ORGANIZATION AND PRINCIPAL ACTIVITIES
Saudi Reinsurance Company (the “Company”) is a Saudi Joint Stock Company registered in the Kingdom of Saudi Arabia under commercial registration number 1010250125 (Entity number: 7001556021) dated 12 Jumad Al-Awal 1429H (corresponding to 17 May 2008) with a branch in the Federal Territory of Labuan, Malaysia with license number IS2014146. The address of the Company’s registered office is at 4130 Northern Ring Road Al Wadi, Unit number 1, Riyadh 13313-6684, Kingdom of Saudi Arabia.
The objective of the Company is to transact cooperative reinsurance and related activities inside and outside the Kingdom of Saudi Arabia.
BASIS OF PREPARATION
Statement of compliance
The financial statements of the Company as at and for the year ended 31 December 2025 have been prepared in accordance with IFRS Accounting Standards as issued by the International Accounting Standards Board (“IFRS”) that are endorsed in the Kingdom of Saudi Arabia and other standards and pronouncements issued by the Saudi Organization for Chartered and Professional Accountants (“SOCPA”).
The Company’s statement of financial position is not presented using a current/non-current classification. However, the following balances would generally be classified as current: cash and bank balances, financial investments at fair value through income statement, prepaid expenses, deposits and other assets, accrued expenses and other liabilities, and provision for zakat and tax. All other financial statement line items would generally be classified as non-current unless stated otherwise.
As required by the Saudi Arabian Insurance Regulations (the Implementation Regulations), the Company maintains separate books of accounts for “Reinsurance Operations” and “Shareholders’ Operations”. Accordingly, assets, liabilities, revenues and expenses clearly attributable to either operation, are recorded in the respective books of accounts.
Basis of measurement
These financial statements have been prepared under the going concern basis and the historical cost convention, except for reinsurance and retrocession contracts which are measured at the present value of estimated fulfilment cash flows that are expected to arise as the Company fulfils its contractual obligations and a contractual service margin (“CSM”) in accordance with IFRS 17, the measurement at fair value of financial investments at fair value through income statement, financial investments at fair value through other comprehensive income, and employees’ end of service benefits (EOSB) measured at present value of future obligations using projected unit credit method.
Functional and presentation currency
These financial statements have been presented in Saudi Riyals (“X”), which is the functional and presentational currency of the Company. All financial information presented has been rounded off to the nearest X.
Fiscal year
The Company’s fiscal year is aligned with the calendar year i.e. it begins at 1 January and ends at 31 December.
MATERIAL ACCOUNTING POLICIES
The material accounting policies adopted in the preparation of these financial statements are set out below.
Amendments to existing standards
Following standard, interpretation or amendment are effective from the annual reporting period beginning on 1 January 2025 and are adopted by the Company, however, they do not have any significant impact on the financial statements of the year unless otherwise stated below:
| Standard, interpretation, amendments | Description | Effective date |
| Amendment to IAS 21 – Lack of exchangeability | IASB amended IAS 21 to add requirements to help in determining whether a currency is exchangeable into another currency, and the spot exchange rate to use when it is not exchangeable. Amendment set out a framework under which the spot exchange rate at the measurement date could be determined using an observable exchange rate without adjustment or another estimation technique. | 1 January 2025 |
New standards not yet effective
The following standards and interpretations that are issued, but not yet effective, up to the date of issuance of the Company’s financial statements are disclosed below. The Company intends to adopt these standards, if applicable, when they become effective. Further, the Company has chosen not to early adopt the amendments and revisions to the International Financial Reporting Standards, which have been published and are mandatory for compliance for the Company with effect from future dates.
| Standard, interpretation, amendments | Description | Effective date |
| Amendments to IFRS 10 and IAS 28- Sale or Contribution of Assets between an Investor and its Associate or Joint Venture | Partial gain or loss recognition for transactions between an investor and its associate or joint venture only apply to the gain or loss resulting from the sale or contribution of assets that do not constitute a business as defined in IFRS 3 Business Combinations and the gain or loss resulting from the sale or contribution to an associate or a joint venture of assets that constitute a business as defined in IFRS 3 is recognized in full. | Effective date deferred indefinitely |
| Amendments to IFRS 9 Financial Instruments and IFRS 7 Financial Instruments: Disclosures | Under the amendments, certain financial assets including those with ESG-linked features could now meet the SPPI criterion, provided that their cash flows are not significantly different from an identical financial asset without such a feature. The IASB has amended IFRS 9 to clarify when a financial asset or a financial liability is recognized and derecognized and to provide an exception for certain financial liabilities settled using an electronic payment system. | Annual reporting periods beginning on or after 1 January 2026 |
| Standard, interpretation, amendments | Description | Effective date |
| IFRS 18, Presentation and Disclosure in Financial Statements | IFRS 18 provides guidance on items in statement of profit or loss classified into five categories: operating; investing; financing; income taxes and discontinued operations. It defines a subset of measures related to an entity’s financial performance as ‘management-defined performance measures’ (‘MPMs’). The totals, subtotals and line items presented in the primary financial statements and items disclosed in the notes need to be described in a way that represents the characteristics of the item. It requires foreign exchange differences to be classified in the same category as the income and expenses from the items that resulted in the foreign exchange differences. | Annual reporting periods beginning on or after 1 January 2027 |
| IFRS 19, Subsidiaries without Public Accountability: Disclosures | IFRS 19 allows eligible subsidiaries to apply IFRS with the reduced disclosure requirements of IFRS 19. A subsidiary may choose to apply the new standard in its consolidated, separate or individual financial statements provided that, at the reporting date it does not have public accountability, and its parent produces consolidated financial statements under IFRS. |
The Company anticipates that the application of these new standards and amendments in the future will not have a significant impact on the amounts reported.
Reinsurance and retrocession contracts
(i) Classification
Contracts under which the Company accepts significant reinsurance risk are classified as reinsurance contracts. Contracts held by the Company under which it transfers significant reinsurance risk related to underlying reinsurance contracts are classified as retrocession contracts. Reinsurance and retrocession contracts also expose the Company to financial risk.
The Company does not underwrite any reinsurance or retrocession contracts that contain embedded derivatives or distinct investment components. Furthermore, the Company's reinsurance portfolio does not contain any non-insurance components that will need to be unbundled from reinsurance contracts.
(ii) Aggregation and recognition of reinsurance and retrocession contracts
Reinsurance contracts
Reinsurance contracts are aggregated into groups for measurement purposes. Groups of reinsurance contracts are determined by identifying portfolios of reinsurance contracts, each comprising contracts subject to similar risks and managed together, and dividing each portfolio into annual cohorts (i.e. by year of issue) and each annual cohort into three groups based on the profitability of contracts:
- any contracts that are onerous on initial recognition;
- any contracts that, on initial recognition, have no significant possibility of becoming onerous subsequently; and
- any remaining contracts in the annual cohort.
- Reinsurance contract issued by the Company is recognized from the earliest of:
- the beginning of its coverage period (i.e. the period during which the Company provides services in respect of any premiums within the boundary of the contract);
- when the first payment from the insurer becomes due or, if there is no contractual due date, when it is received from the insurer; and
- when facts and circumstances indicate that the contract is onerous.
- Retrocession contracts that provide proportionate coverage: The later date on which any underlying reinsurance contract is initially recognized and the beginning of the coverage period of the group of retrocession contracts. This applies to the Company’s quota share retrocession contracts.
- Other retrocession contracts: The beginning of the coverage period of the group of retrocession contracts. This applies to the Company’s excess of loss retrocession contracts.
- the Company has the practical ability to reassess the risks of the particular insurer and can set a price or level of benefits that fully reflects those reassessed risks; or
- the Company has the practical ability to reassess the risks of the portfolio that contains the contract and can set a price or level of benefits that fully reflects the risks of that portfolio, and the pricing of the premiums up to the reassessment date does not take into account risks that relate to periods after the reassessment date. The reassessment of risks considers only risks transferred from insurers to the Company, which may include both insurance and financial risks, but excludes lapse and expense risks. The Company writes contracts on both a risk-attaching and losses-occurring basis and distinction is made depending on the basis of the contract being valued for determining the contract boundary. In particular:
- For contracts written on a losses-occurring basis, the coverage period will be equal to the duration between the effective dates of the contract i.e., the term of the contract being valued.
- For contracts written on a risk-attaching basis, the coverage period will be equal to duration between the attachment point of first attaching risk and expiry date of last attaching risk i.e., the term of the contract being valued plus term of the last underlying risk that attaches to the contract.
- has the practical ability to reassess the risks transferred to it and can set a price or level of benefits that fully reflects those reassessed risks; or
- has a substantive right to terminate the coverage Treaty retrocession contracts are written on a losses-occurring and risk attaching basis, renewed annually. However, the quota share arrangement covering all risk written in the KSA region is written on a risk-attaching basis. At initial recognition of the risk-attaching retrocession contract, it would be necessary to allow for expected new business to be written over the year in the best estimate cash flows. Given the uncertainty in contract duration of the business expected to be written over the course of the year, this creates a contract boundary that depends on the duration of the underlying ceded risks. This quota share retrocession contract will thus be recognized on the earlier of when retrocession coverage starts or when onerous underlying contracts are recognized. However, to the extent that the group of underlying contracts are recognized after the group of retrocession contracts, the latter will only be recognized when the group of underlying contracts are recognized. These groups are recognized when the coverage of the first retrocession contract in that group starts or when onerous underlying contracts are recognized, depending on which is earlier.
- the Liability for Remaining Coverage (LRC) comprises (a) the fulfilment cash flows that relate to services that will be provided under the contracts in future periods and (b) any remaining CSM at that
- the liability for incurred claims (LIC) includes the fulfilment cash flows for incurred claims and expenses that have not yet been paid, including claims that have been incurred but not yet reported.
- the CSM of any new contracts that are added to the group in the year;
- interest accreted on the carrying amount of the CSM during the period,
- changes in fulfilment cash flows that relate to future services, except to the extent that:
- any increases in the fulfilment cash flows exceed the carrying amount of the CSM, in which case the excess is recognized as a loss in profit or loss and creates a loss component; or
- any decreases in the fulfilment cash flows are allocated to the loss component, reversing losses previously recognized in statement of income;
- the effect of any currency exchange differences on the CSM; and
- the amount recognized as reinsurance revenue because of the services provided in the period.
- experience adjustments arising from premiums received in the year that relate to futures services and related cash flows, measured at the discount rates determined on initial recognition;
- changes in estimates of the present value of future cash flows in the liability for remaining coverage, measured at the discount rates determined on initial recognition, except for those that arise from the effects of the time value of money, financial risk and changes therein;
- changes in the risk adjustment for non-financial risk that relate to future service.
- the CSM of any new contracts that are added to the group in the year;
- interest accreted on the carrying amount of the CSM during the year, measured at the discount rates on nominal cash flows that do not vary based on the returns on any underlying items determined on initial recognition;
- income recognized in profit or loss in the year on initial recognition of onerous underlying contracts;
- reversals of a loss-recovery component to the extent that they are not changes in the fulfilment cash flows of the group of retrocession contracts;
- changes in fulfilment cash flows that relate to future services, measured at the discount rates determined on initial recognition, unless they result from changes in fulfilment cash flows of onerous underlying contracts, in which case they are recognized in profit or loss and create or adjust a loss-recovery component;
- the effect of any currency exchange differences on the CSM; and
- the amount recognized in profit or loss because of the services received in the year.
- the amount of the loss that relates to the underlying contracts; and
- the percentage of claims on the underlying contracts that the Company expects to recover from the retrocession contracts.
- changes in the risk adjustment for non-financial risk that relate to future service.
- the fulfiment cash flows allocated to the group are adjusted to eliminate those that relate to the rights and obligations derecognized
- the CSM of the group is adjusted for the change in the fulfilment cash flows, except where such changes are allocated to a loss component or where the group has no remaining coverage period; and
- the number of coverage units for the expected remaining services is adjusted to refiect the coverage units derecognized from the group.
- A release of the CSM, measured based on coverage units provided.
- Changes in the risk adjustment for non-financial risk relating to current services.
- Claims and other insurance service expenses incurred in the year, generally measured at the amounts expected at the beginning of the year.
- Other amounts, including experience adjustments for premium receipts for current or past services.
- Incurred claims and other reinsurance service expenses;
- Amortization of reinsurance acquisition cash flows. This is equal to the amount of reinsurance revenue recognised in the year that relates to recovering reinsurance acquisition cash flows.
- Losses on onerous contracts and reversals of such losses.
- Adjustments to the liabilities for incurred claims that do not arise from the effects of the time value of money, financial risk and changes therein.
- on recognition of onerous underlying contracts, if the retrocession contract covering those contracts is entered into before or at the same time as those contracts are recognized; and
- for changes in fulfilment cash flows of the group of retrocession contracts relating to future services that result from changes in fulfilment cash flows of the onerous underlying contracts.
- it is held within a business model whose objective is to hold assets to collect contractual cash flows; and
- its contractual terms give rise on specified dates to cash flows that are Solely Payment of Principal and Interest (SPPI).
- it is held within a business model whose objective is achieved by both collecting contractual cash flows and selling financial assets; and
- its contractual terms give rise on specified dates to cash flows that are SPPI.
- the Company’s business model for managing the financial assets; and
- the contractual cash flow characteristics of the financial assets.
- Amortized cost: Assets that are held for collection of contractual cash flows where those cash flows represent solely payments of principal and profit, and that are not designated at FVIS, are measured at amortized cost. The carrying amount of these assets is adjusted by any expected credit loss allowance. Profit income from these financial assets is included in ‘Special commission income’ using the effective profit method.
- Fair value through other comprehensive income (FVOCI): Financial assets that are held for collection of contractual cash flows and for selling the assets, where the assets’ cash flows represent solely payments of principal and profit, and that are not designated at FVIS, are designated as fair value through other comprehensive income (FVOCI). Movements in the carrying amount are taken through OCI, except for the recognition of impairment gains or losses, special commission income and foreign exchange gains and losses on the instrument’s amortized cost which are recognized in the statement of income. When the financial asset is derecognised, the cumulative gain or loss previously recognized in OCI is reclassified from equity to statement of income.
- Fair value through statement of income (FVIS): Financial assets that are held for trading purpose or assets that do not meet the criteria for amortized cost or FVOCI are measured at FVIS. A gain or loss on a debt instrument that is subsequently measured at FVIS is presented in the statement of income in the period in which it arises.
- financial liabilities at FVIS, and:
- financial liabilities at amortized cost.
- the gross carrying amount of the financial asset; or
- the amortized cost of the financial liability.
- debt investment securities that are determined to have low credit risk at the reporting date; and
- other financial instruments on which credit risk has not increased significantly since their initial recognition.
- First Vesting: Q1 of the year following the performance period (i.e., Q1 2027).
- Second Vesting: 12 months after the first vesting date (i.e., Q1 2028).
- collection of receivables from customers or
- delivery of services to customers.
When the contract is recognized, it is added to an existing group of contracts or, if the contract does not qualify for inclusion in an existing group, it forms a new group to which future contracts are added. Groups of contracts are established on initial recognition and their composition is not revised once all contracts have been added to the group.
Retrocession contracts
Groups of retrocession contracts are established such that each group comprises a single contract. Some retrocession contracts provide cover for underlying contracts that are included in different groups. However, the Company concludes that the retrocession contract’s legal form of a single contract reflects the substance of the Company’s contractual rights and obligations, considering that the different covers lapse together and are not sold separately. As a result, the retrocession contract is not separated into multiple reinsurance components that relate to different underlying groups.
A group of retrocession contracts initiated by the Company is recognized on the following date.
However, if the Company recognizes an onerous group of underlying reinsurance contracts on an earlier date and the related retrocession contract was entered into before that earlier date, then the group of retrocession contracts is recognized on that earlier date.
(iii) Reinsurance acquisition cashflows
Reinsurance acquisition cash flows arise from the costs of selling, underwriting and starting a group of reinsurance contracts (issued or expected to be issued) that are directly attributable to the portfolio of reinsurance contracts to which the group belongs. Reinsurance acquisition cash flows are allocated to groups of reinsurance contracts under a systematic and rational method and considering, in an unbiased way, all reasonable and supportable information that is available without undue cost or effort. If reinsurance acquisition cash flows are directly attributable to a group of contracts, then they are allocated to that group. If reinsurance acquisition cash flows are directly attributable to a portfolio but not to a group of contracts, then they are allocated to groups in the portfolio under a systematic and rational method. At each reporting date, the Company revises the amounts allocated to groups to reflect any changes in assumptions that determine the inputs to the allocation method used. Amounts allocated to a group are not revised once all contracts have been added to the group.
(iv) Contract boundaries
The measurement of a group of contracts includes all of the future cash flows within the boundary of each contract in the group, determined as follows.
| Reinsurance contracts | Cash flows are within the contract boundary if they arise from substantive rights and obligations that exist during the reporting period in which the Company can compel the insurer to pay premiums or has a substantive obligation to provide services. A substantive obligation to provide services ends when:
|
| Retrocession contracts | Cash flows are within the contract boundary if they arise from substantive rights and obligations that exist during the reporting period in which the Company is compelled to pay amounts to the retrocessionaire or has a substantive right to receive services from the retrocessionaire.
A substantive right to receive services from the retrocessionaire ends when the retrocessionaire:
|
(v) Measurement
Reinsurance contracts – Initial measurement
On initial recognition, the Company measures a group of reinsurance contracts as the total of (a) the fulfilment cash flows, which comprise estimates of future cash flows, adjusted to reflect the time value of money and the associated financial risks, and a risk adjustment for non-financial risk; and (b) the CSM. The fulfilment cash flows of a group of reinsurance contracts do not reflect the Company’s non-performance risk.
The risk adjustment for non-financial risk for a group of reinsurance contracts, determined separately from the other estimates, is the compensation required for bearing uncertainty about the amount and timing of the cash flows that arises from non-financial risk.
The CSM of a group of reinsurance contracts represents the unearned profit that the Company will recognize as it provides services under those contracts. On initial recognition of a group of reinsurance contracts, if the total of (a) the present value of future cash flows, and (b) risk adjustment is a net inflow, then the group is not onerous. In this case, the CSM is measured as the equal and opposite amount of the net inflow, which results in no income or expenses arising on initial recognition.
If the total is a net outflow, then the group is onerous. In this case, the net outflow is recognized as a loss in statement of income. A loss component is created to depict the amount of the net cash outflow, which determines the amounts that are subsequently presented in statement of income as reversals of losses on onerous contracts and are excluded from reinsurance revenue.
Reinsurance contracts – Subsequent measurement
The carrying amount of a group of reinsurance contracts issued at each reporting date is the sum of the liability for remaining coverage and the liability for incurred claims;
The fulfilment cash flows of groups of reinsurance contracts are measured at the reporting date using current estimates of future cash flows, current discount rates and current estimates of the risk adjustment for non-financial risk. Changes in fulfilment cash flows are recognized as follows.
| Changes relating to future services | Adjusted against the CSM (or recognised in the reinsurance service result in profit or loss if the group is onerous). |
| Changes relating to current or past services | Recognized in the reinsurance service result in statement of income |
| Effects of the time value of money, financial risk and changes therein on estimated future cash flow | Recognized as reinsurance finance income or expenses |
The carrying amount of the CSM at each reporting date is the carrying amount at the start of the year, adjusted for:
Changes in fulfilment cash flows that relate to future services comprise:
Retrocession contracts
To measure a group of retrocession contracts, the Company applies the same accounting policies as are applied to reinsurance contracts with the following modifications. The carrying amount of a group of retrocession contracts at each reporting date is the sum of the asset for remaining coverage and the asset for incurred claims. The asset for remaining coverage comprises (a) the fulfilment cash flows that relate to services that will be received under the contracts in future periods and (b) any remaining CSM at that date.
The Company measures the estimates of the present value of future cash flows using assumptions that are consistent with those used to measure the estimates of the present value of future cash flows for the underlying reinsurance contracts, with an adjustment for any risk of non-performance by the retrocessionaire. The effect of the non-performance risk of the retrocessionaire is assessed at each reporting date and the effect of changes in the non-performance risk is recognised in the reinsurance service result.
The risk adjustment for non-financial risk is the amount of risk being transferred by the Company to the retrocessionaire. The Company does not adjust the risk adjustment for non-financial risk for the risk that the actual effect of non-performance of the retrocessionaire differs from the adjustment included in the fulfilment cash flows.
On initial recognition, the CSM of a group of retrocession contracts represents a net cost or net gain on purchasing retrocession. It is measured as the equal and opposite amount of the total of (a) the fulfilment cash flows, (b) any amount arising from the derecognition of any assets or liabilities previously recognised for cash flows related to the group, (c) any cash flows arising at that date and (d) any income recognised in profit or loss because of onerous underlying contracts recognised at that date. However, if any net cost on purchasing retrocession coverage relates to insured events that occurred before the purchase of the group, then the Company recognises the cost immediately in the statement of income as an expense.
The carrying amount of the CSM at each reporting date is the carrying amount at the start of the year, adjusted for:
Retrocession of onerous underlying reinsurance contracts
The Company adjusts the CSM of the group to which a retrocession contract belongs and as a result recognizes income when it recognizes a loss on initial recognition of onerous underlying contracts, if the retrocession contract is entered into before or at the same time as the onerous underlying contracts are recognized. The adjustment to the CSM is determined by multiplying:
A loss-recovery component is created or adjusted for the group of retrocession contracts to depict the adjustment to the CSM, which determines the amounts that are subsequently presented in the statement of income as reversals of recoveries of losses from the retrocession contracts and are excluded from the allocation of retrocession premiums paid.
(vi) Derecognition
The Company derecognizes a contract when it is extinguished – i.e. when the specified obligations in the contract expire or are discharged or cancelled.
A contract is derecognized from the group of contracts by making the following adjustments:
(vii) Presentation
Portfolios of reinsurance contracts that are assets and those that are liabilities, and portfolios of retrocession contracts that are assets and those that are liabilities, are presented separately in the statement of financial position.
Income and expenses from retrocession contracts are presented separately from income and expenses from reinsurance contracts. Income and expenses from retrocession contracts, other than retrocession finance income or expenses, are presented on a net basis as ‘net expenses from retrocession contracts’ in the reinsurance service result.
The Company does not disaggregate changes in the risk adjustment for non-financial risk between the reinsurance service result and reinsurance finance income or expenses. All changes in the risk adjustment for non-financial risk that relate to current or past services are included in the reinsurance service result. Reinsurance revenue and reinsurance service expenses exclude any investment components and are recognized as follows.
Reinsurance revenue
The Company recognizes reinsurance revenue as it provides services under groups of reinsurance contracts. Reinsurance revenue relating to services provided for each year represents the total of the changes in the liability for remaining coverage that relate to services for which the Company expects to receive consideration, and comprises the following items.
In addition, the Company allocates a portion of premiums that relate to recovering reinsurance acquisition cash flows to each period in a systematic way based on the passage of time. The Company recognizes the allocated amount, adjusted for interest accretion at the discount rates determined on initial recognition of the related group of contracts, as reinsurance revenue and an equal amount as reinsurance service expenses.
Release of CSM
The amount of the CSM of a group of reinsurance contracts that is recognized as reinsurance revenue in each year is determined by identifying the coverage units in the group, allocating the CSM remaining at the end of the year (before any allocation) equally to each coverage unit provided in the year and expected to be provided in future years, and recognizing in the statement of income the amount of the CSM allocated to coverage units provided in the year. The number of coverage units is the quantity of services provided by the contracts in the group, determined by considering for each contract the quantity of benefits provided and its expected coverage period. The coverage units are reviewed and updated at each reporting date.
Loss components
The Company establishes a loss component of the liability for remaining coverage for onerous groups of reinsurance contracts. The loss component determines the amounts of fulfilment cash flows that are subsequently presented in statement of income as reversals of losses on onerous contracts and are excluded from reinsurance revenue when they occur. When the fulfilment cash flows are incurred, they are allocated between the loss component and the liability for remaining coverage excluding the loss component on a systematic basis.
The systematic basis is determined by the proportion of the loss component relative to the total estimate of the present value of the future cash outflows plus the risk adjustment for non- financial risk at the beginning of each year (or on initial recognition if a group of contracts is initially recognised in the year).
Changes in fulfilment cash flows relating to future services are allocated solely to the loss component. If the loss component is reduced to zero, then any excess over the amount allocated to the loss component creates a new CSM for the group of contracts.
Reinsurance service expenses
Reinsurance service expenses arising from reinsurance contracts are recognised in statement of income generally as they are incurred. They exclude repayments of investment components and comprise the following items.
Net expenses from retrocession contracts
Net expenses from retrocession contracts comprise an allocation of retrocession premiums paid less amounts recovered from retrocessionaire. The Company recognises an allocation of retrocession premiums paid in statement of income as it receives services under groups of retrocession contracts. The allocation of retrocession premiums paid relating to services received for each period represents the total of the changes in the asset for remaining coverage that relate to services for which the Company expects to pay consideration. For a group of retrocession contracts covering onerous underlying contracts, the Company establishes a loss-recovery component of the asset for remaining coverage to depict the recovery of losses recognised:
The loss-recovery component determines the amounts that are subsequently presented in statement of income as reversals of recoveries of losses from the retrocession contracts and are excluded from the allocation of retrocession premiums paid. It is adjusted to reflect changes in the loss component of the onerous group of underlying contracts, but it cannot exceed the portion of the loss component of the onerous group of underlying contracts that the Company expects to recover from the retrocession contracts.
Reinsurance finance income and expenses
Reinsurance finance income and expenses comprise changes in the carrying amounts of groups of reinsurance and retrocession contracts arising from the effects of the time value of money, financial risk and changes therein. The Company presents reinsurance finance income and expenses in the Statement of Income.
Financial assets and financial liabilities
(i) Recognition and initial measurement
The Company recognizes deposits with financial institutions on the date on which they are originated. All other financial instruments (including regular-way purchases and sales of financial assets) are recognized on the trade date, which is the date on which the Company becomes a party to the contractual provisions of the instrument.
A financial asset or financial liability is initially measured at fair value plus, for a financial asset or financial liability not measured at FVIS, transaction costs that are directly attributable to its acquisition or issue.
Trade date accounting
All regular way purchases and sales of financial assets are recognized / derecognized on the trade date (i.e., the date that the Company commits to purchase or sell the assets). Regular way purchases or sales are purchases or sales of financial assets that require settlement of assets within the time frame generally established by regulation or convention in the marketplace.
(ii) Classification and subsequent measurement
On initial recognition, a financial asset is either classified as measured at amortized cost, FVOCI or FVIS. Financial assets are not reclassified subsequent to their initial recognition unless the Company changes its business model for managing financial assets, in which case all affected financial assets are reclassified on the first day of the first reporting period following the change in the business model.
A financial asset is measured at amortized cost if it meets both of the following conditions and is not designated as at FVIS:
A financial asset is measured at FVOCI if it meets both of the following conditions and is not designated as at FVIS:
The Company elects to present changes in the fair value of certain equity investments that are not held for trading in OCI. The election is made on an instrument-by-instrument basis on initial recognition and is irrevocable.
Debt instruments
Classification and subsequent measurement of debt instruments depend on:
The business model reflects how the Company manages the assets in order to generate cash flows. That is, whether the Company’s objective is solely to collect the contractual cash flows from the assets or is to collect both the contractual cash flows and cash flows arising from the sale of assets. If neither of these is applicable, then the financial assets are measured at FVIS.
Where the business model is to hold assets to collect contractual cash flows or to collect contractual cash flows and sell, the Company assesses whether the financial instruments’ cash flows represent solely payments of principal and profit. In making this assessment, the Company considers whether the contractual cash flows are consistent with the financing agreement i.e. profit includes only consideration for the time value of resources, credit risk, other basic lending risks and a profit margin that is consistent with a basic lending arrangement. Where the contractual terms introduce exposure to risk or volatility that are inconsistent with a basic lending arrangement, the related financial asset is classified and measured at FVIS.
Based on these factors, the Company classifies its debt instruments into one of the following three measurement categories:
Equity instruments
Equity instruments are instruments that meet the definition of equity from the issuer’s perspective; that is, instruments that do not contain a contractual obligation to pay and that evidence a residual interest in the issuer’s net assets. The Company will classify all equity investments at FVIS, except where the Company’s management has elected, at initial recognition, to irrevocably designate an equity investment at FVOCI. The Company’s policy is to designate equity investments as FVOCI when those investments are held for purposes other than to generate investment returns. When this election is used, transaction costs are made part of the cost at initial recognition and subsequent fair value gains and losses (unrealized) are recognized in OCI and are not subsequently reclassified to the statement of income, including on disposal. Impairment losses (and reversal of impairment losses) are not reported separately from other changes in fair value. Dividends, when representing a return on such investments, continue to be recognized in the statement of income as ‘Dividend income’ included in “Net income / (loss) from financial investments measured at FVIS” when the Company’s right to receive payments is established.
Financial liabilities
The Company classifies its financial liabilities into one of the following categories:
Financial liabilities at FVIS are measured at fair value. Net gains and losses, including any interest expenses and foreign exchange gains and losses, are recognized in the statement of income. Financial liabilities measured at amortized cost are measured under the effective profit method. Interest expenses and foreign exchange gains and losses are recognized in the statement of income. Any gain or loss on derecognition is also recognized in the statement of income.
(iii) Profit on financial instruments
Profit on financial instruments held at amortized cost is recognized in the statement of income under the effective profit method. The effective profit rate is calculated on initial recognition of a financial instrument and is the rate that exactly discounts estimated future cash payments or receipts through the expected life of the financial instrument to:
The amortized cost of a financial asset or financial liability is the amount at which the financial asset or financial liability is measured on initial recognition minus the principal repayments, plus or minus the cumulative amortisation under the effective interest method of any difference between that initial amount and the maturity amount and, for financial assets, adjusted for any loss allowance.
The calculation of the effective profit rate includes transaction costs and fees paid or received that are an integral part of the effective profit rate. Transaction costs are incremental costs that are directly attributable to the acquisition or issue of a financial asset or financial liability.
(iv) Impairment
The Company measures loss allowances at an amount equal to lifetime Expected Credit Losses (ECL), except for the following, for which they are measured as 12-month ECL:
Financial instruments for which 12-month ECL are recognised are referred to as ‘Stage 1’ financial instruments. 12-month ECL are the portion of ECL that result from default events on a financial instrument that are possible within the 12 months after the reporting date.
Financial instruments for which lifetime ECL are recognized because of a significant increase in credit risk since initial recognition but that are not credit-impaired are referred to as ‘Stage 2’ financial instruments. Lifetime ECL are the ECL that result from all possible default events over the expected life of the financial instrument.
Financial instruments for which lifetime ECL are recognized and that are credit-impaired are referred to as “Stage 3” financial instruments.
(v) Derecognition
Financial assets
The Company derecognises a financial asset when the contractual rights to the cash flows from the financial asset expire, or it transfers the rights to receive the contractual cash flows in a transaction in which substantially all of the risks and rewards of ownership of the financial asset are transferred or in which the Company neither transfers nor retains substantially all of the risks and rewards of ownership and it does not retain control of the financial asset. On derecognition of a financial asset, the difference between the carrying amount at the date of derecognition and the consideration received is recognised in the statement of income.
Financial liabilities
The Company generally derecognises a financial liability when its contractual obligations expire or are discharged or cancelled. On derecognition of a financial liability, the difference between the carrying amount extinguished and the consideration paid is the statement of income.
(vi) Cash and bank balances.
Cash and cash equivalents comprise of cash in hand, cash at banks and restricted cash
(vii) Offsetting
Financial assets and financial liabilities are offset and the net amount presented in the statement of financial position when, and only when, the Company currently has a legally enforceable right to set off the amounts and it intends either to settle them on a net basis or to realise the asset and settle the liability simultaneously.
Income and expenses are presented on a net basis only when it is required or permitted by an accounting standard – e.g. gains and losses arising from a group of similar transactions such as the gains and losses on financial assets measured at FVTPL.
End of service benefits
The Company operates an end of service benefit plan for its employees based on the prevailing Saudi Labor Laws. Accruals are made at the present value of expected future payments in respect of services provided by the employees up to the end of the reporting period using the projected unit credit method. Consideration is given to expected future wage and salary levels, experience of employee departures and periods of service. Expected future payments are discounted using market yields at the end of the reporting period of high-quality corporate bonds with terms and currencies that match, as closely as possible, the estimated future cash outflows. The benefit payments obligation is discharged as and when it falls due. Remeasurements (actuarial gains/ losses) as a result of experience adjustments and changes in actuarial assumptions are recognised in statement of other comprehensive income.
Short term employee benefits
Short term employee benefits obligation are measured on an undiscounted basis and are expensed as the related service is provided. A liability is recognised for the amount expected to be paid under short term cash bonus or any other benefits if the Company has a present legal or constructive obligation to pay this amount as a result of past service provided by the employee and the obligation can be estimated reliably.
Share-based payment plan
The Company operates a Long-Term Incentive Plan (LTIP) under which eligible employees are granted equity settled share-based awards. The LTIP is equity-settled and subject to time-based vesting over a three-year performance cycle, starting 1 January 2024 and ending 31 December 2026. Vesting occurs in two tranches:
Vesting is also conditional upon the achievement of Company-wide performance targets.
Zakat
The Company is subject to Zakat in accordance with the regulations of the Zakat, Tax and Customs Authority (“ZATCA”). Zakat expense is charged to the statement of income. Zakat is not accounted for as income tax and as such no deferred tax is calculated relating to zakat. Adjustments arising from the final zakat assessments are recorded in the period in which such assessments are made.
Withholding tax
The Company withholds taxes on certain transactions with non-resident parties in the Kingdom of Saudi Arabia as required under Saudi Arabian Income Tax Law. Withholding taxes paid on behalf of non-resident parties, which are not recoverable from such parties, are expensed.
Value Added Tax (VAT)
Output VAT related to revenue is payable to tax authorities on the earlier of:
Input VAT is generally recoverable against output VAT upon receipt of the VAT invoice. The tax authorities permit the settlement of VAT on a net basis. VAT that is not recoverable is charged to statement of income as expense. Adjustments arising from the final VAT assessments are recorded in the period in which such assessments are made.
Foreign currency transactions
Transactions in foreign currencies are translated into the functional currency of the Company at the exchange rates at the dates of the transactions.
Monetary assets and liabilities denominated in foreign currencies are translated into the functional currency at the exchange rate at the reporting date. Groups of reinsurance and retrocession contracts that generate cash flows in a foreign currency, including the CSM, are treated as monetary items.
Non-monetary assets and liabilities that are measured at fair value in a foreign currency are translated into the functional currency at the exchange rate when the fair value is determined. Non-monetary items that are measured based on historical cost in a foreign currency are translated at the exchange rate at the date of the transaction.
Foreign currency differences arising on translation are recognised in the statement of income.
Provisions
Provisions are recognized when the Company has an obligation (legal or constructive) as a result of past events, and it is more likely than not that an outflow of resources will be required to settle the obligation and the amount has been reliably estimated.
Special commission income
Special commission income is recognized on an effective yield basis taking account of the principal outstanding and the applicable special commission rate.
Dividend income
Dividend income is recognized when the right to receive payment is established, which is generally when shareholders approve the dividend.
Segmental reporting
The Company has identified its operating segments based on the internal reports reviewed by the Chief Operating Decision Maker (CODM) for performance evaluation and resource allocation. The CODM monitors the financial and operational performance of the Company at a more detailed level; however, for external reporting purposes, the Company has aggregated its operating segments into two reportable segments in accordance with the criteria set out in IFRS 8. The aggregation is based on similarities in economic characteristics and the nature of products. The reportable segments are as follows:
| Reportable segment | Products and services |
| Property and Casualty (P&C) | These contracts provide coverage for property and casualty risks, including Engineering, Fire, Marine, General Accident, Specialty, IDI, Motor and other business segments (Whole Accounts, Aviation, Energy, Agriculture and Political Risk etc). These lines share common risk factors, pricing methodologies, and claims-handling processes, focusing on indemnifying insurers against property damage, liability risks, and financial losses. |
| Life and Health (L&H) | This segment includes Health and Life insurance business lines. These products provide coverage for personal well-being, healthcare expenses, and life protection. |
Contingencies and commitments
Contingent liability is:
(a) a possible obligation that arises from past events and whose existence will be confirmed only by the occurrence or non-occurrence of one or more uncertain future events not wholly within the control of the entity; or
(b) a present obligation that arises from past events but is not recognized because:
(i) it is not probable that an outflow of resources embodying economic benefits will be required to settle the obligation; or
(ii) the amount of the obligation cannot be measured with sufficient reliability.
Contingent assets are not recognized in the Consolidated Financial Statements and are disclosed, unless the probability of an inflow of resources embodying economic benefits is remote. Commitments represent binding agreements of the Company to carry out specified courses of action involving in a transfer of cash or other asset to the respective counterparties.
SIGNIFICANT ACCOUNTING ESTIMATES AND JUDGMENTS
The preparation of the Company’s Financial Statements requires the use of estimates and judgments that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the Financial Statements and the reported amounts of revenues and expenses during the reporting year. Although these estimates and judgments are based on Management’s best knowledge of current events and actions, actual results ultimately may differ from those estimates.
Estimates and judgments are continuously being evaluated and based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
The key assumptions concerning the future and other key sources of estimation uncertainty at the statement of financial position date are discussed below:
(i) Fulfillment cash flows
Fulfillment cash flows comprise estimates of future cash flows, an adjustment to reflect the time value of money and the financial risks related to future cash flows, to the extent that the financial risks are not included in the estimates of future cash flows, and a risk adjustment for non-financial risk.
Estimates of future cash flows
The best estimate liability (BEL) includes the best estimate of future cash flows, the effects of discounting and financial risks, and a LIC relating to past coverage on subsequent valuation dates. The Company’s objective in estimating future cash flows is to determine the expected value of a range of scenarios that reflects the full range of possible outcomes. In estimating future cash flows, the Company incorporates, in an unbiased way, all reasonable and supportable information that is available without undue cost or effort at the reporting date. This information includes both internal and external historical data about claims and other experiences, updated to reflect current expectations of future events.
When estimating future cash flows, the Company takes into account current expectations of future events that might affect those cash flows. However, expectations of future changes in legislation that would change or discharge a present obligation or create new obligations under existing contracts are not taken into account until the change in legislation is substantively enacted.
Cash flows within the boundary of a contract relate directly to the fulfillment of the contract, including those for which the Company has discretion over the amount or timing. These include payments to (or on behalf of insurer), reinsurance acquisition cash flows and other costs that are incurred in fulfilling the contracts.
Reinsurance acquisition cash flows arise from the activities of selling, underwriting and starting a group of contracts that are directly attributable to the portfolio of contracts to which the group belongs. Other costs that are incurred in fulfilling the contracts include claims handling, maintenance and administration costs.
Reinsurance acquisition cash flows and other costs that are incurred in fulfilling contracts comprise both direct costs and an allocation of fixed and variable overheads. Cash flows are attributed to acquisition activities, other fulfilment activities and other activities at local entity level using activity-based costing techniques. Cash flows attributable to acquisition and other fulfilment activities are allocated to groups of contracts under methods that are systematic and rational and are consistently applied to all costs that have similar characteristics. The Company allocates reinsurance acquisition cash flows to groups of contracts based on the ultimate written premium for each contract, claims handling costs based on the claims, and maintenance and administration costs based on earned premium by contract within each group. Other costs are recognized in the statement of income as they are incurred.
The Company estimates which cash flows are expected and the probability that they will occur as at the measurement date. In making these expectations, the Company applies the following principles:
- Where there is sufficient data, experience investigations are performed, with adjustments made or any trends as well as to account for external considerations and business strategy; or
- Where data is insufficient or lacks credibility, benchmarks and industry experience would be considered, with appropriate and justifiable adjustments.
- Updates are made to assumptions such that they faithfully represent the conditions at the valuation date;
- The changes in estimates faithfully represent the changes in conditions during the period; and
- Future changes in legislation are not taken into account, unless they have been substantively enacted.
- Expense ratios and expense payment patterns;
- Premium receipt patterns;
- Expected incidence of risk;
- Discount rates and;
- Measurement allocation assumptions, to the extent that there are differences between the modeling segmentation and the chosen level of aggregation.
- the currencies will have its own curve if the currencies current reserves is more than 1% of the total. The remaining will be grouped into the USD currency.
- the risk-free curves for each currency are local government or semi-government issued bonds denominated in local currency. This methodology is followed for all currencies with the exception of SAR and AED for which the curves are based on the USD adjusted with the country risk premium.
- illiquidity premium will be calculated and applied to all the yield curves and it is assumed 0.5% based on the illiquidity premium using EIOPA's volatility adjustment.
- determining the criteria for significant increase in credit risk;
- determining the criteria and definition of default;
- choosing appropriate models and assumptions for the measurement of ECL; and
- establishing groups of similar financial assets for the purposes of measuring ECL.
- its business model for managing the financial assets; and
- the contractual cash flow characteristics of the financial asset.
- the determination of contract sets within portfolios and whether the Company has reasonable and supportable information to conclude that all contracts within a set would fall into the same group; and
- judgments might be applied on initial recognition to distinguish between non-onerous contracts (those having no significant possibility of becoming onerous) and other contracts.
The Company makes use of estimates that are current by ensuring that:
The Company makes use of the following assumptions to project the cash flows:
Claims ratios and claims payment patterns;
The Company estimates the ultimate cost of settling claims incurred but unpaid at the reporting date and the value of salvage and other expected recoveries by reviewing individual claims reported and making allowance for claims incurred but not yet reported. The ultimate cost of settling claims is estimated using a range of loss reserving techniques – e.g. the chain-ladder and Bornhuetter-Ferguson methods. These techniques assume that the Company’s own claims experience is indicative of future claims development patterns and therefore ultimate claims cost. The ultimate cost of settling claims is estimated separately for each geographic area and line of business, except for large claims, which are assessed separately from other claims. The assumptions used, including loss ratios and future claims inflation, are implicitly derived
from the historical claims development data on which the projections are based, although judgement is applied to assess the extent to which past trends might not apply in the future and future trends are expected to emerge.
Risk adjustment for non-financial risk
Risk adjustments for non-financial risk are determined to reflect the compensation that the Company would require for bearing non-financial risk. The risk adjustments are allocated to groups of reinsurance contracts based on an analysis of the risk profiles of the groups. In determining the compensation that the issuing entity requires for bearing the non-financial risk of a group of contracts, the Company considers how the group of contracts affects its exposure to non-financial risk at an aggregate level arising from all reinsurance contracts that it has issued in the same risk pool.
The risk adjustment was calculated at the line of business level and then allocated down to each group of contracts in accordance with the inherent uncertainty within the future cash-flows for that group. The Cost of Capital (CoC) approach was used to derive the overall risk adjustment for non-financial risk. In the CoC method, the Company uses Insurance Authority’s capital model to calculate the required capital and then applied a 6% per annum cost of capital to obtain the line of business level risk adjustment. The resulting amount of the calculated risk adjustment corresponds to the confidence level 70.7%.
Discount rates
All cash flows are discounted using risk-free yield curves adjusted to reflect the characteristics of the cash flows and the liquidity of the reinsurance contracts. The Company applies a bottom-up approach where a liquid risk-free yield curve is adjusted to reflect the differences between the liquidity characteristics of the financial instruments that underlie the rates observed in the market and the liquidity characteristics of the reinsurance contracts.
Under this approach, the discount rate is determined as the risk-free yield adjusted for differences in liquidity characteristics between the financial assets used to derive the risk-free yield and the relevant liability cash flows (known as an illiquidity premium). The yield curve will be derived from each currency’s risk-free yield curve, plus illiquidity premium as follows:
The following table sets out the range of yield curves used to discount future cash flows for major currencies:
| 31 December 2025 | 31 December 2024 | |||||||
| 1 year | 5 years | 10 years | 15 years | 1 year | 5 years | 10 years | 15 years | |
| SAR (%) | 4.81 | 4.78 | 5.56 | 5.89 | 5.74 | 4.99 | 5.23 | 5.33 |
| GBP (%) | 4.09 | 4.36 | 5.17 | 5.56 | 4.88 | 4.09 | 4.46 | 4.68 |
| AED (%) | 4.67 | 4.64 | 5.42 | 5.76 | 5.46 | 4.71 | 4.95 | 5.05 |
| INR (%) | 6.08 | 6.87 | 6.22 | 7.62 | 7.01 | 6.67 | 6.44 | 6.25 |
| KRW (%) | 3.07 | 4.30 | 4.12 | 3.47 | 3.08 | 2.80 | 2.87 | 2.47 |
(ii) Contractual service margin
The CSM of a group of contracts is recognised in the statement of income to reflect services provided in each year based on the number of coverage units provided in the year, which is determined by considering for each contract the quantity of the benefits provided and its expected coverage period. The coverage units are reviewed and updated at each reporting date.
(iii) Measurement of the expected credit loss allowance
Assessment of whether credit risk on the financial asset has increased significantly since initial recognition and incorporation of forward-looking information in the measurement of Expected Credit Losses (“ECL”) requires the use of complex models and significant assumptions about future economic conditions and credit behavior. The Company considers a financial asset to be in default when the borrower is unlikely to pay its credit obligations to the Company in full, without recourse by the Company to actions such as realizing security (if any is held).
A number of factors are also considered in applying the accounting requirements for measuring ECL, such as:
When determining whether the credit risk of a financial asset has increased significantly since initial recognition and when estimating ECLs, the Company considers reasonable and supportable information that is relevant and available without undue cost or effort. This includes both quantitative and qualitative information and analysis, based on the Company’s historical experience and informed credit assessment and including forward-looking information.
In the process of applying the Company’s accounting policies, Management has made the following judgments, apart from those involving estimations, which have the most significant effect in the amounts recognized in the Financial Statements.
(iv) Classification of investments
Management decides on acquisition of an investment whether it should be classified as investments carried at fair value or amortized cost on the basis of both:
For equity investments carried at fair value, Company decides whether it should be classified as financial assets carried at fair value through other comprehensive income (FVOCI) or fair value through statement of income (FVIS). Investments in equity instruments are classified and measured at FVIS except if the equity investment is not held for trading and is designated by the Company at FVOCI. Further, even if the asset meets the amortized cost criteria the Company may choose at initial recognition to designate the financial asset as at FVIS if doing so eliminates or significantly reduces an accounting mismatch.
(v) Level of aggregation
Judgment is involved in the identification of portfolios of contracts, as required by paragraph 14 of IFRS 17 (that is, having similar risks and being managed together). Aggregation of insurance contracts issued on initial recognition into groups of onerous contracts, groups of contracts with no significant possibility of becoming onerous, and groups of other contracts. Similar grouping assessment is required for retrocession contracts held. Areas of potential judgments include:
For contracts measured under the GMM, the assessment of the likelihood of adverse changes in assumptions that might result in contracts becoming onerous is an area of potential judgment.
(vi) Contract boundary
The assessment of the contract boundary, which defines which future cash flows are included in the measurement of a contract, requires judgement and consideration of the Company’s substantive rights and obligations under the contract. The Company determines that the cash flows related to future renewals of these contracts are outside the contract boundary. This is because the premium charged for each year reflects the Company’s expectation of its exposure to risk for that year and, on renewal, the Company can reprice the premium to reflect the reassessed risks for the next year based on claims experience and expectations for the respective portfolio. Any renewal of the contract is treated as a new contract and is recognised, separately from the initial contract, when the recognition criteria are met.
CASH AND BANK BALANCES
| Notes | 31 December 2025 |
31 December 2024 |
|
| Cash in hand | 40,290 | 40,290 | |
| Bank balances | 94,674,594 | 66,692,761 | |
| Bank balance – restricted | 11 | – | 6,731,869 |
| Total cash and bank balances | 94,714,884 | 73,464,920 | |
| Less: Bank balance – restricted | 11 | – | (6,731,869) |
| Total cash and cash equivalents in the statement of cash flows | 94,714,884 | 66,733,051 |
Bank balances include call account balance of X 8.70 million (2024: X 5.09 million). Cash at banks are placed with counterparties which have credit ratings of BBB+ and above as per Moody’s ratings methodology.
FINANCIAL INVESTMENTS
(i) Financial investments held by the Company consist of the following as at:
| 31 December 2025 |
31 December 2024 |
|
| Measured at FVIS | ||
| Financial investments mandatorily measured at FVIS | ||
| Money market funds | 673,142,616 | 86,193,233 |
| Investment funds | 6,096,987 | 7,607,587 |
| Financial investments designated at FVIS | ||
| Equity securities | 3,739,382 | 1,023,846 |
| 682,978,985 | 94,824,666 |
| 31 December 2025 |
31 December 2024 |
|
| Measured at FVOCI | ||
| Financial investments designated at FVOCI | ||
| Tier 1 sukuk | 546,199,704 | 285,914,854 |
| 546,199,704 | 285,914,854 | |
| Measured at amortized cost | ||
| Time deposits | 992,135,427 | 985,306,792 |
| Debt securities | 865,057,193 | 932,747,624 |
| Expected credit losses | (2,208,128) | (1,846,299) |
| 1,854,984,492 | 1,916,208,117 | |
| Total financial investments | 3,084,163,181 | 2,296,947,637 |
Time deposits are placed with banks which have credit ratings of BBB+ and above as per the Moody’s ratings methodology. Such deposits earn special commission at an average effective commission rate of 5.34% (31 December 2024: 5.44%) per annum and have terms of 3-5 years (2024: 3 - 5 years).
Debt securities are placed with counterparties having sound rating. Such securities earn special commission at an average effective commission rate of 4.83% (2024: 4.63%) per annum and have term of 4-10 years (2024: 4-10 years).
(ii) Movement in expected credit losses for financial investments held at amortized cost is as follows:
| 31 December 2025 | ||||
| Stage 1 | Stage 2 | Stage 3 | Total | |
| Balance at the beginning of the year | 1,224,741 | – | 621,558 | 1,846,299 |
| Charge during the year | 153,622 | – | 208,207 | 361,829 |
| 1,378,363 | – | 829,765 | 2,208,128 | |
| 31 December 2024 (X) | ||||
| Stage 1 | Stage 2 | Stage 3 | Total | |
| Balance at the beginning of the year | 2,417,389 | – | 625,496 | 3,042,885 |
| Reversal during the year | (1,192,648) | – | (3,938) | (1,196,586) |
| 1,224,741 | – | 621,558 | 1,846,299 | |
The value of investments classified at stage 1 and stage 3 amounts to X 1,855,458,296 and X 1,734,324 respectively (2024: Stage 1 – X 1,916,457,171, Stage 3 – X 1,597,245).
(iii) The movement of financial investments is as follows:
| 31 December 2025 | ||||
| FVIS | FVOCI | Amortized cost | Total | |
| Opening balance | 94,824,666 | 285,914,854 | 1,916,208,117 | 2,296,947,637 |
| Additions | 1,026,669,529 | 272,795,000 | 579,594,753 | 1,879,059,282 |
| Disposals/Maturity | (462,545,616) | (15,000,000) | (654,993,305) | (1,132,538,921) |
| Unrealized gains/Change in fair value, net | 14,571,708 | 7,005,491 | – | 21,577,199 |
| Realized gains | 9,458,698 | – | – | 9,458,698 |
| Change in accrued profit | – | (4,515,641) | 7,857,710 | 3,342,069 |
| Amortization of discount/(premium), net | – | – | 6,679,046 | 6,679,046 |
| Charge for expected credit losses | – | – | (361,829) | (361,829) |
| Closing balance | 682,978,985 | 546,199,704 | 1,854,984,492 | 3,084,163,181 |
| 31 December 2024 | ||||
| FVIS | FVOCI | Amortized cost | Total | |
| Opening balance | 154,455,986 | 141,632,674 | 1,127,330,016 | 1,423,418,676 |
| Additions | 1,046,778,424 | 138,737,500 | 2,225,861,361 | 3,411,377,285 |
| Disposals/Maturity | (1,122,349,259) | – | (1,445,835,854) | (2,568,185,113) |
| Unrealized losses/change in fair value, net | (7,410) | 1,559,726 | – | 1,552,316 |
| Realized gains | 15,946,925 | – | – | 15,946,925 |
| Change in accrued profit | – | 3,984,954 | 5,435,683 | 9,420,637 |
| Amortization of discount/(premium), net | – | – | 2,220,325 | 2,220,325 |
| Reversal for expected credit losses | – | – | 1,196,586 | 1,196,586 |
| Closing balance | 94,824,666 | 285,914,854 | 1,916,208,117 | 2,296,947,637 |
REINSURANCE AND RETROCESSION CONTRACTS
| Property and Casualty (P&C) |
Life and Health (L&H) |
Total | |
| 31 December 2025 | |||
| Reinsurance contracts | |||
| Reinsurance contract assets | (109,462,169) | (10,811,318) | (120,273,487) |
| Reinsurance contract liabilities | 2,154,411,138 | 35,106,818 | 2,189,517,956 |
| Net balance | 2,044,948,969 | 24,295,500 | 2,069,244,469 |
| Retrocession contracts | |||
| Retrocession contract assets | (907,624,519) | – | (907,624,519) |
| Retrocession contract liabilities | 33,279,074 | 109,023 | 33,388,097 |
| Net balance | (874,345,445) | 109,023 | (874,236,422) |
| 31 December 2024 | |||
| Reinsurance contracts | |||
| Reinsurance contract assets | (90,813,930) | (1,314,550) | (92,128,480) |
| Reinsurance contract liabilities | 1,559,745,794 | 25,396,015 | 1,585,141,809 |
| Net balance | 1,468,931,864 | 24,081,465 | 1,493,013,329 |
| Retrocession contracts | |||
| Retrocession contract assets | (627,927,506) | – | (627,927,506) |
| Retrocession contract liabilities | 16,875,358 | 56,662 | 16,932,020 |
| Net balance | (611,052,148) | 56,662 | (610,995,486) |
| Description | Reinsurance contracts |
Description | Retrocession contracts |
| Net opening balance | 1,451,848,785 | Net opening balance | (610,995,486) |
| Premiums, net of ceding | 1,298,722,887 | Premiums paid, net of commission | (277,871,134) |
| commission, received | (566,234,602) | Recoveries from retrocession | 30,970,007 |
| Claims and other reinsurance | (76,920,703) | Retrocession expenses | 33,630,127 |
| service expenses paid | (1,672,498,610) | Retrocession finance income | (49,969,936) |
| Reinsurance acquisition cash flows | 1,468,141,866 | ||
| Reinsurance revenue | 112,729,660 | ||
| 2,015,789,283 | |||
| Accumulated surplus | 53,455,186 | ||
| Net closing balance | 2,069,244,469 | Net closing balance | (874,236,422) |
The following reconciliations show how the net carrying amounts of reinsurance and retrocession contracts in each segment changed during the year as a result of cash flows and amounts recognized in the statement of income.
For each segment, the Company presents a table that separately analyses movements in the liabilities for remaining coverage and movements in the liabilities for incurred claims and reconciles these movements to the line items in the statement of income. A second reconciliation is presented, which separately analyses changes in the estimates of the present value of future cash flows, the risk adjustment for non-financial risk and the CSM.
Reinsurance contracts
Analysis by remaining coverage and incurred claims
| 31 December 2025 | 31 December 2024 | |||||||||
| Liabilities/(assets) for remaining coverage |
Liabilities/(assets) for incurred claims |
Total | Liabilities (assets) for remaining coverage |
Liabilities (assets) for incurred claims |
Total | |||||
| Excluding loss component |
Loss component |
Estimates of present value of FCF |
Risk adjustment for non-financial risk |
Excluding loss component |
Loss component |
Estimates of present value of FCF |
Risk adjustment for non-financial risk |
|||
| Reinsurance contracts | ||||||||||
| Opening liabilities | 350,007,362 | 19,321,326 | 1,111,678,075 | 62,970,502 | 1,543,977,265 | 253,793,869 | 44,374,389 | 850,084,867 | 37,708,128 | 1,185,961,253 |
| Opening assets | 2,125,339 | 1,040,196 | (106,408,492) | 11,114,477 | (92,128,480) | 1,848,498 | 172,580 | (90,153,447) | 10,305,082 | (77,827,287) |
| Net opening balance | 352,132,701 | 20,361,522 | 1,005,269,583 | 74,084,979 | 1,451,848,785 | 255,642,367 | 44,546,969 | 759,931,420 | 48,013,210 | 1,108,133,966 |
| Accumulated surplus | – | – | 41,164,544 | – | 41,164,544 | – | – | 28,833,321 | – | 28,833,321 |
| Total reinsurance contract liabilities | 350,007,362 | 19,321,326 | 1,152,842,619 | 62,970,502 | 1,585,141,809 | 253,793,869 | 44,374,389 | 878,918,188 | 37,708,128 | 1,214,794,574 |
| Changes in the statement of income | ||||||||||
| Reinsurance revenue | (1,672,498,610) | – | – | – | (1,672,498,610) | (1,129,966,260) | – | – | – | (1,129,966,260) |
| Reinsurance service expenses | ||||||||||
| Incurred claims and other reinsurance service expenses | – | (69,822,715) | 1,474,162,513 | 47,560,510 | 1,451,900,308 | – | (146,266,712) | 1,060,378,983 | 31,394,073 | 945,506,344 |
| Amortisation of insurance acquisition cash flows | 58,226,224 | – | – | – | 58,226,224 | 39,353,473 | – | – | – | 39,353,473 |
| Losses and reversals of losses on onerous contracts, net | – | 73,863,326 | – | – | 73,863,326 | – | 113,272,897 | – | – | 113,272,897 |
| Adjustments to liabilities for incurred claims | – | – | (101,842,395) | (14,005,597) | (115,847,992) | – | – | (104,987,987) | (5,322,304) | (110,310,291) |
| 58,226,224 | 4,040,611 | 1,372,320,118 | 33,554,913 | 1,468,141,866 | 39,353,473 | (32,993,815) | 955,390,996 | 26,071,769 | 987,822,423 | |
| Investment components | (5,713,858) | – | 5,713,858 | – | – | (5,007,017) | – | 5,007,017 | – | – |
| Reinsurance service result – Gross | (1,619,986,244) | 4,040,611 | 1,378,033,976 | 33,554,913 | (204,356,744) | (1,095,619,804) | (32,993,815) | 960,398,013 | 26,071,769 | (142,143,837) |
| Net finance (income)/expenses from reinsurance contracts | 22,058,890 | 4,660,791 | 97,430,839 | – | 124,150,520 | (17,786,717) | 8,808,368 | 70,551,741 | – | 61,573,392 |
| Effect of movement in exchange rates | 497,364 | – | (11,918,224) | – | (11,420,860) | (124,935) | – | (11,922,187) | – | (12,047,122) |
| Total changes in the statement of income | (1,597,429,990) | 8,701,402 | 1,463,546,591 | 33,554,913 | (91,627,084) | (1,113,531,456) | (24,185,447) | 1,019,027,567 | 26,071,769 | (92,617,567) |
| 31 December 2025 | 31 December 2024 | |||||||||
| Liabilities/(assets) for remaining coverage |
Liabilities/(assets) for incurred claims |
Total | Liabilities (assets) for remaining coverage |
Liabilities (assets) for incurred claims |
Total | |||||
| Excluding loss component |
Loss component |
Estimates of present value of FCF |
Risk adjustment for non-financial risk |
Excluding loss component |
Loss component |
Estimates of present value of FCF |
Risk adjustment for non-financial risk |
|||
| Cash flows | ||||||||||
| Premiums, net of ceding commission, received | 837,983,656 | – | 460,739,231 | – | 1,298,722,887 | 670,915,843 | – | 386,302,744 | – | 1,057,218,587 |
| Claims and other reinsurance service expenses paid | – | – | (566,234,602) | – | (566,234,602) | – | – | (562,679,628) | – | (562,679,628) |
| Reinsurance acquisition cash flows | (76,920,703) | – | – | – | (76,920,703) | (58,206,573) | – | – | – | (58,206,573) |
| 761,062,953 | – | (105,495,371) | – | 655,567,582 | 612,709,270 | – | (176,376,884) | – | 436,332,386 | |
| Premiums expected to be received transferred from the LRC to LIC | 1,047,753,902 | – | (1,047,753,902) | – | – | 597,312,520 | – | (597,312,520) | – | – |
| Net closing balance | 563,519,566 | 29,062,924 | 1,315,566,901 | 107,639,892 | 2,015,789,283 | 352,132,701 | 20,361,522 | 1,005,269,583 | 74,084,979 | 1,451,848,785 |
| Closing liabilities | 562,554,756 | 26,480,595 | 1,457,647,248 | 89,380,171 | 2,136,062,770 | 350,007,362 | 19,321,326 | 1,111,678,075 | 62,970,502 | 1,543,977,265 |
| Closing assets | 964,810 | 2,582,329 | (142,080,347) | 18,259,721 | (120,273,487) | 2,125,339 | 1,040,196 | (106,408,492) | 11,114,477 | (92,128,480) |
| Net closing balance | 563,519,566 | 29,062,924 | 1,315,566,901 | 107,639,892 | 2,015,789,283 | 352,132,701 | 20,361,522 | 1,005,269,583 | 74,084,979 | 1,451,848,785 |
| Accumulated surplus | – | – | 53,455,186 | – | 53,455,186 | – | – | 41,164,544 | – | 41,164,544 |
| Total reinsurance contract liabilities | 562,554,756 | 26,480,595 | 1,511,102,434 | 89,380,171 | 2,189,517,956 | 350,007,362 | 19,321,326 | 1,152,842,619 | 62,970,502 | 1,585,141,809 |
Reinsurance contracts
Analysis by measurement component
| 31 December 2025 | 31 December 2024 | |||||||
| Present value of future cash flows |
Risk adjustment for non-financial risk |
Contractual service margin |
Total | Present value of future cash flows |
Risk adjustment for non-financial risk |
Contractual service margin |
Total | |
| Reinsurance contracts | ||||||||
| Opening liabilities | 924,498,633 | 117,962,941 | 501,515,691 | 1,543,977,265 | 808,844,285 | 80,710,190 | 296,406,778 | 1,185,961,253 |
| Opening assets | (160,289,412) | 20,618,947 | 47,541,985 | (92,128,480) | (98,972,208) | 14,587,505 | 6,557,416 | (77,827,287) |
| Net opening balance | 764,209,221 | 138,581,888 | 549,057,676 | 1,451,848,785 | 709,872,077 | 95,297,695 | 302,964,194 | 1,108,133,966 |
| Accumulated surplus | 41,164,544 | – | – | 41,164,544 | 28,833,321 | – | – | 28,833,321 |
| Total reinsurance contract liabilities | 965,663,177 | 117,962,941 | 501,515,691 | 1,585,141,809 | 837,677,606 | 80,710,190 | 296,406,778 | 1,214,794,574 |
| 31 December 2025 | 31 December 2024 | |||||||
| Present value of future cash flows |
Risk adjustment for non-financial risk |
Contractual service margin |
Total | Present value of future cash flows |
Risk adjustment for non-financial risk |
Contractual service margin |
Total | |
| Changes in the statement of income | ||||||||
| Changes that relate to current services | ||||||||
| CSM recognised for the services provided | – | – | (322,428,985) | (322,428,985) | – | – | (228,429,834) | (228,429,834) |
| Change in the risk adjustment for non-financial risk for the risk expired | – | 12,343,954 | – | 12,343,954 | – | 17,346,664 | – | 17,346,664 |
| Experience adjustments | 147,712,953 | – | – | 147,712,953 | 65,976,727 | – | – | 65,976,727 |
| Changes that relate to future services | ||||||||
| Contracts initially recognised in the period | (504,701,085) | 62,129,288 | 516,264,256 | 73,692,459 | (324,545,596) | 52,924,007 | 403,935,004 | 132,313,415 |
| Changes in estimates that adjust the CSM | 15,944,474 | (1,435,219) | (14,509,255) | – | (12,348,643) | (19,291,388) | 31,640,031 | – |
| Changes in estimates that result in losses and reversals of losses on onerous contracts, net | 419,365 | (248,498) | – | 170,867 | (16,667,732) | (2,372,786) | – | (19,040,518) |
| Changes that relate to past services | ||||||||
| Adjustments to liabilities for incurred claims | (101,842,395) | (14,005,597) | – | (115,847,992) | (104,987,987) | (5,322,304) | – | (110,310,291) |
| Reinsurance service result – Gross | (442,466,688) | 58,783,928 | 179,326,016 | (204,356,744) | (392,573,231) | 43,284,193 | 207,145,201 | (142,143,837) |
| Net finance expenses from reinsurance contracts | 66,638,238 | – | 57,512,282 | 124,150,520 | 22,625,111 | – | 38,948,281 | 61,573,392 |
| Effect of movement in exchange rates | (11,420,860) | – | – | (11,420,860) | (12,047,122) | – | – | (12,047,122) |
| Total changes in the statement of income | (387,249,310) | 58,783,928 | 236,838,298 | (91,627,084) | (381,995,242) | 43,284,193 | 246,093,482 | (92,617,567) |
| Cash flows | ||||||||
| Premiums, net of ceding commission, received | 1,298,722,887 | – | – | 1,298,722,887 | 1,057,218,587 | – | – | 1,057,218,587 |
| Claims and other reinsurance service expenses paid | (566,234,602) | – | – | (566,234,602) | (562,679,628) | – | – | (562,679,628) |
| Reinsurance acquisition cash flows | (76,920,703) | – | – | (76,920,703) | (58,206,573) | – | – | (58,206,573) |
| 655,567,582 | – | – | 655,567,582 | 436,332,386 | – | – | 436,332,386 | |
| Net closing balance | 1,032,527,493 | 197,365,816 | 785,895,974 | 2,015,789,283 | 764,209,221 | 138,581,888 | 549,057,676 | 1,451,848,785 |
| Closing liabilities | 1,212,603,603 | 173,009,408 | 750,449,759 | 2,136,062,770 | 924,498,633 | 117,962,941 | 501,515,691 | 1,543,977,265 |
| Closing assets | (180,076,110) | 24,356,408 | 35,446,215 | (120,273,487) | (160,289,412) | 20,618,947 | 47,541,985 | (92,128,480) |
| Net closing balance | 1,032,527,493 | 197,365,816 | 785,895,974 | 2,015,789,283 | 764,209,221 | 138,581,888 | 549,057,676 | 1,451,848,785 |
| Accumulated surplus | 53,455,186 | – | – | 53,455,186 | 41,164,544 | – | – | 41,164,544 |
| Total reinsurance contract liabilities | 1,266,058,789 | 173,009,408 | 750,449,759 | 2,189,517,956 | 965,663,177 | 117,962,941 | 501,515,691 | 1,585,141,809 |
Retrocession contracts
Analysis by remaining coverage and incurred claims
| 31 December 2025 | 31 December 2024 | |||||||||
| (Assets)/liabilities for remaining coverage | (Assets)/liabilities for incurred claims | Total | (Assets)/liabilities for remaining coverage | (Assets)/liabilities for incurred claims |
Total | |||||
| Excluding loss recovery component |
Loss recovery component |
Estimates of present value of FCF |
Risk adjustment for non-financial risk |
Excluding loss recovery component |
Loss recovery component |
Estimates of present value of FCF |
Risk adjustment for non-financial risk |
|||
| Retrocession contracts | ||||||||||
| Opening assets | (278,418,827) | (859,277) | (332,370,171) | (16,279,231) | (627,927,506) | (189,148,319) | (3,223,310) | (236,418,979) | (10,802,559) | (439,593,167) |
| Opening liabilities | (1,037,987) | (151,360) | 19,097,085 | (975,718) | 16,932,020 | 1,308 | (5,562) | 194,568 | (661) | 189,653 |
| Net opening balance | (279,456,814) | (1,010,637) | (313,273,086) | (17,254,949) | (610,995,486) | (189,147,011) | (3,228,872) | (236,224,411) | (10,803,220) | (439,403,514) |
| Allocation of retrocession premiums paid | 488,809,970 | – | – | – | 488,809,970 | 206,776,524 | – | – | – | 206,776,524 |
| Income on initial recognition of onerous underlying reinsurance contracts | – | (8,347,087) | – | – | (8,347,087) | – | (4,354,901) | – | – | (4,354,901) |
| Amounts recoverable from retrocessionaires | ||||||||||
| Recoveries of incurred claims and other reinsurance services | – | – | (437,225,538) | (19,449,716) | (456,675,254) | – | – | (264,754,866) | (11,783,489) | (276,538,355) |
| Recoveries and reversals of recoveries of losses on onerous underlying contracts, net | – | 6,148,608 | – | – | 6,148,608 | – | 6,316,388 | – | – | 6,316,388 |
| Adjustments to assets for incurred claims | – | – | 5,666,307 | 1,740,828 | 7,407,135 | – | – | 63,298,929 | 5,331,760 | 68,630,689 |
| – | 6,148,608 | (431,559,231) | (17,708,888) | (443,119,511) | – | 6,316,388 | (201,455,937) | (6,451,729) | (201,591,278) | |
| Changes that relate to future service | – | (3,700,975) | – | – | (3,700,975) | – | 617,969 | – | – | 617,969 |
| Effect of changes in the risk of retrocessionaires’ non-performance | 70,849 | – | (83,119) | – | (12,270) | (1,415,409) | – | (421,468) | – | (1,836,877) |
| Net expenses/(income) from retrocession contracts | 488,880,819 | (5,899,454) | (431,642,350) | (17,708,888) | 33,630,127 | 205,361,115 | 2,579,456 | (201,877,405) | (6,451,730) | (388,563) |
| Net finance income from retrocession contracts | (22,380,870) | (457,015) | (26,694,852) | – | (49,532,737) | (132,967) | (361,221) | (11,435,149) | – | (11,929,337) |
| Effect of movement in exchange rates | (193) | – | (437,006) | – | (437,199) | – | – | (168,036) | – | (168,036) |
| Total changes in the statement of income | 466,499,756 | (6,356,469) | (458,774,208) | (17,708,888) | (16,339,809) | 205,228,148 | 2,218,235 | (213,480,590) | (6,451,729) | (12,485,936) |
| Cash flows | ||||||||||
| Premiums, net of ceding commissions, paid | (225,282,484) | – | (52,588,650) | – | (277,871,134) | (219,035,532) | – | 1,709,675 | – | (217,325,857) |
| Recoveries from retrocession | – | – | 30,970,007 | – | 30,970,007 | – | – | 58,219,821 | – | 58,219,821 |
| (225,282,484) | – | (21,618,643) | – | (246,901,127) | (219,035,532) | – | 59,929,496 | – | (159,106,036) | |
| Premiums expected to be received transferred from the ARC to AIC | (246,877,461) | – | 246,877,461 | – | – | (76,502,419) | – | 76,502,419 | – | – |
| Net closing balance | (285,117,003) | (7,367,106) | (546,788,476) | (34,963,837) | (874,236,422) | (279,456,814) | (1,010,637) | (313,273,086) | (17,254,949) | (610,995,486) |
| Closing contract assets | (290,370,966) | (6,776,353) | (581,255,947) | (29,221,253) | (907,624,519) | (278,418,827) | (859,277) | (332,370,171) | (16,279,231) | (627,927,506) |
| Closing contract liabilities | 5,253,963 | (590,753) | 34,467,471 | (5,742,584) | 33,388,097 | (1,037,987) | (151,360) | 19,097,085 | (975,718) | 16,932,020 |
| Net closing balance | (285,117,003) | (7,367,106) | (546,788,476) | (34,963,837) | (874,236,422) | (279,456,814) | (1,010,637) | (313,273,086) | (17,254,949) | (610,995,486) |
Retrocession contracts
Analysis by measurement component
| 31 December 2025 | 31 December 2024 | |||||||
| Present value of future cash flows |
Risk adjustment for non-financial risk |
Contractual service margin |
Total | Present value of future cash flows |
Risk adjustment for non-financial risk |
Contractual service margin |
Total | |
| Retrocession contracts | ||||||||
| Opening assets | (225,220,930) | (53,908,745) | (348,797,831) | (627,927,506) | (183,058,050) | (45,507,807) | (211,027,310) | (439,593,167) |
| Opening liabilities | 69,838,854 | (4,414,176) | (48,492,658) | 16,932,020 | 194,569 | (661) | (4,255) | 189,653 |
| Net opening balance | (155,382,076) | (58,322,921) | (397,290,489) | (610,995,486) | (182,863,481) | (45,508,468) | (211,031,565) | (439,403,514) |
| Changes in the statement of income | ||||||||
| Changes that relate to current services | ||||||||
| CSM recognised for the services received | – | – | 197,424,996 | 197,424,996 | – | – | 80,312,980 | 80,312,980 |
| Change in the risk adjustment for non-financial risk for the risk expired |
– | (11,163,018) | – | (11,163,018) | – | (9,805,033) | – | (9,805,033) |
| Experience adjustments | (147,978,654) | – | – | (147,978,654) | (133,953,390) | – | – | (133,953,390) |
| Changes that relate to future services | ||||||||
| Contracts initially recognised in the period | 277,046,802 | (26,722,499) | (258,671,390) | (8,347,087) | 216,652,478 | (18,876,386) | (202,130,993) | (4,354,901) |
| Changes in recoveries of losses on onerous contracts that adjust the CSM |
12,316,752 | (292,410) | (12,024,342) | – | (13,626,745) | (2,737,320) | 16,364,065 | – |
| Changes in estimates that adjust the CSM | (120,924,019) | (353,267) | 121,277,286 | – | 63,091,646 | (108,230) | (62,983,416) | – |
| Changes in estimates that relate to losses and reversals of losses on onerous underlying reinsurance contracts, net | 120,958,908 | 1,090,025 | (125,749,908) | (3,700,975) | (16,043,140) | 13,380,756 | 3,280,353 | 617,969 |
| Changes that relate to past services | ||||||||
| Adjustments to liabilities for incurred claims | 5,666,307 | 1,740,828 | – | 7,407,135 | 63,298,929 | 5,331,760 | – | 68,630,689 |
| Effect of changes in the risk of reinsurers non-performance | (12,270) | – | – | (12,270) | (1,836,877) | – | – | (1,836,877) |
| Net expenses/(income) from retrocession contracts | 147,073,826 | (35,700,341) | (77,743,358) | 33,630,127 | 177,582,901 | (12,814,453) | (165,157,011) | (388,563) |
| Net finance (income)/expense from retrocession contracts | (14,035,136) | – | (35,497,601) | (49,532,737) | 9,172,576 | – | (21,101,913) | (11,929,337) |
| Effect of movement in exchange rates | (437,199) | – | – | (437,199) | (168,036) | – | – | (168,036) |
| Total changes in the statement of income | 132,601,491 | (35,700,341) | (113,240,959) | (16,339,809) | 186,587,441 | (12,814,453) | (186,258,924) | (12,485,936) |
| Cash flows | ||||||||
| Premiums, net of ceding commissions, paid | (277,871,134) | – | – | (277,871,134) | (217,325,857) | – | – | (217,325,857) |
| Recoveries from retrocession | 30,970,007 | – | – | 30,970,007 | 58,219,821 | – | – | 58,219,821 |
| (246,901,127) | – | – | (246,901,127) | (159,106,036) | – | – | (159,106,036) | |
| Net closing balance | (269,681,712) | (94,023,262) | (510,531,448) | (874,236,422) | (155,382,076) | (58,322,921) | (397,290,489) | (610,995,486) |
| Closing assets | (326,600,436) | (86,716,211) | (494,307,872) | (907,624,519) | (225,220,930) | (53,908,745) | (348,797,831) | (627,927,506) |
| Closing liabilities | 56,918,724 | (7,307,051) | (16,223,576) | 33,388,097 | 69,838,854 | (4,414,176) | (48,492,658) | 16,932,020 |
| Net closing balance | (269,681,712) | (94,023,262) | (510,531,448) | (874,236,422) | (155,382,076) | (58,322,921) | (397,290,489) | (610,995,486) |
(i) Property and Casualty
Reinsurance contracts
Analysis by remaining coverage and incurred claims
| 31 December 2025 | 31 December 2024 | |||||||||
| Liabilities/(assets) for remaining coverage |
Liabilities/(assets) for incurred claims |
Total | Liabilities/(assets) for remaining coverage |
Liabilities/(assets) for incurred claims |
Total | |||||
| Excluding loss component |
Loss component |
Estimates of present value of FCF |
Risk adjustment for non-financial risk |
Excluding loss component |
Loss component |
Estimates of present value of FCF |
Risk adjustment for non-financial risk |
|||
| Reinsurance contracts | ||||||||||
| Opening liabilities | 350,137,951 | 19,092,641 | 1,088,399,656 | 60,951,002 | 1,518,581,250 | 254,556,850 | 42,651,716 | 823,023,164 | 36,019,238 | 1,156,250,968 |
| Opening assets | 2,290,648 | 842,576 | (104,949,456) | 11,002,302 | (90,813,930) | 1,841,169 | 172,580 | (88,616,141) | 10,225,842 | (76,376,550) |
| Net opening balance | 352,428,599 | 19,935,217 | 983,450,200 | 71,953,304 | 1,427,767,320 | 256,398,019 | 42,824,296 | 734,407,023 | 46,245,080 | 1,079,874,418 |
| Accumulated surplus | – | – | 41,164,544 | – | 41,164,544 | – | – | 28,833,321 | – | 28,833,321 |
| Total reinsurance contract liabilities | 350,137,951 | 19,092,641 | 1,129,564,200 | 60,951,002 | 1,559,745,794 | 254,556,850 | 42,651,716 | 851,856,485 | 36,019,238 | 1,185,084,289 |
| Changes in the statement of income | ||||||||||
| Reinsurance revenue | (1,601,752,952) | – | – | – | (1,601,752,952) | (1,081,768,104) | – | – | – | (1,081,768,104) |
| Reinsurance service expenses | ||||||||||
| Incurred claims and other reinsurance service expenses | – | (69,041,690) | 1,417,452,656 | 46,477,482 | 1,394,888,448 | – | (144,304,122) | 1,021,761,538 | 30,713,719 | 908,171,135 |
| Amortisation of insurance acquisition cash flows |
56,473,615 | – | – | – | 56,473,615 | 36,984,305 | – | – | – | 36,984,305 |
| Losses and reversals of losses on onerous contracts, net | – | 73,036,122 | – | – | 73,036,122 | – | 112,871,048 | – | – | 112,871,048 |
| Adjustments to liabilities for incurred claims | – | – | (103,844,123) | (13,501,325) | (117,345,448) | – | – | (101,688,148) | (5,005,495) | (106,693,643) |
| 56,473,615 | 3,994,432 | 1,313,608,533 | 32,976,157 | 1,407,052,737 | 36,984,305 | (31,433,074) | 920,073,390 | 25,708,224 | 951,332,845 | |
| Investment components | (5,709,383) | – | 5,709,383 | – | – | (5,003,127) | – | 5,003,127 | – | – |
| Reinsurance service result – Gross | (1,550,988,720) | 3,994,432 | 1,319,317,916 | 32,976,157 | (194,700,215) | (1,049,786,926) | (31,433,074) | 925,076,517 | 25,708,224 | (130,435,259) |
| Net finance (income)/expenses from reinsurance contracts | 23,569,830 | 4,581,122 | 92,025,222 | – | 120,176,174 | (15,519,634) | 8,543,995 | 65,711,120 | – | 58,735,481 |
| Effect of movement in exchange rates | 514,420 | – | (11,997,771) | – | (11,483,351) | (119,093) | – | (12,083,817) | – | (12,202,910) |
| Total changes in the statement of income | (1,526,904,470) | 8,575,554 | 1,399,345,367 | 32,976,157 | (86,007,392) | (1,065,425,653) | (22,889,079) | 978,703,820 | 25,708,224 | (83,902,688) |
| 31 December 2025 | 31 December 2024 | |||||||||
| Liabilities/(assets) for remaining coverage |
Liabilities/(assets) for incurred claims |
Total | Liabilities/(assets) for remaining coverage |
Liabilities/(assets) for incurred claims |
Total | |||||
| Excluding loss component |
Loss component |
Estimates of present value of FCF |
Risk adjustment for non-financial risk |
Excluding loss component |
Loss component |
Estimates of present value of FCF |
Risk adjustment for non-financial risk |
|||
| Cash flows | ||||||||||
| Premiums, net of ceding commission, received | 822,372,956 | – | 462,344,329 | – | 1,284,717,285 | 653,829,841 | – | 367,465,042 | – | 1,021,294,883 |
| Claims and other reinsurance service expenses paid | – | – | (559,653,315) | – | (559,653,315) | – | – | (533,736,530) | – | (533,736,530) |
| Reinsurance acquisition cash flows | (75,330,115) | – | – | – | (75,330,115) | (55,762,763) | – | – | – | (55,762,763) |
| 747,042,841 | – | (97,308,986) | – | 649,733,855 | 598,067,078 | – | (166,271,488) | – | 431,795,590 | |
| Premiums expected to be received transferred from the LRC to LIC | 988,715,577 | – | (988,715,577) | – | – | 563,389,155 | – | (563,389,155) | – | – |
| Net closing balance | 561,282,547 | 28,510,771 | 1,296,771,004 | 104,929,461 | 1,991,493,783 | 352,428,599 | 19,935,217 | 983,450,200 | 71,953,304 | 1,427,767,320 |
| Closing liabilities | 560,503,622 | 25,929,911 | 1,427,530,367 | 86,992,052 | 2,100,955,952 | 350,137,951 | 19,092,641 | 1,088,399,656 | 60,951,002 | 1,518,581,250 |
| Closing assets | 778,925 | 2,580,860 | (130,759,363) | 17,937,409 | (109,462,169) | 2,290,648 | 842,576 | (104,949,456) | 11,002,302 | (90,813,930) |
| Net closing balance | 561,282,547 | 28,510,771 | 1,296,771,004 | 104,929,461 | 1,991,493,783 | 352,428,599 | 19,935,217 | 983,450,200 | 71,953,304 | 1,427,767,320 |
| Accumulated surplus | – | – | 53,455,186 | – | 53,455,186 | – | – | 41,164,544 | – | 41,164,544 |
| Total reinsurance contract liabilities | 560,503,622 | 25,929,911 | 1,480,985,553 | 86,992,052 | 2,154,411,138 | 350,137,951 | 19,092,641 | 1,129,564,200 | 60,951,002 | 1,559,745,794 |
Reinsurance contracts
Analysis by measurement component
| 31 December 2025 | 31 December 2024 | |||||||
| Present value of future cash flows |
Risk adjustment for non-financial risk |
Contractual service margin |
Total | Present value of future cash flows |
Risk adjustment for non-financial risk |
Contractual service margin |
Total | |
| Reinsurance contracts | ||||||||
| Opening liabilities | 902,329,047 | 115,639,897 | 500,612,306 | 1,518,581,250 | 781,569,894 | 78,610,148 | 296,070,926 | 1,156,250,968 |
| Opening assets | (158,805,081) | 20,478,781 | 47,512,370 | (90,813,930) | (97,391,594) | 14,508,006 | 6,507,038 | (76,376,550) |
| Net opening balance | 743,523,966 | 136,118,678 | 548,124,676 | 1,427,767,320 | 684,178,300 | 93,118,154 | 302,577,964 | 1,079,874,418 |
| Accumulated surplus | 41,164,544 | – | – | 41,164,544 | 28,833,321 | – | – | 28,833,321 |
| Total reinsurance contract liabilities | 943,493,591 | 115,639,897 | 500,612,306 | 1,559,745,794 | 810,403,215 | 78,610,148 | 296,070,926 | 1,185,084,289 |
| Changes in the statement of income | ||||||||
| Changes that relate to current services | ||||||||
| CSM recognised for the services provided | – | – | (315,280,140) | (315,280,140) | – | – | (225,625,241) | (225,625,241) |
| Change in the risk adjustment for non-financial risk for the risk expired |
– | 12,302,635 | – | 12,302,635 | – | 17,195,426 | – | 17,195,426 |
| Experience adjustments | 152,586,616 | – | – | 152,586,616 | 71,817,151 | – | – | 71,817,151 |
| Changes that relate to future services | ||||||||
| Contracts initially recognised in the period | (491,144,705) | 60,679,701 | 503,559,793 | 73,094,789 | (320,190,476) | 52,086,645 | 400,378,472 | 132,274,641 |
| Changes in estimates that adjust the CSM | 16,171,360 | (1,344,694) | (14,826,666) | – | (13,150,730) | (18,931,212) | 32,081,942 | – |
| Changes in estimates that result in losses and reversals of losses on onerous contracts, net |
189,208 | (247,875) | – | (58,667) | (17,058,753) | (2,344,840) | – | (19,403,593) |
| Changes that relate to past services | ||||||||
| Adjustments to liabilities for incurred claims | (103,844,123) | (13,501,325) | – | (117,345,448) | (101,688,148) | (5,005,495) | – | (106,693,643) |
| Reinsurance service result – Gross | (426,041,644) | 57,888,442 | 173,452,987 | (194,700,215) | (380,270,956) | 43,000,524 | 206,835,173 | (130,435,259) |
| Net finance expenses from reinsurance contracts | 63,443,700 | – | 56,732,474 | 120,176,174 | 20,023,942 | – | 38,711,539 | 58,735,481 |
| Effect of movement in exchange rates | (11,483,351) | – | – | (11,483,351) | (12,202,910) | – | – | (12,202,910) |
| Total changes in the statement of income | (374,081,295) | 57,888,442 | 230,185,461 | (86,007,392) | (372,449,924) | 43,000,524 | 245,546,712 | (83,902,688) |
| Cash flows | ||||||||
| Premiums, net of ceding commission, received | 1,284,717,285 | – | – | 1,284,717,285 | 1,021,294,883 | – | – | 1,021,294,883 |
| Claims and other reinsurance service expenses paid | (559,653,315) | – | – | (559,653,315) | (533,736,530) | – | – | (533,736,530) |
| Reinsurance acquisition cash flows | (75,330,115) | – | – | (75,330,115) | (55,762,763) | – | – | (55,762,763) |
| 649,733,855 | – | – | 649,733,855 | 431,795,590 | – | – | 431,795,590 | |
| Net closing balance | 1,019,176,526 | 194,007,120 | 778,310,137 | 1,991,493,783 | 743,523,966 | 136,118,678 | 548,124,676 | 1,427,767,320 |
| Closing liabilities | 1,186,357,385 | 170,139,865 | 744,458,702 | 2,100,955,952 | 902,329,047 | 115,639,897 | 500,612,306 | 1,518,581,250 |
| Closing assets | (167,180,859) | 23,867,255 | 33,851,435 | (109,462,169) | (158,805,081) | 20,478,781 | 47,512,370 | (90,813,930) |
| Net closing balance | 1,019,176,526 | 194,007,120 | 778,310,137 | 1,991,493,783 | 743,523,966 | 136,118,678 | 548,124,676 | 1,427,767,320 |
| Accumulated surplus | 53,455,186 | – | – | 53,455,186 | 41,164,544 | – | – | 41,164,544 |
| Total reinsurance contract liabilities | 1,239,812,571 | 170,139,865 | 744,458,702 | 2,154,411,138 | 943,493,591 | 115,639,897 | 500,612,306 | 1,559,745,794 |
Retrocession contracts
Analysis by remaining coverage and incurred claims
| 31 December 2025 | 31 December 2024 | |||||||||
| Assets for remaining coverage | Assets for incurred claims | Total | Assets for remaining coverage | Assets for incurred claims | Total | |||||
| Excluding loss recovery component |
Loss recovery component |
Estimates of present value of FCF |
Risk adjustment for non-financial risk |
Excluding loss recovery component |
Loss recovery component |
Estimates of present value of FCF |
Risk adjustment for non-financial risk |
|||
| Retrocession contracts | ||||||||||
| Opening assets | (278,418,827) | (859,277) | (332,370,170) | (16,279,232) | (627,927,506) | (189,148,319) | (3,223,310) | (236,418,979) | (10,802,559) | (439,593,167) |
| Opening liabilities | (1,039,885) | (149,549) | 19,039,743 | (974,951) | 16,875,358 | – | – | – | – | – |
| Net opening balance | (279,458,712) | (1,008,826) | (313,330,427) | (17,254,183) | (611,052,148) | (189,148,319) | (3,223,310) | (236,418,979) | (10,802,559) | (439,593,167) |
| Allocation of retrocession premiums paid | 488,536,078 | – | – | – | 488,536,078 | 206,515,160 | – | – | – | 206,515,160 |
| Income on initial recognition of onerous underlying reinsurance contracts | – | (8,347,087) | – | – | (8,347,087) | – | (4,354,709) | – | – | (4,354,709) |
| Amounts recoverable from retrocessionaires | ||||||||||
| Recoveries of incurred claims and other reinsurance services | – | – | (437,225,539) | (19,449,715) | (456,675,254) | – | – | (264,754,866) | (11,783,489) | (276,538,355) |
| Recoveries and reversals of recoveries of losses on onerous underlying contracts, net | – | 6,146,637 | – | – | 6,146,637 | – | 6,309,716 | – | – | 6,309,716 |
| Adjustments to assets for incurred claims | – | – | 5,629,164 | 1,740,843 | 7,370,007 | – | – | 63,229,956 | 5,331,865 | 68,561,821 |
| – | 6,146,637 | (431,596,375) | (17,708,872) | (443,158,610) | – | 6,309,716 | (201,524,910) | (6,451,624) | (201,666,818) | |
| Changes that relate to future service | – | (3,701,033) | – | – | (3,701,033) | – | 619,546 | – | – | 619,546 |
| Effect of changes in the risk of retrocessionaires’ non-performance | 70,848 | – | (83,143) | – | (12,295) | (1,415,409) | – | (421,603) | – | (1,837,012) |
| Net expenses/(income) from retrocession contracts | 488,606,926 | (5,901,483) | (431,679,518) | (17,708,872) | 33,317,053 | 205,099,751 | 2,574,553 | (201,946,513) | (6,451,624) | (723,833) |
| Net finance income from retrocession contracts | (22,387,105) | (456,797) | (26,696,772) | – | (49,540,674) | (141,135) | (360,069) | (11,446,438) | – | (11,947,642) |
| Effect of movement in exchange rates | (193) | – | (437,006) | – | (437,199) | – | – | (168,037) | – | (168,037) |
| Total changes in the statement of income | 466,219,628 | (6,358,280) | (458,813,296) | (17,708,872) | (16,660,820) | 204,958,616 | 2,214,484 | (213,560,988) | (6,451,624) | (12,839,512) |
| Cash flows | ||||||||||
| Premiums, net of ceding commissions, paid | (225,013,834) | – | (52,588,650) | – | (277,602,484) | (218,766,590) | – | 1,927,300 | – | (216,839,290) |
| Recoveries from retrocession | – | – | 30,970,007 | – | 30,970,007 | – | – | 58,219,821 | – | 58,219,821 |
| (225,013,834) | – | (21,618,643) | – | (246,632,477) | (218,766,590) | – | 60,147,121 | – | (158,619,469) | |
| Premiums expected to be received transferred from the ARC to AIC | (246,865,244) | – | 246,865,244 | – | – | (76,502,419) | – | 76,502,419 | – | – |
| Net closing balance | (285,118,162) | (7,367,106) | (546,897,122) | (34,963,055) | (874,345,445) | (279,458,712) | (1,008,826) | (313,330,427) | (17,254,183) | (611,052,148) |
| Closing contract assets | (290,370,966) | (6,776,353) | (581,255,947) | (29,221,253) | (907,624,519) | (278,418,827) | (859,277) | (332,370,170) | (16,279,232) | (627,927,506) |
| Closing contract liabilities | 5,252,804 | (590,753) | 34,358,825 | (5,741,802) | 33,279,074 | (1,039,885) | (149,549) | 19,039,743 | (974,951) | 16,875,358 |
| Net closing balance | (285,118,162) | (7,367,106) | (546,897,122) | (34,963,055) | (874,345,445) | (279,458,712) | (1,008,826) | (313,330,427) | (17,254,183) | (611,052,148) |
Retrocession contracts
Analysis by measurement component
| 31 December 2025 | 31 December 2024 | |||||||
| Present value of future cash flows |
Risk adjustment for non-financial risk |
Contractual service margin |
Total | Present value of future cash flows |
Risk adjustment for non-financial risk |
Contractual service margin |
Total | |
| Retrocession contracts | ||||||||
| Opening assets | (225,220,930) | (53,908,745) | (348,797,831) | (627,927,506) | (183,058,050) | (45,507,807) | (211,027,310) | (439,593,167) |
| Opening liabilities | 69,781,510 | (4,413,409) | (48,492,743) | 16,875,358 | – | – | – | – |
| Net opening balance | (155,439,420) | (58,322,154) | (397,290,574) | (611,052,148) | (183,058,050) | (45,507,807) | (211,027,310) | (439,593,167) |
| Changes in the statement of income | ||||||||
| Changes that relate to current services | ||||||||
| CSM recognised for the services received | – | – | 197,160,796 | 197,160,796 | – | – | 80,044,589 | 80,044,589 |
| Change in the risk adjustment for non-financial risk for the risk expired | – | (11,163,018) | – | (11,163,018) | – | (9,805,033) | – | (9,805,033) |
| Experience adjustments | (147,990,317) | – | – | (147,990,317) | (133,953,035) | – | – | (133,953,035) |
| Changes that relate to future services | ||||||||
| Contracts initially recognised in the period | 276,801,842 | (26,722,499) | (258,426,430) | (8,347,087) | 216,412,964 | (18,876,386) | (201,891,287) | (4,354,709) |
| Changes in recoveries of losses on onerous contracts that adjust the CSM | 12,316,752 | (292,410) | (12,024,342) | – | (13,626,745) | (2,737,320) | 16,364,065 | – |
| Changes in estimates that adjust the CSM | (120,998,355) | (353,267) | 121,351,622 | – | 62,960,068 | (108,159) | (62,851,909) | – |
| Changes in estimates that relate to losses and reversals of losses on onerous underlying reinsurance contracts, net | 121,026,326 | 1,090,025 | (125,817,384) | (3,701,033) | (15,919,598) | 13,380,685 | 3,158,459 | 619,546 |
| Changes that relate to past services | ||||||||
| Adjustments to liabilities for incurred claims | 5,629,164 | 1,740,843 | – | 7,370,007 | 63,229,955 | 5,331,866 | – | 68,561,821 |
| Effect of changes in the risk of reinsurers non-performance | (12,295) | – | – | (12,295) | (1,837,012) | – | – | (1,837,012) |
| Net expenses/(income) from retrocession contracts | 146,773,117 | (35,700,326) | (77,755,738) | 33,317,053 | 177,266,597 | (12,814,347) | (165,176,083) | (723,833) |
| Net finance (income)/expense from retrocession contracts | (14,057,120) | – | (35,483,554) | (49,540,674) | 9,139,539 | – | (21,087,181) | (11,947,642) |
| Effect of movement in exchange rates | (437,199) | – | – | (437,199) | (168,037) | – | – | (168,037) |
| Total changes in the statement of income | 132,278,798 | (35,700,326) | (113,239,292) | (16,660,820) | 186,238,099 | (12,814,347) | (186,263,264) | (12,839,512) |
| Cash flows | ||||||||
| Premiums, net of ceding commissions, paid | (277,602,484) | – | – | (277,602,484) | (216,839,290) | – | – | (216,839,290) |
| Recoveries from retrocession | 30,970,007 | – | – | 30,970,007 | 58,219,821 | – | – | 58,219,821 |
| (246,632,477) | – | – | (246,632,477) | (158,619,469) | – | – | (158,619,469) | |
| Net closing balance | (269,793,099) | (94,022,480) | (510,529,866) | (874,345,445) | (155,439,420) | (58,322,154) | (397,290,574) | (611,052,148) |
| Closing assets | (326,600,436) | (86,716,211) | (494,307,872) | (907,624,519) | (225,220,930) | (53,908,745) | (348,797,831) | (627,927,506) |
| Closing liabilities | 56,807,337 | (7,306,269) | (16,221,994) | 33,279,074 | 69,781,510 | (4,413,409) | (48,492,743) | 16,875,358 |
| Net closing balance | (269,793,099) | (94,022,480) | (510,529,866) | (874,345,445) | (155,439,420) | (58,322,154) | (397,290,574) | (611,052,148) |
(ii) Life and Health
Reinsurance contracts
Analysis by remaining coverage and incurred claims
| 31 December 2025 | 31 December 2024 | Total | ||||||||
| Liabilities/(assets) for remaining coverage |
Liabilities/(assets) for incurred claims |
Total | Liabilities/(assets) for remaining coverage |
Liabilities/(assets) for incurred claims |
||||||
| Excluding loss component |
Loss component |
Estimates of present value of FCF |
Risk adjustment for non-financial risk |
Excluding loss component |
Loss component |
Estimates of present value of FCF |
Risk adjustment for non-financial risk |
|||
| Reinsurance contracts | ||||||||||
| Opening liabilities | (130,589) | 228,685 | 23,278,419 | 2,019,500 | 25,396,015 | (762,981) | 1,722,673 | 27,061,703 | 1,688,890 | 29,710,285 |
| Opening assets | (165,309) | 197,620 | (1,459,036) | 112,175 | (1,314,550) | 7,329 | – | (1,537,306) | 79,240 | (1,450,737) |
| Net opening balance | (295,898) | 426,305 | 21,819,383 | 2,131,675 | 24,081,465 | (755,652) | 1,722,673 | 25,524,397 | 1,768,130 | 28,259,548 |
| Changes in the statement of income | ||||||||||
| Reinsurance revenue | (70,745,658) | – | – | – | (70,745,658) | (48,198,156) | – | – | – | (48,198,156) |
| Reinsurance service expenses | ||||||||||
| Incurred claims and other reinsurance service expenses | – | (781,025) | 56,709,857 | 1,083,028 | 57,011,860 | – | (1,962,590) | 38,617,445 | 680,354 | 37,335,209 |
| Amortisation of insurance acquisition cash flows | 1,752,609 | – | – | – | 1,752,609 | 2,369,168 | – | – | – | 2,369,168 |
| Losses and reversals of losses on onerous contracts, net | – | 827,204 | – | – | 827,204 | – | 401,849 | – | – | 401,849 |
| Adjustments to liabilities for incurred claims | – | – | 2,001,728 | (504,272) | 1,497,456 | – | – | (3,299,839) | (316,809) | (3,616,648) |
| 1,752,609 | 46,179 | 58,711,585 | 578,756 | 61,089,129 | 2,369,168 | (1,560,741) | 35,317,606 | 363,545 | 36,489,578 | |
| Investment components | (4,475) | – | 4,475 | – | – | (3,890) | – | 3,890 | – | – |
| Reinsurance service result – Gross | (68,997,524) | 46,179 | 58,716,060 | 578,756 | (9,656,529) | (45,832,878) | (1,560,741) | 35,321,496 | 363,545 | (11,708,578) |
| Net finance (income)/expenses from reinsurance contracts | (1,510,940) | 79,669 | 5,405,617 | – | 3,974,346 | (2,267,083) | 264,373 | 4,840,621 | – | 2,837,911 |
| Effect of movement in exchange rates | (17,056) | – | 79,547 | – | 62,491 | (5,842) | – | 161,630 | – | 155,788 |
| Total changes in the statement of income | (70,525,520) | 125,848 | 64,201,224 | 578,756 | (5,619,692) | (48,105,803) | (1,296,368) | 40,323,747 | 363,545 | (8,714,879) |
| Cash flows | ||||||||||
| Premiums, net of ceding commission, received | 15,610,700 | – | (1,605,098) | – | 14,005,602 | 17,086,002 | – | 18,837,702 | – | 35,923,704 |
| Claims and other reinsurance service expenses paid | – | – | (6,581,287) | – | (6,581,287) | – | – | (28,943,098) | – | (28,943,098) |
| Reinsurance acquisition cash flows | (1,590,588) | – | – | – | (1,590,588) | (2,443,810) | – | – | – | (2,443,810) |
| 14,020,112 | – | (8,186,385) | – | 5,833,727 | 14,642,192 | – | (10,105,396) | – | 4,536,796 | |
| Premiums expected to be received transferred from the LRC to LIC |
59,038,325 | – | (59,038,325) | – | – | 33,923,365 | – | (33,923,365) | – | – |
| Net closing balance | 2,237,019 | 552,153 | 18,795,897 | 2,710,431 | 24,295,500 | (295,898) | 426,305 | 21,819,383 | 2,131,675 | 24,081,465 |
| Closing liabilities | 2,051,134 | 550,684 | 30,116,881 | 2,388,119 | 35,106,818 | (130,589) | 228,685 | 23,278,419 | 2,019,500 | 25,396,015 |
| Closing assets | 185,885 | 1,469 | (11,320,984) | 322,312 | (10,811,318) | (165,309) | 197,620 | (1,459,036) | 112,175 | (1,314,550) |
| Net closing balance | 2,237,019 | 552,153 | 18,795,897 | 2,710,431 | 24,295,500 | (295,898) | 426,305 | 21,819,383 | 2,131,675 | 24,081,465 |
Reinsurance contracts
Analysis by measurement component
| 31 December 2025 | 31 December 2024 | |||||||
| Present value of future cash flows |
Risk adjustment for non-financial risk |
Contractual service margin |
Total | Present value of future cash flows |
Risk adjustment for non-financial risk |
Contractual service margin |
Total | |
| Reinsurance contracts | ||||||||
| Opening liabilities | 22,169,586 | 2,323,044 | 903,385 | 25,396,015 | 27,274,391 | 2,100,042 | 335,852 | 29,710,285 |
| Opening assets | (1,484,331) | 140,166 | 29,615 | (1,314,550) | (1,580,614) | 79,499 | 50,378 | (1,450,737) |
| Total reinsurance contract liabilities | 20,685,255 | 2,463,210 | 933,000 | 24,081,465 | 25,693,777 | 2,179,541 | 386,230 | 28,259,548 |
| Changes in the statement of income | ||||||||
| Changes that relate to current services | ||||||||
| CSM recognised for the services provided | – | – | (7,148,845) | (7,148,845) | – | – | (2,804,593) | (2,804,593) |
| Change in the risk adjustment for non-financial risk for the risk expired | – | 41,319 | – | 41,319 | – | 151,238 | – | 151,238 |
| Experience adjustments | (4,873,663) | – | – | (4,873,663) | (5,840,424) | – | – | (5,840,424) |
| Changes that relate to future services | ||||||||
| Contracts initially recognised in the period | (13,556,380) | 1,449,587 | 12,704,463 | 597,670 | (4,355,120) | 837,362 | 3,556,532 | 38,774 |
| Changes in estimates that adjust the CSM | (226,886) | (90,525) | 317,411 | – | 802,087 | (360,176) | (441,911) | – |
| Changes in estimates that result in losses and reversals of losses on onerous contracts, net | 230,157 | (623) | – | 229,534 | 391,021 | (27,946) | – | 363,075 |
| Changes that relate to past services | ||||||||
| Adjustments to liabilities for incurred claims | 2,001,728 | (504,272) | – | 1,497,456 | (3,299,839) | (316,809) | – | (3,616,648) |
| Reinsurance service result – Gross | (16,425,044) | 895,486 | 5,873,029 | (9,656,529) | (12,302,275) | 283,669 | 310,028 | (11,708,578) |
| Net finance expenses from reinsurance contracts | 3,194,538 | – | 779,808 | 3,974,346 | 2,601,169 | – | 236,742 | 2,837,911 |
| Effect of movement in exchange rates | 62,491 | – | – | 62,491 | 155,788 | – | – | 155,788 |
| Total changes in the statement of income | (13,168,015) | 895,486 | 6,652,837 | (5,619,692) | (9,545,318) | 283,669 | 546,770 | (8,714,879) |
| Cash flows | ||||||||
| Premiums, net of ceding commission, received | 14,005,602 | – | – | 14,005,602 | 35,923,704 | – | – | 35,923,704 |
| Claims and other reinsurance service expenses paid | (6,581,287) | – | – | (6,581,287) | (28,943,098) | – | – | (28,943,098) |
| Reinsurance acquisition cash flows | (1,590,588) | – | – | (1,590,588) | (2,443,810) | – | – | (2,443,810) |
| 5,833,727 | – | – | 5,833,727 | 4,536,796 | – | – | 4,536,796 | |
| Net closing balance | 13,350,967 | 3,358,696 | 7,585,837 | 24,295,500 | 20,685,255 | 2,463,210 | 933,000 | 24,081,465 |
| Closing liabilities | 26,246,218 | 2,869,543 | 5,991,057 | 35,106,818 | 22,169,586 | 2,323,044 | 903,385 | 25,396,015 |
| Closing assets | (12,895,251) | 489,153 | 1,594,780 | (10,811,318) | (1,484,331) | 140,166 | 29,615 | (1,314,550) |
| Total reinsurance contract liabilities | 13,350,967 | 3,358,696 | 7,585,837 | 24,295,500 | 20,685,255 | 2,463,210 | 933,000 | 24,081,465 |
Retrocession contracts
Analysis by remaining coverage and incurred claims
| 31 December 2025 | 31 December 2024 | |||||||||
| Liabilities for remaining coverage |
Liabilities for incurred claims |
Total | Liabilities/(assets) for remaining coverage |
Liabilities/(assets) for incurred claims |
Total | |||||
| Excluding loss recovery component |
Loss recovery component |
Estimates of present value of FCF |
Risk adjustment for non-financial risk |
Excluding loss recovery component |
Loss recovery component |
Estimates of present value of FCF |
Risk adjustment for non-financial risk |
|||
| Retrocession contracts | ||||||||||
| Opening assets | – | – | – | – | – | – | – | – | – | – |
| Opening liabilities | 1,898 | (1,811) | 57,342 | (767) | 56,662 | 1,308 | (5,562) | 194,568 | (661) | 189,653 |
| Net opening balance | 1,898 | (1,811) | 57,342 | (767) | 56,662 | 1,308 | (5,562) | 194,568 | (661) | 189,653 |
| Allocation of retrocession premiums paid | 273,892 | – | – | – | 273,892 | 261,364 | – | – | – | 261,364 |
| Income on initial recognition of onerous underlying reinsurance contracts | – | – | – | – | – | – | (192) | – | – | (192) |
| Amounts recoverable from retrocessionaires | ||||||||||
| Recoveries of incurred claims and other reinsurance services | – | – | – | – | – | – | – | – | – | – |
| Recoveries and reversals of recoveries of losses on onerous underlying contracts, net | – | 1,971 | – | – | 1,971 | – | 6,672 | – | – | 6,672 |
| Adjustments to assets for incurred claims | – | – | 37,143 | (15) | 37,128 | – | – | 68,974 | (106) | 68,868 |
| – | 1,971 | 37,143 | (15) | 39,099 | – | 6,672 | 68,974 | (106) | 75,540 | |
| Changes that relate to future service | – | 58 | – | – | 58 | – | (1,577) | – | – | (1,577) |
| Effect of changes in the risk of retrocessionaires’ non-performance |
1 | – | 24 | – | 25 | – | – | 135 | – | 135 |
| Net expenses/(income) from retrocession contracts | 273,893 | 2,029 | 37,167 | (15) | 313,074 | 261,364 | 4,903 | 69,109 | (106) | 335,270 |
| Net finance income from retrocession contracts | 6,235 | (218) | 1,920 | – | 7,937 | 8,168 | (1,152) | 11,289 | – | 18,305 |
| Effect of movement in exchange rates | – | – | – | – | – | – | – | 1 | – | 1 |
| Total changes in the statement of income | 280,128 | 1,811 | 39,087 | (15) | 321,011 | 269,532 | 3,751 | 80,399 | (106) | 353,576 |
| Cash flows | ||||||||||
| Premiums, net of ceding commissions, paid | (268,650) | – | – | – | (268,650) | (268,942) | – | (217,625) | – | (486,567) |
| Recoveries from retrocession | – | – | – | – | – | – | – | – | – | – |
| (268,650) | – | – | – | (268,650) | (268,942) | – | (217,625) | – | (486,567) | |
| Premiums expected to be received transferred from the ARC to AIC | (12,217) | – | 12,217 | – | – | – | – | – | – | – |
| Net closing balance | 1,159 | – | 108,646 | (782) | 109,023 | 1,898 | (1,811) | 57,342 | (767) | 56,662 |
| Closing contract assets | – | – | – | – | – | – | – | – | – | – |
| Closing contract liabilities | 1,159 | – | 108,646 | (782) | 109,023 | 1,898 | (1,811) | 57,342 | (767) | 56,662 |
| Net closing balance | 1,159 | – | 108,646 | (782) | 109,023 | 1,898 | (1,811) | 57,342 | (767) | 56,662 |
Retrocession contracts
Analysis by measurement component
| 31 December 2025 | 31 December 2023 | |||||||
| Present value of future cash flows |
Risk adjustment for non-financial risk |
Contractual service margin |
Total | Present value of future cash flows |
Risk adjustment for non-financial risk |
Contractual service margin |
Total | |
| Retrocession contracts | ||||||||
| Opening assets | – | – | – | – | – | – | – | – |
| Opening liabilities | 57,344 | (767) | 85 | 56,662 | 194,569 | (661) | (4,255) | 189,653 |
| Net opening balance | 57,344 | (767) | 85 | 56,662 | 194,569 | (661) | (4,255) | 189,653 |
| Changes in the statement of income | ||||||||
| Changes that relate to current services | ||||||||
| CSM recognised for the services received | – | – | 264,200 | 264,200 | – | – | 268,391 | 268,391 |
| Experience adjustments | 11,663 | – | – | 11,663 | (355) | – | – | (355) |
| Changes that relate to future services | ||||||||
| Contracts initially recognised in the period | 244,960 | – | (244,960) | – | 239,514 | – | (239,706) | (192) |
| Changes in recoveries of losses on onerous contracts that adjust the CSM | – | – | – | – | – | – | – | – |
| Changes in estimates that adjust the CSM | 74,336 | – | (74,336) | – | 131,578 | (71) | (131,507) | – |
| Changes in estimates that relate to losses and reversals of losses on onerous underlying reinsurance contracts, net | (67,418) | – | 67,476 | 58 | (123,542) | 71 | 121,894 | (1,577) |
| Changes that relate to past services | ||||||||
| Adjustments to liabilities for incurred claims | 37,143 | (15) | – | 37,128 | 68,974 | (106) | – | 68,868 |
| Effect of changes in the risk of reinsurers non-performance | 25 | – | – | 25 | 135 | – | – | 135 |
| Net expenses/(income) from retrocession contracts | 300,709 | (15) | 12,380 | 313,074 | 316,304 | (106) | 19,072 | 335,270 |
| Net finance (income)/expense from retrocession contracts | 21,984 | – | (14,047) | 7,937 | 33,037 | – | (14,732) | 18,305 |
| Effect of movement in exchange rates | – | – | – | – | 1 | – | – | 1 |
| Total changes in the statement of income | 322,693 | (15) | (1,667) | 321,011 | 349,342 | (106) | 4,340 | 353,576 |
| Cash flows | ||||||||
| 31 December 2025 | 31 December 2023 | |||||||
| Present value of future cash flows |
Risk adjustment for non-financial risk |
Contractual service margin |
Total | Present value of future cash flows |
Risk adjustment for non-financial risk |
Contractual service margin |
Total | |
| Premiums, net of ceding commissions, paid | (268,650) | – | – | (268,650) | (486,567) | – | – | (486,567) |
| Recoveries from retrocession | – | – | – | – | – | – | – | – |
| (268,650) | – | – | (268,650) | (486,567) | – | – | (486,567) | |
| Net closing balance | 111,387 | (782) | (1,582) | 109,023 | 57,344 | (767) | 85 | 56,662 |
| Closing assets | – | – | – | – | – | – | – | – |
| Closing liabilities | 111,387 | (782) | (1,582) | 109,023 | 57,344 | (767) | 85 | 56,662 |
| Net closing balance | 111,387 | (782) | (1,582) | 109,023 | 57,344 | (767) | 85 | 56,662 |
B. Effect of contracts initially recognized in the year
(i) Property and Casualty
| 31 December 2025 | 31 December 2024 | |||||
| Reinsurance contracts | Profitable contracts issued |
Onerous contracts issued |
Total | Profitable contracts issued |
Onerous contracts issued |
Total |
| Claims and other directly attributable expenses | 1,550,461,589 | 400,147,227 | 1,950,608,816 | 1,178,849,671 | 424,681,449 | 1,603,531,120 |
| Reinsurance acquisition cash flows | 18,410,615 | 3,789,035 | 22,199,650 | 12,264,161 | 2,616,323 | 14,880,484 |
| Estimates of present value of cash outflows | 1,568,872,204 | 403,936,262 | 1,972,808,466 | 1,191,113,832 | 427,297,772 | 1,618,411,604 |
| Estimates of present value of cash inflows | (2,123,283,339) | (340,669,832) | (2,463,953,171) | (1,632,649,246) | (305,952,834) | (1,938,602,080) |
| Risk adjustment for non-financial risk | 50,851,342 | 9,828,359 | 60,679,701 | 41,156,942 | 10,929,703 | 52,086,645 |
| CSM | 503,559,793 | – | 503,559,793 | 400,378,472 | – | 400,378,472 |
| Losses recognised on initial recognition | – | 73,094,789 | 73,094,789 | – | 132,274,641 | 132,274,641 |
| 31 December 2025 | 31 December 2024 | |||||
| Reinsurance contracts | Contracts initiated at net gain |
Contracts initiated at net loss |
Total | Contracts initiated at net gain |
Contracts initiated at net loss |
Total |
| Estimates of present value of cash inflows | (556,298,307) | (72,313,606) | (628,611,913) | (408,463,288) | (33,520,484) | (441,983,772) |
| Estimates of present value of cash outflows | 855,543,755 | 49,870,000 | 905,413,755 | 646,537,060 | 11,859,676 | 658,396,736 |
| Risk adjustment for non-financial risk | (23,977,565) | (2,744,934) | (26,722,499) | (17,854,912) | (1,021,474) | (18,876,386) |
| Income recognized on initial recognition | 6,242,872 | 2,104,215 | 8,347,087 | 1,940,468 | 2,414,241 | 4,354,709 |
| CSM | 281,510,755 | (23,084,325) | 258,426,430 | 222,159,328 | (20,268,041) | 201,891,287 |
(ii) Life and Health
| 31 December 2025 | 31 December 2024 | |||||
| Reinsurance contracts | Profitable contracts issued |
Onerous contracts issued |
Total | Profitable contracts issued |
Onerous contracts issued |
Total |
| Claims and other directly attributable expenses | 71,341,595 | 2,961,873 | 74,303,468 | 31,025,100 | 9,163,677 | 40,188,777 |
| Reinsurance acquisition cash flows | 475,571 | 13,164 | 488,735 | 1,015,309 | 283,913 | 1,299,222 |
| Estimates of present value of cash outflows | 71,817,166 | 2,975,037 | 74,792,203 | 32,040,409 | 9,447,590 | 41,487,999 |
| Estimates of present value of cash inflows | (85,931,352) | (2,417,231) | (88,348,583) | (36,273,533) | (9,569,586) | (45,843,119) |
| Risk adjustment for non-financial risk | 1,409,723 | 39,864 | 1,449,587 | 676,592 | 160,770 | 837,362 |
| CSM | 12,704,463 | – | 12,704,463 | 3,556,532 | – | 3,556,532 |
| Losses recognised on initial recognition | – | 597,670 | 597,670 | – | 38,774 | 38,774 |
| 31 December 2025 | 31 December 2024 | |||||
| Reinsurance contracts | Contracts initiated at net gain |
Contracts initiated at net loss |
Total | Contracts initiated at net gain |
Contracts initiated at net loss |
Total |
| Estimates of present value of cash inflows | (1,230) | – | (1,230) | (599) | – | (599) |
| Estimates of present value of cash outflows | 246,190 | – | 246,190 | 240,113 | – | 240,113 |
| Risk adjustment for non-financial risk | – | – | – | – | – | – |
| Income recognized on initial recognition | – | – | – | 192 | – | 192 |
| CSM | 244,960 | – | 244,960 | 239,706 | – | 239,706 |
C. Contractual service margin
The following table sets out when the Company expects to recognize the remaining CSM in after the reporting date;
| 31 December 2025 | |||||||
| Reinsurance contracts | 1 year | 2 years | 3 years | 4 years | 5 years | More than 5 years |
Total |
| Property and Casualty | 145,976,125 | 65,268,348 | 56,264,540 | 56,898,233 | 59,670,882 | 394,232,009 | 778,310,137 |
| Life and Health | 6,691,364 | 466,172 | 165,514 | 181,557 | 80,951 | 279 | 7,585,837 |
| 31 December 2024 | |||||||
| Reinsurance contracts | 1 year | 2 years | 3 years | 4 years | 5 years | More than 5 years |
Total |
| Property and Casualty | 125,954,158 | 43,569,816 | 38,349,417 | 36,988,036 | 37,583,627 | 265,679,622 | 548,124,676 |
| Life and Health | 813,966 | 118,422 | 93 | 106 | 120 | 293 | 933,000 |
| 31 December 2025 | |||||||
| Retrocession contracts | 1 year | 2 years | 3 years | 4 years | 5 years | More than 5 years |
Total |
| Property and Casualty | (73,526,194) | (42,150,999) | (41,587,929) | (42,072,853) | (43,497,094) | (267,694,797) | (510,529,866) |
| Life and Health | (1,582) | – | – | – | – | – | (1,582) |
| Net CSM | 79,139,713 | 23,583,521 | 14,842,125 | 15,006,937 | 16,254,739 | 126,537,491 | 275,364,526 |
| 31 December 2024 | |||||||
| Retrocession contracts | 1 year | 2 years | 3 years | 4 years | 5 years | More than 5 years |
Total |
| Property and Casualty | (80,686,622) | (27,325,945) | (27,705,496) | (28,466,389) | (29,479,467) | (203,626,655) | (397,290,574) |
| Life and Health | 99 | (14) | – | – | – | – | 85 |
| Net CSM | 46,081,601 | 16,362,279 | 10,644,014 | 8,521,753 | 8,104,280 | 62,053,260 | 151,767,187 |
D. Claims development table
The table below illustrates how estimates of ultimate claims have developed over time on a gross and net of retrocession basis. Each table shows how the Company’s estimates of total claims for each underwriting year have developed over time and reconciles the cumulative claims to the amount included in the statement of financial position.
Gross
| Underwriting year | 2016 and prior | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Total |
| Estimates of undiscounted gross cumulative claims | |||||||||||
| At end of underwriting year | 2,298,053,687 | 640,902,272 | 528,000,952 | 472,216,120 | 576,063,780 | 716,490,145 | 785,052,798 | 975,894,249 | 1,486,988,977 | 2,028,981,442 | |
| One year later | 2,711,676,583 | 627,294,512 | 593,435,556 | 460,695,946 | 572,647,228 | 769,669,121 | 853,656,971 | 1,068,240,005 | 1,551,561,251 | – | |
| Two years later | 2,698,771,812 | 621,201,148 | 547,329,451 | 452,161,668 | 593,953,170 | 751,002,885 | 786,699,641 | 1,019,071,102 | – | – | |
| Three years later | 2,651,887,813 | 639,220,156 | 536,490,861 | 446,279,936 | 516,022,530 | 727,754,501 | 741,035,395 | – | – | – | |
| Four years later | 2,629,555,761 | 655,261,452 | 530,289,572 | 434,123,163 | 498,187,954 | 735,450,491 | – | – | – | – | |
| Five years later | 2,614,387,255 | 657,589,451 | 540,517,999 | 434,997,192 | 510,840,118 | – | – | – | – | – | |
| Six years later | 2,616,175,358 | 678,255,614 | 533,950,346 | 443,117,452 | – | – | – | – | – | – | |
| Seven years later | 2,596,843,835 | 671,533,191 | 544,249,563 | – | – | – | – | – | – | – | |
| Eight years later | 2,601,614,667 | 694,465,380 | – | – | – | – | – | – | – | – | |
| Nine years later | 2,612,570,000 | – | – | – | – | – | – | – | – | – | |
| Current estimate of ultimate claims | 2,612,570,000 | 694,465,380 | 544,249,563 | 443,117,452 | 510,840,118 | 735,450,491 | 741,035,395 | 1,019,071,102 | 1,551,561,251 | 2,028,981,442 | 10,881,342,194 |
| Cumulative payments to date | (2,546,472,904) | (663,017,785) | (492,560,996) | (395,907,539) | (453,597,260) | (617,732,848) | (367,434,592) | (298,893,071) | (193,044,338) | (57,036,985) | (6,085,698,318) |
| Effect of discounting | (255,562,970) | ||||||||||
| Effect of risk adjustment | 107,639,892 | ||||||||||
| Payable claims and other expenses | 610,729,348 | ||||||||||
| Reinstatement premium | (101,740,450) | ||||||||||
| LIC others | (1,827,717,356) | ||||||||||
| LRC claims | (1,905,785,547) | ||||||||||
| Gross liabilities for incurred claims | 1,423,206,793 |
Net of retrocession
| Underwriting year | 2016 and prior | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Total |
| Estimates of undiscounted net cumulative claims | |||||||||||
| At end of underwriting year | 2,011,401,753 | 431,699,944 | 430,538,167 | 335,243,671 | 483,046,785 | 660,210,689 | 499,293,544 | 677,799,248 | 855,175,024 | 1,296,157,002 | |
| One year later | 2,393,344,360 | 452,097,225 | 472,867,596 | 346,671,678 | 485,243,707 | 683,127,320 | 563,392,533 | 742,413,178 | 843,721,303 | – | |
| Two years later | 2,373,755,559 | 465,249,883 | 461,246,825 | 346,175,776 | 519,005,245 | 674,612,770 | 526,615,648 | 697,299,256 | – | – | |
| Three years later | 2,349,512,223 | 446,992,523 | 454,184,907 | 354,379,433 | 462,140,817 | 650,622,657 | 511,325,834 | – | – | – | |
| Four years later | 2,332,480,063 | 460,185,052 | 439,705,702 | 345,883,185 | 448,969,327 | 665,229,043 | – | – | – | – | |
| Five years later | 2,320,273,949 | 455,529,594 | 462,616,736 | 348,425,059 | 460,604,046 | – | – | – | – | – | |
| Six years later | 2,323,669,617 | 457,373,199 | 440,355,558 | 359,158,781 | – | – | – | – | – | – | |
| Seven years later | 2,305,663,508 | 449,320,239 | 457,527,612 | – | – | – | – | – | – | – | |
| Eight years later | 2,310,689,123 | 468,473,332 | – | – | – | – | – | – | – | – | |
| Nine years later | 2,320,017,970 | – | – | – | – | – | – | – | – | ||
| Current estimate of ultimate claims | 2,320,017,970 | 468,473,332 | 457,527,612 | 359,158,781 | 460,604,046 | 665,229,043 | 511,325,834 | 697,299,256 | 843,721,303 | 1,296,157,002 | 8,079,514,179 |
| Cumulative payments to date | (2,262,601,279) | (440,982,899) | (416,229,927) | (313,205,230) | (409,932,477) | (567,518,695) | (350,904,148) | (275,598,559) | (137,924,417) | (57,030,681) | (5,231,928,312) |
| Effect of discounting | (188,458,289) | ||||||||||
| Effect of risk adjustment | 72,676,055 | ||||||||||
| Payable claims and other expenses | 546,682,051 | ||||||||||
| Reinstatement premium | (41,536,159) | ||||||||||
| LIC others | (1,592,163,438) | ||||||||||
| LRC claims | (803,331,607) | ||||||||||
| Net liabilities for incurred claims | 841,454,480 | ||||||||||
| Gross liabilities for incurred claims | 1,423,206,793 | ||||||||||
| Net liabilities for incurred claims | (841,454,480) | ||||||||||
| Retrocession contract assets for incurred claims | 581,752,313 |
PROPERTY AND EQUIPMENT, NET
| 31 December 2025 | 31 December 2025 | ||||||||
| Land | Building | Computers and equipment |
Furniture and fixtures |
Motor vehicles |
Leasehold improvements |
Work-in- progress |
Right-of-use assets |
Total | |
| Cost: | |||||||||
| As at 1 January 2025 | 18,329,960 | 11,454,040 | 5,972,036 | 7,202,352 | 1,144,711 | 982,013 | 205,317 | 692,419 | 45,982,848 |
| Additions during the year | – | – | 382,938 | 549,610 | – | – | 727,231 | 951,594 | 2,611,373 |
| Disposals/transfers during the year | – | – | – | – | (1,072,811) | – | (932,548) | (692,419) | (2,697,778) |
| As at 31 December 2025 | 18,329,960 | 11,454,040 | 6,354,974 | 7,751,962 | 71,900 | 982,013 | – | 951,594 | 45,896,443 |
| Accumulated depreciation: | |||||||||
| As at 1 January 2025 | – | 3,789,088 | 4,947,953 | 5,313,135 | 1,096,780 | 667,183 | – | 615,484 | 16,429,623 |
| Charged for the year | – | 347,093 | 625,630 | 430,279 | 47,929 | 76,550 | – | 250,822 | 1,778,303 |
| Disposals during the year | – | – | – | – | (1,072,811) | – | – | (686,755) | (1,759,566) |
| As at 31 December 2025 | – | 4,136,181 | 5,573,583 | 5,743,414 | 71,898 | 743,733 | – | 179,551 | 16,448,360 |
| Net book value | |||||||||
| As at 31 December 2025 | 18,329,960 | 7,317,859 | 781,391 | 2,008,548 | 2 | 238,280 | – | 772,043 | 29,448,083 |
| 31 December 2024 | 31 December 2024 | ||||||||
| Land | Building | Computers and equipment |
Furniture and fixtures |
Motor vehicles |
Leasehold improvements |
Work-in- progress |
Right-of-use assets |
Total | |
| Cost: | |||||||||
| As at 1 January 2024 | 18,329,960 | 11,454,040 | 5,558,074 | 6,139,451 | 1,144,711 | 982,013 | 781,826 | 692,419 | 45,082,494 |
| Additions during the year | – | – | 413,962 | 1,062,901 | – | – | 900,354 | – | 2,377,217 |
| Transfers during the year | – | – | – | – | – | – | (1,476,863) | – | (1,476,863) |
| As at 31 December 2024 | 18,329,960 | 11,454,040 | 5,972,036 | 7,202,352 | 1,144,711 | 982,013 | 205,317 | 692,419 | 45,982,848 |
| Accumulated depreciation: | |||||||||
| As at 1 January 2024 | – | 3,441,997 | 4,271,061 | 4,936,412 | 953,005 | 571,166 | – | 384,339 | 14,557,980 |
| Charged for the year | – | 347,091 | 676,892 | 376,723 | 143,775 | 96,017 | – | 231,145 | 1,871,643 |
| As at 31 December 2024 | – | 3,789,088 | 4,947,953 | 5,313,135 | 1,096,780 | 667,183 | – | 615,484 | 16,429,623 |
| Net book value | |||||||||
| As at 31 December 2024 | 18,329,960 | 7,664,952 | 1,024,083 | 1,889,217 | 47,931 | 314,830 | 205,317 | 76,935 | 29,553,225 |
INTANGIBLE ASSETS
| 31 December 2025 | |||
| Software | Work-in-progress | Total | |
| Cost | |||
| As at 1 January 2025 | 18,764,666 | 716,912 | 19,481,578 |
| Additions during the year | 57,760 | 572,173 | 629,933 |
| Transfers during the year | – | (57,760) | (57,760) |
| As at 31 December 2025 | 18,822,426 | 1,231,325 | 20,053,751 |
| Accumulated depreciation | |||
| As at 1 January 2025 | 13,319,047 | – | 13,319,047 |
| Charge for the year | 1,460,767 | – | 1,460,767 |
| As at 31 December 2025 | 14,779,814 | – | 14,779,814 |
| Net book value | |||
| As at 31 December 2025 | 4,042,612 | 1,231,325 | 5,273,937 |
| 31 December 2024 | |||
| Software | Work-in-progress | Total | |
| Cost | |||
| As at 1 January 2024 | 17,713,192 | 752,087 | 18,465,279 |
| Additions during the year | 1,051,474 | 1,016,299 | 2,067,773 |
| Transfers during the year | – | (1,051,474) | (1,051,474) |
| As at 31 December 2024 | 18,764,666 | 716,912 | 19,481,578 |
| Accumulated depreciation | |||
| As at 1 January 2024 | 11,850,603 | – | 11,850,603 |
| Charge for the year | 1,468,444 | – | 1,468,444 |
| As at 31 December 2024 | 13,319,047 | – | 13,319,047 |
| Net book value | |||
| As at 31 December 2024 | 5,445,619 | 716,912 | 6,162,531 |
PREPAID EXPENSES, DEPOSITS AND OTHER ASSETS
| Notes | 31 December 2025 |
31 December 2024 |
|
| Funds at Lloyds* | 211,629,282 | 168,695,636 | |
| Prepaid expenses | 3,818,519 | 4,021,037 | |
| Refundable deposit | 1,311,675 | 5,804,955 | |
| Advances to employees | 802,379 | 1,388,597 | |
| Others | 1,060,062 | 910,721 | |
| 218,621,917 | 180,820,946 |
* These represent restricted funds placed with Custodian as required by Lloyd’s. These earn an average interest of 4.37% (2024: 4.98%). These funds serve as collateral for participation in Lloyd’s Syndicates for the underwriting years 2023, 2024, and 2025. Funds at Lloyds are neither past due nor impaired and are classified as Stage 1.
STATUTORY DEPOSIT
The Company has deposited an amount of X 169.81 million (2024: X 89.1 million) with a local bank, which has been rated “A1” by Moody’s Rating agency representing the statutory deposit of 10% of its paid-up capital as required by the Implementing Regulations of the “Law on Supervision of Cooperative Insurance Companies” issued by Insurance Authority. This statutory deposit cannot be withdrawn without the consent of the Insurance Authority. The accrued commission on the deposit and accrued commission income payable to Insurance Authority as at 31 December 2025 amounted to X 6.78 million.
During the period, the Company settled the accrued commission payable to Insurance Authority relating to previous statutory deposit. As at 31 December 2024, the accrued commission on the deposit was X 22.31 million, while the accrued commission income payable to Insurance Authority was X 29.05 million. The balance of X 6.73 million, maintained in a separate account and presented within cash and bank balances as restricted cash as at 31 December 2024, was also utilized towards the settlement of this obligation.
MARGIN LOAN PAYABLE
In 2020, the Company obtained a margin loan amounting to X 23,116,816. During 2021, additional drawdown was made amounting to X 33,680,203. Both of margin loans were fully collateralized against underlying bonds and sukuk. As at 31 December 2025, the fair value of collateral against margin loan payable amount to X 113,904,555 (2024: X 151,340,899).
As at 31 December 2025, the outstanding balance of margin loan payable is X 56,797,019 (2024: X 56,797,019). The loan has no fixed maturity and carries a floating special commission payable on quarterly basis.
Average commission rate for the year ended 31 December 2025 was 3.49% (2024: 3.17%).
ACCRUED EXPENSES AND OTHER LIABILITIES
| 31 December 2025 |
31 December 2024 |
|
| Unallocated cash | 23,461,951 | 11,966,367 |
| Value added tax payable | 14,218,677 | 5,154,039 |
| Employees bonus | 10,300,000 | 17,056,400 |
| Withholding tax payable | 5,002,434 | 2,546,944 |
| Directors’ remunerations | 2,292,329 | 2,221,639 |
| Professional fees payable | 1,853,169 | 3,074,186 |
| Meetings fees and expenses | 1,060,000 | 1,225,000 |
| Consultancy fees | – | 1,296,993 |
| Others | 2,977,014 | 2,022,667 |
| 61,165,574 | 46,564,235 |
PROVISION FOR EMPLOYEES’ END OF SERVICE BENEFITS
The movement in provision for employees’ end of service benefits for the years ended 31 December are as follows:
| 31 December 2025 X |
31 December 2024 |
|
| Balance at beginning of the year | 30,351,542 | 18,633,092 |
| Current service cost | 3,269,919 | 1,586,288 |
| Interest cost | 1,613,810 | 858,089 |
| Amount recognized in income statement | 4,883,729 | 2,444,377 |
| Re-measurement (gain)/loss recognized in other comprehensive income | (2,554,461) | 12,889,711 |
| Benefits paid during the year | (2,547,772) | (3,615,638) |
| Balance at the end of the year | 30,133,038 | 30,351,542 |
Principal actuarial assumptions
The principal actuarial assumptions used are as follows:
| 31 December 2025 | 31 December 2024 | |
| Salary growth rate | 8% | 8% |
| Mortality rates | Permanent Assurances, Males, Combined-A1967/70 Mortality Table | Permanent Assurances, Males, Combined-A1967/70 Mortality Table |
| Disability rates | 10% of the assumed mortality rate | 10% of the assumed mortality rate |
| Discount rate | 5.10% | 5.55% |
Assumption on withdrawal rates are as follows:
| Employees’ age | 31 December 2025 (%) |
31 December 2024 (%) |
| 20-35 | 20 | 20 |
| 35-40 | 7 | 7 |
| 40-45 | 7 | 7 |
| 45 and above | – | – |
Sensitivity analysis
Reasonably possible changes as to one of the relevant actuarial assumptions, holding other assumptions constant, the amount of defined benefit obligations would have been:
| 31 December 2025 | 31 December 2024 | |||
| Increase | Decrease | Increase | Decrease | |
| Salary growth (0.5% movement) | 2,176,588 | (2,000,037) | 2,220,126 | (2,041,595) |
| Mortality rates (10% movement) | (64,793) | 79,813 | (98,017) | 78,853 |
| Discount rate (0.5% movement) | (2,025,818) | 2,228,826 | (2,019,116) | 2,216,797 |
| Withdrawal rate (50% movement) | (1,623,475) | 1,374,187 | (1,975,529) | 1,678,857 |
Risks associated with defined benefit plans
Salary increase risk:
The retirement benefit of the Company is one where the benefit is linked with final salary. The risk arises when the actual salary increases are higher than expectation and impacts the liability accordingly.
Longevity risks
The risk arises when the actual lifetime of retirees is longer than expectation. This risk is measured at the plan level over the entire retiree population.
PROVISION FOR ZAKAT AND TAX
(a) Zakat
Zakat charge for the year of X 46,380,653 (2024: X 29,668,654) is based on the following:
| 31 December 2025 |
31 December 2024 |
|
| Zakat base | 1,804,367,429 | 1,142,462,437 |
| Zakat provision for the year | 46,380,652 | 29,668,654 |
(b) Income tax
Income tax for the year of X 481,293 (2024: X 1,235,577) is based on the following:
| 31 December 2025 |
31 December 2024 |
|
| Net income for the year | 190,635,451 | 505,715,873 |
| Adjusted profit | 207,143,598 | 541,390,124 |
| Portion of net taxable income for non-Saudi shareholders 0.28% (2024: 0.39%) | 580,002 | 2,111,421 |
| Non-GCC share in losses carried forward up to 25% of their share from the portion of taxable income |
(145,001) | (527,855) |
| KSA operations' income tax base | 435,001 | 1,583,566 |
| Labuan branch income tax base | 13,143,058 | 30,628,814 |
| Income tax provision for the year – KSA Operations | 87,000 | 316,713 |
| Income tax provision for the year – Labuan branch | 394,293 | 918,864 |
| VAT expense (Refer note below) | 3,729,079 | - |
| Tax charge for the year | 4,210,372 | 1,235,577 |
(c) The movement of the provision for Zakat and income tax is as follows:
| 31 December 2025 |
31 December 2024 |
|
| Opening balance | 41,671,425 | 41,548,376 |
| Income tax provision for the year | 481,293 | 1,235,577 |
| Zakat provision for the year | 46,380,652 | 29,668,654 |
| Paid during the year | (21,222,398) | (30,781,182) |
| Closing balance | 67,310,972 | 41,671,425 |
Status of Zakat and Tax assessment
The Company has filed its tax/Zakat returns for the year ended 31 December 2024 and obtained the final Zakat certificate up to 2024. However, it is ZATCA’s discretion to issue further assessments for 2022, 2023 and 2024.In October 2021, the ZATCA issued assessments for the years 2019 and 2020 with additional zakat and income tax liability amounting to X3.1 million and X 4.2 million, respectively. The Company filed an appeal with Tax Committee for Resolution of Tax Violations and Disputes (Level 1) against this additional amount. On 8 September 2022, the Tax Violations and Disputes Committee (Level 1) concluded its hearing with the Company and ZATCA by issuing its verbal ruling wherein it overturned the ZATCA’s assessment and ruled in favor of the Company. Following the issuance of the written ruling, the ZATCA submitted an appeal to the Appellate Committee for Tax Violations and Disputes at the GSZTCC (i.e., GSZTCC level 2) on 30 October 2022 and 10 November 2022. GSZTCC level 2 notified the Company about the appeal for the Company to submit a response. The Company responded to this on 27 December 2022. In December 2023, GSZTCC (Level 2) issued its final ruling whereby it upheld ZATCA’s appeal and cancelled the ruling issued in favor of the Company. The Company has settled this amount. Considering this decision, the Company has recorded zakat provision for the years 2021 and 2022 amounting to X 4.6 million and X 6.3 million, respectively against non-deduction of deferred acquisition costs and excess of loss premiums from zakat base.
In October 2025, ZATCA issued the zakat and income tax assessments for the years ended 31 December 2021 and 2022 with additional liabilities amounting to X 6.06 million and X 8.03 million, respectively. ZATCA has not allowed the claim of investments in government Sukuks amounting to X 72.89 million from the zakat base which has resulted in an increase in zakat liability by X 1.9 million for the year 2021. ZATCA requested the Company to submit a zakat refund request relating to the investment in government sukuks after finalizing the assessment. The Company has filed an appeal against the assessment with ZATCA, awaiting ZATCA decision.
Status of VAT assessment
ZATCA’s assessment of VAT return – tax years 2021 & 2022
On 22 June 2023 ZATCA audited the Company for the years 2021 and 2022. On 8 October 2024, ZATCA concluded additional VAT on retrocession commission for 2021 and 2022 amounting to X 3.7 million. ZATCA issued a final assessment of X 3.7 million. While the Company intends to object to the assessment and escalate the matter to the GSTCC Level 2, it has reassessed the recoverability of the deposit in light of the circumstances of the case and the outcome of similar case for tax year 2020. Accordingly, the Company has expensed the VAT deposit previously recorded under prepaid expenses, deposits and other assets during the period.
SHARE CAPITAL
Objectives are set by the Company to maintain healthy capital ratios in order to support its business objectives and maximize shareholders’ value. The Company manages its capital requirements by assessing shortfalls between reported and required capital levels on a regular basis. Adjustments to current capital levels are made in light of changes in market conditions and risk characteristics of the Company’s activities. In order to maintain or adjust the capital structure, the Company may adjust the amount of dividends paid to shareholders or issue shares.
The issued and paid-up capital of the Company was X 1,698 million at 31 December 2025 (2024: X 891 million) consisting of 169.8 million shares (2024: 89.1 million shares) of SR 10 each.
During 2024, the Board of Directors had recommended to increase the Company’s capital by issuing new ordinary shares (representing 30% of the Company’s current capital) with a nominal value of X 10 per share, at an offer price of X 16 per share and with a total offer value of 427,680,000 which was fully subscribed by the Public Investment Fund (PIF), a sovereign wealth fund of the Kingdom of Saudi Arabia. An application for the increase was approved by the CMA on 25 November 2024 (corresponding to 23/05/1446H). The Extraordinary General Assembly (EGM) approved the issue of shares on 24 December 2024 (corresponding to 23/06/ 1446H) to increase the Company’s share capital. Consequently, all relevant regulatory formalities were completed during the period.
The Company incurred incremental transaction costs amounting to X 8.7 million in relation to the issue of shares and is included in “Share Premium” as of 31 December 2025.
On 16 March 2025 (corresponding to 16/09/1446H), the Board of Directors recommended an increase in the Company’s capital by 46.6%. The capital increase was executed as follows:
- Issuance of 51,480,000 bonus shares to existing shareholders, granting 4 additional shares for every 9 shares held, representing a 44.44% increase in capital.
- Allocation of 2,500,000 shares for the establishment of the Company's long-term incentive share plan for employees, representing an additional 2.16% of the Company’s capital.
On 9 October 2025, the capital increase related to bonus shares was approved by the shareholders’ in the Extraordinary General Assembly. Shareholding structure of the Company is as below.
| 31 December 2025 | |||
| Issued & Paid up | |||
| No. of shares | Value per share | X | |
| Public Investment Fund (PIF) | 38,609,700 | 10 | 386,097,000 |
| Treasury shares | 2,500,000 | 10 | 25,000,000 |
| General public | 128,700,300 | 10 | 1,287,003,000 |
| 169,810,000 | 10 | 1,698,100,000 | |
| 31 December 2024 | |||
| Issued & Paid up | |||
| No. of shares | Value per share | X | |
| General public | 89,100,000 | 10 | 891,000,000 |
| 89,100,000 | 10 | 891,000,000 | |
STATUTORY RESERVE
In accordance with the Company’s by–laws and Article 70 (2g) of the Insurance Implementing Regulations issued by Insurance Authority, a minimum of 20% of the annual net income is required to be transferred to a statutory reserve until this reserve equals the paid-up capital of the Company. This reserve is not available for distribution.
SHARE BASED PAYMENT RESERVE
The Company’s Long-Term Incentive Plan (LTIP), approved by the Board on 17 November 2024 and ratified by shareholders on 9 October 2025, grants equity-settled awards to eligible employees to support retention and align interests with long-term shareholder value. The LTIP follows a three-year performance cycle (1 January 2024 to 31 December 2026) with vesting in two tranches (Q1-2027 and Q1-2028), which depends on time and Company-wide performance targets. For the year ended 31 December 2025, the Company recognized a share-based payment expense of X 11,117,647 in the financial statements.
REINSURANCE REVENUE
| 31 December 2025 | 31 December 2024 | |||||
| P&C | L&H | Total | P&C | L&H | Total | |
| Amounts relating to changes in LRC | ||||||
| CSM recognized for services provided |
315,280,140 | 7,148,845 | 322,428,985 | 225,625,241 | 2,804,593 | 228,429,834 |
| Change in risk adjustment for non-financial risk for the risk expired after loss component allocation |
32,117,646 | 1,027,528 | 33,145,174 | 10,374,519 | 524,999 | 10,899,518 |
| Expected incurred claims and other directly attributable expenses |
1,102,867,331 | 55,272,113 | 1,158,139,444 | 753,130,537 | 40,456,349 | 793,586,886 |
| Experience adjustments – arising from premiums received in the period other than those that relate to future services | 95,014,220 | 5,544,563 | 100,558,783 | 55,653,502 | 2,043,047 | 57,696,549 |
| Reinsurance acquisition cash flows recovery |
56,473,615 | 1,752,609 | 58,226,224 | 36,984,305 | 2,369,168 | 39,353,473 |
| 1,601,752,952 | 70,745,658 | 1,672,498,610 | 1,081,768,104 | 48,198,156 | 1,129,966,260 | |
REINSURANCE SERVICE EXPENSES
| 31 December 2025 | 31 December 2024 | |||||
| P&C | L&H | Total | P&C | L&H | Total | |
| Incurred claims and other directly attributable expenses | (1,394,888,448) | (57,011,860) | (1,451,900,308) | (908,171,135) | (37,335,209) | (945,506,344) |
| Changes that relate to past service – adjustments to the LIC | 117,345,448 | (1,497,456) | 115,847,992 | 106,693,643 | 3,616,648 | 110,310,291 |
| Losses on onerous contracts and reversal of those losses | (73,036,122) | (827,204) | (73,863,326) | (112,871,048) | (401,849) | (113,272,897) |
| Reinsurance acquisition cash flows amortisation | (56,473,615) | (1,752,609) | (58,226,224) | (36,984,305) | (2,369,168) | (39,353,473) |
| (1,407,052,737) | (61,089,129) | (1,468,141,866) | (951,332,845) | (36,489,578) | (987,822,423) | |
NET INCOME FROM RETROCESSION CONTRACTS
| 31 December 2025 | 31 December 2024 | |||||
| P&C | L&H | Total | P&C | L&H | Total | |
| Allocation of retrocession premiums paid | (488,536,078) | (273,892) | (488,809,970) | (206,515,160) | (261,364) | (206,776,524) |
| Income on initial recognition of onerous underlying reinsurance contracts | 8,347,087 | – | 8,347,087 | 4,354,709 | 192 | 4,354,901 |
| Recoveries of incurred claims and other reinsurance services |
456,675,254 | – | 456,675,254 | 276,538,355 | – | 276,538,355 |
| Recoveries and reversals of recoveries of losses on onerous underlying contracts, net | (6,146,637) | (1,971) | (6,148,608) | (6,309,716) | (6,672) | (6,316,388) |
| Adjustments to assets for incurred claims |
(7,370,007) | (37,128) | (7,407,135) | (68,561,821) | (68,868) | (68,630,689) |
| Changes that relate to future service |
3,701,033 | (58) | 3,700,975 | (619,546) | 1,577 | (617,969) |
| Effect of changes in the risk of retrocessionaires’ non-performance |
12,295 | (25) | 12,270 | 1,837,012 | (135) | 1,836,877 |
| (33,317,053) | (313,074) | (33,630,127) | 723,833 | (335,270) | 388,563 | |
NET FINANCE EXPENSE FROM REINSURANCE CONTRACTS ISSUED
| 31 December 2025 | 31 December 2024 | |||||
| P&C | L&H | Total | P&C | L&H | Total | |
| Interest accreted | (98,066,966) | (3,529,915) | (101,596,881) | (65,410,563) | (3,112,257) | (68,522,820) |
| Effect of changes in interest rates and other financial assumptions | (21,367,849) | (426,373) | (21,794,222) | 7,245,619 | 315,339 | 7,560,958 |
| Effects of measuring changes in estimates at current rates and adjusting the CSM at locked-in rates | (741,359) | (18,058) | (759,417) | (570,537) | (40,993) | (611,530) |
| Foreign exchange differences | 11,483,351 | (62,491) | 11,420,860 | 12,202,910 | (155,788) | 12,047,122 |
| (108,692,823) | (4,036,837) | (112,729,660) | (46,532,571) | (2,993,699) | (49,526,270) | |
NET FINANCE INCOME FROM RETROCESSION CONTRACTS HELD
| 31 December 2025 | 31 December 2024 | |||||
| P&C | L&H | Total | P&C | L&H | Total | |
| Interest accreted | 36,489,762 | (7,614) | 36,482,148 | 16,535,667 | (18,601) | 16,517,066 |
| Effect of changes in interest rates and other financial assumptions | 2,369,971 | (305) | 2,369,666 | (984,980) | 296 | (984,684) |
| Effect of measuring changes in estimates at current rates and adjusting the CSM at locked-in rates |
10,680,941 | (18) | 10,680,923 | (3,603,045) | – | (3,603,045) |
| Foreign exchange differences | 437,199 | – | 437,199 | 168,037 | (1) | 168,036 |
| 49,977,873 | (7,937) | 49,969,936 | 12,115,679 | (18,306) | 12,097,373 | |
INVESTMENT INCOME FROM FINANCIAL INVESTMENTS MEASURED AT AMORTIZED COST
| 31 December 2025 X |
31 December 2024 |
|
| Special commission income from time deposits | 52,793,797 | 50,053,523 |
| Special commission income from debt securities | 43,379,675 | 18,186,666 |
| 96,173,472 | 68,240,189 |
NET INCOME FROM FINANCIAL INVESTMENTS MEASURED AT FAIR VALUE
| 31 December 2025 |
31 December 2024 |
|
| Realized gains on investments measured at FVIS | 9,458,698 | 15,946,925 |
| Unrealized gains/(losses) on investments measured at FVIS | 14,571,708 | (7,410) |
| Loss on forward contract | – | (10,637,972) |
| Income from Tier 1 Sukuk | 13,488,425 | 8,590,914 |
| Dividend income | 633,298 | 522,095 |
| 38,152,129 | 14,414,552 |
OTHER INCOME
| 31 December 2025 |
31 December 2024 |
|
| Special commission income from Funds at Lloyds (FAL) | 7,375,892 | 7,925,026 |
| Others | 1,341,408 | 852,630 |
| 8,717,300 | 8,777,656 |
OTHER OPERATING EXPENSES
| 31 December 2025 |
31 December 2024 |
|
| Salaries and related benefits | 67,165,719 | 56,974,230 |
| Income attributed to reinsurance operations | 12,290,642 | 12,331,223 |
| Share-based payment expense | 11,117,647 | – |
| Legal and professional fees | 10,194,364 | 9,887,321 |
| Computer expenses | 5,943,097 | 1,783,646 |
| Foreign exchange loss, net | 4,684,860 | 7,113,828 |
| Board of directors’ remunerations, meetings fees and expenses | 4,498,477 | 4,586,261 |
| Depreciation and amortization | 3,239,070 | 3,340,087 |
| Licensing Fees | 3,028,551 | 2,658,173 |
| Advertising | 2,844,858 | 1,463,538 |
| Consulting fees | 1,893,631 | 2,759,094 |
| Travelling expenses | 1,640,752 | 1,750,714 |
| Rent and premises expenses | 1,363,222 | 907,976 |
| Withholding tax | 403,172 | 495,984 |
| Others | 3,840,669 | 4,019,490 |
| 134,148,731 | 110,071,565 | |
| Amount attributed to reinsurance contracts | (82,284,385) | (61,016,591) |
| Other operating expenses | 51,864,346 | 49,054,974 |
27.1 Auditors’ remuneration for the statutory audit of the Company’s financial statements for the year ended 31 December 2025 amounted to X 2.17 million (2024: X 2.805 million). Auditors’ remuneration for the review of the Company’s interim financial statements during the year ended 31 December 2025 amounted to X 1.04 million (2024: X 0.875 million). Auditors’ remuneration for the non-audit services during the year ended 31 December 2025 amounted to X 0.142 million (2024: X 0.144 million).
BASIC AND DILUTED EARNINGS PER SHARE
Basic and diluted earnings per share for the years ended 31 December 2025 and 31 December 2024 have been calculated by dividing net income after zakat and tax attributable to the shareholders for the period by the weighted average number of ordinary shares issued and outstanding at the end of the period. Basic and diluted earnings per share are same as there are no instruments which will dilute the basic earnings per share.
During the year, the Company’s shareholders approved a bonus share issue of 46.6% of the share capital, of which 2.16 % was allocated to employees under a share-based payment plan. To calculate earnings per share, the weighted average number of shares have been adjusted retrospectively to reflect only the 44.44 % bonus issue applicable to ordinary shareholders. The element of increase in share capital as follows:
| 31 December 2025 |
31 December 2024 |
|
| Issued ordinary shares opening balance as at 1 January | 115,830,000 | 89,100,000 |
| Effect of bonus issue | 51,480,000 | 39,600,000 |
| Weighted average outstanding number of ordinary shares | 167,310,000 | 128,700,000 |
| Net income for the period after zakat and tax | 140,044,427 | 474,811,642 |
| Basic and diluted earnings per share (Restated) | 0.84 | 3.69 |
RELATED PARTY TRANSACTIONS AND BALANCES
Related parties represent major shareholders, directors, key management personnel of the Company as well as entities controlled, jointly controlled or significantly influenced by such parties. The Company has conducted these transactions in the normal course of business. Details of transactions and balances with related parties during the period are disclosed below.
| Related party | Nature of transactions | Amount of transactions for the year ended |
Balance as at |
||
| 31 December 2025 |
31 December 2024 |
31 December 2025 |
31 December 2024 |
||
| Board of Directors | – Remunerations, meetings fees and expenses | 4,498,477 | 4,586,261 | 2,987,329 | 3,161,639 |
| Key management Personnel | – Short term benefits | 13,634,880 | 15,070,304 | 3,047,789 | 5,399,594 |
| – End of service benefits | 1,563,438 | 2,139,871 | 5,946,278 | 5,263,578 | |
| Related entities of major shareholder* | – Time deposits | – | – | 520,614,241 | – |
| – Debt securities | – | – | 37,500,000 | ||
| – Tier 1 Sukuk | – | – | 164,974,828 | – | |
| – Bank balances | – | – | 1,497,545 | ||
| – Special commission income from time deposits | 30,245,133 | – | – | – | |
| – Special commission income from debt securities | 1,458,750 | – | – | – | |
| – Income from Tier 1 Sukuk | 5,004,898 | – | – | – | |
| – Payments made for miscellaneous services | 1,348,549 | – | – | – | |
*There were no major shareholders of the Company as at 31 December 2024.
SEGMENTAL INFORMATION
Segment results do not include investment income from financial investments measured at amortized cost, net income from financial investments measured at fair value, investment management expenses, net expected credit losses, other income, special commission expense, other operating expenses and share profit of equity accounted investee. Segment assets do not include cash and bank balances, financial investments at FVIS, financial investments at FVOCI, financial investments at amortized cost, prepaid expenses, deposits and other assets, and property and equipment (net), intangible assets, statutory deposit and accrued income on statutory deposit. Segment liabilities do not include margin loan payable, accrued expenses and other liabilities, provision for employees’ end of service benefits, provision for zakat and tax and accrued commission income payable to insurance authority.
30.1 Business segments
| 31 December 2025 | 31 December 2024 | |||||||
| Property & Casualty |
Life & Health |
Unallocated | Total | Property & Casualty |
Life & Health |
Unallocated | Total | |
| Assets | ||||||||
| Cash and bank balances | – | – | 94,714,884 | 94,714,884 | – | – | 73,464,920 | 73,464,920 |
| Financial investments measured at FVIS | – | – | 682,978,985 | 682,978,985 | – | – | 94,824,666 | 94,824,666 |
| Financial investments measured at FVOCI | – | – | 546,199,704 | 546,199,704 | – | – | 285,914,854 | 285,914,854 |
| Financial investments measured at amortized cost | – | – | 1,854,984,492 | 1,854,984,492 | – | – | 1,916,208,117 | 1,916,208,117 |
| Reinsurance contract assets | 109,462,169 | 10,811,318 | -- | 120,273,487 | 90,813,930 | 1,314,550 | – | 92,128,480 |
| Retrocession contract assets | 907,624,519 | – | -- | 907,624,519 | 627,927,506 | – | – | 627,927,506 |
| Prepaid expenses, deposits and other assets | – | – | 218,621,917 | 218,621,917 | – | – | 180,820,946 | 180,820,946 |
| Property and equipment, net | – | – | 29,448,083 | 29,448,083 | – | – | 29,553,225 | 29,553,225 |
| Intangible assets | – | – | 5,273,937 | 5,273,937 | – | – | 6,162,531 | 6,162,531 |
| Statutory deposit | – | – | 169,810,000 | 169,810,000 | – | – | 89,100,000 | 89,100,000 |
| Accrued income on statutory deposit | – | – | 6,784,707 | 6,784,707 | – | – | 22,314,278 | 22,314,278 |
| Total assets | 1,017,086,688 | 10,811,318 | 3,608,816,709 | 4,636,714,715 | 718,741,436 | 1,314,550 | 2,698,363,537 | 3,418,419,523 |
| 31 December 2025 | 31 December 2024 | |||||||
| Property & Casualty |
Life & Health |
Unallocated | Total | Property & Casualty |
Life & Health |
Unallocated | Total | |
| Liabilities | ||||||||
| Margin loan payable | – | – | 56,797,019 | 56,797,019 | – | – | 56,797,019 | 56,797,019 |
| Reinsurance contract liabilities |
2,154,411,138 | 35,106,818 | – | 2,189,517,956 | 1,559,745,794 | 25,396,015 | – | 1,585,141,809 |
| Retrocession contract liabilities |
33,279,074 | 109,023 | – | 33,388,097 | 16,875,358 | 56,662 | – | 16,932,020 |
| Accrued expenses and other liabilities |
– | – | 61,165,574 | 61,165,574 | – | – | 46,564,235 | 46,564,235 |
| Provision for employees’ end of service benefits |
– | – | 30,133,038 | 30,133,038 | – | – | 30,351,542 | 30,351,542 |
| Provision for zakat and tax |
– | – | 67,310,972 | 67,310,972 | – | – | 41,671,425 | 41,671,425 |
| Accrued commission income payable to Insurance Authority | – | – | 6,784,707 | 6,784,707 | – | – | 29,046,147 | 29,046,147 |
| Total liabilities | 2,187,690,212 | 35,215,841 | 222,191,310 | 2,445,097,363 | 1,576,621,152 | 25,452,677 | 204,430,368 | 1,806,504,197 |
| 31 December 2025 | 31 December 2024 | |||||
| Property & Casualty |
Life & Health |
Total | Property & Casualty |
Life & Health |
Total | |
| Reinsurance revenue | 1,601,752,952 | 70,745,658 | 1,672,498,610 | 1,081,768,104 | 48,198,156 | 1,129,966,260 |
| Reinsurance service expenses | (1,407,052,737) | (61,089,129) | (1,468,141,866) | (951,332,845) | (36,489,578) | (987,822,423) |
| Net (expense)/income from retrocession contracts held | (33,317,053) | (313,074) | (33,630,127) | 723,833 | (335,270) | 388,563 |
| Reinsurance service results | 161,383,162 | 9,343,455 | 170,726,617 | 131,159,092 | 11,373,308 | 142,532,400 |
| Net finance expense from reinsurance contracts | (108,692,823) | (4,036,837) | (112,729,660) | (46,532,571) | (2,993,699) | (49,526,270) |
| Net finance income from retrocession contracts | 49,977,873 | (7,937) | 49,969,936 | 12,115,679 | (18,306) | 12,097,373 |
| Net reinsurance finance expense | (58,714,950) | (4,044,774) | (62,759,724) | (34,416,892) | (3,012,005) | (37,428,897) |
| Other non-reinsurance items | ||||||
| Investment income from financial investments measured at amortized cost | 96,173,472 | 68,240,189 | ||||
| Net income from financial investments measured at fair value |
38,152,129 | 14,414,552 | ||||
| Gain on sale of an equity accounted investee | – | 365,949,388 | ||||
| Investment management expenses | (6,224,441) | (9,619,291) | ||||
| Reversal for expected credit losses |
(360,769) | 1,196,586 | ||||
| Other income | 8,717,300 | 8,777,656 | ||||
| Special commission expense | (1,924,787) | (1,802,326) | ||||
| Other operating expenses | (51,864,346) | (49,054,974) | ||||
| Share of profit of equity accounted investee | – | 2,510,590 | ||||
| Net income for the period before zakat and tax | 190,635,451 | 505,715,873 | ||||
The details of gross written premiums are as follows:
| 31 December 2025 |
31 December 2024 |
|
| Property & Casualty | 2,836,925,737 | 2,322,132,113 |
| Life & Health | 90,815,692 | 37,709,798 |
| Total gross written premium | 2,927,741,429 | 2,359,841,911 |
30.2 Geographical segments
| 31 December 2025 | 31 December 2024 | |||||
| Local | International | Total | Local | International | Total | |
| Assets | ||||||
| Cash and bank balances | 92,605,228 | 2,109,656 | 94,714,884 | 63,747,573 | 9,717,347 | 73,464,920 |
| Financial investments measured at FVIS | 682,978,985 | – | 682,978,985 | 94,824,666 | – | 94,824,666 |
| Financial investments measured at FVOCI | 542,462,829 | 3,736,875 | 546,199,704 | 282,228,979 | 3,685,875 | 285,914,854 |
| Financial investments measured at amortized cost | 1,807,488,985 | 47,495,507 | 1,854,984,492 | 1,827,235,121 | 88,972,996 | 1,916,208,117 |
| Reinsurance contract assets | 43,837,115 | 76,436,372 | 120,273,487 | 8,887,015 | 83,241,465 | 92,128,480 |
| Retrocession contract assets | 641,068,362 | 266,556,157 | 907,624,519 | 391,463,472 | 236,464,034 | 627,927,506 |
| Prepaid expenses, deposits and other assets | 6,992,635 | 211,629,282 | 218,621,917 | 12,125,310 | 168,695,636 | 180,820,946 |
| Property and equipment, net |
29,448,083 | – | 29,448,083 | 29,553,225 | – | 29,553,225 |
| Intangible assets | 5,273,937 | – | 5,273,937 | 6,162,531 | – | 6,162,531 |
| Statutory deposit | 169,810,000 | – | 169,810,000 | 89,100,000 | – | 89,100,000 |
| Accrued income on statutory deposit | 6,784,707 | – | 6,784,707 | 22,314,278 | – | 22,314,278 |
| Total assets | 4,028,750,866 | 607,963,849 | 4,636,714,715 | 2,827,642,170 | 590,777,353 | 3,418,419,523 |
| 31 December 2025 | 31 December 2024 | |||||
| Local | International | Total | Local | International | Total | |
| Liabilities | ||||||
| Margin loan payable | – | 56,797,019 | 56,797,019 | – | 56,797,019 | 56,797,019 |
| Reinsurance contract liabilities | 1,165,427,186 | 1,024,090,770 | 2,189,517,956 | 703,646,506 | 881,495,303 | 1,585,141,809 |
| Retrocession contract liabilities | 31,291,407 | 2,096,690 | 33,388,097 | 16,920,541 | 11,479 | 16,932,020 |
| Accrued expenses and other liabilities | 61,165,574 | – | 61,165,574 | 46,564,235 | – | 46,564,235 |
| Provision for employees’ end of service benefits | 30,133,038 | – | 30,133,038 | 30,351,542 | – | 30,351,542 |
| Provision for zakat and tax | 67,310,972 | – | 67,310,972 | 41,671,425 | – | 41,671,425 |
| Accrued commission income payable to Insurance Authority | 6,784,707 | – | 6,784,707 | 29,046,147 | – | 29,046,147 |
| Total liabilities | 1,362,112,884 | 1,082,984,479 | 2,445,097,363 | 868,200,396 | 938,303,801 | 1,806,504,197 |
| Reinsurance revenue | 900,336,832 | 772,161,778 | 1,672,498,610 | 479,877,407 | 650,088,853 | 1,129,966,260 |
| Reinsurance service expenses | (786,354,958) | (681,786,908) | (1,468,141,866) | (251,222,724) | (736,599,699) | (987,822,423) |
| Net (expense)/income from retrocession contracts held | (7,748,458) | (25,881,669) | (33,630,127) | (118,074,097) | 118,462,660 | 388,563 |
| Reinsurance service results | 106,233,416 | 64,493,201 | 170,726,617 | 110,580,586 | 31,951,814 | 142,532,400 |
| Net finance expense from reinsurance contracts | (73,098,255) | (39,631,405) | (112,729,660) | (24,558,919) | (24,967,351) | (49,526,270) |
| Net finance income from retrocession contracts | 37,943,254 | 12,026,682 | 49,969,936 | 10,100,327 | 1,997,046 | 12,097,373 |
| Net reinsurance finance expense | (35,155,001) | (27,604,723) | (62,759,724) | (14,458,592) | (22,970,305) | (37,428,897) |
| 31 December 2025 | 31 December 2024 | |||||
| Local | International | Total | Local | International | Total | |
| Other non-reinsurance items | ||||||
| Investment income from financial investments measured at amortized cost | 96,173,472 | 68,240,189 | ||||
| Net income from financial investments measured at fair value | 38,152,129 | 14,414,552 | ||||
| Gain on sale of an equity accounted investee | – | 365,949,388 | ||||
| Investment management expenses | (6,224,441) | (9,619,291) | ||||
| Reversal for expected credit losses | (360,769) | 1,196,586 | ||||
| Other income | 8,717,300 | 8,777,656 | ||||
| Special commission expense | (1,924,787) | (1,802,326) | ||||
| Other operating expenses | (51,864,346) | (49,054,974) | ||||
| Share of profit of equity accounted investee | – | 2,510,590 | ||||
| Net income for the period before zakat and tax | 190,635,451 | 505,715,873 | ||||
The details of gross written premiums are as follows:
| 31 December 2025 |
31 December 2024 |
|
| Local | 1,878,484,863 | 1,379,373,094 |
| International | 1,049,256,566 | 980,468,817 |
| Total gross written premium | 2,927,741,429 | 2,359,841,911 |
RISK MANAGEMENT
Reinsurance contracts expose the Company to underwriting risk, which comprises reinsurance risk and expense risk.
Underwriting risk comprises reinsurance risk and expense risk.
– Reinsurance risk: the risk transferred from the insurer to the Company, other than financial risk. Reinsurance risk arises from the inherent uncertainty about the occurrence, amount or timing of claims.
– Expense risk: the risk of unexpected increases in the administrative costs associated with the servicing of a contract (rather than in the costs associated with insured events).
In addition, the Company is exposed to financial and operational risks from reinsurance and retrocession contracts and financial instruments. Financial risks include credit risk, liquidity risk and market risk. Market risk comprises currency risk, interest rate risk and other price risk.
This note presents information about the Company’s risk exposures, and the Company’s objectives, policies and processes for measuring and managing risks and for managing capital.
Risk management framework
The Company’s Board of Directors has overall responsibility for the establishment and oversight of the Company’s risk management framework. The Company Risk Committee is responsible for approving and monitoring the Company’s risk management policies, and reports regularly to the Board of Directors on its activities.
The Company’s risk management policies are established to identify and analyse the risks faced by the Company, set appropriate risk limits and controls, and monitor adherence to risk limits. Risk management policies are reviewed regularly to reflect changes in market conditions and the Company’s activities. The Company, through its training and management standards and procedures, aims to develop a disciplined and constructive control environment in which all employees understand their roles and obligations.
The Company’s Audit Committee oversees how management monitors compliance with the Company’s risk management policies and procedures, and reviews the adequacy of the risk management framework in relation to the risks faced by the Company. It is assisted in its oversight role by internal audit, which undertakes both regular and ad hoc reviews of risk management controls and procedures, the results of which are reported to the Company’s Audit Committee.
31.1 Reinsurance risk
The risk resulting from reinsurance business written is the risk that an insured event will occur including the uncertainty of the amount and timing of any resulting claim. The principal risk the Company faces under such reinsurance contracts is that the actual claims and benefit payments exceed the carrying amount of reinsurance liabilities. This is influenced by the frequency of claims, severity of claims, actual benefits paid being greater than originally estimated and subsequent development of long-term claims.
The variability of risks is improved by the diversification of the risks written and the build-up of a large portfolio of reinsurance contracts, (inward business) as a more diversified portfolio is less likely to be affected across the board by change in any subset of the portfolio. The variability of risks is also improved by a careful selection of inward business, by the underwriting guidelines as well as the use of retrocession protection. The Company’s underwriting strategy includes, but is not limited to, the following:
- Diversification in the type of accepted risks, and within each of these categories to achieve sufficiently large population of risks to reduce the variability of the expected outcome.
- Diversification of the underwriting risks in terms of type and amount of risk, industry and geographical location.
In order to minimize its financial exposure arising from large claims, the Company in the normal course of business, enters into retrocession agreements with other parties. Such retrocession agreements provide for higher underwriting capacity, and allow management to contain exposure with the risk appetite of the Company. The retrocession is effected under proportional treaties such as proportional and non-proportional treaties such as excess of loss for risk and catastrophe to ensure its net retention is aligned with its risk tolerance.
Although the Company has retrocession agreements, it is not relieved of its direct obligations to its ceding companies and thus a credit exposure exists with respect to its retrocessionaires, to the extent that any retrocessionaire is unable to meet its obligations assumed under such retrocession agreements.
Concentration of underwriting risk
The Company accepts reinsurance business from insurance companies in the Kingdom of Saudi Arabia, the Middle East, Africa and Asia. The following table sets out the carrying amounts of the Company’s reinsurance contracts (net of retrocession) by region of issue.
| As at 31 December 2025 | ||
| Amount X |
Percentage % |
|
| Kingdom of Saudi Arabia | 511,813,116 | 42.83 |
| Asia | 607,247,094 | 50.82 |
| Other Middle Eastern Countries | 146,302,016 | 12.24 |
| Africa | (4,665,610) | (0.39) |
| Others | (65,688,569) | (5.50) |
| 1,195,008,047 | 100.00 | |
| As at 31 December 2024 | ||
| Amount X |
Percentage (%) |
|
| Kingdom of Saudi Arabia | 320,216,560 | 36.30 |
| Asia | 486,697,475 | 55.18 |
| Other Middle Eastern Countries | 153,279,877 | 17.38 |
| Africa | (2,772,523) | (0.31) |
| Others | (75,403,546) | (8,55) |
| 882,017,843 | 100.00 | |
The Company monitors concentration of risk by evaluating multiple risks covered in the same geographical location or by same party. For flood or earthquake risk, a complete city is classified as a single location. For fire and property risk a particular building and neighboring buildings, which could be affected by a single claim incident, are considered as a single location. Similarly, for individual marine risk, multiple risks covered in a single vessel voyage are considered as a single risk while assessing concentration of risk, however, for treaties where there are multiple risks covered, there are limits for unknown accumulation. The Company evaluates the concentration of exposures to individual and cumulative insurance risks and establishes its reinsurance policy to reduce such exposures to the levels acceptable to the Company.
Sensitivity analysis
The table below analyses how the reinsurance liabilities, profit or loss and equity would have increased (decreased) if changes in expenses, yield curve and loss reserves that were reasonably possible at the reporting date had occurred. This analysis presents the sensitivities both before and after risk mitigation by retrocession and assumes that all other variables remain constant.
| 31 December 2025 | Contract liabilities | Profit or loss | Equity | |||
| Gross | Net | Gross | Net | Gross | Net | |
| Expenses (+5%) | 2,357,477 | 2,339,555 | (2,357,477) | (2,339,555) | (2,357,477) | (2,339,555) |
| Expenses (-5%) | (2,355,617) | (2,337,842) | 2,355,617 | 2,337,842 | 2,355,617 | 2,337,842 |
| Yield curve (+0.5%) | (2,363,833) | (1,245,953) | 2,363,833 | 1,245,953 | 2,363,833 | 1,245,953 |
| Yield curve (-0.5%) | 2,367,564 | 1,247,427 | (2,367,564) | (1,247,427) | (2,367,564) | (1,247,427) |
| Loss reserves (+5%) | 160,387,342 | 119,544,082 | (160,387,342) | (119,544,082) | (160,387,342) | (119,544,082) |
| Loss reserves (-5%) | (160,387,313) | (119,544,058) | 160,387,313 | 119,544,058 | 160,387,313 | 119,544,058 |
| 31 December 2024 | Contract liabilities | Profit or loss | Equity | |||
| Gross | Net | Gross | Net | Gross | Net | |
| Expenses (+5%) | 1,609,412 | 1,604,674 | (1,609,412) | (1,604,674) | (1,609,412) | (1,604,674) |
| Expenses (-5%) | (1,609,402) | (1,604,664) | 1,609,402 | 1,604,664 | 1,609,402 | 1,604,664 |
| Yield curve (+0.5%) | (1,476,681) | (667,940) | 1,476,681 | 667,940 | 1,476,681 | 667,940 |
| Yield curve (-0.5%) | 1,479,238 | 668,686 | (1,479,238) | (668,686) | (1,479,238) | (668,686) |
| Loss reserves (+5%) | 115,293,070 | 95,165,091 | (115,293,070) | (95,165,091) | (115,293,070) | (95,165,091) |
| Loss reserves (-5%) | (115,293,063) | (95,165,083) | 115,293,063 | 95,165,083 | 115,293,063 | 95,165,083 |
31.2 Retrocession risk
In order to minimize its financial exposure arising from claims, the Company in the normal course of business, enters into retrocession agreements with other parties. Amounts recoverable from retrocessionare are estimated and recognized in a manner consistent with the amounts associated with the underlying accepted policy benefits and in accordance with the terms of the respective retrocession treaties and are presented in the statement of financial position as retrocession assets.
To minimize its exposure to significant losses from retrocessionaire insolvencies, the Company evaluates the financial condition of its retrocessionaires and monitors concentrations of credit risk arising from similar geographic regions, activities or economic characteristics of the retrocessionaire.
Retrocessionaires are selected using the following parameters and guidelines set by the Company’s Board of Directors and Risk and Underwriting Committee. The criteria may be summarized as follows:
- Minimum acceptable credit rating by recognized rating agencies that is not lower than BBB or equivalent.
- Reputation of particular retrocessionaire companies.
- Existing or past business experience with the retrocessionaire.
Furthermore, the financial strength, managerial and technical expertise as well as historical performance, wherever applicable, are thoroughly reviewed by the Company and matched against a list of requirements pre-set by the Company’s Board of Directors and Risk and Underwriting Committee before approving them as retrocessionaires.
Retrocession contracts do not relieve the Company from its obligations to ceding companies and as a result the Company remains liable for the portion of outstanding claims retroceded to the extent that the retrocessionaire fails to meet the obligations under the retrocession agreements.
31.3 Regulatory framework risk
The operations of the Company are subject to local regulatory requirements in the Kingdom of Saudi Arabia. Such regulations not only prescribe approval and monitoring of activities but also impose certain restrictive provisions such as capital adequacy to minimize the risk of default and insolvency on the part of the reinsurance companies and to enable them to meet unforeseen liabilities as these arise. The Company has stipulated risk management framework policy wherein the policies and procedures are defined to control and mitigate risk.
31.4 Claims management risk
Claims management risk may arise within the Company in the event of inaccurate or incomplete case reserves and claims settlements, poor service quality or excessive claims handling costs. These risks may damage the Company and undermine its ability to win and retain business, or incur punitive damages. These risks can occur at any stage of the claims life cycle.
The Company’s claims teams are focused on delivering quality, reliable and speed of service. Their aim is to adjust and process claims in a fair, efficient and timely manner, in accordance with the policy’s terms and conditions, the regulatory environment, and the business’ broader interests. Prompt and accurate case reserves are set for all known claims liabilities, including provisions for expenses, as soon as a reliable estimate can be made of the claims liability.
31.5 Credit risk
Credit risk is the risk that one party will fail to discharge an obligation related to a financial instrument and cause the other party to incur a financial loss. At 31 December 2025, the maximum exposure to credit risk from reinsurance contracts is X 167.11 million (2024: X 65.08 million), which primarily relates to premiums receivable for services that the Company has already provided. The following policies and procedures are in place to mitigate the Company’s exposure to credit risk:
- To minimize its exposure to significant losses from retrocessionaires insolvencies, the Company evaluates the financial condition of its retrocessionaires counterparties. Accordingly, as a pre-requisite, the parties with whom retrocession is effected are required to have a minimum acceptable security rating level affirming their financial strength.
- The Company, with respect to credit risk arising from other financial assets, only deals with commercial banks with strong financial position and credit ratings.
- The Company enters into inward insurance contracts with recognized, creditworthy third parties. In addition, receivables from ceding companies are monitored on an ongoing basis in order to reduce the Company’s exposure to bad debts.
The table below shows the maximum exposure to credit risk for the financial assets, reinsurance and retrocession contract assets of the statements of financial position.
| 31 December 2025 |
31 December 2024 |
|
| Bank balances | 94,674,594 | 73,424,630 |
| Financial investments at amortized cost | 1,854,984,492 | 1,916,208,117 |
| Reinsurance contract assets | 120,273,487 | 92,128,480 |
| Retrocession contract assets | 907,624,519 | 627,927,506 |
| Other assets | 213,491,723 | 170,994,954 |
| 3,191,048,815 | 2,880,683,687 |
The credit quality for investments at amortized cost are as follows:
| Credit quality | Credit Rating Agency | Financial Instruments | 31 December 2025 |
31 December 2024 |
| A+ | Moody’s/Fitch | Bonds/Sukuks/Time Deposits | 781,294,582 | 1,005,678,999 |
| A | 61,980,447 | 453,634,772 | ||
| A- | 965,124,995 | 369,457,116 | ||
| BBB- | 7,481,099 | 42,512,736 | ||
| B+ | 38,178,549 | 43,928,546 | ||
| D | 924,820 | 995,948 | ||
| 1,854,984,492 | 1,916,208,117 |
31.6 Liquidity risk
Liquidity risk is the risk that the Company will encounter difficulty in raising funds to meet commitments associated with its financial liabilities. Liquidity requirements are monitored on a monthly basis and management ensures that sufficient liquid funds are available to meet any commitments as they arise. All time deposits held by the Company at the statement of financial position date had original maturity periods less than five years.
Maturity profiles
The following table provides a maturity analysis of the Company’s reinsurance and retrocession contracts, margin loan payable and accrued expenses and liabilities, which reflects the dates on which the cash flows are expected to occur.
| 31 December 2025 | |||||||
| Up to 1 year |
1-2 years |
2-3 years |
3-4 years |
4-5 years |
More than 5 years |
Total | |
| Liabilities | |||||||
| Margin loan payable | – | – | – | – | – | 56,797,019 | 56,797,019 |
| Reinsurance contract liabilities |
235,608,880 | 101,373,661 | 87,064,939 | 88,035,022 | 92,157,874 | 608,241,968 | 1,212,482,344 |
| Retrocession contract liabilities |
8,196,296 | 4,701,487 | 4,638,876 | 4,690,103 | 4,849,475 | 29,842,487 | 56,918,724 |
| Accrued expenses and other liabilities |
41,944,463 | – | – | – | – | – | 41,944,463 |
| Accrued insurance commission payable to Insurance Authority |
6,784,707 | – | – | – | – | – | 6,784,707 |
| 292,534,346 | 106,075,148 | 91,703,815 | 92,725,125 | 97,007,349 | 694,881,474 | 1,374,927,257 | |
| 31 December 2024 | |||||||
| Up to 1 year |
1-2 years |
2-3 years |
3-4 years |
4-5 years |
More than 5 years |
Total | |
| Liabilities | |||||||
| Margin loan payable | – | – | – | – | – | 56,797,019 | 56,797,019 |
| Reinsurance contract liabilities | 213,448,244 | 73,562,356 | 64,576,230 | 62,283,473 | 63,281,931 | 447,346,399 | 924,498,633 |
| Retrocession contract liabilities | 14,184,271 | 4,804,913 | 4,867,768 | 5,007,446 | 5,182,043 | 35,792,413 | 69,838,854 |
| Accrued expenses and other liabilities | 38,863,252 | – | – | – | – | – | 38,863,252 |
| Accrued insurance commission payable to Insurance Authority | 29,046,147 | – | – | – | – | – | 29,046,147 |
| 295,541,914 | 78,367,269 | 69,443,998 | 67,290,919 | 68,463,974 | 539,935,831 | 1,119,043,905 | |
Maturity analysis on expected maturity bases
| 31 December 2025 | |||
| Current | Non-current | Total | |
| Assets | |||
| Cash and bank balances | 94,714,884 | – | 94,714,884 |
| Financial investments at FVIS | 682,978,985 | – | 682,978,985 |
| Financial investments at FVOCI | 45,881,400 | 500,318,304 | 546,199,704 |
| Financial investments at amortized cost | 422,334,555 | 1,432,649,937 | 1,854,984,492 |
| Reinsurance contract assets | 23,369,139 | 96,904,348 | 120,273,487 |
| Retrocession contract assets | 130,697,931 | 776,926,588 | 907,624,519 |
| Other assets | 1,862,441 | 211,629,282 | 213,491,723 |
| 1,401,839,335 | 3,018,428,459 | 4,420,267,794 | |
| Liabilities | |||
| Margin loan payable | – | 56,797,019 | 56,797,019 |
| Reinsurance contract liabilities | 425,423,339 | 1,764,094,617 | 2,189,517,956 |
| Retrocession contract liabilities | 4,807,886 | 28,580,211 | 33,388,097 |
| Accrued expenses and other liabilities | 41,944,463 | – | 41,944,463 |
| Accrued insurance commission payable to Insurance Authority | 6,784,707 | – | 6,784,707 |
| 478,960,395 | 1,849,471,847 | 2,328,432,242 | |
| Gap | 922,878,940 | 1,168,956,612 | 2,091,835,552 |
| 31 December 2024 | |||
| Current | Non-current | Total | |
| Assets | |||
| Cash and bank balances | 73,464,920 | – | 73,464,920 |
| Financial investments at fair value through income statement | 94,824,666 | – | 94,824,666 |
| Financial investments at fair value through other comprehensive income | – | 285,914,854 | 285,914,854 |
| Financial investments at amortized cost | 249,205,166 | 1,667,002,951 | 1,916,208,117 |
| Reinsurance contract assets | 21,272,466 | 70,856,014 | 92,128,480 |
| Retrocession contract assets | 127,532,077 | 500,395,429 | 627,927,506 |
| Other assets | 2,299,318 | 168,695,636 | 170,994,954 |
| 31 December 2024 | |||
| Current | Non-current | Total | |
| 568,598,613 | 2,692,864,884 | 3,261,463,497 | |
| Liabilities | |||
| Margin loan payable | – | 56,797,019 | 56,797,019 |
| Reinsurance contract liabilities | 366,009,244 | 1,219,132,566 | 1,585,141,810 |
| Retrocession contract liabilities | 3,438,893 | 13,493,127 | 16,932,020 |
| Accrued expenses and other liabilities | 38,863,252 | – | 38,863,252 |
| Accrued insurance commission payable to Insurance Authority | 29,046,147 | – | 29,046,147 |
| 437,357,536 | 1,289,422,712 | 1,726,780,248 | |
| Gap | 131,241,077 | 1,403,442,172 | 1,534,683,249 |
31.7 Special commission rate risk
The Company is exposed to special commission rate risk on its bonds and sukuk investments. Special Commission rate risk arises on bonds and sukuk which are exposed to the fluctuations in special commission rates. The Company manages special commission rate risk by investing in various long and short duration financial assets, along with cash and cash equivalents. The investment committee monitors the duration of these assets on a regular basis. Average duration of investments in bonds and sukuk portfolios as at 31 December 2025 is around 4.17 years (2024: 4.4 years). A hypothetical increase/decrease of 10 basis points in yield curve will entail decrease/increase in bond/sukuk portfolio values of investments by X 5.80 million as at 31 December 2025 (2024: X 5.34 million).
31.8 Market price risk
Market price risk is the risk that the fair value of a financial instrument will fluctuate caused by the factors (other than those arising from commission rate risk or currency risk), that affect all financial instruments traded in the market. Efficient management of market price risk is key to the investment of Company assets. Appropriate levels of investment risk is determined by risk/return profile of the assets. The Company has a diversified portfolio of investments, including investment in the listed equities securities. The Company manages the equity market price risk through diversification and by placing limits on individual and total equity instruments. A 5% change in the fair value of these investments, with all other variables held constant, would impact the statement of income by increase/decrease of X 34.15 million (2024: X 4.74 million).
A 5% change in the fair value of FVOCI investments, with all other variables held constant, would impact the statement of comprehensive income by increase/decrease of X 27.31 million (2024: X 14.09 million).
31.9 Capital management risk
Capital requirements are set and regulated by the Insurance Authority. These requirements are put in place to ensure sufficient solvency margins. Further objectives are set by the Company to maintain healthy capital ratios in order to support its business objectives and maximise shareholders’ value.
TThe Company manages its capital requirements by assessing shortfalls between reported and required capital levels on a regular basis. Adjustments to current capital levels are made in light of changes in market conditions and risk characteristics of the Company’s activities. In order to maintain or adjust the capital structure, the Company may adjust the amount of dividends paid to shareholders or issue shares. The table below summarizes the minimum regulatory capital of the Company and the total capital held:
| 31 December 2025 | 31 December 2024 | |
| Total capital held | 2,191,617,352 | 1,611,915,326 |
| Minimum regulatory capital | 200,000,000 | 200,000,000 |
In the opinion of the management, the Company has fully complied with the externally imposed capital requirements as at 31 December 2025 and 31 December 2024.
FAIR VALUE
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value measurement is based on the presumption that the transaction to sell the asset or transfer the liability takes place either:
- In the principal market of the asset or liability, or
- In the absence of a principal market, in the most advantageous market for the asset or liability
Determination of fair value and fair value hierarchy
The Company uses the following hierarchy for determining and disclosing the fair value of financial instruments:
Level 1: quoted prices in active markets for the same or identical instrument that an entity can access at the measurement date.
Level 2: quoted prices in active markets for similar assets and liabilities or other valuation techniques for which all significant inputs are based on observable market data; and
Level 3: valuation techniques for which any significant input is not based on observable market data.
The following table shows the carrying amount of financial assets and financial liabilities, including their levels in the fair value hierarchy for financial instruments measured at fair value.
| 31 December 2025 | ||||
| 31 December 2025 | Level 1 | Level 2 | Level 3 | Total |
| Financial investments at FVIS | ||||
| Money market funds | – | 673,142,616 | – | 673,142,616 |
| Investment funds | 6,096,987 | – | – | 6,096,987 |
| Equity securities | 3,739,382 | – | – | 3,739,382 |
| Financial investments at FVOCI | ||||
| Tier 1 Sukuk | – | 546,199,704 | – | 546,199,704 |
| Financial investments at amortized cost | ||||
| Time deposits | – | – | 1,001,237,363 | 1,001,237,363 |
| Debt securities | – | 852,172,679 | – | 852,172,679 |
| Total | 9,836,369 | 2,071,514,999 | 1,001,237,363 | 3,082,588,731 |
| 31 December 2024 | ||||
| 31 December 2024 | Level 1 | Level 2 | Level 3 | Total |
| Financial investments at FVIS | ||||
| Money market funds | – | 86,193,233 | – | 86,193,233 |
| Investment funds | 7,607,587 | – | – | 7,607,587 |
| Equity securities | 1,023,846 | – | – | 1,023,846 |
| Financial investments at FVOCI | ||||
| Tier 1 Sukuk | – | 285,914,854 | – | 285,914,854 |
| Financial investments at amortized cost | ||||
| Time deposits | – | – | 997,282,720 | 997,282,720 |
| Debt securities | – | 919,340,018 | – | 919,340,018 |
| Total | 8,631,433 | 1,291,448,105 | 997,282,720 | 2,297,362,258 |
The fair value used for valuation of level 2 Sukuk, and debt securities is based on prices quoted on reliable and third-party sources including Reuters, Bloomberg, etc. The discounted cash flow (“DCF”) method has been used to value the level 3-time deposits. This method considers the present value of net cash flows to be generated from the time deposits, discounted at the market rate of similar quoted instruments. Significant unobservable inputs used for the purpose of valuation of term deposits are the coupons expected to be received in future (i.e. floating index, cap and floor) and discount rate.
CONTINGENCIES AND COMMITMENTS
The Company operates in the reinsurance industry and is subject to legal proceedings in the normal course of business. While it is not practicable to forecast or determine the final results of all pending or threatened legal proceedings, management does not believe that such proceedings (including litigations) will have a material effect on its results and financial position.
SUBSEQUENT EVENT
Subsequent to the reporting date, the Company confirmed the non-applicability of surplus distribution on reinsurance operations and accordingly completed updating the surplus distribution policy. The Company will cease accruing the surplus provision starting from Q1 2026 and will assess the treatment of accumulated surplus accordingly.
APPROVAL OF THE FINANCIAL STATEMENTS
These financial statements have been approved by the Board of Directors on 8 Ramadan 1447H corresponding to 25 February 2025.