Page | Page | |||
Remuneration Statement and Report of the Remuneration Committee to the Shareholders | ||||
reinsurance contract liabilities | ||||
24.1 Composition of statement of financial position | ||||
24.2 Short-term insurance contracts under PAA model | ||||
and reinsurance contracts held | ||||
and estimation techniques | ||||
26. Trade and other receivables | ||||
29. Other reserves | ||||
Simon Azzopardi | 3 |
Juan Bernal Aranda | 3 |
Romeo Cutajar (Chairman) | 4 |
Jose-Luis Jimenez, until 30 April 2025 | 2 |
Jose Maria del Pozo | 4 |
Javier Moreno, until 30 April 2025 | 3 |
Etienne Sciberras, as from 30 April 2025 | 2 |
Patrick Spiteri Swain | 4 |
Godfrey Swain | 4 |
Paul Testaferrata Moroni Viani | 3 |
Antoinette Caruana (Chairperson) | 3 |
Gordon Cordina | 3 |
Martin Galea | 3 |
Fixed Remuneration | Variable Remuneration | Share Options | Others |
€247,000 | None | None | None |
Non-Executive Directors | 2025 Fees € | 2024 Fees € | Percentage Annual Change of Remuneration * % | ||||
2024 - 2025 | 2023-2024 | 2022-2023 | 2021-2022 | 2020-2021 | |||
Martin Galea (NED & Board Chairman) | 65,000 | 65,000 | 0.00 | 0.00 | -10.55 | 4.81 | 1.96 |
Antoinette Caruana (NED) | 45,000 | 45,003 | 0.00 | 0.00 | 0.00 | 4.65 | 0.00 |
Gordon Cordina (NED)1 | 50,000 | 50,000 | 0.00 | -12.28 | 0.00 | n/a | n/a |
Jose Maria del Pozo (NED) | nil | nil | n/a | n/a | n/a | n/a | n/a |
Jose Luis Jimenez (NED until 30 April 2025) | nil | nil | n/a | n/a | n/a | n/a | n/a |
Javier Moreno Gonzalez (NED from 30 April 2025)2 | nil | nil | (81.85) | n/a | n/a | n/a | n/a |
Elvira Lopez de Lara Merida (NED from 30 April 2025)3 | nil | nil | n/a | n/a | n/a | n/a | n/a |
Eduardo Perez de Lema (NED until 30 April 2025) | nil | nil | n/a | n/a | n/a | n/a | n/a |
Godfrey Swain (NED) | 47,000 | 49,750 | (12.15) | 2.88 | n/a | n/a | n/a |
Paul Testaferrata Moroni Viani (NED) | 40,000 | 40,000 | 0.00 | 0.00 | 0.00 | 0.00 | (6.98) |
Total | 247,000 | 249,753 | |||||
2025 | |
€ | |
President & CEO | |
Etienne Sciberras | |
Fixed Salary | 220,513 |
Defined pension contribution | 5,300 |
Other fringe benefits | 9,047 |
Total Fixed remuneration | 234,860 |
Variable remuneration | |
In cash * | 125,448 |
In MAPFRE S.A. shares (6,788 shares)** | 25,251 |
Total variable remuneration | 150,699 |
Total remuneration *** | 385,559 |
Fixed variable proportion | 61%-39% |
Performance indicators | % Difference FY2025- FY2024 | % Difference FY2024- FY2023 | % Difference FY2023- FY2022 | % Difference FY2022- FY2021 | % Difference FY2021- FY2020 |
Company's profit after tax | 62.59%* | 6.45% | 59.86% | 45.30% | (36.64)% |
Company's gross premium written | 9.57% | 8.27% | 9.88% | 8.75% | 6.64% |
Remuneration of Company's President & CEO ** | n/a | 44.60% | 8.73% | (2.98)% | 1.90% |
Company's employees' average remuneration on full time equivalent | 1.53% | 6.98% | 1.34% | 3.39% | 6.44% |
Group's employees' average remuneration on full time equivalent | 2.96% | 4.29% | 2.90% | 3.01% | 5.54% |
Year ended 31 December | |||||
Group | Company | ||||
2025 | 2024 | 2025 | 2024 | ||
Notes | €’000 | €’000 | €’000 | €’000 | |
Insurance revenue | 109,693 | 99,922 | |||
Insurance service expenses | ( | ( | (83,475) | (78,496) | |
Net expenses from reinsurance contracts held | ( | ( | (9,837) | (9,096) | |
Insurance service result | 16,381 | 12,330 | |||
Interest revenue calculated using the effective interest method | 526 | 355 | |||
Other investment revenue | 4,230 | 2,245 | |||
Net credit impairment losses | 5 | 1 | |||
Net investment return | 4,761 | 2,601 | |||
Net change in investment contract liabilities | ( | ( | — | — | |
Finance expense from insurance contracts issued | ( | ( | (364) | (818) | |
Finance income/(expense) from reinsurance contracts held | ( | 94 | 182 | ||
Net financial result | ( | ( | (270) | (636) | |
Net insurance and investment results | 20,872 | 14,295 | |||
Other income | — | — | |||
Other operating expenses | ( | ( | (4,000) | (3,764) | |
Profit before tax | 16,872 | 10,531 | |||
Tax expense | ( | ( | (5,297) | (3,412) | |
Profit for the year | 11,575 | 7,119 | |||
Attributable to: | |||||
- owners of the Company | 11,575 | 7,119 | |||
- non-controlling interests | — | — | |||
11,575 | 7,119 | ||||
Statement of profit or loss and other comprehensive income | |||||
Year ended 31 December | |||||
Group | Company | ||||
2025 | 2024 | 2025 | 2024 | ||
Notes | €’000 | €’000 | €’000 | €’000 | |
Profit for the financial year | 11,575 | 7,119 | |||
Other comprehensive income: | |||||
Items that are or may be reclassified subsequently to profit or loss | |||||
Net change in fair value of investments measured at FVOCI | (5) | 159 | |||
Investments measured at FVOCI reclassified to profit or loss on disposal | 51 | — | |||
Revaluation gain on freehold land and buildings | 183 | — | |||
Items that will not be reclassified to profit or loss | |||||
Re-measurement actuarial gain/(loss) on provision for other liabilities and charges | ( | 5 | (5) | ||
Total other comprehensive income, net of tax | 234 | 154 | |||
Total comprehensive income for the year | 11,809 | 7,273 | |||
Attributable to: | |||||
- owners of the Company | |||||
- non-controlling interests | |||||
Total comprehensive income for the year | |||||
Notes | Group | Company | |||
As at 31 December | As at 31 December | ||||
2025 | 2024 | 2025 | 2024 | ||
€’000 | €’000 | €’000 | €’000 | ||
ASSETS | |||||
Intangible assets | 11,080 | 10,573 | |||
Property and equipment | 3,880 | 4,063 | |||
Right-of-use assets | 1,930 | 1,616 | |||
Investment properties | 13,519 | 13,712 | |||
Investment in associated undertakings | 388 | 399 | |||
Investment in subsidiary undertakings | 76,119 | 77,214 | |||
Other investments | 25,188 | 19,086 | |||
Deferred income tax asset | 1,223 | 1,248 | |||
Insurance contract assets | — | — | |||
Reinsurance contract assets | 11,122 | 11,815 | |||
Trade and other receivables | 23,372 | 19,693 | |||
Current income tax receivable | — | — | |||
Cash and cash equivalents | 14,559 | 13,908 | |||
Total assets | 182,380 | 173,327 | |||
EQUITY | |||||
Capital and reserves attributable to owners of the Company | |||||
Share capital | 19,320 | 19,320 | |||
Share premium account | 688 | 688 | |||
Other reserves | 34,941 | 34,712 | |||
Retained earnings | 36,508 | 29,722 | |||
91,457 | 84,442 | ||||
Non-Controlling Interest | — | — | |||
Total equity | 91,457 | 84,442 | |||
LIABILITIES | |||||
Deferred income tax liabilities | 2,702 | 2,565 | |||
Provisions for other liabilities and charges | 838 | 889 | |||
Insurance contract liabilities | 75,737 | 72,968 | |||
Investment contract liabilities | — | — | |||
Reinsurance contracts liabilities | — | — | |||
Derivative financial instruments | — | — | |||
Lease liabilities | 2,052 | 1,694 | |||
Other payables | 8,501 | 9,134 | |||
Current income tax liabilities | 1,093 | 1,635 | |||
Total Liabilities | 90,923 | 88,885 | |||
Total equity and liabilities | 182,380 | 173,327 | |||
Group | ||||||||
Attributable to owners of the Company | ||||||||
Share capital | Share premium account | Other reserves | Retained earnings | Total | Non- controlling interests | Total equity | ||
Notes | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | |
Balance as at 1 January 2024 | ||||||||
Comprehensive income | ||||||||
Profit for the year | ||||||||
Other comprehensive income: | ||||||||
Net gain in fair value of investments measured at FVOCI | ||||||||
Re-measurement actuarial loss on provision for other liabilities and charges | ( | ( | ( | |||||
Total other comprehensive income, net of tax | ( | |||||||
Total comprehensive income | ||||||||
Transactions with owners | ||||||||
Dividends for 2023 | ( | ( | ( | ( | ||||
Total transactions with owners | ( | ( | ( | ( | ||||
Balance as at 31 December 2024 | ||||||||
Group - continued | ||||||||
Attributable to owners of the Company | ||||||||
Share capital | Share premium account | Other reserves | Retained earnings | Total | Non- controlling interests | Total equity | ||
Notes | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | |
Balance as at 1 January 2025 | ||||||||
Comprehensive income | ||||||||
Profit for the year | ||||||||
Other comprehensive income: | ||||||||
Net gain in fair value of investments measured at FVOCI | ||||||||
FVOCI investments - reclassified to profit or loss | ||||||||
Revaluation gain on freehold land and buildings | ||||||||
Re-measurement actuarial gain on provision for other liabilities and charges | ||||||||
Total other comprehensive income, net of tax | ||||||||
Total comprehensive income | ||||||||
Transactions with owners | ||||||||
Write-back of prior year dividends | ||||||||
Dividends for 2024 | ( | ( | ( | ( | ||||
Total transactions with owners | ( | ( | ( | ( | ||||
Balance as at 31 December 2025 | ||||||||
Company | ||||||
Share | ||||||
Share | premium | Other | Retained | |||
capital | account | reserves | earnings | Total | ||
Notes | €’000 | €’000 | €’000 | €’000 | €’000 | |
Balance as at 1 January 2024 | 19,320 | 688 | 34,553 | 27,108 | 81,669 | |
Comprehensive income | ||||||
Profit for the financial year | — | — | — | 7,119 | 7,119 | |
Other comprehensive income: | ||||||
Net gain in fair value of investments measured at FVOCI | — | — | 159 | — | 159 | |
Re-measurement actuarial loss on provision for other liabilities and charges | — | — | — | (5) | (5) | |
Total other comprehensive income, net of tax | — | — | 159 | (5) | 154 | |
Total comprehensive income | — | — | 159 | 7,114 | 7,273 | |
Transactions with owners | ||||||
Dividend for 2023 | — | — | — | (4,500) | (4,500) | |
Total transactions with owners of the Company | — | — | — | (4,500) | (4,500) | |
Balance as at 31 December 2024 | 19,320 | 688 | 34,712 | 29,722 | 84,442 | |
Company - continued | ||||||
Share | ||||||
Share | premium | Other | Retained | |||
capital | account | reserves | earnings | Total | ||
Notes | €’000 | €’000 | €’000 | €’000 | €’000 | |
Balance as at 1 January 2025 | 19,320 | 688 | 34,712 | 29,722 | 84,442 | |
Comprehensive income | ||||||
Profit for the financial year | — | — | — | 11,575 | 11,575 | |
Other comprehensive income: | ||||||
Net loss in fair value of investments measured at FVOCI | — | — | (5) | — | (5) | |
FVOCI investments - reclassified to profit or loss | — | — | 51 | — | 51 | |
Revaluation gain on freehold land and buildings | — | — | 183 | — | 183 | |
Re-measurement actuarial gain on provision for other liabilities and charges | — | — | — | 5 | 5 | |
Total other comprehensive income, net of tax | — | — | 229 | 5 | 234 | |
Total comprehensive income | — | — | 229 | 11,580 | 11,809 | |
Transactions with owners | ||||||
Write-back of prior year dividends | — | — | — | 6 | 6 | |
Dividend for 2024 | — | — | — | (4,800) | (4,800) | |
Total transactions with owners of the Company | — | — | — | (4,794) | (4,794) | |
Balance as at 31 December 2025 | 19,320 | 688 | 34,941 | 36,508 | 91,457 | |
Year ended 31 December | |||||
Group | Company | ||||
2025 | 2024 | 2025 | 2024 | ||
Notes | €’000 | €’000 | €’000 | €’000 | |
Cash flows from operating activities | |||||
Cash (used in)/generated from operations | 31 | ( | ( | 14,618 | 14,949 |
Dividends received | 3,643 | 1,502 | |||
Interest received | 315 | 198 | |||
Income tax paid | ( | ( | (5,675) | (3,669) | |
Net cash generated from/(used in) operating activities | ( | 12,901 | 12,980 | ||
Cashflow from investing activities | |||||
Sale of associated undertaking | — | — | |||
Sale of a subsidiary undertaking | 1,095 | — | |||
Purchase of investment property | ( | ( | (73) | (100) | |
Disposal of investment property | 317 | 1 | |||
Purchase of financial investments | ( | ( | (14,058) | (6,180) | |
Disposal of financial investments | 8,377 | 3,910 | |||
Purchase of property, plant and equipment and intangible assets | ( | ( | (3,114) | (2,983) | |
Net cash (used in)/generated from investing activities | ( | (7,456) | (5,352) | ||
Cash flows from financing activities | |||||
Dividends paid to owners of the Company | ( | ( | (4,794) | (4,500) | |
Dividends paid to minority interests | ( | ( | — | — | |
Cash used in financing activities | ( | ( | (4,794) | (4,500) | |
Net movement in cash and cash equivalents | ( | 651 | 3,128 | ||
Movement in cash and cash equivalents | |||||
Cash and cash equivalents at beginning of year | 13,908 | 10,780 | |||
Cash and cash equivalents at end of year | 14,559 | 13,908 | |||
Buildings | 100 years | |
Leasehold improvements | 10 - 40 years | |
Motor vehicles | 5 years | |
Furniture, fittings and equipment | 3 - 10 years |
Classification | Reason | ||
Cash and cash equivalents | Amortised Cost | SPPI, hold to collect business model | |
Other investments | FVTPL | Trading or portfolio managed at FV | |
Other investments | FVOCI | SPPI, hold to collect and sell business model | |
Other investments | Amortised Cost | SPPI, hold to collect business model | |
Trade and other receivables | Amortised Cost | SPPI, hold to collect business model | |
Other payables | Amortised Cost | Not managed at FV | |
Investment contract liabilities | FVTPL | Managed at FV |
Type of contract | Contracts issued | Within scope of IFRS 17 | Measurement model | Description of benefit | |
Short-term insurance contracts | Insurance contracts - Non-Life and Group Life contracts | Yes | PAA | Pure insurance contracts carrying significant insurance risk where the obligation of the Group towards the insured is the payment for loss incurred if the insured event occurs whilst the policy is in force. | |
Long-term insurance contracts - Life risk | Insurance contracts - Term assurance including term riders | Yes | General Measurement Model ('GMM') | Pure insurance contracts carrying significant insurance risk where the obligation of the Group towards the insured is the payment of a death benefit, if the death occurs whilst the policy is in force. | |
Long-term insurance contracts - Life risk | Unit-linked – Maximum Investment Plan | Yes | GMM | A unit-linked contract with significant insurance risk is one that incorporates a material sum assured within the contract (i.e. the sum assured/minimum death benefit provided, exceeds the investment value of the product). This group of contracts was substantially modified resulting to derecognition during 2025. |
Direct participating contracts | With-profits (Investment contracts with DPF) | Yes | Variable Fee Approach ('VFA') | Investment contracts with DPF where the obligation of the Group towards the insured also includes an annual discretionary investment return (declared bonus rate). | |
Direct participating contracts | Hybrids (Investment contracts with DPF) | Yes | VFA | These are mainly unit-linked products including with-profits components (investment contract with DPF). | |
Investment contracts | Unit-linked - others (Investment contracts without DPF) | No | FVTPL | Investment contracts which pays the policyholder an additional 1% of the fund value at the time of death, this component is deemed to be immaterial to the overall value of the fund and therefore, no significant insurance risk is deemed to arise from it. Therefore, these contracts are valued in line with IFRS 9 'Financial Instruments'. |
2025 | 2024 | |
€'000 | €'000 | |
Cash at bank and in hand | 6,632 | 21,490 |
Deposits with banks and credit institutions | 30,032 | 9,108 |
Debt securities | 941,256 | 955,212 |
Equity securities and units in unit trusts | 802,402 | 823,008 |
Assets held to cover linked liabilities - collective investment schemes | 39,331 | 36,330 |
Investment in associated undertakings | 947 | 5,793 |
Investment property | 93,769 | 93,127 |
Forward foreign exchange contracts and swaps | 2,209 | — |
Total investment assets and cash and cash equivalents | 1,916,578 | 1,944,068 |
Insurance contract liabilities | (1,928,847) | (1,948,078) |
Forward foreign exchange contracts and swaps | (638) | (6,816) |
Contract | Key risks | Risk mitigation | |
Short-term contracts | Insurance risk – frequency and severity of claims | Underwriting strategy, adequate reinsurance arrangements and proactive claim handling | |
Life risk - Term | Mortality risk: death of policyholder earlier than expected | Reinsurance with financially strong reinsurer and adequate underwriting | |
Investment contracts with DPF | Market risk: investment return on underlying items falling below guaranteed minimum rates | Management discretion to determine amount and timing of policyholder bonus rates | |
Interest rate risk: difference in duration and yield of assets and liabilities | Matching of asset and liability cash flows | ||
Unit-linked | Lapse risk: insufficient charges to cover acquisition expenses | Surrender penalties and review of charges |
31 December 2025 | Impact on profit before income tax | Impact on equity | |||
Gross | Net | Gross | Net | ||
€'000 | €'000 | €'000 | €'000 | ||
Non-life | |||||
Ultimate loss – 5% increase | (308) | (270) | (200) | (176) | |
Ultimate loss – 5% decrease | 308 | 270 | 200 | 176 | |
31 December 2024 | Impact on profit before income tax | Impact on equity | |||
Gross | Net | Gross | Net | ||
€'000 | €'000 | €'000 | €'000 | ||
Non-life | |||||
Ultimate loss – 5% increase | (385) | (334) | (250) | (217) | |
Ultimate loss – 5% decrease | 385 | 334 | 250 | 217 | |
31 December 2025 | Impact on CSM | Impact on profit before income tax | Impact on equity | ||||
Gross | Net | Gross | Net | Gross | Net | ||
€'000 | €'000 | €'000 | €'000 | €'000 | €'000 | ||
Life Risk (Net) | |||||||
Mortality rate – 10% increase | (4,411) | (1,901) | 174 | 92 | 113 | 60 | |
Mortality rate – 10% decrease | 4,408 | 1,903 | (179) | (94) | (116) | (61) | |
Lapse rates – 10% increase | (1,822) | (288) | 282 | 27 | 183 | 18 | |
Lapse rates – 10% decrease | 1,822 | 288 | (282) | (27) | (183) | (18) | |
Expenses – 10% increase | (1,629) | (2,068) | 14 | 16 | 9 | 10 | |
Expenses – 10% decrease | 1,629 | 2,068 | (14) | (16) | (9) | (10) | |
Investment contracts with DPF | |||||||
Mortality rate – 10% increase | (319) | (319) | 3 | 3 | 2 | 2 | |
Mortality rate – 10% decrease | 319 | 319 | (3) | (3) | (2) | (2) | |
Lapse rates – 10% increase | (455) | (455) | 40 | 40 | 26 | 26 | |
Lapse rates – 10% decrease | 455 | 455 | (40) | (40) | (26) | (26) | |
Expenses – 10% increase | (1,199) | (1,199) | (62) | (62) | (40) | (40) | |
Expenses – 10% decrease | 1,199 | 1,199 | 62 | 62 | 40 | 40 | |
31 December 2024 | Impact on CSM | Impact on profit before income tax | Impact on equity | ||||
Gross | Net | Gross | Net | Gross | Net | ||
€'000 | €'000 | €'000 | €'000 | €'000 | €'000 | ||
Life Risk (Net) | |||||||
Mortality rate – 10% increase | (4,274) | (1,870) | (174) | (63) | (113) | (41) | |
Mortality rate – 10% decrease | 4,269 | 1,872 | 172 | 63 | 112 | 41 | |
Lapse rates – 10% increase | (1,652) | (171) | 149 | 118 | 97 | 77 | |
Lapse rates – 10% decrease | 1,652 | 171 | (149) | (118) | (97) | (77) | |
Expenses – 10% increase | (1,649) | (2,045) | (86) | (108) | (56) | (70) | |
Expenses – 10% decrease | 1,649 | 2,045 | 86 | 108 | 56 | 70 | |
Investment contracts with DPF | |||||||
Mortality rate – 10% increase | (311) | (311) | — | — | — | — | |
Mortality rate – 10% decrease | 311 | 311 | — | — | — | — | |
Lapse rates – 10% increase | 53 | 53 | 98 | 98 | 64 | 64 | |
Lapse rates – 10% decrease | (53) | (53) | (98) | (98) | (64) | (64) | |
Expenses – 10% increase | (1,707) | (1,707) | (116) | (116) | (76) | (76) | |
Expenses – 10% decrease | 1707 | 1707 | 116 | 116 | 76 | 76 | |
GMM | VFA | ||
a. CSM | Changes in fulfilment cash flows, other than those recognised as insurance finance income or expenses | Changes in fulfilment cash flows | |
b. Profit or loss | Changes in fulfilment cash flows that are recognised as insurance finance income or expenses in profit or loss and change in CSM release and /or coverage units | Changes in CSM release and /or coverage units | |
c. Equity | The effect on profit or loss under b. after tax | The effect on profit or loss under b. after tax |
Group | Company | ||||
2025 | 2024 | 2025 | 2024 | ||
€’000 | €’000 | €’000 | €’000 | ||
Assets at floating interest rates | 100,729 | 93,884 | — | — | |
Assets at fixed interest rates | 1,303,915 | 1,290,280 | 26,069 | 18,773 | |
1,404,644 | 1,384,164 | 26,069 | 18,773 | ||
Group | Company | ||||
2025 | 2024 | 2025 | 2024 | ||
€’000 | €’000 | €'000 | €'000 | ||
Debt securities (Note 22) | 1,012,362 | 1,020,445 | 22,069 | 16,273 | |
Deposits with banks and credit institutions (Note 22) | 59,983 | 39,657 | — | — | |
A component of equity securities and units in unit trusts | 328,142 | 321,387 | — | — | |
Interest bearing cash and cash equivalents | 4,157 | 2,675 | 4,000 | 2,500 | |
1,404,644 | 1,384,164 | 26,069 | 18,773 | ||
Group | Company | ||||
2025 | 2024 | 2025 | 2024 | ||
€’000 | €’000 | €'000 | €'000 | ||
Insurance and reinsurance contracts | |||||
Liabilities | (1,900,121) | (1,920,554) | (37,657) | (37,710) | |
Assets | 15,437 | 19,783 | 8,446 | 9,203 | |
(1,884,684) | (1,900,771) | (29,211) | (28,507) | ||
Group | ||
2025 | 2024 | |
€’000 | €’000 | |
Long positions | ||
- Federal Republic of Germany | 70,690 | 65,488 |
- United States Government | 11,154 | 17,884 |
81,844 | 83,372 | |
Short positions | ||
- Federal Republic of Germany | 65,501 | 78,096 |
- United States Government | 6,777 | 18,601 |
72,278 | 96,697 | |
CSM | Profit or loss before tax | Equity | |||||
Increase | Decrease | Increase | Decrease | Increase | Decrease | ||
€’000 | €’000 | €’000 | €’000 | €’000 | €’000 | ||
31 December 2025 | |||||||
Insurance and reinsurance contracts (net) | 398 | (440) | (221) | 150 | (143) | 98 | |
Investment contracts with DPF | 3,801 | (12,290) | 301 | (1,098) | 195 | (714) | |
Other investments | — | — | — | — | (602) | 623 | |
4,199 | (12,730) | 80 | (948) | (550) | 7 | ||
31 December 2024 | |||||||
Insurance and reinsurance contracts (net) | 406 | (449) | 183 | (284) | 119 | (185) | |
Investment contracts with DPF | 6,483 | (19,019) | 552 | (1,714) | 359 | (1,114) | |
Other investments | — | — | — | — | (301) | 281 | |
6,889 | (19,468) | 735 | (1,998) | 177 | (1,018) | ||
Profit or loss before tax | Equity | ||||
Increase | Decrease | Increase | Decrease | ||
€’000 | €’000 | €’000 | €’000 | ||
31 December 2025 | |||||
Insurance and reinsurance contracts (net) | 512 | (539) | 333 | (351) | |
Other investments | — | — | (602) | 623 | |
512 | (539) | (269) | 272 | ||
31 December 2024 | |||||
Insurance and reinsurance contracts (net) | 554 | (517) | 360 | (336) | |
Other investments | — | — | (301) | 281 | |
554 | (517) | 59 | (55) | ||
Group | Company | ||||
2025 | 2024 | 2025 | 2024 | ||
€’000 | €’000 | €’000 | €’000 | ||
Assets subject to equity price risk | 560,764 | 561,742 | 3,119 | 2,813 | |
The above includes: | |||||
Component of investments in associated undertakings (Note 21)* | — | 4,805 | — | — | |
A component of equity securities and units in unit trusts | 560,764 | 556,937 | 3,119 | 2,813 | |
560,764 | 561,742 | 3,119 | 2,813 | ||
CSM | Profit or loss before tax | Equity | ||
€’000 | €’000 | €’000 | ||
31 December 2025 | ||||
Investment contracts with DPF | (1,182) | (175) | (114) | |
Other investments | — | (312) | (268) | |
(1,182) | (487) | (382) | ||
31 December 2024 | ||||
Investment contracts with DPF | (3,580) | (381) | (248) | |
Other investments | — | (281) | (241) | |
(3,580) | (662) | (489) | ||
Profit or loss before tax | Equity | |||
€’000 | €’000 | |||
31 December 2025 | ||||
Other investments | (312) | (268) | ||
31 December 2024 | ||||
Other investments | (281) | (241) |
31 December 2025 | Net exposure before hedging | Notional amount of currency derivatives | Net exposure after hedging | |
€’000 | €’000 | €’000 | ||
Currency of exposure: | ||||
USD | 294,078 | 181,811 | 112,267 | |
CHF | 18,628 | — | 18,628 | |
GBP | 7,640 | 747 | 6,893 | |
SEK | 7,226 | — | 7,226 | |
DKK | 5,752 | — | 5,752 | |
HKD | 3,801 | — | 3,801 | |
Others | 20,851 | 3,948 | 16,903 | |
357,976 | 186,506 | 171,470 | ||
31 December 2024 | Net exposure before hedging | Notional amount of currency derivatives | Net exposure after hedging | |
€’000 | €’000 | €’000 | ||
Currency of exposure: | ||||
USD | 307,311 | 178,616 | 128,695 | |
CHF | 15,318 | — | 15,318 | |
GBP | 12,142 | 6,121 | 6,021 | |
SEK | 7,337 | — | 7,337 | |
DKK | 8,318 | 951 | 7,367 | |
HKD | 1,987 | — | 1,987 | |
Others | 20,521 | (239) | 20,760 | |
372,934 | 185,449 | 187,485 | ||
31 December 2025 | Net exposure before hedging | Notional amount of currency derivates | Net exposure after hedging | |
€’000 | €’000 | €’000 | ||
Currency of exposure: | ||||
USD | 34 | — | 34 | |
GBP | 29 | — | 29 | |
Other | 16 | — | 16 | |
79 | — | 79 | ||
31 December 2024 | Net exposure before hedging | Notional amount of currency derivates | Net exposure after hedging | |
€’000 | €’000 | €’000 | ||
Currency of exposure: | ||||
USD | 34 | — | 34 | |
GBP | 29 | — | 29 | |
Others | 16 | — | 16 | |
79 | — | 79 | ||
Group | Company | ||||
2025 | 2024 | 2025 | 2024 | ||
€’000 | €’000 | €’000 | €’000 | ||
Debt securities | 1,012,362 | 1,020,445 | 22,069 | 16,273 | |
Deposits with banks and credit institutions | 59,983 | 39,657 | — | — | |
Forward foreign exchange contracts and swaps | 2,209 | — | — | — | |
A component of reinsurance contract assets | 6,395 | 8,084 | 6,395 | 8,084 | |
Trade and other receivables (excluding prepayments) | 24,858 | 22,039 | 21,877 | 18,788 | |
Cash and cash equivalents | 50,244 | 81,899 | 14,559 | 13,908 | |
Total | 1,156,051 | 1,172,124 | 64,900 | 57,053 | |
Group and Company | |||||
2025 | 2024 | ||||
€’000 | €’000 | ||||
AA | 167 | 122 | |||
A | 5,896 | 7,446 | |||
Below BBB or not rated | 332 | 516 | |||
6,395 | 8,084 | ||||
Group | Company | ||||
2025 | 2024 | 2025 | 2024 | ||
€’000 | €’000 | €’000 | €’000 | ||
AAA | 97,564 | 84,353 | 3,642 | 4,085 | |
AA | 129,341 | 232,871 | 5,265 | 2,522 | |
A | 505,410 | 440,982 | 13,720 | 7,690 | |
BBB | 314,384 | 317,688 | 10,926 | 13,013 | |
Below BBB or not rated | 102,957 | 88,146 | 24,952 | 21,659 | |
1,149,656 | 1,164,040 | 58,505 | 48,969 | ||
Group and Company | |||||
2025 | 2024 | ||||
€’000 | €’000 | ||||
Within credit terms | 9,673 | 10,737 | |||
Not more than three months | 3,712 | 3,821 | |||
Within three to twelve months | 2,055 | 1,875 | |||
Over twelve months | 921 | 1,063 | |||
16,361 | 17,496 | ||||
Group and Company | |||||
2025 | 2024 | ||||
€’000 | €’000 | ||||
Over twelve months (Note 26) | 869 | 717 | |||
Group expected cash flows (€ millions) 2025 | |||||||||
Payable on demand | 0-1 yr | 1-2 yrs | 2-3 yrs | 3-4 yrs | 4-5 yrs | >5 yrs | Total | ||
Undiscounted | Discounted | Discounted | Discounted | Discounted | Discounted | Discounted | Discounted | ||
Insurance contract assets - Life insurance contracts | 3.0 | (10.0) | (8.0) | (7.0) | (6.0) | (5.0) | (27.0) | (60.0) | |
Insurance contract liabilities - Life insurance contracts | 50.0 | 186.0 | 142.0 | 163.0 | 182.0 | 176.0 | 910.0 | 1,809.0 | |
Reinsurance contract liabilities | 7.0 | 3.0 | 3.0 | 2.0 | 2.0 | 2.0 | 17.0 | 36.0 | |
Insurance contract liabilities – liabilities for incurred claims short- term contracts under PAA | — | 19.5 | 6.1 | 3.4 | 2.4 | 1.4 | 3.5 | 36.3 | |
Lease liabilities | — | 0.5 | 0.3 | 0.3 | 0.3 | 0.2 | 0.6 | 2.2 | |
Other payables | 19.9 | — | — | — | — | — | — | 19.9 | |
Group expected cash flows (€ millions) 2024 | |||||||||
Payable on demand | 0-1 yr | 1-2 yrs | 2-3 yrs | 3-4 yrs | 4-5 yrs | >5 yrs | Total | ||
Undiscounted | Discounted | Discounted | Discounted | Discounted | Discounted | Discounted | Discounted | ||
Insurance contract assets - Life insurance contracts | 4.0 | (9.0) | (8.0) | (7.0) | (6.0) | (5.0) | (25.0) | (56.0) | |
Insurance contract liabilities - Life insurance contracts | 56.0 | 175.0 | 163.0 | 133.0 | 152.0 | 171.0 | 984.0 | 1,834.0 | |
Reinsurance contract liabilities | 6.0 | 3.0 | 2.0 | 2.0 | 2.0 | 2.0 | 20.0 | 37.0 | |
Insurance contract liabilities – liabilities for incurred claims short-term contracts under PAA | — | 18.2 | 6.3 | 3.4 | 2.9 | 2.2 | 3.8 | 36.8 | |
Lease liabilities | — | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.4 | 1.8 | |
Other payables | 18.2 | — | — | — | — | — | — | 18.2 | |
Company expected cash flows (€ millions) 2025 | |||||||||
Payable on demand | 0-1 yr | 1-2 yrs | 2-3 yrs | 3-4 yrs | 4-5 yrs | >5 yrs | Total | ||
Undiscounted | Discounted | Discounted | Discounted | Discounted | Discounted | Discounted | Discounted | ||
Insurance contract liabilities – liabilities for incurred claims short-term contracts under PAA | — | 19.5 | 6.1 | 3.4 | 2.4 | 1.4 | 3.5 | 36.3 | |
Lease liabilities | — | ||||||||