Documents available at https://www.ecclesiastical.com/
Articles of AssociationMatters Reserved to the BoardCommittee Terms of Reference
The Board
The Board’s role is to provide entrepreneurial leadership of the Group within a framework of prudent and effective controls which enables the risks that the Group faces to be assessed and
managed. The Board sets the Group’s high level strategic aims, ensures that the necessary financial and human resources are in place for it to meet its objectives and reviews management
performance. The Board sets the Group’s values and standards and ensures that its obligations to its customers, its shareholders and other stakeholders are understood and met.
Chair, David Henderson
The Chair is responsible for the active leadership of the Board,
ensuring its effectiveness in all aspects of its role. The Chair
is pivotal in creating the conditions for overall Board and
individual director effectiveness, setting clear expectations
concerning the style and tone of Board discussions, ensuring
the Board has effective decision-making processes and
applies sufficient challenge to major proposals.
Senior Independent Director, Chris Moulder
The Senior Independent Director supports and acts as a
sounding board for the Chair and is responsible for overseeing
the governance practices of the Company and leading the
Directors in their appraisal of the Chair. Along with the Chair,
the Senior Independent Director is the primary contact for the
shareholder and they meet regularly with the shareholder to
The Board delegates the execution of the Company’s strategy and day-to-day management of the business to the Chief Executive, assisted by members of the Group Management Board (GMB).
Deputy Group Chief Executive, Jacinta Whyte
The Deputy Group Chief Executive is accountable to the Group
Chief Executive for leading the general insurance businesses.
Group Chief Financial Officer, Denise Cockrem
The Group Chief Financial Officer is accountable to the Group
Chief Executive for the financial management of the Group and
for ensuring that it complies with its statutory and regulatory
reporting requirements.
Group Company Secretary, Rachael Hall
The Company Secretary is responsible for compliance with
board procedures, advising the Board on all governance
matters, supporting the Chair and helping the Board and its
Committees to function efficiently. All directors have access to
The Committee considered detailed reports provided by the Group’s Reserving Actuary on the adequacy of the Group’s general insurance reserves
at both the half year and the full year and discussed and challenged management across a wide range of assumptions and key judgements,
including the application of a change in the Group’s accounting policy for discounting.
This is a major area of audit focus and PwC also provided detailed reporting on these matters to the Committee.
The Committee challenged management on whether the reserving methodologies and level of reserves held had adequately taken into account
changes in the economic environment that had been emerging over the year. The Committee gained confidence that additional focus had been
given within the calibration exercise to the use of explicit modelling of future cashflows by period, taking account of claims inflation projections and
discounting of the reserves in order to provide accurate representation in the best estimate of the latest economic position.
The Committee requested a walkthrough of the key drivers of management’s selected uncertainty margin loading in order to gain comfort that
the unique reserving risks facing the Group had been appropriately allowed for. The Committee was satisfied that management and the Group
Reserving Actuary have carried out a thorough review of the drivers of uncertainty, including inflation on all components, and have arrived at a
prudent recommendation for the level of booked reserves, which provides a high degree of confidence in the resultant level of sufficiency.
Following all of our reviews and discussions, the Committee’s opinion was that the reserving process and outcomes were robust and well managed
and that the overall reserves set were reasonable as disclosed in notes 9 and 28 of the financial statements.
Life insurance reserves
The calculation of the Group’s life insurance
reserves requires management to make
significant judgements about bond yields,
discount rates, credit risk, mortality rates
and current expectations of future expense
levels.
The Committee considered a report from the Chief Actuary of Ecclesiastical Life Limited (ELL) (the Group’s life business) which sets out
recommendations for the basis and methodology to apply for:
• valuation of policy liabilities for inclusion in the report and accounts for ELL at 31 December 2022, and
• the calculation of technical provisions in accordance with Solvency II regulations at 31 December 2022.
The Committee reviewed the work done by the Chief Actuary to assess whether changes to methodology were appropriate, with a particular focus
on fixed expenses and a change in approach to reserve on a per policy basis, mortality assumptions (including any impacts from Covid-19), interest
and inflation rate assumptions.
Following its review, and after consideration of PwC’s report, the Committee was satisfied that the assumptions proposed were appropriate and
overall the judgements made in respect of the reserves were reasonable. The assumptions are disclosed in note 28(b) of the financial statements.
1) Benefits include car allowance and private medical insurance which are valued at their taxable value. Provision of benefits during 2022 was in line with the Directors’ Remuneration Policy. The Deputy Group Chief Executive received £15k in 2021 in
respect of outstanding annual leave.
2) The Group Chief Executive and Group Chief Financial Officer received a cash allowance in lieu of pension, in line with Company policy that a cash allowance of 15% (Group Chief Executive), reducing to 12% from 1 April 2022 or 12% (Group Chief Financial
Officer) of salary (net of national insurance contributions) can be paid to UK-based Executive Directors where pension contributions would be in excess of the HMRC annual and/or lifetime allowance.
3) In line with the deferral policy, annual bonus earned in respect of 2021 which is in excess of 75% of the maximum bonus opportunity is deferred over a period of three years. For the annual bonus earned in respect of 2022, one-third of the total bonus
is deferred over a period of three years. The value of Executive Directors’ 2022 annual bonuses that are deferred is: £130k (Group Chief Executive), £106k (Deputy Group Chief Executive) and £70k (Group Chief Financial Officer).
4) LTIP represents the amount payable in respect of the three-year LTIP performance period 2020-2022 for 2022 and 2019-2021 for 2021, as disclosed in the 2021 Directors’ Remuneration Report. The Group operates a cash LTIP scheme, therefore no
part of the award was attributable to share price appreciation. All Executive Directors hold unvested LTIP awards in accordance with the rules of the LTIP plan.
5) An average 2022 exchange rate of 1.6124 Canadian dollars to 1 GBP has been used in respect of both 2021 and 2022.
6) Contributions to the Canadian pension plan that are above the Canadian Revenue Agency’s prescribed limit are paid into a SERP. These contributions for the Deputy Group Chief Executive and interest accruing to the SERP are included in the figures
shown.
Mark Hews is a NED for MAPFRE RE and was appointed to their Board in December 2013. The fee of £33k (2021: £30k) that Mark Hews earns in respect of this role is paid directly to the Group by
MAPFRE RE and is not received by Mark Hews.
Denise Cockrem is a NED for ITM Power plc and was appointed to their Board in July 2022. The fee of £25.5k that Denise Cockrem earns in respect of this role is paid directly to the Group by ITM
(Loss)/profit before tax from continuing operations
5
(4,773)
79,178
Tax credit/(expense)
14
3,015
(18,021)
(Loss)/profit for the year from continuing operations
11
(1,758)
61,157
Net profit attributable to discontinued operations
16
13,696
338
Profit for the year (attributable to equity holders of the Parent)
11,938
61,495
*The comparative financial statements have been restated as detailed in note 40.
Page 125
Consolidated and parent statements of comprehensive income
for the year ended 31 December 2022
Restated*
Notes
2022
2021
Group
Parent
Group
Parent
£000
£000
£000
£000
Profit for the year
11,938
23,572
61,495
66,335
Other comprehensive (expense)/income
Items that will not be reclassified to profit or loss:
Actuarial (losses)/gains on retirement benefit plans
19
(10,171)
(10,171)
38,660
38,660
Attributable tax
2,543
2,543
(8,098)
(8,098)
(7,628)
(7,628)
30,562
30,562
Items that may be reclassified subsequently to profit or loss:
Gains/(losses) on currency translation differences
27
5,392
2,470
(2,356)
551
(Losses)/gains on net investment hedges
27
(4,514)
(1,938)
1,912
(713)
Attributable tax
27
825
485
(183)
131
1,703
1,017
(627)
(31)
Net other comprehensive (expense)/income
(5,925)
(6,611)
29,935
30,531
Total comprehensive income (attributable to equity
6,013
16,96191,43096,866
holders of the Parent)
*The comparative financial statements have been restated as detailed in note 40.
Page 126
Consolidated and parent statements of changes in equity
for the year ended 31 December 2022
Translation
Share
Share
Revaluation
and hedging
Retained
capital
premium
reserve
reserve
earnings
Total
Group
Notes
£000
£000
£000
£000
£000
£000
At 1 January 2022
120,477
4,632
268
17,603
491,981
634,961
Profit for the year
-
-
-
-
11,938
11,938
Other net income/(expense)
-
-
-
1,703
(7,628)
(5,925)
Total comprehensive income
-
-
-
1,703
4,310
6,013
Dividends
15
-
-
-
-
(9,181)
(9,181)
Gross charitable grant
15
-
-
-
-
(20,000)
(20,000)
Tax relief on charitable grant
15
-
-
-
-
3,800
3,800
Reserve transfers
-
-
(46)
-
46
-
At 31 December 2022
120,477
4,632
222
19,306
470,956
615,593
At 31 December 2020 (as reported)
120,477
4,632
599
18,230
425,290
569,228
Restatement*
-
-
-
-
494
494
At 1 January 2021 (as restated*)
120,477
4,632
599
18,230
425,784
569,722
Profit for the year
-
-
-
-
61,495
61,495
Other net (expense)/income
-
-
(18)
(627)
30,580
29,935
Total comprehensive (expense)/income
-
-
(18)
(627)
92,075
91,430
Dividends
15
-
-
-
-
(9,181)
(9,181)
Gross charitable grant
15
-
-
-
-
(21,000)
(21,000)
Tax relief on charitable grant
15
-
-
-
-
3,990
3,990
Reserve transfers
-
-
(313)
-
313
-
At 31 December 2021 (as restated*)
120,477
4,632
268
17,603
491,981
634,961
Parent
At 1 January 2022
120,477
4,632
269
7,036
420,088
552,502
Profit for the year
-
-
-
-
23,572
23,572
Other net income/(expense)
-
-
-
1,017
(7,628)
(6,611)
Total comprehensive income
-
-
-
1,017
15,944
16,961
Dividends
-
-
-
-
(9,181)
(9,181)
Gross charitable grant
-
-
-
-
(20,000)
(20,000)
Tax relief on charitable grant
-
-
-
-
3,800
3,800
Group tax relief in excess of standard
-
-
-
-
(105)
(105)
Reserve transfers
-
-
(359)
-
359
-
At 31 December 2022
120,477
4,632
(90)
8,053
410,905
543,977
At 31 December 2020 (as reported)
120,477
4,632
600
7,067
348,644
481,420
Restatement*
-
-
-
-
494
494
At 1 January 2021 (as restated*)
120,477
4,632
600
7,067
349,138
481,914
Profit for the year
-
-
-
-
66,335
66,335
Other net (expense)/income
-
-
(18)
(31)
30,580
30,531
Total comprehensive (expense)/income
-
-
(18)
(31)
96,915
96,866
Dividends
-
-
-
-
(9,181)
(9,181)
Gross charitable grant
-
-
-
-
(21,000)
(21,000)
Tax relief on charitable grant
-
-
-
-
3,990
3,990
Group tax relief in excess of standard
-
-
-
-
(87)
(87)
Reserve transfers
-
-
(313)
-
313
-
At 31 December 2021 (as restated*)
120,477
4,632
269
7,036
420,088
552,502
*The comparative financial statements have been restated as detailed in note 40.
The revaluation reserve represents cumulative net fair value gains on owner-occupied property. Further details of the translation and hedging
reserve are included in note 27.
Page 127
Consolidated and parent statements of financial position
at 31 December 2022
Restated*
Restated*
Notes
31 December 2022
31 December 2021
1 January 2021
Group
Parent
Group
Parent
Group
Parent
£000
£000
£000
£000
£000
£000
Assets
Goodwill and other intangible assets
17
30,255
28,158
52,512
27,501
54,353
24,265
Deferred acquisition costs
18
52,526
42,130
46,027
36,740
41,989
33,472
Deferred tax assets
30
8,565
31
8,480
-
1,078
-
Pension surplus
19
15,338
15,338
28,304
28,304
1,053
1,053
Property, plant and equipment
20
31,405
30,906
35,245
32,771
38,316
34,726
Investment property
21
140,846
140,846
163,355
162,822
142,142
142,142
Financial investments
22
870,749
636,637
883,770
707,106
820,777
650,787
Reinsurers' share of contract liabilities
28
306,962
201,246
253,436
170,909
208,677
134,516
Current tax recoverable
4,212
4,212
5
5
7,986
5,497
Other assets
24
310,788
269,017
240,910
194,808
216,570
161,114
Cash and cash equivalents
25
104,664
66,569
114,036
48,437
104,429
59,466
Assets classified as held for distribution
16
14,999
3,722
-
-
-
-
Total assets
1,891,309
1,438,812
1,826,080
1,409,403
1,637,370
1,247,038
Equity
Share capital
26
120,477
120,477
120,477
120,477
120,477
120,477
Share premium account
4,632
4,632
4,632
4,632
4,632
4,632
Retained earnings and other reserves
490,484
418,868
509,852
427,393
444,613
356,805
Total shareholders' equity
615,593
543,977
634,961
552,502
569,722
481,914
Liabilities
Insurance contract liabilities
28
979,300
696,024
939,069
669,375
868,155
615,708
Investment contract liabilities
33
58,479
-
15,519
-
-
-
Lease obligations
34
19,062
18,712
22,738
20,806
25,450
22,838
Provisions for other liabilities
29
5,961
5,870
6,373
6,068
6,499
5,842
Retirement benefit obligations
19
4,960
4,960
7,058
7,058
6,530
6,530
Deferred tax liabilities
30
36,723
35,905
48,965
46,733
29,846
28,562
Current tax liabilities
308
228
1,232
819
1,293
1,293
Deferred income
31
33,167
26,929
28,385
21,951
25,908
18,858
Subordinated liabilities
32
25,818
25,818
24,433
24,433
-
-
Other liabilities
31
101,443
80,389
97,347
59,658
93,561
55,087
Liabilities classified as held for distribution
16
10,495
-
-
-
-
-
Total liabilities
1,275,716
894,835
1,191,11 9
856,901
1,067,648
765,124
Total shareholders' equity and liabilities
1,891,309
1,438,812
1,826,080
1,409,403
1,637,370
1,247,038
*The comparative financial statements have been restated as detailed in note 40.
The financial statements of Ecclesiastical Insurance Office plc, registered number 24869, on pages 125 to 201 were approved and authorised for
issue by the Board of Directors on 16 March 2023 and signed on its behalf by:
David Henderson
Mark Hews
Chair
Group Chief Executive
Page 128
Consolidated and parent statements of cash flows
for the year ended 31 December 2022
Restated*
Notes
2022
2021
Group
Parent
Group
Parent
£000
£000
£000
£000
(Loss)/profit before tax from continuing operations
(4,773)
21,030
79,178
90,319
Profit before tax from discontinued operations
14,115
-
459
-
Adjustments for:
Depreciation of property, plant and equipment
6,261
5,373
6,155
5,285
(Profit)/loss on disposal of property, plant and equipment
(9)
-
24
11
Amortisation and impairment of intangible assets
3,558
3,351
856
622
Loss on disposal of intangible assets
-
-
4,765
87
Impairment of shares in subsidiary undertakings
-
(161)
-
-
Profit on disposal of subsidiary
(14,293)
(20,146)
-
(5)
Net fair value losses/(gains) on financial instruments and investment
property
94,121
66,658
(58,340)
(58,384)
Dividend and interest income
(22,906)
(20,075)
(21,802)
(18,822)
Finance costs
2,528
2,456
2,364
2,276
Adjustment for pension funding
695
695
1,646
1,646
Changes in operating assets and liabilities:
Net increase in insurance contract liabilities
21,449
17,835
81,352
54,839
Net increase in investment contract liabilities
42,961
-
15,519
-
Net increase in reinsurers' share of contract liabilities
(47,597)
(28,660)
(49,513)
(37,260)
Net increase in deferred acquisition costs
(5,349)
(4,710)
(4,376)
(3,169)
Net increase in other assets
(84,292)
(73,573)
(25,891)
(33,049)
Net increase in operating liabilities
21,944
22,214
8,472
8,544
Net (decrease)/increase in other liabilities
(159)
(205)
(234)
114
Cash generated/(used) by operations
28,254
(7,918)
40,634
13,054
Purchases of financial instruments and investment property
(208,588)
(109,878)
(186,514)
(117,611)
Sale of financial instruments and investment property
156,110
115,561
157,614
103,706
Dividends received
7,177
10,795
7,427
9,547
Interest received
17,022
10,732
14,068
8,830
Tax paid
(6,487)
(6,324)
(3,142)
(4,912)
Net cash (used by)/from operating activities
(6,512)
12,968
30,087
12,614
Cash flows from investing activities
Purchases of property, plant and equipment
(3,234)
(2,934)
(3,634)
(3,451)
Proceeds from the sale of property, plant and equipment
28
-
48
19
Purchases of intangible assets
(3,900)
(3,900)
(3,914)
(3,914)
Disposal of subsidiary, net of cash disposed
36,355
45,197
-
5
Net cash from/(used by) investing activities
29,249
38,363
(7,500)
(7,341)
Cash flows from financing activities
Interest paid
(2,528)
(2,456)
(2,364)
(2,276)
Payment of lease liabilities
(3,267)
(2,605)
(3,209)
(2,512)
Change in interest in subsidiary
22
-
(5,157)
-
(5,406)
Proceeds from issue of subordinate debt, net of expenses
-
-
25,014
25,014
Dividends paid to Company's shareholders
(9,181)
(9,181)
(9,181)
(9,181)
Charitable grant paid to ultimate parent undertaking
(15,000)
(15,000)
(21,000)
(21,000)
Net cash used by financing activities
(29,976)
(34,399)
(10,740)
(15,361)
Net (decrease)/increase in cash and cash equivalents
(7,239)
16,932
11,847
(10,088)
Cash and cash equivalents at beginning of year
114,036
48,437
104,429
59,466
Cash classified as held for distribution
(5,177)
-
-
-
Exchange gains/(losses) on cash and cash equivalents
3,044
1,200
(2,240)
(941)
Cash and cash equivalents at end of year
25
104,664
66,569
114,036
48,437
*The comparative financial statements have been restated as detailed in note 40.
Page 129
Effective date
Annual periods beginning on or after 1 January 2018. Although can be deferred until 2023 for insurers in line with the effective date of IFRS 17.
New and revised standards
A number of amendments and improvements to accounting standards have been issued by the International Accounting Standards Board (IASB),
and endorsed by the UK, with an effective date of on or after 1 January 2022, and are therefore applicable for the 31 December 2022 financial
statements. None had a significant impact on the Group.
As permitted by Section 408 of the Companies Act 2006, a separate profit and loss account for the Company is not presented.
The Group’s consolidated and Parent's financial statements have been prepared using the following accounting policies, which are in accordance
with UK adopted IAS applicable at 31 December 2022. The financial statements have been prepared on the historical cost basis, except for certain
financial assets and derivatives measured at fair value through profit and loss (FVTPL), and the revaluation of properties and certain derivatives
measured at fair value through other comprehensive income (FVOCI).
In accordance with IFRS 4, Insurance Contracts, on initial application of UK adopted IAS, the Group applied existing accounting practices for
insurance and participating investment contracts, modified as appropriate to comply with the IFRS framework and applicable standards,
introducing changes only where they provide more reliable and relevant information.
Basis of preparation
Ecclesiastical Insurance Office plc (hereafter referred to as the ‘Company’, or ‘Parent’), a public limited company incorporated and domiciled in
England, together with its subsidiaries (collectively, the ‘Group’) operates principally as a provider of general insurance and in addition offers a
range of financial services, with offices in the UK & Ireland, Australia and Canada. The principal accounting policies adopted in preparing the
International Financial Reporting Standards (IFRS) financial statements of the Group and Parent are set out below.
Items included in the financial statements of each of the Group’s entities are measured in the currency of the primary economic environment in
which that entity operates (the 'functional currency'). The consolidated financial statements are stated in sterling, which is the Company's
functional currency and the Group’s presentational currency.
As stated in the Directors' Report, the directors consider that it is appropriate to continue to adopt the going concern basis in preparing the financial
statements.
Notes to the financial statements
1 Accounting policies
The following standards were in issue but were either not yet effective or have been deferred and therefore have not been applied in these
financial statements.
IFRS 9, Financial Instruments
Provides a new model for the classification and measurement of financial instruments, a single, forward-looking ‘expected loss’ impairment model
and a reformed approach to hedge accounting.
Within the Group, Ecclesiastical Insurance Office plc and Ansvar Insurance Limited qualify for the temporary exemption from the requirements of
IFRS 9. Within the Group, Ecclesiastical Life Limited previously qualified for the temporary exemption, however policies issued by Ecclesiastical Life
Limited from 1 August 2021 do not give rise to liabilities within the scope of IFRS 4. Following this change in operations, Ecclesiastical Life Limited is
still able to defer application of IFRS 9 for a further year, until 1 January 2023.
IFRS 9, Financial Instruments , is effective for periods beginning on or after 1 January 2018. However, the Group has taken the option available to
insurers to defer the application of IFRS 9 as permitted by IFRS 4, Insurance Contracts . The Group qualifies for the temporary exemption, which is
available until annual periods beginning on or after 1 January 2023, since at 31 December 2015 greater than 90% of its liabilities were within the
scope of IFRS 4. The Parent qualifies for the temporary exemption since at 31 December 2015 greater than 80% of its liabilities were within the
scope of IFRS 4 and it does not engage in significant activities unconnected with insurance. Other liabilities of the Parent include employment
benefit and tax liabilities which arise solely because the Parent insures, or fulfils obligations arising from insurance contracts. The Group's disposal
of a subsidiary on the 30 December 2022, as detailed in note 16 to the financial statements, had no impact on the Group's ability to defer the
application of IFRS 9, and as a result, the Group and Parent continue to apply IAS 39, Financial Instruments.
Key requirements
Page 130
IFRS 17 is a comprehensive new accounting standard for insurance contracts covering recognition and measurement, presentation and disclosure.
Key relevant concepts for the Group are:
Key item
Applicable to annual reporting periods beginning on or after 1 January 2023.
Transitional Fair Value of
Whole of Life insurance
policies
IFRS 17, Insurance Contracts
Key requirements
Within the general insurance business, the Group has identified seven portfolios of insurance contracts and five
portfolios of reinsurance contracts as at the effective transition date. For the majority of product lines, the Group
issues packaged policies incorporating a range of lines of business within a single contract. Accounting policy
development has focussed on applying the IASB’s Transition Resource Group’s guidance to identify when it is
appropriate to unbundle individual components and treat as separate contracts. In the majority of cases, the Group’s
contracts should not be unbundled below the legal contract level. The most material determinant of portfolios of
significant risks that are managed together is the geographic territories in which the Group underwrites its core
general insurance products. An outcome from this is instances of up front recognition of losses on groups of onerous
contracts within a portfolio will be triggered at a more granular level than previously, although the transitional
impact is not expected to be significantly different from applying the current Liability Adequacy Test under IFRS 4.
The Group expects to use the premium allocation approach for the majority of its general business insurance
contracts. Definitions of what constitutes reasonably expected assumption changes on future profitability, and
measuring the differences between the general measurement model and the premium allocation approach as a
proportion of exposure, indicates that all of the Group’s core insurance products and associated reinsurance is
currently eligible.
Eligibility for applying the
premium allocation
approach
Level of aggregation for
portfolios and groups of
insurance and reinsurance
contracts
Where contracts are serviced over a long coverage period, such as for life insurance, the impact of this conceptual change is potentially significant,
requiring new valuation models. Applying IFRS 17 to shorter duration insurance coverage (such as annual general insurance policies, which make
up the vast majority of the Group’s insurance contracts), does not lead to conceptual change to the basis, because previous practices allowed for
the deferral of expected future profits and initial recognition of losses. However, the changes in presentation and disclosure are significant, leading
to more aggregated line items in the financial statements, and changes which impact key performance indicators (for example Gross Written
Premium is no longer an accounting line).
It is not yet practicable to quantify the overall additional impact on the Group’s financial statements expected at transition, however a number of
individual decisions that will impact the net assets quantum are well progressed, with the following being the most important areas:
Effective date
Expected impact on financial statements
1 Accounting policies (continued)
Notes to the financial statements
Requires insurance liabilities to be measured at a current fulfilment value and provides a more uniform measurement and presentation approach
for all insurance contracts. These requirements are designed to achieve the goal of a consistent, principle-based accounting for insurance
contracts.
There will be no change in the way debt and equity instruments are classified and measured in the financial statements, which will continue to be
measured at fair value through profit or loss. The Group expects to recognise expected credit losses (ECLs) on certain financial assets classified and
measured at amortised cost. No changes are expected from the more principles-based hedge accounting requirements. In accordance with the
transition requirements of IFRS 9, the comparative period is not currently expected to be restated and any differences in carrying amounts will be
reported in opening retained earnings as at 1 January 2023.
Expected impact on financial statements
Expected profits (represented by the contractual service margin, “CSM”) are explicitly spread over the lifetime of the contract in a formulaic
manner matched to the provision of current and future coverage, rather than for example embedded within ongoing releases from a prudent
reserving basis.
-
Expected losses (arising on onerous contracts) are recognised up front and as and when identified.
-
Impact
The Group has a portfolio of life insurance contracts supporting pre-paid funeral plans, which ceased to be written
from 2013. An assessment has been carried out regarding the availability of suitable data to enable a full
retrospective calculation, concluding that this would be impracticable.
Page 131
Operating profit or loss
The preparation of financial statements requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities,
and the disclosure of contingent assets and liabilities at the date of the financial statements. Although these estimates are based on management’s
best knowledge of current events and actions, actual results ultimately may differ from those estimates. Those estimates which have the most
material impact on the financial statements are disclosed in note 2.
Use of estimates
The Group uses the acquisition method of accounting to account for business combinations. The cost of an acquisition is measured as the fair value
of the assets given, equity instruments issued and liabilities incurred or assumed at the acquisition date. Identifiable assets acquired and liabilities
and contingent liabilities assumed in a business combination are measured initially at their fair values at the acquisition date. Non-controlling
interests are measured either at fair value or at a proportionate share of the identifiable net assets of the acquiree. Goodwill is measured as the
excess of the aggregate of the consideration transferred, the fair value of contingent consideration, the amount of non-controlling interests and, for
an acquisition achieved in stages, the fair value of previously held equity interest over the fair value of the identifiable net assets acquired. If the
cost of acquisition is less than the fair value of the net assets acquired, the difference is recognised directly through profit or loss.
Subsidiaries are those entities over which the Company, directly or indirectly, has control, with control being achieved when the Company has
power over the investee, is exposed to variable return from its involvement with the investee and has the ability to use its power to affect its
returns. The results and cash flows relating to subsidiaries acquired or disposed of in the year are included in the consolidated statement of profit
or loss, and the consolidated statement of cash flows, up to the date of disposal, and are included within discontinued operations where
appropriate. All inter-company transactions, balances and cash flows are eliminated, with the exception of those between continuing and
discontinued operations.
Basis of consolidation
Operating profit or loss is stated before finance costs.
For business combinations involving entities or businesses under common control, the cost of the acquisition equals the value of net assets
transferred, as recognised by the transferor at the date of the transaction. No goodwill arises on such transactions.
Subsidiaries
In the Parent statement of financial position, subsidiaries are accounted for within financial investments at cost less impairment, in accordance with
International Accounting Standard (IAS) 27, Separate Financial Statements.
Notes to the financial statements
1 Accounting policies (continued)
Risk adjustment
The risk adjustment is defined as the compensation required by the entity for bearing non-financial risks. For
products applying the premium allocation approach, the Group’s reserves for incurred claims are currently
measured using best estimate plus an explicit risk margin quantified using confidence level techniques, also allowing
special uncertainties relating to events not in the data. The Group reviews and refines the approach that it uses to
calibrate risks and uncertainties on an ongoing basis, and in relation to IFRS 17 is aligning the distribution
measurement approaches, and allowance for diversification between risk types, to risk management and appetite in
order to reflect each entity’s compensation required. The Group is reviewing and quantifying what the resulting
confidence level to be disclosed in the 2023 annual accounts will be.
Discounting of the claims
reserves
The Group already incorporates discounting into its measurement techniques and the discount rates have been
reviewed to ensure they are compatible with IFRS 17 principles. The Group’s adoption of IFRS 17 and the discounting
requirements is not expected to be significantly different to the Group’s application of existing accounting policies.
Expenses allocation
A new policy has been developed defining directly attributable expenses as those which are required in order to
obtain and fulfil contracts, with other expenses being reported outside of insurance services. Under the premium
allocation approach, the Group expects to continue deferring acquisition costs.
Amendments to other standards in issue but not yet effective are not expected to materially impact the Group.
Page 132
Other operating income
Other operating income consists of the return of surplus reserves from a government-backed reinsurance scheme. It is recognised when the
distribution is declared.
Discontinued operations and operations held for sale or distribution
Assets and liabilities for a disposal group which are held for sale outside the Group or distribution within the Group are reported as assets or
liabilities held for sale or distribution and shown separately in the consolidated statement of financial position and carried at the lower of their
carrying amount and fair value less estimated selling costs. Discontinued operations comprise activities either disposed of or classified as held for
sale or distribution. The results of discontinued operations and profit or loss on disposal of discontinued operations are presented separately in the
consolidated statement of profit or loss. Comparatives are restated where applicable.
Foreign currency transactions are translated into the functional currency using exchange rates prevailing at the date of the transactions. Exchange
gains and losses resulting from the settlement of such transactions, and from the translation of monetary assets and liabilities denominated in
foreign currencies, are recognised through profit or loss.
1 Accounting policies (continued)
Contracts under which the Group accepts significant insurance risk from another party (the policyholder) by agreeing to compensate the
policyholder or other beneficiary if a specified uncertain future event (the insured event) adversely affects the policyholder are classified as
insurance contracts. Contracts that do not transfer significant insurance risk are classified as investment or service contracts. All of the Group's life
business contracts written up to April 2013 are classified as insurance contracts and those written from August 2021 are classified as investment
contracts.
The assets and liabilities of foreign operations are translated from their functional currencies into the Group's presentation currency using year-
end exchange rates, and their income and expenses using average exchange rates for the year. Exchange differences arising from the translation
of the net investment in foreign operations are taken to the currency translation reserve within equity. On disposal of a foreign operation, such
exchange differences are transferred out of this reserve, along with the corresponding movement on net investment hedges, and are recognised in
the statement of profit or loss as part of the gain or loss on sale.
Foreign currency translation
Life insurance business
Contracts may contain a discretionary participating feature, which is defined as a contractual right to receive additional benefits as a supplement to
guaranteed benefits. The Group does not have any such participating contracts (referred to as with-profit contracts). The Group's long-term
business contracts are referred to as non-profit contracts in the financial statements.
Fee and commission income
Premiums written include adjustments to premiums written in prior periods and estimates for pipeline premiums and are shown net of insurance
premium taxes.
Premium income
Premiums are shown gross of commission paid to intermediaries and accounted for in the period in which the risk commences. Estimates are
included for premiums not notified by the year end ('pipeline premiums') and provision is made for the anticipated lapse of renewals not yet
confirmed. Those proportions of premiums written in a year which relate to periods of risk extending beyond the end of the year are carried
forward as unearned premiums.
General insurance business
Fee and commission income consists primarily of reinsurance commissions and reinsurance profit commissions which are accounted for in
accordance with IFRS 4, Insurance contracts . It also includes distribution fees from mutual funds and commission revenue from the sale of mutual
fund shares which are accounted for in accordance with IFRS 15, Revenue from contracts with customers.
As with general insurance premiums, reinsurance commissions are accounted for in the period in which the risk commences. Those proportions of
reinsurance commissions written in a year which relate to periods of risk extending beyond the end of the year, are carried forward as deferred
income. Reinsurance profit commissions are recognised at the point in time when the amount of commission can be accurately estimated.
Insurance contract premiums are recognised as income when receivable, at which date the liabilities arising from them are also recognised.
Notes to the financial statements
Product classification
Page 133
Life insurance provisions
The life insurance provision is held in respect of certain funeral plans and is based on an estimate of the discounted future cash flows expected to
arise from contracts in-force at the year-end date. The methods and assumptions used in calculating the provision are approved by the directors
based on advice from the Chief Actuary, including assumptions relating to future interest rates, inflation, mortality, expenses and investment return.
Changes in the life business provision are recognised in the statement of profit or loss.
Surpluses and deficits are offset where business classes are considered to be managed together and a provision is held for any net deficit.
Under current UK adopted IAS requirements, insurance contract liabilities are measured using accounting policies consistent with those adopted
previously.
1 Accounting policies (continued)
The impact of discount rate changes on insurance contract liabilities is also presented within net investment return in order to match with the
corresponding movements of assets backing the liabilities.
At each reporting date, the Group reviews its unexpired risks and carries out a liability adequacy test for any overall excess of expected claims and
deferred acquisition costs over unearned premiums, using the current estimates of future cash flows under its contracts. Unexpired risks are
assessed separately for each class of business.
Claims
General insurance claims incurred include all losses occurring during the year, whether reported or not, related handling costs, a reduction for the
value of salvage and other recoveries, and any adjustments to claims outstanding from previous years.
Life business claims and death claims are accounted for when notified.
General insurance provisions
Claims handling costs include all internal and external costs incurred in connection with the negotiation and settlement of claims.
Net investment return consists of dividends, interest and rents receivable for the year, realised gains and losses, unrealised gains and losses on
financial investments and investment properties. Dividends on equity securities are recorded as revenue on the ex-dividend date. Interest and rental
income is recognised as it accrues.
Notes to the financial statements
(ii) Provision for unearned premiums
The Group’s accounting policy for general insurance outstanding claims provisions has previously been to apply discounting only to certain longer
term liabilities. The accounting policy has been changed to discount general insurance liabilities that have not previously been discounted. This
change in accounting policy resulted in a credit of £13.2m recognised in this financial year and a credit of £2.6m in the prior year, both within net
investment return. For further information on the prior year restatement, see note 40.
The Group considers this change in accounting policy provides more reliable and relevant information. This is because, if the impact of discounting
were not more widely applied during a period of higher interest rates (as in 2022), it would create excessive prudence in the implied claim reserves.
Furthermore, this change to accounting policy better reflects the impact of the Group’s objective of matching assets with insurance liabilities when
managing exposure to interest rate risk.
The proportion of written premiums, gross of commission payable to intermediaries, attributable to subsequent periods is deferred as a provision
for unearned premiums. The change in this provision is taken to profit or loss in order that revenue is recognised over the period of risk.
Insurance contract liabilities
Net investment return
(i) Outstanding claims provisions
Unrealised gains and losses are calculated as the difference between carrying value and original cost, and the movement during the year is
recognised through profit or loss. The value of realised gains and losses includes an adjustment for previously recognised unrealised gains or
losses on investments disposed of in the accounting period.
(iii) Liability adequacy
General insurance outstanding claims provisions are based on the estimated ultimate cost of all claims incurred but not settled at the year-end
date, whether reported or not, together with related claims handling costs. Significant delays are experienced in the notification and settlement of
certain types of general insurance claims, particularly in respect of liability business, the ultimate cost of which cannot be known with certainty at
the year-end date. An estimate is made representing the best estimate plus an uncertainty margin within a range of possible outcomes. Insurance
liabilities are remeasured to reflect current market interest rates.
Page 134
Where the fair value of an individual property is below original cost, any revaluation movement arising during the year is recognised within net
investment return in the statement of profit or loss. Valuations are carried out at least every three years by external qualified surveyors. All other
items classed as property, plant and equipment within the statement of financial position are carried at historical cost less accumulated
depreciation and impairment.
Property, plant and equipment
Owner-occupied properties are stated at fair value and movements are taken to the revaluation reserve within equity, net of deferred tax. When
such properties are sold, the accumulated revaluation surpluses are transferred from this reserve to retained earnings.
Goodwill represents the excess of the cost of an acquisition over the fair value of the identifiable assets and liabilities acquired at the date of
acquisition. Goodwill on acquisitions prior to 1 January 2004 (the date of transition to IFRS) is carried at book value (original cost less amortisation)
on that date, less any subsequent impairment. Where it is considered more relevant, the Group uses the option to measure goodwill initially at fair
value, less any subsequent impairment.
Other intangible assets
Goodwill
Notes to the financial statements
1 Accounting policies (continued)
Reinsurance
The Group assumes and cedes reinsurance in the normal course of business, with retention limits varying by line of business. Premiums on
reinsurance assumed are recognised as revenue in the same manner as direct business. Outwards reinsurance premiums are accounted for in the
same accounting period as the related premiums for the direct or inwards reinsurance business being reinsured. Estimates are included for
premiums not notified by the year end and provision is made for the anticipated lapse of renewals not yet confirmed. The proportion of premiums
ceded in a year which relates to periods of risk extending beyond the current year is carried forward as unearned. The Group does not reinsure its
life business.
Computer software is carried at historical cost less accumulated amortisation and impairment, and amortised over a useful life of between three
and ten years, using the straight-line method. Amortisation and impairment charges incurred for the period are included in the statements of profit
or loss within other operating and administrative expenses.
Investment contract liabilities
For products that have no significant insurance risk and therefore classified as investment contracts, the Group recognises a liability measured at
fair value. The fair value of these liabilities is estimated based on an arms-length transaction between willing market participants with consideration
given to the cost of the minimum repayment guarantee to the policyholders. The cost of the guarantee is determined using risk free rates of return,
with the associated volatility assumption and allowing for the costs of administration associated with this low risk investment strategy.
Intangible assets
Other intangible assets consist of acquired brand, customer and distribution relationships, and are carried at cost at acquisition less accumulated
amortisation and impairment after acquisition. Amortisation is on a straight-line basis over the weighted average estimated useful life of intangible
assets acquired. Amortisation and impairment charges incurred for the period are included in the statement of profit or loss within other operating
and administrative expenses.
Computer software
Software costs that cannot be classified as intangible assets are charged to profit or loss during the period in which they are incurred.
Goodwill is tested annually for impairment and carried at cost less accumulated impairment losses. Goodwill is allocated to cash-generating units
for the purpose of impairment testing. Gains and losses on the disposal of an entity include the carrying amount of goodwill relating to the entity
sold.
Reinsurance assets primarily include balances due from both insurance and reinsurance companies for ceded insurance liabilities. Amounts
recoverable from reinsurers are estimated in a manner consistent with the outstanding claims provisions or the settled claims associated with the
reinsured policies and in accordance with the relevant reinsurance contract.
Further details on insurance contract liabilities are included in note 28.
Page 135
Financial assets and liabilities are offset, and the net amount reported in the statement of financial position, when there is a legally enforceable
right to offset the recognised amounts and there is an intention to settle on a net basis, or realise the asset and settle the liability simultaneously.
-
All other financial assets and liabilities are measured at amortised cost, using the effective interest method (except for short-term receivables
and payables when the recognition of interest would be immaterial).
Offset of financial assets and financial liabilities
The classification depends on the nature and purpose of the financial assets and liabilities, and is determined at the time of initial recognition.
Assets and liabilities held at fair value are disclosed according to a hierarchy that reflects the significance of observable market inputs in
calculating those fair values. The three levels of the fair value hierarchy are included within note 4. Financial instruments are initially measured at
fair value. Their subsequent measurement depends on their classification:
Notes to the financial statements
1 Accounting policies (continued)
Financial instruments
IAS 39,
Financial Instruments: Recognition and Measurement
requires the classification of certain financial assets and liabilities into separate
categories for which the accounting requirements differ.
Repairs and maintenance are charged to profit or loss during the financial period in which they are incurred.
Where the carrying amount of an item carried at historical cost less accumulated depreciation is greater than its estimated recoverable amount, it is
written down to its recoverable amount by way of an impairment charge to profit or loss.
Computer equipment
Financial investments are classified into this category if they are managed, and their performance evaluated, on a fair value basis. Purchases and
sales of these investments are recognised on the trade date, which is the date that the Group commits to purchase or sell the assets, at their fair
value adjusted for transaction costs. Financial investments within this category are classified as held for trading if they are derivatives that are not
accounted for as a net investment hedge or are acquired principally for the purpose of selling in the near term.
The fair values of investments are based on quoted bid prices. Where there is no active market, fair value is established using a valuation technique
based on observable market data where available.
Financial investments
The Group accounts for financial assets under IAS 39 and classifies its financial investments as either financial assets at fair value through profit or
loss (designated as such or held for trading), as financial assets at fair value through other comprehensive income or as loans and receivables.
(a) Financial assets at fair value through profit or loss
Investment property
Investment property comprises land and buildings which are held for long-term rental yields. It is carried at fair value with changes in fair value
recognised in the statement of profit or loss within net investment return. Investment property is valued annually by external qualified surveyors at
open market value. Investment properties are derecognised when they have been disposed of. Where the Group disposes of a property, the
carrying value immediately prior to the sale is adjusted to the transaction price, and the adjustment is recorded in profit or loss within net
investment return.
4 years straight line
-
Financial instruments designated as fair value through profit or loss, those held for trading, and hedge accounted derivatives under IFRIC 16,
Hedges of a Net Investment in a Foreign Operation, are subsequently carried at fair value. To the extent to which they are effective, changes to
the fair value of hedging instruments are recognised in other comprehensive income, with all other fair value changes recognised through profit
or loss in the period in which they arise.
Land is not depreciated. No depreciation is provided on owner-occupied properties since such depreciation would be immaterial. Depreciation is
calculated to write down the cost of other assets to their residual values over their estimated useful lives as follows:
3 - 5 years straight line
3 - 10 years or length of lease straight line
Right-of-use assets
Over the term of the lease
Fixtures, fittings and office equipment
Motor vehicles
Page 136
For general insurance business, a proportion of commission and other acquisition costs relating to unearned premiums is carried forward as
deferred acquisition costs or, with regard to reinsurance outwards, as deferred income. Deferred acquisition costs are amortised over the period in
which the related revenues are earned. The reinsurers’ share of deferred acquisition costs is amortised in the same manner as the underlying
asset.
Life insurance business
For life insurance contracts, acquisition costs comprise direct costs such as initial commission and the indirect costs of obtaining and processing
new business. Acquisition costs which are incurred during a financial year can be deferred and amortised over the period during which the costs
are expected to be recoverable. No acquisition costs have been deferred on the Group's existing long-term business.
General insurance business
Subordinated liabilities
Subordinated liabilities are recognised initially at fair value, being the issue proceeds net of premiums, discounts and transaction costs incurred. All
borrowings are subsequently measured at amortised cost using the effective interest rate method. The amortisation is recognised as an interest
expense using the effective interest rate method.
Loans and receivables, comprising loans and cash held on deposit for more than three months, are carried at amortised cost using the effective
interest method. Loans are recognised when cash is advanced to borrowers. To the extent that a loan or receivable is uncollectable, it is written off
as impaired. Subsequent recoveries are credited to profit or loss.
Gains and losses on the hedging instrument relating to the effective portion of the hedge accumulated in the foreign currency translation reserve
are reclassified to profit or loss on disposal of the related investment.
(c) Loans and receivables
Deferred acquisition costs
1 Accounting policies (continued)
Gains and losses on the hedging instrument, relating to the effective portion of the net investment hedge, are recognised in other comprehensive
income and accumulated in the hedging reserve. The gain or loss relating to the ineffective portion is recognised immediately in profit or loss, and is
included in net investment return.
Derivative instruments for hedging of net investments in foreign operations
On the date a foreign exchange contract is entered into, the Group designates certain contracts as a hedge of a net investment in a foreign
operation (net investment hedge) and hedges the forward foreign currency rate.
(b) Financial assets at fair value through other comprehensive income
Certain Group derivative transactions, while providing effective economic hedges under the Group’s risk management positions, do not qualify for
hedge accounting under the specific IFRS rules and are therefore treated as derivatives held for trading. Their fair value gains and losses are
recognised immediately in net investment return. The fair value gains and losses for derivatives which are hedge accounted in line with IFRIC 16 are
recognised in other comprehensive income.
Hedge accounting is used for derivatives designated in this way, provided certain criteria are met. At the inception of the transaction, the Group
documents the relationship between the hedging instrument and the hedged item, as well as the risk management objective and the strategy for
undertaking the hedge transaction. The Group also documents its assessment of whether the hedge is expected to be, and has been, highly
effective in offsetting the risk in the hedged item, both at inception and on an ongoing basis.
Notes to the financial statements
The notional or contractual amounts associated with derivative financial instruments are not recorded as assets or liabilities in the statement of
financial position as they do not represent the fair value of these transactions. Collateral pledged by way of cash margins on futures contracts is
recognised as an asset in the statement of financial position within cash and cash equivalents.
Derivative financial instruments and hedging
Derivative financial instruments include foreign exchange contracts and other financial instruments that derive their value from underlying equity
instruments.
All derivatives are initially recognised in the statement of financial position at their fair value, which usually represents their cost, including any
premium paid. They are subsequently remeasured at their fair value, with the method for recognising changes in the fair value depending on
whether they are designated as hedges of net investments in foreign operations. All derivatives are carried as assets when the fair values are
positive and as liabilities when the fair values are negative.
Page 137
Provisions and contingent liabilities
The Group recognises a provision for onerous contracts when the expected benefits to be derived from a contract are less than the unavoidable
costs of meeting the obligations under the contract.
Provisions are recognised when the Group has a present legal or constructive obligation, as a result of past events, and it is probable that an
outflow of resources, embodying economic benefits, will be required to settle the obligation, and a reliable estimate of the amount of the obligation
can be made. Where the Group expects a provision to be reimbursed, the reimbursement is recognised as a separate asset, but only when it is
virtually certain that the reimbursement will be received.
Contingent liabilities are disclosed if there is a possible future obligation as a result of a past event, or if there is a present obligation but either an
outflow of resources is not probable or the amount cannot be reliably estimated.
1 Accounting policies (continued)
-
Restoration costs.
Right-of-use assets are initially measured at cost and subsequently measured as cost less accumulated depreciation and comprises:
The amount of the initial measurement of lease liability;
Payments associated with short-term leases are recognised on a straight-line basis as an expense in profit or loss. Short-term leases are leases
with a lease term of 12 months or less.
The Group enters into lease agreements as a lessor with respect to some of its investment properties. The Group also sublets property no longer
occupied by the Group.
Amounts due from lessees under finance leases are recognised as receivables at the amount of the Group’s net investment in the leases. Finance
lease income is allocated to accounting periods so as to reflect a constant periodic rate of return on the Group’s net investment outstanding in
respect of the leases.
Group as a lessor
Rental income from operating leases is recognised on a straight-line basis over the term of the relevant lease.
When the Group is an intermediate lessor, it accounts for the head lease and the sublease as two separate contracts. The sublease is classified as a
finance or operating lease by reference to the right-of-use asset arising from the head lease.
-
Payments and penalties from terminating the lease, if the lease term reflects the lessee exercising that option.
The exercise price of an option if the lessee is reasonably certain to exercise that option; and
Leases for which the Group is a lessor are classified as finance or operating leases. Whenever the terms of the lease transfer substantially all the
risks and rewards of ownership to the lessee, the contract is classified as a finance lease. All other leases are classified as operating leases.
Notes to the financial statements
Right-of-use assets are presented within property, plant and equipment in the statement of financial position.
Any lease payment made at or before the commencement date, less any lease incentives received;
-
-
Any initial direct costs; and
-
Lease liabilities are determined using the net present value of the payments over the lease term with the rate used to discount payments reflecting
the rate implicit in the lease or, if it not readily determinable, the Group's incremental borrowing rate, and include:
-
-
Variable lease payments that are based on an index or rate;
-
Amounts expected to be payable by the lessee under residual value guarantees;
-
Fixed payments less any lease incentives receivable;
Cash and cash equivalents include cash in hand, deposits held at call with banks, other short-term highly liquid investments with original maturities
of three months or less and bank overdrafts.
Cash and cash equivalents
Leases are recognised as a right-of-use asset and a corresponding lease liability at the date at which the lease asset is available for use by the
Group. Each lease payment is deducted from the lease liability. Finance costs are charged to the profit and loss over the lease period so as to
produce a constant periodic rate of interest on the remaining balance of the liability for each period. The right-of-use asset is depreciated over the
shorter of the asset’s useful life and the lease term on a straight-line basis.
Leases
Group as a lessee
Page 138
Use of Alternative Performance Measures (APM)
As detailed in the Strategic Report, the Group uses certain key performance indicators which, although not defined under IFRS, provide useful
information and aim to enhance understanding of the Group's performance. The key performance indicators should be considered complementary
to, rather than a substitute for, financial measures defined under IFRS. Note 38 provides details of how these key performance indicators reconcile
to the results reported under IFRS.
Appropriations
Dividends
Dividends on Ordinary shares are recognised in equity in the period in which they are declared and, for the final dividend, approved by
shareholders. Dividends on Non-Cumulative Irredeemable Preference shares are recognised in the period in which they are declared and
appropriately approved.
Charitable donation to ultimate parent undertaking
Payments are made via Gift Aid to the ultimate parent company, Benefact Trust Limited, a registered charity. The Group does not regard these
payments as being expenses of the business and, as such, recognises these net of tax in equity in the period in which they are approved.
Other benefits
Taxation
Employee entitlements to annual leave and long service leave are recognised when they accrue to employees. A provision is made for the
estimated liability for annual leave and long service leave as a result of services rendered by employees up to the year-end date.
Contributions in respect of defined contribution plans are recognised as a charge to profit or loss as incurred.
Other post-employment obligations
Some Group companies provide post-employment medical benefits to their retirees. The expected costs of these benefits are accrued over the
period of employment using an accounting methodology similar to that for defined benefit pension plans. Interest expense (calculated by applying
a discount rate to the net obligations) is recognised through profit or loss. Actuarial gains and losses are recognised immediately in other
comprehensive income. Independent actuarial valuations are carried out at the end of each reporting period.
In accordance with IAS 19, Employee Benefits, current and past service costs, gains and losses on curtailments and settlements and net interest
expense or income (calculated by applying a discount rate to the net defined benefit liability or asset) are recognised through profit or loss.
Actuarial gains or losses are recognised in full in the period in which they occur in other comprehensive income.
Deferred tax assets are recognised to the extent that it is probable that future taxable profit will be available against which the temporary
differences can be utilised.
Notes to the financial statements
1 Accounting policies (continued)
Income tax comprises current and deferred tax. Income tax is recognised in the statement of profit or loss except to the extent that it relates to
items recognised in other comprehensive income, in which case it is recognised in the statement of comprehensive income.
Current tax is the expected tax payable on the taxable result for the period, after any adjustment in respect of prior periods.
Deferred tax is provided in full on temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and
the amounts used for tax purposes. Deferred tax is measured using tax rates expected to apply when the related deferred tax asset is realised, or
the deferred tax liability is settled, based on tax rates and laws which have been enacted or substantively enacted at the year-end date.
Employee benefits
The Group operates defined benefit and defined contribution pension plans, the assets of which are held in separate trustee-administered funds.
Pension obligations
For defined benefit plans, the pension costs are assessed using the projected unit credit method. Under this method, the cost of providing pensions
is charged to profit or loss so as to spread the regular cost over the service lives of employees. The pension obligation is measured as the present
value of the estimated future cash outflows using a discount rate based on market yields for high-quality corporate bonds. The resulting pension
plan surplus or deficit appears as an asset or obligation in the statement of financial position. Any asset resulting from this calculation is limited to
the present value of economic benefits available in the form of refunds from the plan or reductions in future employer contributions to the plan.
Independent actuarial valuations are carried out at the end of each reporting period.
Page 139
Notes to the financial statements
1 Accounting policies (continued)
Accounting policies applicable to discontinued operations
Revenue from discontinued operations consists of income from the Group's insurance broking activities and investment fund management fees and
are accounted for in accordance with IFRS 15, Revenue from contracts with customers.
Discontinued operations comprise of the Group’s broking and advisory and investment management businesses. Further details are included in
note 16 to the financial statements. The following accounting policies are applicable only to the results of discontinued operations or balances
related to the businesses sold in the year or held for sale or distribution.
Revenue
Insurance broking debtors and creditors
Fees charged for investment management services are variable based on funds under management and are recognised over time as the services
are provided, once it is reasonably certain that no significant reversal of the amount recognised would occur. Fees charged for investment
management services for institutional and retail fund management are also recognised on this basis.
Income generated from the Group's insurance broking activities is recognised at the point at which the performance obligation is satisfied, being the
inception date of the insurance cover, or, where this income is variable, the point at which it is reasonably certain that no significant reversal of the
amount recognised would occur. An estimate is made for the amount of fees and commission that may be clawed back as a result of policy
cancellations or amendments in relation to performance obligations satisfied in the year. This is deducted from fee and commission income and
recognised in provisions. Where commission or fees are received in advance of the inception date of cover, deferred income is recognised.
Receivables are recognised in other debtors on inception date of cover in respect of fees or commissions that the Group has an unconditional right
to receive.
Where the Group acts as an agent in placing the insurable risks of clients with insurers, debtors arising from such transactions are not included in
the Group's assets. When the Group receives cash in respect of resultant premiums or claims, a corresponding liability is established in other
creditors in favour of the insurer or client. Where the Group provides premium finance facilities to clients, amounts due are included in other
debtors, with the amount owing for onward transmission included in other creditors.
Page 140
The ultimate liability arising from claims made under general business insurance contracts
Notes to the financial statements
Pension and other post-employment benefits
(a) Critical judgements in applying the Group’s accounting policies
The Group makes estimates and judgements that affect the reported amounts of assets and liabilities. Estimates and judgements are regularly
reviewed and based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the
circumstances. Management have considered the current economic environment in their estimates and judgements.
2 Critical accounting estimates and judgements in applying accounting policies
The following are the critical judgements, apart from those involving estimations which are dealt with separately below, that the directors have
made in the process of applying the Group’s accounting policies and that have the most significant effect on the amounts recognised in the financial
statements:
Significant insurance risk
Whole-of-life policies issued by the Group where significant insurance risk has been accepted from a policyholder are accounted for as insurance
contracts. Whole-of-life policies where the Group has not accepted significant insurance risk from a policyholder are accounted for as financial
instruments. Contracts can have features of, or appear to have features of, an insurance contract and therefore judgement is required on whether
there is insurance risk and then whether that insurance risk is significant. Policies are considered to be insurance contracts where future benefits
are linked to inflation as there is uncertainty over the timing and amount of a resulting claim. Policies that provide a policyholder with a guarantee
to return the original premium have not transferred insurance risk and are considered financial instruments.
(b) Key sources of estimation uncertainty
In applying the Group’s accounting policies various transactions and balances are valued using estimates or assumptions. All estimates are based
on management’s knowledge of current facts and circumstances, assumptions based on that knowledge and their predictions of future events and
actions.
The following items are considered key estimates and assumptions which, if actual results differ from those predicted, may have significant impact
on the following year’s financial statements:
The estimation of the ultimate liability arising from claims made under general business insurance contracts is a critical accounting estimate. There
is uncertainty as to the total number of claims made on each business class, the amounts that such claims will be settled for and the timing of any
such payments. There are various sources of estimation uncertainty as to how much the Group will ultimately pay with respect to such contracts.
Such uncertainty includes:
The Group's pension and other post-employment benefit obligations are discounted at a rate set by reference to market yields at the end of the
reporting period on high-quality corporate bonds that are denominated in the currency in which the benefits will be paid, and that have terms to
maturity approximating the terms of the related pension liability. Judgement is required when setting the criteria for bonds to be included in the
population from which the yield curve is derived. The most significant criteria considered for the selection of bonds includes the nature and quality
of the corporate bonds and the identification of outliers which are excluded.
The Group also applies judgement in determining the extent to which a surplus in the defined benefit plan can be recognised in the statement of
financial position. In accordance with IAS 19, Employee benefits, the recognisable surplus is limited to the lower of the surplus in the plan and the
asset ceiling. The asset ceiling is the present value of future economic benefits available in the form of a refund or as a reduction in future
contributions. The Group applies judgement in determining the asset ceiling in accordance with IFRS Interpretations Committee Interpretation 14
(IFRIC 14).
Unlisted equity securities
The value of unlisted equity securities, where there is no active market and therefore no observable market price, are classified as level 3 financial
assets. This requires the Group to make judgements in respect of the most appropriate valuation technique to apply. Further details, including the
amounts recognised within the financial statements which are impacted by these judgements are shown in note 4(b).
Page 141
-
whether a claim event has occurred or not and how much it will ultimately settle for;
-
variability in the speed with which claims are notified and in the time taken to settle them, especially complex cases resolved through the courts;
-
changes in the business portfolio affecting factors such as the number of claims and their typical settlement costs, which may differ significantly
from past patterns;
-
new types of claim, including latent claims, which arise from time to time;
-
changes in legislation and court attitudes to compensation, including the discount rate applied in assessing lump sums, which may apply
retrospectively;
Notes to the financial statements
Future benefit payments arising from life insurance contracts
The determination of the liabilities under life insurance contracts is dependent on estimates made by the Group.
Estimates are made as to the expected number of deaths for each of the years in which the Group is exposed to risk. The Group bases these
estimates on standard industry and national mortality tables, adjusted to reflect recent historical mortality experience of the Group's portfolio, with
allowance also being made for expected future mortality improvements where prudent. The estimated mortality rates are used to determine
forecast benefit payments net of forecast premium receipts.
2 Critical accounting estimates and judgements in applying accounting policies (continued)
The uncertainties surrounding the estimates of claims payments for the various classes of business are discussed further in note 3. General
business insurance liabilities include a margin for risk and uncertainty in addition to the best estimates for future claims. The sensitivity of profit or
loss to changes in the ultimate settlement cost of claims reserves is presented in note 28(a).
Pension and other post-employment benefits
The cost of these benefits and the present value of the pension and other post-employment benefit liabilities depend on factors that are
determined on an actuarial basis using a number of assumptions. Any change in these assumptions may affect planned funding of the pension
plans.
The discount rate assumption is a component in determining the charge to profit or loss. The effect of movements in the actuarial assumptions
during the year, including discount rate, mortality, inflation, salary and medical expense inflation assumptions, on the pension and other post-
employment liabilities are recognised in other comprehensive income. An explanation of the actuarial gains recognised in the current year is
included in note 19.
The Group determines an appropriate discount rate at the end of each year, to be used to determine the present value of estimated future cash
outflows expected to be required to settle the pension and other post-employment benefit obligations.
Estimates are also made as to future investment returns arising from the assets backing life insurance contracts. These estimates are based on
current market returns as well as expectations about future economic and financial developments.
In addition to the best estimates of future deaths, inflation, investment returns and administration expenses, margins for risk and uncertainty are
added to these assumptions in calculating the liabilities of life insurance contracts. The sensitivity of profit or loss to changes in the assumptions is
presented in note 28(b)(iii).
The expected rate of medical expense inflation is determined by comparing the historical relationship of medical expense increases over a portfolio
of UK-based post-retirement medical plans with the rate of inflation, making an allowance for the size of the plan and actual medical expense
experience.
Other key assumptions for the pension and post-employment benefit costs and credits are based in part on current market conditions. Additional
information including the sensitivity of pension and post-employment medical benefit scheme liabilities to changes in the key assumptions is
disclosed in note 19.
Unlisted equity securities
The valuation of unlisted equity securities requires estimates to be made for the illiquidity discount and credit rating discount. Further details,
including the sensitivity of the valuation to these inputs, are shown in note 4(b).
Page 142
79,249
101
-
-
7
-
-
198,341
Notes to the financial statements
3 Insurance risk
(a) Risk mitigation
Through its general and life insurance operations, the Group is exposed to a number of risks, as summarised in the Risk Management section of the
Strategic Report. The risk under any one insurance contract is the possibility that the insured event occurs and the uncertainty of the amount and
timing of the resulting claim. Factors such as the business and product mix, the external environment including market competition and reinsurance
capacity all may vary from year to year, along with the actual frequency, severity and ultimate cost of claims and benefits. This subjects the Group
to underwriting and pricing risk (the risk of failing to ensure disciplined risk selection and to obtain the appropriate premium), claims reserving risk
(the risk of actual claims payments exceeding the amount we are holding in reserves) and reinsurance risk (the risk of failing to access and manage
reinsurance capacity at a reasonable price).
Catastrophe protection is purchased following an extensive annual modelling exercise of gross and net (of proportional reinsurance) exposures. In
conjunction with reinsurance brokers the Group utilises the full range of proprietary catastrophe models and continues to develop bespoke
modelling options that better reflect the specialist nature of the portfolio. Reinsurance is purchased in line with the Group's risk appetite.
The core business of the Group is general insurance, with the principal classes of business written being property and liability. The miscellaneous
financial loss class of business covers personal accident, fidelity guarantee and loss of money, income and licence. The other class of business
includes cover of legal expenses and also a small portfolio of motor policies, but this has been in run-off in the United Kingdom since November
2012. The Group's whole-of-life insurance policies support funeral planning products.
(b) Concentrations of risk
£000
£000
Life insurance
£000
The table below summarises written premiums for the financial year, before and after reinsurance, by territory and by class of business:
General insurance
Total
-
3,622
558,551
350,092
99,698
42,892
108,761
Territory
Gross
119,847
68,128
10,259
55,266
42,978
918
United Kingdom and Ireland
Australia
Canada
Parent
Statistics demonstrate that the larger and more diversified the portfolio of insurance contracts, the smaller the relative variability in the expected
outcome will be. The Group’s underwriting strategy is designed to ensure that the underwritten risks are well diversified in terms of type and
amount of risk and geographical spread. In all operations pricing controls are in place, underpinned by sound statistical analysis, market expertise
and appropriate external consultant advice. Gross and net underwriting exposure is protected through the use of a comprehensive programme of
reinsurance using both proportional and non-proportional reinsurance, supported by proactive claims handling. The overall reinsurance structure
is regularly reviewed and modelled to ensure that it remains optimum to the Group's needs. The optimal reinsurance structure provides the Group
with sustainable, long-term capacity to support its specialist business strategy, with effective balance sheet and profit and loss protection at a
reasonable cost.
Property
Liability
Other
Whole of life
Total
£000
100
536
2022
Group
Net
£000
£000
loss
financial
Miscellaneous
Net
255,418
71,575
20,006
3,086
Gross
Net
Gross
Net
Gross
-
-
201
7
868
73,779
34,982
173,068
136,079
11,127
5,886
36,037
167,182
100,042
10,259
2,847
47,335
20,006
31,914
-
384,463
149,535
20,924
7
5,833
255,418
71,575
Net
329,197
106,557
20,006
5,833
Gross
Net
Gross
Net
119,847
68,128
10,259
2,847
47,335
31,914
-
-
-
-
-
461,593
-
Territory
United Kingdom and Ireland
Canada
Total
352,832
201,081
108,761
-
Gross
73,779
34,982
-
-
-
280,330
7
320,482
79,249
Page 143
3 Insurance risk (continued)
Total
Parent
Territory
(c) General insurance risks
Property classes
Property cover mainly compensates the policyholder for damage suffered to their property or for the value of property lost. Property insurance
may also include cover for pecuniary loss through the inability to use damaged insured commercial properties (business interruption).
For property insurance contracts, there can be variability in the nature, number and size of claims made in each period.
Other
Whole of life
Total
10,121
£000
£000
8,883
376
Notes to the financial statements
2021
Group
Property
Liability
loss
Territory
United Kingdom and Ireland
£000
Miscellaneous
£000
£000
£000
General insurance
Life insurance
financial
(9)
178,552
Net
109,242
60,060
Gross
(9)
301,236
217,961
62,949
16,941
3,394
Net
5,891
31,733
1,290
740
-
93,365
Australia
Gross
64,086
27,524
1,238
140
-
39,002
Gross
54,229
37,106
Net
44,750
25,306
-
-
-
91,610
Canada
Gross
336,276
127,579
-
-
-
70,056
18,231
4,134
(9)
486,211
287,610
Net
159,883
117,099
516
(9)
Net
44,750
25,306
-
-
-
91,610
Gross
64,086
27,524
-
-
Individual claims can vary in amount since the risks insured are diverse in both size and nature. The cost of repairing property varies according to
the extent of damage, cost of materials and labour charges.
16,941
16,425
Gross
217,961
62,949
60,060
Canada
Net
109,242
70,056
Contracts are underwritten on a reinstatement basis or repair and restoration basis as appropriate. Costs of rebuilding properties, of replacement
or indemnity for contents and time taken to bring business operations back to pre-loss levels for business interruption are the key factors that
influence the cost of claims. Individual large claims are more likely to arise from fire, storm or flood damage. The greatest likelihood of an
aggregation of claims arises from earthquake, weather or major spreading fire events.
8,883
13,407
-
191,592
Total
282,047
90,473
-
Claims payment, on average, occurs within a year of the event that gives rise to the claim. However, there is variability around this average with
larger claims typically taking longer to settle and business interruption claims taking much longer depending on the length of the indemnity period
involved.
The nature of claims may include fire, weather damage, escape of water, explosion (after fire), riot and malicious damage, subsidence, accidental
damage, theft and earthquake. Subsidence claims are particularly difficult to predict because the damage is often not apparent for some time. The
ultimate settlements can be small or large with a risk of a settled claim being reopened at a later date.
The number of claims made can be affected in particular by weather events, changes in climate, economic environment, and crime rates. Climate
change may give rise to more frequent and extreme weather events, such as river flooding, hurricanes and drought, and their consequences, for
example, subsidence claims. If a weather event happens near the end of the financial year, the uncertainty about ultimate claims cost in the
financial statements is much higher because there is insufficient time for adequate data to be received to assess the final cost of claims.
13,407
Net
153,992
85,366
-
261,648
8,883
Gross
-
405,886
16,941
16,425
-
314,276
United Kingdom and Ireland
Page 144
3 Insurance risk (continued)
Claims payment, on average, occurs about three to four years after the event that gives rise to the claim. However, there is significant variability
around this average.
Claims that may arise from the liability portfolios include damage to property, physical injury, disease and psychological trauma. The Group has a
different exposure profile to most other commercial lines insurance companies as it has lower exposure to industrial risks. Therefore, claims for
industrial diseases are less common for the Group than injury claims such as slips, trips and back injuries.
Uncertainty in the estimation of the timing of future claims arises from the unpredictability of long-term changes in overall levels of mortality. The
Group bases these estimates on standard industry and national mortality tables and its own experience. The most significant factors that could
alter the expected mortality rates profile are epidemics, widespread changes in lifestyle and continued improvement in medical science and social
conditions. This small mortality risk is retained by the Group. The Group holds a reserve to meet the costs of future expenses in running the life
business and administration of the policies. There is a risk that this is insufficient to meet the expenses incurred in future periods.
(d) Life insurance risks
The Group provides whole-of-life insurance policies to support funeral planning products, for most of which the future benefits are linked to
inflation and backed by index-linked assets. None of the risks arising from this business are amongst the Group's principal risks and no new policies
with insurance risk have been written in the life fund since 2013.
The public and employers’ liability classes can give rise to very late reported claims, which are often referred to as latent claims. These can vary in
nature and are difficult to predict. They typically emerge slowly over many years, during which time there can be particular uncertainty as to the
number of future potential claims and their cost. The Group has reflected this uncertainty and believes that it holds adequate reserves for latent
claims that may result from exposure periods up to the reporting date.
Notes to the financial statements
Liability classes
The primary risk on these contracts is the level of future investment returns on the assets backing the liabilities over the life of the policyholders is
insufficient to meet future claims payments, particularly if the timing of claims is different from that assumed. The interest rate and inflation risk
within this has been largely mitigated by holding index-linked assets of a similar term to the expected liabilities profile. The main residual risk is the
spread risk attached to corporate bonds held to match the liabilities.
The main exposures are in respect of liability insurance contracts which protect policyholders from the liability to compensate injured employees
(employers' liability) and third parties (public liability).
The frequency and severity of claims arising on liability insurance contracts can be affected by several factors. Most significant are the increasing
level of awards for damages suffered, legal costs and the potential for periodic payment awards.
The severity of bodily injury claims can be influenced particularly by the value of loss of earnings and the future cost of care. The settlement value
of claims arising under public and employers' liability is particularly difficult to predict. There is often uncertainty as to the extent and type of injury,
whether any payments will be made and, if they are, the amount and timing of the payments, including the discount rate applied for assessing
lump sums. Key factors driving the high levels of uncertainty include the late notification of possible claim events and the legal process.
Note 28 presents the development of the estimate of ultimate claim cost for public and employers' liability claims occurring in a given year. This
gives an indication of the accuracy of the estimation technique for incurred claims.
Provisions for latent claims
Late notification of possible claims necessitates the holding of provisions for incurred claims that may only emerge some years into the future. In
particular, the effect of inflation over such a long period can be considerable and is uncertain. A lack of comparable past experience may make it
difficult to quantify the number of claims and, for certain types of claims, the amounts for which they will ultimately settle. The legal and legislative
framework continues to evolve, which has a consequent impact on the uncertainty as to the length of the claims settlement process and the
ultimate settlement amounts.
Page 145
Assets and liabilities classified as held for distribution (see note 16) are included within net other in the table above.
639,523
Other liabilities
Total
(292,952)
481
-
-
190,478
-
-
-
Subordinated liabilities
-
-
-
-
-
42,707
-
Total
-
-
481
-
100
869,880
Other assets
Cash and cash equivalents
-
Net other
At 31 December 2021 (restated*)
-
-
-
-
At 31 December 2021 (restated*)
-
347,259
-
-
-
-
-
414
-
Other assets
882,350
Total
Lease obligations
Cash and cash equivalents
Other liabilities
Net other
-
-
-
-
114,036
-
655
-
-
Lease obligations
-
Lease obligations
-
-
-
Hedge
Net other
Total
-
-
100
114
-
263,972
-
-
330,655
-
-
66,569
655
-
-
-
336
Other liabilities
Subordinated liabilities
Parent
Financial investments
593,061
At 31 December 2022
-
-
-
-
-
(465,806)
-
(759)
(25,818)
-
(84,618)
(13,591)
-
-
-
-
-
(129,498)
-
-
-
-
-
-
-
100
receivables
accounted
£000
-
-
-
derivatives
-
accounted
-
-
£000
value
869,880
The Group is exposed to financial risk through its financial assets, financial liabilities, reinsurance assets and insurance liabilities. In particular, the key financial risk
is that the proceeds from its financial assets are not sufficient to fund the obligations arising from its insurance contracts. The most important components of
financial risk are interest rate risk, credit risk, equity price and currency risk.
There has been no change from the prior period in the nature of the financial risks to which the Group is exposed. The continued conflict in Ukraine and the cost of
living crisis means there is continued uncertainty in relation to the economic risks to which the Group is exposed. This includes equity price volatility, movements in
exchange rates and long-term UK growth prospects. The Group's management and measurement of financial risks is informed by either stochastic modelling or
stress testing techniques.
4 Financial risk and capital management
Notes to the financial statements
-
-
-
(759)
-
(19,062)
(101,443)
(465,806)
(25,818)
(2,475)
-
-
-
(19,062)
-
(i) Categories applying IAS 39
-
114
liabilities¹
and liabilities
-
£000
£000
£000
Designated
Financial investments
870,749
£000
(a) Categories of financial instruments
-
-
at fair
value
derivatives
trading
Held for
Loans and
trading
Designated
655
-
-
-
-
£000
Held for
at fair
Total
Other assets
-
-
-
Financial assets
Financial liabilities
Cash and cash equivalents
Hedge
£000
£000
£000
Group
Financial
At 31 December 2022
Subordinated liabilities
Inv't contract liabilities
Other liabilities
-
Financial investments
-
-
-
-
882,350
-
Inv't contract liabilities
232,553
336
-
414
-
670
-
-
104,664
655
-
-
-
-
-
-
-
302,685
-
-
-
-
-
-
-
-
-
(58,479)
Other assets
(15,519)
269,017
(22,738)
-
-
-
-
-
-
-
-
-
(13,394)
48,437
66,569
636,637
543,977
(80,389)
5,045
-
(18,712)
(10,774)
66,163
-
-
-
-
(292,952)
(20,806)
(20,806)
-
552,502
(331)
(93,810)
-
(233,215)
-
(48,571)
(10,756)
(331)
-
48,437
-
-
239,585
-
-
-
-
(24,433)
-
-
269
-
-
-
-
-
¹ Financial liabilities are held at amortised cost.
-
-
(59,658)
-
-
-
-
-
-
-
-
(24,433)
-
-
-
-
-
Subordinated liabilities
-
Financial investments
Other assets
Cash and cash equivalents
Net other
Lease obligations
-
639,523
-
-
-
-
-
4,330
-
-
-
100
593,061
194,808
707,106
-
269
670
(18,712)
-
-
-
-
(25,818)
-
-
(66,381)
-
-
-
-
(3,234)
(266,349)
(110,911)
(3,234)
(303,327)
-
(303,327)
-
-
-
-
-
-
(471,294)
-
(24,433)
-
-
-
(24,433)
-
(15,519)
-
114,036
(22,738)
(443,718)
(130,793)
-
(331)
634,961
-
-
*The comparative financial statements have been restated as detailed in note 40 and the tables above have been re-presented for the split between financial liabillities and other
The carrying value of those financial assets and liabilities not carried at fair value in the financial statements is considered to approximate to their fair value.
-
-
-
-
(15,519)
-
-
(83,622)
-
-
(2,475)
407,463
-
-
-
(97,347)
883,770
240,910
(331)
-
-
(58,479)
-
-
(443,718)
615,593
310,788
(448,755)
-
-
8,357
8,103
104,664
(58,479)
(25,818)
-
Page 146
Total
2022
Group
Parent
2022
Cash and cash equivalents
Other financial assets
302,685
114
870,635
870,749
financial
assets
SPPI
Other
Total
670
Notes to the financial statements
£000
£000
£000
Financial investments
4 Financial risk and capital management (continued)
2021
SPPI
Other
(ii) Categories of financial assets applying IFRS 9
-
232,553
232,553
-
114,036
£000
£000
£000
As disclosed in note 1, the Group has chosen to defer application of IFRS 9 and classifies and measures financial instruments using IAS 39. To
facilitate comparison with entities applying IFRS 9, the table below sets out the Group's financial assets at the balance sheet date, split between
those which have contractual cash flows that are solely payments of principal and interest on the principal outstanding (SPPI), other than those
which are held for trading or whose performance is evaluated on a fair value basis, and all other financial assets.
114,036
883,770
assets
104,664
-
104,664
883,100
66,569
£000
£000
£000
-
66,569
48,437
-
48,437
1,230,359
-
302,685
407,463
870,635
1,278,098
Other financial assets
263,972
-
263,972
190,478
-
190,478
Total
330,655
883,100
347,259
593,816
924,471
239,585
640,273
879,858
593,816
2021
670
640,273
593,930
Cash and cash equivalents
financial
financial
financial
financial
financial
financial
assets
assets
assets
assets
assets
assets
640,943
£000
£000
£000
Financial investments
114
Total
SPPI
Other
Total
SPPI
Other
Total
financial
assets
financial
assets
financial
financial
financial
assets
assets
Page 147
£000
Total
Level 3
Level 2
4 Financial risk and capital management (continued)
-
There have been no transfers between investment categories in the current year.
Financial investments
Group
-
The fair value measurement basis used to value those financial assets and financial liabilities held at fair value is categorised into a fair value
hierarchy as follows:
Level 1: fair values measured using quoted bid prices (unadjusted) in active markets for identical assets or liabilities. This category includes listed
equities in active markets, listed debt securities in active markets and exchange-traded derivatives.
Level 1
Level 2: fair values measured using inputs other than quoted prices included within level 1 that are observable for the asset or liability, either
directly (as prices) or indirectly (derived from prices). This category includes listed debt or equity securities in a market that is not active and
derivatives that are not exchange-traded.
459,719
268,297
458,420
726,717
85,726
354,023
Structured notes
-
56,138
57,537
Financial assets at fair value through other comprehensive income
85,726
34
85,726
58,192
515,953
1,412
870,635
68,947
350,302
Financial investments
At 31 December 2021
Financial assets at fair value through profit or loss
Total financial assets at fair value
883,100
68,981
16,997
797,122
-
Financial investments
Financial assets at fair value through other comprehensive income
Hedged accounted derivatives
414
-
414
797,122
16,583
68,981
882,686
Equity securities
Debt securities
281,169
186
Structured notes
-
14,649
-
14,649
Derivatives
336
Fair value measurement at the
Analysis of fair value measurement bases
Level 3: fair values measured using inputs for the asset or liability that are not based on observable market data (unobservable inputs). This
category includes unlisted debt and equities, including investments in venture capital, and suspended securities. Where a look-through valuation
approach is applied, underlying net asset values are sourced from the investee, translated into the Group's functional currency and adjusted to
reflect illiquidity where appropriate, with the fair values disclosed being directly sensitive to this input.
Notes to the financial statements
(b) Fair value hierarchy
end of the reporting period based on
Derivatives
Total financial assets at fair value
Financial investments
At 31 December 2022
Debt securities
Financial assets at fair value through profit or loss
Hedged accounted derivatives
655
726,717
-
-
100
869,980
Equity securities
517,399
-
336
-
£000
£000
£000
-
100
1,299
-
655
-
56,138
Page 148
Financial investments
569,410
Financial investments
4 Financial risk and capital management (continued)
£000
Financial investments
506,456
1,125
-
655
85,580
-
593,161
-
-
100
Fair value measurement at the
end of the reporting period based on
85,580
333,549
85,580
Derivatives
Notes to the financial statements
Parent
At 31 December 2022
£000
Level 1
Level 2
Level 3
Total
593,816
1,025
Financial assets at fair value through profit or loss
£000
£000
-
259,512
Equity securities
Debt securities
Derivatives
Financial investments
100
247,969
-
258,487
-
481
-
481
316,161
1,094
34
315,033
Financial assets at fair value through profit or loss
1,780
68,799
323,362
254,377
186
Equity securities
Financial assets at fair value through other comprehensive income
655
506,456
Total financial assets at fair value
Debt securities
At 31 December 2021
Hedged accounted derivatives
640,273
2,030
In the current year derivative liabilities of the Group were measured at fair value through other comprehensive income if they were hedge
accounted and at fair value through profit or loss otherwise. The derivative liabilities of the Parent were measured at fair value through profit or
loss. In the prior year the derivative liabilities of the Group and Parent were measured at fair value through profit or loss. Derivative liabilities are
categorised as level 2 (see note 23).
Total gains/(losses) recognised in profit or loss
34
securities
securities
Fair value measurements based on level 3
Fair value measurements in level 3 for both the Group and Parent consist of financial assets, analysed as follows:
Financial assets at fair value
Total
68,981
(34)
held at the end of the reporting period
Closing balance
Total gains/(losses) for the period included in profit or loss for assets
9,259
(517)
8,742
68,9473468,981
9,259
59,688
(517)
8,742
16,746
551
85,726
16,780
(34)
Opening balance
60,239
Total gains/(losses) recognised in profit or loss
held at the end of the reporting period
At 31 December 2021
85,726
-
Closing balance
Total gains/(losses) for the period included in profit or loss for assets
269
16,745
At 31 December 2022
1,761
through profit and loss
16,779
Opening balance
68,947
-
-
Hedged accounted derivatives
Total financial assets at fair value
269
640,004
68,833
68,833
Financial assets at fair value through other comprehensive income
£000
£000
£000
Debt
Equity
Group
569,410
Page 149
4 Financial risk and capital management (continued)
68,800
33
68,833
£000
At 31 December 2022
Opening balance
16,781
-
85,580
Closing balance
Total gains/(losses) for the period included in profit or loss for assets
85,580
held at the end of the reporting period
Notes to the financial statements
Financial assets at fair value
through profit and loss
Parent
£000
£000
Equity
Debt
securities
securities
Total
(33)
16,748
Closing balance
held at the end of the reporting period
Total gains/(losses) for the period included in profit or loss for assets
Opening balance
60,059
9,292
59,508
551
Total gains/(losses) recognised in profit or loss
33
9,292
At 31 December 2021
(33)
16,747
16,780
Total gains/(losses) recognised in profit or loss
68,833
8,774
(518)
These
financial
assets
are
valued
using
third-party
pricing
information
that
is
regularly
reviewed
and
internally
calibrated
based
on
management's
knowledge of the markets.
These
financial
assets
are
not
traded
on
active
markets.
Their
fair
value
is
linked
to
an
index
that
reflects
the
performance
of
an
underlying
basket
of observable securities, including derivatives, provided by an independent calculation agent.
These financial assets are valued using observable net asset data, adjusted for unobservable inputs including comparable price-to-book ratios
based on similar listed companies, normalised for performance measures where appropriate, and management's consideration of constituents as
to what exit price might be obtainable.
The valuation techniques used for instruments categorised in levels 2 and 3 are described below.
Listed debt and equity securities not in active market (level 2)
All
the
above
gains
or
losses
included
in
profit
or
loss
for
the
period
(for
both
the
Group
and
Parent)
are
presented
in
net
investment
return
within
the statement of profit or loss.
(518)
8,774
68,800
Unlisted debt is valued using an adjusted net asset method whereby management uses a look-through approach to the underlying assets
supporting the loan, discounted using observable market interest rates of similar loans with similar risk, and allowing for unobservable future
transaction costs.
The valuation is most sensitive to the level of underlying net assets, but it is also sensitive to the interest rate used for discounting and the
projected date of disposal of the asset, with the exit costs sensitive to an expected return on capital of any purchaser and estimated transaction
costs. Reasonably likely changes in unobservable inputs used in the valuation would not have a significant impact on shareholders' equity or the
net result.
The valuation is sensitive to the level of underlying net assets, the Euro exchange rate, the price-to-tangible book ratio, an illiquidity discount and a
credit rating discount applied to the valuation to account for the risks associated with holding the asset. If the illiquidity discount or credit rating
discount applied changes by +/-10%, the value of unlisted equity securities could move by +/-£9m (2021: +/-£8m).
The Group's derivative contracts are not traded in active markets. Foreign currency forward contracts are valued using observable forward
exchange rates corresponding to the maturity of the contract and the contract forward rate. Over-the-counter equity or index options and futures
are valued by reference to observable index prices.
Group financial investments with variable interest rates, including cash and cash equivalents, and insurance instalment receivables are subject to
cash flow interest rate risk. This risk is not significant to the Group.
Debt securities
Cash and cash equivalents
6,491
22,815
11,854
18,345
22,815
45,678
86,838
11,854
-
-
Liabilities (discounted)
Life insurance business provision
26,768
-
4,856
Notes to the financial statements
1 year
1 and 5 years
5 years
Interest rate risk concentration is reduced by adopting asset-liability duration matching principles where appropriate. Excluding assets held to back
the life business, the average duration of the Group’s fixed income portfolio is three years (2021: three years), reflecting the relatively short-term
average duration of its general insurance liabilities. The mean term of discounted general insurance liabilities is disclosed in note 28(a)(iv).
4 Financial risk and capital management (continued)
Total
Group life business
For the Group’s life insurance business, consisting of policies to support funeral planning products, benefits payable to policyholders are
independent of the returns generated by interest-bearing assets. Therefore, the interest rate risk on the invested assets supporting these liabilities
is borne by the Group. This risk is mitigated by purchasing fixed interest investments with durations that match the profile of the liabilities. For
funeral plan insurance policies, benefits are linked to the Retail Prices Index (RPI). Assets backing these liabilities are also linked to the RPI, and
include index-linked gilts and corporate bonds. For practical purposes it is not possible to exactly match the durations due to the uncertain profile
of liabilities (for example mortality risk) and the availability of suitable assets, therefore some interest rate risk will persist. The Group monitors its
exposure by comparing projected cash flows for these assets and liabilities and making appropriate adjustments to its investment portfolio.
The table below summarises the maturities of life insurance business assets and liabilities that are exposed to interest rate risk.
(c) Interest rate risk
The Group’s exposure to interest rate risk arises primarily from movements on financial investments that are measured at fair value and have fixed
interest rates, which represent a significant proportion of the Group’s assets, subordinated debt which has a fixed interest rate until 2030, and from
insurance liabilities discounted at a market interest rate. The Group's investment strategy is set in order to control the impact of interest rate risk on
anticipated cash flows and asset and liability values. The fair value of the Group's investment portfolio of fixed income securities reduces as market
interest rates rise as does the present value of discounted insurance liabilities, and vice versa.
52,436
73,909
63,819
5,269
101,976
Liabilities (discounted)
33,293
53,905
Life insurance business provision
15,756
Maturity
6,120
26,768
63,819
96,707
5,269
At 31 December 2021
Assets
Debt securities
Cash and cash equivalents
11,389
-
Page 151
£000
£000
£000
£000
£000
Cash
equivalents¹
182,348
-
-
46,224
Group
42,719
2,651
-
45,370
-
171,502
-
28,767
91,355
43,930
-
-
A
BBB
459,719
-
-
Notes to the financial statements
4 Financial risk and capital management (continued)
¹ Cash includes amounts held on deposit classified within financial investments and disclosed in note 22. Cash balances which are not rated relate to cash amounts in
hand.
-
8,143
-
104,664
121,065
114,036
12,583
220,640
347,259
517,399
A
19,946
9,424
-
29,370
At 31 December 2021
AAA
SPPI
Non-SPPI
-
-
4,857
Not rated
AA
At 31 December 2022
AAA
AA
-
-
Below BBB
-
-
129,795
18,114
10,653
4
1,009
287,529
288,542
-
-
122,895
43,930
51,951
12,659
Below BBB
BBB
51,365
3
-
51,368
72,653
-
-
-
-
7,895
-
15,270
287,529
407,463
-
3,608
Not rated
6
505
220,640
221,151
42,616
securities
and cash
Reinsurance
financial
Debt
debtors
Other
assets
Total SPPI
The Group is exposed to minimal credit risk in relation to all other financial assets.
The carrying amount of financial and reinsurance assets represents the Group's maximum exposure to credit risk. The Group structures the levels
of credit risk it accepts by placing limits on its exposure to a single counterparty. Limits on the level of credit risk are regularly reviewed. Where
available the Group also manages its exposure to credit risk in relation to credit risk ratings. Investment grade financial assets are classified within
the range of AAA to BBB ratings, where AAA is the highest possible rating. Financial assets which fall outside this range are classified as sub-
investment grade. ‘Not rated’ assets capture assets not rated by external ratings agencies.
The following table provides information regarding the credit risk exposure of financial assets with external credit ratings from Standard & Poors or
an equivalent rating from a similar agency. This includes financial assets that meet the definition of 'solely payments of principal and interest'
(SPPI), as detailed in note 4(a)(ii).
(d) Credit risk
The Group has exposure to credit risk, which is the risk of non-payment of their obligations by counterparties and financial markets borrowers.
Areas where the Group is exposed to credit risk are:
Counterparty default on loans and debt securities;
Deposits held with banks;
Amounts due from insurance intermediaries and policyholders.
Reinsurers’ share of insurance liabilities (excluding provision for unearned premiums) and amounts due from reinsurers in respect of
claims already paid; and
Page 152
176,749
26,513
125,225
Total
2022
Group
The debt securities portfolio consists of a range of mainly fixed interest instruments including government securities, local authority issues,
corporate loans and bonds, overseas bonds, preference shares and other interest-bearing securities. Limits are imposed on the credit ratings of the
corporate bond portfolio and exposures regularly monitored. Group investments in unlisted securities represent 0% of this category in the current
year and less than 1% prior year.
459,719
£000
Parent
Notes to the financial statements
Reinsurance is used to manage insurance risk. This does not, however, discharge the Group's liability as primary insurer. If a reinsurer fails to pay a
claim for any reason, the Group remains liable for the payment to the policyholder. The creditworthiness of reinsurers is considered on a regular
basis through the year by reviewing their financial strength. The Group Reinsurance Security Committee assesses, monitors and approves the
creditworthiness of all reinsurers, reviewing relevant credit ratings provided by the recognised credit rating agencies, as well as other publicly
available data and market information. The Group Reinsurance Security Committee also monitors the balances outstanding from reinsurers and
maintains an approved list of reinsurers.
4 Financial risk and capital management (continued)
For financial assets meeting the SPPI test that do not have low credit risk, the carrying amount disclosed above is an approximation of their fair
value.
The Group’s exposure to counterparty default on debt securities is spread across a variety of geographical and economic territories, as follows:
SPPI
At 31 December 2022
AAA
-
-
-
-
96,666
AA
16,605
2,961
-
19,566
46,836
A
7,328
5,710
-
13,038
74,668
-
2,753
BBB
42,632
-
-
42,632
31,680
Below BBB
-
-
-
6,909
66,569
9,429
254,657
330,655
259,512
At 31 December 2021
Below BBB
-
AAA
-
-
-
-
89,099
AA
7,018
1,828
-
8,846
61,199
-
-
-
4,379
¹ Cash includes amounts held on deposit classified within financial investments and disclosed in note 22. Cash balances which are not rated relate to cash amounts in
hand.
Not rated
5
585
183,147
183,737
8,443
The Group's credit risk policy details prescriptive methods for the collection of premiums and control of intermediary and policyholder debtor
balances. The level and age of debtor balances are regularly assessed via monthly credit management reports. These reports are scrutinised to
assess exposure by geographical region and counterparty of aged or outstanding balances. Any such balances are likely to be major international
brokers that are in turn monitored via credit reference agencies and considered to pose minimal risk of default. The Group has no material
concentration of credit risk in respect of amounts due from insurance intermediaries and policyholders.
Group cash balances are regularly reviewed to identify the quality of the counterparty bank and to monitor and limit concentrations of risk.
A
10,896
5,585
-
16,481
108,443
Cash
Other
and cash
Reinsurance
financial
Debt
equivalents¹
debtors
Non-SPPI
assets
Total SPPI
securities
£000
UK
Canada
Australia
Europe
£000
£000
£000
£000
48,437
8,001
183,147
239,585
BBB
30,518
3
-
30,521
Not rated
4
758
254,657
255,419
27,741
101,767
131,232
-
26,513
259,512
316,161
131,232
316,161
44,598
Parent
£000
2021
UK
Canada
Australia
Europe
Total
Parent
£000
168,798
119,622
-
Group
265,506
119,622
104,530
27,741
517,399
£000
Page 153
(e) Equity price risk
The Group is exposed to equity price risk because of financial investments held by the Group which are stated at fair value through profit or loss.
The Group mitigates this risk by holding a diversified portfolio across geographical regions and market sectors, and through the use of derivative
contracts from time to time which would limit losses in the event of a fall in equity markets.
2022
2021
The concentration of equity price risk by geographical listing, before the mitigating effect of derivatives, to which the Group and Parent are exposed
is as follows:
Group
Parent
Group
UK
268,623
248,149
UK
281,497
Europe
186
£000
£000
68,619
The Group operates internationally and its main exposures to foreign exchange risk are noted below. The Group's foreign operations generally
invest in assets and purchase reinsurance denominated in the same currencies as their insurance liabilities, which mitigates the foreign currency
exchange rate risk for these operations. As a result, foreign exchange risk arises from recognised assets and liabilities denominated in other
currencies and net investments in foreign operations. The Group mitigates this risk through the use of derivatives when considered necessary.
The forward foreign currency risk arising on translation of these foreign operations is hedged by the derivatives which are detailed in note 23. The
Group has designated certain derivatives as a hedge of its net investments in Canada and Australia, which have Canadian and Australian dollars
respectively as their functional currency.
The Group's foreign operations create two sources of foreign currency risk:
The figures in the table above, for the current and prior years, do not include currency risk that the Group and Parent are exposed to on a ‘look
through’ basis in respect of collective investment schemes denominated in sterling. The Group and Parent enter into derivatives to hedge currency
exposure, including exposures on a ‘look through’ basis. The open derivatives held by the Group and Parent at the year end to hedge currency
exposure are detailed in note 23.
Aus $
61,768
4,091
£000
£000
254,557
Parent
(f) Currency risk
350,302
323,362
Total
354,023
333,549
-
-
HKD $
15
15
Euro
25,287
25,287
-
-
Notes to the financial statements
Total
68,619
The largest currency exposures, before the mitigating effect of derivatives, with reference to net assets/liabilities are shown below, representing
effective diversification of resources.
The Group exposure to foreign currency risk within the investment portfolios arises from purchased investments that are denominated in
currencies other than sterling.
Hong Kong
Hong Kong
186
Europe
85,400
85,400
The
operating
results
of
the
Group's
foreign
branches
and
subsidiaries
in
the
Group
financial
statements
are
translated
at
the
average
exchange
rates prevailing during the period; and
The equity investment in foreign branches and subsidiaries is translated into sterling using the exchange rate at the year-end date.
2022
2021
£000
£000
£000
£000
Can $
46,087
46,087
Group
Parent
Group
Parent
Aus $
64,005
14,131
4 Financial risk and capital management (continued)
HKD $
172
172
Euro
11,054
11,054
Can $
57,710
57,710
USD $
2,653
2,653
USD $
2,345
2,345
Page 154
*The comparative financial statements have been restated as detailed in note 40.
Restated*
-
Equity price risk
-10%
-
Currency risk
(9,966)
4
10
Restated*
-100 basis points
(2,936)
-
28,375
variable
£000
Variable
Change in
2022
Parent
Potential increase/
(decrease) in
-
5,303
27,017
26,192
2022
2021
4,118
6,715
-
£000
£000
£000
4,118
10,845
54
-100 basis points
(4,618)
(11,765)
(48)
7
9,475
5,648
+100 basis points
(4)
+/-10%
The following assumptions have been made in preparing the above sensitivity analysis:
Potential increase/
Variable
2021
2022
Change in
2022
2021
+100 basis points
4,218
7,119
2,154
+10%
(1,763)
-
-
-
-
Change in profit is stated net of tax at the standard rate applicable in each of the Group's territories.
The value of fixed income investments will vary inversely with changes in interest rates, and all territories experience the same interest
rate movement;
(decrease) in profit
other equity reserves
(decrease) in
Group
Notes to the financial statements
4 Financial risk and capital management (continued)
(g) Liquidity risk
Liquidity risk is the risk that funds may not be available to pay obligations when due. The Group is exposed to daily calls on its available cash
resources mainly from claims arising from insurance contracts. An estimate of the timing of the net cash outflows resulting from insurance
contracts is provided in note 28. The Group has robust processes in place to manage liquidity risk and has available cash balances, other readily
marketable assets and access to funding in case of exceptional need. This is not considered to be a significant risk to the Group.
Non-derivative financial liabilities consist of lease liabilities, for which a maturity analysis is included in note 34, and other liabilities for which a
maturity analysis is included in note 31, and subordinated debt for which a maturity analysis is included in note 32.
The sensitivity of profit and other equity reserves to movements on market risk variables (comprising interest rate, currency and equity price risk),
each considered in isolation and before the mitigating effect of derivatives, is shown in the table below. This table does not include the impact of
variables on retirement benefit schemes. Financial risk sensitivities for retirement benefit schemes are disclosed separately in note 19.
(h) Market risk sensitivity analysis
Equity prices will move by the same percentage across all territories; and
Potential increase/
+/-10%
£000
28,676
Equity price risk
£000
(decrease) in profit
£000
(3,369)
Interest rate risk
(8,873)
+10%
(1,763)
(10,737)
£000
(8)
variable
Currency risk
-10%
2,154
13,123
Currency gains and losses will arise from a change in the value of sterling against all other currencies moving in parallel;
other equity reserves
Potential increase/
2021
Interest rate risk
(3,369)
(5,494)
(4,339)
Page 155
Safeguard the Group's ability to continue to meet stakeholders' expectations in accordance with its corporate mission, vision and
values.
Life Limited
£000
Parent
Economic capital is the Group’s own internal view of the level of capital required, and this measure is an integral part of the Own Risk and Solvency
Assessment Report (ORSA) which is a private, internal forward-looking assessment of own risk, as required as part of the Solvency II regime. Risk
appetite is set such that the target level of economic capital is always higher than the regulatory SCR.
Solvency II Own Funds (unaudited)
630,058
54,172
£000
Ecclesiastical
Office plc
Ecclesiastical
Parent
Life Limited
£000
616,905
55,235
£000
Insurance
Office plc
2022
Ecclesiastical
Ecclesiastical
Insurance
4 Financial risk and capital management (continued)
-
-
EIO’s Solvency II Own Funds will be subject to a separate independent audit, as part of the Group's process for Solvency II reporting to the PRA.
The Group's regulated entities, EIO and ELL, expect to meet the deadline for submission to the PRA of 6 April 2023 and their respective SFCRs will
be made available on the Group's website shortly thereafter. Benefact Group is also expected to meet its deadline for submission to the PRA of 20
May 2023, with its SFCR also being made available on the Group’s website shortly after.
2021
Notes to the financial statements
Comply with the regulators' capital requirements of the markets in which the Group operates; and
(i) Capital management
The Group's primary objectives when managing capital are to:
The Group is subject to insurance solvency regulations in all the territories in which it issues insurance and investment contracts, and capital is
managed and evaluated on the basis of both regulatory and economic capital, at a group and parent entity level.
In the UK, the Group and its UK regulated entities are required to comply with rules issued by the Financial Conduct Authority (FCA) and the
Prudential Regulation Authority (PRA).
The PRA expects a firm, at all times, to hold Solvency II Own Funds in excess of its calculated Solvency Capital Requirement (SCR). Group solvency
is assessed at the level of Ecclesiastical Insurance Office plc (EIO)’s parent, Benefact Group plc. Consequently, there is no directly comparable
solvency measure for EIO group. Quantitative returns are submitted to the PRA, in addition to an annual narrative report, the Solvency and
Financial Condition Report (SFCR) which is also published on the company's website. A further report, the Regular Supervisory Report (RSR) is
periodically submitted to the PRA.
Page 156
Canada
Other insurance operations
- Life business
This includes costs associated with Group management activities.
- Corporate costs
Ecclesiastical Life Limited provides long-term policies to support funeral planning products. The business reopened in the year but
remains closed to new insurance business.
The Group operates a general insurance Ecclesiastical branch in Canada.
This includes the Group's internal reinsurance function, adverse development cover and operations that are in run-off or not reportable
due to their immateriality.
The Group has a wholly-owned subsidiary in Australia underwriting general insurance business under the Ansvar brand.
The Group's principal general insurance business operation is in the UK, where it operates under the Ecclesiastical and Ansvar brands.
The Group also operates an Ecclesiastical branch in the Republic of Ireland underwriting general business across the whole of Ireland.
Australia
United Kingdom and Ireland
- General business
As part of the streamlining of the Benefact Group, on 30 December 2022, the Group disposed of South Essex Insurance Holdings Limited and its
wholly owned subsidiary, SEIB Insurance Brokers Limited. On 3 January 2023, the shares of EdenTree Investment Management Limited and
Ecclesiastical Financial Advisory Services Limited were distributed to the Group's immediate parent company, Benefact Group plc. Discontinued
operations are disclosed separately in note 16 and excluded from the segmental analysis. The prior period has been re-presented in line with the
current year basis.
Inter-segment and inter-territory transfers or transactions are entered into under normal commercial terms and conditions that would also be
available to unrelated third parties.
The accounting policies of the operating segments are the same as the Group's accounting policies described in note 1.
The Group segments its business activities on the underwriting territory. Expenses relating to Group management activities are included within
'Corporate costs'. This reflects the management and internal Group reporting structure.
Notes to the financial statements
(a) Operating segments
5 Segment information
The activities of each operating segment are described below.
Page 157
presented*
Continuing operations
£000
2022
Combined
£000
ratio
£000
4,010
558,544
3,667
(235)
568
General business
(2,075)
The life business segment result comprises the profit or loss on insurance contracts (including return on assets backing insurance liabilities in the
long-term fund), shareholder investment return and other expenses.
Segment result
Canada
Other insurance operations
14,438
107.3%
(2,864)
486,220
7
General business segment results comprise the insurance underwriting profit or loss, investment activities and other expenses of each
underwriting territory. The Group uses the industry standard net combined operating ratio (COR) as a measure of underwriting efficiency. The COR
expresses the total of net claims costs, commission and underwriting expenses as a percentage of net earned premiums. Further details on the
underwriting profit or loss and COR, which are alternative performance measures that are not defined under IFRS, are detailed in note 38.
*The prior year has been re-presented for discontinued operations as detailed in note 16 to the financial statements.
86.7%
(981)
135
-
(846)
90.6%
7,025
3,570
(146)
24,239
(7,726)
-
-
(25,743)
Corporate costs
(25,743)
24,609
3,552
(7,191)
-
558,551
486,211
344,788
297,235
Segment revenue
(354)
(2,456)
United Kingdom and Ireland
Australia
10,449
The Group uses gross written premiums as the measure for turnover of the general and life insurance business segments. Segment revenues do
not include net investment return or general business fee and commission income, which are reported within revenue in the consolidated
statement of profit or loss.
Revenue is attributed to the geographical region in which the customer is based.
Notes to the financial statements
5 Segment information (continued)
£000
operating
Insurance
Investments
Other
Total
(4,773)
30,971
(7,545)
(28,199)
Profit/(loss) before tax
Life business
(3,639)
91.0%
27,419
Group revenues are not materially concentrated on any single external customer.
2022
£000
£000
99,698
93,365
5,297
2021
(9)
108,761
91,610
Re-
Continuing operations
General business
United Kingdom and Ireland
Australia
Canada
Other insurance operations
Total
Life business
Group revenue
Page 158
£000
£000
301,236
6,227
108,761
5,601
91,610
293,726
£000
£000
General
Total
United Kingdom and Ireland
Australia
Canada
Other insurance operations
Life business
Continuing operations
General business
96.8%
8,759
91,743
(2,288)
98,214
(9,952)
(133)
-
(10,085)
85.3%
24,952
88,953
(2,098)
111,807
(11,416)
1,924
(34)
ratio
£000
£000
£000
£000
Notes to the financial statements
5 Segment information (continued)
2021 (restated*)
1,117
3,981
-
Combined
operating
Insurance
Investments
Other
Total
assets
premiums
assets
88.6%
7,065
999
(156)
7,908
156.9%
(24,134)
9,876
95,724
(26,422)
(b) Geographical information
Corporate costs
Profit/(loss) before tax
-
(24,134)
Gross written premiums from external customers and non-current assets, as attributed to individual countries in which the Group operates, are as
follows:
*The comparative financial statements have been restated as detailed in note 40.
5,098
(13,306)
-
79,178
302,878
Gross written premiums are allocated based on the country in which the insurance contracts are issued. Non-current assets exclude rights arising
under insurance contracts, deferred tax assets, pension assets and financial instruments and are allocated based on where the assets are located.
328,138
486,211
Net written premiums
558,551
6 Net insurance premium revenue
business
£000
£000
2022
2021
premiums
Change in the gross provision for unearned premiums
303,977
287,610
303,970
7
For the year ended 31 December 2021
-
(198,601)
287,619
(9)
Outward reinsurance premiums
Net written premiums
(24,504)
-
Non-current
99,698
3,052
350,092
319,485
93,365
2,925
United Kingdom and Ireland
Australia
Canada
business
written
Non-current
written
£000
Change in the provision for unearned premiums, reinsurers' share
Change in the net provision for unearned premiums
(14,620)
-
(14,620)
(16,505)
(16,505)
-
-
(238,069)
9,884
-
9,884
272,999
(9)
272,990
Change in the gross provision for unearned premiums
Change in the provision for unearned premiums, reinsurers' share
Change in the net provision for unearned premiums
Earned premiums, net of reinsurance
486,220
(9)
486,211
Gross written premiums
Earned premiums, net of reinsurance
14,114
(24,504)
(198,601)
320,475
7
320,482
(30,619)
(30,619)
-
-
14,114
`
Outward reinsurance premiums
558,544
7
558,551
For the year ended 31 December 2022
Gross written premiums
(238,069)
Life
Gross
Gross
Page 159
(21,209)
Fair value movements on financial instruments at fair value through profit or loss
- structured note income
Income from financial assets at fair value through profit or loss
- equity income
8,837
3,011
346
6,780
Income from financial assets calculated using the effective interest rate method
- exchange movements
20,238
30
12,123
£000
7,482
1,999
(24)
2021
7 Fee and commission income
8 Net investment return
Restated*
During the year, in respect of continuing operations, the Group recognised £63,297,000 (2021: £55,019,000) fee and commission income in
accordance with IFRS 4, Insurance Contracts and £236,000 (2021: £398,000) in accordance with IFRS 15, Revenue from contracts with customers.
Fee and commission income from contracts with customers was recognised at a point in time rather than over time.
Notes to the financial statements
8,648
605
32,134
30,863
(72,912)
38,102
Fair value movements on investment property
Impact of discount rate change on insurance contract liabilities
Net investment return
Included within fair value movements on financial instruments at fair value through profit or loss are gains of £3,733,000 (2021: £3,504,000 gains)
in respect of derivative instruments.
66,857
(1,416)
11,074
Investment income
- debt income
Other income/(expense)
- rental income
- other income received
2022
3,502
£000
103,667
- cash and cash equivalents income
14,464
Less: discontinued operations
Net investment return of continuing operations
(812)
(770)
4,058
102,897
*The comparative financial statements have been restated as detailed in note 40.
4,870
Page 160
*The prior year has been re-presented for discontinued operations as detailed in note 16 to the financial statements.
2021
10 Fees, commissions and other acquisition costs
2022
Re-
Commission paid
£000
21
Fees paid
75,601
(4,376)
Change in deferred acquisition costs
£000
115
95,649
Fees, commissions and other acquisition costs of continuing operations
(2,402)
26,805
Other acquisition costs
Less: discontinued operations
Fees, commissions and other acquisition costs
98,051
(2,191)
108,696
Reinsurers' share of claims paid
Reinsurers' share of change in the provision for claims
Reinsurance recoveries
Claims and change in insurance liabilities, net of reinsurance
(123,822)
-
(123,822)
(40,587)
(83,235)
143,468
2,343
145,811
-
(40,587)
For the year ended 31 December 2021
Gross claims paid
Gross change in the provision for claims
-
(3,095)
191,685
5,438
197,123
Gross change in life business provision
Claims and change in insurance liabilities
75,605
-
Claims and change in insurance liabilities, net of reinsurance
(136,507)
-
(136,507)
Reinsurance recoveries
144,842
4,331
149,173
Gross change in life business provision
Claims and change in insurance liabilities
Reinsurers' share of claims paid
Reinsurers' share of change in the provision for claims
(43,435)
-
281,349
(93,072)
Notes to the financial statements
9 Claims and change in insurance liabilities and reinsurance recoveries
Gross claims paid
Gross change in the provision for claims
£000
For the year ended 31 December 2022
214,032
business
Total
£000
£000
business
General
Life
5,074
219,106
(743)
(743)
(83,235)
-
4,331
285,680
(43,435)
-
(93,072)
-
267,290
2,343
67,317
-
67,317
87,695
(5,349)
28,426
110,887
presented*
75,605
(3,095)
269,633
Page 161
599
270
214
87
214
946
-
Fees payable to the Company's auditor and its associates for the audit of the Company's annual
accounts
- Audit-related assurance services
183
Total non-audit fees
- Other assurance services
Total audit fees
2022
323
347
709
£000
Fees payable to the Company’s auditor and its associates for other services:
- The audit of the Company's subsidiaries
Net foreign exchange losses/(gains)
1,032
Total auditor's remuneration
Amounts disclosed are net of services taxes, where applicable. Audit-related assurance services include Prudential Regulatory Authority (PRA) and
other regulatory audit work.
1,302
1,160
Auditor's remuneration of £143,000 relates to discontinued operations (2021: £153,000).
11 (Loss)/profit for the year
622
83,291
Decrease/(increase) in fair value of investment property
Continuing operations
(Loss)/profit for the year has been arrived at after charging/(crediting)
£000
2021
24
£000
£000
2022
2021
(9)
presented
Re-
21,209
(20,238)
6,261
5,833
1,374
(601)
92,503
Depreciation of property, plant and equipment
(Profit)/loss on disposal of property, plant and equipment
Amortisation of intangible assets
3,558
Notes to the financial statements
Employee benefits expense including termination benefits, net of recharges
12 Auditor's remuneration
Page 162
*The prior year has been re-presented for discontinued operations as detailed in note 16 to the financial statements.
Parent
Re-presented*
132
83
7,046
6,207
1,646
83
Social security costs
£000
79,383
83,017
73,338
6,134
(502)
(502)
(1,446)
(1,446)
(12,251)
(12,260)
(14,509)
(14,671)
Pension costs - defined contribution plans
87,044
695
-
-
1
1
112
980
79,033
8,562
Continuing operations
2022
£000
£000
Wages and salaries
Group
Parent
8,562
7,592
£000
General
Life
General
Life
112
860
business
Other
78
107
business
No.
No.
No.
No.
901
1
1
1,646
695
132
94,556
Pension costs - defined benefit plans
Other post-employment benefits
Total staff costs
107,343
96,714
92,332
The above Group figures do not include termination benefits of £248,000 (2021: £274,000) of which £77,000 (2021: £nil) was recharged to related
undertakings of the Group. The above Parent figures do not include termination benefits of £248,000 (2021: £274,000), of which £77,000 (2021:
£10,000) was recharged to related undertakings of the Parent.
Capitalised staff costs
938
79
-
-
107
2021
72,207
7,592
5,516
Group
Average numbers of full-time equivalent employees have been quoted rather than average numbers of employees to give a better reflection of the
split between business areas, as some employees' work is divided between more than one business area.
90,908
81,186
Staff costs recharged to related undertakings of the Group
1,117
1
131
1,048
1
107
Re-presented*Parent
No.
No.
2022
2021
business
business
Other
137
-
-
110
-
-
-
-
79
-
-
78
901
1
131
860
1
107
No.
No.
No.
No.
No.
Life
business
business
Other
business
business
General
Life
General
Re-presented*
2022
Notes to the financial statements
The average monthly number of full-time equivalent employees of the Group and Parent, including executive directors, during the year by
geographical location was:
13 Employee information
Group
United Kingdom and Ireland
Canada
Australia
Canada
United Kingdom and Ireland
2021
Other
No.
Page 163
(2,543)
9,665
Fair value movements on hedge derivatives
(485)
Impact of change in deferred tax rate
-
(1,519)
(b) Tax charged/(credited) to other comprehensive income
*The comparative financial statements have been restated as detailed in note 40.
14 Tax expense
2022
2021
(2,596)
£000
£000
(379)
£000
£000
Non-taxable income
Total tax (credited)/charged to other comprehensive income
(3,368)
8,281
Current tax (credited)/charged on:
Deferred tax (credited)/charged on:
-
Tax relief on charitable grants of £3,800,000 (2021: £3,990,000) has been taken directly to equity.
(Loss)/profit before tax
Tax calculated at the UK standard rate of tax of 19% (2021: 19%)
-
A change in the UK standard rate of corporation tax from 19% to 25% will become effective from 1 April 2023. Deferred tax has been provided at an
average rate of 24% (2021: 24%).
Actuarial movements on retirement benefit plans
(178)
Fair value movements on hedge derivatives
313
(340)
Impact of change in deferred tax rate
Adjustments to tax charge in respect of prior periods
(2,596)
13
Deferred tax asset for tax losses not previously recognised
-
(2,565)
Tax losses utilised for which no deferred tax asset was recognised
Impact of differential between current and deferred tax rate
(460)
9,029
Total tax (credit)/expense
18,142
Life insurance and other tax paid at non-UK rates
Notes to the financial statements
Tax on the Group’s result before tax differs from the United Kingdom standard rate of corporation tax for the reasons set out in the following
reconciliation:
- prior year adjustments
Current tax
Deferred tax
Total tax (credit)/expense
2022
2021
(a) Tax charged/(credited) to the statement of profit or loss
- temporary differences
(9,052)
(4,646)
(3,015)
18,142
£000
£000
Restated*
- prior year adjustments
(21)
(419)
(314)
580
805
459
(293)
1,468
- Impact of change in deferred tax rate
-
9,029
(887)
18,021
(121)
Less: tax expense of discontinued operations
Total tax (credit)/expense of continuing operations
Restated*
- current year
6,770
13,178
707
(1,862)
(1,265)
(1,234)
79,637
15,131
2022
2021
(4,773)
(4,415)
Expenses not deductible for tax purposes
9,342
Factors affecting (credit)/charge for the year:
Profit/(loss) before tax (discontinued operations)
Total pre-tax profit
14,115
1,775
79,178
Page 164
2021
£000
-
(a) Disposal of subsidiaries
2022
£000
8,842
£000
Goodwill and other intangible assets
22,707
Property, plant and equipment
1,666
-
-
-
Consideration received or receivable
45,197
16 Disposal of subsidiaries and discontinued operations
On 30 December 2022 the Group disposed of South Essex Insurance Holdings Limited and its wholly owned subsidiary, SEIB Insurance Brokers
Limited, to a related party. The related party is an associate of the Company's immediate parent company, Benefact Group plc. The results of the
disposed subsidiaries are reported in the current and prior year as discontinued operations.
Dividends
Charitable grants
9,181
9,181
17,010
20,000
(3,990)
2022
2021
£000
£000
Amounts paid directly from equity in the period:
(3,800)
21,000
16,200
Notes to the financial statements
Non-Cumulative Irredeemable Preference share dividend (8.625 pence per share)
Gross charitable grants to the ultimate parent company, Benefact Trust Limited
Tax relief
Net appropriation for the year
15 Appropriations
Net assets
30,904
Total assets
40,681
The gain on disposal has been presented within profit attributable to discontinued operations in the consolidated statement of profit or loss.
2022
Cash and cash equivalents
7,466
Other assets
-
-
-
-
2021
Other liabilities
(6,777)
Total liabilities
(9,777)
-
-
-
(263)
Current tax liabilities
(1,010)
Lease obligations
(1,215)
Provisions for other liabilities
-
-
-
-
Deferred income
(512)
Carrying amount of net assets sold
(30,904)
Gain on disposal before and after tax
14,293
£000
The carrying amounts of assets and liabilities as at the date of disposal were:
Page 165
Notes to the financial statements
16 Disposal of subsidiaries and discontinued operations (continued)
On 3 January 2023 the Company approved a dividend in specie and distributed its entire holdings in EdenTree Investment Management Limited
and Ecclesiastical Financial Advisory Services Limited to the Group's immediate parent company, Benefact Group plc. The results of these
subsidiaries are reported in the current and prior year as a discontinued operations and associated assets and liabilities are presented as held for
distribution in the current year statement of financial position.
Total assets of disposal groups held for distribution
Cash and cash equivalents
5,177
14,999
-
-
(b) Assets and liabilities of disposal group classified as held for distribution
Other assets
9,822
£000
2022
The following assets and liabilities were classified as held for distribution in relation to the discontinued operation at 31 December 2022:
2021
£000
-
2022
2021
(c) Financial performance of discontinued operations
Discontinued operations includes both the subsidiaries sold in the year and the assets held for distribution at the balance sheet date.
Tax expense
(419)
(121)
Net cash (outflow)/inflow from operating activities
(397)
2,718
Net cash outflow from investing activities
(8,987)
(104)
Profit from discontinued operations
£000
£000
13,696
Net cash outflow from financing activities
(239)
(268)
Net (decrease)/increase in cash generated by discontinued operations
(9,623)
2,346
Net cash outflow from investing activities includes an outflow of £8,842,000 (2021: £nil) from the disposal of South Essex Insurance Holdings
Limited.
Total liabilities of disposal groups held for distribution
Deferred income
-
-
261
-
(23,801)
(30,750)
£000
£000
Revenue
23,695
31,286
10,495
Other liabilities
10,234
2022
2021
14,293
-
Gain on disposal of subsidiaries after tax
338
Finance costs
(72)
(77)
(d) Cash flow information for discontinued operations
(597)
338
(Loss)/profit after tax of discontinued operations
(Loss)/profit before tax of discontinued operations
(178)
459
Expenses
Page 166
During the year the Group disposed of its interest in South Essex Insurance Holdings Limited resulting in the disposal of goodwill of £22,195,000
and intangible assets of £512,000. See note 16 for further information.
Net book value at 31 December 2021
24,291
27,404
817
52,512
At 31 December 2021
406
17,931
5,158
23,495
Exchange differences
-
53
(4)
49
Disposals
-
(1,876)
-
(1,876)
Impairment losses for the year
27
-
-
27
Amortisation charge for the year
-
575
254
829
At 1 January 2021
379
19,179
4,908
24,466
Accumulated impairment losses and amortisation
At 31 December 2021
24,697
45,335
5,975
76,007
Exchange differences
-
(73)
(12)
(85)
Disposals
-
(6,641)
-
(6,641)
Additions
-
3,914
-
3,914
At 1 January 2021
24,697
48,135
5,987
78,819
Cost
Net book value at 31 December 2022
2,097
28,105
53
30,255
At 31 December 2022
-
21,385
143
21,528
Exchange differences
-
150
7
157
Disposals
(406)
-
(5,276)
(5,682)
Impairment losses for the year
-
-
-
-
Amortisation charge for the year
-
3,304
254
3,558
At 1 January 2022
406
17,931
5,158
23,495
Accumulated impairment losses and amortisation
At 31 December 2022
2,097
49,490
196
51,783
Exchange differences
-
255
10
265
Disposals
(22,600)
-
(5,789)
(28,389)
Cost
Group
Other
Goodwill
software
assets
Computer
intangible
£000
£000
£000
Notes to the financial statements
17 Goodwill and other intangible assets
Total
£000
Additions
-
3,900
-
3,900
At 1 January 2022
24,697
45,335
5,975
76,007
Page 167
At 31 December
16,056
Cost
software
assets
£000
£000
At 1 January
Additions
Disposals
255
10
47,527
185
19,426
138
Amortisation
3,351
Charge for the year
Disposals
Exchange differences
47
-
-
150
7
At 1 January
15,972
Exchange differences
At 31 December
-
43,557
2022
2021
Computer
intangible
Computer
intangible
195
185
19,564
84
3,304
Other
Other
£000
-
-
43,557
41,330
198
41,528
43,372
16,056
41
3,900
Notes to the financial statements
17 Goodwill and other intangible assets (continued)
Parent
Other intangible assets consist of acquired brand, customer and distribution relationships, which have an overall remaining useful life of three
years on a weighted average basis (2021: one year).
28,101
Net book value at 31 December
18 Deferred acquisition costs
17,263
17,222
15,972
84
265
92
47,722
(1,876)
-
43,372
157
52
(5)
47
-
3,914
-
(1,964)
-
(1,964)
574
48
622
(13)
79
(1,876)
-
2022
2021
£000
£000
£000
£000
Group
Parent
Group
Parent
36,740
41,989
33,472
At 1 January
Increase in the period
Release in the period
Exchange differences
At 31 December
42,130
46,027
36,740
1,150
680
(338)
99
All balances are current.
52,526
(47,190)
(33,520)
Total
software
assets
Total
£000
£000
£000
3,900
3,914
28,158
27,400
101
27,501
57
(41,746)
(37,491)
52,539
42,201
46,122
36,689
46,027
Page 168
Notes to the financial statements
19 Retirement benefit schemes
Defined contribution pension plans
The Group operates a number of defined contribution pension plans, for which contributions by the Group are disclosed in note 13.
Defined benefit pension plans
The Group's defined benefit plan is operated by the Parent in the UK. The plan closed to new entrants on 5 April 2006. The terms of the plan for
future service changed in August 2011 from a non-contributory final salary scheme to a contributory scheme in which benefits are based on career
average revalued earnings. The scheme closed to future accrual on 30 June 2019. Active members in employment at this date retained certain
enhanced benefits after the plan closed to future accrual, including benefits in relation to death in service and ill health retirement. They also retain
the link to final salary whilst they remain employed by the Parent. From 1 July 2019, active members in employment joined one of the Group’s
defined contribution plans. The scheme previously had two discrete sections: the EIO Section and the Ansvar Section. With effect from 1 January
2021, the two discrete sections of the scheme have been combined.
The assets of the defined benefit plan are held separately from those of the Group by the Trustee of the Ecclesiastical Insurance Office plc Staff
Retirement Benefit Fund (the 'Fund'). The Fund is subject to the Statutory Funding Objective under the Pensions Act 2004. An independent qualified
actuary appointed by the Trustee is responsible for undertaking triennial valuations to determine whether the Statutory Funding Objective is met.
Pension costs for the plan are determined by the Trustee, having considered the advice of the actuary and having consulted with the employer.
The most recent triennial valuation was at 31 December 2019. No contribution is expected to be paid by the Group in 2023.
Actuarial valuations were reviewed and updated by an actuary at 31 December 2021 for IAS 19 purposes. As the Parent does not have an
unconditional right to a refund of the surplus attributable to the former EIO Section of the scheme, it has been assessed against the economic
benefit available to the Parent as a reduction in future contributions in accordance with IFRIC 14. This has resulted in the recognisable surplus being
restricted by £57.1m. The Parent has an unconditional right to a refund of the surplus attributable to the former Ansvar Section of the Fund, which
has been recognised in full in accordance with IFRIC 14.
In the current year, actuarial gains arising from changes in financial assumptions of £153.2m (2021: £19.4m) have been recognised in the statement
of other comprehensive income. £148.6m of this gain resulted from the 2.87% increase in the discount rate. In the prior year, the actuarial gains
arising from changes in financial assumptions resulted from a 0.6% increase in the discount rate, partially offset by inflation-linked pension
increases.
The experience loss on the defined benefit obligation of £11.8m (2021: £0.9m) resulted from actual inflation exceeding the inflation assumptions. A
review and update to certain demographic assumptions resulted in an actuarial gain of £3.4m (2021: £4.2m actuarial gain) being recognised in the
current year.
The defined benefit plan typically exposes the Group to risks such as:
-
Investment risk: The Fund holds some of its investments in asset classes, such as equities, which have volatile market values and, while these
assets are expected to provide the best returns over the long term, any short-term volatility could cause funding to be required if a deficit
emerges. Derivative contracts are used from time to time, which would limit losses in the event of a fall in equity markets;
-
Interest rate risk: Scheme liabilities are assessed using market rates of interest to discount the liabilities and are therefore subject to any
volatility in the movement of the market rate of interest. The net interest income or expense recognised in profit or loss is also calculated using
the market rate of interest. The Group's defined benefit plan holds Liability Driven Investments (LDIs) to hedge part of the exposure of the
scheme's liabilities to movements in interest rates;
-
Inflation risk: A significant proportion of scheme benefits are linked to inflation. Although scheme assets are expected to provide a good hedge
against inflation over the long term, movements over the short term could lead to a deficit emerging. The Group's defined benefit plan holds LDIs
to hedge part of the exposure of the scheme's liabilities to movements in inflation expectations;
-
Mortality risk: In the event that members live longer than assumed the liabilities may be understated originally, and a deficit may emerge if
funding has not adequately provided for the increased life expectancy; and
Page 169
-
Currency risk: The Fund holds some of its investments in foreign denominated assets. As scheme liabilities are denominated in sterling, short-
term fluctuations in exchange rates could cause funding to be required if a deficit emerges. Currency derivative contracts are used from time to
time, which would limit losses in the event of adverse movements in exchange rates.
Notes to the financial statements
19 Retirement benefit schemes (continued)
A blend of diversified growth assets (equities and property) and protection assets (bonds, gilts and cash) are deployed to balance the level of risk to
that required to provide, with confidence, a sufficient return and liquidity to continue to meet members' obligations as they fall due. The Trustees
have identified the key risks faced by the Fund in meeting this objective to be equity price risk, falls in bond yields and rising inflation.
The Trustees set the investment objectives and strategy for the Fund based on independent advice and in consultation with the employer. Key
factors addressed in setting strategy include the Fund’s liability profile, funding level and strength of employer covenant. Their key objectives are
to ensure the Fund can meet members’ guaranteed benefits as they fall due, reduce the risk of assets failing to meet its liabilities over the long
term and manage the volatility of returns and overall funding level.
A liability-driven investment (LDI) allocation is maintained as a risk management tool in order to preserve some future protection for the Fund
against falling yields and rising inflation, designed to hedge 65% of the interest rate and 75% of the inflation rate risk of the guaranteed benefits of
the Fund. Exposure of the Fund's assets to interest rates and inflation counter-balances exposure of the Fund's liabilities to these factors and has
suppressed, but not eliminated, volatility in the funding position.
During 2022, the Trustees have implemented a number of changes to reduce the Fund’s exposure to market volatility and better protect the
funding position. The Fund’s relative exposure to equity investments has been reduced and a specific allocation to infrastructure investments
created to further diversify the Fund’s investments; and overall liquidity levels have increased.
The Trustees adopt a Responsible and Sustainable Investment Policy in relation to the Fund’s equities. This includes an 'absence of harm' exclusion
policy, as well as an aspiration to reduce the portfolio’s carbon intensity over time.
The Trustees monitor investment performance and strategy over time to ensure the structure adopted continues to meet their objectives and to
highlight opportunities to reduce investment risk and volatility where practical and affordable. Their aim is to establish a Long Term Funding Target
in line with guidance from the Pensions Regulator. The Trustees intend that this long term target will be reached through investment performance
only and without requiring further contributions from the Parent.
£000
£000
The amounts recognised in the statement of financial position are determined as follows:
Group and Parent
2022
2021
72,430
45,772
Restrictions on asset recognised
(57,092)
(17,468)
Present value of funded obligations
(229,343)
(377,113)
Fair value of plan assets
301,773
422,885
Movements in the net defined benefit pension scheme asset recognised in the statement of financial position
are as follows:
Net defined benefit pension scheme surplus in the statement of financial position
15,338
28,304
Amounts recognised in other comprehensive income
(12,271)
39,303
At 1 January
28,304
(9,353)
Expense charged to profit or loss
(695)
(1,646)
The amounts recognised through profit or loss are as follows:
At 31 December
15,338
28,304
Interest expense on liabilities
(7,064)
(5,193)
Interest income on plan assets
7,928
5,058
Current service cost
(573)
(683)
Administration cost
(654)
(828)
Total, included in employee benefits expense
(695)
(1,646)
Effect of interest on asset ceiling
(332)
-
Experience losses on liabilities
(11,806)
(944)
Gains from changes in demographic assumptions
3,368
4,155
The amounts recognised in the statement of other comprehensive income are as follows:
Return on plan assets, excluding interest income
(117,766)
34,200
Total included in other comprehensive income
(12,271)
39,303
Gains from changes in financial assumptions
153,225
19,360
Change in asset ceiling
(39,292)
(17,468)
Page 170
Plan assets are weighted as follows:
Notes to the financial statements
19 Retirement benefit schemes (continued)
Group and Parent
2022
2021
£000
£000
15,338
28,304
The principal actuarial assumptions (expressed as weighted averages) were as follows*:
The following is the analysis of the defined benefit pension balances:
Pension deficit
-
-
Pension surplus
15,338
28,304
Discount rate
4.77
1.90
%
%
Future salary increases
4.15
4.50
Future increase in pensions in deferment
3.40
3.60
Inflation (RPI)
3.31
3.40
Inflation (CPI)
2.80
3.00
Future average pension increases (linked to RPI)
3.05
3.20
Future average pension increases (linked to CPI)
2.10
2.20
Mortality rate
*Single-equivalent rates are disclosed for the current year.
Male
22.8
22.7
Female
24.1
24.0
The average life expectancy in years of a pensioner retiring at age 65, at the year-end date, is as follows:
The average life expectancy in years of a pensioner retiring at age 65, 20 years after the year-end date, is as
follows:
Male
23.5
23.5
Female
25.3
25.2
£000
£000
Equity instruments
UK quoted
44,797
81,330
Cash and other¹
36,779
38,856
86,997
172,115
UK unquoted
-
34
Overseas quoted
42,200
90,751
Debt instruments
UK public sector quoted - fixed interest
-
227
Liability driven investments - unquoted
46,988
60,482
89,613
102,916
UK non-public sector quoted - fixed interest
68,372
77,883
UK quoted - index-linked
21,241
24,806
Property
41,984
47,665
Derivative financial instruments - unquoted
(588)
851
¹ Includes accrued income, prepayments and other debtors and creditors.
The actual return on plan assets was a loss of £109,838,000 (2021: a gain of £39,258,000).
301,773
422,885
The fair value of unquoted securities is measured using inputs for the asset that are not based on observable market data. The fair value is
estimated and approved by the Trustee based on the advice of investment managers. Property is valued annually by independent qualified
surveyors using standard industry methodology to determine a fair market value. All other investments either have a quoted price in active markets
or are valued based on observable market data.
The underlying assets of the LDIs are primarily UK government bonds and interest rate repurchase agreements at various rates and terms.
Page 171
Notes to the financial statements
19 Retirement benefit schemes (continued)
The movements in the fair value of plan assets and the present value of the defined benefit obligation over the year are as follows:
2022
2021
£000
£000
Plan assets
At 1 January
422,885
394,356
Interest income
7,928
5,058
Actual return on plan assets, excluding interest income
(117,766)
34,200
Pension benefits paid and payable
(11,274)
(10,729)
At 31 December
301,773
422,885
Defined benefit obligation
At 1 January
377,113
403,709
Current service cost
573
683
Administration cost
654
828
Interest cost
7,064
5,193
Pension benefits paid and payable
(11,274)
(10,729)
Experience losses on liabilities
11,806
944
Gains from changes in demographic assumptions
(3,368)
(4,155)
Gains from changes in financial assumptions
(153,225)
(19,360)
At 31 December
229,343
377,113
Asset ceiling
At 1 January
17,468
-
Effect of interest on the asset ceiling
332
-
Change in asset ceiling
39,292
17,468
At 31 December
57,092
17,468
£000
£000
£000
£000
£000
History of plan assets and liabilities
2022
2021
2020
2019
2018
Present value of defined benefit obligations
(229,343)
(377,113)
(403,709)
(371,179)
(325,738)
72,430
45,772
(9,353)
8,505
16,131
Fair value of plan assets
301,773
422,885
394,356
379,684
341,869
Surplus/(deficit)
15,338
28,304
(9,353)
8,505
16,131
Restrictions on asset recognised
(57,092)
(17,468)
-
-
-
The weighted average duration of the defined benefit obligation at the end of the reporting period is 15.9 years (2021: 21 years).
Significant actuarial assumptions for the determination of the defined benefit obligation are discount rate, inflation, expected salary increases and
mortality. The sensitivity analysis below has been determined based on reasonably possible changes in the assumptions occurring at the end of
the reporting period assuming that all other assumptions are held constant.
Increase/(decrease)
Assumption
Change in assumption
in plan liabilities
£000
£000
2022
2021
Discount rate
Increase by 0.5%
(16,133)
(35,010)
Inflation
Increase by 0.5%
12,552
29,134
Decrease by 0.5%
18,176
40,505
Salary increase
Increase by 0.5%
2,285
5,540
Decrease by 0.5%
(12,101)
(26,435)
Life expectancy
Increase by 1 year
7,215
16,402
Decrease by 0.5%
(2,136)
(5,128)
Decrease by 1 year
(7,479)
(16,021)
Post-employment medical benefits
The Parent operates a post-employment medical benefit plan, for which it chooses to self-insure. The method of accounting, assumptions and the
frequency of valuation are similar to those used for the defined benefit pension plans.
Page 172
Notes to the financial statements
19 Retirement benefit schemes (continued)
-
Interest rate risk: The reserves are assessed using market rates of interest to discount the liabilities and are therefore subject to volatility in the
movement of the market rates of interest. A reduction in the market rate of interest would lead to an increase in the reserves required to be held;
The provision of the plan leads to a number of risks as follows:
-
Medical claims experience: Claims experience can be volatile, exposing the Company to the risk of being required to pay over and above the
assumed reserve. If future claims experience differs significantly from that experienced in previous years, this will increase the risk to the
Company;
-
Medical expense inflation risk: Future medical costs are influenced by a number of factors including economic trends and advances in medical
technology and sciences. An increase in medical expense inflation would lead to an increase in the reserves required to be held;
-
Mortality risk: If members live longer than expected, the Company is exposed to the expense of medical claims for a longer period, with
increased likelihood of needing to pay claims.
-
Spouse and widows' contributions: The self-insured benefit includes a potential liability for members who pay contributions in respect of their
spouse and for widows who pay contributions. There is the possibility that the contributions charged may not be sufficient to cover the medical
costs that fall due; and
Group and Parent
2022
2021
The amounts recognised in the statement of financial position are determined as follows:
Present value of unfunded obligations and net obligations in the statement of financial position
4,960
7,058
£000
£000
At 1 January
7,058
6,530
Total expense charged to profit or loss
132
83
Movements in the net obligations recognised in the statement of financial position are as follows:
At 31 December
4,960
7,058
Net actuarial (gains)/losses during the year, recognised in other comprehensive income
(2,100)
643
Benefits paid
(130)
(198)
Interest cost
132
83
Total, included in employee benefits expense
132
83
The amounts recognised through profit or loss are as follows:
The weighted average duration of the net obligations at the end of the reporting period is 10.5 years (2021: 12.8 years).
The main actuarial assumptions for the plan are a long-term increase in medical costs of 7.31% (2021: 7.4%) and a discount rate of 4.77% (2021:
1.9%). An actuarial gain of £2,012,000 has been recognised in the current year due to the increase in the discount rate. A small actuarial gain has
also been recognised due to changes in mortality assumptions. In the prior year, an actuarial loss from experience of £814,000 was recognised
following a review of the medical cost scale. This was partially offset by an actuarial gain of £130,000 arising from changes in financial
assumptions and a small actuarial gain arising from changes in mortality assumptions. The sensitivity analysis below has been determined based
on reasonably possible changes in the assumptions occurring at the end of the accounting period assuming that all other assumptions are held
constant.
Assumption
Change in assumption
in plan liabilities
Increase/(decrease)
2022
2021
Discount rate
Increase by 0.5%
(239)
(421)
£000
£000
Medical expense inflation
Increase by 1.0%
497
875
Decrease by 0.5%
260
464
Life expectancy
Increase by 1 year
372
513
Decrease by 1.0%
(433)
(743)
Decrease by 1 year
(340)
(480)
Page 173
Transfers to investment property
(16)
(3,880)
-
-
8
-
34
2,444
14,971
Disposals
11,363
1,155
(975)
-
-
-
-
(68)
20 Property, plant and equipment
£000
£000
£000
£000
buildings
vehicles
Right-of-
use asset
£000
equipment
Computer
equipment
£000
Disposals
Exchange differences
At 31 December 2022
Net book value at 31 December 2022
Cost or valuation
At 1 January 2021
Total
At 31 December 2022
Charge for the year
At 1 January 2022
Additions
6,444
1,829
-
74
-
1,465
Exchange differences
At 31 December 2021
Depreciation
Charge for the year
Disposals
Exchange differences
At 31 December 2021
Net book value at 31 December 2021
22,760
(7,969)
-
-
-
74
6,532
(5)
(72)
38
6,444
Land and
Motor
fittings and
Furniture,
Group
Notes to the financial statements
123
1,465
112
15,336
8,622
3,067
30,194
771
55,729
19
1,220
20,484
286
14,397
54,033
(140)
(1,212)
(6,194)
(4,188)
6,261
17
(13)
(1,952)
8,738
1,599
-
107
7,247
3,162
22,370
6,278
-
17
1,377
-
15
1,465
6,155
Additions
4,006
(2,087)
(8,276)
3,248
1,465
2
7,661
31,405
19,029
146
(85)
(77)
22,628
4,379
60,686
(975)
59
Depreciation
Disposals
Exchange differences
(654)
492
-
8,034
221
55,729
2,178
20,484
30,194
At 1 January 2021
(3,880)
-
(50)
(2,087)
112
15,336
8,622
1,465
(54)
7,434
8,804
35,245
-
11,091
At 1 January 2022
56
-
-
150
27,063
6,532
-
45
Cost or valuation
2,440
31,766
746
(2,241)
-
(473)
7,843
43
3,193
(1,075)
6,736
-
(78)
-
-
119
(2,712)
7,434
(4,338)
Page 174
Transfers to investment property
(575)
-
-
-
-
(575)
14,841
Charge for the year
Disposals
Exchange differences
At 31 December 2021
Net book value at 31 December 2021
All properties of the Group and Parent were last revalued at 31 December 2020. Valuations were carried out by Cluttons LLP, an independent
professional firm of chartered surveyors who have recent experience in the location and type of properties. Valuations were carried out using
standard industry methodology to determine a fair value. All properties are classified as level 3 assets.
7,511
50,145
-
-
(6)
7
4
5,285
-
14
5,533
20,781
(28)
(7,806)
2,530
(1,940)
Movements in fair values are taken to the revaluation reserve within equity, net of deferred tax. When such properties are sold, the accumulated
revaluation surpluses are transferred from this reserve to retained earnings. Where the fair value of an individual property is below original cost,
any revaluation movement arising during the year is recognised within net investment return in the statement of profit or loss. There have been no
transfers between investment categories in the current year.
Total
£000
At 31 December 2021
Depreciation
At 1 January 2021
Notes to the financial statements
Furniture,
Parent
20 Property, plant and equipment (continued)
Cost or valuation
Motor
fittings and
Computer
buildings
vehicles
equipment
equipment
Land and
-
-
-
(710)
-
-
1,174
1,644
1,465
14
14,841
7,511
£000
£000
£000
50,145
-
-
(710)
-
(1,334)
-
-
95
2,840
3,441
Additions
Disposals
372
194
26,390
1,465
10,380
14
14,375
149
29
Charge for the year
Disposals
(1,162)
Exchange differences
-
5,373
-
-
58
21
54
-
7,661
3,080
30,906
3
At 1 January 2021
Additions
(8,074)
-
-
9
10
Disposals
Exchange differences
54,617
4,129
-
27,802
53
6,192
5,635
17,374
32,771
1,465
-
8,649
1,876
Depreciation expense has been charged in other operating and administrative expenses.
The value of land and buildings of the Group on a historical cost basis is £1,464,000 (2021: £1,464,000). The value of land and buildings of the
Parent on a historical cost basis is £1,464,000 (2021: £1,464,000).
-
2
1,321
1,432
19,891
1,465
14
-
(39)
(2,045)
(3,795)
48
Right of
use asset
£000
26,314
506
(624)
£000
-
14
6,192
5,635
17,374
5,533
-
14
6,714
7,300
Exchange differences
Depreciation
678
21,718
7,690
18,700
Cost or valuation
2,040
14,439
10,283
Net book value at 31 December 2022
133
52,624
(2,045)
(3,793)
At 1 January 2022
At 1 January 2022
1,465
2,555
(452)
At 31 December 2022
-
At 31 December 2022
(2,195)
-
2,438
1,013
-
-
40
6,922
7,989
4,940
29
26,314
Page 175
20,105
-
-
575
2022
2021
68,619
£000
£000
68,620
Transfers from property, plant and equipment
Disposals
Fair value (losses)/gains recognised in profit or loss
268,623
Group
Parent
Group
£000
£000
£000
Fair value at 1 January
-
All investments in subsidiary undertakings are unlisted.
Financial investments summarised by measurement category are as follows:
20,238
£000
Parent
2022
2021
162,822
163,355
142,142
-
142,142
975
140,846
140,846
162,822
Investment properties are held for long-term capital appreciation rather than short-term sale. Rental income arising from the investment
properties owned by both the Group and Parent amounted to £8,837,000 (2021: £8,648,000) and is included in net investment return.
163,355
22 Financial investments
The Group’s investment properties were last revalued at 31 December 2022 by Cluttons LLP, an independent professional firm of chartered
surveyors who have recent experience in the location and type of properties. Valuations were carried out using standard industry methodology to
determine a fair value. There has been no change in the valuation technique during the year. All properties are classified as level 3 assets. There
have been no transfers between investment categories in the current year.
Fair value at 31 December
Notes to the financial statements
21 Investment property
(767)
(1,300)
Parent
Group
Parent
Group
56,138
-
14,649
(21,209)
(21,209)
£000
£000
204,071
100,631
101,738
-
42,707
-
66,163
206,394
-
-
2
147
100
100
334
870,749
636,637
883,770
707,106
114
114
670
670
248,149
281,682
254,743
655
655
253,325
157,774
313,294
215,496
-
-
34
34
334
85,400
85,400
269
-
870,635
593,816
883,100
640,273
869,980
593,161
882,686
640,004
414
Other loans
Equity securities
- listed
- unlisted
Debt securities
- government bonds
- listed
- unlisted
Structured notes
Derivative financial instruments
Financial investments at fair value through profit or loss
Financial investments at fair value through other comprehensive income
Loans and receivables
Parent investments in subsidiary undertakings
- options
- forwards
Derivative financial instruments
- forwards
Total financial investments at fair value
The Group’s exposure to interest rate risk is detailed in note 4(c).
Shares in subsidiary undertakings
Total financial investments
Current
Non-current
450,123
314,630
436,352
314,576
420,626
322,007
447,418
392,530
Page 176
55,742
-
48,442
655
-
37,609
269
-
£000
£000
£000
93,712
-
2,475
99,369
2
Forwards (Australian dollar)
Forwards (Canadian dollar)
The derivative financial instruments of the Parent are the same as the Group, with the exception of the Australian dollar foreign exchange contract
which is classified as a non-hedge derivative.
296
35
All derivatives in the current and prior period expire within one year.
-
197,996
755
3,234
759
40,512
145
The notional amounts above reflect the aggregate of individual derivative positions on a gross basis and so give an indication of the overall scale of
the derivative transactions. They do not reflect current market values of the open positions.
Derivative fair value assets are recognised within financial investments (note 22) and derivative fair value liabilities are recognised within other
liabilities (note 31).
All contracts designated as hedging instruments were fully effective in the current and prior year.
Notes to the financial statements
The Group utilises derivatives to mitigate equity price risk arising from investments held at fair value, foreign exchange risk arising from investments
denominated in foreign currencies, and foreign exchange risk arising from investments denominated in Sterling that contain underlying foreign
currency exposure. These 'non-hedge' derivatives either do not qualify for hedge accounting or the option to hedge account has not been taken.
23 Derivative financial instruments
2022
2021
amount
asset
liability
amount
asset
Contract/
Contract/
Fair value
notional
Fair value
liability
notional
Fair value
334
Fair value
£000
100
100
-
34,695
331
212,185
750
£000
£000
The Group has also formally designated certain derivatives as a hedge of its net investments in Australia and Canada. A loss of £4,514,000 (2021:
gain of £1,912,000) in respect of these 'hedge' derivatives has been recognised in the hedging reserve within shareholders' equity, as disclosed in
note 27. The Group has formally assessed and documented the effectiveness of derivatives that qualify for hedge accounting in accordance with
IAS 39, Financial Instruments: Recognition and Measurement .
Hedge derivatives
Non-hedge derivatives
Group
Equity/Index contracts
Foreign exchange contracts
Foreign exchange contracts
Options
Forwards (Euro)
Page 177
Receivables arising from insurance and reinsurance contracts
62,418
2022
2021
Group
Parent
Group
£000
£000
Parent
62,019
52,706
52,629
£000
Notes to the financial statements
The Group has recognised a net charge of £280,000 (2021: net charge of £554,000) in other operating and administrative expenses in the
statement of profit or loss for the impairment and reversal of impairment of its trade and other receivables during the year. The Parent has
recognised a net charge of £260,000 (2021: net charge of £578,000).
There has been no significant change in the recoverability of the Group's or Parent's other assets, for which no collateral is held. The directors
consider that the amounts are recoverable at their carrying values, which are stated net of an allowance for doubtful debts for those debtors that
are individually determined to be impaired.
Included within amounts due from agents, brokers and intermediaries of the Group and Parent is a letter of credit for £2,000,000 (2021:
£2,000,000) and included within amounts owed by related parties of the Parent is £11,110,000 (2021: £12,152,000) pledged as collateral in respect
of an insurance liability.
24 Other assets
£000
3,096
67,333
15,270
9,429
12,583
8,001
4,122
3,007
3,927
84,751
56,247
43,712
125,644
131,368
240,910
194,808
8,248
5,190
8,606
4,425
19,736
-
-
7,008
-
310,788
1,113
985
881
Included within other assets of the Group is £42,256,000 (2021: £13,702,000) overdue but not impaired, of which £33,279,000 (2021: £11,754,000)
is not more than three months overdue at the reporting date. Included within trade receivables of the Parent is £17,556,000 (2021: £2,012,000)
overdue but not impaired, of which £15,571,000 (2021: £1,884,000) is not more than three months overdue at the reporting date.
128
105
262
134,179
59,564
185,157
134,838
181,346
134,574
125,631
2,146
68,900
80,688
Group
Parent
Parent
Group
10,335
1,757
-
-
111
111
2022
2021
£000
£000
£000
£000
269,017
- net investment in finance leases
986
Movement in the year
307
985
881
723
574
Balance at 31 December
Movement in the allowance for doubtful debts
Balance at 1 January
Included within other receivables of the Group is £1,699,000 (2021: £1,584,000) classified as contract assets and £nil (2021: £1,618,000) classified
as receivables in accordance with IFRS 15.
- other debtors
60,234
Current
Non-current
Other receivables
- due from contract holders
- due from agents, brokers and intermediaries
- due from reinsurers
- accrued interest and rent
- other prepayments and accrued income
- amounts owed by related parties
- debtors arising from broking activities
Page 178
Included within short-term bank deposits of the Group and Parent are cash deposits of £8,810,000 (2021: £2,830,000) pledged as collateral by
way of cash margins on open derivative contracts to cover derivative liabilities. Included within cash at bank and in hand of the Group and Parent
are amounts of £866,000 (2021: £820,000) held in accordance with the third country branch requirements of the European Union.
£000
£000
2021
46,489
48,437
31,549
38,054
18,399
104,664
114,036
66,569
2022
58,175
Cash at bank and in hand
£000
Group
Parent
Group
Parent
£000
Short-term bank deposits
35,020
75,982
30,038
Notes to the financial statements
25 Cash and cash equivalents
At 1 January and 31 December
14,027
Ordinary shares of 4p each
14,027
350,678
Holders of the Non-Cumulative Irredeemable Preference shares are not entitled to receive notice of, or to attend, or vote at any general meeting of
the Company unless at the time of the notice convening such meeting, the dividend on such shares which is most recently payable on such shares
shall not have been paid in full, or where a resolution is proposed varying any of the rights of such shares, or for the winding up of the Company.
Included within Group cash at bank and in hand are amounts of £15,109,000 (2021: £23,072,000) pledged as collateral by way of cash calls from
reinsurers, and £nil (2021: £4,604,000) of restricted cash held on an agency basis.
106,450
106,450
£000
120,477
£000
120,477
350,678
106,450
106,450
On winding up, the assets of the Company remaining after payment of its liabilities are to be applied to holders of the Non-Cumulative
Irredeemable Preference shares in repaying the nominal capital sum paid up on the shares and an amount equal to all arrears of accrued and
unpaid dividends up to the date of the commencement of the winding up. The residual interest in the assets of the Company after deducting all
liabilities belongs to the Ordinary shareholders.
Ordinary shares of 4p each
At 1 January and 31 December
Issued, allotted and
26 Share capital
fully paid
2022
2021
8.625% Non-Cumulative Irredeemable Preference shares of £1 each
8.625% Non-Cumulative Irredeemable Preference shares of £1 each
The number of shares in issue are as follows:
Page 179
551
6,969
Attributable tax
-
131
131
649
485
Gains on currency translation differences
Losses on net investment hedges
The translation reserve arises on consolidation of the Group's and Parent's foreign operations. The hedging reserve represents the cumulative
amount of gains and losses on hedging instruments in respect of net investments in foreign operations.
7,036
7,067
Attributable tax
19,306
5,392
Gains on currency translation differences
825
-
(4,514)
(4,514)
18,588
718
At 31 December 2022
Losses on net investment hedges
-
Group
825
At 1 January 2022
Gains on net investment hedges
-
1,912
1,912
2,678
18,230
15,552
(2,356)
-
Losses on currency translation differences
At 1 January 2021
At 1 January 2022
2,470
-
(1,938)
6,418
At 31 December 2021
Losses on net investment hedges
At 1 January 2021
Gains on currency translation differences
67
-
(713)
(713)
At 31 December 2021
Parent
At 31 December 2022
7,036
8,053
2,470
6,969
67
5,392
-
4,407
-
485
-
-
551
(2,356)
17,603
(1,386)
9,439
(1,938)
Attributable tax
Attributable tax
(183)
(183)
13,196
-
£000
4,407
13,196
17,603
£000
£000
Notes to the financial statements
reserve
reserve
Translation
Hedging
Total
27 Translation and hedging reserve
Page 180
(ii) Calculation of uncertainty margins
The selection of results for each accident year and for each portfolio depends on an assessment of the most appropriate method. Sometimes a
combination of techniques is used. The average weighted term to payment is calculated separately by class of business and is based on historical
settlement patterns.
To reflect the uncertain nature of the outcome of the ultimate settlement cost of claims, an uncertainty margin is added to the best estimate. The
addition for uncertainty is assessed using actuarial methods including the Mack method and Bootstrapping techniques, based on at least the 75th
percentile confidence level. For smaller reserving classes, where these methods cannot be applied, provisions are calculated at a level intended to
provide an equivalent probability of sufficiency. Where the standard methods cannot allow for changing circumstances, additional uncertainty
margins are added and are typically expressed as a percentage of outstanding claims. From time to time, management may elect to select an
additional margin to reflect short-term uncertainty driven by specific events that are not in data. This approach generally results in a favourable
release of provisions in the current financial year, arising from the settlement of claims relating to previous financial years, as shown in part (c) of
the note.
(iii) Calculation of provisions for latent claims
The Group adopts commonly used industry methods including those based on claims frequency and severity and benchmarking.
100,623
(a) General business insurance contracts
Non-current
(i) Reserving methodology
Restated*
£000
£000
£000
Gross
Recoverable from reinsurers
Net
Gross insurance liabilities
Claims outstanding
Unearned premiums
Life business provision
Total net insurance liabilities
Current
Non-current
*The comparative financial statements have been restated as detailed in note 40.
206,339
140,109
171,831
116,302
61,137
81,605
54,607
Reinsurance assets
672,338
494,778
685,633
498,466
53,905
-
73,909
-
979,300
696,024
939,069
669,375
468,671
510,629
338,685
446,655
360,508
185,636
156,093
165,069
137,958
432,797
103,815
79,081
88,089
64,431
203,147
122,165
165,347
106,478
306,962
201,246
253,436
170,909
253,158
202,389
Notes to the financial statements
28 Insurance liabilities and reinsurance assets
2022
2021
£000
Group
Parent
Group
Parent
635,944
460,850
612,002
466,986
53,905
-
73,909
-
289,451
235,174
Current
Claims outstanding
Unearned premiums
Life business provision
Total gross insurance liabilities
Claims outstanding
Unearned premiums
Total reinsurers’ share of insurance liabilities
445,119
343,714
304,576
493,950
Chain ladder methods extrapolate paid amounts, incurred amounts (paid claims plus case estimates) and the number of claims or average cost of
claims, to ultimate claims based on the development of previous years. This method assumes that previous patterns are a reasonable guide to
future developments. Where this assumption is felt to be unreasonable, adjustments are made or other methods such as Bornhuetter-Ferguson or
average cost are used. The Bornhuetter-Ferguson method places more credibility on expected loss ratios for the most recent loss years. For
smaller portfolios the materiality of the business and data available may also shape the methods used in reviewing reserve adequacy.
Reserving for non-life insurance claims is a complex process and the Group adopts recognised actuarial methods and, where appropriate, other
calculations and statistical analysis. Actuarial methods used include the chain ladder, Bornhuetter-Ferguson and average cost methods.
325,661
391,448
Page 181
3.9
*The comparative financial statements have been restated as detailed in note 40.
(v) Assumptions
2022
2021
The ultimate amount of claims settlement is uncertain and the Group's aim is to reserve to at least the 75th percentile confidence level.
There are no significant changes in approach but we continue to evolve estimates in light of underlying experience.
Gross
(vi) Changes in assumptions
(vii) Sensitivity of results
General insurance outstanding claims provisions have been discounted by applying currency and term specific discount rates in the following
territories:
The Group follows a process of reviewing its reserves for outstanding claims on a regular basis. This involves an appraisal of each reserving class
with respect to ultimate claims liability for the recent exposure period as well as for earlier periods, together with a review of the factors that have
the most significant impact on the assumptions used to determine the reserving methodology. The work conducted is subject to an internal peer
review and management sign-off process.
Parent consists of UK, Ireland and Canada. Group also includes Australia.
2022
The most significant assumptions in determining the undiscounted general insurance reserves are the anticipated number and ultimate settlement
cost of claims, and the extent to which reinsurers will share in the cost. Factors which influence decisions on assumptions include legal and judicial
changes, significant weather events, other catastrophes, subsidence events, exceptional claims or substantial changes in claims experience and
developments in older or latent claims. Significant factors influencing assumptions about reinsurance are the terms of the reinsurance treaties, the
anticipated time taken to settle a claim and the incidence of large individual and aggregated claims.
9,000
3,100
14,500
7,300
12,200
Property
17,200
19,900
15,200
18,000
13,700
16,200
14,500
18,900
Liability
- UK
£000
2022
2021
Net
Gross
Net
4.5
4.5% to 5.2%
100
100
100
100
6,200
3.8%
11,500
3,300
- Overseas
- UK
- Overseas
Notes to the financial statements
28 Insurance liabilities and reinsurance assets (continued)
Restated*
Geographical territory
Discount rate
liabilities (years)
(iv) Discounting
2021
7.5
8.2
3.6% to 5.4%
4.3
Mean term of
UK and Ireland
Canada
4.7
Restated*
1.5%
-0.5% to 2.1%
1.2% to 2.1%
Australia
The above rates of interest are based on government bond yields of the relevant currency and term at the reporting date. Adjustments are made,
where appropriate, to reflect portfolio assets held. At the year end the undiscounted gross outstanding claims liability was £734,145,000 for the
Group (2021 restated: £644,211,000), and £542,524,000 for the Parent (2021 restated: £496,881,000).
The impact of discount rate changes on the outstanding claims liability is presented within net investment return (note 8).
- UK
Motor
If final settlement of insurance claims reserved for at the year end turns out to be 10% higher or lower than the reserves included in these financial
statements, the following pre-tax Group loss or profit will be realised:
At 31 December 2022, it is estimated that a fall of 1% in the discount rates used would increase the Group's net outstanding claims liabilities by
£16,444,000 (2021 restated: £25,056,000). Financial investments backing these liabilities are not hypothecated across general insurance classes of
business. The sensitivity of Group profit or loss and other equity reserves to interest rate risk, taking into account the mitigating effect on asset
values is provided in note 4(h).
£000
£000
£000
Page 182
(667)(35,611)(26,494)(18,573)
39,099
(16,500)(10,618)(9,264)(6,192)(2,648)
Five years later
Six years later
Seven years later
27,287
37,158
50,492
23,620
31,530
43,910
23,068
30,024
42,289
25,631
28,999
25,128
40,698
27,899
30,012
Three years later
Four years later
2013
2014
2015
Parent
At end of year
One year later
Two years later
£000
51,989
(14,187)(9,642)
41,600
55,516
(48,759)(29,819)(21,970)
Effect of discounting
(15,699)(21,679)
Three years later
111,252
249,520
Total discounted gross liability (for liability classes) included in insurance liabilities in the statement of financial position
32,541
33,353
28,181
29,538
31,463
24,212
£000
£000
2016
2017
2018
Total discounted gross liability (for liability classes) included in insurance liabilities in the statement of financial position
18,656
27,413
32,013
53,942
50,587
236,722
(37,571)
Present value
Outstanding liability
Discounted liability in respect of earlier years
71,798
52,350
34,769
37,981
34,210
32,992
35,690
43,976
28,874
9,352
(1,402)
428,625
(191,903)(4,832)
199,151
151,714
£000
£000
£000
£000
45,495
37,064
34,606
34,962
36,195
33,804
350,865
7,272
11,347
18,122
48,327
56,777
81,725
80,027
69,860
54,901
46,464
51,738
50,736
43,582
46,073
46,885
38,468
38,648
29,436
37,044
40,177
48,759
Estimate of ultimate gross claims
Group
Total
2013
2014
2015
2016
2017
2018
2019
2020
£000
£000
£000
£000
£000
£000
£000
£000
2021
2022
Notes to the financial statements
(viii) Claims development tables
The nature of liability classes of business is that claims may take a number of years to settle and before the final liability is known. The tables
below show the development of the undiscounted estimate of ultimate gross and net claims cost for these classes across all territories.
28 Insurance liabilities and reinsurance assets (continued)
Projected investment returns have been revised in line with the changes in the actual yields of the underlying assets. As a result, liabilities have
decreased by £19.3m (2021: £0.1m increase).
The assumed future expenses of running the business have been revised based on expenses that are expected to be incurred by the company. The
effect on insurance liabilities of the changes to renewal expense assumptions (described above) was a £2.3m decrease (2021: £0.2m increase).
Expense inflation is set with reference to the nominal and index-linked UK government bond rates of return and is assumed to be 4.30% per annum
(2021: 4.69%).
Tax
It has been assumed that current tax legislation and rates enacted at 1 January 2023 will continue to apply. All in-force business is classed as
protection business and is expected to be taxed on a profits basis.
(ii) Changes in assumptions
Numbers of policies in force and both projected and actual expenses have been considered when setting the base renewal expense level. The unit
renewal expense assumption for in-force business is £21.58 per annum (2021: £2.60 per annum). Previously, as a result of the business being in
run-off a separate fixed expense reserve was held. However, as the company has now reopened to new business the need for that separate
expense reserve has fallen away and this is why the unit renewal expense assumption has increased significantly from the level used last year
end.
The investment return assumption is determined by calculating an overall yield on all cash flows projected to occur from the portfolio of financial
assets which are assumed to back the relevant class of liabilities. For index-linked assets, the real yield is shown gross of tax.
Funeral plans renewal expense level and inflation
The investment return assumption for non-linked business is based on government bond returns at an average duration of cash flows for this
business. The return after allowance for investment expenses is 3.79%.
Corporate debt instruments: index-linked
1.00%
-2.28%
UK and overseas government bonds: non-linked
-
-
UK and overseas government bonds: index-linked
0.19%
-2.71%
2022
2021
Investment returns
Projected investment returns for index-linked business are based on actual yields for each asset class less an allowance for credit risk, where
appropriate. The risk adjusted yields after allowance for investment expenses for the current valuation are as follows:
Mortality
An appropriate base table of standard mortality is chosen depending on the type of contract. Where prudent, an allowance is made for future
mortality improvements based on trends identified in population data. For both 2022 and 2021 the base tables used were ELF16F and ELT16M with
a 1% improvement applied each year.
(b) Life insurance contracts
(i) Assumptions
The most significant assumptions in determining life reserves are as follows:
Notes to the financial statements
28 Insurance liabilities and reinsurance assets (continued)
Page 185
At 31 December 202253,905 -53,905
Total insurance contract liabilities and reinsurance assets979,300(306,962)672,338
Other movements
6,038
-
6,038
Changes in methodology
(2,310)
-
(2,310)
Change in discount rate
(19,261)
-
(19,261)
Effect of claims during the year
(4,467)
-
(4,467)
Changes in assumptions
(4)
-
(4)
Life business provision
At 1 January 2022
73,909
-
73,909
Exchange differences
5,674
(1,612)
4,062
At 31 December 2022
289,451
(103,815)
185,636
Increase in the period
289,404
(103,664)
185,740
Release in the period
(258,785)
89,550
(169,235)
Provision for unearned premiums
At 1 January 2022
253,158
(88,089)
165,069
Exchange differences
14,409
(4,553)
9,856
At 31 December 2022
635,944
(203,147)
432,797
- arising from prior year claims
(3,395)
105
(3,290)
- change in discount rate
(57,784)
10,188
(47,596)
Change in liabilities/reinsurance assets
- arising from current year claims
284,744
(136,612)
148,132
At 1 January 2022
612,002
(165,347)
446,655
Cash (paid)/received for claims settled in the year
(214,032)
93,072
(120,960)
Claims outstanding
Gross
Reinsurance
Net
Group
£000
£000
£000
(c) Movements in insurance liabilities and reinsurance assets
Decrease in expense inflation
-1% pa
200
500
Improvement in base renewal expense level
-10%
300
200
Increase in expense inflation
+1% pa
(200)
(600)
Decrease in fixed interest/cash yields
-1% pa
400
(400)
Worsening of base renewal expense level
+10%
(300)
(200)
Improvement in mortality
-10%
(50)
(1,500)
Increase in fixed interest/cash yields
+1% pa
(400)
-
Deterioration in mortality
+10%
40
1,300
Variable
£000
£000
2022
2021
Change in
Potential increase/
variable
(decrease) in the result
(iii) Sensitivity analysis
The sensitivity of profit before tax to changes in the key assumptions used to calculate the life insurance liabilities is shown in the following table.
No account has been taken of any correlation between the assumptions.
Notes to the financial statements
28 Insurance liabilities and reinsurance assets (continued)
Page 186
Restated*
Release in the period
(181,753)
56,049
(125,704)
Provision for unearned premiums
- arising from prior year claims
(9,317)
16,370
7,053
- change in discount rate
(12,853)
886
(11,967)
Increase in the period
202,191
(64,432)
137,759
At 1 January 2021
181,619
(56,066)
125,553
Exchange differences
(740)
(175)
(915)
At 31 December 2021
466,986
(106,478)
360,508
Exchange differences
332
18
350
At 31 December 2021
202,389
(64,431)
137,958
*The comparative financial statements have been restated as detailed in note 40.
Change in liabilities/reinsurance assets
- arising from current year claims
221,277
(102,576)
118,701
At 1 January 2021
433,846
(78,323)
355,523
Cash (paid)/received for claims settled in the year
(165,227)
57,340
(107,887)
Claims outstanding
Exchange differences
3,118
(424)
2,694
At 31 December 2022
235,174
(79,081)
156,093
Increase in the period
235,432
(79,069)
156,363
Release in the period
(205,765)
64,843
(140,922)
Provision for unearned premiums
At 1 January 2022
202,389
(64,431)
137,958
Exchange differences
6,998
(1,489)
5,509
At 31 December 2022
460,850
(122,165)
338,685
- arising from prior year claims
(8,168)
(3,734)
(11,902)
- change in discount rate
(44,562)
-
(44,562)
Change in liabilities/reinsurance assets
- arising from current year claims
208,107
(66,565)
141,542
At 1 January 2022
466,986
(106,478)
360,508
Cash (paid)/received for claims settled in the year
(168,511)
56,101
(112,410)
Claims outstanding
At 31 December 2021
73,909
-
73,909
Total insurance contract liabilities and reinsurance assets939,069(253,436)685,633
Parent
Change in discount rate
147
-
147
Other movements
(11)
-
(11)
Effect of claims during the year
(5,577)
-
(5,577)
Changes in assumptions
2,493
-
2,493
Life business provision
At 1 January 2021
76,857
-
76,857
Exchange differences
(2,146)
1,188
(958)
At 31 December 2021
253,158
(88,089)
165,069
Increase in the period
253,759
(88,464)
165,295
Release in the period
(229,255)
78,580
(150,675)
Provision for unearned premiums
At 1 January 2021
230,800
(79,393)
151,407
Exchange differences
(7,338)
2,488
(4,850)
At 31 December 2021
612,002
(165,347)
446,655
- arising from prior year claims
14,980
(9,444)
5,536
- change in discount rate
(16,520)
1,909
(14,611)
Change in liabilities/reinsurance assets
- arising from current year claims
252,310
(114,378)
137,932
Notes to the financial statements
28 Insurance liabilities and reinsurance assets (continued)
£000
£000
£000
Group
Restated*
Gross
Reinsurance
Net
Claims outstanding
At 1 January 2021
560,255
(129,157)
431,098
Cash (paid)/received for claims settled in the year
(191,685)
83,235
(108,450)
Page 187
(1,825)
(157)
-
2,420
2,420
-
and legal
provisions
£000
2,619
1,783
(1,825)
(157)
-
1,687
(1)
Non-current
4,107
1,763
1,763
Regulatory and legal provisions
The Group operates in the financial services industry and is subject to regulatory requirements in the normal course of business, including
contributing towards any levies raised on UK general and life business. The provisions reflect an assessment by the Group of its share of the total
potential levies.
Dilapidations provisions
The provision for other costs relates to costs in respect of dilapidations. Dilapidations provisions are based on the Group's best estimate of future
expense required to restoring a leased property to its original state on completion of the lease.
-
1,783
(2)
(1,827)
3
-
(157)
(1,826)
44
1,827
-
(157)
Regulatory
£000
£000
3,754
6,373
Total
Other
provisions
Group
At 1 January 2022
1,854
1,854
Non-current
7
At 31 December 2022
Notes to the financial statements
29 Provisions for other liabilities and contingent liabilities
Disposal of business
In addition, from time to time, the Group receives complaints from customers and, while the majority relate to cases where there has been no
customer detriment, we recognise that we have provided, and continue to provide, advice and services across a wide spectrum of regulated
activities. We therefore believe that it is prudent to hold a provision for the estimated costs of customer complaints relating to services provided.
The Group continues to reassess the ultimate level of complaints expected and the appropriateness of the provision, which reflects the expected
redress and associated administration costs that would be payable in relation to any complaints we may uphold.
3,449
6,068
3
Current
Not utilised
Additional provisions
Used during year
7
At 1 January 2022
Parent
1,687
4,107
3,541
5,961
3,450
5,870
(263)
(263)
Exchange differences
-
2,420
2,420
-
2,619
1,783
Additional provisions
Used during year
Not utilised
Exchange differences
At 31 December 2022
Current
Page 188
Included in the above are unused tax losses of £10,565,000 (2021: £10,565,000) arising from life business, which are available for offset against
future tax profits and can be carried forward indefinitely.
£000
£000
Deferred tax liabilities
Deferred tax assets
Parent
£000
Group
Group
Parent
£000
28,158
35,874
40,485
46,733
36,723
35,905
2022
2021
48,965
46,733
(8,565)
(8,480)
-
(31)
*The comparative financial statements have been restated as detailed in note 40.
Certain deferred tax assets and liabilities have been offset where the Group has a legally enforceable right to do so. The following is the analysis of
the deferred tax balances (after offset) for financial reporting purposes:
-
(2,543)
34,228
2,595
-
(949)
(3,028)
35,874
9
9
-
406
(485)
Exchange differences
At 31 December 2022
The equalisation reserve was previously required by law and maintained in compliance with insurance companies' regulations. Transfers to this
reserve were deemed to be tax deductible under legislation that applied prior to 1 January 2016 and gave rise to deferred tax. With effect from the
implementation date of Solvency II, 1 January 2016, these reserves become taxable over 6 years under the transition rules set out by HM Treasury.
(8,072)
(174)
-
(23)
-
-
(264)
-
(6,499)
28,158
-
(2,543)
-
(485)
(3,028)
(9,073)
(12,081)
(174)
-
3,182
gains on
benefit
(1,519)
-
-
-
3
3
-
(1,585)
-
66
9,486
Equalisation
Other
-
(1,585)
-
66
Charged/(credited) to profit or loss
-
(187)
44,169
5,309
-
(8,993)
4,022
(383)
(789)
(8,383)
(5,533)
9,487
-
9,665
632
31,558
(3,020)
40,485
-
(178)
(1,519)
5
-
-
134
139
Unrealised
retirement
Net
Notes to the financial statements
An analysis and reconciliation of the movement of the key components of the net deferred tax liability during the current and prior reporting period is
as follows:
Group
Total
£000
£000
investments
assets
reserve
differences
£000
£000
£000
Transfer on disposal of subsidiary
30 Deferred tax
789
(445)
At 1 January 2021 (as restated*)
9,029
28,882
8,584
(Credited)/charged to profit or loss
Credited to other comprehensive income
- Impact of change in deferred tax rate
Charged/(credited) to other comprehensive income
- Impact of change in deferred tax rate
Exchange differences
At 31 December 2021 (as restated*)
(Credited)/charged to profit or loss
Credited to other comprehensive income
Exchange differences
At 31 December 2022
Parent
At 1 January 2021 (as restated*)
Charged/(credited) to profit or loss
(383)
(789)
(948)
1,418
30,560
(3,017)
789
349
- Impact of change in deferred tax rate
Exchange differences
At 31 December 2021 (as restated*)
46,733
42,300
5,312
-
(879)
-
9,665
-
(179)
8,202
632
-
(170)
(7,840)
-
-
-
61
61
- Impact of change in deferred tax rate
Charged/(credited) to other comprehensive income
28,681
3,538
(287)
32,065
2,592
8,664
Page 189
-
331
22
235
22,758
80,389
29,678
21,551
34,865
Group
£000
£000
Included within deferred income of the Group is £nil (2021: £407,000) classified as contract liabilities in accordance with IFRS 15.
33 Investment contract liabilities
2022
2021
25,818
24,433
6.3144% EUR 30m subordinated debt
2022
2021
100,831
80,389
96,791
Parent
Group
Parent
23,843
12,114
1,406
3,238
Amounts owed to related parties
Accruals
26,077
-
5,370
3,234
331
50,607
-
23,714
Group
£000
£000
£000
£000
31 Other liabilities and deferred income
1,579
Notes to the financial statements
369
251
3,234
Derivative liabilities are in respect of equity futures contracts and are detailed in note 23.
101,443
Creditors arising out of direct insurance operations
Creditors arising out of reinsurance operations
Derivative liabilities
Creditors arising from broking activities
Other creditors
97,347
59,658
3,466
-
59,658
17,808
14,602
612
38,154
-
£000
Deferred income of the Group and Parent is a current liability in both the current and prior year.
Group and Parent
32 Subordinated liabilities
Current
Non-current
556
Investment contract liabilities represents amounts due to policyholders and, if applicable, the cost of the minimum repayment guarantee.
Investment contract liabilities are repayable on demand or at short notice and therefore classified as current. These liabilities are matched with
highly liquid investments.
Investment contract liabilities
58,479
15,519
58,479
15,519
25,818
24,433
Subordinated debt is stated at amortised cost.
Subordinated debt consists of a privately-placed issue of 20-year subordinated bonds, maturing in February 2041 and callable after February
2031. The Group's subordinated debt ranks below its senior debt and ahead of its preference shares and ordinary share capital.
2022
2021
£000
Page 190
Additions
448
£000
£000
£000
(235)
(20)
(255)
Depreciation expense
-
(2,217)
(219)
(94)
(2,530)
2021
Group
Parent
Group
Parent
Set out below are the carrying amounts of lease obligations:
Exchange differences
27
-
(1)
26
At 31 December 2021
19,669
987
125
20,781
Parent
£000
£000
At 1 January 2022
19,669
987
125
20,781
buildings
vehicles
Other
Total
£000
£000
Land and
Motor
Exchange differences
136
-
Depreciation expense
112
18,700
4
(2,278)
(180)
(97)
140
Notes to the financial statements
equipment
162
22,760
At 31 December 2021
746
80
506
Additions
96
330
(2,555)
Disposals
-
(172)
-
(172)
At 31 December 2022
17,623
At 1 January 2021
21,738
993
131
22,862
965
109
678
Disposals
121
22,738
20,806
2022
£000
19,062
18,712
Current
2,446
2,438
3,402
2,691
Non-current
16,616
16,274
19,336
18,115
973
Other
19,029
Motor
vehicles
equipment
Total
(289)
25,488
17,944
112
21,588
1,010
21,588
1,010
Depreciation expense
(2,812)
(236)
(114)
(3,162)
(23)
Exchange differences
(20)
(2)
(1)
Disposals
-
(268)
(21)
1,068
189
Additions
189
448
109
Depreciation expense
24,231
At 1 January 2021
(3,193)
(196)
Additions
330
(2,879)
(118)
(1,286)
Exchange differences
162
1
4
At 31 December 2022
167
(18)
34 Leases
359
771
Land and
82
Group as a lessee
The Group has lease contracts for various items of property, motor vehicles and other equipment used in its operations. Leases of property
generally have terms of up to 15 years, while motor vehicles and other equipment generally have lease terms between 2 and 6 years. Lease terms
are negotiated on an individual basis and contain different terms and conditions, but do not impose any covenants other than security interests. The
Group's obligations under its leases are secured by the lessor's title to the leased assets, and leased assets may not be used as security for
borrowing purposes.
Group
(1,476)
Disposals
At 1 January 2022
(172)
buildings
£000
£000
£000
£000
Set out below are the carrying amounts of right-of-use assets recognised and the movements during the period.
162
22,760
Page 191
Net investment in the lease is recognised in other assets as shown in note 24.
1
4
Group profit for the year has been arrived at after crediting the following amounts in respect of finance lease contracts:
Finance income on the net investment in finance leases
1
4
2022
2021
£000
£000
-
-
111
111
-
-
-
-
-
-
111
111
Finance leases
-
-
111
111
Year 1
£000
£000
Group as a lessor
7,165
6,014
7,165
6,014
The Group has entered into operating leases on its investment property portfolio. These leases have terms of up to 50 years. All leases include a
clause to enable upward revision of the rental charge on an annual basis according to prevailing market conditions. The lessee is also required to
provide a residual value guarantee on the properties. Rental income on these properties recognised by the Group during the year is disclosed in
note 21.
Future minimum rentals receivable under non-cancellable operating leases as at 31 December are as follows:
48,922
48,922
53,749
53,749
7,604
7,604
£000
£000
£000
£000
2022
2021
Group
Parent
Group
Parent
7,866
8,110
8,110
7,866
Parent
The Group had a finance leasing arrangement as a lessor to sublease a commercial office space no longer occupied by the Group. The finance
lease contract expired during 2022.
7,734
6,532
5,244
7,734
6,532
5,244
Notes to the financial statements
Group
Parent
Group
£000
£000
34 Leases (continued)
4,093
4,159
Depreciation expense of right-of-use assets
3,193
3,162
Interest expense on lease liabilities
884
974
Expenses relating to short-term leases
16
23
Group profit for the year has been arrived at after charging the following amounts in respect of lease contracts:
2022
2021
The Group had total cash outflows for leases, including interest paid, of £3,991,000 (2021: £4,206,000). The Parent had total cash outflows for
leases, including interest paid, of £3,399,000 (2021: £3,406,000). The future cash outflows relating to leases that have not yet commenced are
disclosed in note 35.
The Group has several lease contracts that include extension and termination options. These options are negotiated by management to provide
flexibility in managing the leased-asset portfolio and align with the Group's business needs. Management exercises significant judgement in
determining whether these extension and termination options are reasonably certain to be exercised, as disclosed in note 2.
£000
£000
16,554
16,554
20,217
20,217
4,748
4,748
4,883
4,883
Operating leases
2022
2021
Undiscounted lease payments
Less: unearned finance income
Net investment in the lease
Year 1
Year 2
Year 3
Year 4
Year 5
After 5 years
Page 192
Exempt from audit
100%
Insurance agents and brokers
100%
-
100%
-
100%
-
100%
-
Life insurance
-
-
-
-
35 Commitments
36 Related undertakings
2021
2022
South Essex Insurance Holdings Limited
3
6317313
Ordinary
-
-
100%
-
Investment holding company
SEIB Insurance Brokers Limited
3
6317314
Ordinary
100%
-
-
Ansvar Risk Management Services Pty Limited
2
Ordinary
-
2519319
Ordinary
100%
EdenTree Investment Management Limited
1
100%
0941199
Ordinary
162612286
-
-
100%
-
Dormant company
-
100%
-
100%
100%
100%
Exempt from audit under s479 of the Companies Act 2006
1
2
3
On 30 December 2022, Ecclesiastical disposed of South Essex Insurance Holdings Limited and its wholly owned subsidiary SEIB Insurance Brokers Limited (together ‘SEIB’)
to an associate of the Benefact Group
100%
Ansvar Insurance Services Pty Limited
2 6
Risk management services
623695054
Ordinary
-
Insurance
The Company is a wholly-owned subsidiary of Benefact Group plc. Its ultimate parent and controlling company is Benefact Trust Limited. Both companies
are incorporated in England and Wales and copies of their financial statements are available from the registered office as shown in the Other Information
section of this Annual Report and Accounts. The parent companies of the smallest and largest groups for which group financial statements are drawn up are
Ecclesiastical Insurance Office plc and Benefact Trust Limited, respectively.
Directors, executive management and company information 202
Notice of meeting 203
Computershare Investor Services plc
Benefact House,
2000 Pioneer Avenue,
Gloucester Business Park,
Brockworth,
Mrs R. J. Hall FCG
F. X. Boisseau MSc
D. P. Cockrem, MA, FCA Group Chief Financial Officer
N. P. Maidment MA, FCII
S. J. Whyte MC Inst. M, ACII Deputy Group Chief Executive
A. J. McIntyre MA, ACA, FRCO
Non-Executive Directors
Gloucester, GL3 4AW
The Pavilions
Tel: 0345 777 3322
00024869
Directors
1
Directors, executive management and Company information (unaudited)
1
R. D. C. Henderson FCA
Chair
R. Bajaj MA
1
M. C. J. Hews BSc (Hons), FIA Group Chief Executive
1
1
A. Winther BA
1
Sir S. M. J. Lamport GCVO, DL
C. J. G. Moulder MA, FCA Senior Independent Director
1
1
Company Secretary
Company Registration Number
Registered and Head Office
Registrar
Bridgwater Road
Bristol BS13 8AE
1
Page 202
This notice is sent purely for information to the holders of 8.625% Non-Cumulative Irredeemable Preference shares who are not entitled to attend
and vote at the annual general meeting.
Any corporation which is a member holding ordinary shares can appoint one or more corporate representatives who may exercise, on its behalf, all
of the same powers as that corporation could exercise if it were an individual member, provided that they do not do so in relation to the same share
or shares and that they act within the powers of their appointment.
Only a member holding ordinary shares, or their duly appointed representative(s), is entitled to attend, vote and speak at the annual general
meeting.
A member holding ordinary shares is entitled to appoint a proxy or proxies (who need not be a member of the Company) to exercise all or any of
their rights to attend, speak and vote on their behalf at the annual general meeting. Such a member may appoint more than one proxy in relation to
the annual general meeting provided that each proxy is appointed to exercise the rights attached to a different share or shares held by that
member.
1
Brief biographies of the Directors seeking election or re-election are shown in the Board of Directors area of the Governance section within this
Annual Report and Accounts. All Non-Executive Directors seeking re-election have been subject to formal performance evaluation by the Chair
who is satisfied that the performance of each Non-Executive Director is effective and sufficient time has been spent on the Company’s affairs.
Mrs R J Hall, Secretary
16 March 2023
By order of the Board
13.To re-appoint PricewaterhouseCoopers LLP as auditors and authorise the Directors to fix their remuneration.
12.To consider the declaration of a dividend.
11.
To re-elect Mr A. Winther as a Director.
1
10.
To re-elect Mrs S. J. Whyte as a Director.
1
9.
To re-elect Mr C. J. G. Moulder as a Director.
1
8.
To re-elect Mr N. Maidment as a Director.
1
7.
To re-elect Sir S. Lamport as a Director.
1
6.
To re-elect Mr M. C. J. Hews as a Director.
1
5.
To re-elect Mr R. D. C. Henderson as a Director.
1
4.
To re-elect Mrs D. Cockrem as a Director.
1
3.
To re-elect Mr F. X. Boisseau as a Director.
1
2.
To re-elect Mrs R. Bajaj as a Director.
1
1.
To receive the Report of the Directors and Accounts for the year ended 31st December 2022 and the report of the auditors
thereon.
Notice of meeting (unaudited)
NOTICE is hereby given that the Annual General Meeting of Ecclesiastical Insurance Office plc will be held at The Belfry, Lichfield Road, Wishaw,
Sutton Coldfield, B76 9PR on Thursday, 22nd June 2023 at 12.35pm for the following purposes:
Ordinary business (unaudited)
Page 203
Ecclesiastical Insurance Office plc (EIO) Reg. No. 24869. Registered in England at Benefact House, 2000 Pioneer Avenue, Gloucester Business Park, Brockworth, Gloucester, GL3 4AW, United Kingdom.
EIO is authorised by the Prudential Regulation Authority and regulated by the Financial Conduct Authority and the Prudential Regulation Authority. Firm Reference Number 113848