Spring naar inhoud

Toegankelijkheid:

EXPLANATORY NOTES TO THE BALANCE SHEET

1. Investments

         
      2025 2024
  1.1 Other financial investments    
         
  1.1.1 Shares    
    Balance sheet value 109 48.585
    Purchase value 109 29.555
         
    Funds    
    Balance sheet value 91.096 15.325
    Purchase value 91.188 16.478
         
  Total investments balance sheet value 91.205 63.910
  Total investments purchase value* 91.296 46.034
         
  1.1.2 Bonds and other fixed income securities    
    Balance sheet value  -  24.529
    Market value  -  24.006
         
         
      2025 2024
  1.1.1 Funds    
    AeAM Dutch Mortgage Fund 2 10.599 10.723
    Aegon Euro Credit Fund 4.121  - 
    Aegon European Bond Gov Bond 16.534  - 
    Aegon World Equity Index Fund 42.508  - 
    AeAM Money Market Fund 12.071  - 
    SME Loan Programme Fund 3.941 4.602
    SME Loan Programme Fund 2 815  - 
    Polestar Capital Circular Debt Fund 507  - 
      91.096 15.325
         
         
         
         
         

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 and funds 63.910 88.184 -65.900  -  -19.740 24.751 91.205  
  Bonds and other fixed income securities 24.529 2.560 -26.790 -299  -   -  0  
  Total financial year 88.439 90.744 -92.690 -299 -19.740 24.751 91.205  
                   
  Total last financial year 86.651 4.515 -5.581 -50 1.805 1.100 88.439  
                   

Bonds divided by rating

         
      2025 2024
    Rating    
  State/government AAA  -  16.018
    AA  -  5.082
    A  -  3.429
  Total fixed interest value    -  24.529
         

Bonds divided by region

       
    2025 2024
  The Netherlands  -  11.696
  France  -  5.082
  Spain  -  3.429
  European Union  -  4.322
  Total  -  24.529
       

2. Deposits with ceding insurers

       
    2025 2024
  Ennia Caribe 1.039 1.226
  KBC Belgium 904 900
  Other 206 341
  Total 2.149 2.467
       

3 Other receivables

3.1 Other receivables

       
    2025 2024
  Receivables < 1 year    
  Prepaid expenses 393 279
  Corporate income tax  -  381
  Subtotal 393 660
       
  Receivables > 1 jaar    
  Deffered tax assets as of 1/1 381 362
  Change in reporting year 227 19
  Deffered tax assets as of 31/12 608 381
       
  Total 1.001 1.041

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

       
    2025 2024
  Accrued interest  -  328
       
       

6. Own funds

    2025 2024
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 15.811 14.430
  Change due to revaluation -19.740 1.805
  Change in provision for deferred taxes 5.012 -423
  Dotatie uit overige reserve  -   - 
  Revaluation reserve as of 31/12 1.084 15.811
       
       
6.3 Other reserve as of 1/1 47.066 46.912
  Dividend previous financial year -2.400 -2.400
  Undistributed profit last financial year 2.856 2.554
  Dotatie aan herwaarderingsreserve 47.522 47.066
  Other reserve as of 31/12    
       
6.4   2.856 2.554
  Undistributed profit as of 1/1 -2.856 -2.554
  Addition other reserve 19.434 2.856
  Result for the financial year 19.434 2.856
  Undistributed profit as of 31/12    
Total   68.444 66.138

Proposal for allocation of the result:

   
Nett profit 19.434
Dividend -2.400
Addition to other reserve 17.034
   

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 1.084  -  1.084
  Total 1.084  -  1.084
         

The  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. 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 18.362 (2024: 20.544).

The balance sheet provision before reinsurance amounts to 22.077 (2024: 22.913). The results of the test show that the technical provision is adequate (+).

Development of the Provision for insurance liabilities for own account

       
    2025 2024
  Provision for insurance liabilities end of last financial year 22.265 22.680
       
  Own account premiums 5.827 5.692
  Release costs from premiums own account -985 -979
  Required interest addition own account 668 708
  Unrealised exchange rate diferences -159 84
  Payments and surrenders own account -4.207 -4.065
  Released for costs from the provision -28 -23
  Total 1.115 1.417
       
  Other  -  8
       
  Result on principles    
  Result on mortality -1.797 -1.570
  Resultaat op invaliditeit -1 -1
  Resultaat op ongevallen -0 -0
  Life reinsurance portfolio -298 -269
  Total -2.096 -1.841
       
  Provision for insurance liabilities end of financial year 21.284 22.265

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 5.686 -5.188  -  499
  8.2 Other provisions 23  -   -  23
  Total   5.709 -5.188  -  521
             

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)

       
    2025 2024
  Balance as per 1/1 23 24
  Movement  -  -1
  Balance as per 31/12 23 23
       

9. Debts

       
    2025 2024
  Duration < 1 year    
  Current account 140 150
  Payable costs 802 374
  Income tax 5.992  - 
  Net salaries payable 23 27
  Total 6.956 551
       

10. Accrued liabilities

       
    2025 2024
  Duration < 1 year    
  Holiday allowance payable 26 37
  Duration < 5 years    
  Holidays 44 55
  Total 70 92
       

The holiday pay to be paid reflects the reservation that has been built up in 2025.  This will be paid out in May 2026. 

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

The term of the fund was set at ten years in 2018, with De Hoop making an annual contribution of 100 to the fund’s capital. De Hoop is entitled to suspend contributions to the fund’s capital if, in the founder’s opinion, one or more exceptional circumstances arise during the term. In 2025, De Hoop decided to extend the fund through 2035. The contributions starting in 2028 have yet to be determined.

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 63 in 2025. This rental price is indexed annually according to the change in the consumer price index.

DH Reinsurance has subscribed to three loan funds. In 2021 the SME Loan Programme was subscribed to for 5.000. In 2024 and 2025 this was already partially paid off. In 2023 DH Reinsurance subscribed to Polestar Capital Debt Fund for 5.000. The payments up until the end of  2025 were 693. Additionally, in 2025, we subscribed to SME Loan Programme 2 for 3,000. Payments up til the end of 2025 were 798.