Notes | 2025 | 2024 | |
£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 | 11 |
Notes | 2025 | 2024 | |||
Group | Parent | Group | Parent | ||
£000 | £000 | £000 | £000 | ||
Profit for the year | 93,512 | 67,852 | |||
Other comprehensive income/(expense) | |||||
Items that will not be reclassified to profit or loss: | |||||
Actuarial gains/(losses) on retirement benefit plans | 17 | 1,376 | ( | (1,630) | |
Attributable tax | ( | (344) | 408 | ||
1,032 | ( | (1,222) | |||
Items that may be reclassified subsequently to profit or loss: | |||||
Losses on currency translation differences | 25 | ( | (1,377) | ( | (5,105) |
Gains on net investment hedges | 25 | 2,379 | 4,420 | ||
Attributable tax | 25 | ( | (595) | ( | (1,105) |
407 | ( | (1,790) | |||
Net other comprehensive income/(expense) | 1,439 | ( | (3,012) | ||
Total comprehensive income | 94,951 | 64,840 |
Notes | 31 December 2025 | 31 December 2024 | |||
Group | Parent | Group | Parent | ||
£000 | £000 | £000 | £000 | ||
Assets | |||||
Cash and cash equivalents | 23 | 68,841 | 80,330 | ||
Financial investments | 20 | 768,355 | 674,401 | ||
Other assets | 22 | 140,986 | 153,337 | ||
Current tax recoverable | 424 | 1,545 | |||
Reinsurance contract assets | 26 | 176,970 | 178,143 | ||
Investment property | 19 | 121,701 | 128,563 | ||
Property, plant and equipment | 18 | 28,898 | 32,509 | ||
Deferred tax assets | 28 | 7 | 6 | ||
Goodwill and other intangible assets | 16 | 15,865 | 26,425 | ||
Pension assets | 17 | 18,710 | 17,552 | ||
Total assets | 1,340,757 | 1,292,811 | |||
Equity | |||||
Share capital | 24 | 120,477 | 120,477 | ||
Share premium account | 4,632 | 4,632 | |||
Retained earnings and other reserves | 453,621 | 435,851 | |||
Total shareholders' equity | 578,730 | 560,960 | |||
Liabilities | |||||
Other liabilities | 29 | 56,493 | 66,640 | ||
Current tax liabilities | 512 | 96 | |||
Provisions for other liabilities | 27 | 4,485 | 5,886 | ||
Insurance contract liabilities | 26 | 605,281 | 567,572 | ||
Lease obligations | 32 | 21,095 | 22,906 | ||
Deferred tax liabilities | 28 | 43,174 | 39,307 | ||
Investment contract liabilities | 31 | - | - | ||
Subordinated liabilities | 30 | 26,835 | 25,112 | ||
Retirement benefit obligations | 17 | 4,152 | 4,332 | ||
Total liabilities | 762,027 | 731,851 | |||
Total shareholders' equity and liabilities | 1,340,757 | 1,292,811 |
Translation | |||||||
Share | Share | Revaluation | and hedging | Retained | |||
capital | premium | reserve | reserve | earnings | Total | ||
Group | Notes | £000 | £000 | £000 | £000 | £000 | £000 |
At 1 January 2025 | |||||||
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 | ||||||
At 31 December 2025 | |||||||
At 1 January 2024 | |||||||
Profit for the year | |||||||
Other net expense | ( | ( | ( | ||||
Total comprehensive (expense)/income | ( | ||||||
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 |
| Notes | 2025 | 2024 | |||
Group | Parent | Group | Parent | ||
£000 | £000 | £000 | £000 | ||
Profit before tax from operations | 110,732 | 84,749 | |||
Adjustments for: | |||||
Depreciation of property, plant and equipment | 4,981 | 5,628 | |||
Loss/(profit) on disposal of property, plant and equipment | 42 | ( | (178) | ||
Amortisation and impairment of intangible assets | 17,710 | 3,466 | |||
Movement in expected credit loss provision | ( | - | ( | - | |
Net fair value gains on financial instruments and investment property | ( | (42,064) | ( | (28,203) | |
Dividend and interest income | ( | (60,869) | ( | (31,311) | |
Finance costs | 3,173 | 3,102 | |||
Other adjustments for non-cash items | 24 | 594 | |||
Changes in operating assets and liabilities: | |||||
Net decrease/(increase) in reinsurance contract assets | (3,025) | ( | (26,120) | ||
Net increase in investment contract liabilities | - | - | |||
Net increase in insurance contract liabilities | 38,564 | 7,229 | |||
Net increase in other assets | ( | (34,334) | ( | (22,130) | |
Net increase/(decrease) in other liabilities | (11,765) | 26,030 | |||
| Cash generated by operations | 23,169 | 22,856 | |||
Purchases of financial instruments and investment property | ( | (149,600) | ( | (103,820) | |
Sale of financial instruments and investment property | 120,994 | 109,376 | |||
Dividends received | 28,251 | 11,708 | |||
| Interest received | 18,435 | 18,441 | |||
Tax paid | ( | (6,751) | ( | (5,579) | |
Net cash from operating activities | 34,498 | 52,982 | |||
Cash flows from investing activities | |||||
| Purchases of property, plant and equipment | ( | (1,394) | ( | (3,273) | |
Proceeds from the sale of property, plant and equipment | - | 1,961 | |||
Purchases of intangible assets | ( | (7,160) | ( | (6,180) | |
Net cash used by investing activities | ( | (8,554) | ( | (7,492) | |
Cash flows from financing activities | |||||
Interest paid | ( | (2,855) | ( | (2,625) | |
Payment of lease liabilities | ( | (1,851) | ( | (1,796) | |
Dividends paid to Company's shareholders | ( | (9,181) | ( | (9,181) | |
Charitable grant paid to ultimate parent undertaking | ( | (24,000) | ( | (33,000) | |
Net cash used by financing activities | ( | (37,887) | ( | (46,602) | |
Net decrease in cash and cash equivalents | ( | (11,943) | ( | (1,112) | |
Cash and cash equivalents at beginning of year | 80,330 | 83,436 | |||
Exchange gains/(losses) on cash and cash equivalents | 454 | ( | (1,994) | ||
Cash and cash equivalents at end of year | 23 | 68,841 | 80,330 |