28.8) | (501.9) | (1,993.7) | (507.8) | (2,501.5) | (3,003.4) |
Insurance revenue | 1,909.7 | – | 1,909.7 | – | – | – | 1,909.7 |
| Insurance service expenses | |||||||
| Incurred claims and insurance | |||||||
service expenses | – | – | – | (1,836.9) | (212.5) | (2,049.4) | (2,049.4) |
Changes to liabilities for incurred claims | – | – | – | 175.6 | 261.6 | 437.2 | 437.2 |
| Losses and reversals of losses | |||||||
on onerous contracts | – | 19.1 | 19.1 | – | – | – | 19.1 |
Insurance service result | 1,909.7 | 19.1 | 1,928.8 | (1,661.3) | 49.1 | (1,612.2) | 316.6 |
| Insurance finance income/ | |||||||
(expense) recognised in profit or loss | – | (1.8) | (1.8) | (36.5) | (8.4) | (44.9) | (46.7) |
| Insurance finance income/ | |||||||
(expense) recognised in OCI | – | 3.4 | 3.4 | 191.9 | 40.5 | 232.4 | 235.8 |
Total changes in comprehensive income | 1,909.7 | 20.7 | 1,930.4 | (1,505.9) | 81.2 | (1,424.7) | 505.7 |
Other changes | – | – | – | (1.7) | – | (1.7) | (1.7) |
| Cashflows | |||||||
Premiums received | (2,000.8) | – | (2,000.8) | – | – | – | (2,000.8) |
| Claims and other insurance | |||||||
service expenses paid | – | – | – | 1,516.8 | – | 1,516.8 | 1,516.8 |
Other movements | 30.1 | – | 30.1 | – | – | – | 30.1 |
Total cashflows | (1,970.7) | – | (1,970.7) | 1,516.8 | – | 1,516.8 | (453.9) |
Net closing balance | (534.1) | (8.1) | (542.2) | (1,984.5) | (426.6) | (2,411.1) | (2,953.3) |
Closing assets | – | – | – | – | – | – | – |
Closing liabilities | (534.1) | (8.1) | (542.2) | (1,984.5) | (426.6) | (2,411,1) | (2,953.3) |
2023 | Liability for remaining coverage | Liability for incurred claims | |||||
| Excluding loss | Loss | Present value of | Risk adj. for non- | ||||
| £ million | component | component | Total | future cashflows | financial risk | Total | Total |
Opening assets | – | – | – | – | – | – | – |
Opening liabilities | (100.9) | (0.1) | (101.0) | (141.2) | (25.5) | (166.7) | (267.7) |
Net opening balance | (100.9) | (0.1) | (101.0) | (141.2) | (25.5) | (166.7) | (267.7) |
Insurance revenue | 346.6 | – | 346.6 | – | – | – | 346.6 |
| Insurance service expenses | |||||||
| Incurred claims and insurance | |||||||
service expenses | – | – | – | (363.6) | (2.1) | (365.7) | (365.7) |
Changes to liabilities for incurred claims | – | – | – | 4.3 | 4.8 | 9.1 | 9.1 |
| Losses and reversals of losses | |||||||
on onerous contracts | – | 2.4 | 2.4 | – | – | – | 2.4 |
Insurance service result | 346.6 | 2.4 | 349.0 | (359.3) | 2.7 | (356.6) | (7.6) |
| Insurance finance income/ | |||||||
| (expense) recognised in profit | |||||||
or loss | – | – | – | (5.4) | (0.9) | (6.3) | (6.3) |
| Insurance finance income/ | |||||||
(expense) recognised in OCI | – | (2.3) | (2.3) | (1.4) | (0.2) | (1.6) | (3.9) |
Total changes in comprehensive income | 346.6 | 0.1 | 346.7 | (366.1) | 1.6 | (364.5) | (17.8) |
Other changes | – | – | – | – | – | – | – |
| Cashflows | |||||||
Premiums received | (381.9) | – | (381.9) | – | – | – | (381.9) |
| Claims and other insurance | |||||||
service expenses paid | – | – | – | 313.7 | – | 313.7 | 313.7 |
Other movements | – | – | – | – | – | – | – |
Total cashflows | (381.9) | – | (381.9) | 313.7 | – | 313.7 | (68.2) |
Net closing balance | (136.2) | – | (136.2) | (193.6) | (23.9) | (217.5) | (353.7) |
Closing assets | – | – | – | – | – | – | – |
Closing liabilities | (136.2) | – | (136.2) | (193.6) | (23.9) | (217.5) | (353.7) |
2022 | Liability for remaining coverage | Liability for incurred claims | |||||
| Excluding loss | Loss | Present value of | Risk adj. for non- | ||||
| £ million | component | component | Total | future cashflows | financial risk | Total | Total |
Opening assets | – | – | – | – | – | – | – |
Opening liabilities | (125.6) | – | (125.6) | (74.2) | (16.0) | (90.2) | (215.8) |
Net opening balance | (125.6) | – | (125.6) | (74.2) | (16.0) | (90.2) | (215.8) |
Insurance revenue | 264.5 | – | 264.5 | – | – | – | 264.5 |
| Insurance service expenses | |||||||
| Incurred claims and insurance | |||||||
service expenses | – | – | – | (281.4) | (23.7) | (305.1) | (305.1) |
Changes to liabilities for incurred claims | – | – | – | 2.5 | 14.4 | 16.9 | 16.9 |
| Losses and reversals of losses | |||||||
on onerous contracts | – | (0.4) | (0.4) | – | – | – | (0.4) |
Insurance service result | 264.5 | (0.4) | 264.1 | (278.9) | (9.3) | (288.2) | (24.1) |
| Insurance finance income/ | |||||||
| (expense) recognised in profit | |||||||
or loss | – | (0.4) | (0.4) | (2.0) | (0.4) | (2.4) | (2.8) |
| Insurance finance income/ | |||||||
(expense) recognised in OCI | – | 0.7 | 0.7 | 1.4 | 0.2 | 1.6 | 2.3 |
Total changes in comprehensive income | 264.5 | (0.1) | 264.4 | (279.5) | (9.5) | (289.0) | (24.6) |
Other changes | – | – | – | – | – | – | – |
| Cashflows | |||||||
Premiums received | (239.8) | – | (239.8) | – | – | – | (239.8) |
| Claims and other insurance | |||||||
service expenses paid | – | – | – | 212.5 | – | 212.5 | 212.5 |
Other movements | – | – | – | – | – | – | – |
Total cashflows | (239.8) | – | (239.8) | 212.5 | – | 212.5 | (27.3) |
Net closing balance | (100.9) | (0.1) | (101.0) | (141.2) | (25.5) | (166.7) | (267.7) |
Closing assets | – | – | – | – | – | – | – |
Closing liabilities | (100.9) | (0.1) | (101.0) | (141.2) | (25.5) | (166.7) | (267.7) |
2023 | Liability for remaining coverage | Liability for incurred claims | |||||
| Excluding loss | Loss | Present value of | Risk adj. for non- | ||||
| £ million | component | component | Total | future cashflows | financial risk | Total | Total |
Opening assets | – | – | – | – | – | – | – |
Opening liabilities | (200.7) | (4.7) | (205.4) | (495.2) | (76.1) | (571.3) | (776.7) |
Net opening balance | (200.7) | (4.7) | (205.4) | (495.2) | (76.1) | (571.3) | (776.7) |
Insurance revenue | 842.6 | – | 842.6 | – | – | – | 842.6 |
| Insurance service expenses | |||||||
| Incurred claims and insurance | |||||||
service expenses | – | – | – | (835.7) | (40.8) | (876.5) | (876.5) |
Changes to liabilities for incurred claims | – | – | – | (22.6) | 43.9 | 21.3 | 21.3 |
| Losses and reversals of losses | |||||||
on onerous contracts | – | 2.4 | 2.4 | – | – | – | 2.4 |
Insurance service result | 842.6 | 2.4 | 845.0 | (858.3) | 3.1 | (855.2) | (10.2) |
| Insurance finance income/ | |||||||
(expense) recognised in profit or loss | – | – | – | (8.2) | (1.7) | (9.9) | (9.9) |
| Insurance finance income/ | |||||||
(expense) recognised in OCI | – | (0.7) | (0.7) | (12.7) | (3.4) | (16.1) | (16.8) |
Foreign exchange impact | 2.3 | 0.1 | 2.4 | 15.7 | 2.0 | 17.7 | 20.1 |
Total changes in comprehensive income | 844.9 | 1.8 | 846.7 | (863.5) | – | (863.5) | (16.8) |
Other changes | – | – | – | – | 0.1 | 0.1 | 0.1 |
| Cashflows | |||||||
Premiums received | (862.3) | – | (862.3) | – | – | – | (862.3) |
| Claims and other insurance | |||||||
service expenses paid | – | – | – | 793.2 | – | 793.2 | 793.2 |
Other movements | – | – | – | – | – | – | – |
Total cashflows | (862.3) | – | (862.3) | 793.2 | – | 793.2 | (69.1) |
Net closing balance | (218.1) | (2.9) | (221.0) | (565.5) | (76.0) | (641.5) | (862.5) |
Closing assets | – | – | – | – | – | – | – |
Closing liabilities | (218.1) | (2.9) | (221.0) | (565.5) | (76.0) | (641.5) | (862.5) |
2022 | Liability for remaining coverage | Liability for incurred claims | |||||
| Excluding loss | Loss | Present value of | Risk adj. for non- | ||||
| £ million | component | component | Total | future cashflows | financial risk | Total | Total |
Opening assets | – | – | – | – | – | – | – |
Opening liabilities | (164.6) | (8.4) | (173.0) | (421.8) | (58.4) | (480.2) | (653.2) |
Net opening balance | (164.6) | (8.4) | (173.0) | (421.8) | (58.4) | (480.2) | (653.2) |
Insurance revenue | 750.0 | – | 750.0 | – | – | – | 750.0 |
| Insurance service expenses | |||||||
| Incurred claims and insurance | |||||||
service expenses | – | – | – | (794.8) | (12.4) | (807.2) | (807.2) |
Changes to liabilities for incurred claims | – | – | – | (3.8) | (4.7) | (8.5) | (8.5) |
| Losses and reversals of losses | |||||||
on onerous contracts | – | 3.9 | 3.9 | – | – | – | 3.9 |
Insurance service result | 750.0 | 3.9 | 753.9 | (798.6) | (17.1) | (815.7) | (61.8) |
| Insurance finance income/ | |||||||
(expense) recognised in profit or loss | – | (0.1) | (0.1) | (2.2) | (0.3) | (2.5) | (2.6) |
| Insurance finance income/ | |||||||
(expense) recognised in OCI | – | 0.2 | 0.2 | 27.4 | 3.8 | 31.2 | 31.4 |
2023 | Asset for remaining coverage | Asset for incurred claims | |||||
| Excluding loss | Loss-recovery | Present value of | Risk adj. for non- | ||||
| £ million | component | component | Total | future cashflows | financial risk | Total | Total |
Opening assets | 20.2 | 6.3 | 26.5 | 255.4 | 175.6 | 431.0 | 457.5 |
Opening liabilities | – | – | – | – | – | – | – |
Net opening balance | 20.2 | 6.3 | 26.5 | 255.4 | 175.6 | 431.0 | 457.5 |
| Allocation of reinsurance | |||||||
premiums | (93.6) | – | (93.6) | – | – | – | (93.6) |
Amounts recoverable from reinsurers for incurred | |||||||
| claims | |||||||
Incurred claims | – | – | – | 96.7 | 77.1 | 173.8 | 173.8 |
Changes to liabilities for incurred claims | – | – | – | (43.1) | (92.0) | (135.1) | (135.1) |
| Changes in the loss recovery | |||||||
component | – | (14.5) | (14.5) | – | – | – | (14.5) |
Net income/(expense) from reinsurance contracts held | (93.6) | (14.5) | (108.1) | 53.6 | (14.9) | 38.7 | (69.4) |
| Reinsurance finance income/ | |||||||
| (expense) recognised in profit | |||||||
or loss | – | 3.2 | 3.2 | 9.4 | 7.5 | 16.9 | 20.1 |
| Reinsurance finance income/ | |||||||
(expense) recognised in OCI | – | 7.3 | 7.3 | 12.5 | 15.4 | 27.9 | 35.2 |
Total changes in comprehensive income | (93.6) | (4.0) | (97.6) | 75.5 | 8.0 | 83.5 | (14.1) |
| Cashflows | |||||||
Premiums paid | 94.2 | – | 94.2 | – | – | – | 94.2 |
Claims recoveries | – | – | – | (2.2) | – | (2.2) | (2.2) |
Recoveries as a result of commutations | – | – | – | (15.5) | – | (15.5) | (15.5) |
Total cashflows | 94.2 | – | 94.2 | (17.7) | – | (17.7) | 76.5 |
Net closing balance | 20.8 | 2.3 | 23.1 | 313.2 | 183.6 | 496.8 | 519.9 |
Closing assets | 20.8 | 2.3 | 23.1 | 313.2 | 183.6 | 496.8 | 519.9 |
Closing liabilities | – | – | – | – | – | – | – |
2022 | Liability for remaining coverage | Liability for incurred claims | |||||
| Excluding loss | Loss | Present value of | Risk adj. for non- | ||||
| £ million | component | component | Total | future cashflows | financial risk | Total | Total |
Foreign exchange impact | (6.9) | (0.3) | (7.2) | (32.2) | (4.1) | (36.3) | (43.5) |
Total changes in comprehensive income | 743.1 | 3.7 | 746.8 | (805.6) | (17.7) | (823.3) | (76.5) |
Other changes | – | – | – | – | – | – | – |
| Cashflows | |||||||
Premiums received | (779.2) | – | (779.2) | – | – | – | (779.2) |
| Claims and other insurance | |||||||
service expenses paid | – | – | – | 732.2 | – | 732.2 | 732.2 |
Other movements | – | – | – | – | – | – | – |
Total cashflows | (779.2) | – | (779.2) | 732.2 | – | 732.2 | (47.0) |
Net closing balance | (200.7) | (4.7) | (205.4) | (495.2) | (76.1) | (571.3) | (776.7) |
Closing assets | – | – | – | – | – | – | – |
Closing liabilities | (200.7) | (4.7) | (205.4) | (495.2) | (76.1) | (571.3) | (776.7) |
– | – | – | – | – | – | – |
– | – | – | – | – | – | – |
– | – | – | – | – | – | – |
2023 | Asset for remaining coverage | Asset for incurred claims | |||||
| Excluding loss | Loss-recovery | Present value of | Risk adj. for non- | ||||
| £ million | component | component | Total | future cashflows | financial risk | Total | Total |
Opening assets | – | 3.4 | 3.4 | 412.7 | 35.1 | 447.8 | 451.2 |
Opening liabilities | (19.0) | – | (19.0) | – | – | – | (19.0) |
Net opening balance | (19.0) | 3.4 | (15.6) | 412.7 | 35.1 | 447.8 | 432.2 |
| Allocation of reinsurance | |||||||
premiums | (190.0) | – | (190.0) | – | – | – | (190.0) |
Amounts recoverable from reinsurers for incurred | |||||||
| claims | |||||||
Incurred claims | – | – | – | 243.7 | 26.6 | 270.3 | 270.3 |
Changes to liabilities for incurred claims | – | – | – | (69.8) | (26.1) | (95.9) | (95.9) |
| Changes in the loss recovery | |||||||
component | – | (1.7) | (1.7) | – | – | – | (1.7) |
Net income/(expense) from reinsurance contracts held | (190.0) | (1.7) | (191.7) | 173.9 | 0.5 | 174.4 | (17.3) |
| Reinsurance finance income/ | |||||||
(expense) recognised in profit or loss | – | – | – | 4.0 | 0.6 | 4.6 | 4.6 |
| Reinsurance finance income/ | |||||||
(expense) recognised in OCI | – | 0.5 | 0.5 | 7.4 | 1.9 | 9.3 | 9.8 |
Foreign exchange impact | 6.3 | – | 6.3 | (11.7) | (0.7) | (12.4) | (6.1) |
Total changes in comprehensive income | (183.7) | (1.2) | (184.9) | 173.6 | 2.3 | 175.9 | (9.0) |
| Reinsurance investment | |||||||
components | (148.9) | – | (148.9) | 148.9 | – | 148.9 | – |
| Cashflows | |||||||
Premiums paid | 328.4 | – | 328.4 | – | – | – | 328.4 |
Amounts received | – | – | – | (269.8) | – | (269.8) | (269.8) |
Total cashflows | 328.4 | – | 328.4 | (269.8) | – | (269.8) | 58.6 |
Net closing balance | (23.2) | 2.2 | (21.0) | 465.4 | 37.4 | 502.8 | 481.8 |
Closing assets | – | 2.2 | 2.2 | 465.4 | 37.4 | 502.8 | 505.0 |
Closing liabilities | (23.2) | – | (23.2) | – | – | – | (23.2) |
2022 | Asset for remaining coverage | Asset for incurred claims | |||||
| Risk adj. for | |||||||
| Excluding loss | Loss recovery | Present value of | non-financial | ||||
| £ million | component | component | Total | future cashflows | risk | Total | Total |
Opening assets | 13.8 | 8.0 | 21.8 | 322.8 | 25.4 | 348.2 | 370.0 |
Opening liabilities | – | – | – | – | – | – | – |
Net opening balance | 13.8 | 8.0 | 21.8 | 322.8 | 25.4 | 348.2 | 370.0 |
| Allocation of reinsurance | |||||||
premiums | (161.3) | – | (161.3) | – | – | – | (161.3) |
Amounts recoverable from reinsurers for incurred claims | |||||||
Incurred claims | – | – | – | 227.0 | 5.6 | 232.6 | 232.6 |
Changes to liabilities for incurred claims | – | – | – | (69.2) | 5.0 | (64.2) | (64.2) |
| Changes in the loss recovery | |||||||
component | – | (4.9) | (4.9) | – | – | – | (4.9) |
Net income/(expense) from reinsurance contracts held | (161.3) | (4.9) | (166.2) | 157.8 | 10.6 | 168.4 | 2.2 |
| Reinsurance finance income/ | |||||||
| (expense) recognised in profit | |||||||
or loss | – | 0.1 | 0.1 | 1.3 | 0.1 | 1.4 | 1.5 |
| Reinsurance finance income/ | |||||||
(expense) recognised in OCI | – | – | – | (18.6) | (2.0) | (20.6) | (20.6) |
Foreign exchange impact | (11.4) | 0.2 | (11.2) | 28.1 | 1.0 | 29.1 | 17.9 |
Total changes in comprehensive income | (172.7) | (4.6) | (177.3) | 168.6 | 9.7 | 178.3 | 1.0 |
| Reinsurance investment | |||||||
component | (129.6) | – | (129.6) | 129.6 | – | 129.6 | – |
| Cashflows | |||||||
Premiums paid | 269.5 | – | 269.5 | – | – | – | 269.5 |
Amounts received | – | – | – | (208.3) | – | (208.3) | (208.3) |
Total cashflows | 269.5 | – | 269.5 | (208.3) | – | (208.3) | 61.2 |
Net closing balance | (19.0) | 3.4 | (15.6) | 412.7 | 35.1 | 447.8 | 432.2 |
Closing assets | – | 3.4 | 3.4 | 412.7 | 35.1 | 447.8 | 451.2 |
Closing liabilities | (19.0) | – | (19.0) | – | – | – | (19.0) |
| Financial year ended 31 December 2023 | ||||||||||||
| 2013 & | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | To t a l | |
| Underwriting year | prior | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
| UK Motor (core) | ||||||||||||
At end of year one | 382 | 394 | 436 | 552 | 686 | 701 | 552 | 688 | 845 | 973 | ||
At end of year two | 675 | 701 | 829 | 1,144 | 1,175 | 1,067 | 985 | 1,326 | 1,584 | |||
At end of year three | 659 | 707 | 788 | 994 | 1,109 | 1,010 | 954 | 1,294 | ||||
At end of year four | 689 | 680 | 727 | 947 | 1,064 | 996 | 921 | |||||
At end of year five | 643 | 636 | 713 | 912 | 1,008 | 981 | ||||||
At end of year six | 635 | 619 | 690 | 890 | 1,000 | |||||||
At end of year seven | 619 | 606 | 656 | 865 | ||||||||
At end of year eight | 604 | 594 | 652 | |||||||||
At end of year nine | 593 | 585 | ||||||||||
Ten years later | 590 | |||||||||||
| Gross best | ||||||||||||
estimates of undiscounted | ||||||||||||
claims | 3,225 | 590 | 585 | 652 | 865 | 1,000 | 981 | 921 | 1,294 | 1,584 | 973 | 12,670 |
| Cumulative gross | ||||||||||||
claims paid | (3,075) | (576) | (560) | (616) | (747) | (893) | (770) | (662) | (826) | (971) | (395) | (10,091) |
| Gross undiscounted | ||||||||||||
| best estimate | ||||||||||||
liabilities | 150 | 14 | 25 | 36 | 118 | 107 | 211 | 259 | 468 | 613 | 578 | 2,579 |
| Risk adjustment | ||||||||||||
(undiscounted) | 411 | |||||||||||
Effect of discounting | (537) | |||||||||||
| Gross claims | ||||||||||||
liabilities | 2,453 | |||||||||||
| Ancillary claims | ||||||||||||
liabilities and expense liabilities | 94 | |||||||||||
| UK Motor Gross | ||||||||||||
liabilities for incurred claims | 2,547 | |||||||||||
| UK Non-motor | ||||||||||||
| (core) | ||||||||||||
At end of year one | 26 | 29 | 56 | 55 | 53 | 58 | 116 | 146 | ||||
At end of year two | 34 | 50 | 78 | 102 | 105 | 96 | 128 | 224 | ||||
At end of year three | 18 | 35 | 47 | 76 | 102 | 103 | 95 | 124 | ||||
At end of year four | 19 | 34 | 47 | 75 | 102 | 102 | 90 | |||||
At end of year five | 19 | 33 | 47 | 76 | 102 | 93 | ||||||
At end of year six | 19 | 33 | 47 | 76 | 100 | |||||||
At end of year seven | 19 | 33 | 47 | 75 | ||||||||
At end of year eight | 19 | 33 | 48 | |||||||||
At end of year nine | 19 | 33 | ||||||||||
Ten years later | 19 | |||||||||||
| Gross best | ||||||||||||
estimates of undiscounted | ||||||||||||
claims | 5 | 19 | 33 | 48 | 75 | 100 | 93 | 90 | 124 | 224 | 146 | 957 |
| Cumulative gross | ||||||||||||
claims paid | (5) | (19) | (33) | (48) | (75) | (97) | (90) | (85) | (109) | (147) | (50) | (758) |
| Financial year ended 31 December 2023 | ||||||||||||
| 2013 & | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | To t a l | |
| Underwriting year | prior | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
| Gross undiscounted | ||||||||||||
| best estimate | ||||||||||||
liabilities | – | – | – | – | – | 3 | 3 | 5 | 15 | 77 | 96 | 199 |
| Risk adjustment | ||||||||||||
(undiscounted) | 22 | |||||||||||
Effect of discounting | (7) | |||||||||||
| Gross claims | ||||||||||||
liabilities | 214 | |||||||||||
| Ancillary claims | ||||||||||||
liabilities and expense liabilities | 4 | |||||||||||
| UK Non-motor | ||||||||||||
Gross liabilities for incurred claims | 218 | |||||||||||
| International | ||||||||||||
| Insurance | ||||||||||||
At end of year one | 177 | 236 | 204 | 270 | 313 | 338 | ||||||
At end of year two | 259 | 356 | 382 | 368 | 496 | 601 | ||||||
At end of year three | 237 | 304 | 349 | 388 | 364 | 498 | ||||||
At end of year four | 181 | 253 | 300 | 350 | 384 | 365 | ||||||
At end of year five | 138 | 211 | 251 | 300 | 350 | 364 | ||||||
At end of year six | 143 | 211 | 251 | 300 | 339 | |||||||
At end of year seven | 143 | 211 | 251 | 296 | ||||||||
At end of year eight | 143 | 212 | 248 | |||||||||
At end of year nine | 143 | 233 | ||||||||||
Ten years later | 151 | |||||||||||
| Gross best | ||||||||||||
estimates of undiscounted | ||||||||||||
claims | 399 | 151 | 233 | 248 | 296 | 339 | 364 | 365 | 498 | 601 | 338 | 3,832 |
| Cumulative gross | ||||||||||||
claims paid | (398) | (149) | (193) | (244) | (281) | (320) | (336) | (316) | (412) | (414) | (155) | (3,218) |
| Gross undiscounted | ||||||||||||
| best estimate | ||||||||||||
liabilities | 1 | 2 | 40 | 4 | 15 | 19 | 28 | 49 | 86 | 187 | 183 | 614 |
| Risk adjustment | ||||||||||||
(undiscounted) | 88 | |||||||||||
Effect of discounting | (98) | |||||||||||
| Gross claims | ||||||||||||
liabilities | 604 | |||||||||||
| Ancillary claims | ||||||||||||
liabilities and expense liabilities | 38 | |||||||||||
| International | ||||||||||||
| Insurance Gross | ||||||||||||
liabilities for incurred claims | 642 |
| Financial year ended 31 December 2023 | ||||||||||||
| 2013 & | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | To t a l | |
| Underwriting year | prior | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
| UK Motor (core) | ||||||||||||
At end of year one | 373 | 378 | 427 | 510 | 646 | 675 | 520 | 661 | 825 | 951 | ||
At end of year two | 659 | 682 | 783 | 1,053 | 1,123 | 1,033 | 949 | 1,292 | 1,550 | |||
At end of year three | 644 | 667 | 743 | 917 | 1,053 | 986 | 927 | 1,257 | ||||
At end of year four | 659 | 637 | 692 | 883 | 1,024 | 969 | 892 | |||||
At end of year five | 623 | 607 | 677 | 860 | 974 | 950 | ||||||
At end of year six | 619 | 599 | 663 | 840 | 978 | |||||||
At end of year seven | 606 | 586 | 640 | 820 | ||||||||
At end of year eight | 597 | 579 | 635 | |||||||||
At end of year nine | 589 | 577 | ||||||||||
Ten years later | 589 | |||||||||||
| Net of XoL best | ||||||||||||
estimates of undiscounted | ||||||||||||
claims | 3,190 | 589 | 577 | 635 | 820 | 978 | 950 | 892 | 1,257 | 1,550 | 951 | 12,389 |
| Cumulative | ||||||||||||
claims paid | (3,075) | (576) | (560) | (616) | (747) | (893) | (770) | (662) | (826) | (971) | (395) | (10,091) |
| Net of XoL | ||||||||||||
| undiscounted best | ||||||||||||
estimate liabilities | 115 | 13 | 17 | 19 | 73 | 85 | 180 | 230 | 431 | 579 | 556 | 2,298 |
| Risk adjustment | ||||||||||||
(undiscounted) | 331 | |||||||||||
Effect of discounting | (420) | |||||||||||
| Net of XoL claims | ||||||||||||
liabilities | 2,209 | |||||||||||
| Ancillary claims | ||||||||||||
liabilities and expenses | 94 | |||||||||||
UK Motor Net of XoL liabilities for incurred claims | 2,303 | |||||||||||
| UK Non-motor | ||||||||||||
| (core) | ||||||||||||
At end of year one | 26 | 29 | 56 | 54 | 50 | 57 | 116 | 127 | ||||
At end of year two | 34 | 50 | 78 | 102 | 96 | 91 | 126 | 220 | ||||
At end of year three | 18 | 35 | 47 | 75 | 101 | 94 | 90 | 124 | ||||
At end of year four | 19 | 34 | 47 | 75 | 101 | 93 | 90 | |||||
At end of year five | 19 | 33 | 47 | 76 | 101 | 93 | ||||||
At end of year six | 19 | 33 | 47 | 75 | 100 | |||||||
At end of year seven | 19 | 33 | 47 | 75 | ||||||||
At end of year eight | 19 | 33 | 48 | |||||||||
At end of year nine | 19 | 33 | ||||||||||
Ten years later | 19 | |||||||||||
| Gross best | ||||||||||||
estimates of undiscounted | ||||||||||||
claims | 4 | 19 | 33 | 48 | 75 | 100 | 93 | 90 | 124 | 220 | 127 | 933 |
| Cumulative | ||||||||||||
claims paid | (4) | (19) | (33) | (48) | (75) | (97) | (90) | (85) | (109) | (148) | (50) | (758) |
| Financial year ended 31 December 2023 | ||||||||||||
| 2013 & | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | To t a l | |
| Underwriting year | prior | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
| Net of XoL | ||||||||||||
| undiscounted best | ||||||||||||
estimate liabilities | – | – | – | – | – | 3 | 3 | 5 | 15 | 72 | 77 | 175 |
| Risk adjustment | ||||||||||||
(undiscounted) | 19 | |||||||||||
Effect of discounting | (7) | |||||||||||
| Net of XoL claims | ||||||||||||
liabilities | 187 | |||||||||||
| Ancillary claims | ||||||||||||
liabilities and expense liabilities | 3 | |||||||||||
| UK Non-motor Net | ||||||||||||
of XoL liabilities for incurred claims | 190 | |||||||||||
| International | ||||||||||||
| Insurance | ||||||||||||
At end of year one | 177 | 236 | 204 | 270 | 313 | 335 | ||||||
At end of year two | 259 | 356 | 382 | 368 | 496 | 559 | ||||||
At end of year three | 237 | 304 | 349 | 388 | 364 | 477 | ||||||
At end of year four | 181 | 253 | 300 | 350 | 384 | 355 | ||||||
At end of year five | 138 | 211 | 251 | 300 | 350 | 360 | ||||||
At end of year six | 143 | 211 | 251 | 300 | 337 | |||||||
At end of year seven | 143 | 211 | 251 | 290 | ||||||||
At end of year eight | 143 | 212 | 248 | |||||||||
At end of year nine | 143 | 210 | ||||||||||
Ten years later | 397 | 151 | ||||||||||
| Gross best | ||||||||||||
estimates of undiscounted | ||||||||||||
claims | 397 | 151 | 210 | 248 | 290 | 337 | 360 | 355 | 477 | 559 | 335 | 3,719 |
| Cumulative gross | ||||||||||||
claims paid | (397) | (149) | (193) | (244) | (280) | (320) | (336) | (316) | (412) | (414) | (155) | (3,216) |
| Gross undiscounted | ||||||||||||
| best estimate | ||||||||||||
liabilities | – | 2 | 17 | 4 | 10 | 17 | 24 | 39 | 65 | 145 | 180 | 503 |
| Risk adjustment | ||||||||||||
(undiscounted) | 73 | |||||||||||
Effect of discounting | (46) | |||||||||||
| Gross claims | ||||||||||||
liabilities | 530 | |||||||||||
Ancillary claims and expense liabilities | 38 | |||||||||||
| International | ||||||||||||
| Insurance Gross | ||||||||||||
liabilities for incurred claims | 568 |
| Financial year ended 31 December 2023 | ||||||||||||
| 2013 & | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | To t a l | |
| Underwriting year | prior | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
| UK Motor (core) | ||||||||||||
At end of year one | 373 | 378 | 427 | 493 | 625 | 626 | 520 | 657 | 762 | 939 | ||
At end of year two | 659 | 682 | 783 | 1,016 | 1,086 | 1,033 | 949 | 1,259 | 1,442 | |||
At end of year three | 644 | 667 | 743 | 886 | 1,018 | 986 | 927 | 1,239 | ||||
At end of year four | 659 | 637 | 692 | 853 | 990 | 969 | 892 | |||||
At end of year five | 623 | 607 | 677 | 830 | 957 | 950 | ||||||
At end of year six | 619 | 599 | 663 | 811 | 944 | |||||||
At end of year seven | 606 | 586 | 640 | 793 | ||||||||
At end of year eight | 597 | 579 | 635 | |||||||||
At end of year nine | 589 | 577 | ||||||||||
Ten years later | 589 | |||||||||||
| Net best estimates | ||||||||||||
| of undiscounted | ||||||||||||
claims | 3,190 | 589 | 577 | 635 | 793 | 944 | 950 | 892 | 1,239 | 1,442 | 939 | 12,190 |
| Cumulative net | ||||||||||||
claims paid | (3,076) | (576) | (560) | (616) | (719) | (864) | (770) | (662) | (826) | (971) | (395) | (10,035) |
| Net undiscounted | ||||||||||||
| best estimate | ||||||||||||
liabilities | 114 | 13 | 17 | 19 | 74 | 80 | 180 | 230 | 413 | 471 | 544 | 2,155 |
| Risk adjustment | ||||||||||||
(undiscounted) | 172 | |||||||||||
Effect of discounting | (365) | |||||||||||
| Net claims | ||||||||||||
liabilities | 1,962 | |||||||||||
| Ancillary claims | ||||||||||||
liabilities and expenses | 88 | |||||||||||
| UK Motor Net | ||||||||||||
liabilities for incurred claims | 2,050 | |||||||||||
| UK Non-motor | ||||||||||||
| (core) | ||||||||||||
At end of year one | 7 | 6 | 20 | 18 | 16 | 16 | 43 | 68 | ||||
At end of year two | 10 | 14 | 22 | 34 | 25 | 12 | 41 | 94 | ||||
At end of year three | 5 | 10 | 12 | 24 | 33 | 31 | 19 | 36 | ||||
At end of year four | 6 | 9 | 12 | 22 | 37 | 30 | 18 | |||||
At end of year five | 6 | 9 | 12 | 24 | 37 | 29 | ||||||
At end of year six | 6 | 8 | 12 | 24 | 36 | |||||||
At end of year seven | 6 | 9 | 12 | 24 | ||||||||
At end of year eight | 6 | 9 | 13 | |||||||||
At end of year nine | 6 | 9 | ||||||||||
Ten years later | 6 | |||||||||||
| Net best estimates | ||||||||||||
| of undiscounted | ||||||||||||
claims | 2 | 6 | 9 | 13 | 24 | 36 | 29 | 18 | 36 | 94 | 68 | 335 |
| Cumulative net | ||||||||||||
claims paid | (2) | (6) | (9) | (13) | (23) | (34) | (28) | (16) | (28) | (87) | (55) | (301) |
| Financial year ended 31 December 2023 | ||||||||||||
| 2013 & | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | To t a l | |
| Underwriting year | prior | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
| Net undiscounted | ||||||||||||
| best estimate | ||||||||||||
liabilities | – | – | – | – | 1 | 2 | 1 | 2 | 8 | 7 | 13 | 34 |
| Risk adjustment | ||||||||||||
(undiscounted) | 6 | |||||||||||
Effect of discounting | (2) | |||||||||||
| Net claims | ||||||||||||
liabilities | 38 | |||||||||||
| Ancillary claims | ||||||||||||
| liabilities | ||||||||||||
and expenses | 8 | |||||||||||
| UK Non-motor | ||||||||||||
Net liabilities for incurred claims | 46 | |||||||||||
| International | ||||||||||||
| Insurance | ||||||||||||
At end of year one | 61 | 79 | 83 | 100 | 114 | 140 | ||||||
At end of year two | 85 | 120 | 129 | 145 | 185 | 218 | ||||||
At end of year three | 115 | 97 | 117 | 129 | 144 | 187 | ||||||
At end of year four | 92 | 132 | 96 | 119 | 130 | 144 | ||||||
At end of year five | 71 | 82 | 131 | 101 | 119 | 123 | ||||||
At end of year six | 76 | 83 | 86 | 101 | 115 | |||||||
At end of year seven | 77 | 70 | 86 | 99 | ||||||||
At end of year eight | 47 | 70 | 85 | |||||||||
At end of year nine | 46 | 83 | ||||||||||
Ten years later | 52 | |||||||||||
| Net best estimates | ||||||||||||
| of undiscounted | ||||||||||||
claims | 295 | 52 | 83 | 85 | 99 | 115 | 123 | 144 | 187 | 218 | 140 | 1,541 |
| Cumulative net | ||||||||||||
claims paid | (298) | (51) | (68) | (83) | (95) | (109) | (114) | (129) | (163) | (223) | (100) | (1,433) |
| Net undiscounted | ||||||||||||
| best estimate | ||||||||||||
liabilities | (3) | 1 | 15 | 2 | 4 | 6 | 9 | 15 | 24 | (5) | 40 | 108 |
| Risk adjustment | ||||||||||||
(undiscounted) | 24 | |||||||||||
Effect of discounting | (20) | |||||||||||
| Net claims | ||||||||||||
liabilities | 112 | |||||||||||
| Ancillary claims | ||||||||||||
liabilities and expenses | 27 | |||||||||||
| International | ||||||||||||
| Insurance net | ||||||||||||
liabilities for incurred claims | 139 |
| UK Motor Insurance loss ratio development – | 31 December | ||
| undiscounted, gross net of excess of loss reinsurance | 2021 | 2022 | 2023 |
| Underwriting year | |||
2018 | 73% | 68% | 65% |
2019 | 73% | 71% | 67% |
2020 | 68% | 65% | 58% |
2021 | 95% | 91% | 86% |
2022 | – | 104% | 96% |
2023 | – | – | 94% |
| 31 December | |||
| UK Motor Insurance loss ratio development – | |||
discounted*, gross net of excess of loss reinsurance | 2021 | 2022 | 2023 |
| Underwriting year | |||
2018 | 71% | 67% | 64% |
2019 | 71% | 69% | 65% |
2020 | 67% | 63% | 57% |
2021 | 92% | 86% | 81% |
2022 | – | 97% | 88% |
2023 | – | – | 86% |
| 31 December 2022 | ||
| 31 December 2023 | (restated) | |
| £m | £m | |
| Gross | ||
| Underwriting year | ||
2018 & prior | 91.5 | 262.4 |
2019 | 61.4 | 34.3 |
2020 | 98.2 | 84.4 |
2021 | 76.4 | 56.1 |
2022 | 79.4 | – |
2023 | – | – |
Total UK Motor gross changes to liabilities for incurred claims | 406.9 | 437.2 |
| Net | ||
| Underwriting year | ||
2018 & prior | 80.6 | 187.2 |
2019 | 65.0 | 29.0 |
2020 | 97.7 | 62.8 |
2021 | 80.1 | 48.2 |
2022 | 69.4 | – |
2023 | – | – |
Total UK Motor net of excess of loss changes to liabilities for incurred claims | 392.8 | 327.2 |
| 31 December 2023 | 31 December 2022 | |||||
| £m | £m | |||||
At EIR | Other | Total | At EIR | Other | Total | |
| Investment return | ||||||
On assets classified as FVTPL | – | 43.3 | 43.3 | – | 8.4 | 8.4 |
| On assets classified as FVOCI | 77.0 | (3.6) | 73.4 | 50.3 | 2.3 | 52.6 |
| On assets classified as amortised costs | 4.1 | – | 4.1 | 2.0 | – | 2.0 |
| Net unrealised losses | ||||||
| Unrealised (loss) / gain on forward | ||||||
contracts | – | (0.2) | (0.2) | – | 0.5 | 0.5 |
Share of associate profit/ loss | – | (1.3) | (1.3) | – | (0.1) | (0.1) |
| Interest receivable on cash and cash | ||||||
| equivalents | – | 3.6 | 3.6 | – | 1.2 | 1.2 |
Total investment and interest income | 81.1 | 41.8 | 122.9 | 52.3 | 12.3 | 64.6 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
| Interest payable on subordinated loan notes and other credit facilities | 18.5 | 11.5 |
Interest payable on lease liabilities | 2.0 | 2.0 |
Interest recoverable from co and re-insurers | (0.4) | (1.5) |
Total finance costs | 20.1 | 12.0 |
| 31 December 2023 | 31 December 2022 | ||
| Note | £m | £m | |
Expected credit (gains)/losses on financial investments | 6f | (2.5) | (1.8) |
| Expected credit losses on loans and advances to customers | 7b | 33.5 | 20.7 |
Total expense for expected credit losses | 31.0 | 18.9 |
| 31 December 2022 | ||
| 31 December 2023 | (restated) | |
| £m | £m | |
| Financial investments measured at FVTPL | ||
Money market funds | 587.5 | 706.5 |
| Other funds | 301.3 | 188.8 |
Derivative financial instruments | 17.6 | 33.0 |
Equity Investments (designated FVTPL) | 12.4 | 6.4 |
918.8 | 934.7 | |
| Financial investments classified as FVOCI | ||
Corporate debt securities | 2,040.6 | 1,701.2 |
Government debt securities | 519.6 | 479.8 |
Private debt securities | 242.7 | 166.6 |
2,802.9 | 2,347.6 | |
Equity investments (designated FVOCI) | 23.0 | 25.1 |
2,825.9 | 2,372.7 | |
| Financial assets measured at amortised cost | ||
Deposits with credit institutions | 116.7 | 101.4 |
Investment in Associates | 1.0 | 2.4 |
Total financial investments | 3,862.4 | 3,411.2 |
| Other financial assets (measured at amortised cost) | ||
Insurance receivables | 272.7 | 187.6 |
Trade and other receivables | 75.0 | 87.6 |
Insurance and other receivables | 347.7 | 275.2 |
Loans and advances to customers (note 7) | 879.4 | 823.9 |
Cash and cash equivalents | 353.1 | 297.0 |
Total financial assets | 5,442.6 | 4,807.3 |
| Financial liabilities | ||
Subordinated notes | 315.2 | 204.4 |
Loan backed securities | 759.6 | 714.7 |
Other borrowings | 55.0 | 20.0 |
Derivative financial instruments | – | – |
Subordinated and other financial liabilities | 1,129.8 | 939.1 |
Trade and other payables | 305.8 | 254.9 |
Lease liabilities | 81.2 | 88.5 |
Total financial liabilities | 1,516.8 | 1,282.5 |
31 December 2023 | 31 December 2022 | |||
| FVTPL | FVOCI | FVTPL | FVOCI | |
| £m | £m | £m | £m | |
Level one (quoted prices in active markets) | 888.8 | 2,560.1 | 900.2 | 2,180.9 |
Level two (use of observable inputs) | 17.6 | – | 28.1 | – |
Level three (use of significant unobservable inputs) | 12.4 | 265.8 | 6.4 | 191.8 |
Total | 918.8 | 2,825.9 | 934.7 | 2,372.7 |
| 31 December 2023 | |||
| Equity Securities | Debt Securities | To t a l | |
| Level Three Investments | £m | £m | £m |
Balance as at 1 January 2023 | 31.6 | 166.6 | 198.2 |
Gains / (losses) recognised in IS | (0.1) | 10.0 | 9.9 |
Gains / (losses) recognised in OCI | (1.0) | 0.8 | (0.2) |
Purchases | 6.1 | 89.6 | 95.7 |
Disposals | (1.1) | (24.3) | (25.4) |
Balance as at 31 December 2023 | 35.5 | 242.7 | 278.2 |
| 31 December 2022 | |||
| Equity Securities | Debt Securities | To t a l | |
| Level Three Investments | £m | £m | £m |
Balance as at 1 January 2022 | 21.5 | 125.5 | 147.0 |
Gains / (losses) recognised in IS | 1.8 | 3.9 | 5.7 |
Gains / (losses) recognised in OCI | 1.1 | (9.6) | (8.5) |
Purchases | 9.4 | 74.4 | 83.8 |
Disposals | (2.5) | (27.6) | (30.1) |
Translation differences | 0.3 | – | 0.3 |
Balance as at 31 December 2022 | 31.6 | 166.6 | 198.2 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
| Cash at bank and in hand | 353.1 | 297.0 |
Total cash and cash equivalents | 353.1 | 297.0 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Insurance receivables | 272.7 | 187.6 |
Trade and other receivables | 75.0 | 87.6 |
Prepayments and accrued income | 62.2 | 41.2 |
Total insurance and other receivables | 409.9 | 316.4 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Receivables | 14.9 | 20.0 |
Contract assets | 17.0 | 19.3 |
| 31 December 2023 | |
| Contract asset balance | £m |
At 1 January 2022 | 23.8 |
Revenue recognised | 16.3 |
Transferred to trade receivables | (20.2) |
Write offs | (0.6) |
At 31 December 2022 | 19.3 |
Revenue recognised | 18.9 |
Transferred to trade receivables | (20.6) |
Write offs | (0.6) |
At 31 December 2023 | 17.0 |
| 31 December 2023 | |||||
| Subordinated | Loan backed | Other borrowings | Lease | ||
| notes | securities | and derivatives | liabilities | To t a l | |
| £m | £m | £m | £m | £m | |
Financial liability at the start of the period | 204.4 | 714.7 | 20.0 | 88.5 | 1,027.6 |
Interest payable per Income Statement | 17.5 | 40.6 | 5.4 | 2.0 | 65.5 |
| Cashflows | 94.2 | 4.3 | 29.6 | (10.7) | 117.4 |
| Other foreign exchange and non-cash | |||||
movements | (0.9) | – | – | 1.4 | 0.5 |
Financial liability at the end of the period | 315.2 | 759.6 | 55.0 | 81.2 | 1,211.0 |
| 31 December 2022 | |||||
| Subordinated | Loan backed | Other borrowings | Lease | ||
| notes | securities | and derivatives | liabilities | To t a l | |
| £m | £m | £m | £m | £m | |
Financial liability at the start of the period | 204.4 | 446.5 | 20.0 | 105.3 | 776.2 |
Interest payable per Income Statement | 11.0 | 11.7 | 1.3 | 2.0 | 26.0 |
| Cashflows | (11.0) | 256.5 | (0.9) | (11.3) | 233.3 |
| Other foreign exchange and non-cash | |||||
movements | – | – | (0.4) | (7.5) | (7.9) |
Financial liability at the end of the period | 204.4 | 714.7 | 20.0 | 88.5 | 1,027.6 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Loans and advances to customers – gross carrying amount | 956.8 | 887.4 |
Loans and advances to customers – provision | (81.7) | (63.7) |
Total loans and advances to customers – Admiral Money | 875.1 | 823.7 |
Total loans and advances to customers – Other | 4.3 | 0.2 |
Total loans and advances to customers | 879.4 | 823.9 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Unsecured personal loans | 937.7 | 855.8 |
Finance leases | 19.1 | 31.6 |
Other | 4.4 | 0.2 |
Total loans and advances to customers, gross | 961.2 | 887.6 |
| 31 December 2023 | 31 December 2022 | |
| Post Model Adjustments | £m | £m |
Model performance | 2.0 | 3.9 |
Cost of Living | 6.5 | 6.5 |
Economic scenarios | 0.7 | 0.9 |
9.2 | 11.3 |
| 31 December 2023 | 31 December 2022 | |||
| Scenario peak | Scenario peak | |||
| Unemployment | 31 December 2023 | Unemployment | 31 December 2022 | |
| rate | Weighting | rate | Weighting | |
Base | 4.7% | 50% | 4.8% | 40% |
Upturn | 3.5% | 10% | 3.5% | 10% |
Downturn | 6.0% | 30% | 6.0% | 40% |
Severe | 8.0% | 10% | 7.9% | 10% |
| 31 December 2023 | 31 December 2022 | |||
| 31 December 2023 | Sensitivity | 31 December 2022 | Sensitivity | |
| Weighting | £m | Weighting | £m | |
Base | 50% | (1.1) | 40% | (1.3) |
Upturn | 10% | (5.2) | 10% | (6.9) |
Downturn | 30% | 2.5 | 40% | 1.4 |
Severe | 10% | 8.2 | 10% | 5.7 |
31 December 2023 | 31 December 2022 | ||||
| Stage 1 | Stage 2 | Stage 3 | |||
| 12- month ECL | Lifetime ECL | Lifetime ECL | To t a l | To t a l | |
| £m | £m | £m | £m | £m | |
| Credit Grade | |||||
Higher | 566.0 | 83.3 | – | 649.3 | 600.2 |
Medium | 155.8 | 30.8 | – | 186.6 | 200.0 |
Lower | 53.6 | 11.8 | – | 65.4 | 53.2 |
Credit impaired | – | – | 55.5 | 55.5 | 34.0 |
Gross carrying amount | 775.4 | 125.9 | 55.5 | 956.8 | 887.4 |
Expected credit loss allowance | (12.8) | (29.1) | (39.2) | (81.1) | (63.1) |
| Other loss allowance | (0.5) | (0.1) | – | (0.6) | (0.6) |
Carrying amount – Admiral Money | 762.1 | 96.7 | 16.3 | 875.1 | 823.7 |
Carrying amount – Other | 4.3 | – | – | 4.3 | 0.2 |
Carrying amount | 766.4 | 96.7 | 16.3 | 879.4 | 823.9 |
| Stage 1 | Stage 2 | Stage 3 | ||
| 12- month ECL | Lifetime ECL | Lifetime ECL | To t a l | |
| 2023 | £m | £m | £m | £m |
Gross carrying amount as at 1 January 2023 | 728.3 | 125.3 | 34.0 | 887.6 |
| Transfers | ||||
Transfers from stage 1 to stage 2 | (60.2) | 60.2 | – | – |
Transfers from stage 1 to stage 3 | (19.4) | – | 19.4 | – |
Transfers from stage 2 to stage 1 | 51.7 | (51.7) | – | – |
Transfers from stage 2 to stage 3 | – | (10.8) | 10.8 | – |
Transfers from stage 3 to stage 1 | 0.3 | – | (0.3) | – |
Transfers from stage 3 to stage 2 | – | 0.8 | (0.8) | – |
Principal redemption payments | (315.0) | (48.8) | (5.5) | (369.3) |
Write offs | – | – | (15.6) | (15.6) |
EIR adjustment | 0.3 | 0.2 | 0.2 | 0.7 |
New financial assets originated or purchased | 393.6 | 50.8 | 13.4 | 457.8 |
Gross carrying amount as at 31 December 2023 | 779.6 | 126.0 | 55.6 | 961.2 |
| Stage 1 | Stage 2 | Stage 3 | ||
| 12- month ECL | Lifetime ECL | Lifetime ECL | To t a l | |
| 2022 | £m | £m | £m | £m |
Gross carrying amount as at 1 January 2022 | 510.6 | 68.4 | 28.0 | 607.0 |
| Transfers | ||||
Transfers from stage 1 to stage 2 | (62.6) | 62.6 | – | – |
Transfers from stage 1 to stage 3 | (9.4) | – | 9.4 | – |
Transfers from stage 2 to stage 1 | 25.3 | (25.3) | – | – |
Transfers from stage 2 to stage 3 | – | (4.2) | 4.2 | – |
Transfers from stage 3 to stage 1 | 0.2 | – | (0.2) | – |
Transfers from stage 3 to stage 2 | – | 0.4 | (0.4) | – |
Principal redemption payments | (235.3) | (39.9) | (5.9) | (281.1) |
Write offs | – | – | (7.2) | (7.2) |
EIR adjustment | 3.4 | 0.4 | – | 3.8 |
New financial assets originated or purchased | 496.1 | 62.9 | 6.1 | 565.1 |
Gross carrying amount as at 31 December 2022 | 728.3 | 125.3 | 34.0 | 887.6 |
| Stage 1 | Stage 2 | Stage 3 | ||
| 12- month ECL | Lifetime ECL | Lifetime ECL | To t a l | |
| 2023 | £m | £m | £m | £m |
| Expected credit loss allowance | ||||
as at 1 January 2023 | 13.4 | 23.5 | 26.2 | 63.1 |
| Movements with a profit and loss impact | ||||
| Transfers | ||||
Transfers from stage 1 to stage 2 | (1.9) | 5.0 | – | 3.1 |
Transfers from stage 1 to stage 3 | (0.7) | – | 1.9 | 1.2 |
Transfers from stage 2 to stage 1 | 3.4 | (7.4) | – | (4.0) |
Transfers from stage 3 to stage 1 | – | – | (0.1) | (0.1) |
Changes in PDs/LGDs/EADs | (9.5) | (1.4) | 13.6 | 2.7 |
New financial assets originated or purchased | 8.0 | 12.5 | 9.8 | 30.3 |
Total net profit and loss charge in the period | (0.7) | 8.7 | 25.2 | 33.2 |
Write offs | – | – | (15.0) | (15.0) |
| Transfers | ||||
Transfers from stage 2 to stage 3 | – | (3.2) | 3.2 | – |
Transfers from stage 3 to stage 2 | – | 0.3 | (0.3) | – |
Expected credit loss allowance as at 31 December 2023 | 12.7 | 29.3 | 39.3 | 81.2 |
– | – | – | – |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
| Gross investment in finance leases, receivable | ||
Less than 1 year | 7.0 | 9.8 |
Between 1 to 5 years | 14.3 | 25.7 |
More than 5 years | – | – |
21.3 | 35.5 | |
Unearned finance income | (2.2) | (4.0) |
Net investment in lease receivables | 19.1 | 31.5 |
Less impairment allowance | (0.3) | (0.8) |
18.8 | 30.7 | |
| Net investment in finance leases, receivable | ||
Less than 1 year | 5.7 | 7.9 |
Between 1 to 5 years | 13.4 | 23.7 |
More than 5 years | – | – |
19.1 | 31.6 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
From loans and advances to customers | 90.2 | 56.1 |
From finance leases | 2.0 | 2.6 |
From bank interest | 2.7 | – |
94.9 | 58.7 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Interest payable on loan backed securities | 23.4 | 11.7 |
Interest payable on other credit facilities | 3.4 | 0.9 |
| Total interest expense | 26.8 | 12.6 |
Products and services | Nature, timing of satisfaction of performance obligations and significant payment terms | |
| Fee and commission revenue, | The performance obligation is the provision of insurance intermediary services, at which point | |
| including administration fees: | the performance obligation is met. Revenue is therefore recognised at a point in time, matching | |
| where the income is separable | the Group’s provision of services. Where the Group has no remaining obligations, the revenue is | |
| from the underlying | recognised immediately. An allowance is made for expected cancellations where the customer may | |
| insurance contract | be entitled to a refund of amounts charged. | |
| Payment from revenue generated from policyholders is due immediately, or in line with direct debit | ||
| instalments. Payments from external parties is due within 30 days of the period close. | ||
| Revenue from | The performance obligation is the pursuit of the compensation from the at fault party’s insurer | |
| law firm | on behalf of the customer. Once the case is settled the performance obligation is fully satisfied. | |
| Revenue is therefore recognised over time using the expected value method. This method values | ||
| revenue by multiplying hours incurred on open cases by a 12-month realisable rate. The realisable | ||
| rate is a probability weighted transaction price based on settled cases. The expected value method | ||
| therefore results in revenue recognised being constrained to that where there is a high probability of | ||
| no significant reversal. | ||
| Revenue is recognised over time because the Group has an enforceable right to payment for | ||
| performance completed to date and the work performed to date has no alternative use to the Group. | ||
| A contract asset is recognised equal to the work performed up to the balance sheet date but not yet | ||
| billed. Refer to note 6h for further detail of this balance. | ||
| Payment is due within 28 days of invoice. | ||
| Profit commission | Profit commission is generated if an individual year is profitable, based on the premiums written, | |
| from co-insurers | and expenses and claims costs incurred. It is therefore a variable consideration, recognised at a | |
| point in time. | ||
| The cumulative profit commission recognised is calculated in aggregate across the contract, in line | ||
| with contract terms, based on a number of detailed inputs for each individual underwriting year, the | ||
| most material of which are as follows: | ||
• | Premiums, defined as gross premiums ceded including any instalment income, less reinsurance | |
| premium (for excess of loss reinsurance) | ||
• | Insurance expenses incurred | |
• | Claims costs incurred. | |
| Whilst the premiums and insurance expenses related to an underwriting year are typically fixed | ||
| at the conclusion of each underwriting year and are not subject to judgement, the claims cost is | ||
| subject to inherent uncertainty. This results in the co-insurer profit commission recognised under | ||
| IFRS 15 being a variable amount. | ||
| As such: | ||
• | The Group uses the expected value method for the initial calculation of profit commission | |
| revenue, based on known premiums and expenses, and the best estimate of claims costs. | ||
• | The variable revenue estimated using the expected value method above is constrained through | |
| the inclusion of the risk adjustment within the claims cost element of the calculation, with the | ||
| profit commission recognised aligned to the IFRS 17 booked loss ratios, discounted at locked- | ||
| in rates, and inclusive of finance expense. The inclusion of the risk adjustment constrains the | ||
| cumulative profit commission revenue recognised to a level where there is a high probability of no | ||
| significant reversal. | ||
| The key methods, inputs and assumptions used to estimate the variable consideration of profit | ||
| commission are therefore in line with those used for the calculation of claims liabilities, as set out in | ||
| note 3 to the financial statements, with further detail also included in note 5. There are no further | ||
| critical accounting estimates or judgements in relation to the recognition of profit commission. | ||
Comparison | The performance obligation is the provision of insurance intermediary services, at which point the | |
| performance obligation is met. Revenue is therefore recognised at a point in time. | ||
| 31 December 2023 | |||||
| International | |||||
| UK Insurance | Insurance | Admiral Money | Other | To t a l | |
| £m | £m | £m | £m | £m | |
| Major products/service line | |||||
Fee and commission revenue | 107.2 | – | 0.1 | – | 107.3 |
Revenue from law firm | 18.3 | – | – | – | 18.3 |
Comparison income | – | – | – | 1.6 | 1.6 |
Total other revenue | 125.5 | – | 0.1 | 1.6 | 127.2 |
Profit commission from co-insurers | 76.5 | 2.0 | – | – | 78.5 |
| Total other revenue and co-insurer profit | |||||
commission | 202.0 | 2.0 | 0.1 | 1.6 | 205.7 |
| Timing of revenue recognition | |||||
Point in time | 160.4 | 2.0 | 0.1 | 1.6 | 164.1 |
Over time | 20.1 | – | – | – | 20.1 |
Revenue outside the scope of IFRS 15 | 21.5 | – | – | – | 21.5 |
202.0 | 2.0 | 0.1 | 1.6 | 205.7 |
| 31 December 2022 (restated) | |||||
| International | |||||
| UK Insurance | Insurance | Admiral Money | Other | To t a l | |
| £m | £m | £m | £m | £m | |
| Major products/service line | |||||
Fee and commission revenue | 104.3 | – | 0.3 | 0.2 | 104.8 |
Law firm revenue | 15.8 | – | – | – | 15.8 |
| Comparison income*1 | – | – | – | 8.3 | 8.3 |
Total other revenue | 120.1 | – | 0.3 | 8.5 | 128.9 |
Profit commission from co-insurers | 127.5 | – | – | – | 127.5 |
| Total other revenue and co-insurer profit | |||||
commission | 247.6 | – | 0.3 | 8.5 | 256.4 |
| Timing of revenue recognition | |||||
Point in time | 209.0 | – | 0.3 | 8.5 | 217.8 |
Over time | 17.8 | – | – | – | 17.8 |
Revenue outside the scope of IFRS 15 | 20.8 | – | – | – | 20.8 |
247.6 | – | 0.3 | 8.5 | 256.4 |
| 31 December 2022 | ||
| 31 December 2023 | (restated) | |
| £m | £m | |
| Underwriting year | ||
2019 & prior | 48.8 | 105.9 |
2020 | 27.7 | 24.5 |
2021 | – | – |
2022 | – | (2.9) |
2023 | – | – |
Total UK motor profit commission | 76.5 | 127.5 |
| 31 December 2023 | |||
| Directly | |||
| attributable | Other operating | ||
| expenses | expenses | Total expenses | |
| £m | £m | £m | |
Administration and acquisition expenses | 836.8 | 100.8 | 937.6 |
Expenses relating to additional products and fees | – | 41.4 | 41.4 |
Share scheme expenses | 55.3 | 28.5 | 83.8 |
Loan expenses (excluding movement on ECL provision) | – | 23.0 | 23.0 |
Movement in expected credit loss provision | – | 31.0 | 31.0 |
| Other | – | 57.1 | 57.1 |
To t al | 892.1 | 281.8 | 1,173.9 |
| 31 December 2022 (restated) | |||
| Directly | |||
| attributable | Other operating | ||
| expenses | expenses | Total expenses | |
| £m | £m | £m | |
Administration and acquisition expenses | 755.1 | 83.8 | 838.9 |
Expenses relating to additional products and fees | – | 38.5 | 38.5 |
Share scheme expenses | 53.0 | 26.3 | 79.3 |
Loan expenses (excluding movement on ECL provision) | – | 22.2 | 22.2 |
Movement in expected credit loss provision | – | 18.9 | 18.9 |
| Other | – | 33.8 | 33.8 |
To t al | 808.1 | 223.5 | 1,031.6 |
| 31 December 2023 | 31 December 2022 | |
| To t a l | To t a l | |
| £m | £m | |
Salaries | 439.4 | 397.0 |
Social security charges | 45.5 | 41.4 |
Pension costs | 16.5 | 14.6 |
Share scheme charges (see note 9f) | 83.8 | 79.3 |
Total employee expenses | 585.2 | 532.3 |
| Depreciation charge: | ||
– Owned assets | 11.2 | 10.1 |
– ROU assets | 7.0 | 8.1 |
| Amortisation charge: | ||
– Software | 40.3 | 23.7 |
| Auditor’s remuneration (including VAT) (total Group): | ||
– Fees payable for the audit of the Company’s annual accounts | 0.3 | 0.1 |
– Fees payable for the audit of the Company’s subsidiary accounts | 3.0 | 1.7 |
– Fees payable for audit related assurance services pursuant to legislation or regulation | 1.1 | 1.0 |
| Average for the year | ||
| 2023 | 2022 | |
| Number | Number | |
Direct customer contact employees | 8,365 | 7,490 |
Support employees | 4,276 | 3,845 |
To t al | 12,641 | 11,335 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Directors’ emoluments | 1.2 | 1.1 |
Amounts receivable under SIP and DFSS share schemes | 2.1 | 2.2 |
Company contributions to money purchase pension plans | – | – |
Total* 1 | 3.3 | 3.3 |
| 2023 | 2022 | |
| Number | Number | |
| Retirement benefits are accruing to the following number of Directors under: | ||
– Money purchase schemes | 2 | 2 |
| 31 December 2023 | |||
SIP charge (i) £m | DFSS charge (ii) £m | Total charge £m | |
IFRS 2 charge for equity settled share schemes | 17.0 | 46.3 | 63.3 |
IFRS 2 charge for cash settled share schemes | – | 3.2 | 3.2 |
Total IFRS 2 charge | 17.0 | 49.5 | 66.5 |
Social security costs on IFRS 2 charge | 1.3 | 7.3 | 8.6 |
Discretionary bonus on shares allocated but unvested | – | 8.7 | 8.7 |
Total share scheme charges | 18.3 | 65.5 | 83.8 |
Amounts recovered from co-and reinsurance arrangements | (29.4) | ||
Net share scheme charges | 54.4 |
| 31 December 2022 | |||
SIP charge (i) £m | DFSS charge (ii) £m | Total charge £m | |
IFRS 2 charge for equity settled share schemes | 18.0 | 39.3 | 57.3 |
IFRS 2 charge for cash settled share schemes | – | 0.2 | 0.2 |
Total IFRS 2 charge | 18.0 | 39.5 | 57.5 |
Social security costs | 0.7 | 0.4 | 1.1 |
Discretionary bonus on shares allocated but unvested | – | 20.7 | 20.7 |
Total share scheme charges | 18.7 | 60.6 | 79.3 |
Amounts recovered from co-and reinsurance arrangements | (27.6) | ||
Net share scheme charges | 51.7 |
| Financial year ended 31 December | |||||
| Total cumulative | |||||
| 2020 and prior | 2021 | 2022 | 2023 | charge to date | |
| Analysis of gross cost | £m | £m | £m | £m | £m |
| Year of share scheme – SIP | |||||
2019 | 9.4 | 6.4 | 4.1 | – | 19.9 |
2020 | 3.1 | 6.7 | 5.4 | 3.1 | 18.3 |
| 2021 | – | 4.4 | 5.4 | 5.3 | 15.1 |
| 2022 | – | – | 3.1 | 5.3 | 8.4 |
| 2023 | – | – | – | 3.3 | 3.3 |
Gross IFRS 2 costs – SIP | 18.0 | 17.0 | |||
| Year of share scheme – DFSS | |||||
2019 | 14.3 | 15.8 | 8.0 | – | 38.1 |
2020 | 4.7 | 13.0 | 14.6 | 10.0 | 42.3 |
| 2021 | – | 4.9 | 13.4 | 19.2 | 37.5 |
| 2022 | – | – | 3.5 | 14.9 | 18.4 |
| 2023 | – | – | – | 5.4 | 5.4 |
Gross IFRS 2 costs – DFSS | 39.5 | 49.5 | |||
Total IFRS 2 costs | 57.5 | 66.5 |
| Awards | |
| outstanding | |
| SIP 2021 | 688,384 |
| SIP 2022 | 872,728 |
| SIP 2023 | 1,045,697 |
| DFSS 2021 | 2,850,114 |
| DFSS 2022 | 3,070,323 |
| DFSS 2023 | 3,360,665 |
Total awards committed | 11,887,911 |
Original awards | Awards vested | |
SIP 2020 schemes | 982,643 | 819,861 |
DFSS 2020 schemes | 2,795,261 | 1,898,249 |
| 31 December 2022 | ||
| 31 December 2023 | (restated) | |
| £m | £m | |
| Current tax | ||
Corporation tax on profits for the year | 91.6 | 107.6 |
Under/(over) provision relating to prior periods | 21.3 | (0.8) |
Current tax charge | 112.9 | 106.8 |
| Deferred tax | ||
Current period deferred taxation movement | 0.7 | (31.6) |
(Over)/Under provision relating to prior periods | (8.0) | 0.7 |
Total tax charge per Consolidated Income Statement | 105.6 | 75.9 |
| 31 December | 31 December | |
| 2023 | 2022 (restated) | |
| £m | £m | |
Profit before tax | 442.8 | 361.2 |
Corporation tax thereon at effective UK corporation tax rate of 23.5% (2022: 19.0%) | 104.1 | 68.6 |
Expenses and provisions not deductible for tax purposes | 3.0 | 2.2 |
Non-taxable income | (13.4) | (6.0) |
Impact of change in UK tax rate on deferred tax balances | (0.4) | (5.6) |
Adjustments relating to prior periods | 13.5 | (0.2) |
Impact of different overseas tax rates | (8.9) | 3.6 |
Unrecognised deferred tax | 7.7 | 13.3 |
Total tax charge for the period as above | 105.6 | 75.9 |
| Tax | ||||||||
| treatment | Carried | Insurance | ||||||
| of share | Capital | forward | Fair value | Hedging | finance | Other | ||
| schemes | allowances | losses | reserve | reserve | reserve | differences | To t a l | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Balance brought forward at 1 January 2022 (restated) | 8.5 | 7.8 | 8.4 | (5.8) | – | 3.0 | (1.2) | 20.7 |
| Tax treatment of share scheme | ||||||||
charges through income or expense | 1.2 | – | – | – | – | – | – | 1.2 |
| Tax treatment of share scheme | ||||||||
charges through reserves | (6.3) | – | – | – | – | – | – | (6.3) |
Capital allowances | – | (0.7) | – | – | – | – | – | (0.7) |
Carried forward losses | – | – | 29.2 | – | – | – | – | 29.2 |
Movement in fair value reserve | – | – | – | 13.0 | – | – | – | 13.0 |
Movement in hedging reserve | – | – | – | – | (7.0) | – | – | (7.0) |
| Movement in insurance | ||||||||
finance reserve | – | – | – | – | – | (22.8) | – | (22.8) |
Other difference | – | – | – | (0.3) | – | – | 1.4 | 1.1 |
Balance carried forward at 31 December 2022 (restated) | 3.4 | 7.1 | 37.6 | 6.9 | (7.0) | (19.8) | 0.2 | 28.4 |
| Tax treatment of share scheme | ||||||||
charges through income or expense | 1.7 | – | – | – | – | – | – | 1.7 |
| Tax treatment of share scheme | ||||||||
charges through reserves | 2.1 | – | – | – | – | – | – | 2.1 |
Capital allowances | – | (11.0) | – | – | – | – | – | (11.0) |
Carried forward losses | – | – | 15.9 | – | – | – | – | 15.9 |
Movement in fair value reserve | – | – | – | (5.7) | – | – | – | (5.7) |
Movement in hedging reserve | – | – | – | – | 4.5 | – | – | 4.5 |
| Movement in insurance | ||||||||
finance reserve | – | – | – | – | – | 9.7 | – | 9.7 |
Other difference | – | – | – | – | – | – | 0.5 | 0.5 |
Balance carried forward at 31 December 2023 | 7.2 | (3.9) | 53.5 | 1.2 | (2.5) | (10.1) | 0.7 | 46.1 |
Improvements to short leasehold buildings | – four to ten years |
Computer equipment | – two to four years |
Office equipment | – four years |
Furniture and fittings | – four years |
Right-of-use assets | – two – twenty years, aligned to lease agreement |
| Improvements to | ROU | |||||
| short leasehold | Computer | Office | Furniture and | Asset – Leasehold | ||
| buildings | equipment | equipment | fittings | buildings | To t a l | |
| £m | £m | £m | £m | £m | £m | |
| Cost | ||||||
At 1 January 2022 | 37.0 | 68.9 | 21.9 | 9.9 | 103.3 | 241.0 |
Additions | 1.7 | 7.0 | 0.6 | 0.7 | 1.3 | 11.3 |
Impairment | – | – | – | – | (1.3) | (1.3) |
Disposals | (1.6) | (2.7) | (1.5) | (0.1) | (9.7) | (15.6) |
Foreign exchange and other movements | 0.4 | 0.7 | 0.4 | 0.2 | 1.4 | 3.1 |
At 31 December 2022 | 37.5 | 73.9 | 21.4 | 10.7 | 95.0 | 238.5 |
| Depreciation | ||||||
At 1 January 2022 | 26.3 | 57.3 | 19.9 | 8.5 | 25.8 | 137.8 |
Charge for the year | 3.2 | 5.5 | 0.8 | 0.6 | 8.1 | 18.2 |
Impairment | – | – | – | – | (0.7) | (0.7) |
Disposals | (1.6) | (2.4) | (1.5) | – | (3.2) | (8.7) |
Foreign exchange and other movements | 0.2 | 0.7 | 0.3 | 0.1 | 0.8 | 2.1 |
At 31 December 2022 | 28.1 | 61.1 | 19.5 | 9.2 | 30.8 | 148.7 |
| Net book amount | ||||||
At 1 January 2022 | 10.7 | 11.6 | 2.0 | 1.4 | 77.5 | 103.2 |
| Net book amount | ||||||
At 31 December 2022 | 9.4 | 12.8 | 1.9 | 1.5 | 64.2 | 89.8 |
| Cost | ||||||
At 1 January 2023 | 37.5 | 73.9 | 21.4 | 10.7 | 95.0 | 238.5 |
Additions | 3.5 | 4.9 | 0.2 | 0.7 | 3.3 | 12.6 |
Impairment | – | – | – | – | 6.1 | 6.1 |
Disposals | (10.9) | (20.8) | (2.8) | (1.9) | (5.6) | (42.0) |
Foreign exchange and other movements | (0.4) | (0.7) | (0.5) | 0.1 | 1.1 | (0.4) |
At 31 December 2023 | 29.7 | 57.3 | 18.3 | 9.6 | 99.9 | 214.8 |
| Depreciation | ||||||
At 1 January 2023 | 28.1 | 61.1 | 19.5 | 9.2 | 30.8 | 148.7 |
Charge for the year | 3.1 | 6.4 | 0.9 | 0.8 | 7.0 | 18.2 |
Impairment | – | – | – | – | (0.2) | (0.2) |
Disposals | (9.5) | (20.8) | (2.8) | (1.7) | (5.4) | (40.2) |
Foreign exchange and other movements | (0.1) | (0.9) | (0.4) | 0.1 | (0.5) | (1.8) |
At 31 December 2023 | 21.6 | 45.8 | 17.2 | 8.4 | 31.7 | 124.7 |
| Net book amount | ||||||
At 31 December 2023 | 8.1 | 11.5 | 1.1 | 1.2 | 68.2 | 90.1 |
| Customer | Software | ||||
| contracts and | – Internally | Software | |||
| Goodwill | relationships | generated | – Other | To t a l | |
| £m | £m | £m | £m | £m | |
At 1 January 2022 | 62.3 | – | 64.4 | 25.0 | 151.7 |
Additions | – | – | 83.4 | 5.2 | 88.6 |
Amortisation charge | – | – | (18.3) | (5.4) | (23.7) |
Foreign exchange movement | – | – | 6.9 | (5.9) | 1.0 |
At 31 December 2022 | 62.3 | – | 136.4 | 18.9 | 217.6 |
Additions | – | 7.9 | 51.1 | 7.7 | 66.7 |
Amortisation charge | – | – | (34.8) | (5.5) | (40.3) |
Disposals | – | – | (0.1) | – | (0.1) |
Impairment | – | – | (0.2) | – | (0.2) |
Transfers | – | – | – | – | – |
Foreign exchange movement & other | – | – | (0.4) | (0.4) | (0.8) |
At 31 December 2023 | 62.3 | 7.9 | 152.0 | 20.7 | 242.9 |
| 31 December 2022 | ||
| 31 December 2023 | (restated) | |
| £m | £m | |
Trade payables | 42.3 | 22.7 |
Other tax and social security | 11.9 | 14.9 |
Amounts owed to co-insurers | 156.9 | 115.8 |
Other payables | 42.5 | 38.2 |
Accruals and deferred income | 52.2 | 63.3 |
Total trade and other payables | 305.8 | 254.9 |
| Analysis of accruals and deferred income | ||
Accruals | 28.3 | 41.0 |
Deferred income | 23.9 | 22.3 |
Total accruals and deferred income as above | 52.2 | 63.3 |
| 31 December 2022 | ||
| 31 December 2023 | (restated) | |
| £m | £m | |
| Lease liabilities | ||
Current | 13.7 | 8.3 |
Non-Current | 67.5 | 80.2 |
To t al | 81.2 | 88.5 |
| 31 December 2022 | ||
| 31 December 2023 | (restated) | |
| £m | £m | |
Proposed March 2022 (118.0 pence per share, approved April 2022 and paid June 2022) | – | 348.1 |
Declared August 2022 (105.0 pence per share, paid October 2022) | – | 310.2 |
Proposed March 2023 (52.0 pence per share, approved April 2023 and paid June 2023) | 154.9 | – |
Declared August 2023 (51.0 pence per share, paid October 2023) | 152.2 | – |
Total dividends | 307.1 | 658.3 |
| 31 December2022 | ||
| 31 December 2023 | (restated) | |
| £m | £m | |
Profit for the financial year after taxation attributable to equity shareholders | 338.0 | 286.5 |
Weighted average number of shares – basic | 303,989,170 | 300,207,330 |
Unadjusted earnings per share – basic | 111.2p | 95.4p |
Weighted average number of shares – diluted | 305,052,941 | 301,543,390 |
Unadjusted earnings per share – diluted | 110.8p | 95.0p |
| 31 December 2022 | ||
| 31 December 2023 | (restated) | |
| £m | £m | |
| Authorised | ||
500,000,000 ordinary shares of 0.1 pence | 0.5 | 0.5 |
| Issued, called up and fully paid | ||
306,304,676 ordinary shares of 0.1 pence | 0.3 | – |
302,837,726 ordinary shares of 0.1 pence | – | 0.3 |
0.3 | 0.3 |
| Class of | |||
| Subsidiary | shares held | % ownership | Principal Activity |
| Incorporated in England and Wales | |||
| Registered office: Ty Admiral, David Street, Cardiff, United Kingdom, CF10 2EH | |||
Admiral Law Limited | Ordinary | 95 | Legal Company |
| Insurance | |||
Able Insurance Services Limited | Ordinary | 100 | Intermediary |
| Insurance | |||
| EUI Limited* | Ordinary | 100 | Intermediary |
| Insurance | |||
Admiral Insurance Company Limited | Ordinary | 100 | Company |
Admiral Syndicate Limited | Ordinary | 100 | Dormant* |
Admiral Syndicate Management Limited | Ordinary | 100 | Dormant* |
| Bell Direct Limited* | Ordinary | 100 | Dormant* |
| Diamond Motor Insurance Services Limited* | Ordinary | 100 | Dormant* |
| Elephant Insurance Services Limited* | Ordinary | 100 | Dormant* |
| Admiral Life Limited* | Ordinary | 100 | Dormant* |
| Financial | |||
| Services | |||
Admiral Financial Services Limited | Ordinary | 100 | Company |
| Incorporated in Gibraltar | |||
| Registered office: 2Aa 2nd Floor, Leisure Island Business Centre, 23, Ocean Village | |||
| Promenade, Gibraltar, GX11 1AA | Insurance | ||
Admiral Insurance (Gibraltar) Limited | Ordinary | 100 | Company |
| Incorporated in France | |||
| Registered office: la Boétie, 75008 Paris | Insurance | ||
Pioneer Intermediary Europe Services | Ordinary | 100 (indirect) | intermediary |
| Incorporated in Italy | |||
| Registered office: Via Della Bufalotta 374, 00139 Roma | Financial | ||
| services | |||
Admiral Financial Services Italia S.P.A. | Ordinary | 100 | Company |
| Incorporated in Spain | |||
| Registered office: Calle Rodríguez Marín 61 1ª Planta, 28016 Madrid | Insurance | ||
Admiral Europe Compañía de Seguros, S.A. | Ordinary | 100 | Company |
| Registered office: Calle Albert Einstein, 10 41092 Sevilla | Insurance | ||
Admiral Intermediary Services S.A. *3 | Ordinary | 100 | Intermediary |
| Class of | |||
| Subsidiary | shares held | % ownership | Principal Activity |
| Incorporated in the United States of America | |||
| Registered office: 8801 Park Central Drive, Suite 500, Richmond, VA 23227 | Insurance | ||
Elephant Insurance Company | Ordinary | 100 (indirect) | company |
| Insurance | |||
Grove General Agency Inc | Ordinary | 100 (indirect) | intermediary |
| Insurance | |||
Platinum General Agency Inc | Ordinary | 100 (indirect) | intermediary |
Registered office: Corporation Trust Center, 1209 Orange Street, Wilmington, Delaware 19801 | Insurance | ||
Elephant Insurance Services LLC | Ordinary | 100 (indirect) | intermediary |
| Holding | |||
Elephant Holding Company LLC | Ordinary | 100 | Company |
| Subsidiaries by virtue of control | |||
The related undertakings below are subsidiaries in accordance with IFRS 10, as Admiral can exercise dominant influence or control over them: | |||
| Registered office: 10th Floor, 5 Churchill Place, London, E14 5HU | Special purpose | ||
Seren One Limited | n/a | 0 | entity |
| Special purpose | |||
Seren Two Limited | n/a | 0 | entity |
| Associates | |||
Registered office: Tramshed Tech, Pendyris Street, Capital Tower, Greyfriars Road, Cardiff, Wales, CF10 3AD | |||
Wagonex Limited | Ordinary | 23.56 (indirect) | Internet-based |
| Subscription | |||
| Platform |
| 31 December 2022 | |||
| 31 December 2023 | (restated) | ||
| Note | £m | £m | |
Insurance premium revenue | 5b | 3,283.3 | 2,782.1 |
Movement in unearned premium | 528.3 | 142.7 | |
Premiums written after co-insurance | 3,811.6 | 2,924.8 | |
Co-insurer share of written premiums | 577.8 | 393.4 | |
Total premiums written | 4,389.4 | 3,318.2 | |
Other insurance revenue | 5b | 202.8 | 174.8 |
Other revenue | 8 | 127.2 | 128.9 |
Interest income | 92.1 | 58.7 | |
Turnover as per note 4b of financial statements | 4,811.5 | 3,680.6 | |
| Intra-group income elimination | – | 0.3 | |
Total turnover | 4,811.5 | 3,680.9 |
| 31 December 2023 | |||||
| Consolidated | |||||
| financial | Core | Ancillary | Total | Total, net of XoL | |
| £m | statement note | product | income | gross | reinsurance |
Insurance premium revenue | 3,152.3 | 131.0 | 3,283.3 | 3,170.6 | |
Administration fees, instalment income and non-separable ancillary commission | – | 202.8 | 202.8 | 202.8 | |
Insurance revenue (A) | 5b/5d | 3,152.3 | 333.8 | 3,486.1 | 3,373.4 |
Insurance expenses (B) | 5c | (795.2) | (41.6) | (836.8) | (836.8) |
Claims incurred (C) | 5c/5d | (2,624.6) | (40.5) | (2,665.1) | (2,605.8) |
Claims releases (D) | 5c/5d | 440.6 | – | 440.6 | 447.3 |
| Quota share reinsurance result | (40.4) | ||||
| Onerous loss component movement | 4.9 | ||||
Underwriting result (E) | 342.6 | ||||
| Net share scheme costs | (36.8) | ||||
Insurance service result | 305.8 | ||||
Reported loss ratio ((C+D)/A) | 63.9% | ||||
Reported expense ratio (B/A) | 24.8% | ||||
Insurance service margin (E/A) | 10.2% |
| 31 December 2022 (restated) | |||||
| Consolidated | |||||
| financial | Core | Ancillary | Total | Total, net of XoL | |
| £m | statement note | product | income | gross | reinsurance |
Insurance premium revenue | 2,646.5 | 135.6 | 2,782.1 | 2,704.0 | |
Administration fees, instalment income and non-separable ancillary commission | – | 174.8 | 174.8 | 174.8 | |
Insurance revenue (A) | 5b/5d | 2,646.5 | 310.4 | 2,956.9 | 2,878.8 |
Insurance expenses (B) | 5c | (710.4) | (44.6) | (755.0) | (755.0) |
Claims incurred (C) | 5c/5d | (2,339.3) | (33.0) | (2,372.3) | (2,341.0) |
Claims releases (D) | 5c/5d | 420.5 | – | 420.5 | 309.8 |
| Quota share reinsurance result | 117.4 | ||||
| Onerous loss component movement | 4.1 | ||||
Underwriting result (E) | 214.1 | ||||
| Net share scheme costs | (32.8) | ||||
Insurance service result | 181.3 | ||||
Reported loss ratio ((C+D)/A) | 70.6% | ||||
Reported expense ratio (B/A) | 26.2% | ||||
Insurance service margin | 7.4% |
| 31 December 2023 | ||||||
| Consolidated | Total, net | Core product | ||||
| financial | Core | Ancillary | Total | of XoL | net of XoL | |
| £m | statement note | product | income | gross | reinsurance | reinsurance |
Total premiums written | 3,004.3 | 113.9 | 3,118.2 | 3,016.8 | 2,903.0 | |
Gross premiums written | 2,453.9 | 113.9 | 2,567.8 | 2,485.0 | 2,371.1 | |
Insurance premium revenue | 2,007.6 | 107.8 | 2,115.4 | 2,053.8 | 1,946.0 | |
Instalment income | – | 99.0 | 99.0 | 99.0 | – | |
| Administration fees non-separable | ||||||
ancillary commission | – | 35.8 | 35.8 | 35.8 | – | |
Insurance revenue (A) | 5b/5d | 2,007.6 | 242.6 | 2,250.2 | 2,188.6 | 1,946.0 |
Insurance expenses (B) | 5c | (416.8) | (34.4) | (451.2) | (451.2) | (416.8) |
Claims incurred (C) | 5c/5d | (1,719.9) | (35.6) | (1,755.5) | (1,729.0) | (1,693.4) |
Claims releases (D) | 5c/5d | 406.9 | – | 406.9 | 392.8 | 392.8 |
Current period loss ratio (C/A) | 79.0% | 87.0% | ||||
Claims releases (D/A) | (17.9%) | (20.2%) | ||||
Reported loss ratio ((C+D)/A) | 61.1% | 66.8% | ||||
Reported expense ratio (B/A) | 20.6% | 21.4% |
| 31 December 2022 (restated) | ||||||
| Consolidated | Total, net | Core product | ||||
| financial | Core | Ancillary | Total | of XoL | net of XoL | |
| £m | statement note | product | income | gross | reinsurance | reinsurance |
Total premiums written | 2,157.7 | 113.6 | 2,271.3 | 2,213.5 | 2,099.9 | |
Gross premiums written | 1,772.8 | 113.6 | 1,886.4 | 1,838.9 | 1,725.3 | |
Insurance premium revenue | 1,682.4 | 113.3 | 1,795.7 | 1,751.1 | 1,637.8 | |
Instalment income | – | 75.3 | 75.3 | 75.3 | – | |
Administration fees and non- separable ancillary commission | – | 38.7 | 38.7 | 38.7 | – | |
Insurance revenue (A) | 5b/5d | 1,682.4 | 227.3 | 1,909.7 | 1,865.1 | 1,637.8 |
Insurance expenses (B) | 5c | (354.4) | (35.2) | (389.6) | (389.6) | (354.4) |
Claims incurred (C) | 5c/5d | (1,592.2) | (28.2) | (1,620.4) | (1,596.0) | (1,567.8) |
Claims releases (D) | 5c/5d | 437.2 | – | 437.2 | 327.2 | 327.2 |
Current period loss ratio (C/A) | 85.5% | 95.7% | ||||
Claims releases (D/A) | (17.5%) | (20.0%) | ||||
Reported loss ratio ((C+D)/A) | 68.0% | 75.7% | ||||
Reported expense ratio (B/A) | 20.9% | 21.6% |