Hampden Underwriting PLC
'Hampden Underwriting' or the 'Company')
Interim results for the six months ended 30 June 2009
Hampden Underwriting, which provides investors with a limited liability direct investment into the Lloyd's insurance market, announces its unaudited results for the six months ended 30 June 2009.
Highlights
Group's acquisition of a third Lloyd's corporate member during the period
Premium written during the period totalled £5.3m (an increase of 92% over the same period last year)
Net profit of £138,000 (an increase of 28% over the same period last year)
Earnings per share of 1.86p (an increase of 27% over the same period last year)
Net assets of £7.2m
Commenting upon these results the Chairman, Sir Michael Oliver, said:
'I am delighted that for the 6 months to June 2009 we are reporting a profit of £138,000. This is largely due to the purchase of the two namecos which gave us exposure to the highly successful 2006 year of account. The prospects for the future appear extremely encouraging. The initial 2008 Account estimates (the first year of underwriting for our principal subsidiary) show an average profit on capacity of 6%, outperforming the Lloyds market estimate of 3%.'
For further information please contact:
Hampden Underwriting
|
Jeremy Evans |
020 7863 6567 |
Smith & Williamson Corporate Finance Limited |
David Jones Barrie Newton
|
020 7131 4000 |
Chairman's Statement
Despite a significant reduction in investment income due to lower interest rates, I am delighted that for the 6 months to June 2009 we are reporting a profit of £138,000. This is largely due to the purchase of the two Namecos which gave us exposure to the highly successful 2006 year of account.
The prospects for the future appear extremely encouraging. The initial 2008 Account estimates (the first year of underwriting for our principal subsidiary) show an average profit on capacity of 6%, outperforming the Lloyd's market estimate of 3%. 2008 marked the third worst year on record for insured catastrophe losses; a result of that nature would represent an excellent performance, although it must be remembered that the year remains 'on risk.'
Hampden Agencies, our Members' Agent, has advised that the global recession appears to have delayed the onset of a hard market in 2009 with weak economies reducing demand for Insurance. Nevertheless, they still feel a result of 5%-7.5% is achievable. Their target for 2010 is a result of 5%-10%.
With the likelihood of continued lower investment returns; underwriting profits are necessary in order for insurance companies to make an acceptable return on equity. The investment case for investing in Lloyd's therefore remains intact. As I said in our last annual report, we are considering the possibilities of raising further capital from both existing and new investors to enable us to continue to look at all opportunities with a view to generating attractive returns for our shareholders.
Sir Michael Oliver
Chairman
Condensed Group Income Statement
Six months ended 30 June 2009
|
|
6 months ended 30 June |
6 months ended 30 June |
12 months ended 31 December |
|
|
2009 |
2008 |
2008 |
|
Note |
£'000 |
£'000 |
£'000 |
Gross premium written |
|
5,344 |
2,788 |
5,245 |
Reinsurance premium ceded |
|
(1,255) |
(562) |
(854) |
Net premiums written |
|
4,089 |
2,226 |
4,391 |
|
|
|
|
|
Change in unearned gross premium provision |
|
(1,554) |
(1,940) |
(1,982) |
Change in unearned reinsurance premium provision |
|
649 |
395 |
218 |
|
|
(905) |
(1,545) |
(1,764) |
|
|
|
|
|
Net earned premium |
2 |
3,184 |
681 |
2,627 |
|
|
|
|
|
Net investment income |
4 |
140 |
195 |
358 |
Other underwriting income |
|
9 |
- |
(1) |
Other income |
2 |
173 |
23 |
25 |
|
|
322 |
218 |
382 |
Revenue |
|
3,506 |
899 |
3,009 |
|
|
|
|
|
Gross claims paid |
|
(1,184) |
(120) |
(670) |
Reinsurance share of gross claims paid |
|
176 |
17 |
108 |
Claims paid, net of reinsurance |
|
(1,008) |
(103) |
(562) |
|
|
|
|
|
Change in provision for gross claims |
|
(1,013) |
(359) |
(1,740) |
Reinsurance share of change in provision for gross claims |
|
123 |
32 |
378 |
Net change in provision for claims |
|
(890) |
(327) |
(1,362) |
|
|
|
|
|
Net insurance claims and loss adjustment expenses |
2 |
(1,898) |
(430) |
(1,924) |
|
|
|
|
|
Expenses incurred in insurance activities |
2 |
(1,175) |
(165) |
(720) |
Other operating expenses |
2 |
(307) |
(156) |
(450) |
Operating expenses |
|
(1,482) |
(321) |
(1,170) |
|
|
|
|
|
Operating profit/(loss) before tax |
2 |
126 |
148 |
(85) |
|
|
|
|
|
Income tax credit/(expense) |
5 |
12 |
(40) |
37 |
|
|
|
|
|
Profit/(loss) attributable to equity shareholders |
9 |
138 |
108 |
(48) |
|
|
|
|
|
Earnings per share attributable to equity shareholders |
|
|
|
|
Basic and diluted |
6 |
1.86p |
1.46p |
(0.65)p |
Condensed Group Balance Sheet
At 30 June 2009
|
|
30 June |
30 June |
31 December |
|
|
2009 |
2008 |
2008 |
|
Note |
£'000 |
£'000 |
£'000 |
Assets |
|
|
|
|
Intangible assets |
|
1,241 |
1,052 |
920 |
Financial investments |
|
10,578 |
4,213 |
4,131 |
Reinsurance share of insurance liabilities |
|
|
|
|
- Reinsurers' share of outstanding claims |
|
1,726 |
416 |
678 |
- Reinsurers' share of unearned premiums |
|
775 |
184 |
266 |
Other receivables, including insurance receivables |
|
4,915 |
1,278 |
2,557 |
Prepayments and accrued income |
|
879 |
303 |
612 |
Deferred income tax assets |
|
- |
- |
16 |
Cash and cash equivalents |
|
2,656 |
4,037 |
3,931 |
Total assets |
|
22,770 |
11,483 |
13,111 |
Liabilities |
|
|
|
|
Insurance liabilities |
|
|
|
|
- Claims outstanding |
|
8,610 |
2,272 |
2,879 |
- Unearned premiums |
|
3,796 |
1,124 |
2,366 |
Other payables, including insurance payables |
|
2,651 |
798 |
803 |
Accruals and deferred income |
|
233 |
30 |
26 |
Current income tax liabilities |
|
5 |
72 |
- |
Deferred income tax liabilities |
|
321 |
15 |
21 |
Total liabilities |
|
15,616 |
4,311 |
6,095 |
Shareholders' equity |
|
|
|
|
Share capital |
8 |
741 |
741 |
741 |
Share premium |
8 |
6,261 |
6,261 |
6,261 |
Retained earnings |
9 |
152 |
170 |
14 |
Total shareholders' equity |
|
7,154 |
7,172 |
7,016 |
Total liabilities and shareholders' equity |
|
22,770 |
11,483 |
13,111 |
Condensed Group Cash Flow Statement
Six months ended 30 June 2009
|
6 months ended 30 June |
6 months ended 30 June |
12 months ended 31 December |
Cash flow from operating activities |
2009 |
2008 |
2008 |
|
£'000 |
£'000 |
£'000 |
|
|
|
|
Results of operating activities |
126 |
148 |
(85) |
Interest received |
(21) |
- |
(264) |
Investment income |
(119) |
- |
(49) |
Dividend received |
- |
- |
(18) |
Income tax paid |
(26) |
- |
11 |
Recognition of negative goodwill |
(173) |
(23) |
(25) |
Amortisation of intangible assets |
104 |
4 |
150 |
Change in fair value of investments recognised in the income statement |
112 |
38 |
17 |
Changes in working capital: |
|
|
|
Increase in other receivables |
(2,625) |
(1,469) |
(3,057) |
Increase in other payables |
2,055 |
803 |
810 |
Net increase in technical provisions |
5,605 |
2,796 |
4,301 |
Net cash inflow from operating activities |
5,038 |
2,297 |
1,791 |
|
|
|
|
Cash flows from investing activities |
|
|
|
Interest received |
21 |
- |
264 |
Investment income |
119 |
- |
49 |
Dividend received |
- |
- |
18 |
Purchase of intangible assets |
- |
- |
(17) |
Proceeds from disposal of intangible assets |
28 |
- |
3 |
Purchase of financial investments |
(6,447) |
(1,727) |
(1,645) |
Acquisition of subsidiary, net of cash acquired |
(34) |
(85) |
(84) |
Net cash used in investing activities |
(6,313) |
(1,812) |
(1,412) |
|
|
|
|
Cash flows from financing activities |
|
|
|
Net proceeds from issue of ordinary share capital |
- |
- |
- |
Net cash used in financing activities |
- |
- |
- |
|
|
|
|
Net (decrease)/increase in cash, cash equivalents and bank overdrafts |
(1,275) |
485 |
379 |
Cash, cash equivalents and bank overdrafts at beginning of period |
3,931 |
3,552 |
3,552 |
Cash, cash equivalents and bank overdrafts at end of period |
2,656 |
4,037 |
3,931 |
Condensed Group Statement of Changes in Shareholders' Equity
Six months ended 30 June 2009
|
Ordinary Share Capital |
Preference share capital |
Share Premium |
Retained Earnings |
Total |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
At 1 January 2008 |
741 |
- |
6,261 |
62 |
7,064 |
Loss for the year attributable to equity shareholders |
- |
- |
- |
(48) |
(48) |
At 31 December 2008 |
741 |
- |
6,261 |
14 |
7,016 |
At 1 January 2009 |
741 |
- |
6,261 |
14 |
7,016 |
Profit for the period attributable to equity shareholders |
- |
- |
- |
138 |
138 |
At 30 June 2009 |
741 |
- |
6,261 |
152 |
7,154 |
Notes to the Interim Financial Statements
Six months ended 30 June 2009
1. Accounting policies
Basis of preparation
The Interim Financial Statements have been prepared using accounting policies consistent with International Financial Reporting Standards (IFRSs) and in accordance with International Accounting Standard (IAS) 34 Interim Financial Reporting.
The Interim Financial Statements are prepared for the six months ended 30 June 2009.
The Interim Financial Statements incorporate the results of Hampden Underwriting plc, Hampden Corporate Member Limited and Nameco (No.365) for the six months ended 30 June 2009 and the results of Nameco (No. 605) Limited from 16 February 2009 to 30 June 2009.
The Interim Financial Statements are unaudited, but have been subject to review by the Group's auditors. The Interim Financial Statements have been prepared in accordance with the accounting policies adopted for the period ended 31 December 2008.
The comparative figures are based upon the Group Financial Statements for the period ended 31 December 2008, and have been reported on by the Group's auditors and were delivered to the Registrar of Companies on 15 May 2009.
The underwriting data on which these Interim Financial Statements are based upon has been supplied by the managing agents of those syndicates which the Group supports. The data supplied is the 100% figures for each syndicate. The Group has applied its share of the syndicate participations to the gross figures to derive its share of the syndicates transactions, assets and liabilities.
Significant accounting policies
The Interim Financial Statements have been prepared under the historical cost convention. The same accounting policies, presentation and methods of computation are followed in these Interim Financial Statements as were applied in the preparation of the Group Financial Statements for the period ended 31 December 2008.
2. Segmental information
Primary segment information
The Group has three primary segments which represent the primary way in which the Group is managed:
Syndicate participation;
Investment management;
Other corporate activities.
6 months ended 30 June 2009 |
Syndicate participation |
Investment management |
Other corporate activities |
Total |
|
£'000 |
£'000 |
£'000 |
£'000 |
Net earned premium |
3,184 |
- |
- |
3,184 |
Net investment income |
108 |
32 |
- |
140 |
Other underwriting income |
9 |
- |
- |
9 |
Other income |
- |
- |
173 |
173 |
Net insurance claims and loss adjustment expenses |
(1,898) |
- |
- |
(1,898) |
Expenses incurred in insurance activities |
(1,175) |
- |
- |
(1,175) |
Amortisation of syndicate capacity |
- |
- |
(76) |
(76) |
Other operating expenses |
(6) |
- |
(225) |
(231) |
Results of operating activities |
222 |
32 |
(128) |
126 |
6 months ended 30 June 2008 |
Syndicate participation |
Investment management |
Other corporate activities |
Total |
|
£'000 |
£'000 |
£'000 |
£'000 |
Net earned premium |
681 |
- |
- |
681 |
Net investment income |
8 |
187 |
- |
195 |
Other income |
- |
- |
23 |
23 |
Net insurance claims and loss adjustment expenses |
(430) |
- |
- |
(430) |
Expenses incurred in insurance activities |
(165) |
- |
- |
(165) |
Other operating expenses |
- |
- |
(156) |
(156) |
Results of operating activities |
94 |
187 |
(133) |
148 |
12 months ended 31 December 2008 |
Syndicate participation |
Investment management |
Other corporate activities |
Total |
|
£'000 |
£'000 |
£'000 |
£'000 |
Net earned premium |
2,627 |
- |
- |
2,627 |
Net investment income |
134 |
224 |
- |
358 |
Other underwriting income |
(1) |
- |
- |
(1) |
Other income |
- |
- |
25 |
25 |
Net insurance claims and loss adjustment expenses |
(1,924) |
- |
- |
(1,924) |
Expenses incurred in insurance activities |
(720) |
- |
- |
(720) |
Amortisation of syndicate capacity |
- |
- |
(150) |
(150) |
Other operating expenses |
- |
- |
(300) |
(300) |
Results of operating activities |
116 |
224 |
(425) |
(85) |
Secondary segment information
The Group does not have any secondary segments as it considers all of its activities to arise from trading within the UK
3. Insurance liabilities and reinsurance balances
Movement in claims outstanding
|
|||
|
Gross |
Reinsurance |
Net |
|
£'000 |
£'000 |
£'000 |
At 1 January 2009 |
2,879 |
678 |
2,201 |
Increase in reserves arising from acquisition of subsidiary undertakings |
2,737 |
536 |
2,201 |
Movement of reserves |
1,013 |
123 |
890 |
Net exchange differences and changes in syndicate participation |
1,981 |
389 |
1,592 |
At 30 June 2009 |
8,610 |
1,726 |
6,884 |
Movement in unearned premium
|
Gross |
Reinsurance |
Net |
|
£'000 |
£'000 |
£'000 |
At 1 January 2009 |
2,366 |
266 |
2,100 |
Increase in reserves arising from acquisition of subsidiary undertakings |
774 |
86 |
688 |
Movement in premiums earned in the year |
1,554 |
649 |
905 |
Net exchange difference and changes in syndicate participation |
(898) |
(226) |
(672) |
At 30 June 2009 |
3,796 |
775 |
3,021 |
4. Net investment income
|
6 months ended 30 June |
6 months ended 30 June |
12 months ended 31 December |
|
2009 |
2008 |
2008 |
|
£'000 |
£'000 |
£'000 |
Investment income at fair value through income statement |
119 |
79 |
67 |
Realised gains on financial investments at fair value through income statement |
- |
46 |
92 |
Unrealised losses on financial investments at fair value through income statement |
- |
- |
(17) |
Investment management expenses |
- |
|
(48) |
Bank interest |
21 |
70 |
264 |
Net investment income |
140 |
195 |
358 |
5. Income tax expense
|
6 months ended 30 June |
6 months ended 30 June |
12 months ended 31 December |
|
2009 |
2008 |
2008 |
|
£'000 |
£'000 |
£'000 |
Income tax credit/(expense) |
12 |
(40) |
37 |
The income tax (expense)/credit is recognised based on management's best estimate of the weighted average annual income tax rate expected for the full financial year. The estimated average annual tax rate used is 28% (2008: 30%). Material disallowed items have been adjusted for in the income tax calculation.
6. Earnings per share
Basic earnings per share is calculated by dividing the earnings attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the period.
The Group has no dilutive potential ordinary shares.
Earnings per share have been calculated in accordance with IAS 33.
Reconciliation of the earnings and weighted average number of shares used in the calculation is set out below.
|
6 months ended
30 June
|
6 months ended
30 June
|
12 months
ended
31 December
|
|
2009
|
2008
|
2008
|
|
£’000
|
£’000
|
£’000
|
(Loss)/profit for the period
|
138
|
108
|
(48)
|
Weighted average number of shares in issue
|
7,413
|
7,413
|
7,413
|
Basic and diluted earnings per share (p)
|
1.86
|
1.46
|
(0.65)
|
7. Dividends
No equity dividends were proposed, declared or paid in the period (2008 - £Nil).
8. Share capital and share premium
|
|
Ordinary Share Capital |
Preference Share Capital |
Total |
Authorised |
|
£'000 |
£'000 |
£'000 |
29,500,000 ordinary shares of 10p each and 100,000 preference shares of 50p each at 1 January 2009 |
|
2,950 |
50 |
3,000 |
29,500,000 ordinary shares of 10p each and 100,000 preference shares of 50p each at 30 June 2009 |
|
2,950 |
50 |
3,000 |
|
|
|
|
|
Allotted, called up and fully paid |
|
Ordinary Share Capital £'000 |
Share Premium £'000 |
Total £'000 |
7,413,376 ordinary shares of 10p each and share premium at 1 January 2009 |
|
741 |
6,261 |
7,002 |
7,413,376 ordinary shares of 10p each and share premium at 30 June 2009 |
|
741 |
6,261 |
7,002 |
9 Retained earnings
|
30 June
|
30 June
|
31
December |
|
2009
|
2008
|
2008
|
|
£’000
|
£’000
|
£’000
|
Group
|
|
|
|
At 1 January 2009
|
14
|
62
|
62
|
Profit/(loss) attributable to equity shareholders
|
138
|
108
|
(48)
|
At 30 June 2009
|
152
|
170
|
14
|
10. Acquisition of Nameco (No. 605) Limited
On 16 February 2009 Hampden Underwriting plc acquired 100% of the issued share capital of £1 ordinary shares of Nameco (No. 605) Limited for £497,228. Nameco (No. 605) Limited is incorporated in England and Wales and is a corporate member of Lloyd's.
The acquisition has been accounted for using the purchase method of accounting. After the alignment of accounting policies and other adjustments to the valuation of assets and liabilities to reflect their fair value at acquisition, the fair value of the net assets was £670,000. Negative goodwill of £173,000 arose on acquisition and has been immediately recognised as other income in the income statement. The following table explains the fair value adjustments made to the carrying values of the major categories of assets and liabilities at the date of acquisition.
|
Carrying value |
Adjustments |
Fair value |
|
£'000 |
£'000 |
£'000 |
Intangible assets |
17 |
433 |
450 |
Financial investments |
3,159 |
- |
3,159 |
Reinsurance share of insurance liabilities |
955 |
- |
955 |
Other receivables, including insurance receivables |
1,646 |
- |
1,646 |
Prepayments and accrued income |
289 |
- |
289 |
Cash and cash equivalents |
475 |
- |
475 |
Insurance liabilities |
(5,141) |
- |
(5,141) |
Other payables, including insurance payables |
(768) |
- |
(768) |
Accruals and deferred income |
(78) |
- |
(78) |
Deferred income tax liabilities |
(174) |
(143) |
(317) |
Net assets acquired |
380 |
290 |
670 |
|
|
|
|
Satisfied by: |
|
|
|
Cash and cash equivalents |
497 |
- |
497 |
Positive/(negative) goodwill |
117 |
- |
(173) |
The profit of Nameco (No. 605) Limited for the period since the acquisition date to 30 June 2009 is £28,000.
The group revenue and profit for the period would have been £3,814,000 and £149,000 respectively if the acquisition date of Nameco (No. 605) Limited had been 1 January 2009.
11. Related party transactions
The table set out below illustrates the Parent Company inter-company balances at the period end.
|
30 June |
30 June |
31 December |
|
2009 |
2008 |
2008 |
Company |
£'000 |
£'000 |
£'000 |
Balances due from Group companies at the period end: |
|
|
|
Hampden Corporate Member Limited |
3,671 |
3,123 |
3,132 |
Nameco (No. 365) Limited |
125 |
120 |
125 |
Nameco (No. 605) Limited |
900 |
- |
- |
Total |
4,696 |
3,243 |
3,257 |
Hampden Underwriting plc has provided an inter-company loan to Hampden Corporate Member Limited, a 100% subsidiary of the company. The amount outstanding as at 30 June 2009 is £3,671,000 (2008: £3,123,000). Interest is charged on the loan at base rate plus 0.125%. The loan is repayable on three months notice provided it does not jeopardise the ability of Hampden Corporate Member Limited to meet its liabilities as they fall due.
Hampden Underwriting plc has provided an intercompany loan to Nameco (No.365) Limited, a 100% subsidiary of the Company. The amount outstanding as at 30 June 2009 is £125,000 (2008: £120,000). Interest is charged on the loan at base rate plus 0.125%. The loan is repayable on three months notice provided it does not jeopardise the ability of Nameco (No.365) Limited to meet its liabilities as they fall due.
Hampden Underwriting plc has provided an intercompany loan to Nameco (No.605) Limited, a 100% subsidiary of the Company. The amount outstanding as at 30 June 2009 is £900,000 (2008: £nil). Interest is charged on the loan at base rate plus 0.125%. The loan is repayable on three months notice provided it does not jeopardise the ability of Nameco (No.605) Limited to meet its liabilities as they fall due.
Hampden Underwriting plc and Hampden Corporate Member Limited, a 100% subsidiary of the company, have entered into a management agreement with Nomina plc. Jeremy Richard Holt Evans, a Director of Hampden Underwriting plc and Hampden Corporate Member Limited is also a Director of Nomina plc. Under the agreement, Nomina plc provides management and administration, financial tax and accounting services to the Group for an annual fee of £10,000 (2008: £2,625). No fees have been paid by the Group in the period.
Hampden Corporate Member Limited, a 100% subsidiary of the company, has entered into a member's agent agreement with Hampden Agencies Limited. Jeremy Richard Holt Evans, a Director of Hampden Underwriting plc and Hampden Corporate Member Limited, and Sir James Michael Yorrick Oliver, a Director of Hampden Underwriting plc, are also a Directors of Hampden Capital plc which controls Hampden Agencies Limited. Under the agreement, Hampden Corporate Member Limited will pay Hampden Agencies Limited a fee based on a fixed amount, which will vary depending upon the number of syndicates the company underwrites on a bespoke basis, and a variable amount depending on the level of underwriting through the members' agent pooling arrangements. In addition, the Company will pay profit commission on a sliding scale from 1% of the net profit up to a maximum of 10%. The total fee payable for 2009 will be £15,204 (2008: £15,250).
Nameco (No.365) Limited has entered into a management agreement with Nomina plc and a members agent agreement with Hampden Agencies Limited. Under the management agreement Nameco (No.365) Limited pays Nomina plc £2,625 (2008: £2,625) for management, administration, financial, tax and accounting services. Under the members agencies agreement Nameco (No.365) Limited will pay Hampden Agencies Limited a fee based on a fixed amount, which will vary depending upon the number of syndicates the company underwrites on a bespoke basis, and a variable amount depending on the level of underwriting through the members' agent pooling arrangements. In addition, the Company will pay profit commission on a sliding scale from 1% of the net profit up to a maximum of 10%. The total fee payable for 2009 will be £4,802 (2008: £5,093).
Nameco (No.605) Limited has entered into a management agreement with Nomina Plc and a member's agency agreement with Hampden Agencies Limited. Under the management agreement Namco (No.605) Limited pays Nomina Plc £2,625 (2008: £2,625) for management, administration, financial, tax and accountancy services. Under the members' agency agreement Namco (No.605) Limited will pay Hampden Agencies Limited a fee based on a fixed amount, which will vary depending upon the number of syndicates the company underwrites on a bespoke basis, and a variable amount depending on the level of underwriting through the members' agent pooling arrangements. In addition, the Company will pay profit commission on a sliding scale from 1% of the net profit up to a maximum of 10%. The total fee payable for 2009 will be £4,190 (2008: £4,253).
Hampden Underwriting plc has entered into a company secretarial agreement with Hampden Legal plc. Under the agreement, Hampden Legal plc provides company secretarial services to the Group for an annual fee of £38,000. During the period, company secretarial fees of £18,000 (2008: £18,000) were charged to Hampden Underwriting plc. Hampden Holdings Limited has a controlling interest in both Hampden Legal Plc and Hampden Capital Plc.
12. Syndicate participations
The syndicates and members' agent pooling arrangements ('MAPA') in which the Company's subsidiaries participate as corporate members of Lloyd's as are follows:
Syndicate or MAPA Number |
Managing or Members' Agent |
2007 |
2008 |
2009 |
||
|
|
|
|
|
||
218 |
Equity Syndicates Management Limited |
40,792 |
42,851 |
43,851 |
||
318 |
Beaufort Underwriting Agency Limited |
22,826 |
22,826 |
- |
||
510 |
RJ Kiln & Co. Limited |
45,000 |
38,572 |
38,572 |
||
557 |
RJ Kiln & Co. Limited |
62,746 |
175,000 |
175,000 |
||
609 |
Atrium Underwriters Limited |
45,000 |
41,718 |
41,718 |
||
623 |
Beazley Furlonge Limited |
42,673 |
37,960 |
37,960 |
||
958 |
Omega Underwriting Agency Limited |
55,500 |
55,500 |
55,500 |
||
1200 |
Heritage Managing Agency Limited |
21,445 |
21,507 |
21,507 |
||
2121 |
Argenta Syndicate Management Limited |
- |
349,999 |
404,441 |
||
2791 |
Managing Agency Partners Limited |
49,409 |
63,953 |
62,953 |
||
6103 |
Managing Agency Partners Limited |
110,000 |
110,000 |
282,028 |
||
6104 |
Hiscox Syndictes Limited |
- |
200,000 |
200,000 |
||
6106 |
Amlim Underwriting Limited |
- |
- |
104,334 |
||
7200 |
Members' Agents Pooling Arrangement |
226,535 |
209,913 |
194,532 |
||
7201 |
Members' Agents Pooling Arrangement |
1,201,908 |
1,113,142 |
1,028,781 |
||
7202 |
Members' Agents Pooling Arrangement |
432,182 |
402,413 |
373,051 |
||
7203 |
Members' Agents Pooling Arrangement |
42,252 |
38,906 |
35,673 |
||
7208 |
Members' Agents Pooling Arrangement |
- |
5,000,000 |
4,416,400 |
||
7217 |
Members' Agents Pooling Arrangement |
- |
- |
59,320 |
||
|
|
|
|
|
||
Total |
|
2,398,268 |
7,924,260 |
7,575,621 |
13. Group owned net assets
The Group balance sheet includes the following assets and liabilities held by the syndicates on which the Group participates. These assets are subject to trust deeds for the benefit of the relevant syndicates' insurance creditors. The table below shows the split of the Group balance sheet between group and syndicate assets and liabilities.
|
30 June 2009 |
30 June 2008 |
31 December 2008 |
||||||
|
Group |
Syndicate |
Total |
Group |
Syndicate |
Total |
Group |
Syndicate |
Total |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
Assets |
|
|
|
|
|
|
|
|
|
Intangible assets |
1,241 |
- |
1,241 |
1,052 |
- |
1,052 |
920 |
- |
920 |
Financial investments |
3,983 |
6,595 |
10,578 |
2,337 |
1,876 |
4,213 |
2,258 |
1,873 |
4,131 |
Reinsurance share of insurance liabilities |
|
|
|
|
|
|
|
|
|
- Reinsurers' share of outstanding claims |
- |
1,726 |
1,726 |
- |
416 |
416 |
- |
678 |
678 |
- Reinsurers' share of unearned premiums |
- |
775 |
775 |
- |
184 |
184 |
- |
266 |
266 |
Other receivables, including insurance receivables |
118 |
4,797 |
4,915 |
77 |
1,201 |
1,278 |
82 |
2,475 |
2,557 |
Prepayments and accrued income |
46 |
833 |
879 |
33 |
270 |
303 |
41 |
571 |
612 |
Deferred income tax assets |
- |
- |
- |
- |
- |
- |
- |
16 |
16 |
Cash and cash equivalents |
1,801 |
855 |
2,656 |
3,750 |
287 |
4,037 |
3,773 |
158 |
3,931 |
Total assets |
7,189 |
15,581 |
22,770 |
7,249 |
4,234 |
11,483 |
7,074 |
6,037 |
13,111 |
Liabilities |
|
|
|
|
|
|
|
|
|
Insurance liabilities |
|
|
|
|
|
|
|
|
|
- Claims outstanding |
- |
8,610 |
8,610 |
- |
2,272 |
2,272 |
- |
2,879 |
2,879 |
- Unearned premiums |
- |
3,796 |
3,796 |
- |
1,124 |
1,124 |
- |
2,366 |
2,366 |
Other payables, including insurance payables |
117 |
2,534 |
2,651 |
57 |
741 |
798 |
48 |
755 |
803 |
Accruals and deferred income |
191 |
42 |
233 |
21 |
9 |
30 |
63 |
(37) |
26 |
Current income tax liabilities |
5 |
- |
5 |
72 |
- |
72 |
- |
- |
- |
Deferred income tax liabilities |
321 |
- |
321 |
15 |
- |
15 |
21 |
- |
21 |
Total liabilities |
634 |
14,982 |
15,616 |
165 |
4,146 |
4,311 |
132 |
5,963 |
6,095 |
Shareholders' equity |
|
|
|
|
|
|
|
|
|
Share capital |
741 |
- |
741 |
741 |
- |
741 |
741 |
- |
741 |
Share premium |
6,261 |
- |
6,261 |
6,261 |
- |
6,261 |
6,261 |
- |
6,261 |
Retained earnings |
(447) |
599 |
152 |
82 |
88 |
170 |
(60) |
74 |
14 |
Total shareholders' equity |
6,555 |
599 |
7,154 |
7,084 |
88 |
7,172 |
6,942 |
74 |
7,016 |
Total liabilities and shareholders' equity |
7,189 |
15,581 |
22,770 |
7,249 |
4,234 |
11,483 |
7,074 |
6,037 |
13,111 |
14. Announcement
A copy of this announcement will be available on the Company's website: www.hampdenplc.com