2024 | 2023 | ||
Notes | £'k | £'k | |
Insurance revenue | |||
Insurance service expense | ( | ( | |
Insurance service result before reinsurance contracts held | |||
Reinsurance expense | ( | ( | |
Amounts recoverable from reinsurers for incurred claims | |||
Net (expense)/income from reinsurance contracts held | ( | ||
Insurance service result | |||
Interest income on financial assets using effective interest rate method | 4.5 | ||
Total investment income | |||
Insurance finance expense from insurance contracts issued | 3.8 | ( | ( |
Reinsurance finance income from reinsurance contracts held | 3.8 | ||
Net insurance financial result | ( | ( | |
Net insurance and investment result | |||
Other income | 7 | ||
Other operating expenses | 8 | ( | ( |
Profit before tax | |||
Income tax expense | 10 | ( | ( |
Profit for the year attributable to ordinary shareholders | |||
Basic earnings per share (pence per share) | 19 | ||
Diluted earnings per share (pence per share) | 19 |
2024 | 2023 | ||
Notes | £'k | £'k | |
Profit for the year attributable to ordinary shareholders | |||
| Items that are or may be reclassified subsequently to profit or loss | |||
Unrealised fair value gains on debt securities | 4.5 | ||
Tax charge | ( | ( | |
Debt securities at fair value through other comprehensive income | |||
Insurance finance income/(expense) from insurance contracts issued | 3.8 | ( | |
Reinsurance finance (expense)/income from reinsurance contracts held | 3.8 | ( | |
Tax credit | |||
Net insurance financial result | ( | ||
| Items which will not be reclassified to profit or loss | |||
Revaluation gains/(losses) on owner-occupied properties | 9 | ( | |
Income tax relating to items that will not be reclassified | ( | ||
( | |||
Total other comprehensive income for the year, net of tax | |||
Total comprehensive income for the year attributable to ordinary shareholders |
2024 | 2023 (1) | ||
Notes | £'k | £'k | |
| Assets | |||
Cash and cash equivalents | 4.1 | ||
Debt securities at fair value through other comprehensive income | 4.2 | ||
Receivables | 4.3 | ||
Current tax assets | |||
Reinsurance contract assets | 3.1 | ||
Property, plant and equipment | 9 | ||
Deferred tax assets | 11 | ||
Other assets | 13 | ||
Goodwill | 14 | ||
Total assets | |||
| Liabilities | |||
Payables | 5 | ||
Insurance contract liabilities | 3.1 | ||
Other liabilities | |||
Total liabilities | |||
| Equity | |||
Issued share capital | 15 | ||
Own shares | 16 | ( | ( |
Merger reserve | |||
FVOCI reserve | ( | ( | |
Insurance/Reinsurance finance reserve (1) | |||
Share-based payments reserve | |||
Retained earnings (1) | |||
Total equity | |||
Total liabilities and equity |
| Insurance/ | |||||||||
| Reinsurance | Share-based | ||||||||
| Share | Own | Merger | FVOCI | Revaluation | finance | payments | Retained | Total | |
| (1) | (1) | ||||||||
| capital | shares | reserve | reserve | reserve | reserve | reserve | earnings | equity | |
£'k | £'k | £'k | £'k | £'k | £'k | £'k | £'k | £'k | |
Balance as at 31 December 2022, as previously reported | ( | ( | |||||||
Discounting model refinements (1) | ( | ||||||||
Restated balance as at 1 January 2023 (1) | ( | ( | |||||||
Profit for the year attributable to the owners of the Company | |||||||||
Total other comprehensive income for the year, net of tax: Items that are or may be reclassified subsequently to Profit or Loss | ( | ||||||||
| Total other comprehensive income for the year, net of tax: Items | |||||||||
which will not be reclassified to Profit or Loss | ( | ( | |||||||
Total comprehensive income/(expense) for the year | ( | ( | |||||||
Share-based payment expense | |||||||||
Net movement in own shares | ( | ( | |||||||
Dividends paid | ( | ( | |||||||
Restated balance as at 31 December 2023 (1) | ( | ( | |||||||
Profit for the year attributable to the owners of the Company | |||||||||
Total other comprehensive income for the year, net of tax: Items that are or may be reclassified subsequently to Profit or Loss | |||||||||
Total comprehensive income/(expense) for the year | |||||||||
Share-based payment expense | ( | ||||||||
Net movement in own shares | |||||||||
Dividends paid | ( | ( | |||||||
Balance as at 31 December 2024 | ( | ( |
2024 | 2023 | ||
Notes | £'k | £'k | |
| CASH FLOWS FROM OPERATING ACTIVITIES | |||
Profit before tax for the year | |||
| Adjustments for: | |||
Depreciation of property, plant and equipment | 9 | ||
Share-based payment – equity-settled schemes | 16 | ||
Investment return | ( | ( | |
Expected credit loss | 4.4 | ||
Impairment loss on owner-occupied buildings | |||
Operating cash flows before movements in working capital | |||
| Movements in working capital: | |||
Change in receivables | ( | ||
Change in reinsurance contract assets | ( | ||
Change in other assets | ( | ||
Change in payables | ( | ||
Change in insurance contract liabilities | |||
Change in other liabilities | ( | ||
Cash generated from operating activities before investment of insurance assets | |||
Taxes paid | ( | ( | |
Net cash generated from operating activities before investment of insurance assets | |||
Interest and investment income received | |||
Proceeds from the sale and maturity of invested assets | |||
Purchases of invested assets | ( | ( | |
Net cash generated from operating activities | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
Purchases of property, plant and equipment | 9 | ( | |
Net cash used by investing activities | ( | ||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
Net cash used in acquiring and disposing of own shares | ( | ( | |
Dividends paid | 12 | ( | ( |
Net cash used by financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at the beginning of the year | |||
Cash and cash equivalents at the end of the year |
| As at 31 December | ||
2024 | 2023 | |
£'k | £'k | |
Share capital | 250 | 250 |
Own shares | (3 ,112) | (3,121) |
Merger reserve | 48,525 | 48,525 |
FVOCI reserve | (3,064) | (5,894) |
Insurance/Reinsurance finance reserve | 3,606 | 2,239 |
Share-based payments reserve | 2,620 | 2,686 |
Retained earnings | 209,521 | 197,727 |
Total | 258,346 | 242,412 |
| As at 31 December | ||
2024 | 2023 | |
£'k | £'k | |
Total tier 1 capital – pre-dividend | 134,695 | 121,099 |
SCR | 62,199 | 58,998 |
Solvency coverage ratio (%) – pre-dividend | 216.6% | 205.3% |
| As at 31 December | ||
2024 | 2023 | |
£'k | £'k | |
Total tier 1 capital – pre-dividend | 134,695 | 121,099 |
Less: Final dividend declared | (28,250) | (20,250) |
Total tier 1 capital – post-dividend | 106,445 | 100,849 |
SCR | 62,199 | 58,998 |
Solvency coverage ratio (%) | 171.1% | 170.9 % |
| As at 31 December | ||
2024 | 2023 | |
£'k | £'k | |
IFRS net assets | 258,346 | 242,412 |
Less: Goodwill | (156,279) | (156,279) |
Adjusted IFRS net assets | 102,067 | 86,133 |
Remove IFRS liability: Liability for remaining coverage (unearned premium element) | 117, 2 4 5 | 124,448 |
Remove IFRS asset: Insurance acquisition cash flow asset | (8,472) | (8,733) |
Remove IFRS liability: Risk adjustment | 14,304 | 12,255 |
Add Solvency II liability: Risk margin | (6,975) | (5,904) |
Add Solvency II liability: Premium provision | (74,613) | (76,441) |
Changes in valuation differences of technical reserves between IFRS and Solvency II | 2,015 | 996 |
Change in deferred tax liability due to difference in net asset position | (10,876) | (11,6 5 5) |
Solvency II net assets | 134,695 | 121,099 |
| As at 31 December | |||
2024 | 2023 | ||
Notes | £'k | £'k | |
Interest rate risk | 5,289 | 4,655 | |
Equity risk | – | – | |
Property risk | 900 | 900 | |
Spread risk | 3,109 | 2,739 | |
Currency risk | 584 | 1,058 | |
Concentration risk | – | – | |
Correlation impact | (3,226) | (3,192) | |
Market risk | 6,656 | 6,160 | |
Counterparty risk | 3,325 | 3,098 | |
Underwriting risk | 6 8 ,011 | 63,720 | |
Correlation impact | (6,678) | (6,219) | |
Basic SCR | 71,314 | 66,759 | |
Operating risk | 8,714 | 7, 6 50 | |
Loss-absorbing effect of deferred taxes | (17,829) | (15,411) | |
Total SCR | 62,199 | 58,998 |
Product classification | Measurement model | |
| Insurance contracts issued | ||
Motor insurance | Insurance contracts issued | Premium Allocation Approach (“PAA”) |
| Reinsurance contracts held | ||
Motor insurance – excess of loss reinsurance | Reinsurance contracts held | Premium Allocation Approach (“PAA”) |
31 December 2024 | 31 December 2023 | |||||||
1 year | 3 years | 5 years | 10 years | 1 year | 3 years | 5 years | 10 years | |
Motor insurance | 4.70% | 4.39% | 4.28% | 4.31% | 5.05% | 3.98% | 3.67% | 3.67% |
| As at December | ||||||
2024 | 2023 | |||||
Notes | £'k | £'k | ||||
| Insurance contract liabilities | ||||||
| Insurance contract liabilities | ||||||
Motor Vehicle insurance | 334,767 | 321,720 | ||||
Motorcycle insurance | 34,321 | 32,370 | ||||
Taxi insurance | 37, | 30 8 | 29,482 | |||
| Asset for insurance acquisition cash flows | ||||||
Motor Vehicle insurance | 3.3 | (6,488) | (6,933) | |||
Motorcycle insurance | 3.3 | (880) | (867) | |||
Taxi insurance | 3.3 | (1,104) | (933) | |||
Total insurance contract liabilities | 374,839 | 397,924 | ||||
| Reinsurance contracts assets | ||||||
Motor Vehicle insurance | 143,364 | 133,974 | ||||
Motorcycle insurance | 13,502 | 15,018 | ||||
Taxi insurance | 9,860 | 11,76 | 6 | |||
Total reinsurance contract assets | 166,726 | 160,758 | ||||
2024 | 2023 | ||||||||
| Liabilities for | Liabilities for | ||||||||
| Remaining | Remaining | ||||||||
| Coverage | Liabilities for Incurred Claims | Coverage | Liabilities for Incurred Claims | ||||||
| ("LRC") | ("LIC") | Total | ("LRC") | ("LIC") | Total | ||||
| Estimates of | Risk | Estimates of | Risk | ||||||
| present value | adjustment for | present value | adjustment for | ||||||
| of future cash | non-financial | of future cash | non-financial | ||||||
| In £’k | flows | risk | flows | risk | |||||
Opening insurance contract liabilities | 63,008 | 258,358 | 53,473 | 374,839 | 47,8 36 | 221,651 | 44,854 | 314,341 | |
Insurance revenue | (248,131) | – | – | (248,131) | (188,246) | – | – | (188,246) | |
Insurance service expenses | 18,166 | 132 ,011 | 4,484 | 154,661 | 14,057 | 116,821 | 8,619 | 139,497 | |
Incurred claims and other directly attributable expenses | – | 127,787 | 14,988 | 142,775 | – | 110,0 57 | 13,605 | 123,662 | |
Changes that relate to past service – changes in the FCF relating to the LIC | – | 4,224 | (10,504) | (6,280) | – | 6,764 | (4,986) | 1,778 | |
Amortisation of insurance acquisition cash flows | 18,166 | – | – | 18,166 | 14,057 | – | – | 14,057 | |
Insurance service result | (229,965) | 13 2 ,011 | 4,484 | (93,470) | (174,189) | 116,821 | 8,619 | (48,749) | |
Insurance finance expense recognised in Profit or Loss Account | – | 8,392 | – | 8,392 | – | 10,170 | – | 10,170 | |
Insurance finance (income)/expense recognised in Other Comprehensive Income | – | (6,852) | – | (6,852) | – | 12,436 | – | 12,436 | |
Total changes in Comprehensive Income | (229,965) | 133,551 | 4,484 | (91,930) | (174,189) | 139,427 | 8,619 | (26,143) | |
| Cash flows | |||||||||
Premiums received | 254,389 | – | – | 254,389 | 20 6,189 | – | – | 20 6,189 | |
Claims and other insurance services expenses paid | – | (121,469) | – | (121,469) | – | (102,720) | – | (102,720) | |
Insurance acquisition cash flows | (17,9 0 5) | – | – | (17,90 | 5) | (16,828) | – | – | (16,828) |
Total cash flows | 236,484 | (121,469) | – | 115,015 | 189,361 | (102,720) | – | 86,641 | |
Closing insurance contract liabilities | 69,527 | 270,440 | 57,957 | 397,924 | 63,008 | 258,358 | 53,473 | 374,839 | |
2024 | 2023 | |||||||||
| Assets for | Assets for | |||||||||
| remaining | remaining | |||||||||
coverage | Assets for incurred claims | TOTAL | coverage | Assets for incurred claims | TOTAL | |||||
| Estimates of | Risk | Estimates of | Risk | |||||||
| present value | adjustment for | present value | adjustment for | |||||||
| of future cash | non-financial | of future cash | non-financial | |||||||
| In £’k | flows | risk | flows | risk | ||||||
Opening reinsurance contract assets | 2,075 | 123,433 | 41,218 | 166,726 | 5,675 | 97,9 96 | 33,283 | 136,954 | ||
Net (expense)/income from reinsurance contracts held | (33,617) | 10,591 | 2,435 | (20,591) | (28,506) | 23,597 | 7,935 | 3,026 | ||
Reinsurance expense | (33,617) | – | – | (33,617) | (28,506) | – | – | (28,506) | ||
Incurred claims recovery | – | 10,233 | 9,205 | 19,438 | – | 16,738 | 9,103 | 25,841 | ||
Changes that relate to past service | – | 358 | (6,770) | (6,412) | – | 6,859 | (1,168) | 5,691 | ||
Reinsurance finance income recognised in Profit or Loss Account | – | 3,714 | – | 3,714 | – | 3,588 | – | 3,588 | ||
Reinsurance finance (expense)/income recognised in Other Comprehensive Income | – | (5,880) | – | (5,880) | – | 5,432 | – | 5,432 | ||
Total changes in Comprehensive Income | (33,617) | 8,425 | 2,435 | (22,757) | (28,506) | 32,617 | 7,935 | 12,046 | ||
| Cash flows | ||||||||||
Premiums paid | 34,992 | – | – | 34,992 | 24,906 | – | – | 24,906 | ||
Recoveries received | – | (18,203) | – | (18,203) | – | (7,180) | – | (7,18 | 0) | |
Total cash flows | 34,992 | (18,203) | – | 16,789 | 24,906 | (7,18 | – | 0) | 17,726 | |
Closing reinsurance contract assets | 3,450 | 113 ,6 55 | 43,653 | 160,758 | 2,075 | 41,218 | 123,433 | 166,726 | ||
| £’k | ||
Balance as at 1 January 2023 | 5,962 | |
Amounts incurred during the year | 16,828 | |
Amounts derecognised and included in measurement of insurance contracts | (14,057) | |
Balance as at 31 December 2023 | 8,733 | |
Amounts incurred during the period | 17,90 | 5 |
Amounts derecognised and included in measurement of insurance contracts | (18,166) | |
Balance as at 31 December 2024 | 8,472 |
| £’k | |
| 31 December 2024 | |
Less than one year | 8,410 |
More than one year | 62 |
| 8,472 | |
| 31 December 2023 | |
Less than one year | 8,032 |
More than one year | 701 |
| 8,733 |
Accident year 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Total | ||||
£’k | £’k | £’k | £’k | £’k | £’k | £’k | £’k | £’k | £’k | £’k | ||||
| Estimates of undiscounted gross cumulative claims | ||||||||||||||
At the end of the accident year | 103,599 | 111,518 | 165,707 | 120,077 | 126,981 | 101,965 | 89,233 | 136,811 | 133,334 | 146,677 | ||||
– One year later | 90,133 | 100,935 | 131,803 | 108,089 | 122,663 | 97,95 | 3 | 93,309 | 131,433 | 134,785 | ||||
– Two years later | 82,537 | 94,294 | 123,651 | 107,9 | 8 8 | 127,225 | 93,390 | 90,941 | 121,909 | |||||
– Three years later | 79,845 | 91,336 | 122,674 | 113,257 | 131,254 | 88,192 | 95,294 | |||||||
– Four years later | 77,0 95 | 90,789 | 124,128 | 118,6 0 0 | 135,173 | 89,574 | ||||||||
– Five years later | 77,038 | 92,629 | 137,472 | 125,038 | 138,777 | |||||||||
– Six years later | 77,4 69 | 101,655 | 137,6 6 0 | 132,657 | ||||||||||
– Seven years later | 77,729 | 101,124 | 135,674 | |||||||||||
– Eight years later | 77,0 40 | 102,797 | ||||||||||||
– Nine years later | 76,922 | |||||||||||||
Current estimate of cumulative claims | 76,922 | 102,797 | 135,674 | 132,657 | 138,777 | 89,574 | 95,294 | 121,909 | 134,785 | 146,677 | ||||
Cumulative gross claims paid | (76,061) | (93,893) | (90,207) | (113,70 | 3) | (110,701) | (73,102) | (65,507) | (76,827) | (68,036) | (47,731) | |||
Undiscounted gross liabilities – accident years from 2015 to 2024 | 861 | 8,904 | 45,467 | 18,954 | 28,076 | 16,472 | 29,787 | 45,082 | 66,749 | 98,946 | 359,298 | |||
Undiscounted gross liabilities – accident years from 2014 and before | 32,055 | |||||||||||||
Effect of discounting | (62,956) | |||||||||||||
Total gross liabilities for incurred claims (“LIC”) | 328,397 | |||||||||||||
Liabilities for remaining coverage (“LRC”) | 69,527 | |||||||||||||
Total gross liabilities included in the Statement of Financial Position | 397,924 | |||||||||||||
LIC | LRC | Total | |
Motor Vehicle | 269,652 | 58,628 | 328,280 |
Motorcycle | 30,288 | 3,152 | 33,440 |
Taxi | 28,457 | 7,747 | 36,204 |
Total | 328,397 | 69,527 | 397,92 4 |
Accident year 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Total | ||||
£’k | £’k | £’k | £’k | £’k | £’k | £’k | £’k | £’k | £’k | £’k | ||||
| Estimates of undiscounted net cumulative claims | ||||||||||||||
| At the end of the accident year | 97,2 8 8 | 104,808 | 106,478 | 111,433 | 115,011 | 85,723 | 81,161 | 106,049 | 102,185 | 122,858 | ||||
| – One year later | 85,814 | 93,664 | 96,446 | 99,649 | 111,55 | 0 | 81,882 | 82,487 | 102,066 | 99,913 | ||||
| – Two years later | 81,164 | 87,824 | 91,806 | 98,641 | 111,347 | 80,990 | 80,146 | 100,202 | ||||||
| – Three years later | 77,8 69 | 85,243 | 91,179 | 99,071 | 111,3 42 | 78,353 | 80,579 | |||||||
| – Four years later | 76,409 | 84,995 | 88,545 | 100,893 | 112,156 | 78,193 | ||||||||
| – Five years later | 76,254 | 84,891 | 92,002 | 103,254 | 114,153 | |||||||||
| – Six years later | 76,011 | 86,784 | 92,375 | 103,873 | ||||||||||
– Seven years later | 76,581 | 86,536 | 93,897 | |||||||||||
– Eight years later | 76,425 | 85,464 | ||||||||||||
– Nine years later | 76,445 | |||||||||||||
Current estimate of cumulative claims | 76,445 | 85,464 | 93,897 | 103,873 | 114 ,15 3 | 78,193 | 80,579 | 100,202 | 99,913 | 122,858 | ||||
Cumulative net claims paid | (75,657) | (84,089) | (85,462) | (98,539) | (104,853) | (70,739) | (65,507) | (73,666) | (65,465) | (47,731) | ||||
Undiscounted net liabilities – accident years from 2015 to 2024 | 788 | 1,375 | 8,435 | 5,334 | 9,300 | 7, | 45 4 | 15,072 | 26,536 | 34,448 | 75,127 | 183,869 | ||
Undiscounted net liabilities – accident years from 2014 and before | 8,703 | |||||||||||||
Effect of discounting | (21,483) | |||||||||||||
Total net liabilities for incurred claims (“LIC”) | 171,089 | |||||||||||||
Liabilities for remaining coverage (“LRC”) | 66,077 | |||||||||||||
Total net liabilities included in the Statement of Financial Position | 237,166 | |||||||||||||
LIC | LRC | Total | ||
Motor Vehicle | 138,763 | 55,547 | 194,310 | |
Motorcycle | 15,410 | 3,010 | 18,420 | |
Taxi | 16,916 | 7,52 | 0 | 24,436 |
Total | 171,0 89 | 66,077 | 237,16 6 |
2024 | 2023 | |||||||
| Motor | Motor | |||||||
Vehicles | Motorcycle | Taxi | Total | Vehicles | Motorcycle | Taxi | Total | |
£’k | £’k | £’k | £’k | £’k | £’k | £’k | £’k | |
| Insurance revenue | ||||||||
Insurance revenue from contracts measured under the PAA | 222,635 | 10,199 | 15,297 | 248,131 | 158,054 | 15,363 | 14,829 | 188,246 |
Total insurance revenue | 222,635 | 10,199 | 15,297 | 248,131 | 158,054 | 15,363 | 14,829 | 188,246 |
| Insurance service expense | ||||||||
Incurred claims and other directly attributable expenses | (117,752) | (6,873) | (18,150) | (142,775) | (91,688) | (16,087) | (15,887) | (123,662) |
Changes that relate to past service – changes in the FCF relating to the LIC | 1,769 | 188 | 4,323 | 6,280 | (861) | 1,796 | (2,713) | (1,778) |
Amortisation of insurance acquisition cash flows | (14,234) | (1,993) | (1,939) | (18,166) | (10,206) | (1,953) | (1,898) | (14,057) |
Total insurance service expense | (130,217) | (8,678) | (15,766) | (154,661) | (102,755) | (16,244) | (20,498) | (139,497) |
| Net (expense)/income from reinsurance contracts held | ||||||||
Reinsurance expenses – contracts measured under the PAA | (3 0 ,119) | (1,405) | (2,093) | (33,617) | (23,800) | (2,444) | (2,262) | (28,506) |
Incurred claims recovery | 13,223 | 944 | 5,271 | 19,438 | 17,3 67 | 5,947 | 2,527 | 25,841 |
Changes that relate to past service – changes in the FCF relating to incurred claims recovery | (3,803) | 262 | (2 ,871) | (6,412) | 4,758 | (1,184) | 2,117 | 5,691 |
Total net (expense)/income from reinsurance contracts held | (20,699) | (199) | 307 | (20,591) | (1,675) | 2,319 | 2,382 | 3,026 |
Total insurance service result | 71,719 | 1,322 | (162) | 72,879 | 53,624 | 1,438 | (3,287) | 51,775 |
| 3. INSURANCE LIABILITIES AND REINSURANCE ASSETS CONTINUED | ||||||||
| Neither past | Carrying value | ||||
| due nor | Past due | Past due more | Assets that have | in the balance | |
| impaired | 1-90 days | than 90 days | been impaired | sheet | |
At 31 December 2024 | £’k | £’k | £’k | £’k | £’k |
Reinsurance contracts assets (1) | 202,231 | – | – | – | 202,231 |
Insurance receivables (2) | 41,755 | 22 | – | – | 41,777 |
Total | 243,986 | 22 | – | – | 244,008 |
| Neither past | Carrying value | ||||
| due nor | Past due | Past due more | Assets that have | in the balance | |
| impaired | 1-90 days | than 90 days | been impaired | sheet | |
At 31 December 2023 | £’k | £’k | £’k | £’k | £’k |
Reinsurance contracts assets (1) | 197,591 | – | – | – | 197,591 |
Insurance receivables (2) | 54,650 | 62 | – | – | 54,712 |
Total | 252,241 | 62 | – | – | 252,303 |
AAA | AA+ to AA- | A+ to A- | BBB+ to BBB- | BB+ and below | Not rated | Total | |
At 31 December 2024 | £’k | £’k | £’k | £’k | £’k | £’k | £’k |
Reinsurance contracts assets (1) | – | 102,138 | 100,093 | – | – | – | 202,231 |
Insurance receivables (2) | – | – | – | – | – | 41,777 | 41,777 |
Total | – | 102,138 | 100,093 | – | – | 41,777 | 244,008 |
AAA | AA+ to AA- | A+ to A- | BBB+ to BBB- | BB+ and below | Not rated | Total | |
At 31 December 2023 | £’k | £’k | £’k | £’k | £’k | £’k | £’k |
Reinsurance contracts assets (1) | – | 128,942 | 68,649 | – | – | – | 197,591 |
Insurance receivables (2) | – | – | – | – | – | 54,712 | 54,712 |
Total | – | 128,942 | 68,649 | – | – | 54,712 | 252,303 |
2024 | 2023 | |||||||
| Insurance | Non-insurance | Insurance | Non-insurance | |||||
| related | related | Total | related | related | Total | |||
Notes | £’k | £’k | £’k | £’k | £’k | £’k | ||
| Investment income | ||||||||
| Interest income on financial assets | ||||||||
using effective interest rate method | 4.5 | 7,5 01 | 425 | 7,926 | 3,506 | 269 | 3,775 | |
Amounts recognised in OCI | 4.6 | 3,774 | – | 3,774 | 9,284 | – | 9,284 | |
Total investment income | 11, 275 | 425 | 11,70 | 0 | 12,790 | 269 | 13,059 | |
Insurance finance expenses from insurance contracts issued | ||||||||
Interest accreted | (8,392) | – | (8,392) | (10,170) | – | (10,170) | ||
Effect of changes in interest rates and other financial assumptions | 6,852 | – | 6,852 | (12,436) | – | (12,436) | ||
(1,540) | – | (1,540) | (22,606) | – | (22,606) | |||
Reinsurance finance income from reinsurance contracts held | ||||||||
Interest accreted | 3,714 | – | 3,714 | 3,588 | – | 3,588 | ||
Effect of changes in interest rates and other financial assumptions | (5,880) | – | (5,880) | 5,432 | – | 5,432 | ||
(2 ,166) | – | (2,166) | 9,020 | – | 9,020 | |||
Net insurance finance expense | (3,706) | – | (3,706) | (13,586) | – | (13,586) | ||
Net financial results | 7,569 | 425 | 7,9 94 | (796) | 269 | (527) | ||
| Represented by: | ||||||||
Amounts recognised in Profit or Loss | 2,823 | 425 | 3,248 | (3,076) | 269 | (2,807) | ||
Amounts recognised in OCI | 4,746 | – | 4,746 | 2,280 | – | 2,280 | ||
Total | 7,569 | 425 | 7,9 94 | (796) | 269 | (527) | ||
2024 | 2023 | ||
Notes | £’k | £’k | |
Cash and cash equivalents | 4.1 | 31,314 | 35,079 |
Debt securities held at fair value through other comprehensive income | 4.2 | 311,184 | 264,679 |
Receivables | 4.3 | 32 | 87 |
Total | 342,530 | 299,845 |
2024 | 2023 | |
£’k | £’k | |
Cash at bank and on hand | 18,174 | 12,890 |
Money market funds | 13,140 | 22,189 |
Total | 31,314 | 35,079 |
2024 | 2023 | ||||
£’k | % holdings | £’k | % holdings | ||
Government bonds | 112 ,793 | 36.2% | 107,0 4 0 | 40.4% | |
Government-backed securities | 103,267 | 33.2% | 81,942 | 31.0% | |
Corporate bonds | 95,124 | 30.6% | 75,697 | 28.6% | |
Total | 311,18 | 4 | 100.0% | 264,679 | 100.0% |
| Government- | ||||||
| Government | backed | Corporate | ||||
| bonds | securities | bonds | Total | |||
At 31 December 2024 | £’k | £’k | £’k | £’k | % holdings | |
United Kingdom | 112 ,79 3 | 3,038 | 31,187 | 147,018 | 47.2% | |
Europe | – | 59,277 | 37,0 02 | 96,279 | 30.9% | |
Northern America | – | 25,761 | 19,863 | 45,624 | 14.7% | |
Oceania | – | – | 4,973 | 4,973 | 1.6% | |
Asia | – | 15,191 | 2,099 | 17,2 90 | 5.6% | |
Total | 112 ,793 | 103,267 | 95,124 | 311,18 | 4 | 100.0% |
| Government- | |||||
| Government | backed | Corporate | |||
| bonds | securities | bonds | Total | ||
At 31 December 2023 | £’k | £’k | £’k | £’k | % holdings |
United Kingdom | 107,0 40 | – | 32,364 | 139,404 | 52.7% |
Europe | – | 50,982 | 28,736 | 79,718 | 30.1% |
Northern America | – | 28,284 | 12,643 | 40,927 | 15.5% |
Oceania | – | – | 1,954 | 1,954 | 0.7% |
Asia | – | 2,676 | – | 2,676 | 1.0% |
Total | 107,0 4 0 | 81,942 | 75,697 | 264,679 | 100.0% |
Agency | Supranational | Total | |
At 31 December 2024 | £’k | £’k | £’k |
Government-backed securities | 43,921 | 59,346 | 103,267 |
% of holdings | 42.5% | 57. 5% | 100.0% |
Financial | Industrial | Utilities | Total | |
At 31 December 2024 | £’k | £’k | £’k | £’k |
Corporate bonds | 51,698 | 38,873 | 4,553 | 95,124 |
% of holdings | 54.3% | 40.9% | 4.8% | 100.0% |
Agency | Supranational | Total | |
At 31 December 2023 | £’k | £’k | £’k |
Government-backed securities | 40,310 | 41,632 | 81,942 |
% of holdings | 49.2% | 50.8% | 100.0% |
Financial | Industrial | Utilities | Total | |
At 31 December 2023 | £’k | £’k | £’k | £’k |
Corporate bonds | 40,973 | 31,117 | 3,607 | 75,697 |
% of holdings | 54.1% | 41.1% | 4.8% | 100.0% |
Decrease in profit after tax | Decrease in total equity | |||
2024 | 2023 | 2024 | 2023 | |
At 31 December | £’k | £’k | £’k | £’k |
| Interest rate | ||||
Impact of a 100-basis point increase in interest rates on debt securities at FVOCI | – | – | (3,250) | (2,758) |
Impact of a 200-basis point increase in interest rates on debt securities at FVOCI | – | – | (6,499) | (5,516) |
Level 1 | Level 2 | Level 3 | Total | |||
At 31 December 2024 | £’k | £’k | £’k | £’k | ||
| Assets held at fair value | ||||||
Debt securities held at FVOCI | 311,184 | – | – | 311,18 | 4 | |
Total | 311,18 | 4 | – | – | 311,184 | |
| Level 1 Level 2 Level 3 Total |
At 31 December 2023 | £’k | £’k | £’k | £’k |
| Assets held at fair value | ||||
Debt securities held at FVOCI | 264,679 | – | – | 264,679 |
Total | 264,679 | – | – | 264,679 |
2024 | 2023 | ||
Notes | £’k | £’k | |
Other debtors | 32 | 87 | |
Total | 32 | 87 |
AAA | AA+ to AA- | A+ to A- | BBB+ to BBB- | BB+ and below | Not rated | Total | ||
At 31 December 2024 | £’k | £’k | £’k | £’k | £’k | £’k | £’k | |
UK government bonds | – | 112 ,793 | – | – | – | – | 112 ,793 | |
Government-backed securities | 98,963 | 4,304 | – | – | – | – | 103,267 | |
Corporate bonds | 1,127 | 20,050 | 57,270 | 16,677 | – | – | 95,124 | |
Receivables | – | – | – | – | – | 32 | 32 | |
Cash and cash equivalents | 13,140 | 51 | 18,123 | – | – | – | 31,314 | |
Total | 113 | ,23 0 | 137,198 | 75,393 | 16,677 | – | 32 | 342,530 |
AAA | AA+ to AA- | A+ to A- | BBB+ to BBB- | BB+ and below | Not rated | Total | |
At 31 December 2023 | £’k | £’k | £’k | £’k | £’k | £’k | £’k |
UK government bonds | – | 107,0 40 | – | – | – | – | 107,0 40 |
Government-backed securities | 81,942 | – | – | – | – | – | 81,942 |
Corporate bonds | – | 4,153 | 51,020 | 20,524 | – | – | 75,697 |
Receivables | – | – | – | – | – | 87 | 87 |
Cash and cash equivalents | 22,189 | 51 | 12,839 | – | – | – | 35,079 |
Total | 104,131 | 111,244 | 63,859 | 20,524 | – | 87 | 299,845 |
| Gross carrying | Allowance | ||
| amount | for ECL | Net amount | |
At 31 December 2024 | £’k | £’k | £’k |
Government bonds | 112,793 | (3) | 112 ,79 0 |
Government-backed securities | 103,267 | (4) | 103,263 |
Corporate bonds | 95,124 | (35) | 95,089 |
Receivables | 32 | – | 32 |
Cash and cash equivalents | 31,314 | – | 31,314 |
Total | 342,530 | (42) | 342,488 |
| 4. FINANCIAL ASSETS CONTINUED | |||
2024 | 2023 | |
£’k | £’k | |
| Interest income on financial assets using effective interest rate method | ||
Interest income from debt securities | 6,458 | 3,131 |
Interest income from cash and cash equivalents | 1,468 | 644 |
Total | 7,926 | 3,775 |
2024 | 2023 | |
£’k | £’k | |
| Other comprehensive income | ||
Unrealised fair value gains on debt securities | 3,769 | 9,278 |
Expected credit loss | 5 | 6 |
Unrealised fair value gains on debt securities through Other Comprehensive Income | 3,774 | 9,284 |
Net gains from fair value adjustments on financial assets | 3,774 | 9,284 |
2024 | 2023 | |
£’k | £’k | |
Trade and other creditors | 951 | 2,149 |
Other taxes | 6,044 | 7,5 51 |
Total | 6,995 | 9,700 |
Up to 1 year | 1 – 2 years | 2 – 3 years | 3 – 4 years | 4 – 5 years | Over 5 years | Total | ||
At 31 December 2024 | £’k | £’k | £’k | £’k | £’k | £’k | £’k | |
Cash and cash equivalents (1) | 31,314 | – | – | – | – | – | 31,314 | |
UK government bonds | 11,810 | 32,790 | 19,855 | 30,628 | 17,710 | – | 112 ,79 3 | |
Government-backed securities | 39,740 | 38,861 | 7,92 | 9 | 6,034 | 10,703 | – | 103,267 |
Corporate bonds | 37,5 4 6 | 20,366 | 11,347 | 19,091 | 6,230 | 544 | 95,124 | |
Receivables | 32 | – | – | – | – | – | 32 | |
Reinsurance contract assets | 56,652 | 31,084 | 18,558 | 19,662 | 15,631 | 60,644 | 202,231 | |
Total | 177,0 94 | 123,101 | 57,689 | 75,415 | 50,274 | 61,188 | 544,761 |
Up to 1 year | 1 – 2 years | 2 – 3 years | 3 – 4 years | 4 – 5 years | Over 5 years | Total | |
At 31 December 2023 | £’k | £’k | £’k | £’k | £’k | £’k | £’k |
Cash and cash equivalents (1) | 35,079 | – | – | – | – | – | 35,079 |
UK government bonds | 22,008 | 8,513 | 32,136 | 13,374 | 31,009 | – | 107,0 4 0 |
Government-backed securities | 57,722 | 13,914 | 3,327 | 5,601 | 1,378 | – | 81,942 |
Corporate bonds | 8,987 | 37,000 | 12,953 | 10,216 | 6,541 | – | 75,697 |
Receivables | 87 | – | – | – | – | – | 87 |
Reinsurance contract assets | 68,215 | 30,182 | 23,361 | 14,267 | 12,142 | 49,425 | 197,592 |
Total | 192,098 | 89,609 | 71,777 | 43,458 | 51,070 | 49,425 | 497,437 |
Up to 1 year | 1 – 2 years | 2 – 3 years | 3 – 4 years | 4 – 5 years | Over 5 years | Total | |
At 31 December 2024 | £’k | £’k | £’k | £’k | £’k | £’k | £’k |
Payables | 6,995 | – | – | – | – | – | 6,995 |
Insurance contract liabilities (2) | 88,992 | 74,407 | 42,761 | 34,427 | 25,261 | 77,787 | 343,635 |
Total | 95,987 | 74,407 | 42,761 | 34,427 | 25,261 | 77,787 | 350,630 |
Up to 1 year | 1 – 2 years | 2 – 3 years | 3 – 4 years | 4 – 5 years | Over 5 years | Total | |
At 31 December 2023 | £’k | £’k | £’k | £’k | £’k | £’k | £’k |
Payables | 9,700 | – | – | – | – | – | 9,700 |
Insurance contract liabilities (2) | 83,152 | 65,618 | 45,253 | 26,746 | 19,598 | 60,226 | 300,593 |
Total | 92,852 | 65,618 | 45,253 | 26,746 | 19,598 | 60,226 | 310,293 |
2024 | 2023 | |
£’k | £’k | |
Administration fees | 182 | 495 |
Brokerage and other fee income | 558 | 737 |
Total | 740 | 1,232 |
| Brokerage and other fee income relates to auxiliary products and services, including brokerage and administration fees, all relating to the Motor |
2024 | 2023 | ||
Notes | £’k | £’k | |
Employee expenses | 8.1 | 15,426 | 13,869 |
Property expenses | 500 | 689 | |
IT expense, including IT depreciation | 6,756 | 5,961 | |
Other depreciation | 113 | 59 | |
Industry levies | 5,994 | 5,936 | |
Policy servicing costs | 3,153 | 2,491 | |
Other operating expenses | 3,399 | 3,328 | |
Movement in expected credit loss on debt securities | 5 | 6 | |
Impairment loss on owner occupied properties | – | 333 | |
Before adjustment for directly attributable claims expenses | 35,346 | 32,672 | |
| Adjusted for: | |||
Reclassification of directly attributable claims expenses | (7,041) | (6,085) | |
Total operating expenses | 28,305 | 26,587 |
2024 | 2023 | |
£’k | £’k | |
Wages and salaries | 11,332 | 10,079 |
Social security expenses | 1,464 | 1,276 |
Contributions to defined contribution plans | 598 | 557 |
Equity-settled share-based payment | 1,607 | 1,606 |
Other employee expenses | 425 | 351 |
Before adjustment for directly attributable claims expenses | 15,426 | 13,869 |
| Adjusted for: | ||
Reclassification of directly attributable claims expenses | (4,799) | (4,146) |
Employee expenses | 10,627 | 9,723 |
2024 | 2023 | |
Operations | 134 | 129 |
Support | 31 | 28 |
Total | 165 | 157 |
2024 | 2023 | |
£’k | £’k | |
Audit of these financial statements | 205 | 195 |
Audit of financial statements of subsidiaries of the Group | 253 | 251 |
Audit fees in relation to IFRS 17 transition | – | 190 |
Total audit fees | 458 | 636 |
Fees for non-audit services – Audit-related assurance services | 89 | 105 |
Fees for non-audit services – Other non-audit services | – | – |
Total non-audit fees | 89 | 105 |
Total auditor remuneration | 547 | 741 |
2024 | 2023 | |
£’k | £’k | |
Owner-occupied property | 3,600 | 3,600 |
Office equipment | 539 | 652 |
IT equipment | 65 | 136 |
Total | 4,204 | 4,388 |
| Owner- | Office | |||
| occupied | equipment | IT equipment | Total | |
£’k | £’k | £’k | £’k | |
| Cost/Valuation | ||||
At 1 January 2024 | 4,358 | 720 | 487 | 5,565 |
Additions/Improvements | – | – | – | – |
Disposals | – | – | – | – |
Revaluation | – | – | – | – |
At 31 December 2024 | 4,358 | 720 | 487 | 5,565 |
| Accumulated depreciation and impairment | ||||
At 1 January 2024 | 758 | 68 | 351 | 1,177 |
Depreciation charge for the year | – | 113 | 71 | 184 |
Disposals | – | – | – | – |
Impairment losses on revaluation | – | – | – | – |
At 31 December 2024 | 758 | 181 | 422 | 1,361 |
| Carrying amount | ||||
At 31 December 2024 | 3,600 | 539 | 65 | 4,204 |
| Owner- | Office | |||
| occupied | equipment | IT equipment | Total | |
£’k | £’k | £’k | £’k | |
| Cost/Valuation | ||||
At 1 January 2023 | 4,250 | 41 | 409 | 4,700 |
Additions/Improvements | 908 | 679 | 78 | 1,665 |
Disposals | – | – | – | – |
Revaluation | (800) | – | – | (800) |
At 31 December 2023 | 4,358 | 720 | 487 | 5,565 |
| Accumulated depreciation and impairment | ||||
At 1 January 2023 | 425 | 9 | 270 | 704 |
Depreciation charge for the year | – | 59 | 81 | 140 |
Disposals | – | – | – | – |
Impairment losses on revaluation | 333 | – | – | 333 |
At 31 December 2023 | 758 | 68 | 351 | 1,177 |
| Carrying amount | ||||
At 31 December 2023 | 3,600 | 652 | 136 | 4,388 |
2024 | 2023 | |
£’k | £’k | |
At 1 January | 3,600 | 3,825 |
Additions/Improvements | – | 908 |
Revaluation losses | – | (800) |
Impairment losses | – | (333) |
At 31 December | 3,600 | 3,600 |
Decrease in profit after tax | Decrease In total equity | |||||
2024 | 2023 | 2024 | 2023 | |||
£'k | £'k | £'k | £'k | |||
| Owner-occupied property | ||||||
Impact of a 15% decrease in property markets | (405) | (309) | (405) | (309) |
2024 | 2023 | |
£’k | £’k | |
| Current taxation | ||
Charge for the year | 12 ,157 | 4,444 |
Charge relating to prior periods | 570 | – |
12,727 | 4,444 | |
| Deferred taxation (Note 11) | ||
Origination and reversal of temporary differences | (126) | 1,104 |
(126) | 1,104 | |
Current taxation | 12,727 | 4,444 |
Deferred taxation (Note 11) | (126) | 1,104 |
Income tax expense | 12,601 | 5,548 |
2024 | 2023 | |
£’k | £’k | |
Current taxation | – | 31 |
Deferred taxation | 549 | 599 |
549 | 630 |
2024 | 2023 | |
£’k | £’k | |
Profit before tax | 48,562 | 23,613 |
Expected income tax expense | 12,141 | 5,548 |
| Effect of: | ||
Expenses not deductible for tax purposes | (86) | 12 |
Adjustment of deferred tax to average rate of 25% | – | (1) |
Adjustment in respect of prior periods | 570 | – |
Other income tax adjustments | (24) | (11) |
Income tax expense for the year | 12,601 | 5,548 |
Effective income tax rate | 25.9% | 23.5% |
| Fair value | ||||||
| Provisions and | Depreciation in | movements in | Movement | |||
| other temporary | excess of capital | Share-based | debt securities | in insurance | ||
| differences | allowances | payments | at FVOCI | finance reserve | Total | |
£’k | £’k | £’k | £’k | £’k | £’k | |
At 1 January 2023 | – | (20) | 253 | 4,151 | (1,993) | 2,391 |
(Debit)/Credit to the Profit or Loss | – | (160) | 215 | (6) | (1,153) | (1,104) |
(Debit)/Credit to Other Comprehensive Income | – | – | – | (2,149) | 1,550 | (599) |
At 31 December 2023 | – | (180) | 468 | 1,996 | (1,596) | 688 |
(Debit)/Credit to the Profit or Loss | – | 43 | 88 | (5) | – | 126 |
(Debit)/Credit to Other Comprehensive Income | – | – | – | (944) | 395 | (549) |
At 31 December 2024 | – | (137) | 556 | 1,047 | (1,201) | 265 |
2024 | 2023 | |
£’k | £’k | |
| Per Statement of Financial Position: | ||
Deferred tax assets | 1,603 | 2,464 |
Deferred tax liabilities | (1,338) | (1,776) |
265 | 688 |
2024 | 2023 | |||
| pence per | pence per | |||
share | £’k | share | £’k | |
| Amounts recognised as distributions to equity holders in the period | ||||
Interim dividend for the current year | 1.7 | 4,227 | 0.9 | 2,238 |
Final dividend for the prior year | 8.1 | 2 0,122 | 1.7 | 4,228 |
9.8 | 24,349 | 2.6 | 6,466 | |
| Proposed dividends | ||||
Final dividend (1) | 11.3 | 8.1 | 20,250 |
2024 | 2023 | |
£’k | £’k | |
Prepayments and accrued income | 778 | 774 |
Total | 778 | 774 |
2024 | 2023 | ||
£’k | £’k | ||
| Authorised share capital | |||
250,000,000 | Ordinary Shares of £0.001 each | 250 | 250 |
| Issued Ordinary Share capital (fully paid up): | |||
250,000,000 | Ordinary Shares of £0.001 each | 250 | 250 |
| Shares bought/(sold) on open | |||
| market | |||
Number of shares | £ | ||
As at 31 December 2022 | 1,431,576 | 2,809,506 | |
Acquisition of shares by the EBT | 435,758 | 631,940 | |
Disposal of shares by the EBT | – | – | |
Employee share scheme issue | (278,084) | (320,912) | |
As at 31 December 2023 | 1,589,250 | 3,120,534 | |
Acquisition of shares by the EBT | 986,377 | 1,483,654 | |
Disposal of shares by the EBT | – | – | |
Employee share scheme issue | (612,919) | (1,491,750) | |
As at 31 December 2024 | 1,962,708 | 3 ,112 | ,4 3 8 |
In thousands | £’k | ||
31 December 2023 | 3,121 | ||
31 December 2024 | 3,112 |
| Weighted | ||
| Number of | Average | |
| shares | Exercise Price | |
Outstanding at 1 January 2023 | 982,258 | NIL |
Granted | 1,244,964 | NIL |
Forfeited | – | NIL |
Vested | – | NIL |
Outstanding at 31 December 2023 | 2,227,222 | NIL |
Granted | 935,780 | NIL |
Forfeited | (40,863) | NIL |
Vested | (441,684) | NIL |
Outstanding at 31 December 2024 | 2,680,455 | NIL |
2024 | SAYE | |
Share price at grant date | 172 .2 pe nc e | |
Expected term | 3 years | |
Expected volatility (1) | 30.2% | |
Continuously compounded risk-free rate | 1.5% | |
Continuously compounded dividend yield | 6.0% | |
Strike price at grant date | 141.8 pence |
| Weighted | ||
| Number of | Average | |
| shares | Exercise Price | |
Outstanding at 1 January 2023 | 350,231 | 2.00 |
Granted | 768,616 | 0.85 |
Forfeited | (260,442) | NIL |
Vested | – | NIL |
Outstanding at 31 December 2023 | 858,405 | 1.33 |
Granted | 102,880 | 1.42 |
Forfeited | (49,0 01) | NIL |
Vested | – | NIL |
Outstanding at 31 December 2024 | 912,284 | 0.99 |
Name | Principal business | Registered address |
| Entities in which the Group holds | ||
| 100% of the issued share capital | ||
Binomial Group Limited | Intermediate holding company | Sabre House, 150 South Street, Dorking, Surrey, United Kingdom, RH4 2YY |
Sabre Insurance Company Limited | Motor insurance underwriter | Sabre House, 150 South Street, Dorking, Surrey, United Kingdom, RH4 2YY |
| Other controlled entities | ||
Sabre 2017 Share Incentive Plan | Employee Benefit Trust | Aspect House, Spencer Road, Lancing, West Sussex, BN99 6DA |
| The Sabre Insurance Group | ||
Employee Benefit Trust | Employee Benefit Trust | Ocorian, 26 New Street, St Helier, Jersey, JE2 3RA |
2024 | 2023 | |
£’k | £’k | |
Remuneration | 3,428 | 2,660 |
Contributions to defined contribution pension scheme | 10 | 9 |
Shares granted under LTIP | 954 | 912 |
Total | 4,392 | 3,581 |
2024 | 2023 | |||
After tax | Per share | After tax | Per share | |
£'k | pence | £'k | pence | |
Profit for the year attributable to ordinary shareholders | 35,961 | 14.48 | 18,065 | 7. 27 |
| 2024 | |||
| Weighted | |||
After tax | average number | Per share | |
£'k | of shares (000s) | pence | |
Profit for the year attributable to ordinary shareholders | 35,961 | 248,419 | 14.48 |
Net share awards allocable for no further consideration | 1,880 | (0 .11) | |
Total diluted earnings | 250,299 | 14.37 |
| 2023 | |||
| Weighted | |||
After tax | average number | Per share | |
£'k | of shares (000s) | pence | |
Profit for the year attributable to ordinary shareholders | 18,065 | 248,636 | 7. 27 |
Net share awards allocable for no further consideration | 2,201 | (0.07) | |
Total diluted earnings | 250,837 | 7. 20 |