Notes | 2024 | 2023 | |
£000 | £000 | ||
Insurance revenue | 5, 6 | ||
Insurance service expenses | 7 | ( | ( |
Insurance service result before reinsurance contracts held | |||
Net expense from reinsurance contracts | ( | ( | |
Insurance service result | |||
Net insurance financial result | 8 | ( | ( |
Net investment result | 9 | ||
Fee and commission income | 10 | | |
Other operating expenses | 11 | ( | ( |
Other finance costs | ( | ( | |
Profit before tax | |||
Tax expense | 14 | ( | ( |
Profit for the year from continuing operations | |||
Net profit attributable to discontinued operations | 16 | ||
Profit for the year | 11 |
Notes | 2024 | 2023 | |||
Group | Parent | Group | Parent | ||
£000 | £000 | £000 | £000 | ||
Profit for the year | 67,852 | 36,365 | |||
Other comprehensive (expense)/income | |||||
Items that will not be reclassified to profit or loss: | |||||
Fair value gains on property | - | 850 | |||
Actuarial (losses)/gains on retirement benefit plans | 18 | ( | (1,630) | 5,103 | |
Attributable tax | 408 | ( | (1,492) | ||
( | (1,222) | 4,461 | |||
Items that may be reclassified subsequently to profit or loss: | |||||
Losses on currency translation differences | 26 | ( | (5,105) | ( | (912) |
Gains on net investment hedges | 26 | 4,420 | 1,353 | ||
Attributable tax | 26 | ( | (1,105) | ( | (338) |
( | (1,790) | 103 | |||
Net other comprehensive (expense)/income | ( | (3,012) | 4,564 | ||
Total comprehensive income | 64,840 | 40,929 |
Translation | |||||||
Share | Share | Revaluation | and hedging | Retained | |||
capital | premium | reserve | reserve | earnings | Total | ||
Group | Notes | £000 | £000 | £000 | £000 | £000 | £000 |
At 1 January 2024 | |||||||
Profit for the year | |||||||
Other net expense | ( | ( | ( | ||||
Total comprehensive income/(expense) | ( | ||||||
Dividends on ordinary shares | 15 | ( | ( | ||||
Dividends on preference shares | 15 | ( | ( | ||||
Gross charitable grant | 15 | ( | ( | ||||
Tax relief on charitable grant | 15 | ||||||
Reserve transfers | ( | ||||||
At 31 December 2024 | |||||||
At 1 January 2023 | |||||||
Profit for the year | |||||||
Other net income | |||||||
Total comprehensive income | |||||||
Dividends on ordinary shares | 15 | ( | ( | ||||
Dividends on preference shares | 15 | ( | ( | ||||
Gross charitable grant | 15 | ( | ( | ||||
Tax relief on charitable grant | 15 | ||||||
Group tax relief in excess of standard rate | ( | ( | |||||
At 31 December 2023 |
Notes | 31 December 2024 | 31 December 2023 | |||
Group | Parent | Group | Parent | ||
£000 | £000 | £000 | £000 | ||
Assets | |||||
Cash and cash equivalents | 24 | 80,330 | 83,436 | ||
Financial investments | 21 | 674,401 | 658,601 | ||
Other assets | 23 | 153,337 | 160,631 | ||
Current tax recoverable | 1,545 | 5,181 | |||
Reinsurance contract assets | 27 | 178,143 | 154,770 | ||
Investment property | 20 | 128,563 | 130,813 | ||
Property, plant and equipment | 19 | 32,509 | 31,570 | ||
Deferred tax assets | 29 | 6 | 229 | ||
Goodwill and other intangible assets | 17 | 26,425 | 23,769 | ||
Pension assets | 18 | 17,552 | 19,788 | ||
Total assets | 1,292,811 | 1,268,788 | |||
Equity | |||||
Share capital | 25 | 120,477 | 120,477 | ||
Share premium account | 4,632 | 4,632 | |||
Retained earnings and other reserves | 435,851 | 434,942 | |||
Total shareholders' equity | 560,960 | 560,051 | |||
Liabilities | |||||
Other liabilities | 30 | 66,640 | 42,920 | ||
Current tax liabilities | 96 | 2,931 | |||
Provisions for other liabilities | 28 | 5,886 | 6,177 | ||
Insurance contract liabilities | 27 | 567,572 | 569,833 | ||
Lease obligations | 33 | 22,906 | 19,551 | ||
Deferred tax liabilities | 29 | 39,307 | 36,671 | ||
Investment contract liabilities | 32 | - | - | ||
Subordinated liabilities | 31 | 25,112 | 25,853 | ||
Retirement benefit obligations | 18 | 4,332 | 4,801 | ||
Total liabilities | 731,851 | 708,737 | |||
Total shareholders' equity and liabilities | 1,292,811 | 1,268,788 |
Notes | 2024 | 2023 | |||
Group | Parent | Group | Parent | ||
£000 | £000 | £000 | £000 | ||
Profit before tax from continuing operations | 84,749 | 41,903 | |||
Profit before tax from discontinued operations | - | 1,501 | |||
Adjustments for: | |||||
Depreciation of property, plant and equipment | 5,628 | 5,288 | |||
Revaluation of property, plant and equipment | - | ( | (35) | ||
(Profit)/loss on disposal of property, plant and equipment | ( | (178) | 3 | ||
Amortisation and impairment of intangible assets | 3,466 | 5,583 | |||
Movement in expected credit loss provision | ( | - | ( | (552) | |
Profit on disposal of subsidiary | - | ( | (1,501) | ||
Netfairvaluegainsonfinancialinstrumentsandinvestmentproperty | ( | (28,203) | ( | (7,728) | |
Dividend and interest income | ( | (31,311) | ( | (27,709) | |
Finance costs | 3,102 | 3,079 | |||
Other adjustments for non-cash items | 594 | 1,560 | |||
Changes in operating assets and liabilities: | |||||
Net (increase)/decrease in reinsurance contract assets | ( | (26,120) | (9,601) | ||
Net increase in investment contract liabilities | - | - | |||
Net increase in insurance contract liabilities | 7,229 | 35,512 | |||
Net increase in other assets | ( | (22,130) | ( | (19,001) | |
Net increase in other liabilities | 26,030 | 3,426 | |||
Cash generated by operations | 22,856 | 31,728 | |||
Purchases of financial instruments and investment property | ( | (103,820) | ( | (127,968) | |
Sale of financial instruments and investment property | 109,376 | 119,627 | |||
Dividends received | 11,708 | 9,526 | |||
Interest received | 18,441 | 17,354 | |||
Tax paid | ( | (5,579) | ( | (2,546) | |
Net cash from operating activities | 52,982 | 47,721 | |||
Cash flows from investing activities | |||||
Purchases of property, plant and equipment | ( | (3,273) | ( | (1,331) | |
Proceeds from the sale of property, plant and equipment | 1,961 | - | |||
Purchases of intangible assets | ( | (6,180) | ( | (1,245) | |
Net cash used by investing activities | ( | (7,492) | ( | (2,576) | |
Cash flows from financing activities | |||||
Interest paid | ( | (2,625) | ( | (2,419) | |
Payment of lease liabilities | ( | (1,796) | ( | (2,935) | |
Dividends paid to Company's shareholders | ( | (9,181) | ( | (9,181) | |
Charitable grant paid to ultimate parent undertaking | ( | (33,000) | ( | (13,000) | |
Net cash used by financing activities | ( | (46,602) | ( | (27,535) | |
Net (decrease)/increase in cash and cash equivalents | ( | (1,112) | 17,610 | ||
Cash and cash equivalents at beginning of year | 83,436 | 66,569 | |||
Exchange losses on cash and cash equivalents | ( | (1,994) | ( | (743) | |
Cash and cash equivalents at end of year | 24 | 80,330 | 83,436 |