Spring naar inhoud

Toegankelijkheidsopties:

EXPLANATORY NOTES TO THE BALANCE SHEET

1. Investments

The mortgage investment fund is the AeAM Dutch Mortgage Fund 2. These are indirect investments in mortgages. This fund has the structure of a mutual fund with an open-ended nature, where the extent to which participants can withdraw depends on the available liquid assets. The SME Loan Program – Compartment A1 and the Polestar Circular Debt Fund are investment funds in corporate loans to SMEs.

         
      2024 2023
  1.1 Other financial investments    
         
  1.1.1 Equity    
    Balance sheet value 48,585 46,321
    Purchase value 29,555 29,159
         
  1.1.2 Mortgage fund    
    Balance sheet value 10,723 10,256
    Purchase value 12,000 12,000
         
  1.1.3 Loan funds    
    Balance sheet value 4,602 3,124
    Purchase value* 4,877 3,111
         
  Total investments balance sheet value 63,910 59,702
  Total investments purchase value* 46,433 44,269
         
  1.1.5 Bonds and other fixed income securities    
    Balance sheet value 24,529 26,949
    Market value 24,006 26,524
         
         
      2024 2023
  1.1.2 Mortgage fund    
    AeAM Dutch Mortgage Fund 2 10,723 10,256
         
  1.1.3 Loan fund    
    SME Loan Programme Fund 4,602 3,124

* The comparative figure of the purchase value of loan funds has been adjusted. The repayment of the SME Loan Programme-Compartment A1 fund in 2023 was wrongly deducted from the purchase value.

Value of investments

    2024 2023
    Level 1 Level 2 Level 3 Total Level 1 Level 2 Level 3 Total
  Listed equity 48,476  -   -  48,476 46,212  -   -  46,212
  Non-listed equity  -   -  109 109  -   -  109 109
  Mortgage fund  -   -  10,723 10,723  -   -  10,256 10,256
  Loan funds  -   -  4,602 4,602  -   -  3,124 3,124
  Subtotal shares and funds 48,476  -  15,433 63,910 46,212  -  13,489 59,702
       -             
  Bonds and other fixed income securities 24,529  -   -  24,529 26,949  -   -  26,949
       -             
  Total investments 73,006  -  15,433 88,439 73,161  -  13,489 86,651
                   
                   
                   

Category

                   
    Balance sheet value as of 01/01 Purchases and loans Sales and redemptions Amortisations Revaluation through equity Revaluation through earnings Balance sheet value as of 31/12  
  Shares 46,321 710 -733  -  1,640 647 48,585  
  Mortgage fund 10,256  -   -   -  -33 500 10,723  
  Loan funds 3,124 1,625 -298  -  198 -47 4,602  
  Bonds and other fixed income securities 26,949 2,180 -4,550 -50  -   -  24,529  
  Total financial year 86,651 4,515 -5,581 -50 1,805 1,100 88,439  
                   
  Total last financial year 82,142 9,837 -9,523 -180 3,577 798 86,651  
                   

Bonds divided by rating

         
      2024 2023
    Rating    
  State/government AAA 16,018 18,323
    AA 5,082 5,179
    A 3,429 3,447
  Total fixed interest value   24,529 26,949

Bonds divided by region

       
    2024 2023
  The Netherlands 11,696 10,330
  France 5,082 5,179
  Spain 3,429 3,447
  European Union 4,322 7,992
  Total 24,529 26,949
       

2. 2. Deposits with ceding insurers

       
    2024 2023
  Ennia Caribe 1,226 1,217
  KBC Belgium 900 897
  Other 341 290
  Total 2,467 2,404
       

3 Other receivables

3.1 Other receivables

       
    2024 2023
  Receivables < 1 year    
  Prepaid expenses 279 89
  Corporate income tax 381 234
  Subtotal 660 322
       
  Receivables > 1 jaar    
  Deffered tax assets as of 1/1 362 360
  Change in reporting year 19 2
  Deffered tax assets as of 31/12 381 362
       
  Total 1,042 685
       

The deferred tax asset is calculated on the basis of 25.8%, as indicated in the 2024 Tax Plan for the 2025 fiscal year.

3.2. Receivables from reinsurance

The balance of receivables from reinsurance concerns the balance of the current accounts based on operational activities.

4. Other assets

4.1. Liquid assets

Up to an amount of GBP 1,000 of the cash balance has been blocked in connection with a letter of credit issued by our bank to a ceding insurer at our request.

5. Accrued assets

       
    2024 2023
  Accrued interest 328 409
  Total 328 409
       

6. Own funds

         
      2024 2023
  6.1 Issued and paid-up share capital as of 1/1 405 405
    Change  -   - 
    Issued and paid-up share capital as of 31/12 405 405
         
         
  6.2 Revaluation reserve as of 1/1 14,430 11,738
    Change due to revaluation 1,805 3,577
    Change in provision for deferred taxes -423 -885
    Revaluation reserve as of 31/12 15,811 14,430
         
         
  6.3 Other reserve as of 1/1 46,912 46,263
    Dividend previous financial year -2,400 -2,400
    Undistributed profit last financial year 2,554 3,049
    Other reserve as of 31/12 47,066 46,912
         
         
  6.4 Undistributed profit as of 1/1 2,554 3,049
    Addition other reserve -2,554 -3,049
    Result for the financial year 2,856 2,554
    Undistributed profit as of 31/12 2,856 2,554
         
  Total   66,138 64,301

Proposal for allocation of the result:

   
Nett profit 2,856
Dividend -2,400
Addition to other reserve 456
   

Share capital

             
    Share capital Number issued Number of shares owned Issued amount Deposited amount
  Shares of DH Reinsurance 450  900   100  405 405
             

Sum of the revaluations

         
    Sum of revaluation Tax deferral Total revaluation
  Equity 21,200 -5,389 15,811
  Total 21,200 -5,389 15,811
         

The mortgage fund and the loan funds are valued for tax purposes in the same way as under Title 9 of the Dutch Civil Code 2. This means that it is not necessary to form a deferred tax provision for these funds.

7. Technical provisions for life reinsurance

Liability Adequacy Test

The liability adequacy test is performed on the basis of the Guideline for the Annual Reporting 605, articles 534 to 537. The liability adequacy test compares the balance sheet value of the provision for insurance liabilities (less the related capitalized acquisition costs, intangible assets and receivables from deferred profit sharing) with the best estimate provision , the current estimates of all (discounted) contractual cash flows and related cash flows such as claims handling costs, cash flows from embedded options and guarantees taking into account uncertainty margins. If the investments that serve to cover the technical provision are not valued at current value, the difference between the current value and the balance sheet value of these investments is included in the liability adequacy test. Contant Discounting takes place using the interest rate term structure published by EIOPA on the balance sheet date without volatility adjustment.

 The balance sheet provision must be at least equal to the best-estimate provision corrected by the mismatch between the allocated assets at book value and the current value. The value thus calculated is  20,544 (2023: 18.674).

The balance sheet provision before reinsurance amounts to  22,913 (2023: 23,157). The results of the test show that the technical provision is adequate (+ 2,370).

Development of the Provision for insurance liabilities for own account

       
    2024 2023
  Provision for insurance liabilities end of last financial year 22,680 23,788
       
  Own account premiums 5,692 5,584
  Release costs from premiums own account -979 -995
  Required interest addition own account 708 737
  Unrealised exchange rate diferences 84 -51
  Payments and surrenders own account -4,065 -3,973
  Released for costs from the provision -23 -34
  Total 1,417 1,269
       
  Result on principles    
  Result on mortality -1,572 -2,066
  Life reinsurance portfolio -260 -309
  Total -1,832 -2,376
       
  Provision for insurance liabilities end of financial year 22,265 22,680
       

The technical provisions can generally be regarded as long-term.

8. Provisions

             
      Balance sheet value as of 01/01 Endowment Withdrawel financial year Balance sheet value as of 31/12
  8.1 Taxes 5,228 459  -  5,686
  8.2 Other provisions 24   -1 23
  Total   5,252 459 -1 5,709
             

The provisions are of a long-term nature.

Provision for deferred employee benefits in the context of RJ 271 (addition to pre-pension and jubilee awards)

       
    2024 2023
  Balance as per 1/1 24 29
  Movement -1 -5
  Balance as per 31/12 23 24
       

9. Debts

       
    2024 2023
  Duration < 1 year    
  Current account 150 292
  Payable costs 374 583
  Net salaries payable 27 34
  Total 551 907
       

10. Accrued liabilities

       
    2024 2023
  Duration < 1 year    
  Holiday allowance payable 37 31
  Duration < 5 years    
  Holidays 55 39
  Total 92 70
       

The holiday pay to be paid reflects the reservation that has been built up in 2024. This will be paid out in May 2025. 

Obligations not included in the balance sheet

The De Hoop Leven fund was started by DH Reinsurance at the end of 2018 with the aim of supporting research in the field of medical death risks that are difficult to (re)insure. In particular:

  • research related to chronic diseases relevant to the target group of DH Reinsurance; and
  • research into the insurability of people with chronic conditions and the way in which medically aggravated risks can be dealt with.

In principle, the fund will exist for ten years. After an initial contribution of 100 in December 2018, DH Reinsurance will annually deposit an amount of 100 into the fund's assets. In the eleventh year, any surpluses will be donated by the De Hoop Leven fund to a yet to be determined third party. DH Reinsurance is entitled to suspend payments into the fund's assets if, in the opinion of the founder, one or more special circumstances arise.

In 2019, a ten-year rental contract was entered into for housing and service costs, which expires on 1 July 2029. The rental price for housing was  106 in 2024. This rental price is indexed annually according to the change in the consumer price index.

DH Reinsurance has subscribed to two loan funds. In 2021, the SME Loan Programme was subscribed to for 5,000. At the end of 2024 4.689 was paid into this fund. The investment period runs until 31 December 2024. In 2023 DH Reinsurance subscribed to the Polestar Circular Debt Fund for a maximum investment of 5,000. This fund has not yet made any investments.