Ecclesiastical Insurance
Office plc announces results for the year ended 31 December
2023
Ecclesiastical Insurance Office
plc ("Ecclesiastical"), the specialist financial services
group1, today announces its 2023 full year
results2. A copy of the results will be available on the company's
website at www.ecclesiastical.com
Financial highlights
· Overall profit before tax of £44.8m (2022: loss of £15.6m),
boosted by an investment result of £57.5m profit (2022: £63.4m
loss). Our strong capital position and long-term investment
approach allows us to withstand short-term volatility in
markets.
· Our
insurance businesses reported a positive set of results in 2023.
Gross written premiums (GWP) 3 rose 10.1% to £615.0m
from £558.6m in 2022, driven by new business wins and supported by
strong retention and rate strengthening.
· We
reported an underwriting profit3 of £24.5m (2022:
£31.5.m), despite our biggest single loss in the UK with the
devastating fire at St Mark's Church in London and deterioration in
prior year liability claims. This result benefited from strong
growth and lower-than-expected claims in the latter part of the
year.
· Capital position remains strong with AM Best and Moody's
ratings remaining stable. Our Solvency II regulatory capital
position remains well above both regulatory requirements and our
internal risk appetite.
Key achievements
· In
respect of 2023 performance, Ecclesiastical will have donated
£24.0m to charity and good causes as part of its continued mission
to contribute to the greater good of society. This brings the total
amount given to good causes since 2014 to £222.2m. Our immediate
parent company, Benefact Group, the UK's third largest corporate
giver4, has set a target to give £250m by the end of
2025.
· Ecclesiastical UK successfully launched into the Leisure
sector as part of its growth plans to move into new adjacent
sectors, with more sectors planned for 2024. In 2024, it will
expand its appetite in Leisure and enter another new and exciting
adjacent sector.
· Ecclesiastical UK continues to lead the industry in service
with 98% of customers satisfied with the service they receive from
Ecclesiastical. For a third year running, independent research
consultancy Gracechurch put Ecclesiastical ahead of all other
insurers for claims service.
· Ecclesiastical UK was recognised as a world-class employer by
Best Companies.
· Our
insurance businesses continue to be recognised with prestigious
awards including: First Place Gold Ribbon for the eighteenth
consecutive time (Fairer Finance); 'Outstanding' Service Quality
Marque for the third consecutive year (Gracechurch Claims Monitor);
Specialist Insurance Company of the Year (British Insurance
Awards); Claims Product Solution of the Year - Insurer (Insurance
Times Claims Excellence Awards); and a Top Employer for Greater
Toronto for the fifth consecutive year.
Mark Hews,
Group Chief Executive Officer of Ecclesiastical,
said:
"Despite challenging conditions, we delivered
a strong performance in 2023 and we are on track to double our
contribution, which will allow us to give even more to good causes.
As a Group, we reported a profit before tax of £44.8m, with
resilient performances across our three divisions. This compares
well with the overall group loss before tax of £15.6m reported for
the prior year.
"In General Insurance, we reported an
underwriting profit of £24.5m, despite our biggest single loss in
the UK with the devastating fire at St Mark's Church in London.
This result has benefited from strong growth and
lower-than-expected claims in the latter part of the year. Gross
written premiums (GWP) rose by over 10% to £615.0m. This is thanks
to strong retention across our territories and record new business
in the UK as we launched into the Leisure sector. Our combined
operating ratio rose to 92.6% due to headwinds from prior year
claims.
"In 2023, thanks to the support of our
customers, brokers, business partners and colleagues, Benefact
Group reached the milestone of giving more than £200m to good
causes since 2014. This level of giving means that Benefact Group
is the third largest corporate donor to charity in the UK, and we
are on track to achieve our ambition of giving £250m by the end of
2025.
"Our ultimate charitable parent company,
Benefact Trust, is one of the biggest grant-making charities in the
UK, and the Board approved a donation of £21m to them in respect of
the Group's 2023 performance, of which £13m was paid in year and
the remaining £8m to be paid in due course, to support its work
providing transformative funding to charities both in the UK and
abroad. We thank them for their outstanding work.
"We wouldn't be able to deliver these results
without the hard work of all our teams across the whole Benefact
Group. We delivered so much together in 2023 and I would like to
thank our colleagues for their efforts last year. Our charitable
purpose drives our values, culture, ethics and ethos and inspires
us to make a real difference for our brokers, customers, and
communities. This was reflected in multiple award wins in 2023,
which recognised our businesses as trusted specialists in their
markets.
"Our ambition is to build a world-class team
and I'm delighted that we continue to achieve market-leading
employee engagement scores in our independently run B-heard
surveys. I'm proud that Ecclesiastical UK was recognised as a
world-class employer and during 2023, was named by Best Companies
as "UK Insurance's Number 1 Company to Work For" in their
independent league tables. This shows we're making good progress,
and we remain focused and committed to building an inclusive
culture where each and every colleague feels valued, respected and
treated fairly. In short, we aim to provide life changing careers
that change lives.
"After a strong 2023, we move into 2024 with
renewed ambition and drive to grow the business so we can give even
more to good causes. We will continue to invest in our capabilities
so that we can strengthen our position as a trusted specialist in
our markets, and drive forward our growth plans, through new
segments, new methods of distribution and greater
efficiency."
1. The 'Group' refers to Ecclesiastical Insurance Office plc
together with its subsidiaries. The 'Benefact Group' and 'wider
group' refers to Benefact Group plc, the immediate parent company
of Ecclesiastical Insurance Office plc, together with its
subsidiaries. The 'Benefact Trust' and 'the Trust' refers to
Benefact Trust Limited, the ultimate parent undertaking of
Ecclesiastical Insurance Office plc.
2. 2022 comparatives have been restated following the adoption
by the Group of IFRS 17 Insurance
Contracts from 1 January 2023.
3. The Group uses Alternative Performance Measures (APMs) to
help explain performance. More information on APMs is included in
note 10 to this announcement.
4. Directory of Social Change's The Guide to UK Company Giving
2023/24
ECCLESIASTICAL INSURANCE OFFICE
PLC
ANNUAL FINANCIAL REPORT FOR THE
YEAR ENDED 31 DECEMBER 2023
The Company has now approved its annual report
and accounts for 2023.
This Annual Financial Report announcement
contains the information required to comply with the Disclosure and
Transparency Rules, and extracts of the Strategic Report and
Directors' Report forming part of the full financial
statements.
The financial information set out below does
not constitute the Company's statutory accounts for the year ended
31 December 2023. The annual report and accounts will
be available on or before 25 April 2024 on the Company's website
at www.ecclesiastical.com.
Copies of the audited financial statements are also available
from the registered office at Benefact House, 2000 Pioneer Avenue,
Gloucester Business Park, Brockworth, Gloucester GL3
4AW.
A copy of the Company's statutory accounts for
the year ended 31 December 2023 will be submitted to the National
Storage Mechanism and will be available for inspection at
https://data.fca.org.uk/#/nsm/nationalstoragemechanism.
Chief executive's
statement
It has been said that there are two key dates
in your life. "The date you were born, and the date you find out
why".
Here at Ecclesiastical Insurance, we are
crystal clear on our "why". We aim to be a beacon of hope for our
communities. Ecclesiastical Insurance is part of Benefact Group.
Owned by a charity, Benefact Group is a family of financial
services businesses with an inspiring purpose to contribute to the
greater good of society. We believe commercial success and social
good can sit side by side to transform lives and communities.
Guided by this purpose, we are driven to profitably grow the
business, so that we may give even more to good
causes.
2023 was another challenging year for so many.
The world faced a myriad of challenges from rising global tensions,
escalating climate concerns and ongoing economic hardship. In these
difficult, uncertain times, when it is easy for optimism to be
drowned beneath a deluge of negative news, it is even more
important that businesses do the right thing and positively
contribute to society.
Grow more to
give more
Despite challenging conditions, we delivered a
strong performance in 2023 and we are on track to double our
contribution, which will allow us to give even more to good causes.
As a Group, we reported a profit before tax of £44.8m, with
resilient performances across our three divisions. This compares
well with the overall group loss before tax of £15.6m reported for
the prior year.
In General Insurance, we reported an
underwriting profit of £24.5m, despite our biggest single loss in
the UK with the devastating fire at St Mark's Church in London.
This result has benefited from strong growth and
lower-than-expected claims in the latter part of the year. Gross
written premiums (GWP) rose by over 10% to £615.0m. This is thanks
to strong retention across our territories and record new business
in the UK as we launched into the Leisure sector. Our combined
operating ratio rose to 92.6% due to headwinds from prior year
claims.
Delivering
for our customers
Our charitable purpose drives our values,
culture, ethics and ethos and inspires us to make a real difference
for our brokers, customers, and communities. This was reflected in
multiple award wins in 2023, which recognised our businesses as
trusted specialists in their markets.
Ecclesiastical UK was named Specialist
Insurance Company of the Year at the British Insurance Awards and
retained its top spot in the Fairer Finance Home Insurance league
table and remains the UK's most trusted home insurance provider.
Ecclesiastical Canada was named as P&C Insurance Company of the
Year, as well as one of Greater Toronto's Top Employers.
Our insurance customers tell us that our
expert service and our compassion makes us stand out in the
industry. For a third year, independent research consultancy,
Gracechurch, put Ecclesiastical UK ahead of all other UK insurers
for claims service. The Net Promoter Score, which measures how
likely a customer is to recommend a company's products and
services, for Ecclesiastical puts us ahead of many well-known and
respected brands.
We wouldn't be able to deliver these results
without the hard work of all our teams across the whole Benefact
Group. We delivered so much together in 2023 and I would like to
thank our colleagues for their amazing efforts last
year.
Helping to
transform lives
In 2023, thanks to the support of our
customers, brokers, business partners and colleagues, Benefact
Group reached the milestone of giving more than £200m to good
causes since 2014. This level of giving means that Benefact Group
is the third largest corporate donor to charity in the UK, and we
are on track to achieve our ambition of giving £250m by the end of
2025.
Our ultimate charitable parent company,
Benefact Trust, is one of the biggest grant-making charities in the
UK, and the Board approved a donation of £21.0m to
them in respect of the Group's 2023 performance, of which £13m was
paid in the year and the remaining £8m to be paid in due
course, to support its work providing transformative
funding to charities both in the UK and abroad. We thank them
enormously for their outstanding work.
The impact of our giving is brought home to me
every time I meet one of our beneficiaries and see the change we're
making to lives. On a recent trip to Canada, I visited a youth
homeless charity called Covenant House, where 16-24 year olds had
no place to call home, no regular meals, no warmth or feeling of
safety. They had no one that loved or cared for them - other than
the remarkable staff at this amazing charity. On this visit I heard
words from their director that will stay with me forever. She told
us that, "because of your donation, you have undoubtedly saved
someone's life today". Her words left no room for doubt, and her
emotions mirrored the enormity of this impact.
Covenant House is just one of over 10,000
charities supported by us as Benefact Group across the world. Thank
you to everyone that does business with us. I hope you realise the
impact you have - not just transforming lives but saving
lives.
Building a
world class team
Our ambition is to build a world-class team
and I'm delighted that we continue to achieve market-leading
employee engagement scores in our independently run B-heard
surveys. I'm proud that Ecclesiastical UK was recognised as a
world-class employer and during 2023, was named by Best Companies
as "UK Insurance's Number 1 Company to Work For" in their
independent league tables.
This shows we're making good progress, and we
remain focused and committed to building an inclusive culture where
each and every colleague feels valued, respected and treated
fairly. In short, we aim is to provide life changing careers that
change lives.
Looking
ahead
After a strong 2023, we move into 2024 with
renewed ambition and drive to grow the business so we can give even
more to good causes. We will continue to invest in our capabilities
so that we can strengthen our position as a trusted specialist in
our markets, and drive forward our growth plans, through new
segments, new methods of distribution and greater
efficiency.
We've set stretching targets for our General
Insurance teams to achieve profitable gross written premium growth
across our territories. It's an exciting year for Ansvar Insurance,
which has moved into new offices in Brighton, and we will be
reinvigorating the brand.
Join our
movement for good
Everything we do at Ecclesiastical Insurance
is aimed at helping those in society who need us most. Our giving
has helped transform thousands of lives and communities, and the
impact of our work inspires us to do even more in the
future.
On behalf of the Board and thousands of our
beneficiaries, we say a heartfelt, sincere "thank you" to all our
customers, business partners and dedicated colleagues for their
exceptional support.
As we build momentum for our movement for
good, I invite anyone reading this, whether as a potential
colleague, customer or business partner, to come and join us and
experience a different way of doing business. Together, with your
support, we can grow our giving and transform lives for the
better.
Chief Financial Officer's
Report
The Group reported a profit before tax for
2023 of £44.8m (2022: £15.6m loss). The increase on the prior year
was materially driven by the net investment result of £57.5m (2022:
£63.4m loss) which reflects the improved market conditions towards
the end of the year. There has been good momentum in income across
the Group's core businesses and costs have continued to be managed
tightly, despite the ongoing inflationary pressures.
The Group's insurance service result of £70.7m
(2022: £65.6m) was strong despite the impact from a significant
fire claim at the start of the year and adverse development of
prior year casualty liability and weather related claims. Gross
written premium increased by over 10% to £615.0m (2022: £558.5m) as
a result of new business and rate improvements. The Group
recognised a net insurance financial loss of £19.5m (2022: £47.9m
gain).
The Group's strong credit ratings with both
Moody's and AM Best were reaffirmed during the year and our
Solvency II regulatory capital position remains well above both
regulatory requirements and our internal risk appetite.
Executing our
strategy
Ecclesiastical is part of the Benefact Group.
Within the wider Benefact Group, we made a number of changes to the
legal entity structure to better align our businesses to the way in
which we manage and achieve our growth ambitions across our
specialist insurance, broking and advisory and asset management
divisions. These changes have organised the Benefact Group into its
three divisions, to support its strategic objectives and is
providing a clearer approach to how the Benefact Group and its
businesses operate and are governed.
As a result, on 3 January 2023 two
wholly-owned subsidiaries, EdenTree Investment Management Limited
and Ecclesiastical Financial Advisory Services Limited were
disposed of to an undertaking of the Benefact Group. Their results
for the previous year are reported in discontinued operations and
assets and liabilities are classified as held for
distribution.
During the year, the Group advanced a further
£14.1m to the Benefact Group increasing this related party loan to
£135.1m, which has been primarily used to fund acquisitions within
the Benefact Group as it executes its growth ambitions.
General
insurance
The Group's underwriting businesses have
performed well across territories, resulting in a Group Combined
Operating Ratio (COR) of 92.6% (2022 89.6%). We have delivered
growth in insurance revenue, with this increasing by 9.5% to
£586.5m (2022: £534.9m) reflecting both increased new business and
rate strengthening and an insurance service result of £70.7m (2022:
£65.6m). Underwriting has been impacted by larger than expected
prior year liability claims in the UK, as well as a major fire
claim in January 2023.
Our strategy to focus on profitable growth
opportunities has continued to deliver, with sustained growth in
premiums and the successful launch into the Leisure sector as part
of plans to move into adjacent sectors. The strong growth in
insurance revenue reflects targeted rate increases as well as
strong retention and excellent service delivered to brokers and
customers. Our programme of investment has continued, particularly
across our technology platforms and with our colleagues. Our
investments in these platforms are an important part of supporting
the growth of our business and meeting our customers' needs for the
long term.
The Group uses a number of financial
performance measures when managing and monitoring the performance
of the general and life insurance businesses. These include gross
written premium underwriting result and the investment
return.
United
Kingdom and Ireland
In the UK and Ireland, underwriting profits
fell to £16.4m (2022: £23.6m) resulting in a COR of 92.1% (2022:
87.1%) driven by a deterioration in prior year casualty claims.
Gross written premium grew by 15.9% to £399.7m (2022: £344.8m).
Current year performance was slightly above expectations despite
the devasting fire which destroyed St Mark's church in London at
the start of 2023. Storms Babet and Ciaran affected many of our
customers but our support and the impact on profits was in line
with expectations.
Many of our core segments grew by more than
20% including Heritage, Schemes, and Real Estate. The new Leisure
product launch has been a success and is a good example of how we
are using our specialist knowledge to grow into adjacent segments.
Pricing remained robust in many of our core areas although there
are early signs of increased competitiveness in some markets. Gross
written premium in respect of our Faith business remained in line
with prior year, in real terms, reflecting a good result in this
market, as we continue to focus on providing service to this
sector.
Our strategy over the medium term is to
continue to deliver growth, while maintaining our strong
underwriting discipline to increase the profit contribution to the
Group. Our specialisms will continue to deepen through investment
in people, technology and innovation together with the
propositions, specialism and excellent service that our customers
and broker partners value.
Ansvar
Australia
Our Australian business reported an
underwriting loss of AUD $9.6m resulting in a COR of 113.4% (2022:
AUD $0.1m profit, COR of 99.0%). Premium grew by 8.1% in local
currency to AUD $192.2m (2022: AUD $177.8m) driven by strong rate
increases and higher new business growth and retention rates
compared to prior year, partly offset by lower actual expiring
premium.
The earn through of rate increases and
continued de-risking of the portfolio has favourably impacted the
result of the underlying business. Prior year strengthening in the
public liability portfolio has outweighed the favourable impact of
lower catastrophe claims in the year and is the main driver behind
the underwriting loss for the year. The level of historic physical
and sexual abuse (PSA) claims being notified continues to be in
line with expectations.
Canada
Our Canadian business continued its track
record of premium growth, albeit at a lower pace than prior years,
reporting gross written premium of CAD$179.4m (2022: CAD$175.4m),
supported by strong rate increases and new business of nearly
$7.8m. The premium growth of 2.3% was achieved despite increased
competition in some business segments.
Canada reported an excellent underwriting
profit of CAD$25.0m resulting in a COR of 80.4% (2022: CAD$14.3m
profit, COR of 88.1%). The liability book experienced favourable
development on prior year claims.
Investments
The Group's net investment result for the year
was £57.5m (2022: £63.4m loss), principally from fair value gains
towards the later part of the year as markets improved. The Group
remains committed to its long-term investment philosophy and is
well-diversified and relatively defensively positioned.
Investment income of £42.9m (2022: £30.7m) was
strong, while fair value gains on financial instruments of £19.6m
(2022: £72.9m losses) reflect the improved market conditions seen
in particular during the last quarter of the year. We recognised
fair value losses of £6.6m (2022: £21.2m losses) on our investment
properties, driven by a continued fall in the value of industrial
sector capital values in the portfolio.
Sustainability and ESG considerations gained
more prominence, influencing investor preferences, and has
continued to shape our approach to responsible investing. Our
responsible and sustainable investment policy plays an important
part in how we invest responsibly, and the organisation remains
committed to aligning our investments with ESG principles,
recognising their significance in the contemporary investment
landscape.
In an era marked by growing environmental
concerns, responsible business practices have become imperative,
and our strategy includes a focus on responsible investment and
encompasses action to respond to climate risk and operations,
investing in ways that support the transition to a low-carbon
economy. The Group continues to focus on a range of Net Zero
targets - including committing to Net Zero for all emissions across
the entire Group by 2040. More information on the Group's approach
to responsible investment including actions we take to mitigate the
risks of transitioning to a low carbon economy can be found in our
Responsible Business Report within the Benefact Group Annual Report
and Accounts.
Long-term
business
Our life business, Ecclesiastical Life,
provides a product backing policies sold by the wider Group's
pre-paid funeral plan business as well as legacy book of life
insurance business which remains closed to new business. Profit
before tax was £1.2m for the year (2022: £0.1m loss), driven by
investment returns due to the improvement in markets in the later
part of the year. Assets and liabilities in relation to the life
insurance business remain well matched.
Outlook
The continued high cost of living pressures
have been challenging for many in 2023 but with further evidence of
easing inflationary pressures, this is expected to allow a move
towards less restrictive monetary policies in the countries the
Group operates within. We expect market conditions will continue to
bring change and geo-political uncertainty but this will bring
opportunities to help our customers and clients to navigate these
challenges. While these global uncertainties persist, the Group
continues to take a long-term view of risk, and the underlying
resilience of our businesses means we will continue to grow
sustainably and invest for the future.
The Board approved a donation of £21m in
respect of the Group's 2023 performance, of which £13m was paid in
year and the remaining £8m to be paid in due course, surpassing
£200m cumulatively given to charitable causes since 2014, as the
Benefact Group looks to achieve its ambition of giving £250m by the
end of 2025.
Note: The
Group adopted IFRS 17 Insurance Contracts that became effective
from 1 January 2023. Unless otherwise stated, comparatives figures
for prior periods are restated on an IFRS 17 basis. Further details
of the impact of the adoption of IFRS 17 are included in note 12 to
this announcement.
Directors' Report
Principal
activities
The Group operates principally as a provider
of general insurance. Details of the subsidiary undertakings of the
Company are shown in note 34 to the full financial
statements.
Ownership and
share capital
At the date of this report, the entire issued
Ordinary share capital of the Company was owned by Benefact Group
plc. In addition, 4.35% of the issued 8.625% non-cumulative
irredeemable preference shares of £1 each ('Preference shares') are
owned by Benefact Group plc. In turn, the entire issued ordinary
share capital of Benefact Group plc was owned by Benefact Trust
Limited, the ultimate parent of the Group.
Dividends
Dividends paid on the preference shares were
£9,181,000 (2022: £9,181,000).
The directors do not recommend a final
dividend on the ordinary shares (2022: £nil). No interim dividends
were paid in 2023 and 2022 except the interim dividend in specie
made on 3 January 2023 in relation to the entire issued share
capital of EdenTree Investment Management Limited of £4,651,000 and
Ecclesiastical Financial Advisory Services Limited of
£572,000.
Charitable
and political donations
Charitable donations amounted to £24.0million
(2022: £22.7million). £21.0million was donated to the ultimate
charitable parent company, Benefact Trust Limited, related to the
Group's 2023 performance, of which £13.0m was paid in the year and
the remaining £8.0m to be paid in due course.
It is the Company's policy not to make
political donations. No political donations were made in the year
(2022: £nil).
Principal
risks and uncertainties
The directors have carried out a robust
assessment of the principal risks facing the Group including those
that threaten its business model, future performance, solvency and
liquidity.
Going
concern
The Group has considerable financial
resources: financial investments of £941.8m, 82% of which are
liquid (2022: financial investments of £870.7m, 84% liquid) and
cash and cash equivalents of £112.1m (2022: £104.7m) to withstand
economic pressures. Liquid financial investments consist of listed
equities and open-ended investment companies, government bonds and
listed debt.
The Group has a strong risk management
framework and solvency position, is well placed to withstand
significant market disruption and has proved resilient to stress
testing. The Group has considered its capital position, liquidity
and expected performance. The Group and its businesses have
sufficient levels of cash and other liquid resources and has
expectations it can meet its cash commitments over its planning
horizon. The Group and its businesses expect to continue to meet
regulatory requirements.
Despite economic pressures and challenges,
given the Group's operations, robust capital strength, liquidity
and in conjunction with forecast projections and stress testing,
the directors have a reasonable expectation that the Group has
adequate resources and is well placed to manage its risks
successfully and continue in operational existence for at least 12
months from the date of this report. Accordingly, they continue to
adopt the going concern basis in preparing the Annual Report and
Accounts.
Principal risks
There is an ongoing risk assessment process
which has identified the current principal risks for the Group as
follows:
Insurance
risk
The risk that arises from the fluctuation in
the timing, frequency and severity of insured events relative to
the expectations of the firm at the time of
underwriting.
Risk detail
|
Key mitigants
|
Change from last year
|
Underwriting risk
The risk of failure to price insurance
products adequately and failure to establish appropriate
underwriting disciplines. The premium charged must be appropriate
for the nature of the cover provided and the risk presented to the
Group. Disciplined underwriting is vital to ensure that only
business within the Company's risk appetite and desired niches is
written.
|
• A robust pricing
process is in place
• The underwriting
licencing process has been refreshed
• A documented
underwriting strategy and risk appetite is in place together with
standards and guidance and monitored by SBUs
• This is supported by
formally documented authority levels for all underwriters which
must be adhered to. Local checking procedures ensure
compliance
• Monitoring of rate
strength compared with technical rate is undertaken on a regular
basis within SBUs
• There are ongoing
targeted underwriting training programmes in place
• A portfolio
management framework is in place to ensure clear understanding and
allow targeted actions to be taken
|
There have not been material changes to this
risk during the year.
|
Reserving
risk
Reserving risk is the risk of actual claims
payments exceeding the amounts we are holding in reserves. This
arises primarily from our long-tail liability business. Failure to
interpret emerging experience or fully understand the risks written
could result in the Group holding insufficient reserves to meet our
obligations.
|
• Claims development
and reserving levels are closely monitored by the Group Reserving
team
• For statutory and
financial reporting purposes, uncertainty margins are added to a
best estimate outcome to allow for uncertainties
• Claims reserves are
reviewed and signed-off by the Board acting on the advice and
recommendations of the Group Chief Actuary following review by the
GI Reserving Executive Meeting..
• An independent
review is also conducted by the Group Investments Life and
Actuarial Risk Director with reporting to the Board.
|
This risk is not considered to have changed
materially during the year. A rise in numbers of Physical and
sexual abuse claims in the UK business over the past year has led
to an increase in reserves.
|
Catastrophe
risk
The risk of large scale extreme events giving
rise to significant insured losses. Through our general insurance
business we are exposed to significant natural catastrophes in the
territories in which we do business.
|
• Modelling is
undertaken to understand the risk profile and inform the purchase
of reinsurance
• There is a
comprehensive reinsurance programme in place to protect against
extreme events. All placements are reviewed and approved by the
Group Reinsurance Board
• Exposure monitoring
is undertaken on a regular basis
• A GI Catastrophe
Risk Meeting provides oversight and sign off of reinsurance
modelling and exposure management across the
Group
• The Group Risk
Appetite specifies the reinsurance purchase levels and retention
levels for such events.
• Local risk appetite
limits have been established to manage concentrations of risk and
these are monitored by SBUs
|
There have been no material changes to this
risk, however a single extreme event did occur in the year, with a
catastrophic church fire. We continue to monitor our aggregations
and exposures to such events and ensure careful management
utilising appropriate protections.
|
Reinsurance risk
The risk of failing to access and manage
reinsurance capacity at a reasonable price. Reinsurance is a
central component of our business model, enabling us to insure a
portfolio of large risks in proportion to our capital
base.
|
• We take a long-term
view of reinsurance relationships to deliver sustainable
capacity
• A well-diversified
panel of reinsurers is maintained for each element of the
programme
• A GI Reinsurance
Executive Meeting approves all strategic reinsurance
decisions
|
The level of this risk has remained broadly
similar since last year, when the environment became more
challenging, initially from the Pandemic, and then into global
catastrophic events and continued economic volatility. This has
continued to tighten the criteria and capacity in certain areas. We
continue to take a long-term approach to our reinsurance
relationships.
|
Other financial risks
The risk that proceeds from financial assets are not
sufficient to fund the obligations arising from insurance
contracts.
Risk detail
|
Key mitigants
|
Change from last year
|
Market and
investment risk
The risk of adverse movements in net asset
values arising from a change in interest rates, equity and property
prices, credit spreads and foreign exchange rates. This principally
arises from investments held by the Group. We actively take such
risks to seek enhanced returns on these investments.
The Group's balance sheet is also exposed to
market risk within the defined benefit pension fund.
|
•
An investment strategy is in place which is
reviewed at least annually and signed off by the Finance and
Investment Committee (F&I). This includes consideration of the
Group's liabilities and capital requirements
•
A Market and Investment Oversight Meeting is in
place and provides oversight and challenge of these risks and the
agreed actions. There is a formalised escalation process to the
Group Management Board and F&I in place
•
There are risk appetite metrics in place which
are agreed by the Board and include limits on asset / liability
matching and the management of investment assets
•
Derivative instruments are used to hedge elements
of market risk, notably currency. Their use is monitored to ensure
effective management of risk
•
There is tracking of risk metrics to provide
early warning indicators of changes in the market
environment
|
Overall the market risk profile has not
materially changed and we remain invested for the long term. We
continue to monitor market conditions and the socio-political
environment.
|
|
The Pension Scheme Trustee Board
has an Investment Committee that oversees the market risks in the
pension fund. The company, as employer sponsor of the fund
maintains regular communication with this committee.
Further information on this risk is given in
note 4 to this announcement.
|
Credit
risk
The risk that a counterparty, for example a
reinsurer, fails to perform its financial obligations to the
company or does not perform them in a timely manner resulting in a
loss for the Group. The principal exposure to credit risk arises
from reinsurance, which is central to our business model. Other
elements are our investment in debt securities, cash deposits and
amounts owed to us by intermediaries and policyholders.
|
•
Strict ratings criteria are in place for the
reinsurers that we contract with and a GI Reinsurance Security
Executive Meeting approves all of our reinsurance
partners
•
Group Reinsurance monitors the market to identify
changes in the credit standing of reinsurers
•
There are risk appetite limits in place in
respect of reinsurance counterparties which are agreed by the
Board
•
Strong credit control processes are in place to
manage broker and policyholder exposures
Further information on this risk is given in
note 4 to this announcement.
|
The level
of this risk has remained broadly similar to the previous year
where we were cognisant to the continuing challenges of the current
cost of living crisis.
|
Liquidity
risk
The risk that the Group, although solvent,
either does not have sufficient financial resources available to
enable it to meet its obligations as they fall due, or can secure
them only at excessive cost. We may need to pay significant amounts
of claims at short notice if there is a natural catastrophe or
other large event in order to deliver on our promise to our
customers.
|
•
The Group holds a high proportion of assets in
readily realisable investments to ensure it could respond to such a
scenario
•
Maintains cash balances that are spread over
several banks
•
Arrangements within its reinsurance contracts for
reinsurers to pay recoverables on claims in advance of the claim
settlement
|
There
have been no material changes to this risk since last
year.
|
Climate
change
The financial risks arising through climate
change.
The key impacts for the Company are physical
risks (event driven or longer term shifts), the transition risks of
moving towards a lower carbon economy and liability risks
associated with the potential for litigation arising from an
inadequate response.
|
•
Catastrophe risk is managed through reinsurance
models
•
The Group considers flood risk and other
weather-related risk factors in insurance risk
selection
•
There is an ESG overlay on the investment
strategy
•
The Group actively manages exposures and is up to
date on market development
|
Whilst there is now more awareness of the
challenges faced as a result of climate change, there have been no
material changes to this risk since last year. A programme of work
continues to fully analyse the impact on the Group and to develop
appropriate risk management responses.
|
Operational risk
The risk of loss arising from inadequate or
failed internal processes, people and systems, or from external
events.
Risk detail
|
Key mitigants
|
Change from last year
|
Systems
risk
The risk of inadequate, ageing or unsupported
systems and infrastructure and system failure preventing processing
efficiency. Systems are critical to enable us to provide excellent
service to our customers.
|
• A defined IT
strategy is in place
• Systems monitoring
is in place together with regular systems and data
backups
• A strategic systems
programme is underway to deliver improved systems, processes and
data
• Business recovery
plans are in place for all critical systems and are tested
according to risk appetite
|
This level of risk remains stable, as the
Group continues to invest in IT infrastructure to maintain and
improve future stability.
|
Cyber
risk
The risk of criminal or unauthorised use of
electronic information, either belonging to the Group or its
stakeholders for example customers, employees etc. cyber security
threats from malicious parties continue to increase in both number
and sophistication across all industries.
|
• A number of security
measures are deployed to ensure protected system access
• Security reviews and
assessments are performed on an ongoing basis
• There is ongoing
maintenance and monitoring of our systems and infrastructure in
order to prevent and detect cyber security attacks
• There is an ongoing
information security training and awareness programme
|
Cyber risk remains a constantly evolving
threat, with malicious threat attackers continuing to seek to
exploit businesses. Employee awareness and vigilance is
therefore highly important at this time, which is continuing to be
proactively managed.
|
Change
risk
The risk of failing to manage the change
needed to transform the business.
A number of strategic initiatives are underway
under three themes, support and protect, innovate and grow and
transform and thrive. These include a transformation of our core
system and key processes, which will deliver significant change for
the company over the next few years. There are a number of material
risks associated with major transformation, not only on the risks
to project delivery itself, but the potential disruption to
business as usual, or delays to planned benefits.
|
• The Group has a
clearly articulated Group strategic programme, identifying areas of
priority across the Group
• Ensures that there
is adequate resourcing for change projects using internal and
external skills where appropriate
• A Change Board and
change governance processes are in place and operate on an ongoing
basis
• The Group Management
Board undertakes close monitoring and oversight of the delivery of
the strategic initiatives and key Group change
programmes
|
The level of this risk has not materially
changed. There continues to be a significant volume of change
within the business, which is monitored closely, relating to both
IT systems and to meet the ever-changing regulatory
landscape.
Appropriate strengthening of expertise has
continued in the year to reflect and meet this volume of
change.
|
Operational
resilience
The risk that the Group does not prevent,
respond to, recover and learn from operational
disruptions.
The Group provides a wide range of services to
a diverse customer base and has a reputation for delivering
excellent service. Therefore, we seek to minimise the potential for
any such disruption that would impact on the service provided to
our customers.
|
• A recovery and
resilience framework is in place aligned to the delivery of
customer services
• Recovery exercises
including IT systems are regularly performed across the company
with actions identified addressed within an agreed
timescale
• All suppliers are
subject to ongoing due diligence
• There is ongoing
maintenance and monitoring of our systems and infrastructure in
order to prevent and detect issues
|
Operational resilience continues to
have been successfully tested during the year, with the continued
need to meet the needs of our customers. Focus continues from the
prior year on meeting the enhanced regulatory requirements around
resilience.
|
Data
management and governance
The risk that the confidentiality, integrity
and/or availability of data held across the Group is compromised,
or data is misused. The Group holds significant amounts of customer
and financial data and there could be significant implications if
this is compromised or is found to be inaccurate.
|
• A Group Data
Governance Committee is in place
• Group data
governance and Group data management and information security
policies are in place
• A Group data
optimisation programme is in place which is responsible for
ensuring the delivery of the data strategy and all aspects relating
to the governance, management, use and control of the Group's data
in line with regulatory requirements
|
Enhancements continue to be made to the
governance, management, use and control of data, in order to meet
the evolving requirements. It continues to be monitored and managed
within the context of major change programmes.
|
Regulatory and conduct
risk
The risk of regulatory sanction, operational
disruption or reputational damage from non-compliance with legal
and regulatory requirements or the risk that Ecclesiastical's
behaviour may result in poor outcomes for the customer.
Risk detail
|
Key mitigants
|
Change from last year
|
Regulatory
risk
The risk of regulatory sanction, operational
disruption or reputational damage from non-compliance with legal
and regulatory requirements. We operate in a highly regulated
environment which is experiencing a period of significant
change.
|
• Undertakes close
monitoring of regulatory developments and use dedicated project
teams supported by in-house and external legal experts to ensure
appropriate actions to achieve compliance
• An ongoing
compliance monitoring programme is in place across all our
SBUs
• Regular reporting to
the Board of regulatory compliance issues and key developments is
undertaken
|
There continues to be a significant volume of
regulatory change. We remain focused on the management of
regulatory change and therefore the overall risk level is
unchanged.
|
Conduct
risk
The risk of unfair outcomes arising from the
Group's conduct in the relationship with customers, or in
performing our duties and obligations to our customers.
Customers are placed at the centre of the
business, aiming to treat them fairly and ethically, while
safeguarding the interests of all other key
stakeholders.
|
• There is ongoing
colleagues training to ensure that customer outcomes are fully
considered in all business decisions
• Customer charters
have been implemented in all SBUs
• Conduct risk
reporting to relevant governing bodies is undertaken on a regular
basis
•
Customer and conduct measures are used to assess
remuneration
|
The Group remains committed to placing
customers at the centre of our practices and decision making,
demonstrated by our wide-ranging industry awards and customer
satisfaction scores. Overall the level of this risk is unchanged
from the prior year, with the main focus on meeting the Consumer
Duty requirements.
|
Reputation risk
The risk that our actions lead to reputational
damage in the eyes of customers, brokers or other key
stakeholders
Risk detail
|
Key mitigants
|
Change from last year
|
Brand and
reputation risk
The Group aims to be the most trusted
specialist insurer and as a consequence this brings with it high
expectations from all of our stakeholders, be they consumers,
regulators or the wider industry.
Whilst we aim to consistently meet and where
possible exceed these expectations, increasing consumer awareness
and increased regulatory scrutiny across the sector exposes the
Group to an increased risk of reputational damage should we fail to
meet them, for example as a consequence of poor business practices
and behaviours.
|
• There is ongoing
training of core customer facing colleagues to ensure high skill
levels in handling sensitive claims
• Adopts a values led
approach to ensure customer-centric outcomes
• There is a dedicated
marketing and PR function responsible for the implementation of the
marketing and communication strategy
• Ongoing monitoring
of various media is in place to ensure appropriate
responses
|
Maintaining a positive reputation is critical
to the Group's vision of being the most trusted and ethical
specialist financial services group.
Risks to our brand and reputation are
inherently high in an increasingly interconnected environment, with
the risks of external threats such as cyber security attacks, and
viral campaigns through social media always present.
The external environment continues to drive a
high inherent probability of reputational issues across all
financial services companies. We continued to focus on serving our
customers and ensuring fair treatment and clear communication, and
are proud of the volume of Industry Awards we continue to
win.
|
Statement of directors'
responsibilities in respect of the financial statements
The following statement is
extracted from page the Directors' report of the 2023 Annual Report
& Accounts, and is repeated here for the purposes of the
Disclosure and Transparency Rules. The statement relates solely to
the Company's 2023 Annual Report & Accounts and is not
connected to the extracted information set out in this
announcement. The names and functions of the directors making the
responsibility statement are set out in the Governance section of
the full Annual Report & Accounts.
The directors consider that the 2023 Annual
Report and accounts, taken as a whole, is fair, balanced and
understandable and provides the information necessary for
shareholders to assess the Group's and Company's position and
performance, business model and strategy. Each of the directors,
whose names and functions are listed on the Governance section of
the full Annual Report and Accounts confirm that, to the best of
their knowledge:
The directors confirm to the best of their
knowledge:
§ the Group and
Company financial statements, which have been prepared in
accordance with UK-adopted international accounting standards, give
a true and fair view of the assets, liabilities and financial
position of the Group and Company, and of the profit of the Group;
and
§ the Strategic
Report includes a fair review of the development and performance of
the business and the position of the Group and Company, together
with a description of the principal risks and uncertainties that it
faces.
CONSOLIDATED STATEMENT OF PROFIT OR LOSS
For the year ended 31 December 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restated*
|
|
|
|
|
2023
|
2022
|
|
|
|
|
£000
|
£000
|
|
|
|
|
|
|
|
|
Insurance revenue
|
|
586,484
|
534,894
|
|
|
Insurance service
expenses
|
|
(408,584)
|
(444,472)
|
|
|
Insurance service result before reinsurance contracts
held
|
|
177,900
|
90,422
|
|
|
Net expense from reinsurance
contracts
|
|
(107,174)
|
(24,775)
|
|
|
Insurance service result
|
|
70,726
|
65,647
|
|
|
Net insurance financial
result
|
|
(19,540)
|
47,862
|
|
|
Net investment result
|
|
57,469
|
(63,439)
|
|
|
Other operating expenses
|
|
(60,751)
|
(63,196)
|
|
|
Other finance costs
|
|
(3,151)
|
(2,456)
|
|
|
Profit/(loss) before tax
|
|
44,753
|
(15,582)
|
|
|
Tax (expense)/credit
|
|
(8,018)
|
4,673
|
|
|
Profit/(loss) for the year from continuing
operations
|
|
36,735
|
(10,909)
|
|
|
Net profit attributable to
discontinued operations
|
|
719
|
13,696
|
|
|
Profit for the year
|
|
37,454
|
2,787
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* The comparative financial
statements have been restated as detailed in note 12 to this
announcement.
CONSOLIDATED STATEMENT OF COMPREHENSIVE
INCOME
For the year ended 31 December 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restated*
|
|
|
|
|
2023
|
2022
|
|
|
|
|
£000
|
£000
|
|
|
|
|
|
|
|
|
Profit for the year
|
|
37,454
|
2,787
|
|
|
|
|
|
|
|
|
Other comprehensive income/(expense)
|
|
|
|
|
|
Items that will not be
reclassified to profit or loss:
|
|
|
|
|
|
Fair value gains on
property
|
|
850
|
-
|
|
|
Actuarial gains/(losses) on
retirement benefit plans
|
|
5,103
|
(10,171)
|
|
|
Attributable tax
|
|
(1,492)
|
2,543
|
|
|
|
|
4,461
|
(7,628)
|
|
|
Items that may be
reclassified subsequently to profit or loss:
|
|
|
|
|
|
(Losses)/gains on currency
translation differences
|
|
(4,024)
|
5,642
|
|
|
Gains/(losses) on net investment
hedges
|
|
4,860
|
(4,514)
|
|
|
Attributable tax
|
|
(688)
|
825
|
|
|
|
|
148
|
1,953
|
|
|
|
|
|
|
|
|
Net
other comprehensive income/(expense)
|
|
4,609
|
(5,675)
|
|
|
|
|
|
|
|
|
Total comprehensive income/(expense)
|
|
42,063
|
(2,888)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*The comparative financial
statements have been restated as detailed in note 12 to this
announcement.
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
For the year ended 31 December 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Translation
|
|
|
|
|
|
Share
|
Share
|
Revaluation
|
and
hedging
|
Retained
|
|
|
|
|
capital
|
premium
|
reserve
|
reserve
|
earnings
|
Total
|
|
|
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
|
|
|
|
At
31 December 2022 (as restated*)
|
120,477
|
4,632
|
222
|
19,556
|
466,991
|
611,878
|
|
|
Adjustment on initial application of IFRS 9
|
-
|
-
|
-
|
-
|
(1,395)
|
(1,395)
|
|
|
At
1 January 2023
|
120,477
|
4,632
|
222
|
19,556
|
465,596
|
610,483
|
|
|
Profit for the year
|
-
|
-
|
-
|
-
|
37,454
|
37,454
|
|
|
Other net income
|
-
|
-
|
635
|
148
|
3,826
|
4,609
|
|
|
Total comprehensive
income
|
-
|
-
|
635
|
148
|
41,280
|
42,063
|
|
|
Dividends on ordinary
shares
|
-
|
-
|
-
|
-
|
(5,223)
|
(5,223)
|
|
|
Dividends on preference
shares
|
-
|
-
|
-
|
-
|
(9,181)
|
(9,181)
|
|
|
Gross charitable grant
|
-
|
-
|
-
|
-
|
(13,000)
|
(13,000)
|
|
|
Tax relief on charitable
grant
|
-
|
-
|
-
|
-
|
3,837
|
3,837
|
|
|
Group tax relief in excess of
standard rate
|
-
|
-
|
-
|
-
|
(63)
|
(63)
|
|
|
At
31 December 2023
|
120,477
|
4,632
|
857
|
19,704
|
483,246
|
628,916
|
|
|
|
|
|
|
|
|
|
|
|
At
31 December 2021 (as reported)
|
120,477
|
4,632
|
268
|
17,603
|
491,981
|
634,961
|
|
|
Adjustment on initial application of IFRS
17
|
-
|
-
|
-
|
-
|
5,186
|
5,186
|
|
|
At
1 January 2022 (as restated*)
|
120,477
|
4,632
|
268
|
17,603
|
497,167
|
640,147
|
|
|
Profit for the year
|
-
|
-
|
-
|
-
|
2,787
|
2,787
|
|
|
Other net expense
|
-
|
-
|
-
|
1,953
|
(7,628)
|
(5,675)
|
|
|
Total comprehensive
income/(expense)
|
-
|
-
|
-
|
1,953
|
(4,841)
|
(2,888)
|
|
|
Dividends on preference
shares
|
-
|
-
|
-
|
-
|
(9,181)
|
(9,181)
|
|
|
Gross charitable grant
|
-
|
-
|
-
|
-
|
(20,000)
|
(20,000)
|
|
|
Tax relief on charitable
grant
|
-
|
-
|
-
|
-
|
3,800
|
3,800
|
|
|
Reserve transfers
|
-
|
-
|
(46)
|
-
|
46
|
-
|
|
|
At
31 December 2022 (as restated*)
|
120,477
|
4,632
|
222
|
19,556
|
466,991
|
611,878
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*The comparative financial
statements have been restated as detailed in note 12 to this
announcement.
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
6 to this announcement.
CONSOLIDATED STATEMENT OF FINANCIAL
POSITION
At 31 December 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restated*
|
Restated*
|
|
|
|
|
31 December
2023
|
31
December 2022
|
1
January 2022
|
|
|
|
|
£000
|
£000
|
£000
|
|
|
Assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
112,082
|
104,664
|
94,736
|
|
|
Financial investments
|
|
941,755
|
870,749
|
883,770
|
|
|
Current tax recoverable
|
|
5,181
|
4,212
|
5
|
|
|
Reinsurance contract
assets
|
|
220,108
|
240,124
|
202,767
|
|
|
Investment property
|
|
130,813
|
140,846
|
163,355
|
|
|
Pension assets
|
|
19,788
|
15,338
|
28,304
|
|
|
Property, plant and
equipment
|
|
34,183
|
31,405
|
33,477
|
|
|
Goodwill and other intangible
assets
|
|
25,866
|
30,255
|
29,598
|
|
|
Deferred tax assets
|
|
8,483
|
9,938
|
8,857
|
|
|
Other assets
|
|
165,104
|
148,349
|
89,788
|
|
|
Assets classified as held for
distribution
|
|
-
|
14,999
|
62,483
|
|
|
Total assets
|
|
1,663,363
|
1,610,879
|
1,597,140
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
Share capital
|
|
120,477
|
120,477
|
120,477
|
|
|
Share premium account
|
|
4,632
|
4,632
|
4,632
|
|
|
Retained earnings and other
reserves
|
|
503,807
|
486,769
|
515,038
|
|
|
Total shareholders' equity
|
|
628,916
|
611,878
|
640,147
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Insurance contract
liabilities
|
|
781,842
|
789,546
|
769,727
|
|
|
Investment contract
liabilities
|
|
95,886
|
58,479
|
15,519
|
|
|
Current tax liabilities
|
|
2,931
|
308
|
819
|
|
|
Lease obligations
|
|
21,687
|
19,062
|
21,440
|
|
|
Retirement benefit
obligations
|
|
4,801
|
4,960
|
7,058
|
|
|
Subordinated liabilities
|
|
25,853
|
25,818
|
24,433
|
|
|
Provisions for other
liabilities
|
|
6,330
|
5,961
|
6,143
|
|
|
Deferred tax liabilities
|
|
37,838
|
37,027
|
50,024
|
|
|
Other liabilities
|
|
57,279
|
47,345
|
39,750
|
|
|
Liabilities classified as held for
distribution
|
|
-
|
10,495
|
22,080
|
|
|
Total liabilities
|
|
1,034,447
|
999,001
|
956,993
|
|
|
|
|
|
|
|
|
|
Total shareholders' equity and liabilities
|
|
1,663,363
|
1,610,879
|
1,597,140
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*The comparative financial
statements have been restated as detailed in note 12 to this
announcement.
CONSOLIDATED STATEMENT OF CASH FLOWS
For the year ended 31 December 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restated*
|
|
|
|
|
2023
|
2022
|
|
|
|
|
£000
|
£000
|
|
|
|
|
|
|
|
|
Profit/(loss) before tax from continuing
operations
|
|
44,753
|
(15,582)
|
|
|
Profit before tax from discontinued
operations
|
|
719
|
14,115
|
|
|
|
|
|
|
|
|
Adjustments for:
|
|
|
|
|
|
Depreciation of property, plant and
equipment
|
|
5,879
|
6,261
|
|
|
Revaluation of property, plant and
equipment
|
|
(35)
|
-
|
|
|
Loss/(profit) on disposal of
property, plant and equipment
|
|
2
|
(9)
|
|
|
Amortisation and impairment of
intangible assets
|
|
5,583
|
3,558
|
|
|
Movement in expected credit loss
provision
|
|
(1,255)
|
-
|
|
|
Profit on disposal of
subsidiary
|
|
(718)
|
(14,293)
|
|
|
Net fair value (gains)/losses on
financial instruments and investment property
|
|
(12,928)
|
94,121
|
|
|
Dividend and interest
income
|
|
(35,077)
|
(22,906)
|
|
|
Finance costs
|
|
3,151
|
2,528
|
|
|
Other adjustments for non-cash
items
|
|
1,560
|
695
|
|
|
|
|
|
|
|
|
Changes in operating assets and
liabilities:
|
|
|
|
|
|
Net decrease/(increase) in
reinsurance contract assets
|
|
13,974
|
(32,053)
|
|
|
Net increase in investment contract
liabilities
|
|
37,407
|
42,961
|
|
|
Net increase in insurance contract
liabilities
|
|
6,430
|
4,879
|
|
|
Net increase in other
assets
|
|
(16,857)
|
(57,512)
|
|
|
Net increase in other
liabilities
|
|
11,615
|
1,491
|
|
|
Cash generated/(used) by operations
|
|
64,203
|
28,254
|
|
|
|
|
|
|
|
|
Purchases of financial instruments
and investment property
|
|
(202,338)
|
(208,588)
|
|
|
Sale of financial instruments and
investment property
|
|
147,364
|
156,110
|
|
|
Dividends received
|
|
10,452
|
7,177
|
|
|
Interest received
|
|
23,618
|
17,022
|
|
|
Tax paid
|
|
(2,705)
|
(6,487)
|
|
|
Net
cash from/(used by) operating activities
|
|
40,594
|
(6,512)
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
Purchases of property, plant and
equipment
|
|
(2,358)
|
(3,234)
|
|
|
Proceeds from the sale of property,
plant and equipment
|
|
296
|
28
|
|
|
Purchases of intangible
assets
|
|
(1,245)
|
(3,900)
|
|
|
Disposal of subsidiary, net of cash
disposed
|
|
-
|
36,355
|
|
|
Net
cash (used by)/from investing activities
|
|
(3,307)
|
29,249
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
Interest paid
|
|
(2,491)
|
(2,528)
|
|
|
Payment of lease
liabilities
|
|
(3,128)
|
(3,267)
|
|
|
Dividends paid to Company's
shareholders
|
|
(9,181)
|
(9,181)
|
|
|
Charitable grant paid to ultimate
parent undertaking
|
|
(13,000)
|
(15,000)
|
|
|
Net
cash used by financing activities
|
|
(27,800)
|
(29,976)
|
|
|
|
|
|
|
|
|
Net
increase/(decrease) in cash and cash equivalents
|
|
9,487
|
(7,239)
|
|
|
Cash and cash equivalents at
beginning of year (as reported)
|
|
104,664
|
114,036
|
|
|
Cash classified as held for
distribution
|
|
-
|
(5,177)
|
|
|
Exchange (losses)/gains on cash and
cash equivalents
|
|
(2,069)
|
3,044
|
|
|
Cash and cash equivalents at end of year
|
|
112,082
|
104,664
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*The comparative financial
statements have been restated as detailed in note 12 to this
announcement.
NOTES TO THIS ANNUAL FINANCIAL REPORT ANNOUNCEMENT OF
RESULTS
for the year ended 31 December
2023
1. Accounting
policies
The Company has prepared this announcement of
its consolidated results using the same accounting policies and
methods of computation as the full financial statements for the
year ended 31 December 2023 as prepared in accordance with UK
adopted IAS applicable at 31 December 2023 issued by the
International Accounting Standards Board (IASB).
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 2023, and are therefore
applicable for the 31 December 2023 financial statements. None had
a significant impact on the Group.
2. General
Information
Whilst the financial information included in
this announcement has been prepared in accordance with the
recognition and measurement criteria of IFRS, this announcement
does not itself contain sufficient information to comply with IFRS.
Full financial statements that comply with IFRS were approved by
the Board of Directors on 21 March 2024.
The financial information set out above does
not constitute the Company's statutory accounts for the years ended
31 December 2023 or 2022, but is derived from those accounts.
Statutory accounts for 2022 have been delivered to the Registrar of
Companies and those for 2023 will be delivered following the
Company's annual general meeting. The auditors have reported on
those accounts; their reports were unqualified, did not draw
attention to any matters by way of emphasis without qualifying
their report and did not contain statements under sections 498(2)
and 498(3) of the Companies Act 2006.
This
announcement was approved at a meeting of the Board of Directors
held on 21 March 2024.
Ecclesiastical Insurance Office
plc is a subsidiary of Benefact Group plc which is an investment
holding company whose ordinary shares are not listed.
The ordinary shares of Ecclesiastical
Insurance Office plc are not listed.
Copies of the audited financial statements are
available from the registered office at Benefact House, 2000
Pioneer Avenue, Gloucester Business Park, Brockworth, Gloucester,
GL3 4AW, United Kingdom.
The following information is included in this
announcement in compliance with the Disclosure and Transparency
Rules and has been extracted from the full financial statements for
2022.
3. Insurance Risk
Through its general and life
insurance operations, the Group is exposed to a number of risks.
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).
(a) Risk mitigation
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.
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.
(b) Concentrations of risk
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.
The table below summarises written
premiums for the financial year, before and after reinsurance, by
territory and by class of business. Further details on the gross
and net written premiums, which are alternative performance
measures that are not defined under IFRS, are detailed in note 10
to this announcement.
|
|
|
|
|
|
|
|
|
|
|
2023
|
|
General
insurance
|
|
|
Life
insurance
|
|
|
|
|
|
|
Miscellaneous
|
|
|
|
|
|
|
|
|
|
|
financial
|
|
|
|
|
|
|
|
|
Property
|
Liability
|
loss
|
Other
|
|
|
Whole of
life
|
Total
|
|
|
|
£000
|
£000
|
£000
|
£000
|
|
|
£000
|
£000
|
|
Territory
|
|
|
|
|
|
|
|
|
|
|
United Kingdom
|
Gross
|
297,481
|
79,966
|
24,668
|
3,287
|
|
|
(24)
|
405,378
|
|
and Ireland
|
Net
|
137,933
|
75,916
|
11,816
|
64
|
|
|
(24)
|
225,705
|
|
Australia
|
Gross
|
57,703
|
43,194
|
1,337
|
434
|
|
|
-
|
102,668
|
|
|
Net
|
9,182
|
37,275
|
1,313
|
82
|
|
|
-
|
47,852
|
|
Canada
|
Gross
|
73,958
|
32,979
|
-
|
-
|
|
|
-
|
106,937
|
|
|
Net
|
48,247
|
29,512
|
-
|
-
|
|
|
-
|
77,759
|
|
Total
|
Gross
|
429,142
|
156,139
|
26,005
|
3,721
|
|
|
(24)
|
614,983
|
|
|
Net
|
195,362
|
142,703
|
13,129
|
146
|
|
|
(24)
|
351,316
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022
|
|
General
insurance
|
|
|
Life
insurance
|
|
|
|
|
|
|
Miscellaneous
|
|
|
|
|
|
|
|
|
|
|
financial
|
|
|
|
|
|
|
|
|
Property
|
Liability
|
loss
|
Other
|
|
|
Whole of
life
|
Total
|
|
|
|
£000
|
£000
|
£000
|
£000
|
|
|
£000
|
£000
|
|
Territory
|
|
|
|
|
|
|
|
|
|
|
United Kingdom
|
Gross
|
255,418
|
71,575
|
20,006
|
3,086
|
|
|
7
|
350,092
|
|
and Ireland
|
Net
|
119,847
|
68,128
|
10,259
|
100
|
|
|
7
|
198,341
|
|
Australia
|
Gross
|
55,266
|
42,978
|
918
|
536
|
|
|
-
|
99,698
|
|
|
Net
|
5,886
|
36,037
|
868
|
101
|
|
|
-
|
42,892
|
|
Canada
|
Gross
|
73,779
|
34,982
|
-
|
-
|
|
|
-
|
108,761
|
|
|
Net
|
47,335
|
31,914
|
-
|
-
|
|
|
-
|
79,249
|
|
Total
|
Gross
|
384,463
|
149,535
|
20,924
|
3,622
|
|
|
7
|
558,551
|
|
|
Net
|
173,068
|
136,079
|
11,127
|
201
|
|
|
7
|
320,482
|
|
|
|
|
|
|
|
|
|
|
|
|
(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.
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.
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.
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 fire spreading events.
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.
Liability
classes
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).
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.
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.
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.
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.
Provisions for latent
claims
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.
Note 8 to this announcement
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.
(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 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.
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.
4. Financial risk and capital
management
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 risk 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, Middle East
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.
(a) Categories of financial instruments
(i) Categories applying IFRS 9
|
Financial
assets
|
|
Financial
liabilities
|
|
|
Designated
|
Classified
|
|
|
|
Fair value
|
|
|
|
|
as fair
value
|
as fair
value
|
|
|
Fair value
|
through
|
|
|
|
|
through
|
through
|
|
|
through
|
other
|
|
|
|
|
profit or
|
profit or
|
Amortised
|
|
profit or
|
comprehensive
|
Amortised
|
Other
assets
|
|
|
loss
|
loss
|
cost
|
|
loss
|
income
|
cost
|
and
liabilities
|
Total
|
|
£000
|
£000
|
£000
|
|
£000
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
|
|
|
At
31 December 2023
|
|
|
|
|
|
|
|
Financial investments
|
940,897
|
824
|
34
|
|
-
|
-
|
-
|
-
|
941,755
|
Other assets
|
-
|
-
|
156,385
|
|
-
|
-
|
-
|
8,719
|
165,104
|
Cash and cash equivalents
|
-
|
-
|
112,082
|
|
-
|
-
|
-
|
-
|
112,082
|
Lease obligations
|
-
|
-
|
-
|
|
-
|
-
|
(21,687)
|
-
|
(21,687)
|
Subordinated liabilities
|
-
|
-
|
-
|
|
-
|
-
|
(25,853)
|
-
|
(25,853)
|
Other liabilities
|
-
|
-
|
-
|
|
-
|
(2,380)
|
(38,806)
|
(16,093)
|
(57,279)
|
Inv't contract
liabilities
|
-
|
-
|
-
|
|
(95,886)
|
-
|
-
|
-
|
(95,886)
|
Net other
|
-
|
-
|
-
|
|
-
|
-
|
-
|
(389,320)
|
(389,320)
|
Total
|
940,897
|
824
|
268,501
|
|
(95,886)
|
(2,380)
|
(86,346)
|
(396,694)
|
628,916
|
|
|
|
|
|
|
|
|
|
|
At
31 December 2022 (restated*)
|
|
|
|
|
|
|
|
Financial investments
|
869,880
|
755
|
114
|
|
-
|
-
|
-
|
-
|
870,749
|
Other assets
|
-
|
-
|
140,246
|
|
-
|
-
|
-
|
8,103
|
148,349
|
Cash and cash equivalents
|
-
|
-
|
104,664
|
|
-
|
-
|
-
|
-
|
104,664
|
Lease obligations
|
-
|
-
|
-
|
|
-
|
-
|
(19,062)
|
-
|
(19,062)
|
Subordinated liabilities
|
-
|
-
|
-
|
|
-
|
-
|
(25,818)
|
-
|
(25,818)
|
Other liabilities
|
-
|
-
|
-
|
|
(2,475)
|
(759)
|
(30,720)
|
(13,391)
|
(47,345)
|
Inv't contract
liabilities
|
-
|
-
|
-
|
|
(58,479)
|
-
|
-
|
-
|
(58,479)
|
Net other
|
-
|
-
|
-
|
|
-
|
-
|
-
|
(361,180)
|
(361,180)
|
Total
|
869,880
|
755
|
245,024
|
|
(60,954)
|
(759)
|
(75,600)
|
(366,468)
|
611,878
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
*The comparative financial
statements have been restated as detailed in note 12 to this
announcement
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.
(b) Fair value hierarchy
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 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.
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.
Instruments move between fair
value hierarchies primarily due to increases or decreases in market
activity or changes to the significance of unobservable inputs to
valuation, and are recognised at the date of the event or change in
circumstances which caused the transfer. During the year there was
a transfer from level 1 to level 2 due to a change in the
observable inputs.
Analysis of fair value measurement bases
|
Fair value measurement at
the
|
|
|
|
|
|
|
end of the reporting period
based on
|
|
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|
£000
|
£000
|
£000
|
£000
|
At
31 December 2023
|
|
|
|
|
Financial assets at fair value through profit or
loss
|
|
|
|
|
Financial investments
|
|
|
|
|
Equity
securities
|
250,106
|
-
|
76,898
|
327,004
|
Debt
securities
|
516,844
|
2,079
|
-
|
518,923
|
Structured
notes
|
-
|
94,970
|
-
|
94,970
|
Derivatives
|
-
|
824
|
-
|
824
|
|
766,950
|
97,873
|
76,898
|
941,721
|
|
|
|
|
|
At
31 December 2022 (re-presented*)
|
|
|
|
|
Financial assets at fair value through profit or
loss
|
|
|
|
|
Financial investments
|
|
|
|
|
Equity
securities
|
234,035
|
-
|
85,726
|
319,761
|
Debt
securities
|
492,682
|
1,299
|
-
|
493,981
|
Structured
notes
|
-
|
56,138
|
-
|
56,138
|
Derivatives
|
-
|
755
|
-
|
755
|
|
726,717
|
58,192
|
85,726
|
870,635
|
|
|
|
|
|
|
|
| |
* Prior year comparatives have
been re-presented to reflect the current year disclosures for
composition of OEICs. OEICs previously included in equity
securities but relating to bond OEICs have been re-presented in
debt securities to better reflect the nature of the assets and
requirements of IFRS 7.
Gains and losses on derivative
liabilities of the Group and Parent were recognised through other
comprehensive income if they were hedge accounted, otherwise were
recognised at fair value through profit or loss. Derivative
liabilities are categorised as level 2 (see note 5 to this
announcement).
Fair value measurements based on level 3
Fair value measurements in level 3
consist of financial assets, analysed as follows:
|
|
|
|
|
|
Financial assets at fair
value
|
|
|
|
|
|
|
through profit and
loss
|
|
Equity
|
Debt
|
|
|
securities
|
securities
|
Total
|
|
£000
|
£000
|
£000
|
At
31 December 2023
|
|
|
|
Opening balance
|
85,726
|
-
|
85,726
|
Total losses recognised in profit or
loss
|
(8,780)
|
-
|
(8,780)
|
Disposal proceeds
|
(48)
|
-
|
(48)
|
Closing balance
|
76,898
|
-
|
76,946
|
Total losses for the period included
in profit or loss for assets
|
|
|
|
held at the end of the reporting
period
|
(8,780)
|
-
|
(8,780)
|
|
|
|
|
At
31 December 2022
|
|
|
|
Opening balance
|
68,947
|
34
|
68,981
|
Total gains/(losses) recognised in
profit or loss
|
16,779
|
(34)
|
16,745
|
Closing balance
|
85,726
|
-
|
85,726
|
Total gains/(losses) for the period
included in profit or loss for assets
|
|
|
|
held at the end of the reporting
period
|
16,780
|
(34)
|
16,746
|
|
|
|
|
|
|
|
|
|
All the above gains or losses
included in profit or loss for the period are presented in net
investment return within the statement of profit or
loss.
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)
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.
Non exchange-traded
derivative contracts (level 2)
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.
Structured notes (level
2)
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.
Unlisted equity securities
(level 3)
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 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 +/-£8m (2022:
+/-£9m).
Unlisted debt (level
3)
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.
(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.
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 (2022: 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 8(a)(viii) to this announcement.
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 business assets and liabilities that are exposed
to interest rate risk.
|
|
|
Maturity
|
|
|
Within
|
Between
|
After
|
|
Group life business
|
1 year
|
1 & 5
years
|
5 years
|
Total
|
|
£000
|
£000
|
£000
|
£000
|
At
31 December 2023
|
|
|
|
|
Assets
|
|
|
|
|
Debt securities
|
14,004
|
21,312
|
49,879
|
85,195
|
Cash and cash equivalents
|
8,727
|
-
|
-
|
8,727
|
|
22,731
|
21,312
|
49,879
|
93,922
|
Liabilities (discounted)
|
|
|
|
|
Life insurance contract liabilities
for remaining coverage
|
5,870
|
18,408
|
31,751
|
56,029
|
|
|
|
|
|
At
31 December 2022 (re-presented*)
|
|
|
|
|
Assets
|
|
|
|
|
Debt securities
|
14,827
|
22,815
|
45,678
|
83,320
|
Cash and cash equivalents
|
11,854
|
-
|
-
|
11,854
|
|
26,681
|
22,815
|
45,678
|
95,174
|
Liabilities (discounted)
|
|
|
|
|
Life insurance contract liabilities
for remaining coverage
|
5,339
|
17,322
|
36,602
|
59,263
|
|
|
|
|
|
|
|
* Prior
year comparatives have been re-presented to reflect the current
year disclosures for composition of OEICs. OEICs previously
included in equity securities but relating to bond OEICs have been
re-presented in debt securities to better reflect the nature of the
assets and requirements of IFRS 7.
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.
(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;
§ reinsurers' share of insurance liabilities (excluding
provision for unearned premiums) and amounts due from reinsurers in
respect of claims already paid; and
§ amounts
due from insurance intermediaries and policyholders.
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).
|
|
SPPI
|
|
Non-SPPI
|
|
|
Cash and cash
equivalents¹
|
Reinsurance
debtors
|
Total SPPI
|
|
Debt
securities
|
|
|
£000
|
£000
|
£000
|
|
£000
|
At 31 December 2023
|
|
|
|
|
|
|
AAA
|
|
-
|
-
|
-
|
|
207,068
|
AA
|
|
72,191
|
5,902
|
78,093
|
|
152,744
|
A
|
|
25,423
|
17,435
|
42,858
|
|
88,810
|
BBB
|
|
14,464
|
-
|
14,464
|
|
52,646
|
Below BBB
|
|
-
|
-
|
-
|
|
8,567
|
Not rated
|
|
4
|
3,500
|
3,504
|
|
9,088
|
|
|
112,082
|
26,837
|
138,919
|
|
518,923
|
|
|
|
|
|
|
|
At 31 December 2022 (re-presented*)
|
|
|
|
|
AAA
|
|
-
|
-
|
-
|
|
189,721
|
AA
|
|
42,616
|
3,608
|
46,224
|
|
124,057
|
A
|
|
18,114
|
10,653
|
28,767
|
|
102,779
|
BBB
|
|
43,930
|
-
|
43,930
|
|
62,049
|
Below BBB
|
|
-
|
-
|
-
|
|
6,878
|
Not rated
|
|
4
|
3,866
|
3,870
|
|
8,497
|
|
|
104,664
|
18,127
|
122,791
|
|
493,981
|
¹
Cash includes amounts held on deposit classified
within financial investments and disclosed in note 23 to the full
financial statements. Cash balances which are not rated relate to
cash amounts in hand.
* Prior
year comparatives have been re-presented to reflect the current
year disclosures for composition of OEICs. OEICs previously
included in equity securities but relating to bond OEICs have been
re-presented in debt securities to better reflect the nature of the
assets and requirements of IFRS 7.
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.
Group cash balances are regularly
reviewed to identify the quality of the counterparty bank and to
monitor and limit concentrations of risk.
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.
The Group's exposure to
counterparty default on debt securities is spread across a variety
of geographical and economic territories, as follows:
|
|
|
2023
|
|
|
2022
(re-presented*)
|
|
|
|
£000
|
|
|
£000
|
|
|
|
|
|
|
|
|
UK
|
|
209,369
|
UK
|
|
211,011
|
|
Canada
|
|
147,364
|
Australia
|
|
131,232
|
|
Australia
|
|
132,622
|
Canada
|
|
125,225
|
|
Europe
|
|
29,568
|
Europe
|
|
26,513
|
|
Total
|
|
518,923
|
Total
|
|
493,981
|
* Prior year comparatives have
been re-presented to reflect the current year disclosures for
composition of OEICs. OEICs previously included in equity
securities but relating to bond OEICs have been re-presented in
debt securities to better reflect the nature of the assets and
requirements of IFRS 7.
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.
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.
The table below provides an
analysis of the gross carrying amounts of groups of insurance
debtors and groups of reinsurance debtors by past due
status:
|
|
2023
|
2022
|
|
|
£000
|
£000
|
Insurance debtors
|
|
|
|
Current
|
|
134,790
|
125,532
|
0 to 30 days
|
|
17,262
|
12,860
|
30 days to 90 days
|
|
6,629
|
9,068
|
More than 90 days
|
|
10,068
|
1,980
|
|
|
168,749
|
149,440
|
|
|
|
|
Reinsurance debtors
|
|
|
|
Current
|
|
20,845
|
7,721
|
0 to 30 days
|
|
1,271
|
1,388
|
30 days to 90 days
|
|
1,637
|
6,824
|
More than 90 days
|
|
3,084
|
2,194
|
|
|
26,837
|
18,127
|
Amounts arising from expected
credit losses on financial assets are as follows:
|
|
2023
|
2022
|
|
|
£000
|
£000
|
|
|
|
|
Balance at 1 January
|
|
1,899
|
-
|
Movement in the year
|
|
(1,607)
|
-
|
Balance at 31 December
|
|
292
|
-
|
(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.
The concentration of equity price
risk by geographical listing, before the mitigating effect of
derivatives, to which the Group is exposed is as
follows:
|
|
|
2023
|
|
|
2022
(re-presented*)
|
|
|
|
£000
|
|
|
£000
|
|
|
|
-
|
|
|
|
|
UK
|
|
236,335
|
UK
|
|
234,361
|
|
Europe
|
|
76,898
|
Europe
|
|
85,400
|
|
US
|
|
13,771
|
US
|
|
-
|
|
Total
|
|
327,004
|
Total
|
|
319,761
|
* Prior year comparatives have
been re-presented to reflect the current year disclosures for
composition of OEICs. OEICs previously included in equity
securities but relating to bond OEICs have been re-presented in
debt securities to better reflect the nature of the assets and
requirements of IFRS 7.
(f)
Currency risk
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 Group exposure to foreign
currency risk within the investment portfolios arises from
purchased investments that are denominated in currencies other than
sterling.
The Group's foreign operations
create two sources of foreign currency risk:
§
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.
The forward foreign currency risk
arising on translation of these foreign operations is hedged by the
derivatives which are detailed in note 5 to this announcement. 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 largest currency exposures,
before the mitigating effect of derivatives, with reference to net
assets/liabilities are shown below, representing effective
diversification of resources.
|
|
2023
|
|
|
2022
|
|
|
£000
|
|
|
£000
|
|
|
|
|
|
|
|
Can
$
|
67,554
|
|
Aus
$
|
61,768
|
|
Aus
$
|
61,784
|
|
Can
$
|
57,710
|
|
Euro
|
39,752
|
|
Euro
|
25,287
|
|
USD
$
|
11,189
|
|
USD
$
|
2,653
|
|
HKD
$
|
185
|
|
HKD
$
|
15
|
The figures in the table above,
for the current and prior years, do not include currency risk that
the Group is exposed to on a 'look through' basis in respect of
collective investment schemes denominated in sterling. The Group
enters into derivatives to hedge currency exposure, including
exposures on a 'look through' basis. The open derivatives held by
the Group at the year end to hedge currency exposure are detailed
in note 5 to this announcement.
(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 8 to this announcement. 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 32 to the full financial statements,
and other liabilities for which a maturity analysis is included in
note 29 to the full financial statements, and subordinated debt for
which a maturity analysis is included in note 30 to the full
financial statements.
(h) Market risk sensitivity analysis
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 17 to the full financial
statements.
|
|
Potential increase /
(decrease) in profit
|
Potential increase /
(decrease) in other equity reserves
|
|
|
|
|
|
|
|
|
|
|
|
Re-presented*
|
|
|
|
Variable
|
Change in
variable
|
2022
|
2021
|
2022
|
2021
|
|
|
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
|
Interest rate risk
|
-100
basis points
|
814
|
(3,618)
|
(4)
|
(8)
|
|
|
+100
basis points
|
906
|
4,786
|
3
|
7
|
|
Currency risk
|
-10%
|
2,956
|
2,154
|
16,070
|
13,123
|
|
|
+10%
|
(2,418)
|
(1,763)
|
(13,148)
|
(10,737)
|
|
Equity price risk
|
+/-10%
|
24,525
|
25,901
|
-
|
-
|
|
* Prior year comparatives have
been re-presented to reflect the current year disclosures for
composition of OEICs. OEICs previously included in equity
securities but relating to bond OEICs have been re-presented in
debt securities to better reflect the nature of the assets and
requirements of IFRS 7.
The following assumptions have
been made in preparing the above sensitivity analysis:
§ the
value of fixed income investments will vary inversely with changes
in interest rates, and all territories experience the same interest
rate movement;
§ currency gains and losses will arise from a change in the
value of sterling against all other currencies moving in
parallel;
§ equity
prices will move by the same percentage across all territories;
and
§ change
in profit is stated net of tax at the standard rate applicable in
each of the Group's territories.
(i) Capital management
The Group's primary objectives
when managing capital are to:
§ Comply
with the regulators' capital requirements of the markets in which
the Group operates; and
§ Safeguard the Group's ability to continue to meet
stakeholders' expectations in accordance with its corporate
mission, vision and values.
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.
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.
|
2023
|
2023
|
|
Ecclesiastical
|
|
Ecclesiastical
|
|
|
Insurance
|
|
Insurance
|
|
|
Office plc
|
Ecclesiastical
|
Office
plc
|
Ecclesiastical
|
|
Parent
|
Life
Limited
|
Parent
|
Life
Limited
|
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
|
|
|
Solvency II Own Funds
|
639,158
|
59,813
|
630,058
|
54,172
|
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.
5. Derivative financial
instruments
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.
The Group has also formally designated certain
derivatives as a hedge of its net investments in Australia and
Canada. A gain of £4,860,000 (2022: loss of £4,514,000) in respect
of these 'hedge' derivatives has been recognised in the hedging
reserve within shareholders' equity, as disclosed in note 6 to this
announcement. The Group has formally assessed and documented the
effectiveness of derivatives that qualify for hedge accounting in
accordance with IFRS 9, Financial
Instruments.
|
2023
|
2022
|
|
Contract /
notional
|
Fair value
|
Fair value
|
Contract
/ notional
|
Fair
value
|
Fair
value
|
|
amount
|
asset
|
liability
|
amount
|
asset
|
liability
|
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
Non-hedge derivatives
|
|
|
|
|
|
|
Equity/Index contracts
|
|
|
|
|
|
|
Options
|
-
|
-
|
-
|
100
|
100
|
-
|
|
|
|
|
|
|
|
Foreign exchange contracts
|
|
|
|
|
|
|
Forwards (Euro)
|
120,115
|
824
|
-
|
93,712
|
-
|
2,475
|
|
|
|
|
|
|
|
Hedge derivatives
|
|
|
|
|
|
|
Foreign exchange contracts
|
|
|
|
|
|
|
Forwards (Australian
dollar)
|
54,584
|
-
|
1,155
|
55,742
|
-
|
759
|
Forwards (Canadian
dollar)
|
52,960
|
-
|
1,225
|
48,442
|
655
|
-
|
|
227,659
|
824
|
2,380
|
197,996
|
755
|
3,234
|
All derivatives in the current and prior
period expire within one year.
All contracts designated as hedging
instruments were fully effective in the current and prior
year.
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 20 of the full financial
statements) and derivative fair value liabilities are recognised
within other liabilities (note 29 of the full financial
statements).
6. Translation and hedging
reserve
|
Translation
|
Hedging
|
|
|
reserve
|
reserve
|
Total
|
|
£000
|
£000
|
£000
|
|
|
|
|
At
1 January 2023
|
18,838
|
718
|
19,556
|
Losses on currency translation
differences
|
(4,024)
|
-
|
(4,024)
|
Gains on net investment
hedges
|
-
|
4,860
|
4,860
|
Attributable tax
|
-
|
(688)
|
(688)
|
At
31 December 2023
|
14,814
|
4,890
|
19,704
|
|
|
|
|
At
1 January 2022
|
13,196
|
4,407
|
17,603
|
Gains on currency translation
differences
|
5,642
|
-
|
5,642
|
Losses on net investment
hedges
|
-
|
(4,514)
|
(4,514)
|
Attributable tax
|
-
|
825
|
825
|
At
31 December 2022 (as restated*)
|
18,838
|
718
|
19,556
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
*The comparative financial
statements have been restated as detailed in note 12 to this
announcement.
The translation reserve arises on consolidation
of the Group'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. Segment
information
|
(a) Operating segments
|
The Group's primary operating segments are
based on geography and are engaged in providing general insurance
and life insurance services. The Group also considers investments a
separate reporting segment, also based on geography. Expenses
relating to Group management activities are included within
'Corporate costs'. The Group's life insurance business is carried
out within the United Kingdom.
The Group's chief operating decision maker is
considered to be the Group Management Board whose members include
the company's executive directors.
|
The activities of each operating
segment are described below.
|
- General business
|
|
|
United
Kingdom and Ireland
|
|
|
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
|
|
|
The Group has a wholly-owned subsidiary in
Australia underwriting general insurance business under the Ansvar
brand.
|
|
|
|
|
|
Canada
|
|
|
The Group operates a general insurance
Ecclesiastical branch in Canada.
|
|
|
|
|
|
Other
insurance operations
|
|
|
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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Life
business
|
|
|
Ecclesiastical Life Limited provides long-term
policies to support funeral planning products. The business
reopened to new investment business in 2021 but it is closed to new
insurance business.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
(b) Segment
performance
The Group uses the following key measures to
assess the performance of its operating segments:
- Gross written
premium
- Underwriting
result
- Investment
return
Gross written premium is the measure used in
internal reporting for turnover of the general and life insurance
business segments. The underwriting result is used as a measure of
profitability of the insurance business segments. The investment
return is used as a profitability measure of the Group's
investments. Gross written premium and underwriting result are
attributed to the geographical region in which the customer is
based.
The Group also 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 gross written premiums,
underwriting profit or loss and COR, which are alternative
performance measures, are detailed in note 10 to this
announcement.
The life business segment result comprises the
profit or loss on insurance contracts (including return on assets
backing liabilities in the long-term fund), investment return
comprising profit or loss on funeral plan investment business and
shareholder investment return, and other expenses.
All other segment results consist of the
profit or loss before tax measured in accordance with
IFRS.
Segment gross
written premiums
|
2023
|
2022
|
|
£000
|
£000
|
General business
|
|
|
United Kingdom and
Ireland
|
399,716
|
344,788
|
Australia
|
102,668
|
99,698
|
Canada
|
106,937
|
108,761
|
Other insurance
operations
|
5,686
|
5,297
|
Total
|
615,007
|
558,544
|
Life business
|
(24)
|
7
|
Group revenue
|
614,983
|
558,551
|
|
|
|
Group revenues are not materially
concentrated on any single external customer.
Segment results
2023
|
Combined
|
|
|
|
|
|
operating
|
Insurance
|
Investments
|
Other
|
Total
|
|
ratio
|
£000
|
£000
|
£000
|
£000
|
General business
|
|
|
|
|
|
United Kingdom and
Ireland
|
92.1%
|
16,371
|
30,751
|
(2,640)
|
44,482
|
Australia
|
113.4%
|
(5,120)
|
6,031
|
(377)
|
534
|
Canada
|
80.4%
|
14,924
|
6,500
|
(134)
|
21,290
|
Other insurance
operations
|
|
(1,655)
|
(1,027)
|
87
|
(2,595)
|
|
92.6%
|
24,520
|
42,255
|
(3,064)
|
63,711
|
Life business
|
|
1,240
|
3,881
|
-
|
5,121
|
Corporate costs
|
|
-
|
-
|
(24,079)
|
(24,079)
|
Profit/(loss) before tax
|
|
25,760
|
46,136
|
(27,143)
|
44,753
|
|
|
|
|
|
|
|
|
|
|
|
|
2022 (as restated*)
|
Combined
|
|
|
|
|
|
operating
|
Insurance
|
Investments
|
Other
|
Total
|
|
ratio
|
£000
|
£000
|
£000
|
£000
|
General business
|
|
|
|
|
|
United Kingdom and
Ireland
|
87.1%
|
23,618
|
(13,301)
|
(1,962)
|
8,355
|
Australia
|
99.0%
|
409
|
1,441
|
(131)
|
1,719
|
Canada
|
88.1%
|
8,886
|
(764)
|
(146)
|
7,976
|
Other insurance
operations
|
|
(1,395)
|
648
|
-
|
(747)
|
|
89.6%
|
31,518
|
(11,976)
|
(2,239)
|
17,303
|
Life business
|
|
49
|
(7,191)
|
-
|
(7,142)
|
Corporate costs
|
|
-
|
-
|
(25,743)
|
(25,743)
|
Profit/(loss) before tax
|
|
31,567
|
(19,167)
|
(27,982)
|
(15,582)
|
*The comparative financial
statements have been restated as detailed in note 12 to this
announcement.
(c) Geographical information
Gross written premiums from external customers
and non-current assets, as attributed to individual countries in
which the Group operates, are as follows:
|
2023
|
2022
|
|
Gross
|
|
Gross
|
|
|
written
|
Non-current
|
written
|
Non-current
|
|
premiums
|
assets
|
premiums
|
assets
|
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
United Kingdom and
Ireland
|
405,378
|
320,026
|
350,092
|
317,338
|
Australia
|
102,668
|
5,869
|
99,698
|
3,052
|
Canada
|
106,937
|
5,401
|
108,761
|
5,601
|
|
614,983
|
331,296
|
558,551
|
325,991
|
|
|
|
|
|
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.
8. Insurance liabilities and
reinsurance assets
|
|
|
Restated*
|
|
|
2023
|
2022
|
|
|
£000
|
£000
|
Gross
|
|
|
|
General insurance contract
liabilities for incurred claims
|
|
634,819
|
636,638
|
General insurance contract
liabilities for remaining coverage
|
|
90,994
|
93,645
|
Life insurance contract
liabilities for remaining coverage
|
|
56,029
|
59,263
|
Total gross insurance contract
liabilities
|
|
781,842
|
789,546
|
|
|
|
|
Recoverable from reinsurers
|
|
|
|
General reinsurance contract
assets for incurred claims
|
|
179,928
|
202,474
|
General reinsurance contract
assets for remaining coverage
|
|
40,180
|
37,650
|
Total reinsurers' share of
insurance liabilities
|
|
220,108
|
240,124
|
|
|
|
|
Net
|
|
|
|
General insurance contract
liabilities for incurred claims
|
|
454,891
|
434,164
|
General insurance contract
liabilities for remaining coverage
|
|
50,814
|
55,995
|
Life insurance contract
liabilities for remaining coverage
|
|
56,029
|
59,263
|
Total net insurance
liabilities
|
|
561,734
|
549,422
|
|
|
|
|
Gross insurance liabilities
|
|
|
|
Current
|
|
312,171
|
411,687
|
Non-current
|
|
469,671
|
377,859
|
|
|
|
|
Reinsurance assets
|
|
|
|
Current
|
|
127,365
|
161,411
|
Non-current
|
|
92,743
|
78,713
|
*The comparative financial
statements have been restated as detailed in note 12 to this
announcement.
|
Insurance contract
liabilities
|
|
Reinsurance contract
assets
|
|
|
General
|
General
|
Life
|
|
General
|
General
|
|
|
liabilities
|
liabilities
|
liabilities
|
|
assets
|
assets
|
|
|
for
|
for
|
for
|
|
for
|
for
|
|
|
remaining
|
incurred
|
remaining
|
|
remaining
|
incurred
|
|
|
coverage
|
claims
|
coverage
|
|
coverage
|
claims
|
Total
|
|
£000
|
£000
|
£000
|
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
|
At 1 January 2022
|
89,713
|
604,297
|
75,718
|
|
(39,633)
|
(163,133)
|
566,962
|
|
|
|
|
|
|
|
|
Insurance revenue
|
(528,583)
|
-
|
(6,311)
|
|
-
|
-
|
(534,894)
|
|
|
|
|
|
|
|
|
Incurred claims and other
insurance service expenses
|
-
|
347,500
|
-
|
|
-
|
-
|
347,500
|
Changes that relate to current
service
|
-
|
-
|
5,266
|
|
-
|
-
|
5,266
|
Changes that relate to past
service
|
-
|
(18,331)
|
-
|
|
-
|
-
|
(18,331)
|
Losses on onerous contracts and
reversal of those losses
|
781
|
-
|
-
|
|
-
|
-
|
781
|
Insurance acquisition cash flows
amortisation
|
109,256
|
-
|
-
|
|
-
|
-
|
109,256
|
Insurance service expenses
|
110,037
|
329,169
|
5,266
|
|
-
|
-
|
444,472
|
|
|
|
|
|
|
|
|
Insurance service result before reinsurance contracts
held
|
(418,546)
|
329,169
|
(1,045)
|
|
-
|
-
|
(90,422)
|
|
|
|
|
|
|
|
|
Allocation of reinsurance
premiums
|
-
|
-
|
-
|
|
130,675
|
-
|
130,675
|
Recoveries of incurred claims and
other insurance service expenses
|
-
|
-
|
-
|
|
6,800
|
(117,492)
|
(110,692)
|
Changes that relate to past
service
|
-
|
-
|
-
|
|
-
|
5,606
|
5,606
|
Recoveries of losses on onerous
contracts and reversal of those losses
|
-
|
-
|
-
|
|
(814)
|
-
|
(814)
|
Net expense/(income) from reinsurance
contracts
|
-
|
-
|
-
|
|
136,661
|
(111,886)
|
24,775
|
|
|
|
|
|
|
|
|
Finance income from insurance
contracts issued
|
-
|
(44,370)
|
(10,196)
|
|
-
|
-
|
(54,566)
|
Finance expense from reinsurance
contracts held
|
-
|
-
|
-
|
|
-
|
6,704
|
6,704
|
Net insurance financial result
|
-
|
(44,370)
|
(10,196)
|
|
-
|
6,704
|
(47,862)
|
|
|
|
|
|
|
|
|
Total amounts recognised in statement of profit or
loss
|
(418,546)
|
284,799
|
(11,241)
|
|
136,661
|
(105,182)
|
(113,509)
|
|
|
|
|
|
|
|
|
Exchange differences
|
2,129
|
14,185
|
-
|
|
(1,043)
|
(4,497)
|
10,774
|
|
|
|
|
|
|
|
|
Premiums received
|
537,656
|
-
|
-
|
|
-
|
-
|
537,656
|
Insurance acquisition cash
flows
|
(117,307)
|
-
|
-
|
|
-
|
-
|
(117,307)
|
Claims and other directly
attributable expenses paid
|
-
|
(266,643)
|
(5,214)
|
|
-
|
-
|
(271,857)
|
Premiums paid
|
-
|
-
|
-
|
|
(133,635)
|
-
|
(133,635)
|
Amounts received
|
-
|
-
|
-
|
|
-
|
70,338
|
70,338
|
Total cash flows
|
420,349
|
(266,643)
|
(5,214)
|
|
(133,635)
|
70,338
|
85,195
|
|
|
|
|
|
|
|
|
At 31 December 2022
|
93,645
|
636,638
|
59,263
|
|
(37,650)
|
(202,474)
|
549,422
|
|
Insurance contract
liabilities
|
|
Reinsurance contract
assets
|
|
|
General
|
General
|
Life
|
|
General
|
General
|
|
|
liabilities
|
liabilities
|
liabilities
|
|
assets
|
assets
|
|
|
for
|
for
|
for
|
|
for
|
for
|
|
|
remaining
|
incurred
|
remaining
|
|
remaining
|
incurred
|
|
|
coverage
|
claims
|
coverage
|
|
coverage
|
claims
|
Total
|
|
£000
|
£000
|
£000
|
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
|
At 31 December 2022
|
93,645
|
636,638
|
59,263
|
|
(37,650)
|
(202,474)
|
549,422
|
Adjustment on initial application of IFRS 9
|
(505)
|
-
|
-
|
|
-
|
-
|
(505)
|
At 1 January 2023
|
93,140
|
636,638
|
59,263
|
|
(37,650)
|
(202,474)
|
548,917
|
|
|
|
|
|
|
|
|
Insurance revenue
|
(579,975)
|
-
|
(6,509)
|
|
-
|
-
|
(586,484)
|
|
|
|
|
|
|
|
|
Incurred claims and other
insurance service expenses
|
-
|
308,069
|
-
|
|
-
|
-
|
308,069
|
Changes that relate to current
service
|
-
|
-
|
5,702
|
|
-
|
-
|
5,702
|
Changes that relate to past
service
|
-
|
(24,547)
|
-
|
|
-
|
-
|
(24,547)
|
Losses on onerous contracts and
reversal of those losses
|
155
|
-
|
-
|
|
-
|
-
|
155
|
Insurance acquisition cash flows
amortisation
|
119,205
|
-
|
-
|
|
-
|
-
|
119,205
|
Insurance service expenses
|
119,360
|
283,522
|
5,702
|
|
-
|
-
|
408,584
|
|
|
|
|
|
|
|
|
Insurance service result before reinsurance contracts
held
|
(460,615)
|
283,522
|
(807)
|
|
-
|
-
|
(177,900)
|
|
|
|
|
|
|
|
|
Allocation of reinsurance
premiums
|
-
|
-
|
-
|
|
148,094
|
-
|
148,094
|
Recoveries of incurred claims and
other insurance service expenses
|
-
|
-
|
-
|
|
5,013
|
(77,048)
|
(72,035)
|
Changes that relate to past
service
|
-
|
-
|
-
|
|
-
|
31,024
|
31,024
|
Recoveries of losses on onerous
contracts and reversal of those losses
|
-
|
-
|
-
|
|
91
|
-
|
91
|
Net expense/(income) from reinsurance
contracts
|
-
|
-
|
-
|
|
153,198
|
(46,024)
|
107,174
|
|
|
|
|
|
|
|
|
Finance expense from insurance
contracts issued
|
-
|
24,102
|
2,628
|
|
-
|
-
|
26,730
|
Finance income from reinsurance
contracts held
|
-
|
-
|
-
|
|
-
|
(7,190)
|
(7,190)
|
Net insurance financial result
|
-
|
24,102
|
2,628
|
|
-
|
(7,190)
|
19,540
|
|
|
|
|
|
|
|
|
Total amounts recognised in statement of profit or
loss
|
(460,615)
|
307,624
|
1,821
|
|
153,198
|
(53,214)
|
(51,186)
|
|
|
|
|
|
|
|
|
Exchange differences
|
(1,661)
|
(13,309)
|
-
|
|
929
|
5,220
|
(8,821)
|
|
|
|
|
|
|
|
|
Premiums received
|
596,793
|
-
|
-
|
|
-
|
-
|
596,793
|
Insurance acquisition cash
flows
|
(136,663)
|
-
|
-
|
|
-
|
-
|
(136,663)
|
Claims and other directly
attributable expenses paid
|
-
|
(296,134)
|
(5,055)
|
|
-
|
-
|
(301,189)
|
Premiums paid
|
-
|
-
|
-
|
|
(156,657)
|
-
|
(156,657)
|
Amounts received
|
-
|
-
|
-
|
|
-
|
70,540
|
70,540
|
Total cash flows
|
460,130
|
(296,134)
|
(5,055)
|
|
(156,657)
|
70,540
|
72,824
|
|
|
|
|
|
|
|
|
At 31 December 2023
|
90,994
|
634,819
|
56,029
|
|
(40,180)
|
(179,928)
|
561,734
|
(a)
General business insurance contracts
(i)
Reconciliation of the liability for remaining
coverage
Insurance contracts issued
|
PAA
|
|
GMM
|
|
|
Excluding
|
|
|
Liability
for
|
|
|
loss
|
Loss
|
|
remaining
|
|
|
component
|
component
|
|
coverage
|
Total
|
|
£000
|
£000
|
|
£000
|
£000
|
|
|
|
|
|
|
At 1 January 2022
|
87,181
|
1,782
|
|
750
|
89,713
|
|
|
|
|
|
|
Insurance revenue
|
(528,558)
|
-
|
|
(25)
|
(528,583)
|
|
|
|
|
|
|
Losses on onerous contracts and
reversal of those losses
|
-
|
806
|
|
(25)
|
781
|
Insurance acquisition cash flows
amortisation
|
109,256
|
-
|
|
-
|
109,256
|
Insurance service expenses
|
109,256
|
806
|
|
(25)
|
110,037
|
|
|
|
|
|
|
Total amounts recognised in statement of profit or
loss
|
(419,302)
|
806
|
|
(50)
|
(418,546)
|
|
|
|
|
|
|
Exchange differences
|
2,050
|
79
|
|
-
|
2,129
|
|
|
|
|
|
|
Premiums received
|
537,656
|
-
|
|
-
|
537,656
|
Insurance acquisition cash
flows
|
(117,307)
|
-
|
|
-
|
(117,307)
|
Total cash flows
|
420,349
|
-
|
|
-
|
420,349
|
|
|
|
|
|
|
At 31 December 2022
|
90,278
|
2,667
|
|
700
|
93,645
|
Adjustment on initial application of IFRS 9
|
(505)
|
-
|
|
-
|
(505)
|
At 1 January 2023
|
89,773
|
2,667
|
|
700
|
93,140
|
|
|
|
|
|
|
Insurance revenue
|
(579,975)
|
-
|
|
-
|
(579,975)
|
|
|
|
|
|
|
Losses on onerous contracts and
reversal of those losses
|
-
|
155
|
|
-
|
155
|
Insurance acquisition cash flows
amortisation
|
119,205
|
-
|
|
-
|
119,205
|
Insurance service expenses
|
119,205
|
155
|
|
-
|
119,360
|
|
|
|
|
|
|
Total amounts recognised in statement of profit or
loss
|
(460,770)
|
155
|
|
-
|
(460,615)
|
|
|
|
|
|
|
Exchange differences
|
(1,531)
|
(130)
|
|
-
|
(1,661)
|
|
|
|
|
|
|
Premiums received
|
596,793
|
-
|
|
-
|
596,793
|
Insurance acquisition cash
flows
|
(136,663)
|
-
|
|
-
|
(136,663)
|
Total cash flows
|
460,130
|
-
|
|
-
|
460,130
|
|
|
|
|
|
|
At 31 December 2023
|
87,602
|
2,692
|
|
700
|
90,994
|
Reconciliation of insurance acquisition cash flows
asset
|
|
|
|
2023
|
2022
|
|
£000
|
£000
|
|
|
|
At 1 January
|
56,435
|
50,194
|
|
|
|
Cash flows recognised as an asset
during the year
|
35,372
|
28,833
|
Amounts derecognised on initial
recognition of groups of insurance contracts
|
(24,927)
|
(23,753)
|
Exchange differences
|
(963)
|
1,161
|
|
|
|
At 31 December
|
65,917
|
56,435
|
(ii)
Reconciliation of the liability for incurred
claims
Insurance contracts issued
|
Estimates
of
|
Risk
|
|
|
present
value
|
adjustment
|
|
|
of future
|
for non-
|
|
|
cash flows
|
financial
risk
|
Total
|
|
£000
|
£000
|
£000
|
|
|
|
|
At 1 January 2022
|
496,941
|
107,356
|
604,297
|
|
|
|
|
Incurred claims and other
insurance service expenses
|
329,842
|
17,658
|
347,500
|
Changes that relate to past
service
|
21,054
|
(39,385)
|
(18,331)
|
Insurance service expenses
|
350,896
|
(21,727)
|
329,169
|
|
|
|
|
Insurance service result before reinsurance contracts
held
|
350,896
|
(21,727)
|
329,169
|
|
|
|
|
Finance income from insurance
contracts issued
|
(44,370)
|
-
|
(44,370)
|
Net insurance financial result
|
(44,370)
|
-
|
(44,370)
|
|
|
|
|
Total amounts recognised in statement of profit or
loss
|
306,526
|
(21,727)
|
284,799
|
|
|
|
|
Exchange differences
|
11,681
|
2,504
|
14,185
|
|
|
|
|
Claims and other directly
attributable expenses paid
|
(266,643)
|
-
|
(266,643)
|
Total cash flows
|
(266,643)
|
-
|
(266,643)
|
|
|
|
|
At 31 December 2022
|
548,505
|
88,133
|
636,638
|
|
|
|
|
Incurred claims and other
insurance service expenses
|
293,641
|
14,542
|
308,183
|
Changes that relate to past
service
|
(3,659)
|
(20,888)
|
(24,547)
|
Insurance service expenses
|
289,982
|
(6,346)
|
283,636
|
|
|
|
|
Insurance service result before reinsurance contracts
held
|
289,982
|
(6,346)
|
283,636
|
|
|
|
|
Finance expense from insurance
contracts issued
|
24,102
|
-
|
24,102
|
Net insurance financial result
|
24,102
|
-
|
24,102
|
|
|
|
|
Total amounts recognised in statement of profit or
loss
|
314,084
|
(6,346)
|
307,738
|
|
|
|
|
Exchange differences
|
(11,362)
|
(1,947)
|
(13,309)
|
|
|
|
|
Claims and other directly
attributable expenses paid
|
(296,248)
|
-
|
(296,248)
|
Total cash flows
|
(296,248)
|
-
|
(296,248)
|
|
|
|
|
At 31 December 2023
|
554,979
|
79,840
|
634,819
|
(iii)
Reconciliation of the asset for remaining
coverage
Reinsurance contracts held
|
Excluding
|
|
|
|
loss
|
Loss
|
|
|
recovery
|
recovery
|
|
|
component
|
component
|
Total
|
|
£000
|
£000
|
£000
|
|
|
|
|
At 1 January 2022
|
38,157
|
1,476
|
39,633
|
|
|
|
|
Allocation of reinsurance
premiums
|
(130,675)
|
-
|
(130,675)
|
Recoveries of incurred claims and
other insurance service expenses
|
(6,800)
|
-
|
(6,800)
|
Recoveries of losses on onerous
contracts and reversal of those losses
|
-
|
814
|
814
|
Net (expense)/income from reinsurance
contracts
|
(137,475)
|
814
|
(136,661)
|
|
|
|
|
Total amounts recognised in statement of profit or
loss
|
(137,475)
|
814
|
(136,661)
|
|
|
|
|
Exchange differences
|
972
|
71
|
1,043
|
|
|
|
|
Premiums paid
|
133,635
|
-
|
133,635
|
Total cash flows
|
133,635
|
-
|
133,635
|
|
|
|
|
At 31 December 2022
|
35,289
|
2,361
|
37,650
|
|
|
|
|
Allocation of reinsurance
premiums
|
(148,094)
|
-
|
(148,094)
|
Recoveries of incurred claims and
other insurance service expenses
|
(5,013)
|
-
|
(5,013)
|
Recoveries of losses on onerous
contracts and reversal of those losses
|
-
|
(91)
|
(91)
|
Net expense from reinsurance contracts
|
(153,107)
|
(91)
|
(153,198)
|
|
|
|
|
Total amounts recognised in statement of profit or
loss
|
(153,107)
|
(91)
|
(153,198)
|
|
|
|
|
Exchange differences
|
(812)
|
(117)
|
(929)
|
|
|
|
|
Premiums paid
|
156,657
|
-
|
156,657
|
Total cash flows
|
156,657
|
-
|
156,657
|
|
|
|
|
At 31 December 2023
|
38,027
|
2,153
|
40,180
|
(v) Reserving
methodology
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.
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.
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.
(vi) Risk
Adjustment for non-financial risk
The Risk Adjustment for non-financial risk is
the compensation the Group requires for bearing the uncertainty
about the amount and timing of the cash flows that arise from
non-financial risk as it fulfils insurance contracts. Uncertainty
is assessed using actuarial methods to quantify the variability in
undiscounted net outcomes on an ultimate horizon.
The Group's risk appetite is to hold claims
reserves, including a net Risk Adjustment, equating to at least a
75% probability of sufficiency. 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.
Overall, it is estimated that the booked net
Risk Adjustment provides for a confidence level of approximately
90% (2022: 90%), which is established by comparing the uplift for
the booked net Risk Adjustment to the uncertainty distribution.
Percentile estimates for loss distributions are highly uncertain as
they contain a large number of judgements on possible future
outcomes. This means that the percentile may see some fluctuation
year on year due to inherent volatility.
(vii)
Calculation of provisions for latent claims
The Group adopts commonly used industry
methods including those based on claims frequency and severity and
benchmarking.
(iv)
Reconciliation of the asset for incurred claims
Reinsurance contracts held
|
Estimates
of
|
Risk
|
|
|
present
value
|
adjustment
|
|
|
of future
|
for non-
|
|
|
cash flows
|
financial
risk
|
Total
|
|
£000
|
£000
|
£000
|
|
|
|
|
At 1 January 2022
|
135,229
|
27,904
|
163,133
|
|
|
|
|
Recoveries of incurred claims and
other insurance service expenses
|
108,571
|
8,921
|
117,492
|
Changes that relate to past
service
|
6,404
|
(12,010)
|
(5,606)
|
Net income/(expense) from reinsurance
contracts
|
114,975
|
(3,089)
|
111,886
|
|
|
|
|
Finance expense from reinsurance
contracts held
|
(6,704)
|
-
|
(6,704)
|
Net insurance financial result
|
(6,704)
|
-
|
(6,704)
|
|
|
|
|
Total amounts recognised in statement of profit or
loss
|
108,271
|
(3,089)
|
105,182
|
|
|
|
|
Exchange differences
|
3,558
|
939
|
4,497
|
|
|
|
|
Amounts received
|
(70,338)
|
-
|
(70,338)
|
Total cash flows
|
(70,338)
|
-
|
(70,338)
|
|
|
|
|
At 31 December 2022
|
176,720
|
25,754
|
202,474
|
|
|
|
|
Recoveries of incurred claims and
other insurance service expenses
|
71,621
|
5,427
|
77,048
|
Changes that relate to past
service
|
(19,275)
|
(11,749)
|
(31,024)
|
Net income/(expense) from reinsurance
contracts
|
52,346
|
(6,322)
|
46,024
|
|
|
|
|
Finance income from reinsurance
contracts held
|
7,190
|
-
|
7,190
|
Net insurance financial result
|
7,190
|
-
|
7,190
|
|
|
|
|
Total amounts recognised in statement of profit or
loss
|
59,536
|
(6,322)
|
53,214
|
|
|
|
|
Exchange differences
|
(4,385)
|
(835)
|
(5,220)
|
|
|
|
|
Amounts received
|
(70,540)
|
-
|
(70,540)
|
Total cash flows
|
(70,540)
|
-
|
(70,540)
|
|
|
|
|
At 31 December 2023
|
161,331
|
18,597
|
179,928
|
(viii)
Discounting
General insurance outstanding claims
provisions have been discounted by applying currency and term
specific discount rates in the following territories:
|
|
|
Mean term
of
|
|
Discount
rate
|
|
liabilities
(years)
|
Geographical territory
|
|
Restated*
|
|
|
Restated*
|
|
2023
|
2022
|
|
2023
|
2022
|
|
|
|
|
|
|
UK and Ireland
|
4.0% to
5.3%
|
3.6% to
5.4%
|
|
7.5
|
7.5
|
Canada
|
3.5% to
4.7%
|
4.5% to
5.2%
|
|
4.3
|
4.3
|
Australia
|
3.9%
|
3.8%
|
|
3.6
|
3.9
|
*The comparative financial
statements have been restated as detailed in note 12 to this
announcement.
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
the illiquidity of the liabilities. At the year end the
undiscounted gross outstanding claims liability was £738,352,000
for the Group (2022 restated: £734,839,000), and £580,205,000 for
the Parent (2022 restated: £547,182,000).
The impact of discount rate changes on the
outstanding claims liability is presented within the net insurance
financial result (note 8 to the full financial
statements).
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) to
this announcement.
(ix)
Assumptions
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.
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.
(x) Changes
in assumptions
There are no significant changes in approach
but we continue to evolve estimates in light of underlying
experience.
(xi)
Sensitivity of results
The sensitivity of profit before tax to
reasonably possible final settlement assumptions used to calculate
the general insurance liabilities is shown in the following table.
No account has been taken of any correlation between the
assumptions.
|
Change in
|
Potential
increase/
|
|
variable
|
(decrease) in the
result
|
Variable
|
|
2023
|
2022
|
|
|
Gross
|
Net
|
Gross
|
Net
|
|
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
Deterioration in loss
ratio
|
+1%
|
(5,791)
|
(3,301)
|
(5,280)
|
(3,040)
|
Improvement in loss
ratio
|
-1%
|
5,791
|
3,301
|
5,280
|
3,040
|
Increase in net liability for
incurred claims excluding risk adjustment
|
+10%
|
(55,498)
|
(39,365)
|
(54,851)
|
(37,179)
|
Decrease in net liability for
incurred claims excluding risk adjustment
|
-10%
|
55,498
|
39,365
|
54,851
|
37,179
|
Increase in risk
adjustment*
|
+1%
|
(6,590)
|
(4,842)
|
(6,531)
|
(4,642)
|
Decrease in risk
adjustment*
|
-1%
|
6,590
|
4,842
|
6,531
|
4,642
|
* Calculated on undiscounted
present value of future cash flows
At 31 December 2023, it is estimated that a
fall of 1% in the discount rates used would increase the Group's
net outstanding claims liabilities and decrease profit before tax
and equity by £14,314,000 (2022 restated: £16,444,000).
(xii) 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 table below shows the development of
the undiscounted estimate of ultimate net claims cost for these
classes across all territories.
Estimate of ultimate net claims
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014
|
2015
|
2016
|
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
Total
|
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
|
|
|
|
|
At end of year
|
76,729
|
59,633
|
42,739
|
47,402
|
45,920
|
44,053
|
44,230
|
45,459
|
47,289
|
52,252
|
|
One year later
|
66,475
|
47,690
|
40,397
|
41,631
|
41,706
|
37,456
|
39,842
|
37,509
|
45,575
|
|
|
Two years later
|
60,075
|
47,428
|
37,740
|
37,740
|
37,797
|
32,867
|
37,243
|
45,079
|
|
|
|
Three years later
|
55,710
|
41,494
|
32,297
|
36,337
|
34,818
|
31,647
|
37,579
|
|
|
|
|
Four years later
|
51,482
|
35,164
|
28,506
|
35,217
|
36,431
|
39,248
|
|
|
|
|
|
Five years later
|
49,196
|
33,233
|
27,418
|
32,993
|
31,722
|
|
|
|
|
|
|
Six years later
|
47,518
|
33,309
|
30,544
|
38,618
|
|
|
|
|
|
|
|
Seven years later
|
47,443
|
34,245
|
34,297
|
|
|
|
|
|
|
|
|
Eight years later
|
47,338
|
29,231
|
|
|
|
|
|
|
|
|
|
Nine years later
|
34,173
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current estimate of ultimate
claims
|
34,173
|
29,231
|
34,297
|
38,618
|
31,722
|
39,248
|
37,579
|
45,079
|
45,575
|
52,252
|
387,774
|
Cumulative payments to
date
|
(28,362)
|
(22,255)
|
(24,486)
|
(25,187)
|
(17,612)
|
(19,729)
|
(13,594)
|
(8,214)
|
(4,468)
|
(1,553)
|
(165,460)
|
Outstanding liability
|
5,811
|
6,976
|
9,811
|
13,431
|
14,110
|
19,519
|
23,985
|
36,865
|
41,107
|
50,699
|
222,314
|
Effect of discounting
|
(53,593)
|
Present value
|
168,721
|
Discounted liability in respect of
earlier years
|
108,849
|
Total discounted net liability for
liability classes
|
277,570
|
Total discounted gross liability for
non-liability classes and all expenses
|
177,321
|
Total discounted net liability
included in insurance liabilities in the statement of financial
position
|
454,891
|
(b) Life
business insurance contracts
(i)
Reconciliation of the liability for remaining
coverage
Insurance contracts issued
|
Estimates
of
|
Risk
|
|
|
|
present
value
|
adjustment
|
Contractual
|
|
|
of future
|
for non-
|
service
|
|
|
cash flows
|
financial
risk
|
margin
|
Total
|
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
At 1 January 2022
|
68,675
|
1,618
|
5,425
|
75,718
|
|
|
|
|
|
Changes that relate to
current service
|
|
|
|
|
CSM recognised in profit or loss
for the services provided
|
-
|
-
|
(542)
|
(542)
|
Change in the risk adjustment for
non-financial risk for the risk expired
|
-
|
1,101
|
-
|
1,101
|
Experience adjustments
|
(1,604)
|
-
|
-
|
(1,604)
|
|
(1,604)
|
1,101
|
(542)
|
(1,045)
|
Changes that relate to
future service
|
|
|
|
|
Changes in estimates that adjust
the CSM
|
380
|
(1,224)
|
844
|
-
|
Changes in estimates that result
in onerous contract losses or reversal of losses
|
-
|
-
|
-
|
-
|
Contracts initially recognised in
the period
|
-
|
-
|
-
|
-
|
|
380
|
(1,224)
|
844
|
-
|
|
|
|
|
|
Insurance service result
|
(1,224)
|
(123)
|
302
|
(1,045)
|
|
|
|
|
|
Finance income from insurance
contracts issued
|
(10,219)
|
-
|
23
|
(10,196)
|
Net insurance financial result
|
(10,219)
|
-
|
23
|
(10,196)
|
|
|
|
|
|
Total amounts recognised in statement of profit or
loss
|
(11,443)
|
(123)
|
325
|
(11,241)
|
|
|
|
|
|
Claims and other directly
attributable expenses paid
|
(3,990)
|
(1,224)
|
-
|
(5,214)
|
Total cash flows
|
(3,990)
|
(1,224)
|
-
|
(5,214)
|
|
|
|
|
|
At 31 December 2022
|
53,242
|
271
|
5,750
|
59,263
|
|
|
|
|
|
Changes that relate to
current service
|
|
|
|
|
CSM recognised in profit or loss
for the services provided
|
-
|
-
|
(717)
|
(717)
|
Change in the risk adjustment for
non-financial risk for the risk expired
|
-
|
-
|
-
|
-
|
Experience adjustments
|
(90)
|
-
|
-
|
(90)
|
|
(90)
|
-
|
(717)
|
(807)
|
Changes that relate to
future service
|
|
|
|
|
Changes in estimates that adjust
the CSM
|
(1,700)
|
(20)
|
1,720
|
-
|
Changes in estimates that result
in onerous contract losses or reversal of losses
|
-
|
-
|
-
|
-
|
Contracts initially recognised in
the period
|
-
|
-
|
-
|
-
|
|
(1,700)
|
(20)
|
1,720
|
-
|
|
|
|
|
|
Insurance service result
|
(1,790)
|
(20)
|
1,003
|
(807)
|
|
|
|
|
|
Finance expense from insurance
contracts issued
|
2,581
|
-
|
47
|
2,628
|
Net insurance financial result
|
2,581
|
-
|
47
|
2,628
|
|
|
|
|
|
Total amounts recognised in statement of profit or
loss
|
791
|
(20)
|
1,050
|
1,821
|
|
|
|
|
|
Claims and other directly
attributable expenses paid
|
(5,035)
|
(20)
|
-
|
(5,055)
|
Total cash flows
|
(5,035)
|
(20)
|
-
|
(5,055)
|
|
|
|
|
|
At 31 December 2023
|
48,998
|
231
|
6,800
|
56,029
|
(ii)
Assumptions
The most significant assumptions in
determining life reserves 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 2023 and
2022 the base tables used were ELF16F and ELT16M with a 1%
improvement applied each year.
Discounting
The nominal discount rate curve is calculated
on a bottom up basis. The risk free curve is based on the UK
government bond yield curve. A liquidity premium based on the
return on a notional index of fixed interest assets, including
gilts and corporate bonds, is added to the risk free curve. The
liquidity premium is adjusted for credit risk and differences in
liquidity between the notional assets and the
liabilities.
|
|
Restated*
|
|
2023
|
2022
|
|
|
|
Non-Profit Life
Business
|
3.2% to
5.1%
|
2.8% to
4.8%
|
*The comparative financial
statements have been restated as detailed in note 12 to this
announcement.
Funeral plans renewal expense level and
inflation
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 £14.27 per annum (2022: £17.94 per
annum).
Expense and benefit inflation curves are set
with reference to GBP inflation swaps of various terms, and using
linear interpolation between available swap terms.
Tax
It has been assumed that current tax
legislation and rates enacted at 1 January 2024 will continue to
apply. All in-force business is classed as protection business and
is expected to be taxed on a profits basis.
(iii) Changes
in assumptions
Projected investment returns have been revised
in line with the changes in the actual yields of the underlying
assets. As a result, liabilities have increased by £0.4m (2022:
£15.0m decrease).
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
£0.5m decrease (2022: £0.3m decrease).
(iv)
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.
|
Change in
|
Potential
increase/
|
|
variable
|
(decrease) in the
result
|
|
|
|
Restated*
|
|
|
2023
|
2022
|
Variable
|
|
£000
|
£000
|
|
|
|
|
Deterioration in
mortality
|
+10%
|
(820)
|
(890)
|
Improvement in
mortality
|
-10%
|
960
|
1,040
|
Increase in fixed interest/cash
yields
|
+1%
pa
|
(340)
|
(260)
|
Decrease in fixed interest/cash
yields
|
-1%
pa
|
360
|
230
|
Worsening of base renewal expense
level
|
+10%
|
20
|
30
|
Improvement in base renewal
expense level
|
-10%
|
(20)
|
(30)
|
Increase in expense
inflation
|
+1%
pa
|
50
|
80
|
Decrease in expense
inflation
|
-1%
pa
|
(40)
|
(60)
|
*The comparative financial
statements have been restated as detailed in note 12 to this
announcement.
(v) Maturity
analysis
|
Within
|
Between
|
After
|
|
|
1 year
|
1 and 5
years
|
5 years
|
Total
|
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
At 31 December 2023
|
|
|
|
|
CSM release after
accretion
|
591
|
1,947
|
4,263
|
6,801
|
|
|
|
|
|
At 31 December 2022 (restated*)
|
|
|
|
|
CSM release after
accretion
|
475
|
1,614
|
3,662
|
5,751
|
*The comparative financial
statements have been restated as detailed in note 12 to this
announcement.
9. Disposal of subsidiaries and
discontinued operations
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 prior year as a discontinued operations and the
associated assets and liabilities are presented as held for
distribution in the prior year statement of financial
position.
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 was an associate of the Company's
immediate parent company, Benefact Group plc. The results of the
disposed subsidiaries are reported in the prior year as
discontinued operations.
Discontinued operations includes
both the subsidiaries sold in the current and prior year and the
assets held for distribution at the prior year balance sheet
date.
(a) Disposal of subsidiaries
|
|
2023
|
2022
|
|
|
£000
|
£000
|
|
|
|
|
Consideration received or
receivable
|
|
5,223
|
45,197
|
Carrying amount of net assets
sold
|
|
(4,504)
|
(30,904)
|
Gain on disposal before and after tax
|
|
719
|
14,293
|
The gain on disposal has been presented within
profit attributable to discontinued operations in the consolidated
statement of profit or loss.
|
|
2023
|
2022
|
|
|
£000
|
£000
|
|
|
|
|
Goodwill and other intangible
assets
|
|
-
|
22,707
|
Property, plant and
equipment
|
|
-
|
1,666
|
Other assets
|
|
9,822
|
7,466
|
Cash and cash
equivalents
|
|
5,177
|
8,842
|
Total assets
|
|
14,999
|
40,681
|
|
|
|
|
Lease obligations
|
|
-
|
(1,215)
|
Provisions for other
liabilities
|
|
-
|
(263)
|
Current tax liabilities
|
|
-
|
(1,010)
|
Deferred income
|
|
(261)
|
(512)
|
Other liabilities
|
|
(10,234)
|
(6,777)
|
Total liabilities
|
|
(10,495)
|
(9,777)
|
Net assets
|
|
4,504
|
30,904
|
(b) Assets and liabilities of disposal group classified as
held for distribution
The following assets and liabilities were
classified as held for distribution in relation to the discontinued
operation at 31 December 2022:
|
|
2023
|
2022
|
|
|
£000
|
£000
|
Other assets
|
|
-
|
9,822
|
Cash and cash
equivalents
|
|
-
|
5,177
|
Total assets of disposal groups held for
distribution
|
|
-
|
14,999
|
|
|
|
|
Deferred income
|
|
-
|
261
|
Other liabilities
|
|
-
|
10,234
|
Total liabilities of disposal groups held for
distribution
|
|
-
|
10,495
|
(c) Financial performance of discontinued
operations
|
|
2023
|
2022
|
|
|
£000
|
£000
|
|
|
|
|
Revenue
|
|
-
|
23,695
|
Expenses
|
|
-
|
(23,801)
|
Finance costs
|
|
-
|
(72)
|
Loss before tax of discontinued operations
|
|
-
|
(178)
|
Tax expense
|
|
-
|
(419)
|
Loss after tax of discontinued operations
|
|
-
|
(597)
|
Gain on disposal of subsidiaries
after tax
|
|
719
|
14,293
|
Profit from discontinued operations
|
|
719
|
13,696
|
(d) Cash flow information for discontinued
operations
|
|
2023
|
2022
|
|
|
£000
|
£000
|
|
|
|
|
Net cash outflow from operating
activities
|
|
-
|
(397)
|
Net cash outflow from investing
activities
|
|
(5,177)
|
(8,987)
|
Net cash outflow from financing
activities
|
|
-
|
(239)
|
Net decrease in cash generated by discontinued
operations
|
|
(5,177)
|
(9,623)
|
Net cash outflow from investing activities
includes an outflow of £5,177,000 from the disposal of EdenTree
Investment Management Limited and Ecclesiastical Financial Advisory
Services Limited (2022: outflow of £8,842,000 from the disposal of
South Essex Insurance Holdings Limited.)
10.
Reconciliation
of Alternative Performance Measures
The Group uses alternative performance
measures (APMs) in addition to the figures which are prepared in
accordance with IFRS. The financial measures in our key financial
performance data include gross written premiums and the combined
operating ratio (COR). These measures are commonly used in the
industries we operate in and we believe they provide useful
information and enhance the understanding of our
results.
Users of the accounts should be aware that
similarly titled APM reported by other companies may be calculated
differently. For that reason, the comparability of APM across
companies might be limited.
The tables below provide a reconciliation of
the gross written premiums, net written premiums and the combined
operating ratio to their most directly reconcilable line items in
the financial statements.
|
|
2023
|
General insurance
|
|
£000
|
|
|
|
Gross written premiums
|
|
615,007
|
Change in the gross unearned premium
provision
|
|
(35,861)
|
Insurance revenue
|
[1]
|
579,146
|
|
|
|
Net
written premiums
|
|
351,340
|
Outward reinsurance premiums
written
|
|
263,667
|
Change in the gross unearned premium
provision
|
|
(35,861)
|
Insurance revenue
|
[1]
|
579,146
|
|
|
2023
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
Inv'mnt
|
Corporate
|
income and
|
|
|
|
Insurance
|
return
|
cost
|
charges
|
Total
|
|
|
General
|
Life
|
|
|
|
|
|
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
|
Insurance revenue
|
[1]
|
579,146
|
6,509
|
832
|
-
|
(3)
|
586,484
|
Insurance service
expenses
|
|
(415,686)
|
(5,702)
|
12,801
|
-
|
3
|
(408,584)
|
Insurance service result before reinsurance contracts
held
|
|
163,460
|
807
|
13,633
|
-
|
-
|
177,900
|
Net expense from reinsurance
contracts
|
|
(107,174)
|
-
|
-
|
-
|
-
|
(107,174)
|
Insurance service result
|
|
56,286
|
807
|
13,633
|
-
|
-
|
70,726
|
Net insurance financial
result
|
|
-
|
(2,628)
|
(16,912)
|
-
|
-
|
(19,540)
|
Net investment result
|
|
-
|
4,274
|
53,195
|
-
|
-
|
57,469
|
Other operating expenses
|
|
(31,766)
|
(1,213)
|
(3,780)
|
(24,079)
|
87
|
(60,751)
|
Other finance costs
|
|
-
|
-
|
-
|
-
|
(3,151)
|
(3,151)
|
Profit/(loss) before tax
|
[2]
|
24,520
|
1,240
|
46,136
|
(24,079)
|
(3,064)
|
44,753
|
|
|
|
|
|
|
|
|
Reconciliation to net earned premiums
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance revenue
|
[1]
|
579,146
|
|
|
|
|
|
Outward reinsurance premiums
earned
|
|
(249,091)
|
|
|
|
|
|
Net
earned premiums
|
[3]
|
330,055
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined operating ratio = ( [3] - [2] ) /
[3]
|
|
92.6%
|
|
|
|
|
|
The underwriting profit of the Group is
defined as the profit/(loss) before tax of the general insurance
business.
The Group uses the industry standard net
combined operating ratio 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. It is
calculated as ( [3] - [2] ) / [3].
|
|
2022
|
General insurance
|
|
£000
|
|
|
|
Gross written premiums
|
|
558,544
|
Change in the gross unearned premium
provision
|
|
(30,619)
|
General Measurement Model insurance
revenue
|
|
25
|
Insurance revenue
|
[1]
|
527,950
|
|
|
|
Net
written premiums
|
|
320,475
|
Outward reinsurance premiums
written
|
|
238,069
|
Change in the gross unearned premium
provision
|
|
(30,619)
|
General Measurement Model insurance
revenue
|
|
25
|
Insurance revenue
|
[1]
|
527,950
|
|
|
Restated*
|
|
|
2022
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
Inv'mnt
|
Corporate
|
income and
|
|
|
|
Insurance
|
return
|
cost
|
charges
|
Total
|
|
|
General
|
Life
|
|
|
|
|
|
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
|
Insurance revenue
|
[1]
|
527,950
|
6,311
|
642
|
-
|
(9)
|
534,894
|
Insurance service
expenses
|
|
(437,738)
|
(5,267)
|
(1,693)
|
-
|
226
|
(444,472)
|
Insurance service result before reinsurance contracts
held
|
|
90,212
|
1,044
|
(1,051)
|
-
|
217
|
90,422
|
Net expense from reinsurance
contracts
|
|
(24,775)
|
-
|
-
|
-
|
-
|
(24,775)
|
Insurance service result
|
|
65,437
|
1,044
|
(1,051)
|
-
|
217
|
65,647
|
Net insurance financial
result
|
|
-
|
10,196
|
37,666
|
-
|
-
|
47,862
|
Net investment result
|
|
-
|
(10,737)
|
(52,702)
|
-
|
-
|
(63,439)
|
Other operating expenses
|
|
(33,919)
|
(454)
|
(3,080)
|
(25,743)
|
-
|
(63,196)
|
Other finance costs
|
|
-
|
-
|
-
|
-
|
(2,456)
|
(2,456)
|
Profit/(loss) before tax
|
[2]
|
31,518
|
49
|
(19,167)
|
(25,743)
|
(2,239)
|
(15,582)
|
|
|
|
|
|
|
|
|
Reconciliation to net earned premiums
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance revenue
|
[1]
|
527,950
|
|
|
|
|
|
Outward reinsurance premiums
earned
|
|
(223,955)
|
|
|
|
|
|
General Measurement Model insurance
revenue
|
|
(25)
|
|
|
|
|
|
Net
earned premiums
|
[3]
|
303,970
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined operating ratio = ( [3] - [2] ) /
[3]
|
|
89.6%
|
|
|
|
|
|
*The comparatives have been
restated as a result of adoption to IFRS 17 Insurance Contracts, as detailed in
note 12 to this announcement.
11.
Related party
transactions
Transactions between the Company and its
subsidiaries, which are related parties, have been eliminated on
consolidation.
Charitable grants paid to the ultimate parent
undertaking are disclosed in note 14 to the full financial
statements.
Full disclosure of related party transactions
is included in note 35 to the full financial statements.
12.
Prior year
restatement
IFRS 17
Insurance
Contracts
IFRS 17 Insurance Contracts replaces IFRS 4
Insurance Contracts. The
Group adopted IFRS 17 from 1 January 2023 and has restated 2022
comparatives. The transitional provisions within IFRS 17 have been
applied. The effect of changes to accounting policies as a result
of adopting IFRS 17 are set out below.
(i)
Transition
For general insurance (non-life) business in
scope of the PAA the Group has used the fully retrospective
approach (FRA). On 1 January 2022, the transition date to IFRS 17,
the Group identified, recognised and measured each group of
non-life insurance contracts as if IFRS 17 had always applied,
derecognised any existing balances that would not exist had IFRS 17
always applied and recognised any resulting net difference in
equity.
For the Group's life business, the Group has
applied judgement when determining whether the FRA is practicable
and whether reasonable and supportable information exists. The
Group concluded the FRA was impracticable primarily due to the lack
of certain data and certain assumptions and calculations would not
be possible without the use of hindsight. Therefore, the Group has
applied the fair value approach (FVA).
Where the Group has applied the FVA, fair
value has been determined in accordance with IFRS 13 Fair Value
Measurement, except for applying the provisions of paragraph 47 of
IFRS 13 relating to demand features. The methodology used by the
Group to calculate the fair value was based on market consistent
embedded value principles. The existing 31/12/2021 Solvency II
technical provision calculations were leveraged to calculate the
fair value at transition to IFRS 17. The assumptions used in the
31/12/2021 best estimate liabilities were concluded to be
appropriate for use by a typical market participant in assessing
fair value.
As such this fair value calculation is
sensitive to the targeted level of the capital requirement coverage
assumed and level of diversification allowed for in the capital
requirement calculation. Another material assumption was the cost
of capital rate assumed in the cost of the capital element of the
fair value calculation. These assumptions were all set to be
consistent with an average market participant's
expectations.
On transition to IFRS 17 on 1 January 2022,
the Group's equity was positively impacted by £5.2m after tax,
primarily due to changes that apply IFRS 17 principles to reserving
for general insurance liabilities and the application of revised
expense allocation models, offset by the establishment of a
contractual service margin (CSM) in the life business.
The following shows the impact of IFRS 17 on
the Group's consolidated balance sheet on transition:
|
As
reported
|
|
As
restated
|
|
31
December
|
Impact of
|
31
December
|
|
2022
|
IFRS 17
|
2022
|
|
£000
|
£000
|
£000
|
Assets
|
|
|
|
Goodwill and other intangible
assets
|
30,255
|
-
|
30,255
|
Deferred acquisition
costs
|
52,526
|
(52,526)
|
-
|
Deferred tax assets
|
8,565
|
1,373
|
9,938
|
Pension surplus
|
15,338
|
-
|
15,338
|
Property, plant and
equipment
|
31,405
|
-
|
31,405
|
Investment property
|
140,846
|
-
|
140,846
|
Financial investments
|
870,749
|
-
|
870,749
|
Reinsurers' share of contract
liabilities
|
306,962
|
(66,838)
|
240,124
|
Current tax recoverable
|
4,212
|
-
|
4,212
|
Other assets
|
310,788
|
(162,439)
|
148,349
|
Cash and cash
equivalents
|
104,664
|
-
|
104,664
|
Assets classified as held for
distribution
|
14,999
|
-
|
14,999
|
Total assets
|
1,891,309
|
(280,430)
|
1,610,879
|
|
|
|
|
Equity
|
|
|
|
Share capital
|
120,477
|
-
|
120,477
|
Share premium account
|
4,632
|
-
|
4,632
|
Retained earnings and other
reserves
|
490,484
|
(3,715)
|
486,769
|
Total shareholders' equity
|
615,593
|
(3,715)
|
611,878
|
|
|
|
|
Liabilities
|
|
|
|
Insurance contract
liabilities
|
979,300
|
(189,754)
|
789,546
|
Investment contract
liabilities
|
58,479
|
-
|
58,479
|
Lease obligations
|
19,062
|
-
|
19,062
|
Provisions for other
liabilities
|
5,961
|
-
|
5,961
|
Retirement benefit
obligations
|
4,960
|
-
|
4,960
|
Deferred tax
liabilities
|
36,723
|
304
|
37,027
|
Current tax liabilities
|
308
|
-
|
308
|
Deferred income
|
33,167
|
(33,167)
|
-
|
Subordinated
liabilities
|
25,818
|
-
|
25,818
|
Other liabilities
|
101,443
|
(54,098)
|
47,345
|
Liabilities classified as held for
distribution
|
10,495
|
-
|
10,495
|
Total liabilities
|
1,275,716
|
(276,715)
|
999,001
|
|
|
|
|
Total shareholders' equity and liabilities
|
1,891,309
|
(280,430)
|
1,610,879
|
|
As
reported
|
Held for
|
|
As
restated
|
|
1 January
|
distribution
|
Impact of
|
1 January
|
|
2022
|
reclassification
|
IFRS 17
|
2022
|
|
£000
|
£000
|
£000
|
£000
|
Assets
|
|
|
|
|
Goodwill and other intangible
assets
|
52,512
|
(22,914)
|
-
|
29,598
|
Deferred acquisition
costs
|
46,027
|
-
|
(46,027)
|
-
|
Deferred tax assets
|
8,480
|
-
|
377
|
8,857
|
Pension surplus
|
28,304
|
-
|
-
|
28,304
|
Property, plant and
equipment
|
35,245
|
(1,768)
|
-
|
33,477
|
Investment property
|
163,355
|
-
|
-
|
163,355
|
Financial investments
|
883,770
|
-
|
-
|
883,770
|
Reinsurers' share of contract
liabilities
|
253,436
|
-
|
(50,669)
|
202,767
|
Current tax recoverable
|
5
|
-
|
-
|
5
|
Other assets
|
240,910
|
(18,501)
|
(132,621)
|
89,788
|
Cash and cash
equivalents
|
114,036
|
(19,300)
|
-
|
94,736
|
Assets classified as held for
distribution
|
-
|
62,483
|
-
|
62,483
|
Total assets
|
1,826,080
|
-
|
(228,940)
|
1,597,140
|
|
|
|
|
|
Equity
|
|
|
|
|
Share capital
|
120,477
|
-
|
-
|
120,477
|
Share premium account
|
4,632
|
-
|
-
|
4,632
|
Retained earnings and other
reserves
|
509,852
|
-
|
5,186
|
515,038
|
Total shareholders' equity
|
634,961
|
-
|
5,186
|
640,147
|
|
|
|
|
|
Liabilities
|
|
|
|
|
Insurance contract
liabilities
|
939,069
|
-
|
(169,342)
|
769,727
|
Investment contract
liabilities
|
15,519
|
-
|
-
|
15,519
|
Lease obligations
|
22,738
|
(1,298)
|
-
|
21,440
|
Provisions for other
liabilities
|
6,373
|
(230)
|
-
|
6,143
|
Retirement benefit
obligations
|
7,058
|
-
|
-
|
7,058
|
Deferred tax
liabilities
|
48,965
|
93
|
966
|
50,024
|
Current tax liabilities
|
1,232
|
(413)
|
-
|
819
|
Deferred income
|
28,385
|
-
|
(28,385)
|
-
|
Subordinated
liabilities
|
24,433
|
-
|
-
|
24,433
|
Other liabilities
|
97,347
|
(20,232)
|
(37,365)
|
39,750
|
Liabilities classified as held for
distribution
|
-
|
22,080
|
-
|
22,080
|
Total liabilities
|
1,191,119
|
-
|
(234,126)
|
956,993
|
|
|
|
|
|
Total shareholders' equity and liabilities
|
1,826,080
|
-
|
(228,940)
|
1,597,140
|
(ii) Changes
to classification and measurement
The adoption of IFRS 17 did not change the
classification of the Group's insurance contracts. However, IFRS 17
establishes specific principles for the recognition and measurement
of insurance and reinsurance contracts. IFRS 17 introduces a GMM
that bases the measurement of a group of contracts on the present
value of future cash flows with a risk adjustment for non-financial
risk and a CSM representing unearned profit recognised in profit or
loss over the period insurance service is provided (the coverage
period). Entities have the option to use a simplified measurement
model, the PAA, for short-duration contracts; this model is
applicable to all the Group's general insurance and reinsurance
contracts except in limited circumstances where the GMM is
required.
IFRS 17 accounting under the PAA is similar to
IFRS 4, but differs as follows:
- The
identification of groups of onerous contracts is done at a more
granular level than liability adequacy tests performed under IFRS
4. Under IFRS 17, the loss component of onerous contracts measured
based on projected profitability is recognised immediately in
profit or loss, potentially resulting in earlier recognition
compared to IFRS 4.
- The
liability for incurred claims includes an explicit risk adjustment.
The Group's approach to IFRS 4 risk margins reflected reserving
risk appetite considering the inherent uncertainty in the net
discounted claim liabilities estimates, whereas the IFRS 17 risk
adjustment more explicitly requires consideration of the
compensation required for bearing the uncertainty that arises from
non-financial risk. As with risk margins, the risk adjustment
includes any benefit of diversification considered by the
entity.
(iii) Changes
to presentation and disclosure
IFRS 17 provides specific guidance for the
presentation and disclosures of insurance and reinsurance
contracts. Groups of insurance contracts issued that are either
asset or liabilities, and groups of reinsurance contracts held that
are either assets or liabilities are presented separately in the
statement of financial position. The presentation of insurance
revenue and expenses within the consolidated statement of profit of
loss is based on the concepts of insurance services being provided
during the period.
Consolidated
statements of profit or loss
Changes introduced by IFRS 17 require separate
presentation of insurance revenue, insurance service expenses and
net insurance financial result. Gross written premiums, outward
reinsurance premiums, net change in provision for unearned premium,
net earned premiums, claims and change in insurance liabilities and
reinsurance recoveries are no longer disclosed.
Consolidated
statement of financial position
IFRS 17 introduces changes to the statement of
financial position. Previous line items insurance contract
liabilities, deferred acquisition costs and insurance debtors and
creditors included within other assets and liabilities are now
presented together within insurance contract liabilities.
Previously reported reinsurers' share of contract liabilities and
reinsurance debtors and creditors within other assets and
liabilities are presented together within reinsurance contract
assets.
IFRS 9
Financial
instruments
The Group adopted IFRS 9 Financial instruments
on 1 January 2023. The comparative information was not restated and
continues to be reported under IAS 39 Financial instruments. The
reclassifications and adjustments arising from the new expected
credit loss provisions are therefore not reflected in the restated
balance sheet as at 31 December 2022, but are recognised in the
opening balance sheet on 1 January 2023. The net impact to retained
earnings as a result of the adoption of IFRS 9 at 1 January 2023
was a reduction of £1.4m on amortised cost loans and receivables
resulting from the replacement of credit loss provisions measured
under IAS 39 to expected credit loss provisions in accordance with
the IFRS 9 credit loss model.
The following table summarises the
classification and measurement impacts of IFRS 9 on
transition:
|
Measurement
category
|
|
Carrying
amount
|
|
|
|
|
|
As
previously
|
Impact of
|
|
Financial assets
|
Original (IAS
39)
|
New (IFRS
9)
|
|
reported (IAS
39)
|
IFRS 9
2
|
IFRS 9
|
|
|
|
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
Equity securities
|
FVTPL
|
FVTPL
|
|
354,023
|
-
|
354,023
|
Debt securities
|
FVTPL
|
FVTPL
|
|
459,719
|
-
|
459,719
|
Structured notes
|
FVTPL
|
FVTPL
|
|
56,138
|
-
|
56,138
|
Derivatives1
|
Hedge
accounted derivatives
|
FVOCI
|
|
655
|
-
|
655
|
|
FVTPL
|
FVTPL
|
|
100
|
-
|
100
|
Other loans
|
Loans
and receivables
|
Amortised cost
|
|
114
|
-
|
114
|
Other assets
|
Loans
and receivables
|
Amortised cost
|
|
140,246
|
(1,395)
|
138,851
|
Cash and cash equivalents
|
Loans
and receivables
|
Amortised cost
|
|
104,664
|
-
|
104,664
|
|
|
|
|
|
|
|
| |
1 Derivatives accounted for as a hedge of a net investment in a
foreign operation (net investment hedge) were, and continue to be
measured at FVOCI. Derivatives not accounted for as a net
investment hedge or acquired principally for the purpose of selling
in the near term are measured at FVTPL.
2 The impact on adoption of IFRS 9 is from the application of
the Group's IFRS 9 expected credit loss model accounting policy.
The reclassifications of the financial instruments on adoption of
IFRS 9 did not result in any changes to measurements. No changes
have arisen from the more principles-based hedge accounting
requirements.