Company Announcements

Half-year Report 2024

Source: RNS
RNS Number : 2776Y
Sabre Insurance Group PLC
30 July 2024
 

A yellow and black logo Description automatically generated,A black and grey background Description automatically generated 

 


Half-year Report 2024

Strong year-on-year growth at target margins

Full-year guidance reiterated

 

Sabre Insurance Group plc (the "Group" or "Sabre"), one of the UK's leading motor insurance underwriters, reports its half-year results for the six months ended 30 June 2024.

 

KEY HIGHLIGHTS

-    Strong year-on-year profit growth

-    Healthy gross written premium levels being written at target margins

-    Loss ratio significantly better than H1 2023

-    Continued organic capital generation and strong solvency position

-    Good progress across our key strategic initiatives, which will support planned growth in profit and volume in future periods

 

Geoff Carter, Chief Executive Officer of Sabre, commented:

"We are in a strong position at the halfway point of the year, having written good levels of premium at our target margins across all product lines. This is clearly demonstrated by the positive numbers we are reporting today. We have been able to deploy price increases which reflect our view of claims inflation, and we look forward to a strong performance in the second-half of the year as the premium we have written to date earns-through."

 

 

SUMMARY OF RESULTS


Unaudited as at

Audited as at


 30 June 2024

30 June 2023

 31 December 2023


£'k

£'k

£'k

Gross written premium

£125.7m

£99.5m

£225.1m

Net loss ratio

57.3%

62.0%

56.3%

Expense ratio

26.3%

31.8%

30.0%

Combined operating ratio

83.6%

93.8%

86.3%

Net profit margin

18.0%

8.3%

15.8%

Profit before tax

£20.2m

£4.8m

£23.6m

Profit after tax

£15.1m

£3.8m

£18.1m

Interim dividend per share

1.7p

0.9p

0.9p

Final ordinary and special dividend per share

n/a

n/a

8.1p

Solvency coverage ratio (pre-interim/final dividend)

191.9%

173.0%

205.3%

Solvency coverage ratio (post-interim/final dividend)

185.2%

169.0%

170.9%

 

Current trading

-    On core Motor Vehicle, we have established a position where we are able to balance the delivery of volume and profitability

-    We are continuing to follow our long-established strategy of profitability being a target, and volume the output

-    Motorcycle and Taxi portfolios are developing well and we consider these products provide a valuable complement to our core Motor Vehicle portfolio with good underlying profitability

-    Continued strong solvency position, reflecting our robust underwriting performance, which continues to generate capital

Market trends

-    Following the necessary market pricing correction which drove price increases in 2023, there is evidence of an anticipated slowing-down of market-wide price increases in the first half of this year

-    Claims inflation has continued at relatively high levels in 2024, and this is expected to continue into 2025

-    Further market-wide rate increases are required this year to meet the inflating cost of claims

-    We have maintained our usual prudent approach to pricing and reserving, fully covering claims inflation through price changes

Legal and regulatory environment

-    We note the new government's comments around the need to ensure competitive and transparent pricing in motor insurance

-    Our consistent target margin approach across all customer segments and lack of dependency on income from ancillary products positions Sabre well in this environment

-    We believe that the UK motor insurance market delivers value for consumers through price transparency, a highly competitive market and a wide choice of products, whilst reflecting the underlying cost of claims

Strategic initiatives

-    We have continued to make solid progress with key strategic initiatives:

‒       Putting in place "insurer hosted pricing", which will provide the infrastructure for further evolving our pricing capabilities

‒       On track to expand our Motorcycle distribution in early 2025

‒       Enhancing the efficiency of our direct operations

Outlook

-    Guidance reiterated for the full-year:

‒       Anticipate further growth in the core Motor Vehicle account with overall growth in GWP above claims inflation across 2024

‒       Overall COR of 75% to 80% on an IFRS 17 (discounted) basis, dependent on the level of discounting credit recorded for the year

-    Forward-looking claims inflation continues at circa 10%

 

 

There will be a call for analysts and investors at 0930hrs on Tuesday, 30 July 2024. For details, please contact sabre@teneo.com or find the registration link here: Results Presentation

 

ENQUIRIES

Sabre Insurance Group                                                       0330 024 4696

Geoff Carter, Chief Executive Officer  

Adam Westwood, Chief Financial Officer          

 

Teneo                                                                                     020 7260 2700

James Macey White/Ffion Dash                                          sabre@teneo.com   

 

 

DIVIDEND CALENDAR

2024 Interim Dividend Payment Dates

Ex-dividend date:

22 August 2024

Record date:

23 August 2024

Payment date:

25 September 2024

 

This announcement contains inside information for the purposes of Article 7 of the Market Abuse Regulation (EU) No 596/2014.

 

FORWARD-LOOKING STATEMENTS DISCLAIMER

Cautionary statement

This announcement may include statements that are, or may be deemed to be, "forward-looking statements". These forward-looking statements may be identified by the use of forward-looking terminology, including the terms "believes", "estimates", "plans", "projects", "anticipates", "expects", "intends", "may", "will" or "should" or, in each case, their negative or other variations or comparable terminology, or by discussions of strategy, plans, objectives, goals, future events or intentions. These forward-looking statements include all matters that are not historical facts and involve predictions. Forward-looking statements may and often do differ materially from actual results. Any forward-looking statements reflect Sabre's current view with respect to future events and are subject to risks relating to future events and other risks, uncertainties and assumptions relating to Sabre's business, results of operations, financial position, prospects, growth or strategies and the industry in which it operates.

Forward-looking statements speak only as of the date they are made and cannot be relied upon as a guide to future performance. Save as required by law or regulation, Sabre disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements in this announcement that may occur due to any change in its expectations or to reflect events or circumstances after the date of this announcement.

The Sabre Insurance Group plc LEI number is 2138006RXRQ8P8VKGV98.

 



 

FINANCIAL AND BUSINESS REVIEW

Highlights

 

Unaudited

Audited

 

6 months ended

12 months ended

 

30 June 2024

30 June 2023

31 December 2023

Gross written premium*

£125.7m

£99.5m

£225.1m

Insurance revenue

£121.9m

£86.1m

£188.2m

Net loss ratio*

57.3%

62.0%

56.3%

Expense ratio

26.3%

31.8%

30.0%

Combined operating ratio*

83.6%

93.8%

86.3%

Net profit margin*

18.0%

8.3%

15.8%

Profit before tax

£20.2m

£4.8m

£23.6m

Profit after tax

£15.1m

£3.8m

£18.1m

Solvency coverage ratio (pre-dividend)*

191.9%

173.0%

205.3%

Solvency coverage ratio (post-dividend)*

185.2%

169.0%

170.9%

*Alternative Performance Metrics are reconciled to IFRS in the Financial Reconciliation section

The significant improvement in top-line and profitability in the first half of 2024 is a clear demonstration of Sabre's strategy, which has allowed the Group to leverage favourable market conditions to generate profitable growth in the latter half of 2023 and into 2024, which has earned through in 2024. Whilst gross written premium is up by 26.3%, showing continued momentum in the Group's growth, a key factor in the c.4x increase in profit before tax is the 41.6% increase in insurance revenue, which is equivalent to gross earned premium plus income from instalment interest.

The increase in insurance revenue has generated an improvement in operating expense leverage, with a significant 5.5ppt reduction in expense ratio.

Net loss ratio has also improved since H1 2023, as more profitable business earns through - H1 2023 was still being impacted by the inflation shock in 2022. Overall, all products have performed in-line with expectation, and a discounted combined operating ratio of 83.6% keeps the Group on track to meet its guidance of a full-year discounted combined operating ratio within the target 75% to 80% range, dependent on the level of discounting credit achieved.

The Group's solvency coverage ratio, both pre- and post-dividend remains very strong, with capital having been generated during the period due to profitable underwriting set against the Group's capital efficient operating model. The Group's policy is to address the capital position annually once the full-year underwriting result is certain and distribute excess capital primarily by way of a special dividend following the year-end results.

Revenue

 

Unaudited

Audited

 

6 months ended

12 months ended

 

30 June 2024

30 June 2023

31 December 2023

Profit or loss

 


 

Gross written premium

£125.7m

£99.5m

£225.1m

Insurance revenue

£121.9m

£86.1m

£188.2m

Net earned premium

£101.1m

£71.8m

£156.0m

Other technical income

£0.4m

£0.7m

£1.2m

Customer instalment income

£2.0m

£1.6m

£3.7m

Interest revenue calculated using the effective interest method

£3.5m

£0.7m

£3.8m


 


 

Other comprehensive income

 


 

Fair value gains/(losses) on debt securities through OCI

£0.8m

(£1.6m)

£9.3m


 


 

Gross written premium by product

 


 

Motor vehicle

£112.0m

£83.0m

£199.0m

Motorcycle

£5.6m

£9.1m

£11.8m

Taxi

£8.1m

£7.4m

£14.3m

 

 


 

Policy counts by product at period end

 


 

Motor vehicle ('000)

 237

 212

 234

Motorcycle ('000)

 41

 48

 44

Taxi ('000)

 11

 14

 12

 

The increase in gross written premium vs H1 2023 has been primarily driven by the core Motor Vehicle product, which has grown by 34.9% year-on-year. This is slightly offset by an expected decrease in Motorcycle business following the loss of a distribution partner in Q3 2023 - although we note that the run-rate for Motorcycle policies is in-line with our expectation as compared to Q4 2023. The taxi product has grown a little as we remain cautious on this product, having taken appropriate underwriting action to protect the underwriting profitability.

Policy count for core Motor Vehicles grew 1.3% vs 31 December 2023, although the increase in policy count has slowed in recent months, as year-on-year premium growth has been achieved primarily through average premium increases. We expect policy count to grow and shrink throughout the market pricing cycle, even in sustained periods of hard pricing, as individual insurers temporarily alter market pricing. Motorcycle and Taxi policy counts are stable and we expect these products to remain a relatively small part of the book overall.

 

The below table shows how the familiar measures used to calculate our KPIs build up into the income entries in the IFRS 17 Profit or Loss Account.

 

Unaudited

Audited

 

6 months ended

12 months ended

 

30 June 2024

30 June 2023

31 December 2023

Gross written premium

£125.7m

£99.5m

£225.1m

Less: Unearned element of liability for remaining coverage

(£5.8m)

(£15.0m)

(£40.6m)

Gross earned premium

£119.9m

£84.5m

£184.5m

Reinsurance expense

(£18.8m)

(£12.7m)

(£28.5m)

Net earned premium

£101.1m

£71.8m

£156.0m

Customer instalment income

£2.0m

£1.6m

£3.7m

Insurance service expense

(£97.6m)

(£66.6m)

(£139.5m)

Amounts recoverable from reinsurers

£27.1m

£12.5m

£31.5m

Insurance service result

£32.6m

£19.3m

£51.8m


 


 

Represented by:

 


 

Insurance service result before reinsurance contracts held

£24.2m

£19.5m

£48.7m

Net income/(expense) from reinsurance contracts held

£8.4m

(£0.2m)

£3.0m


£32.6m

£19.3m

£51.8m

 

This reconciliation highlights the significant improvement in underwriting performance in H1 2024, with the insurance service result being 68.9% above the same period in 2023 and 0.42% ahead of H2 2023.

Operating expenditure

 

Unaudited

Audited

 

6 months ended

12 months ended

 

30 June 2024

30 June 2023

31 December 2023

Profit or loss

 


 

Insurance service expense

£97.6m

£66.6m

£139.5m

Reinsurance expense

£18.8m

£12.7m

£28.5m

Current-year net loss ratio

57.1%

61.5%

58.8%

Prior-year net loss ratio

0.2%

0.5%

(2.5%)

Net loss ratio

57.3%

62.0%

56.3%

Other operating expenses

£14.1m

£13.2m

£26.6m

Expense ratio

26.3%

31.8%

30.0%

Combined operating ratio

83.6%

93.8%

86.3%


 


 

Net loss ratio by product

 


 

Motor vehicle

55.4%

55.8%

50.4%

Motorcycle

101.2%

60.5%

65.2%

Taxi

55.3%

120.8%

108.8%

 

Overall net loss ratio has improved by 4.4ppts since H1 2023, as current-year experience in core Motor Vehicle has benefitted from pricing increases during and subsequent to the period of very high inflation, bringing our expected performance for the year into line with our long-term goals. This has been offset slightly by a reduction in the release of prior-year claims reserves. Overall net loss ratio has also benefitted from the greater proportion of business earned on the core Motor Vehicle book vs the less mature products. We note that Motorcycle and Taxi business is on-track to deliver a profit in 2024 and, notwithstanding the volatility inherent within smaller lines of business and demonstrated in the H1 loss ratio for Motorcycle, appear to be performing close to our target margins.

The expense ratio improved by 5.5ppts vs H1 2023, showing the benefit of enhanced operating leverage and continued tight control of costs.

 

 

Unaudited

Audited

 

6 months ended

12 months ended

 

30 June 2024

30 June 2023

31 December 2023

Undiscounted gross claims incurred

£88.7m

£63.1m

£139.6m

Discounting

(£3.6m)

(£6.1m)

(£20.3m)

Directly attributable expenses

£3.8m

£3.0m

£6.1m

Amortisation of insurance acquisition costs

£8.8m

£6.6m

£14.1m

Insurance service expense

£97.7m

£66.6m

£139.5m

 

 


 

Undiscounted reinsurance recoveries

(£28.7m)

(£15.6m)

(£41.4m)

Discounting

£1.6m

£3.1m

£9.8m

Amounts recoverable from reinsurers for incurred claims

(£27.1m)

(£12.5m)

(£31.6m)


 


 

Undiscounted net claims incurred *

£60.3m

£47.5m

£96.0m

Net earned premium

£101.1m

£71.8m

£156.0m

Current-year undiscounted net loss ratio

59.3%

69.7%

64.3%

Prior-year undiscounted net loss ratio

0.4%

(3.5%)

(2.7%)

Financial-year undiscounted net loss ratio

59.7%

66.2%

61.6%

 

 


 

Undiscounted combined operating ratio

 86.0%

 98.0%

 91.6%

 

 


 

Undiscounted net loss ratio by product

 


 

Motor vehicle

 56.7%

 58.9%

 55.0%

Motorcycle

 110.6%

 67.3%

 73.3%

Taxi

 68.3%

 132.8%

 117.1%

* Not adjusted for discounting on PPOs, consistent with prior reporting periods

On an undiscounted basis, the current-year loss ratio has improved at a portfolio-level since 2023, a result of price increases earning-through and a greater proportion of business being earned on the core Motor Vehicle book as opposed to Motorcycle and Taxi. Overall, the core Motor Vehicle book continues to perform in-line with our expectations, with current-year carrying some expected growth strain reflecting the normal uncertainty inherent within new claims. The prior-year run-off has been lower than in previous periods, however at the 6-month stage this is often more volatile than on an annual basis.

Whilst the Taxi loss ratio has improved considerably, the Motorcycle loss ratio has moved out. This shows the inherent variability in loss ratio across these very small lines of business, where a movement in one large claim can significantly impact the loss ratio. It is our view that both portfolios are operating profitably in the long-run and we expect both products to deliver a profit for the full-year.

Net insurance financial result

 

 

Unaudited

Audited

 

6 months ended

12 months ended

 

30 June 2024

30 June 2023

31 December 2023

Insurance finance income expense for insurance contracts issued

(£4.1m)

(£4.7m)

(£10.2m)

Reinsurance finance income for reinsurance contracts held

£1.9m

£2.1m

£3.6m

Net insurance financial result

(£2.2m)

(£2.6m)

(£6.6m)

 

Net insurance finance result primarily reflects the run-off of discounting recorded during the period.

Other comprehensive income ('OCI')

 

 

Unaudited

Audited

 

6 months ended

12 months ended

 

30 June 2024

30 June 2023

31 December 2023

Key elements of other comprehensive income

 


 

Fair value gains/(losses) on debt securities through OCI

£0.8m

(£1.6m)

£9.3m

Net insurance financial result

£1.2m

£3.8m

(£7.0m)

 

The net insurance financial result through OCI reflects the run-off specifically related to prior charges/credits to OCI, which are generated primarily through changes in discount rates.

Earnings per share

 

Unaudited

Audited

 

6 months ended

12 months ended

 

30 June 2024

30 June 2023

31 December 2023

Basic earnings per share

6.08p

1.54p

7.27p

Diluted earnings per share

6.04p

1.52p

7.20p

 

Earnings per share reflects the Group's profit after tax divided by the number of shares, adjusted for dilution through equity-settled incentive schemes.

Cash and investments

 

Unaudited

Audited

 

6 months ended

12 months ended

 

30 June 2024

30 June 2023

31 December 2023

Government bonds

£109.5m

£85.6m

£107.0m

Government-backed securities

£98.7m

£80.5m

£81.9m

Corporate bonds

£81.4m

£61.5m

£75.7m

Cash and cash equivalents

£37.5m

£29.3m

£35.1m


£327.1m

£256.9m

£299.7m

 

The increase in the size of the investment portfolio reflects growth in the business and organic generation of capital. The Group's investment objectives remain to operate a low capital-intensity, low-risk portfolio which generates income ahead of the risk-free interest rate.

Insurance liabilities and reinsurance contracts

 

Unaudited

Audited

 

6 months ended

12 months ended

 

30 June 2024

30 June 2023

31 December 2023

Gross insurance liabilities

£421.2m

£322.0m

£374.8m

Reinsurance assets

(£179.8m)

(£138.3m)

(£166.7m)

Net insurance liabilities

£241.4m

£183.7m

£208.1m

 

The increase in net insurance liabilities reflects the growth in the size of the business over the period.

Leverage

The Group continues to hold no external debt. All of the Group's capital is considered 'Tier 1' under Solvency II. The Directors continue to hold the view that this currently allows the greatest operational flexibility for the Group.

Dividend

 

Unaudited

Audited

 

6 months ended

12 months ended

 

30 June 2024

30 June 2023

31 December 2023

Interim ordinary dividend

1.7p

0.9p

0.9p

Final ordinary dividend

 -

 -

4.2p

Total ordinary dividend

1.7p

0.9p

5.1p

Special dividend

 -

 -

3.9p

Total dividend

1.7p

0.9p

9.0p

 

The Board has declared an ordinary interim dividend of 1.7p per share (30 June 2023: 0.9p) in line with the Group's policy to pay an interim dividend equal to one-third of prior-year's ordinary dividend. The Directors will consider distribution of further excess capital following the release of the Group's full-year results.

 

 

Condensed Consolidated Profit or Loss Account

For the six months ended 30 June 2024

 


 30 June 2024

 30 June 2023

31 December 2023

Notes

£'k

£'k

£'k

Insurance revenue

3.4

 121,852

 86,119

 188,246

Insurance service expense

3.4

 (97,646)

 (66,628)

 (139,497)

Insurance service result before reinsurance contracts held


 24,206

 19,491

 48,749



 

 


Reinsurance expense

3.4

 (18,755)

 (12,655)

 (28,506)

Change in amounts recoverable from reinsurers for incurred claims

3.4

 27,127

 12,498

 31,532

Net income/(expense) from reinsurance contracts held


 8,372

 (157)

 3,026



 

 


Insurance service result


 32,578

 19,334

 51,775



 

 


Interest income on financial assets using effective interest rate method

4.4

 3,495

 720

 3,775

Total investment income

 

 3,495

 720

 3,775



 

 


Insurance finance expenses from insurance contracts issued


 (4,111)

 (4,736)

 (10,170)

Reinsurance finance income from reinsurance contracts held


 1,892

 2,085

 3,588

Net insurance financial result

 

 (2,219)

 (2,651)

 (6,582)

 

 

 

 


Net insurance and investment result

 

 33,854

 17,403

 48,968



 

 


Other income

6

 427

 682

 1,232

Other operating expenses

7

 (14,069)

 (13,243)

 (26,587)

Profit before tax


 20,212

 4,842

 23,613



 

 


Income tax expense

8

 (5,106)

 (1,020)

 (5,548)

Profit for the period attributable to ordinary shareholders


 15,106

 3,822

 18,065



 

 

 

Basic earnings per share (pence per share)


 6.08

 1.54

 7.27

Diluted earnings per share (pence per share)


                 6.04

 1.52

 7.20

 

 

 

Condensed Consolidated Statement of Comprehensive Income

For the six months ended 30 June 2024


 

 30 June 2024

 30 June 2023

 31 December 2023


Notes

£'k

£'k

£'k

Profit for the period attributable to ordinary shareholders

 

 15,106

 3,822

 18,065


 

 

 


Items that are or may be reclassified subsequently to Profit or Loss

 

 

 


Unrealised fair value gains/(losses) on debt securities

4.5

 819

 (1,636)

 9,284

Tax (charge)/credit

 

 (205)

 409

 (2,149)

Debt securities at fair value through other comprehensive income

 

 614

 (1,227)

 7,135


 

 

 


Insurance finance income/(expense) from insurance contracts issued


 3,298

 5,745

 (12,436)

Reinsurance finance (expense)/income from reinsurance contracts held


                 (2,127)

 (1,946)

 5,432

Tax (charge)/credit

 

 (293)

 (925)

 1,550

Net insurance financial income/(expense)

 

 878

 2,874

 (5,454)


 

 

 


Items which will not be reclassified to Profit or Loss


 

 


Revaluation losses on owner-occupied properties


 -

 -

 (800)

Income tax relating to items that will not be reclassified

 

 -

 -

 (31)


 

 -

 -

 (831)


 

 

 


Total other comprehensive income for the period, net of tax

 

 1,492

 1,647

 850


 

 

 


Total comprehensive income for the period attributable to ordinary shareholders

 

 16,598

 5,469

 18,915

 

 

 

Condensed Consolidated Statement of Financial Position

As at 30 June 2024

 

 

 30 June 2024

30 June 2023 (1)

31 December 2023 (1)

 

Notes

£'k

£'k

£'k

Assets


 



Cash and cash equivalents

4.1

 37,469

 29,327

 35,079

Financial investments

4.2

 289,553

 227,667

 264,679

Receivables

4.3

 58

 6

 87

Current tax assets


 2,281

 3,363

 1,438

Reinsurance contract assets

3.1

 179,838

 138,332

 166,726

Property, plant and equipment


 4,283

 5,133

 4,388

Deferred tax assets


 167

 1,215

                 688

Other assets


 2,186

 2,097

 774

Goodwill


 156,279

 156,279

 156,279

Total assets


 672,114

 563,419

 630,138



 



Liabilities


 



Payables

5

 8,561

 8,345

 9,700

Insurance contract liabilities

3.1

 421,184

 321,965

 374,839

Other liabilities


 3,303

 2,260

 3,187

Total liabilities


 433,048

 332,570

 387,726



 



Equity


 



Issued share capital


 250

 250

 250

Own shares


 (2,722)

 (2,552)

 (3,121)

Merger reserve


 48,525

 48,525

 48,525

FVOCI reserve


 (5,280)

 (14,256)

 (5,894)

Revaluation reserve


 -

 831

 -

Insurance/Reinsurance finance reserve (1)


 3,117

 10,567

 2,239

Share-based payments reserve


 1,834

 1,883

 2,686

Retained earnings (1)


 193,342

                 185,601

 197,727

Total equity


 239,066

 230,849

 242,412

Total liabilities and equity


 672,114

 563,419

 630,138

 

(1)  Opening balance restatement - Refer to Note 3 "Insurance liabilities and reinsurance assets"

 

 

 

Condensed Consolidated Statement of Changes in Equity

For the six months ended 30 June 2024

 

Share capital

Own shares

Merger reserve

FVOCI reserve

Revaluation reserve

Insurance/
Reinsurance finance reserve (1)

Share-based payments reserve

Retained earnings (1)

Total equity


£'k

£'k

£'k

£'k

£'k

£'k

£'k

£'k

£'k

Balance as at 1 January 2023

 250

 (2,810)

 48,525

 (13,029)

 831

 10,244

 2,407

 182,570

 228,988

Discounting model refinements (1)

 -

 -

 -

 -

 -

 (2,551)

 -

 2,551

 -

Restated balance as at 1 January 2023 (1)

 250

 (2,810)

 48,525

 (13,029)

 831

 7,693

 2,407

 185,121

 228,988

Profit for the period attributable to ordinary shareholders

 -

 -

 -

 -

 -

 -

 -

 3,822

 3,822

Total other comprehensive income for the period, net of tax: Items that are or may be reclassified subsequently to Profit or Loss

 -

 -

 -

 (1,227)

 -

 2,874

 -

 -

 1,647

Share-based payment expense

 -

 -

 -

 -

 -

 -

 (524)

 886

 362

Net movement in own shares

 -

 258

 -

 -

 -

 -

 -

 -

 258

Dividends paid

 -

 -

 -

 -

 -

 -

 -

 (4,228)

 (4,228)

Restated balance as at 30 June 2023 (1)

 250

 (2,552)

 48,525

 (14,256)

 831

 10,567

 1,883

 185,601

 230,849


 









Profit for the period attributable to ordinary shareholders

 -

 -

 -

 -

 -

 -

 -

 14,243

 14,243

Total other comprehensive income for the period, net of tax: Items that are or may be reclassified subsequently to Profit or Loss

 -

 -

 -

 8,362

 -

 (8,328)

 -

 -

 34

Total other comprehensive income for the period, net of tax: Items which will not be reclassified to Profit or Loss

 -

 -

 -

 -

 (831)

 -

 -

 -

 (831)

Share-based payment expense

 -

 -

 -

 -

 -

 -

 803

 121

 924

Net movement in own shares

 -

 (569)

 -

 -

 -

 -

 -

 -

 (569)

Dividends paid

 -

 -

 -

 -

 -

 -

 -

 (2,238)

 (2,238)

Restated balance as at 31 December 2023 (1)

 250

 (3,121)

 48,525

 (5,894)

 -

 2,239

 2,686

 197,727

 242,412


 

 

 

 

 

 

 

 

 

Profit for the period attributable to ordinary shareholders

 -

 -

 -

 -

 -

 -

 -

 15,106

 15,106

Total other comprehensive income for the period, net of tax: Items that are or may be reclassified subsequently to Profit or Loss

 -

 -

 -

 614

 -

 878

 -

 -

 1,492

Share-based payment expense

 -

 -

 -

 -

 -

 -

 (852)

 631

 (221)

Net movement in own shares

 -

 399

 -

 -

 -

 -

 -

 -

 399

Dividends paid

 -

 -

 -

 -

 -

 -

 -

 (20,122)

 (20,122)

Balance as at 30 June 2024

 250

 (2,722)

 48,525

 (5,280)

 -

 3,117

 1,834

 193,342

 239,066

(1)  Opening balance restatement - Refer to Note 3 "Insurance liabilities and reinsurance assets"

 

 

 

Condensed Consolidated Statement of Cash Flows

For the six months ended 30 June 2024

 

 30 June 2024

 30 June 2023

 31 December 2023

 

£'k

£'k

£'k

CASH FLOWS FROM OPERATING ACTIVITIES

 



Profit before tax for the period

 20,212

 4,842

 23,613

Adjustments for:

 



Depreciation of property, plant and equipment

 105

 45

 140

Share-based payment - equity-settled schemes

 822

 803

 1,606

Investment return

 (2,632)

 (523)

 (3,131)

Expected credit loss

 -

 -

 6

Impairment loss on owner-occupied buildings

 -

 -

 333

Operating cash flows before movements in working capital

 18,507

 5,167

 22,567

Movements in working capital:

 



Change in receivables

 29

 1

 (80)

Change in reinsurance contract assets

 (15,239)

 (3,325)

 (24,340)

Change in other assets

 (1,412)

 (819)

 504

Change in payables

 (1,139)

 3,236

 4,592

Change in insurance contract liabilities

 49,643

 13,370

 48,062

Change in other liabilities

 116

 878

 1,804

Cash generated from operating activities before investment of insurance assets

 50,505

 18,508

 53,109

Taxes paid

 (5,926)

 (2,468)

 (4,658)

Net cash generated from operating activities before investment of insurance assets

 44,579

 16,040

 48,451

Interest and investment income received

 2,121

 1,431

 3,818

Proceeds from the sale and maturity of invested assets

 17,908

 4,400

 24,089

Purchases of invested assets

 (41,452)

 (5,452)

 (51,018)

Net cash generated from operating activities

 23,156

 16,419

 25,340

CASH FLOWS FROM INVESTING ACTIVITIES

 



Purchases of property, plant and equipment

 -

 (1,182)

 (1,665)

Net cash used by investing activities

 -

 (1,182)

 (1,665)

CASH FLOWS FROM FINANCING ACTIVITIES

 



Net cash used in acquiring and disposing of own shares

 (644)

 (184)

 (632)

Dividends paid

 (20,122)

 (4,228)

 (6,466)

Net cash used by financing activities

 (20,766)

 (4,412)

 (7,098)

Net increase in cash and cash equivalents

 2,390

 10,825

 16,577

Cash and cash equivalents at the beginning of the year

 35,079

 18,502

 18,502

Cash and cash equivalents at the end of the year

 37,469

 29,327

 35,079

 

 

 

Notes to the Condensed Consolidated Financial Statements

For the six months ended 30 June 2024

1. GENERAL INFORMATION

The Condensed Consolidated Interim Financial Statements comprise the results and balances of the Group for the six-month period ended 30 June 2024, the comparative period for the six months ended 30 June 2023 and the year ended 31 December 2023. The information in the Condensed Consolidated Interim Financial Statements is unaudited and does not constitute statutory accounts as defined in s.434 of the Companies Act 2006. The independent auditor's report on the Group accounts for the year ended 31 December 2023 is unqualified, does not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report and does not include a statement under s.498(2) or (3) of the Companies Act 2006.

 

2. ACCOUNTING POLICIES

2.1.       Basis of preparation

The Condensed Consolidated Interim Financial Statements have been prepared and approved by the Directors in accordance with UK-adopted International Accounting Standard 34 ('Interim Financial Reporting'). As required by the Disclosure Guidance and Transparency Rules sourcebook of the UK's Financial Conduct Authority, these Condensed Consolidated Interim Financial Statements have been prepared applying the accounting policies and presentation that will be applied in the preparation of the Annual Financial Statements of the Group and will be prepared in accordance and fully comply with UK-adopted international accounting standards, comprising International Accounting Standards ('IAS') and International Financial Reporting Standards ('IFRSs'). The Annual Financial Statements were prepared in accordance with the going concern principle using the historical cost basis, except for those financial assets that have been measured at fair value.

The accounting policies applied in the preparation of the Condensed Consolidated Interim Financial Statements are consistent with those accounting policies applied in the preparation of the 31 December 2023 Annual Report and Accounts, expect for those referred to in 2.3 below.

Other than the Equity opening balance restatement, the prior year accounts have been reported on by the Group's auditors and filed with the Registrar of Companies. This report should be read in conjunction with the Group's Annual Report and Accounts as at and for the year ended 31 December 2023.

The Condensed Consolidated Interim Financial Statements values are presented in Pounds Sterling (£) rounded to the nearest thousand (£'k), unless otherwise indicated. The Group does not consider it is exposed to material seasonal volatility in its financial results.

2.2. Going concern

The Condensed Consolidated Interim Financial Statements have been prepared on a going concern basis. Having assessed the Group's forecasts, projections and principal risks of the Group over the full duration of the planning cycle, the Directors have a reasonable expectation that the Group will continue in operation for at least 12 months from the date the Directors approved these Condensed Consolidated Financial Statements and that therefore it is appropriate to adopt a going concern basis for the preparation of these Condensed Consolidated Financial Statements.

The Group's Principal Risks and Uncertainties are outlined in the Strategic Report of the 31 December 2023 Annual Report and Accounts and have not changed since the last reporting date. The principal risks are:

-   Insurance

-   Operations

-   Finance and Capital

-   IT and Systems

-   Regulatory, Governance and Compliance

-   People

-   Macro risks

-   Climate

-   Inflation and interest rate increases

-   Geo-political

2.3. New and amended standards and interpretations adopted by the Group

Amendments to IFRS

The following amended standards became effective for the year ended 31 December 2024:

-   Supplier Finance Arrangements (Amendments to IAS 7 and IFRS 7)

-   Amendments to IAS 1 Presentation of Financial Statements

o Classification of Liabilities as Current or Non-Current

o Non-current Liabilities with Covenants

o Removed the requirement that the right to defer settlement be unconditional

o Deferral of Effective Date Amendment

-   Lease Liability in a Sale and Leaseback (Amendments to IFRS 16)

 

None of the amendments have had a material impact on the Group.

2.4.       New and amended standards and interpretations not yet effective in 2024

A number of new standards and interpretations adopted by the UK which are not mandatorily effective, as well as standards' interpretations issued by the IASB but not yet adopted by the UK, have not been applied in preparing these financial statements. The Group does not plan to adopt these standards early; instead it expects to apply them from their effective dates as determined by their dates of UK endorsement. The Group is reviewing the upcoming standards to determine their impact:

-   Lack of Exchangeability (Amendments to IAS 21) - Effective 1 January 2025

-   IFRS 18 Presentation and Disclosure in Financial Statements - Effective 1 January 2027

 

 

3. Insurance liabilities and reinsurance assets

CRITICAL ACCOUNTING ESTIMATES AND judgements

There have been no significant changes to the principles, estimates and judgements used in applying the Group's accounting policies during the period. Full details of these critical accounting estimates and judgements are disclosed on pages 126 to 128 of the Group's Annual Report and Accounts 2023.

Discount rates

Discount rates applied for discounting future cash flows are listed below:

 

30 June 2024

30 June 2023

31 December 2023

 

1 year

3 years

5 years

10 years

1 year

3 years

5 years

10 years

1 year

3 years

5 years

10 years

Motor insurance

 5.12%

 4.48%

 4.19%

 4.09%

 6.35%

 5.92%

 5.32%

 4.54%

 5.05%

 3.98%

 3.67%

 3.59%

Risk adjustment for non-financial risk

The Company has estimated the risk adjustment using a methodology which targets a confidence level (probability of sufficiency) approach between the 80th and 90th percentile. At 30 June 2023, the risk margin applied equates to an approximate confidence interval of 82.1% (30 June 2023: 82.0% / 31 December 2023: 81.3%)

 

3.1.  Composition of the Statement of Financial Position

An analysis of the amounts presented on the Statement of Financial Position for insurance contacts is included in the table below.

 

 

 

 30 June 2024

30 June 2023

 31 December 2023


Notes

£'k

£'k

£'k

Insurance contract liabilities

 

 



Insurance contract liabilities

 

 



Motor Vehicle insurance


 366,778

 273,168

 321,720

Motorcycle insurance


 35,653

 31,462

 32,370

Taxi insurance


 28,241

 24,469

 29,482

Asset for insurance acquisition cash flows


 



Motor Vehicle insurance

3.3

 (7,435)

 (5,204)

 (6,933)

Motorcycle insurance

3.3

 (1,011)

 (926)

 (867)

Taxi insurance

3.3

 (1,042)

 (1,004)

 (933)

Total insurance contract liabilities

 

 421,184

 321,965

 374,839

 

 

 

 

 

Reinsurance contracts assets

 

 

 

 

Motor Vehicle insurance


 158,694

 120,160

 143,364

Motorcycle insurance


 13,819

 11,147

 13,502

Taxi insurance


 7,325

 7,025

 9,860

Total reinsurance contract assets

 

 179,838

 138,332

 166,726

 

3.2.  Movements in insurance and reinsurance contract balances

3.2.1.  Insurance contracts issued

 

 

 

 30 June 2024

30 June 2023

 31 December 2023

 

£'k

£'k

£'k

Opening insurance contract liabilities

 374,839

 314,341

 314,341

Changes in the Profit or Loss Account

 

 

 

Insurance revenue

 (121,852)

 (86,119)

 (188,246)

Insurance service expenses

 

 

 

Incurred claims and other directly attributable expenses

 73,326

 60,945

 123,662

Changes that relate to past service - changes in the FCF relating to the LIC

 15,538

 (953)

 1,778

Amortisation of insurance acquisition cash flows

 8,782

 6,636

 14,057


 97,646

 66,628

 139,497

Insurance service result

 (24,206)

 (19,491)

 (48,749)


 

 

 

Net finance income from insurance contracts issued

 4,111

 4,736

 10,170

Total changes in the Profit or Loss Account

 (20,095)

 (14,755)

 (38,579)

Changes in the Statement of Comprehensive Income

 

 

 

Net finance (expense)/ income from insurance contracts issued

 (3,298)

 (5,745)

 12,436

Total changes in Statement of Comprehensive Income

 (3,298)

 (5,745)

 12,436

Cash flows

 

 

 

Premiums received

 130,713

 87,493

 206,189

Claims and other insurance services expenses paid

 (51,438)

 (51,561)

 (102,720)

Insurance acquisition cash flows

 (9,537)

 (7,808)

 (16,828)

Total cash flows

 69,738

 28,124

 86,641

 

 

 

 

Closing insurance contract liabilities

 421,184

 321,965

 374,839

 

3.2.  Movements in insurance and reinsurance contract balances

3.2.2.  Reinsurance contracts held

 

 

30 June 2024

30 June 2023

 31 December 2023

 

£'k

£'k

£'k

Opening reinsurance contract assets

 166,726

 136,954

 136,954

Changes in the Profit or Loss Account

 

 

 

Net income/(expense) from reinsurance contracts held

 

 

 

Reinsurance expense

 (18,755)

 (12,655)

 (28,506)

Incurred claims recovery

 11,752

 13,825

 25,841

Changes that relate to past service - changes in the FCF relating to incurred claims recovery

 15,375

 (1,327)

 5,691

 


 8,372

 (157)

 3,026

Net finance income for reinsurance contracts held

 1,892

 2,085

 3,588

Total changes in the Profit or Loss Account

 10,264

 1,928

 6,614

Changes in the Statement of Comprehensive Income

 

 

 

Net finance (expense)/ income for reinsurance contracts held

 (2,127)

 (1,946)

 5,432

Total changes in Statement of Comprehensive Income

 (2,127)

 (1,946)

 5,432

Cash flows

 

 

 

Premiums paid

 6,043

 6,408

 24,906

Recoveries received

 (1,068)

 (5,012)

 (7,180)

Total cash flows

 4,975

 1,396

 17,726

 

 

 

 

Closing reinsurance contract assets

 179,838

 138,332

 166,726

 

3.3.  Assets for insurance acquisition cash flows

 

 

£'k

Balance as at 1 January 2023

 5,962

Amounts incurred during the year

 7,808

Amounts derecognised and included in measurement of insurance contracts

 (6,636)

Balance as at 30 June 2023

 7,134



Amounts incurred during the year

 9,019

Amounts derecognised and included in measurement of insurance contracts

 (7,420)

Balance as at 31 December 2023

 8,733



Amounts incurred during the year

 9,537

Amounts derecognised and included in measurement of insurance contracts

 (8,782)

Balance as at 30 June 2024

 9,488

 

3.4.  Insurance revenue and expenses - Segmental disclosure

An analysis of insurance revenue, insurance service expenses and net expenses from reinsurance contracts held is included in the tables below. Additional information on amounts recognised in Profit or Loss and OCI is included in the movements in insurance and reinsurance contract balances in Note 3.2.

The Group provides short-term motor insurance to clients, which comprises three lines of business, Motor Vehicle insurance, Motorcycle insurance and Taxi insurance, which are written solely in the UK. The Group has no other lines of business, nor does it operate outside of the UK. Other income relates to auxiliary products and services, including brokerage and administration fees, all relating to the motor insurance business. The Group does not have a single client which accounts for more than 10% of revenue.

 

 

6 months ended 30 June 2024

 

6 months ended 30 June 2023

 

Motor Vehicle

Motorcycle

Taxi

Total

 

Motor Vehicle

Motorcycle

Taxi

Total


£'k

£'k

£'k

£'k

 

£'k

£'k

£'k

£'k

Insurance revenue

 

 

 

 






Insurance revenue from contracts measured under the PAA

 109,549

 5,059

 7,244

 121,852


 69,616

 9,132

 7,371

 86,119

Total insurance revenue

 109,549

 5,059

 7,244

 121,852

 

 69,616

 9,132

 7,371

 86,119


 

 

 

 





 

Insurance service expense

 

 

 

 





 

Incurred claims and other directly attributable expenses

 (62,053)

 (4,131)

 (7,142)

 (73,326)


 (39,911)

 (11,242)

 (9,792)

 (60,945)

Changes that relate to past service - changes in the FCF relating to the LIC

 (19,987)

 (1,114)

 5,563

 (15,538)


 (888)

 2,659

 (818)

 953

Amortisation of insurance acquisition cash flows

 (6,813)

 (1,046)

 (923)

 (8,782)


 (4,580)

 (1,111)

 (945)

 (6,636)

Total insurance service expense

 (88,853)

 (6,291)

 (2,502)

 (97,646)

 

 (45,379)

 (9,694)

 (11,555)

 (66,628)


 

 

 

 





 

Net income/(expenses) from reinsurance contracts held

 

 

 

 





 

Reinsurance expenses - contracts measured under the PAA

 (16,829)

 (801)

 (1,125)

 (18,755)


 (10,183)

 (1,368)

 (1,104)

 (12,655)

Incurred claims recovery

 9,977

 237

 1,539

 11,753


 5,475

 5,545

 2,805

 13,825

Changes that relate to past service - changes in the FCF relating to incurred claims recovery

 18,702

 159

 (3,487)

 15,374


 854

 (2,266)

 85

 (1,327)

Total net income/(expense) from reinsurance contracts held

 11,850

 (405)

 (3,073)

 8,372

 

 (3,854)

 1,911

 1,786

 (157)


 

 

 

 

 

 

 

 

 

Total insurance service result

 32,546

 (1,637)

 1,669

 32,578

 

 20,383

 1,349

 (2,398)

 19,334

 

Other than reinsurance assets and insurance liabilities (see Note 3.1), the Group does not allocate, monitor or report assets and liabilities per business line and does not consider the information useful in the day-to-day running of the Group's operations. The Group also does not allocate, monitor, or report other income and expenses per business line.

 

 

 

12 months ended 31 December 2023

 

Motor Vehicle

Motorcycle

Taxi


Total


£'k

£'k

£'k


£'k

Insurance revenue






Insurance revenue from contracts measured under the PAA

 158,054

 15,363

 14,829


 188,246

Total insurance revenue

 158,054

 15,363

 14,829

 

 188,246






 

Insurance service expense





 

Incurred claims and other directly attributable expenses

 (91,688)

 (16,087)

 (15,887)


 (123,662)

Changes that relate to past service - changes in the FCF relating to the LIC

 (861)

 1,796

 (2,713)


 (1,778)

Amortisation of insurance acquisition cash flows

 (10,206)

 (1,953)

 (1,898)


 (14,057)

Total insurance service expense

 (102,755)

 (16,244)

 (20,498)

 

 (139,497)






 

Net income/(expense) from reinsurance contracts held





 

Reinsurance expense - contracts measured under the PAA

 (23,800)

 (2,444)

 (2,262)


 (28,506)

Incurred claims recovery

 17,367

 5,947

 2,527


 25,841

Changes that relate to past service - changes in the FCF relating to incurred claims recovery

 4,758

 (1,184)

 2,117


 5,691

Total net income/(expense) from reinsurance contracts held

 (1,675)

 2,319

 2,382

 

 3,026


 

 

 

 

 

Total insurance service result

 53,624

 1,438

 (3,287)

 

 51,775

3.5. Opening balance restatement - Insurance Finance Reserve

As a result of refinements made to the IFRS 17 discounting model, an amount of £2.6m has been reclassified between 2023's opening Retained Earnings and opening Insurance/Reinsurance Finance Reserve. This restatement has no impact on the total equity or regulatory capital of the Group, and has no impact on the Consolidated Profit and Loss Account or Consolidated Statement of Comprehensive Income for any of the previously reported periods.

 

 

4. Financial assets

The Group's financial assets are summarised below:

 


 30 June 2024

30 June 2023

 31 December 2023

 

Notes

£'k

£'k

£'k

Cash and cash equivalents

4.1

 37,469

 29,327

 35,079

Debt securities held at fair value through other comprehensive income

4.2

 289,553

 227,667

 264,679

Receivables

4.3

 58

 6

 87

Total


 327,080

 257,000

 299,845

4.1.  Cash and cash equivalents

 

 30 June 2024

30 June 2023

 31 December 2023

 

£'k

£'k

£'k

Cash at bank and on hand

 15,995

 23,462

 12,890

Money market funds

 21,474

 5,865

 22,189

Total

 37,469

 29,327

 35,079

 

Cash held in money market funds has no notice period for withdrawal.

The carrying value of cash and cash equivalents approximates fair value. The full value is expected to be realised within 12 months.

4.2.  Debt securities held at fair value through other comprehensive income

The Group's debt securities held at fair value through other comprehensive income are summarised below:

 

30 June 2024

30 June 2023

31 December 2023

 

£'k

% holdings

£'k

% holdings

£'k

% holdings

Government bonds

 109,396

37.8%

 85,605

37.6%

 107,040

40.4%

Government-backed securities

 98,709

34.1%

 80,548

35.4%

 81,942

31.0%

Corporate bonds

 81,448

28.1%

 61,514

27.0%

 75,697

28.6%

Total

 289,553

100.0%

 227,667

100.0%

 264,679

100.0%

 

Fair value measurements are based on observable and unobservable inputs. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Group's view of market assumptions in the absence of observable market information.

IFRS 13 requires certain disclosures which require the classification of financial assets and financial liabilities measured at fair value using a fair value hierarchy that reflects the significance of the inputs used in making the fair value measurement.

Disclosure of fair value measurements by level is according to the following fair value measurement hierarchy:

- Level 1: fair value is based on quoted market prices (unadjusted) in active markets for identical instruments as measured on reporting date

- Level 2: fair value is determined through inputs, other than quoted prices included in Level 1 that are observable for the assets and liabilities, either directly (prices) or indirectly (derived from prices)

- Level 3: fair value is determined through valuation techniques which use significant unobservable inputs

Level 1

The fair value of financial instruments traded in active markets is based on quoted market prices at the Statement of Financial Position date. A market is regarded as active if quoted prices are readily and regularly available from the stock exchange or pricing service, and those prices represent actual and regularly occurring market transactions on an arm's length basis. The quoted market price used for financial assets held by the Group is the closing bid price. These instruments are included in Level 1 and comprise only debt securities classified as fair value through other comprehensive income.

Level 2

The fair value of financial instruments that are not traded in an active market is determined by using valuation techniques. These valuation techniques maximise the use of observable market data where it is available and rely as little as possible on entity specific estimates. If all significant input required to fair value an instrument is observable, the instrument is included in Level 2. The Group has no Level 2 financial instruments.

Level 3

If one or more of the significant inputs are not based on observable market data, the instrument is included in Level 3. The Group has no Level 3 financial instruments.

Transfers between levels

There have been no transfers between levels during the period (30 June 2023: no transfers / 31 December 2023: no transfers).

4.3.  Receivables

The Group's receivables comprise of:


 30 June 2024

30 June 2023

 31 December 2023

 

£'k

£'k

£'k

Other debtors

 58

 6

 87

Total

 58

 6

 87

 

The estimated fair values of receivables are the discounted amounts of the estimated future cash flows expected to be received.

The carrying value of receivables approximates fair value. The provision for expected credit losses ('ECL') is based on the recoverability of the individual receivables.

The Group has calculated the ECL on receivables and has concluded that it is wholly immaterial and such further disclosure has not been included.

4.4.  Investment income

 

 30 June 2024

30 June 2023

 31 December 2023


£'k

£'k

£'k

Interest income on financial assets using effective interest rate method

 



Interest income from debt securities

 2,632

 523

 3,131

Interest income from cash and cash equivalents

 863

 197

 644

Total

 3,495

 720

 3,775

4.5.  Net gains/(losses) from fair value adjustments on financial assets


 30 June 2024

30 June 2023

 31 December 2023


£'k

£'k

£'k

Other comprehensive income

 



Unrealised fair value gains/(losses) on debt securities

 819

 (1,636)

 9,278

Expected credit loss

 -

 -

 6

Unrealised fair value gains/(losses) on debt securities through Other Comprehensive Income

 819

 (1,636)

 9,284


 



Net gains/(losses) from fair value adjustments on financial assets

 819

 (1,636)

 9,284

 

 

5. PAYABLES

 

 30 June 2024

30 June 2023

 31 December 2023

 

£'k

£'k

£'k

Trade and other creditors

 1,020

 1,643

 2,149

Indirect taxes

 7,541

 6,702

 7,551

Total

 8,561

 8,345

 9,700

 

 

6. Other income

 

 30 June 2024

30 June 2023

 31 December 2023


£'k

£'k

£'k

Administration fees

 33

 379

 495

Brokerage and other fee income

 394

 303

 737

Total

 427

 682

 1,232

Other income relates to auxiliary products and services, including brokerage and administration fees, all relating to the Motor Vehicle product.

 

 

7. OTHER Operating expenses

 


 30 June 2024

30 June 2023

 31 December 2023


Notes

£'k

£'k

£'k

Employee expenses

7.1

 8,046

 7,237

 13,869

Property expenses


 161

 469

 689

IT expenses including IT depreciation


 3,314

 3,077

 5,961

Other depreciation


 57

 4

 59

Industry levies


 2,927

 2,973

 5,936

Policy servicing costs


 1,510

 1,010

 2,491

Other operating expenses


 1,817

 1,464

 3,328

Movement in expected credit loss on debt securities


 -

 -

 6

Impairment loss on owner occupied properties


 -

 -

 333

Before adjustment for directly attributable claims expenses


 17,832

 16,234

 32,672

Adjusted for:


 



Reclassification of directly attributable claims expenses


 (3,763)

 (2,991)

 (6,085)

Total operating expenses


 14,069

 13,243

 26,587

 

7.1.       Employee expenses

The aggregate remuneration of those employed by the Group's operations comprised:

 

 30 June 2024

30 June 2023

 31 December 2023


£'k

£'k

£'k

Wages and salaries

 5,939

 5,216

 10,079

Social security expenses

 691

 745

 1,276

Contributions to defined contribution plans

 307

 292

 557

Equity-settled share-based payment

 851

 803

 1,606

Other employee expenses

 258

 181

 351

Before adjustment for directly attributable claims expenses

 8,046

 7,237

 13,869

Adjusted for:

 



Reclassification of directly attributable claims expenses

 (2,531)

 (2,081)

 (4,146)

Employee expenses

 5,515

 5,156

 9,723

 

 

8.   INCOME TAX EXPENSE

 

 30 June 2024

30 June 2023

 31 December 2023


£'k

£'k

£'k

Current taxation

 



Charge for the year

 5,082

 360

 4,444


 5,082

 360

 4,444

 

 



Deferred taxation

 



Origination and reversal of temporary differences

 24

 660

 1,104


 24

 660

 1,104


 



Current taxation

 5,082

 360

 4,444

Deferred taxation

 24

 660

 1,104

Income tax expense for the year

 5,106

 1,020

 5,548

 

Tax recorded in Other Comprehensive Income is as follows:

 

 30 June 2024

30 June 2023

 31 December 2023


£'k

£'k

£'k

Current taxation

 -

 -

 31

Deferred taxation

 498

 516

 599


 498

 516

 630

 

Management estimates the Group's effective tax rate to be approximately 25.3% of profit before tax for the year ending 31 December 2024, in line with the corporation tax rate in the UK of 25.0%. This estimate is slightly higher than the prevailing rate of corporation tax in the UK, reflecting the impact of the Group's employee share schemes. The income tax expense for the period is recognised based on this estimate.

9.   Dividends

 

30 June 2024

30 June 2023

31 December 2023

 

pence per share

£'k

pence per share

£'k

pence per share

£'k

Amounts recognised as distributions to equity holders in the period

 

 





Interim dividend for the current year

 -

 -

 -

 -

 0.9

 2,238

Final dividend for the prior year

 8.1

 20,122

 1.7

 4,228

 1.7

 4,228


 8.1

 20,122

 1.7

 4,228

 2.6

 6,466

Proposed dividends

 

 





Interim dividend in respect of the current year (1)

 1.7

 4,250

 0.9

 2,250



 

(1) Subsequent to 30 June 2024, the Directors declared an interim dividend for 2024 of 1.7p per ordinary share. This dividend will be accounted for as an appropriation of retained earnings in the year ended 31 December 2024 and is not included as a liability in the Statement of Financial Position as at 30 June 2024.

The trustees of the employee share trusts waived their entitlement to dividends on shares held in the trusts to meet obligations arising on share incentive schemes, which reduced the dividends paid for the period ended 30 June 2024 by £128k (30 June 2023: £22k and  31 December 2023: £34k).

10. Related party transactions

There has been no change to the relationships disclosed in Note 18 of the 31 December 2023 Annual Report and Accounts.

No related party transactions have taken place in the period ended 30 June 2024 that have materially affected the financial position or the financial performance of the Group.

11. EVENTS AFTER THE BALANCE SHEET DATE

Other than the declaration of a final dividend as disclosed in Note 9, there have been no material changes in the affairs or financial position of the Group and its subsidiaries since the Statement of Financial Position date.

 

 

 

Directors' Responsibility Statement

We confirm that to the best of our knowledge:

The Condensed Consolidated Financial Statements for the six months ended 30 June 2024 have been prepared in accordance with International Accounting Standards 34 ("IAS 34") as adopted by the UK.

The interim management report includes a fair review of the information as required by:

-    DTR 4.2.7R of the Disclosure and Transparency Rules, being an indication of the important events that have occurred during the first six months of the current financial year and their impact on the condensed set of Consolidated Financial Statements and a description of the principle risks and uncertainties for the remaining six months of the financial year; and

-    DTR 4.2.8R of the Disclosure and Transparency Rules, being related party transaction that have taken place in the first six months of the current financial year and that have materially impacted the financial position or performance of the Group during the period; and any changes in the related party transactions from the Group's Consolidated Financial Statements for the year ended 31 December 2023 that could do so.

 

Signed on behalf of the Board of Directors

 

 

A black and white image of a sign Description automatically generated

A signature on a black background Description automatically generated

Geoff Carter

Chief Executive Officer

29 July 2024

Adam Westwood

Chief Financial Officer

29 July 2024

 

 

 

 

Independent review report to Sabre Insurance Group plc

Report on the condensed consolidated interim financial statements

Our conclusion

We have reviewed Sabre Insurance Group plc's condensed consolidated interim financial statements (the "interim financial statements") in the Half-Year Report 2024 of Sabre Insurance Group plc for the 6 month period ended 30 June 2024 (the "period").

Based on our review, nothing has come to our attention that causes us to believe that the interim financial statements are not prepared, in all material respects, in accordance with UK adopted International Accounting Standard 34, 'Interim Financial Reporting' and the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority.

The interim financial statements comprise:

-    the Condensed Consolidated Statement of Financial Position as at 30 June 2024;

-    the Condensed Consolidated Profit or Loss Account and the Condensed Consolidated Statement of Comprehensive Income for the period then ended;

-    the Condensed Consolidated Statement of Cash Flows for the period then ended;

-    the Condensed Consolidated Statement of Changes in Equity for the period then ended; and

-    the explanatory notes to the interim financial statements.

The interim financial statements included in the Half-Year Report 2024 of Sabre Insurance Group plc have been prepared in accordance with UK adopted International Accounting Standard 34, 'Interim Financial Reporting' and the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority.

Basis for conclusion

We conducted our review in accordance with International Standard on Review Engagements (UK) 2410, 'Review of Interim Financial Information Performed by the Independent Auditor of the Entity' issued by the Financial Reporting Council for use in the United Kingdom ("ISRE (UK) 2410"). A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures.

A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK) and, consequently, does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

We have read the other information contained in the Half-Year Report 2024 and considered whether it contains any apparent misstatements or material inconsistencies with the information in the interim financial statements.

Conclusions relating to going concern

Based on our review procedures, which are less extensive than those performed in an audit as described in the Basis for conclusion section of this report, nothing has come to our attention to suggest that the directors have inappropriately adopted the going concern basis of accounting or that the directors have identified material uncertainties relating to going concern that are not appropriately disclosed. This conclusion is based on the review procedures performed in accordance with ISRE (UK) 2410. However, future events or conditions may cause the group to cease to continue as a going concern.

Responsibilities for the interim financial statements and the review

Our responsibilities and those of the directors

The Half-Year Report 2024, including the interim financial statements, is the responsibility of, and has been approved by the directors. The directors are responsible for preparing the Half-Year Report 2024 in accordance with the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority. In preparing the Half-Year Report 2024, including the interim financial statements, the directors are responsible for assessing the group's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or to cease operations, or have no realistic alternative but to do so.

Our responsibility is to express a conclusion on the interim financial statements in the Half-Year Report 2024 based on our review. Our conclusion, including our Conclusions relating to going concern, is based on procedures that are less extensive than audit procedures, as described in the Basis for conclusion paragraph of this report. This report, including the conclusion, has been prepared for and only for the company for the purpose of complying with the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority and for no other purpose. We do not, in giving this conclusion, accept or assume responsibility for any other purpose or to any other person to whom this report is shown or into whose hands it may come save where expressly agreed by our prior consent in writing.

 

 

PricewaterhouseCoopers LLP

Chartered Accountants

London

29 July 2024



 

 

Financial Reconciliations

GROSS WRITTEN PREMIUM


 30 June 2024

30 June 2023

 31 December 2023


£'k

£'k

£'k

Insurance revenue

 121,852

 86,119

 188,246

Less: Instalment income

 (1,969)

 (1,630)

 (3,738)

Less: Movement in unearned premium

 5,839

 14,976

 40,590

Gross written premium

 125,722

 99,465

 225,098

 

 

NET LOSS RATIO


 30 June 2024

30 June 2023

 31 December 2023


£'k

£'k

£'k

Insurance service expense

 97,646

 66,628

 139,497

Less: Amortisation of insurance acquisition cash flows

 (8,782)

 (6,636)

 (14,057)

Less: Amounts recoverable from reinsurers for incurred claims

 (27,127)

 (12,498)

 (31,532)

Less: Directly attributable claims expenses

 (3,763)

 (2,991)

 (6,085)

Net claims incurred

 57,974

 44,503

 87,823

 

 



Insurance revenue

 121,852

 86,119

 188,246

Less: Instalment income

 (1,969)

 (1,630)

 (3,738)

Less: Reinsurance expense

 (18,755)

 (12,655)

 (28,506)

Net earned premium

 101,128

 71,834

 156,002

 

 



Net claims incurred

 57,974

 44,503

 87,823

Net earned premium

 101,128

 71,834

 156,002

Net loss ratio

57.3%

62.0%

56.3%

 

 

EXPENSE RATIO


 30 June 2024

30 June 2023

 31 December 2023


£'k

£'k

£'k

Other operating expenses

 14,069

 13,243

 26,587

Add: Amortisation of insurance acquisition cash flows

 8,782

 6,636

 14,057

Add: Directly attributable claims expenses

 3,763

 2,991

 6,085

Total operating expenses

 26,614

 22,870

 46,729

 

 



Insurance revenue

 121,852

 86,119

 188,246

Less: Instalment income

 (1,969)

 (1,630)

 (3,738)

Less: Reinsurance expense

 (18,755)

 (12,655)

 (28,506)

Net earned premium

 101,128

 71,834

 156,002

 

 



Total operating expenses

 26,614

 22,870

 46,729

Net earned premium

 101,128

 71,834

 156,002

Expense ratio

26.3%

31.8%

30.0%

 



 

COMBINED OPERATING RATIO


 30 June 2024

30 June 2023

 31 December 2023


£'k

£'k

£'k

Net loss ratio

57.3%

62.0%

56.3%

Expense ratio

26.3%

31.8%

30.0%

Combined operating ratio

83.6%

93.8%

86.3%

 

 

UNDISCOUNTED NET LOSS RATIO


 30 June 2024

30 June 2023

 31 December 2023


£'k

£'k

£'k

Net claims incurred

 57,974

 44,503

 87,823

Add: Net impact of discounting

 2,350

 3,045

 8,201

Undiscounted net claims incurred

 60,324

 47,548

 96,024

 

 



Net earned premium

 101,128

 71,834

 156,002


 



Undiscounted net loss ratio

59.7%

66.2%

61.6%

 

 

UNDISCOUNTED COMBINED OPERATING RATIO


 30 June 2024

30 June 2023

 31 December 2023


£'k

£'k

£'k

Undiscounted net loss ratio

59.7%

66.2%

61.6%

Expense ratio

26.3%

31.8%

30.0%

Undiscounted combined operating ratio

86.0%

98.0%

91.6%

 

 

NET PROFIT MARGIN


 30 June 2024

30 June 2023

 31 December 2023


£'k

£'k

£'k

Net claims incurred

 57,974

 44,503

 87,823

Total operating expenses

 26,614

 22,870

 46,729

Total insurance expense

 84,588

 67,373

 134,552

 

 



Insurance revenue

 121,852

 86,119

 188,246

Less: Reinsurance expense

 (18,755)

 (12,655)

 (28,506)

Net insurance revenue

 103,097

 73,464

 159,740

 

 



Net profit margin

18.0%

8.3%

15.8%

 

 



SOLVENCY COVERAGE RATIO - PRE-DIVIDEND

 

 30 June 2024

30 June 2023

 31 December 2023

 

£'k

£'k

£'k

Solvency II net assets

 121,737

 97,091

 121,099

Solvency capital requirement

 63,445

 56,113

 58,998

Solvency coverage ratio - pre-dividend

191.9%

173.0%

205.3%

 

 

SOLVENCY COVERAGE RATIO - POST-DIVIDEND

 

 30 June 2024

30 June 2023

 31 December 2023

 

£'k

£'k

£'k

Solvency II net assets

 121,737

 97,091

 121,099

Less: Interim/Final dividend

 (4,250)

 (2,250)

 (20,250)

Solvency II net assets - post-dividend

 117,487

 94,841

 100,849

Solvency capital requirement

 63,445

 56,113

 58,998

Solvency coverage ratio - post-dividend

185.2%

169.0%

170.9%

 

 

 


GLOSSARY OF TERMS

Acquisition cash flows

Cash flows arising from the costs of selling, underwriting and starting a group of insurance contracts (issued or expected to be issued) that are directly attributable to the portfolio of insurance contracts to which the group belongs. Such cash flows include cash flows that are not directly attributable to individual contracts or groups of insurance contracts within the portfolio.

Adjusted IFRS net assets

Equals the Group's IFRS net assets, less Goodwill.

Asset for incurred claims ("AIC")

The reinsurers' share of the liability for incurred claims ("LIC").

Asset for remaining coverage ("ARC")

The reinsurers' share of the liability for remaining coverage ("LRC").

Combined operating ratio ("COR")

The combined operating ratio is the ratio of total expenses (which comprises commission expenses and operating expenses), and net insurance claims relative to net earned premium ("NEP"), expressed as a percentage.

Contractual service margin ("CSM")

This represents the unearned profit the entity will recognise as it provides insurance contract service under the insurance contracts in the group. It is a component of the carrying amount of the asset or liability for a group of insurance contracts.

Coverage period

The period during which the entity provides insurance contract services. The period includes the insurance contract services that relate to all premiums within the boundary of the insurance contract.

Effective tax rate

Effective tax rate is defined as the approximate tax rate calculated by dividing the Group's profit before tax by the tax charge going through the Profit or Loss Account.

Expense ratio

Expense ratio is a measure of total expenses (which comprises commission expenses and operating expenses), and claims handling expenses, relative to net earned premium ("NEP"), expressed as a percentage.

Fair value through OCI ("FVOCI")

Unrealised gains and losses from the remeasurement of the fair value financial assets are recognised in the Statement of Other Comprehensive Income ("OCI").

Financial Reporting Council ("FRC")

The UK's regulator for the accounting, audit and actuarial professions, promoting transparency and integrity in business.

Fulfilment cash flows ("FCF")

An explicit, unbiased and probability-weighted estimate (i.e. expected value) of the present value of the future cash outflows minus the present value of the future cash inflows that will arise as the entity fulfils insurance contacts, including a risk adjustment for non-financial risk.

Gross earned premium ("GEP")

The proportions of premium attributable to the periods of risk that relate to the current accounting period. It represents gross written premium ("GWP") adjusted by the unearned premium provision at the beginning and end of the accounting period, before deduction of reinsurance expense.

Gross written premium ("GWP")

Gross written premium comprises all premiums in respect of policies underwritten in a particular financial period, regardless of whether such policies relate in whole or in part to a future financial period, before deduction of reinsurance expense.

IFRS 17 "Insurance Contracts"

An accounting standard that addresses the establishment of principles for the recognition, measurement, presentation and disclosure of insurance contracts within the scope of the standard (Effective 1 January 2023).

IFRS net assets

The difference between the Group's total assets and total liabilities.

Insurance revenue

Gross earned premium ("GEP") plus instalment income.

International Financial Reporting Standards ("IFRS")

Accounting standards issued by the IFRS Foundation and the International Accounting Standards Board ("IASB").

Liability for incurred claims ("LIC")

An entity's obligation to:

a)     Investigate and pay valid claims for insured events that have already occurred, including events that have occurred but for which claims have not been reported, and other incurred insurance expenses; and

b)     Pay amounts that are not included in (a) and that relate to:

i.      insurance contract services that have already been provided; or

ii.     any investment components or other amounts that are not related to the provision of insurance contract services and that are not in the liability for remaining coverage

 

Liability for remaining coverage ("LRC")

An entity's obligation to:

a)     investigate and pay valid claims under existing insurance contracts for insured events that have not yet occurred (i.e. the obligation that relates to the unexpired portion of the insurance coverage); and

b)     pay amounts under existing insurance contracts that are not included in (a) and that relate to:

i.      insurance contract services not yet provided (i.e. the obligations that relate to future provision of insurance contract services); or

ii.     any investment components or other amounts that are not related to the provision of insurance contract services and that have not been transferred to the liability for incurred claims

Net claims incurred

Net claims incurred is equal to gross claims incurred less amounts recovered from reinsurers.

Net earned premium ("NEP")

Gross earned premium ("GEP") less reinsurance expense.

Net insurance revenue

Insurance revenue less reinsurance expense

Net loss ratio ("NLR")

Net loss ratio measures net insurance claims, less claims handling expenses, relative to net earned premium expressed as a percentage.

Net profit margin ("NPM")

Net profit margin measures how much net profit is generated as a percentage of net insurance revenue.

Own Risk and Solvency Assessment ("ORSA")

An prospective assessment of the Group's risks and solvency capital requirements.

Periodic Payment Order ("PPO")

A compensation award as part of a claims settlement that involves making a series of annual payments to a claimant over their remaining life to cover the costs of the care they will require.

Premium allocation approach ("PAA")

Method for measuring insurance contracts under IFRS 17 "Insurance Contracts"

Return on tangible equity

Return on tangible equity is measured as the ratio of the Group's profit after tax to its average tangible equity over the financial year, expressed as a percentage.

Risk adjustment for non-financial risk

The compensation an entity requires for bearing the uncertainty about the amount and timing of the cash flows that arises from non-financial risk as the entity fulfils insurance contracts.

Solvency capital ratio

The ratio of Own Funds (Solvency II capital) to Solvency Capital Requirement "SCR".

Solvency Capital Requirement ("SCR")

The total amount of capital that the Group must hold to cover the risks under the Solvency II regulatory framework. The Group is required to maintain eligible own funds of at least 100% of the SCR.

The Group uses the Standard Formula to determine the SCR.

 

 

 

 

 

A black and grey background Description automatically generated
 

 



This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
IR RLMFTMTTTBFI