TIDMHUW

RNS Number : 8722N

Helios Underwriting Plc

27 September 2019

Helios Underwriting plc

("Helios" or the "Company")

Interim results for the six months ended 30 June 2019

Helios Underwriting plc, 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 2019.

The highlights are as follows:

-- The operating profits before goodwill and impairment are GBP753,000 (30 June 2018 - GBP153,000)

-- The increase in underwriting profits from the syndicate participations reflects the improved underwriting conditions and the investment returns at syndicate level generated from the reduction in bond yields.

-- 61% increase in the retained capacity on 2017 and 2018 underwriting years have contributed to the increase in profitability.

-- Two acquisitions have been completed in 2019 with capacity of GBP3.0m. There are now 25 Limited Liability Vehicles (LLV's) for sale (Sept 2018 - 15 for sale). There have been 45 (2018 - 35) LLV's offered for sale so far in 2019 of which 25 (2018 - 15) remain unsold.

-- 2019 to date has experienced lower than average loss activity which has benefited the result for the half year.

-- The premium rate increases achieved by underwriters over the last 18 months together with greater discipline encouraged by the Franchise Board at Lloyds in underwriting profitable portfolios should improve profitability in the future.

   --      Basic Earnings per share is 4.51p (30 June 2018 - 1.25p) 

-- The Adjusted Net Asset Value per share is GBP1.91 (31(st) December 2018 - GBP1.90p per share)

 
                                SUMMARY FINANCIAL INFORMATION 
                                             6 months to 30th June            Year to 31(st) 
                                                                                    December 
                                                 2019         2018                      2018 
                                             GBP000's     GBP000's                  GBP000's 
 
 Underwriting profits                           1,610          741                       783 
 Other income                                     469           18                     1,879 
 Costs                                        (1,326)        (606)                   (2,054) 
                                          -----------  -----------  ------------------------ 
 Operating profit for the period before 
  impairment of goodwill and capacity             753          153                      608 
                                          -----------  -----------  ------------------------ 
 Profit after tax                                 648          182                       456 
 
 Earnings per share                             4.51p        1.20p                     3.14p 
 Adjusted Net Asset Value per Share           GBP1.90      GBP1.61                   GBP1.90 
 

A window of opportunity has been opened which is exciting for Helios. Smaller investors are finding their costs increasing which, when combined with an expectation of lower returns which can partially explain the increased flow. There are no accurate statistics as to the age of the 'decision makers' within the community of LLV owners but the directors feel that many are aged and executor sales are a common feature. The complexity inherent in the business of running an LLV, more onerous regulatory requirements, rising costs and falling profits is a powerful incentive to put a vehicle up for sale.

Helios remains one of very few 'consolidators' of LLV's in the Lloyds market and the only one quoted on The London Stock Exchange. To date we have bought 36 such vehicles over a number of years. However, we are now seeing a significantly increased flow of attractive targets. The lack of buyers and increased supply is leading to prices that are more competitive.

Underwriting Profits

The underwriting profits generated from the proportion of the capacity portfolio retained by Helios reflects the results of the underlying syndicates. The profitability of the syndicates have recovered as:

   --      The loss activity has been muted in the first half of the year 

-- The premium rate increases that have been achieved are being reflected in the underlying results

-- The investment returns at syndicate level have benefitted from the fall in bond yields and a benign equity market in the first six months of the year.

Increase in Retained Capacity

Over the last 12 months we have taken advantage of this opportunity by acquiring a further 8 LLV's increasing the Capacity Fund to GBP55m. The additional capacity acquired on the "older" underwriting years has increased the capacity retained by Helios by over 60%. This increase in the retained capacity has made a significant contribution to the underwriting profits recognised on these older years. Although both 2017 and 2018 underwriting years are forecast to be loss making, both these years will contribute to profits in this calendar year.

 
 
                               Year of account - GBPm 
-------------------------- 
                              Year 3    Year 2   Year 1 
                                GBPm      GBPm     GBPm 
--------------------------  --------  --------  ------- 
 Helios Retained Capacity 
  at 30th June 2019             28.9      18.7     16.1 
 Helios Retained Capacity 
  at 30th June 2018             17.9      11.6     12.3 
--------------------------  --------  --------  ------- 
 Year on Year Increase          11.0       7.1      3.8 
 % Increase                      61%       61%      31% 
 

Capacity acquired

Since the beginning of 2019, two corporate members have been acquired to date, and this has increased the capacity for the 2017 to 2019 years of account as follows:

 
                                      Year of account - GBPm 
--------------------------------- 
                                       2017      2018     2019 
---------------------------------  --------  --------  ------- 
 Capacity at 1 January 2019            53.1      55.7     52.6 
 Acquired during 2019                   3.0       3.3      3.1 
---------------------------------  --------  --------  ------- 
 Capacity at 26(th) September 
  2019                                 56.1      59.0     55.7 
 Helios Retained Capacity              30.7      20.7     16.7 
---------------------------------  --------  --------  ------- 
 Proportion of Capacity retained        55%       35%      30% 
---------------------------------  --------  --------  ------- 
 

Our strategy of building a portfolio of syndicate capacity continues to rely on the flow of LLV's for sale at reasonable prices. We continue to remain selective on the vehicles acquired and several have been sold recently at prices that were unattractive to us.

We continue to reduce our exposure by 70% on the open underwriting year 2018 through quota share reinsurance. The quota share reinsurers fund their share of the capital requirements and pay Helios a fee and a profit commission. Stop loss reinsurance is bought for the remaining 30% to limit the Group's exposure in the event of large underwriting losses. As the size of our capacity fund increases more reinsurance can be ceded which in turn should increase our flow of fees and profit commission. Our costs should not increase at the same pace.

The Pro-forma Adjusted Net Asset Value per share is GBP1.80 per share (Dec 2018 - GBP1.90 per share) reflecting the Placing and Open Offer that was completed in July 2019 and the acquisition of Nameco (No. 1113) Limited. The funds received from the fundraising will allow Helios to continue to acquire LLV's selectively as well as fund the additional capacity that will be available from syndicate pre-emptions for 2020 underwriting year. It is expected that there will continue to be demand for the top syndicates that make up a significant proportion of the Helios Capacity Fund at the Lloyds Capacity Auctions that take place later this year.

In August 2019, the Company commenced a program of buying back its own shares and to date has acquired 124,500 shares at an average price of 112.7p, a significant discount to Adjusted Net Asset Value. We expect to continue this share buyback program.

The Board currently expects that the syndicate results for the 2017 and 2018 underwriting years will exceed current mid-point forecasts published by the managing agents, which should make a meaningful contribution to the Helios full year result.

For further information please contact:

Helios Underwriting plc

Nigel Hanbury - Chief Executive 020 7863 6655 / nigel.hanbury@huwplc.com

   Arthur Manners - Chief Financial Officer                                           07754 965 917 

Shore Capital

Robert Finlay/David Coaten 020 7408 4090

About Helios

Helios provides a limited liability direct investment into the Lloyd's insurance market and is quoted on the London Stock Exchange's AIM market (ticker: HUW). Helios trades within the Lloyd's insurance market writing approximately GBP56m of capacity for the 2019 account. The portfolio provides a good spread of business being concentrated in property insurance and reinsurance. For further information please visit www.huwplc.com.

Financial results summary

Six months ended 30 June 2019

 
                                         6 months to   6 months to 30   Year to 31 December 
                                        30 June 2019        June 2018                  2018 
 
 Underwriting profits                          1,610              741                   783 
 Other Income 
   Fees from reinsurers                          249              400                   575 
   Corporate reinsurance recoveries            (205)            (179)                   366 
   Goodwill on bargain purchase                  285                -                 1,184 
   Investment income                             140            (203)                 (246) 
 Total Other Income                              469               18                 1,879 
 Costs 
   Pre - acquisition                             (2)                -                  (56) 
   Stop loss costs                             (182)             (30)                 (296) 
   Operating costs                           (1,142)            (576)               (1,702) 
 Total Costs                                 (1,326)            (606)               (2,054) 
  Operating profit before 
   impairments of goodwill 
   and capacity                                  753              153                   608 
    Impairment charge for 
     capacity                                      -               82                 (281) 
 Tax                                           (105)             (53)                   129 
 Profit for the period/year                      648              182                   456 
                                      ==============  ===============  ==================== 
 

Period to 30(th) June 2019

 
                    Helios retained                    Total profi/(loss)t 
                        capacity at                              currently                                      Helios 
                       30 June 2019     Portfolio mid            estimated        Earned profit/(loss) at 31   Profits 
Underwriting Year              GBPm   point forecasts              GBP'000                     December 2018   GBP'000 
2017                           28.9            (7.4%)              (2,139)                           (3,753)     1,048 
2018                           18.7            (3.6%)                (673)                           (2,624)       681 
2019                           16.1                 -                    -                                 -     (119) 
------------------  ---------------  ----------------  -------------------  --------------------------------  -------- 
                                                                                                                 1,610 
------------------  ---------------  ----------------  -------------------  --------------------------------  -------- 
 

Period to 30(th) June 2018

 
                    Helios retained                    Total profit 
                        capacity at                       currently                                             Helios 
                       30 June 2017     Portfolio mid     estimated      Earned profit/(loss) at 31 December   Profits 
Underwriting Year              GBPm   point forecasts       GBP'000                                     2017   GBP'000 
------------------  ---------------  ----------------  ------------  ---------------------------------------  -------- 
2016                           17.8             5.40%           952                                      142       366 
2017                             12            (7.4)%         (888)                                  (1,797)       510 
2018                           12.3               N/A                                                      -     (135) 
------------------  ---------------  ----------------  ------------  ---------------------------------------  -------- 
                                                                                                                   741 
------------------  ---------------  ----------------  ------------  ---------------------------------------  -------- 
 

Year to 31 December 2018

 
                    Helios retained 
                        capacity at                    Total profit 
                        31 December                       currently                                             Helios 
                               2017     Portfolio mid     estimated      Earned profit/(loss) at 31 December   Profits 
Underwriting Year              GBPm   point forecasts       GBP'000                                     2017   GBP'000 
------------------  ---------------  ----------------  ------------  ---------------------------------------  -------- 
2016                           33.9              8.6%         2,915                                    (429)     1,580 
2017                           28.2            (8.2%)       (2,312)                                  (4,539)       912 
2018                           18.3                 -             -                                        -   (1,709) 
------------------  ---------------  ----------------  ------------  ---------------------------------------  -------- 
                                                                                                                   783 
------------------  ---------------  ----------------  ------------  ---------------------------------------  -------- 
 

Summary Balance Sheet

The summary Group balance sheet excludes items relating to syndicate participations. See Note 15 for further information.

 
 
                    6 Months to June 2019    6 Months to June 2018  Year to 31 December 2018 
                                  GBP'000                  GBP'000                   GBP'000 
------------------  ---------------------  -----------------------  ------------------------ 
Intangible assets                  16,490                   12,257                    16,051 
Funds at Lloyd's                   10,850                    7,785                     8,388 
Other cash                          2,018                    4,480                     9,717 
Other assets                        8,391                    4,479                    10,156 
------------------  ---------------------  -----------------------  ------------------------ 
Total assets                       37,749                   29,001                    44,312 
------------------  ---------------------  -----------------------  ------------------------ 
Deferred tax                        2,134                    2,094                     2,569 
Borrowings                          1,034                        -                     9,196 
------------------  ---------------------  -----------------------  ------------------------ 
Other liabilities                   4,865                    2,504                     3,891 
------------------  ---------------------  -----------------------  ------------------------ 
Total liabilities                   8,033                    4,598                    15,656 
------------------  ---------------------  -----------------------  ------------------------ 
Syndicate equity                  (8,648)                  (3,430)                   (7,611) 
------------------  ---------------------  -----------------------  ------------------------ 
Total equity                       21,068                   20,973                    21,045 
------------------  ---------------------  -----------------------  ------------------------ 
 

Summary Group Cash Flow

The summary group cash flow sheet excludes items relating to syndicate participations. See Note 15 for further information.

 
                                      6 months to   6 months to 30   Year to 31 December 
                                     30 June 2019        June 2018                  2018 
                                          GBP'000          GBP'000               GBP'000 
 
 Opening Balance (free cash)                9,717            1,078                 1,078 
 
 Income 
 Acquired on acquisition                      119                -                 1,057 
 Distribution of profits (net 
  of tax retentions)                        1,165            3,177                 3,887 
 Transfers from Funds at Lloyds'            1,512            3,887                14,880 
 Investment income                             43                8                     - 
 Other income                                   -                -                   323 
 Sale of investments                            -                -                    65 
 Borrowings                               (8,162)          (1,094)                 9,196 
 
 Expenditure 
 Operating costs (inc Hampden 
  / Nomina fees)                            (469)            (447)               (1,778) 
 Reinsurance Cost                           (531)            (122)                     - 
 Payable funds for acquisitions                 -                -                 (721) 
 Payments to QS reinsurers                      -          (1,279)               (1,918) 
 Acquisition of LLV's                       (428)                -              (10,859) 
 Transfers to Funds at Lloyds'              (778)            (728)               (3,212) 
 Tax                                         (37)                -                 (766) 
 Dividends paid                                 -                -                 (219) 
 Revolving credit facility 
  repayment                                     -                -               (1,094) 
 Share buy backs                            (133)                -                 (202) 
 Closing balance                            2,019            4,480                 9,717 
                                   --------------  ---------------  -------------------- 
 

Adjusted NAV

 
                                Proforma       Equity Raise      6 months      6 months   Year to 31 
                               June 2019    and Acquisition    to 30 June    to 30 June     December 
                          - after Equity        Adjustments          2019          2018         2018 
                                   Raise                          GBP'000       GBP'000      GBP'000 
 Net tangible assets               6,800              2,222         4,578         8,716        4,994 
 Group letters of 
  credit                           2,845              1,083         1,762         1,711        1,744 
 Value of capacity 
  (WAV)                           22,182              1,105        21,077        13,046       20,638 
                        ----------------  -----------------  ------------  ------------  ----------- 
                                  31,827              4,410        27,417        23,473       27,376 
                        ----------------  -----------------  ------------  ------------  ----------- 
 Share in issue 
  - on the market                 17,635                  -        14,348        14,604       14,441 
 Shares in issue 
  - total of on the 
  market and JSOP 
  shares                               -                  -        14,848             -       14,941 
 Adjusted net asset 
  value per share 
  GBP - on the market               1.80                  -          1.91          1.61         1.90 
 Adjusted net asset 
  value per share 
  GBP - on the market 
  and JSOP shares                      -                  -          1.85             -         1.83 
 

Interim condensed consolidated statement of comprehensive income

Six months ended 30 June 2019

 
                                                                  6 months 
                                                                     ended    6 months      12 months 
                                                                   30 June    ended 30          ended 
                                                                      2019   June 2018    31 December 
                                                                 Unaudited   Unaudited   2018 Audited 
                                                          Note     GBP'000     GBP'000        GBP'000 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Gross premium written                                        4      29,552      20,647         38,703 
Reinsurance premium ceded                                          (9,380)     (6,043)        (7,675) 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Net premium written                                          4      20,172      14,604         31,028 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Change in unearned gross premium provision                   5     (4,625)     (3,793)          (360) 
Change in unearned reinsurance premium provision             5       2,767       1,946            284 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
                                                             5     (1,858)     (1,847)           (76) 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Net earned premium                                         3,4      18,314      12,757         30,952 
Net investment income                                        6       1,491        (87)            295 
Other underwriting income                                              252           -            266 
Gain on bargain purchase                                    12         285           -          1,184 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Other income                                                            13         344          (184) 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Revenue                                                             20,355      13,014         32,513 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Gross claims paid                                                 (17,242)    (10,543)       (23,631) 
Reinsurers' share of gross claims paid                               3,890       2,083          4,859 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Claims paid, net of reinsurance                                   (13,352)     (8,460)       (18,772) 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Change in provision for gross claims                         5       1,337       4,255        (1,109) 
Reinsurers' share of change in provision for gross 
 claims                                                      5     (1,036)     (4,320)            909 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Net change in provision for claims                           5         301        (65)          (200) 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Net insurance claims and loss adjustment expenses            4    (13,051)     (8,525)       (18,972) 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Expenses incurred in insurance activities                          (5,786)     (3,992)       (11,696) 
Other operating expenses                                             (765)       (344)        (1,237) 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Operating expenses                                                 (6,551)     (4,336)       (12,933) 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Operating profit before impairments of goodwill 
 and capacity                                                4         753         153            608 
Impairment of goodwill                                                   -           -              - 
Impairment of syndicate capacity                                         -          82          (281) 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Profit before tax                                                      753         235            327 
Income tax charge                                            7       (105)        (53)            129 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Profit for the period                                                  648         182            456 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Other comprehensive income 
Foreign currency translation differences                                 -           -              - 
Income tax relating to the components of other 
 comprehensive income                                                    -           -              - 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Other comprehensive income for the period, net 
 of tax                                                                  -           -              - 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Total other comprehensive income for the period                        648         182            456 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
 
 
Profit for the period attributable to owners of 
 the Parent                                                            648         182            456 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Total comprehensive income for the period attributable 
 to owners of the Parent                                               648         182            456 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Earnings per share attributable to owners of the 
 Parent 
Basic                                                        8       4.51p       1.25p          3.14p 
Diluted                                                      8       4.36p       1.20p          3.03p 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
 

The profit attributable to owners of the Parent and earnings per share set out above are in respect of continuing operations.

Interim condensed consolidated statement of financial position

Six months ended 30 June 2019

 
                                                                  6 months 
                                                                     ended    6 months      12 months 
                                                                   30 June    ended 30          ended 
                                                                      2019   June 2018    31 December 
                                                                 Unaudited   Unaudited   2018 Audited 
                                                          Note     GBP'000     GBP'000        GBP'000 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Assets 
Intangible assets                                                   16,490      12,257         16,051 
Financial assets at fair value through profit or 
 loss                                                               56,507      41,711         58,075 
Reinsurance assets: 
- reinsurers' share of claims outstanding                    5      21,233      14,164         22,698 
- reinsurers' share of unearned premium                      5       7,163       4,791          4,057 
Other receivables, including insurance and reinsurance 
 receivables                                                        50,717      36,179         52,938 
Deferred acquisition costs                                           6,228       4,382          6,782 
Prepayments and accrued income                                         701         642            439 
Cash and cash equivalents                                            6,997       8,039         12,202 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Total assets                                                       166,036     122,165        173,242 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Liabilities 
Insurance liabilities: 
- claims outstanding                                         5      80,204      55,685         88,032 
- unearned premium                                           5      30,631      20,773         24,772 
Deferred income tax liabilities                                      2,134       2,094          2,635 
Borrowings                                                           1,034           -          9,196 
Other payables, including insurance and reinsurance 
 payables                                                           27,468      21,509         25,321 
Accruals and deferred income                                         3,497       1,131          2,241 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Total liabilities                                                  144,968     101,192        152,197 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Equity 
Equity attributable to owners of the Parent: 
Share capital                                               11       1,510       1,510          1,510 
Share premium                                               11      15,387      15,387         15,387 
Other reserves - treasury shares                            11        (50)        (50)           (50) 
Retained earnings                                                    4,221       4,126          4,198 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Total equity                                                        21,068      20,973         21,045 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
Total liabilities and equity                                       166,036     122,165        173,242 
-------------------------------------------------------  -----  ----------  ----------  ------------- 
 

The Financial Statements were approved and authorised for issue by the Board of Directors on 26 September 2019, and were signed on its behalf by:

Nigel Hanbury

Chief Executive

Interim condensed consolidated statement of changes in equity

Six months ended 30 June 2019

 
                                                                 Attributable to owners 
                                                                      of the Parent 
                                                  ---------------------------------------------------- 
                                            Note     Share      Share       Other   Retained 
                                                   capital    premium    reserves   earnings     Total 
Consolidated                                       GBP'000    GBP'000     GBP'000    GBP'000   GBP'000 
-----------------------------------------  -----  --------  ---------  ----------  ---------  -------- 
At 1 January 2019                                    1,510     15,387        (50)      4,198    21,045 
Total comprehensive income for the year: 
Profit for the year                                      -          -           -        648       648 
Other comprehensive income, net of tax                   -          -           -         39        39 
-----------------------------------------  -----  --------  ---------  ----------  ---------  -------- 
Total comprehensive income for the year                  -          -           -        687       687 
-----------------------------------------  -----  --------  ---------  ----------  ---------  -------- 
Transactions with owners: 
Dividends paid                                 9         -          -           -      (530)     (530) 
Company buy back of shares                    11         -          -           -      (134)     (134) 
-----------------------------------------  -----  --------  ---------  ----------  ---------  -------- 
Total transactions with owners                           -          -           -      (664)     (664) 
At 30 June 2019                                      1,510     15,387        (50)      4,221    21,068 
-----------------------------------------  -----  --------  ---------  ----------  ---------  -------- 
At 1 January 2018                                    1,510     15,387        (50)      4,163    21,010 
Total comprehensive income for the year: 
Profit for the year                                      -          -           -        182       182 
Other comprehensive income, net of tax                   -          -           -          -         - 
-----------------------------------------  -----  --------  ---------  ----------  ---------  -------- 
Total comprehensive income for the year                  -          -           -        182       182 
-----------------------------------------  -----  --------  ---------  ----------  ---------  -------- 
Transactions with owners: 
Dividends paid                                           -          -           -      (219)     (219) 
Share issue                                              -          -           -          -         - 
-----------------------------------------  -----  --------  ---------  ----------  ---------  -------- 
Total transactions with owners                           -          -           -      (219)     (219) 
-----------------------------------------  -----  --------  ---------  ----------  ---------  -------- 
At 30 June 2018                                      1,510     15,387        (50)      4,126    20,973 
-----------------------------------------  -----  --------  ---------  ----------  ---------  -------- 
At 1 January 2018                                    1,510     15,387        (50)      4,163    21,010 
Total comprehensive income for the year: 
Profit for the year                                      -          -           -        456       456 
Other comprehensive income, net of tax                   -          -           -          -         - 
-----------------------------------------  -----  --------  ---------  ----------  ---------  -------- 
Total comprehensive income for the year                  -          -           -        456       456 
-----------------------------------------  -----  --------  ---------  ----------  ---------  -------- 
Transactions with owners: 
Dividends paid                                           -          -           -      (219)     (219) 
Company buy back of shares                    11         -          -           -      (202)     (202) 
Share issue                                   11         -          -           -          -         - 
-----------------------------------------  -----  --------  ---------  ----------  ---------  -------- 
Total transactions with owners                           -          -           -      (421)     (421) 
-----------------------------------------  -----  --------  ---------  ----------  ---------  -------- 
At 31 December 2018                                  1,510     15,387        (50)      4,198    21,045 
-----------------------------------------  -----  --------  ---------  ----------  ---------  -------- 
 
 

Interim condensed consolidated statement of cash flows

Six months ended 30 June 2019

 
                                                                 Note    6 months         6 months     12 months 
                                                                            ended            ended         ended 
                                                                          30 June          30 June   31 December 
                                                                             2019   2018 Unaudited          2018 
                                                                        Unaudited          GBP'000       Audited 
                                                                          GBP'000                        GBP'000 
--------------------------------------------------------------  -----  ----------  ---------------  ------------ 
Cash flows from operating activities 
Profit before tax                                                             753              235           327 
Adjustments for: 
- Other comprehensive income, gross of tax                                      -                -             - 
- Interest received                                                          (39)              (6)         (144) 
- Investment income                                                 6     (1,416)            (100)         (841) 
- Recognition of negative goodwill                                          (285) 
- Goodwill on bargain purchase                                                  -                -       (1,184) 
- Impairment of goodwill                                                        -                -             - 
- (Profit)/loss on sale of intangible assets                                    -                -         (125) 
- Impairment of intangible assets                                               -             (82)           281 
- Goodwill on acquisition                                                       -                -             - 
Changes in working capital: 
 
   *    change in fair value of financial assets held at fair 
        value through profit or loss                                           17             (46)           490 
 
   *    (increase)/decrease in financial assets at fair value 
        through profit or loss                                              2,928            7,248        10,585 
- (increase)/decrease in other receivables                                  5,278          (3,566)       (7,113) 
- (increase)/decrease in other payables                                     1,240            3,775         3,955 
- net (increase)/decrease in technical provisions                         (5,504)          (1,056)         2,162 
--------------------------------------------------------------  -----  ----------  ---------------  ------------ 
Cash generated/(utilised) from operations                                   2,972            6,402         8,393 
--------------------------------------------------------------  -----  ----------  ---------------  ------------ 
Income tax paid                                                                 -                -         (962) 
--------------------------------------------------------------  -----  ----------  ---------------  ------------ 
Net cash inflow from operating activities                                   2,972            6,402         7,431 
--------------------------------------------------------------  -----  ----------  ---------------  ------------ 
Cash flows from investing activities 
Interest received                                                              39                6           144 
Investment income                                                           1,416              100           841 
Purchase of intangible assets                                                   -                -             - 
Proceeds from disposal of intangible assets                                     -                -            86 
Acquisition of subsidiaries, net of cash acquired                           (806)                -       (6,825) 
--------------------------------------------------------------  -----  ----------  ---------------  ------------ 
Net cash inflow from investing activities                                     649              106       (5,754) 
--------------------------------------------------------------  -----  ----------  ---------------  ------------ 
Cash flows from financing activities 
--------------------------------------------------------------  -----  ----------  ---------------  ------------ 
Net proceeds from issue of ordinary share capital                               -                -             - 
Buy back of ordinary share capital                                          (134)                -             - 
Payment for company buy back of shares                                          -                -         (202) 
Proceeds from borrowings                                                  (8,162)          (1,094)         9,196 
Repayment of borrowings                                                         -                -       (1,094) 
Dividends paid to owners of the Parent                                      (530)            (219)         (219) 
--------------------------------------------------------------  -----  ----------  ---------------  ------------ 
Net cash outflow from financing activities                                (8,826)          (1,313)         7,681 
--------------------------------------------------------------  -----  ----------  ---------------  ------------ 
Net increase in cash and cash equivalents                                 (5,205)            5,195         9,358 
Cash and cash equivalents at beginning of period                           12,202            2,844         2,844 
--------------------------------------------------------------  -----  ----------  ---------------  ------------ 
Cash and cash equivalents at end of period                                  6,997            8,039        12,202 
--------------------------------------------------------------  -----  ----------  ---------------  ------------ 
 

Cash held within the syndicates' accounts is GBP4,979,000 (2018: GBP3,900,000) of the total cash and cash equivalents held at the end of the period GBP6,997,000 (2018: GBP8,039,000). The cash held within the syndicates' accounts is not available to the Group to meet its day-to-day working capital requirements.

Cash and cash equivalents comprise cash at bank and in hand.

Notes to the financial statements

Six months ended 30 June 2019

1. General information

The Company is a public limited company quoted on AIM. The Company was incorporated in England, is domiciled in the UK and its registered office is 40 Gracechurch Street, London EC3V 0BT. The Company participates in insurance business as an underwriting member at Lloyd's through its subsidiary undertakings.

2. Accounting policies

Basis of preparation

The Condensed Consolidated 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, as adopted by the European Union.

The Condensed Consolidated Interim Financial Statements are prepared for the six months ended 30 June 2019.

The Condensed Consolidated Interim Financial Statements for the six months ended 30 June 2019 and 2018 are unaudited, but have been subject to review by the Group's auditors. The Condensed Consolidated Interim Financial Statements have been prepared in accordance with the accounting policies adopted for the year ended 31 December 2018, and the adoption of new and amended standards as set out further below.

The Condensed Consolidated Interim incorporate the Financial Statements of Helios Underwriting plc, the Parent Company, and its directly and indirectly held subsidiaries being Hampden Corporate Member Limited, Nameco (No. 365) Limited, Nameco (No. 605) Limited, Nameco (No. 321) Limited, Nameco (No. 917) Limited, Nameco (No. 229) Limited, Nameco (No. 518) Limited, Nameco (No. 804) Limited, Halperin Underwriting Limited, Bernul Limited, Dumasco Limited, Nameco (No. 311) Limited, Nameco (No. 402) Limited, Updown Underwriting Limited, Nameco (No. 507) Limited, Nameco (No. 76) Limited, Kempton Underwriting Limited, Devon Underwriting Limited, Nameco (No. 346) Limited, Pooks Limited, Charmac Underwriting Limited, Nottus (No 51) Limited, Chapman Underwriting Limited, Llewellyn House Underwriting Limited, Advantage DCP Limited, Romsey Underwriting Limited, Nameco (No. 409) Limited, RBC CEES Trustee Limited, Helios UTG Partner Limited, Nomina No 035 LLP, Nomina No 342 LLP, Nomina No 380 LLP, Nomina No 372 LLP, Salviscount LLP, Inversanda LLP, Fyshe Underwriting LLP, Nomina No 505 LLP and Nomina No 321 LLP. (Note 10).

The underwriting data on which these Condensed Consolidated 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 Condensed Consolidated Interim Financial Statements have been prepared under the historical cost convention as modified by the revaluation of the financial assets at fair value through the profit and loss. The same accounting policies, presentation and methods of computation are followed in these Condensed Consolidated Interim Financial Statements as were applied in the preparation of the Group Financial Statements for the year ended 31 December 2018.

During the year ended 31 December 2018 and the current period, the Group and the Company adopted all the new and revised IFRS, amendments and interpretations that are relevant to its operations and are effective for accounting periods beginning on 1 January 2018 and 1 January 2019 respectively, apart from IFRS 9 "Financial Instruments", for which a temporary exemption has been applied by the Group, as explained further below.

Temporary exemptions from IFRS 9 "Financial Instruments", (effective 1 January 2018)

The effective date of IFRS 9 Financial Instruments is 1 January 2018. An insurer that has not previously adopted any version of IFRS 9, including the requirements for the presentation of gains and losses on financial liabilities designated as at fair value through profit or loss and whose activities are predominantly connected with insurance as at its annual reporting date that immediately precedes 1 April 2016 (or a later date as specified in paragraph 20G of IFRS 4), may apply IAS 39 - Financial Instruments: Recognition and Measurement rather than IFRS 17 - Insurance Contracts.

The Group has applied for the temporary exemption from IFRS 9 as its activities are predominately connected with insurance and it has not previously adopted any version of IFRS 9, including the requirements for the presentation of gains and losses on financial liabilities designated at fair value through profit or loss, for annual period beginning before 1 January 2022. Consequently, the Group has a single date of initial application for IFRS 9 in it's entirely, being 1 January 2022.

The new standards and amendments to standards and interpretations effective from 1 January 2019, as disclosed in the Annual Report for the year ended 31 December 2018, have not had an impact on the Groups accounting policies and hence no significant impact on the Condensed Consolidated Interim Financial Statements at 30 June 2019.

New Standards effective from 1 January 2019:

Adopted by the EU

   --    IFRS 16 "Leases", issued on 13 January 2016 (effective 1 January 2019). 

-- IFRS 23 "Uncertainty over Income Tax Treatments", issued on 7 June 2017, (effective date 1 January 2019).

-- Amendments to IFRS 9: Prepayment Features with Negative Compensation, issued on 12 October 2017, (effective date 1 January 2019).

-- Amendments to IAS 28: Long-term Interests in Associates and Joint Ventures, issued on 12 December 2017,

(effective date 1              January 2019). 

-- Annual improvements to IFRS 2015-2017 Cycle, issued on 12 December 2017, (effective date 1 January 2019).

-- Amendments to IAS 19: Plan Amendment, Curtailment or Settlement, issued on 7 February 2017, (effective date 1 January 2019).

3. Segmental information

Nigel Hanbury is the Group's chief operating decision-maker. He has determined its operating segments based on the way the Group is managed, for the purpose of allocating resources and assessing performance.

The Group has three segments that represent the primary way in which the Group is managed, as follows:

-- syndicate participation;

-- investment management; and

-- other corporate activities.

 
                                                                               Other 
                                                 Syndicate   Investment    corporate 
                                             participation   management   activities     Total 
6 months ended 30 June 2019 Unaudited              GBP'000      GBP'000      GBP'000   GBP'000 
------------------------------------------  --------------  -----------  -----------  -------- 
Net earned premium                                  19,754            -      (1,440)    18,314 
Net investment income                                1,491            -            -     1,491 
Other income                                             -            -          265       265 
Net insurance claims and loss adjustment 
 expenses                                         (13,051)            -            -  (13,051) 
Expenses incurred in insurance activities          (5,472)            -        (314)   (5,786) 
Other operating expenses                                 -            -        (765)     (765) 
Goodwill on bargain purchase                             -            -          285       285 
Impairment of goodwill                                   -            -            -         - 
Impairment of syndicate capacity                         -            -            -         - 
------------------------------------------  --------------  -----------  -----------  -------- 
Profit before tax                                    2,722            -      (1,969)       753 
------------------------------------------  --------------  -----------  -----------  -------- 
 
 
                                                                               Other 
                                                 Syndicate   Investment    corporate 
                                             participation   management   activities     Total 
6 months ended 30 June 2018 Unaudited              GBP'000      GBP'000      GBP'000   GBP'000 
------------------------------------------  --------------  -----------  -----------  -------- 
Net earned premium                                  14,012            -      (1,255)    12,757 
Net investment income                                (102)           15            -      (87) 
Other income                                             -            -          344       344 
Net insurance claims and loss adjustment 
 expenses                                          (8,525)            -            -   (8,525) 
Expenses incurred in insurance activities          (2,851)            -      (1,141)   (3,992) 
Other operating expenses                                 -            -        (344)     (344) 
Goodwill on bargain purchase                             -            -            -         - 
Impairment of goodwill                                   -            -            -         - 
Impairment of syndicate capacity                         -            -           82        82 
------------------------------------------  --------------  -----------  -----------  -------- 
Profit before tax                                    2,534           15      (2,314)       235 
------------------------------------------  --------------  -----------  -----------  -------- 
 
 
                                                                               Other 
                                                 Syndicate   Investment    corporate 
                                             participation   management   activities     Total 
12 months ended 31 December 2018 Audited           GBP'000      GBP'000      GBP'000   GBP'000 
------------------------------------------  --------------  -----------  -----------  -------- 
Net earned premium                                  30,749            -          203    30,952 
Net investment income                                  586        (291)            -       295 
Other income                                         (330)            -          412        82 
Net insurance claims and loss adjustment 
 expenses                                         (18,972)            -            -  (18,972) 
Expenses incurred in insurance activities         (11,359)            -        (337)  (11,696) 
Other operating expenses                             (302)            -        (935)   (1,237) 
Gain on bargain purchase                                 -            -        1,184     1,184 
Impairment of goodwill                                   -            -            -         - 
Impairment of syndicate capacity                         -            -        (281)     (281) 
------------------------------------------  --------------  -----------  -----------  -------- 
Profit before tax                                      372        (291)          246       327 
------------------------------------------  --------------  -----------  -----------  -------- 
 

The Group does not have any geographical segments as it considers all of its activities to arise from trading within the UK.

No major customers exceed 10% of revenue.

Net earned premium within 2019 other corporate activities totalling GBP1,440,000 (2018:1,255,000 - 2016, 2017 and 2018 years of account) represents the 2017, 2018 and 2019 years of account net Group quota share reinsurance premium payable to Hampden Insurance Guernsey PCC Limited - Cell 6. This net quota share reinsurance premium payable is included within "reinsurance premium ceded" in the Consolidated Statement of Comprehensive Income of the period.

4. Operating profit before impairments of goodwill and capacity

 
                                Underwriting year of account* 
                         ------------------------------------------- 
                         2017 and                                             Pre-     Corporate       Other 
6 months ended 30           prior       2018       2019    Sub-total   acquisition   reinsurance   corporate     Total 
 June 2019                GBP'000    GBP'000    GBP'000      GBP'000       GBP'000       GBP'000     GBP'000   GBP'000 
-----------------------  --------  ---------  ---------  -----------  ------------  ------------  ----------  -------- 
Gross premium written         669      4,017     24,993       29,679         (127)             -                29,552 
Reinsurance ceded           (132)      (930)    (6,731)      (7,793)            36       (1,440)       (182)   (9,380) 
-----------------------  --------  ---------  ---------  -----------  ------------  ------------  ----------  -------- 
Net premium written           536      3,088     18,262       21,886          (91)       (1,440)       (182)    20,172 
-----------------------  --------  ---------  ---------  -----------  ------------  ------------  ----------  -------- 
Net earned premium          2,103     12,936      4,987       20,026          (90)       (1,440)       (182)    18,314 
Other income                  934        319        130        1,383          (16)           249         425     2,042 
Net insurance claims 
 and loss adjustment 
 expenses                   (656)    (7,879)    (4,369)     (12,904)            58             -       (205)  (13,051) 
Operating expenses          (717)    (3,605)    (1,133)      (5,455)            46             -     (1,142)   (6,551) 
-----------------------  --------  ---------  ---------  -----------  ------------  ------------  ----------  -------- 
Operating profit 
 before impairments 
 of goodwill and 
 capacity                   1,664      1,771      (385)        3,050           (2)       (1,191)     (1,104)       753 
-----------------------  --------  ---------  ---------  -----------  ------------  ------------  ----------  -------- 
Quota share adjustment      (616)    (1,090)        266      (1,440)             -         1,440           -         - 
-----------------------  --------  ---------  ---------  -----------  ------------  ------------  ----------  -------- 
Operating profit 
 before impairments 
 of goodwill and 
 capacity 
 after quota share 
 adjustment                 1,048        681      (119)        1,610           (2)           249     (1,104)       753 
-----------------------  --------  ---------  ---------  -----------  ------------  ------------  ----------  -------- 
 
 
                               Underwriting year of account* 
                       --------------------------------------------- 
                         2016 and                                             Pre-     Corporate       Other 
6 months ended 30           prior       2017       2018    Sub-total   acquisition   reinsurance   corporate     Total 
 June 2018                GBP'000    GBP'000    GBP'000      GBP'000       GBP'000       GBP'000     GBP'000   GBP'000 
---------------------  ----------  ---------  ---------  -----------  ------------  ------------  ----------  -------- 
Gross premium written         337      2,940     17,370       20,647             -             -           -    20,647 
Reinsurance ceded             103      (542)    (4,319)      (4,758)             -       (1,255)        (30)   (6,043) 
---------------------  ----------  ---------  ---------  -----------  ------------  ------------  ----------  -------- 
Net premium written           440      2,398     13,051       15,888             -       (1,255)        (30)    14,604 
---------------------  ----------  ---------  ---------  -----------  ------------  ------------  ----------  -------- 
Net earned premium          1,764      8,511      3,767       14,042             -       (1,255)        (30)    12,757 
Other income                  195      (139)          3           59             -           400       (202)       257 
Net insurance claims 
 and loss adjustment 
 expenses                   (333)    (4,581)    (3,432)      (8,346)             -             -       (179)   (8,525) 
Operating expenses          (608)    (2,362)      (790)      (3,760)             -             -       (576)   (4,336) 
---------------------  ----------  ---------  ---------  -----------  ------------  ------------  ----------  -------- 
Operating profit 
 before impairments 
 of goodwill and 
 capacity                   1,017      1,430      (452)        1,995             -         (855)       (987)       153 
---------------------  ----------  ---------  ---------  -----------  ------------  ------------  ----------  -------- 
Quota share 
 adjustment                 (651)      (920)        317      (1,254)             -         1,254           -         - 
---------------------  ----------  ---------  ---------  -----------  ------------  ------------  ----------  -------- 
Operating profit 
 before impairments 
 of goodwill and 
 capacity 
 after quota share 
 adjustment                   366        510      (135)          741             -           399       (987)       153 
---------------------  ----------  ---------  ---------  -----------  ------------  ------------  ----------  -------- 
                               Underwriting year of account* 
                       --------------------------------------------- 
                             2016                                             Pre-     Corporate       Other 
12 months ended 31      and prior       2017       2018    Sub-total   acquisition   reinsurance   corporate     Total 
 December 2018            GBP'000    GBP'000    GBP'000      GBP'000       GBP'000       GBP'000     GBP'000   GBP'000 
---------------------  ----------  ---------  ---------  -----------  ------------  ------------  ----------  -------- 
Gross premium written       1,333      6,253     45,283       52,869      (14,166)             -           -    38,703 
Reinsurance ceded              81      (954)    (9,840)     (10,713)         3,131           203       (296)   (7,675) 
---------------------  ----------  ---------  ---------  -----------  ------------  ------------  ----------  -------- 
Net premium written         1,414      5,299     35,443       42,156      (11,035)           203       (296)    31,028 
---------------------  ----------  ---------  ---------  -----------  ------------  ------------  ----------  -------- 
Net earned premium          4,912     19,457     18,903       43,272      (12,227)           203       (296)    30,952 
Other income                  335      (261)      (120)         (46)            94           575         938     1,561 
Net insurance claims 
 and loss adjustment 
 expenses                   1,220   (11,035)   (16,204)     (26,019)         6,681             -         366  (18,972) 
Operating expenses        (2,949)    (6,076)    (7,602)     (16,627)         5,396             -     (1,702)  (12,933) 
---------------------  ----------  ---------  ---------  -----------  ------------  ------------  ----------  -------- 
Operating profit 
 before impairments 
 of goodwill and 
 capacity                   3,518      2,085    (5,023)          580          (56)           778       (694)       608 
---------------------  ----------  ---------  ---------  -----------  ------------  ------------  ----------  -------- 
Quota share 
 adjustment               (1,938)    (1,173)      3,314          203             -         (203)           -         - 
---------------------  ----------  ---------  ---------  -----------  ------------  ------------  ----------  -------- 
Operating profit 
 before impairments 
 of goodwill and 
 capacity 
 after quota share 
 adjustment                 1,580        912    (1,709)          783          (56)           575       (694)       608 
---------------------  ----------  ---------  ---------  -----------  ------------  ------------  ----------  -------- 
 

Pre-acquisition relates to the element of results from the new acquisitions before they were acquired by the Group.

* The underwriting year of account results represent the Group's share of the syndicates' results by underwriting year of account before corporate member level reinsurance and members' agents charges.

5. Insurance liabilities and reinsurance balances

Movement in claims outstanding

 
                                                      Gross  Reinsurance       Net 
                                                    GBP'000      GBP'000   GBP'000 
-------------------------------------------------  --------  -----------  -------- 
At 1 January 2019                                    88,032       22,698    65,334 
Increase in reserves arising from acquisition of 
 subsidiary undertakings                              1,974          552     1,422 
Movement of reserves                                (1,337)      (1,036)     (301) 
Other movements                                     (8,465)        (981)   (7,484) 
-------------------------------------------------  --------  -----------  -------- 
At 30 June 2019                                      80,204       21,233    58,971 
-------------------------------------------------  --------  -----------  -------- 
 

Movement in unearned premium

 
                                                      Gross  Reinsurance       Net 
                                                    GBP'000      GBP'000   GBP'000 
-------------------------------------------------  --------  -----------  -------- 
At 1 January 2019                                    24,772        4,057    20,715 
Increase in reserves arising from acquisition of 
 subsidiary undertakings                                  -            -         - 
Movement of reserves                                  4,625        2,767     1,858 
Other movements                                       1,234          339       895 
-------------------------------------------------  --------  -----------  -------- 
At 30 June 2019                                      30,631        7,163    23,468 
-------------------------------------------------  --------  -----------  -------- 
 

Included within other movements are the 2015 and prior years' claims reserves reinsured into the 2016 year of account on which the Group does not participate and currency exchange differences.

Movement in claims outstanding

 
                                                      Gross  Reinsurance       Net 
                                                    GBP'000      GBP'000   GBP'000 
-------------------------------------------------  --------  -----------  -------- 
At 1 January 2018                                    59,833       14,836    44,997 
Increase in reserves arising from acquisition of 
 subsidiary undertakings                                  -            -         - 
Movement of reserves                                (4,255)      (4,320)        65 
Other movements                                         107        3,648   (3,541) 
-------------------------------------------------  --------  -----------  -------- 
At 30 June 2018                                      55,685       14,164    41,521 
-------------------------------------------------  --------  -----------  -------- 
 

Movement in unearned premium

 
                                                      Gross  Reinsurance       Net 
                                                    GBP'000      GBP'000   GBP'000 
-------------------------------------------------  --------  -----------  -------- 
At 1 January 2018                                    15,916        2,354    13,562 
Increase in reserves arising from acquisition of 
 subsidiary undertakings                                  -            -         - 
Movement of reserves                                  3,793        1,946     1,847 
Other movements                                       1,064          491       573 
-------------------------------------------------  --------  -----------  -------- 
At 30 June 2018                                      20,773        4,791    15,982 
-------------------------------------------------  --------  -----------  -------- 
 

Included within other movements are the 2013 and prior years' claims reserves reinsured into the 2014 year of account on which the Group does not participate and currency exchange differences.

Movement in claims outstanding

 
                                                      Gross  Reinsurance       Net 
                                                    GBP'000      GBP'000   GBP'000 
-------------------------------------------------  --------  -----------  -------- 
At 1 January 2018                                    59,833       14,836    44,997 
Increase in reserves arising from acquisition of 
 subsidiary undertakings                             25,576        6,969    18,607 
Movement of reserves                                  1,109          909       200 
Other movements                                       1,514         (16)     1,530 
-------------------------------------------------  --------  -----------  -------- 
At 31 December 2018                                  88,032       22,698    65,334 
-------------------------------------------------  --------  -----------  -------- 
 

Movement in unearned premium

 
                                                      Gross  Reinsurance       Net 
                                                    GBP'000      GBP'000   GBP'000 
-------------------------------------------------  --------  -----------  -------- 
At 1 January 2018                                    15,916        2,354    13,562 
Increase in reserves arising from acquisition of 
 subsidiary undertakings                              8,042        1,322     6,720 
Movement of reserves                                    360          284        76 
Other movements                                         454           97       357 
-------------------------------------------------  --------  -----------  -------- 
At 31 December 2018                                  24,772        4,057    20,715 
-------------------------------------------------  --------  -----------  -------- 
 

Included within other movements are the 2015 and prior years' claims reserves reinsured into the 2016 year of account on which the Group does not participate and currency exchange differences.

6. Net investment income

 
                                                               6 months          6 months      12 months 
                                                                  ended             ended       ended 31 
                                                                30 June           30 June       December 
                                                         2019 Unaudited    2018 Unaudited   2018 Audited 
                                                                GBP'000           GBP'000        GBP'000 
------------------------------------------------------  ---------------  ----------------  ------------- 
Investment income                                                 1,416               100            841 
Realised (losses)/gains on financial assets at fair 
 value through profit or loss                                        17              (38)          (145) 
Unrealised (losses)/gains on financial assets at fair 
 value through profit or loss                                        18             (155)          (490) 
Investment management expenses                                        1                 -           (55) 
Bank interest                                                        39                 6            144 
------------------------------------------------------  ---------------  ----------------  ------------- 
Net investment income                                             1,491              (87)            295 
------------------------------------------------------  ---------------  ----------------  ------------- 
 

7. Income tax charge

Analysis of tax charge/(credit) in the period

 
                           6 months          6 months      12 months 
                              ended             ended       ended 31 
                            30 June           30 June       December 
                     2019 Unaudited    2018 Unaudited   2018 Audited 
                            GBP'000           GBP'000        GBP'000 
------------------  ---------------  ----------------  ------------- 
Income tax charge               105                53          (129) 
------------------  ---------------  ----------------  ------------- 
 

The income tax expense 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 19.00% (2018: 19.25%). Material disallowed terms have been adjusted for in the income tax calculation.

8. Earnings per share

Basic earnings per share is calculated by dividing the profit attributable to ordinary shareholders after tax by the weighted average number of ordinary shares outstanding during the period.

Diluted earnings per share is calculated by dividing the net profit attributable to ordinary equity holders of the Company by the weighted average number of ordinary shares outstanding during the period, plus the weighted average number of ordinary shares that would be issued on the conversion of all the dilutive potential ordinary shares into ordinary shares.

Earnings per share has been calculated in accordance with IAS 33 "Earnings per share".

The earnings per share and weighted average number of shares used in the calculation are set out below:

 
                                                           6 months     6 months      12 months 
                                                           ended 30     ended 30       ended 31 
                                                          June 2019    June 2018       December 
                                                          Unaudited    Unaudited   2018 Audited 
-------------------------------------------------------  ----------  -----------  ------------- 
Profit for the year after tax attributable to ordinary 
 equity holders of the parent                               648,000   GBP182,000     GBP456,000 
-------------------------------------------------------  ----------  -----------  ------------- 
Basic - weighted average number of ordinary shares*      14,356,224   14,604,240     14,544,433 
-------------------------------------------------------  ----------  -----------  ------------- 
Adjustments for calculating the diluted earnings per 
 share: Treasury shares (JSOP scheme)                       500,000      500,000        500,000 
-------------------------------------------------------  ----------  -----------  ------------- 
Diluted - weighted average number of shares*             14,856,224   15,104,240     15,044,433 
-------------------------------------------------------  ----------  -----------  ------------- 
Basic earnings per share                                      4.51p        1.25p          3.14p 
-------------------------------------------------------  ----------  -----------  ------------- 
Diluted earnings per share                                    4.36p        1.20p          3.03p 
-------------------------------------------------------  ----------  -----------  ------------- 
 

* Used as the denominator in calculating the basic earnings per share, and diluted earnings per share, respectively.

9. Dividends paid or proposed

A total dividend of 3p per fully paid ordinary share being 1.5p final dividend and 1.5p special dividend was proposed and agreed at the AGM on 28 June 2019 (2018: 1.5p), amounting to a total of GBP530,000. The eligible shares for the dividend entitlement were 17,635,128 fully paid ordinary shares as at 18 July 2019 (note 16). The dividend was provided for and recognised in the payables in the Statement of Financial Position as at 30 June 2019. The dividend payment was settled on 31 July 2019.

10. Investments in subsidiaries

 
         30 June   30 June  31 December 
            2019      2018         2018 
         GBP'000   GBP'000      GBP'000 
------  --------  --------  ----------- 
Total     25,905    15,456       24,559 
------  --------  --------  ----------- 
 
 
                            Direct/indirect  30 June 2019   30 June 2018   31 December 2018 
Company or partnership             interest     ownership      ownership          ownership         Principal activity 
-------------------------  ----------------  ------------  -------------  -----------------  ------------------------- 
Hampden Corporate Member                                                                             Lloyd's of London 
 Limited                             Direct          100%           100%               100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Nameco (No. 365) Limited             Direct          100%           100%               100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Nameco (No. 605) Limited             Direct          100%           100%               100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Nameco (No. 321) Limited             Direct          100%           100%               100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Nameco (No. 917) Limited             Direct          100%           100%               100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Nameco (No. 229) Limited             Direct          100%           100%               100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Nameco (No. 518) Limited             Direct          100%           100%               100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Nameco (No. 804) Limited             Direct          100%           100%               100%          corporate vehicle 
Halperin Underwriting                                                                                Lloyd's of London 
 Limited                             Direct          100%           100%               100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Bernul Limited                       Direct          100%           100%               100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Dumasco Limited                      Direct             -           100%               100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Nameco (No. 311) Limited             Direct          100%           100%               100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Nameco (No. 402) Limited             Direct          100%           100%               100%          corporate vehicle 
Updown Underwriting                                                                                  Lloyd's of London 
 Limited                             Direct          100%           100%               100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Nameco (No. 507) Limited             Direct          100%           100%               100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Nameco (No. 76) Limited              Direct          100%           100%               100%          corporate vehicle 
Kempton Underwriting                                                                                 Lloyd's of London 
 Limited                             Direct          100%           100%               100%          corporate vehicle 
Devon Underwriting                                                                                   Lloyd's of London 
 Limited                             Direct          100%           100%               100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Nameco (No. 346) Limited             Direct          100%           100%               100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Pooks Limited                        Direct          100%           100%               100%          corporate vehicle 
Charmac Underwriting                                                                                 Lloyd's of London 
 Limited                             Direct          100%           100%               100%          corporate vehicle 
                                                                                                 Joint Share Ownership 
RBC CEES Trustee Limited             Direct          100%           100%               100%                       Plan 
                                                                                                     Lloyd's of London 
Nottus (No 51) Limited               Direct          100%           100%               100%          corporate vehicle 
Chapman Underwriting                                                                                 Lloyd's of London 
 Limited                             Direct          100%           100%               100%          corporate vehicle 
Helios UTG Partner 
 Limited                             Direct          100%           100%               100%          Corporate partner 
                                                                                                     Lloyd's of London 
Nomina No 035 LLP                  Indirect          100%           100%               100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Nomina No 342 LLP                  Indirect          100%           100%               100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Nomina No 372 LLP                  Indirect          100%           100%               100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Salviscount LLP                    Indirect          100%           100%               100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Inversanda LLP                     Indirect          100%           100%               100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Fyshe Underwriting LLP             Indirect          100%        -                     100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Nomina No 505 LLP                  Indirect          100%        -                     100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Nomina No 321 LLP                    Direct          100%        -                     100%          corporate vehicle 
Llewellyn House                                                                                      Lloyd's of London 
 Underwriting Limited                Direct          100%        -                     100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Advantage DCP Limited                Direct          100%        -                     100%          corporate vehicle 
Romsey Underwriting                                                                                  Lloyd's of London 
 Limited                             Direct          100%        -                     100%          corporate vehicle 
                                                                                                     Lloyd's of London 
Nameco (No. 409) Limited             Direct          100%        -                -                  corporate vehicle 
-------------------------  ----------------  ------------  -------------  -----------------  ------------------------- 
 

Helios UTG Partner Limited, a subsidiary of the Company, owns 100% of Nomina No 035 LLP, Nomina No 342 LLP, Nomina No 372 LLP, Salviscount LLP, Inversanda LLP, Fyshe Underwriting LLP, Nomina No 505 LLP and Nomina No 321 LLP. The cost of acquisition of these LLPs is accounted for in Helios UTG Partner Limited, their immediate Parent Company.

RBC CEES Trustee Limited is a newly incorporated entity in year 2017 to satisfy the requirements of the Joint Share Ownership Plan.

On 21 February 2019 the Company sold its 500 Ordinary GBP1 shares in Dumasco Limited at the nominal value of GBP500.

For details of all new acquisitions in the 6 months to 30 June 2019, refer to note 12.

For details of all new acquisitions made during the post balance sheet period refer to note 16.

11. Share capital and share premium

 
                                                                                            Partly 
                                                                    Ordinary share   paid ordinary     Share 
                                                         Number of         capital   share capital   premium     Total 
                                                        shares (i)         GBP'000         GBP'000   GBP'000   GBP'000 
-----------------------------------------------------  -----------  --------------  --------------  --------  -------- 
Ordinary shares of 10p each and share premium at 1 
 January 2018                                           15,104,240           1,460              50    15,387    16,897 
Ordinary shares of 10p each and share premium at 31 
 December 2018                                          15,104,240           1,460              50    15,387    16,897 
-----------------------------------------------------  -----------  --------------  --------------  --------  -------- 
Ordinary shares of 10p each and share premium at 1 
 January 2019                                           15,104,240           1,460              50    15,387    16,897 
Ordinary shares of 10p each and share premium at 30 
 June 2019                                              15,104,240           1,460              50    15,387    16,897 
-----------------------------------------------------  -----------  --------------  --------------  --------  -------- 
 

(i) Number of shares

 
                                                                     30 June 2019  31 December 2018 
-------------------------------------------------------------------  ------------  ---------------- 
Allotted, called up and fully paid ordinary shares: 
On the market                                                          14,348,462        14,440,962 
Company buy back of ordinary shares held in treasury (iii)                255,778           163,278 
-------------------------------------------------------------------  ------------  ---------------- 
                                                                       14,604,240        14,604,240 
-------------------------------------------------------------------  ------------  ---------------- 
Uncalled and partly paid ordinary share under the JSOP scheme (ii)        500,000           500,000 
-------------------------------------------------------------------  ------------  ---------------- 
                                                                       15,104,240        15,104,210 
-------------------------------------------------------------------  ------------  ---------------- 
 

In July 2019 the Company issued additional ordinary shares, as disclosed in note 16.

(ii) The partly paid ordinary shares are not entitled to dividend distribution rights during the year.

(iii) Treasury shares: purchase of own shares:

During the period, the Company bought back some of its own ordinary shares on the market and these are held in treasury, as detailed below:

 
                                            Number of shares  Market value consideration price  Nominal value 10p each 
------------------------------------------  ----------------  --------------------------------  ---------------------- 
Year end 31 December 2018                            163,278                           202,598                  16,328 
------------------------------------------  ----------------  --------------------------------  ---------------------- 
Movement in the Treasury share buy backs 
 during the 6 months to 30 June 2019                  92,500                           134,000                   9,250 
------------------------------------------  ----------------  --------------------------------  ---------------------- 
Total as at 30 June 2019                             255,778                           336,598                  25,578 
------------------------------------------  ----------------  --------------------------------  ---------------------- 
 

The retained earnings for the 6 months ended 30 June 2019 have been reduced by GBP134,000, being the consideration paid on the market for these shares, as shown in the consolidated statement of changes in equity.

The Company cannot exercise any rights over these bought back and held in treasury shares, and has no voting rights. No dividend of other distribution of the Company's assets can be paid to the Company in respect of the treasury shares that it holds.

As at 30 June 2019 the 255,778 own shares bought back represent 1.78% of the total allotted, called up and fully paid ordinary shares of the Company of 14,604,240.

12. Acquisition of Limited Liability Vehicles

Nameco (No. 409) Limited

On 6 February 2019, Helios Underwriting plc acquired 100% of the issued share capital of Nameco (No. 409) Limited for a total consideration of GBP1,346,000. Nameco (No. 409) Limited is incorporated in England and Wales and is a corporate member of Lloyd's.

The acquisition has been accounted for using the acquisition 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 GBP1,631,000. Negative goodwill of GBP285,000 arose on acquisition which has been recognised as goodwill on bargain purchase 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 
                                                                            GBP'000      GBP'000     GBP'000 
-------------------------------------------------------------------  --------------  -----------  ---------- 
Intangible assets                                                                11          429         440 
Financial assets at fair value through profit or loss                         1,360            -       1,360 
Reinsurance assets: 
- reinsurers' share of claims outstanding                                       552            -         552 
- reinsurers' share of unearned premium                                         176            -         176 
Other receivables, including insurance and reinsurance receivables            1,826            -       1,826 
Deferred acquisition cost                                                       139            -         139 
Prepayments and accrued income                                                   10            -          10 
Cash and cash equivalents                                                       336            -         336 
Insurance liabilities: 
- claims outstanding                                                        (1,974)            -     (1,974) 
- unearned premium                                                            (648)            -       (648) 
Deferred income tax liabilities                                                 (2)         (82)        (84) 
Other payables, including insurance and reinsurance payables                  (465)            -       (465) 
Accruals and deferred income                                                   (37)            -        (37) 
-------------------------------------------------------------------  --------------  -----------  ---------- 
Net assets acquired                                                           1,284          347       1,631 
-------------------------------------------------------------------  --------------  -----------  ---------- 
Satisfied by: 
Cash and cash equivalents                                                     1,346            -       1,346 
Loan paid on acquisition                                                          -            -           - 
-------------------------------------------------------------------  --------------  -----------  ---------- 
Total consideration                                                         (1,346)            -     (1,346) 
-------------------------------------------------------------------  --------------  -----------  ---------- 
Negative goodwill                                                                62        (347)       (285) 
-------------------------------------------------------------------  --------------  -----------  ---------- 
 
 
                      2017 year    2018 year    2019 year 
                     of account   of account   of account 
------------------  -----------  -----------  ----------- 
Capacity acquired     1,194,112    1,230,299    1,069,040 
------------------  -----------  -----------  ----------- 
 

The net earned premium and profit of Nameco (No. 409) Limited for the period since the acquisition date to 30 June 2019 are GBP349,000 and GBP7,000 respectively.

Negative goodwill has arisen on the acquisition of Nameco (No. 409) Limited as a result of the purchase consideration being at a discount to the fair value of net assets acquired.

13. Related party transactions

Helios Underwriting plc has inter-company loans with its subsidiaries which are repayable on three months' notice provided it does not jeopardise each company's ability to meet its liabilities as they fall due. All inter-company loans are therefore classed as falling due within one year. The amounts outstanding as at 30 June 2019 are set out below:

 
                                                               30 June          30 June  31 December 
                                                        2019 Unaudited   2018 Unaudited         2018 
Company                                                        GBP'000          GBP'000      GBP'000 
-----------------------------------------------------  ---------------  ---------------  ----------- 
Balances due from/(to) Group companies at the period 
 end: 
Hampden Corporate Member Limited                                    66            (103)          265 
Nameco (No. 365) Limited                                          (47)             (61)         (36) 
Nameco (No. 605) Limited                                         (104)            (153)         (16) 
Nameco (No. 321) Limited                                          (21)              (9)            4 
Nameco (No. 917) Limited                                         3,473            6,483        3,812 
Nameco (No. 229) Limited                                          (20)             (10)            3 
Nameco (No. 518) Limited                                          (14)             (40)           20 
Nameco (No. 804) Limited                                         (114)               11         (45) 
Halperin Underwriting Limited                                     (12)             (29)            7 
Bernul Limited                                                      40               13           66 
Dumasco Limited                                                     38             (43)           38 
Nameco (No. 311) Limited                                           (4)             (37)           20 
Nameco (No. 402) Limited                                         (164)            (194)        (143) 
Updown Underwriting Limited                                       (50)               53         (21) 
Nameco (No. 507) Limited                                            43               32           91 
Nameco (No. 76) Limited                                          (173)             (41)        (141) 
Kempton Underwriting Limited                                      (30)               62            2 
Devon Underwriting Limited                                         104              220          138 
Nameco (No 346) Limited                                          (336)             (93)        (263) 
Pooks Limited                                                      197              464          345 
Charmac Underwriting Limited                                     (371)            (378)        (351) 
Nottus (No 51) Limited                                              11              232           35 
Chapman /underwriting Limited                                      403              590          383 
Llewellyn House Underwriting Limited                                34                -           63 
Advantage DCP Limited                                          (1,019)                            72 
Romsey Underwriting Limited                                      1,188                           459 
Nameco (No. 409) Limited                                         (598) 
Nomina No 035 LLP                                                    -                -            - 
Nomina No 342 LLP                                                    -                -            - 
Nomina No 380 LLP                                                    -                -            - 
Nomina No 372 LLP                                                    -                -            - 
Salviscount LLP                                                      -                -            - 
Inversanda LLP                                                       -                -            - 
Fyshe UTG LLP                                                        -                -            - 
Nomina No 505 LLP                                                    -                -            - 
Nomina No 321 LLP                                                    -                -            - 
Helios UTG Partner Limited                                         777            1,113          811 
RBC CEES Trustee Limited                                            50               50           50 
-----------------------------------------------------  ---------------  ---------------  ----------- 
Total                                                            3,347            8,132        5,668 
-----------------------------------------------------  ---------------  ---------------  ----------- 
 

Helios Underwriting plc and its subsidiaries have entered into a management agreement with Nomina plc. Jeremy Evans, a Director of Helios Underwriting plc and its subsidiary companies, 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 GBP180,000 (2018: GBP160,000).

The Limited Liability Vehicles have entered into a members' agent agreement with Hampden Agencies Limited. Jeremy Evans, a Director of Helios Underwriting plc and its subsidiary companies, is also a director of Hampden Capital plc, which controls Hampden Agencies Limited. Under the agreement, the Limited Liability Vehicles will pay Hampden Agencies Limited a fee based on a fixed amount, which will vary depending upon the number of syndicates the Limited Liability Vehicles underwrite on a bespoke basis, and a variable amount depending on the level of underwriting through the members' agent pooling arrangements. In addition, the Limited Liability Vehicles will pay profit commission on a sliding scale from 1% of the net profit up to a maximum of 10%. The total fees payable for 2019 are set out below:

 
                                               30 June          30 June  31 December 
                                        2019 Unaudited   2018 Unaudited         2018 
Company                                        GBP'000          GBP'000      GBP'000 
-------------------------------------  ---------------  ---------------  ----------- 
Hampden Corporate Member Limited                     -                -            - 
Nameco (No. 365) Limited                             -                -            - 
Nameco (No. 605) Limited                             -                -            - 
Nameco (No. 321) Limited                             -                -            - 
Nameco (No. 917) Limited                            67               58           57 
Nameco (No. 229) Limited                             -                -            - 
Nameco (No. 518) Limited                             -                -            - 
Nameco (No. 804) Limited                             -                -            - 
Halperin Underwriting Limited                        -                -            - 
Bernul Limited                                       -                -            - 
Dumasco Limited                                      -                -            - 
Nameco (No. 311) Limited                             -               10            - 
Nameco (No. 402) Limited                             -               11            - 
Updown Underwriting Limited                          -                -            - 
Nameco (No. 507) Limited                             -               15            - 
Nameco (No. 76) Limited                              -                2            - 
Kempton Underwriting Limited                         -                2            7 
Devon Underwriting Limited                           -                7           44 
Nameco (No 346) Limited                             23               44            6 
Pooks Limited                                        -                6           22 
Charmac Underwriting Limited                         2               22           13 
Nottus (No 51) Limited                               2               13            8 
Chapman Underwriting Limited                        22                -           54 
Llewellyn House Underwriting Limited                 -                -           35 
Advantage DCP Limited                               10                -            - 
Romsey Underwriting Limited                         35                -            - 
Nomina No 035 LLP                                    -                -            - 
Nomina No 342 LLP                                    -                -            - 
Nomina No 380 LLP                                    -                -            - 
Nomina No 372 LLP                                    -                -           18 
Salviscount LLP                                      4               18            6 
Inversanda LLP                                       -                -           18 
Fyshe Underwriting LLP                               -                -            8 
Nomina No 505 LLP                                    2                -           14 
Nomina No 321 LLP                                    6                -            8 
Nameco (No. 409) Limited                             8                -            - 
Helios UTG Partner Limited                           -                -            - 
-------------------------------------  ---------------  ---------------  ----------- 
Total                                              181              208          313 
-------------------------------------  ---------------  ---------------  ----------- 
 

The Group entered into quota share reinsurance contracts for the 2017, 2018 and 2019 years of account with protected cell companies of Hampden Insurance PCC (Guernsey) Limited. The Limited Liability Vehicles' underwriting year of account quota share participations are set out below:

 
Company or partnership          2017  2018  2019 
------------------------------  ----  ----  ---- 
Hampden Corporate Member 
 Limited                           -     -     - 
Nameco (No. 365) Limited           -     -     - 
Nameco (No. 605) Limited           -     -     - 
Nameco (No. 321) Limited           -     -     - 
Nameco (No. 917) Limited         70%   70%   70% 
Nameco (No. 229) Limited           -     -     - 
Nameco (No. 518) Limited           -     -     - 
Nameco (No. 804) Limited           -     -     - 
Halperin Underwriting Limited      -     -     - 
Bernul Limited                     -     -     - 
Dumasco Limited                    -     -     - 
Nameco (No. 311) Limited           -     -     - 
Nameco (No. 402) Limited           -     -     - 
Updown Underwriting Limited        -     -     - 
Nameco (No. 507) Limited           -     -     - 
Nameco (No. 76) Limited            -     -     - 
Kempton Underwriting Limited       -     -     - 
Devon Underwriting Limited       70%   70%     - 
Nameco (No. 346) Limited         70%   70%   70% 
Pooks Limited                    70%   70%     - 
Charmac Underwriting Limited     70%   70%     - 
Nottus (No 51) Limited           70%   70%     - 
Chapman Underwriting Limited       -   70%   70% 
Helios UTG Partner Limited         -     -     - 
Nomina No 035 LLP                  -     -     - 
Nomina No 342 LLP                  -     -     - 
Nomina No 380 LLP                  -     -     - 
Nomina No 372 LLP                  -     -     - 
Salviscount LLP                  70%   70%     - 
Inversanda LLP                   70%   70%     - 
Fyshe Underwriting LLP             -     -     - 
Nomina No 505 LLP                  -     -     - 
Llewellyn House Underwriting 
 Limited                           -     -     - 
Advantage DCP Limited              -     -   70% 
Romsey Underwriting Limited        -     -   70% 
Nomina No 321 LLP                  -     -   70% 
Nameco (No. 409) Limited           -   70%   70% 
------------------------------  ----  ----  ---- 
 

Nigel Hanbury, a Director of Helios Underwriting plc and its subsidiary companies, is also a director and majority shareholder in Hampden Insurance Guernsey PCC Limited. Hampden Capital plc, a substantial shareholder in Helios Underwriting plc, is also a substantial shareholder in Hampden Insurance Guernsey PCC Limited - Cell 6. Under the agreement, the Group accrued a net reinsurance premium recovery of GBP3,968,000 (2018: GBP5,176,000) during the period.

In July 2019, Nigel Hanbury, a Director of Helios Underwriting Plc has sold to the Group a corporate vehicle, Nameco (No 1113) Limited, refer to note 16.

14. Ultimate controlling party

The Directors consider that the Group has no ultimate controlling party.

14. Syndicate participations

The syndicates and members' agent pooling arrangements ("MAPA") in which the Company's subsidiaries participate as corporate members of Lloyd's are as follows:

 
                                                                      Allocated capacity per year of account 
------------------------  --------------------------------------  ---------------------------------------------- 
                                                                        2016     2017(])        2018        2019 
Syndicate or MAPA number  Managing or members' agent                     GBP         GBP         GBP         GBP 
------------------------  --------------------------------------  ----------  ----------  ----------  ---------- 
33                        Hiscox Syndicates Limited                4,417,568   5,636,551   7,461,603   6,686,370 
218                       ERS Syndicate Management Limited         2,073,904   2,738,416   4,306,769   4,368,248 
308                       Tokio Marine Kiln Syndicates Limited       132,000     132,000           -           - 
318                       Beaufort Underwriting Agency Limited       866,250     866,250     866,250     836,250 
386                       QBE Underwriting Limited                 1,391,616   1,127,934   1,171,776   1,225,267 
510                       Tokio Marine Kiln Syndicates Limited     8,221,084   8,891,847   9,198,519   9,352,291 
557                       Tokio Marine Kiln Syndicates Limited     1,028,547     830,415     650,201     650,201 
609                       Atrium Underwriters Limited              4,101,838   4,160,681   4,667,260   4,777,862 
623                       Beazley Furlonge Limited                 5,205,716   6,441,574   7,635,491   8,037,706 
727                       S A Meacock & Company Limited            1,078,662   1,086,144   1,110,693   1,140,748 
1176                      Chaucer Syndicates Limited                 661,905     722,837     949,535     949,535 
1200                      Argo Managing Agency Limited               267,554      77,143           -           - 
1729                      Asta Managing Agency Limited               271,586      53,353     233,925           - 
1884                      Charles Taylor Managing Agency Limited     325,000      17,500           -           - 
1910                      Asta Managing Agency Limited             1,282,653           -           -           - 
1969                      Apollo Syndicate Management Limited        528,396     322,343     131,082           - 
1991                      R&O Managing Agency Limited                455,867     551,641           -           - 
2010                      Cathedral Underwriting Limited           1,856,032   1,851,493   1,928,249   1,976,199 
2014                      Pembroke Managing Agency Limited         2,670,843   2,068,606     330,000           - 
2121                      Argenta Syndicate Management Limited       731,250     920,833     920,833     920,833 
2525                      Asta Managing Agency Limited               269,052     271,196     367,934     465,078 
2689                      Asta Managing Agency Limited                     -   1,432,508     350,000           - 
2791                      Managing Agency Partners Limited         4,871,833   4,945,540   5,156,597   5,253,593 
2988                      Brit Syndicates Limited                          -      65,763     200,000           - 
4444                      Canopius Managing Agents Limited           735,429     678,397   1,093,635           - 
5820                      ANV Syndicates Limited                   1,174,479           -           -           - 
5886                      Asta Managing Agency Limited                     -     108,780     154,147     207,968 
6103                      Managing Agency Partners Limited           268,518     302,354   1,177,062   1,177,062 
6104                      Hiscox Syndicates Limited                1,833,266   1,008,862   1,012,697   1,016,516 
6107                      Beazley Furlonge Limited                   602,183     641,390     957,286   1,180,999 
6111                      Catlin Underwriting Agencies Limited     2,528,243     278,279     249,065           - 
6117                      Argo Managing Agency Limited             1,923,344   2,924,651   3,081,000   2,905,074 
7066                      Members' agent pooling arrangement         810,356     890,580     983,154           - 
7200                      Members' agent pooling arrangement         204,504     163,920           -           - 
7201                      Members' agent pooling arrangement       1,046,079     866,838           -           - 
7202                      Members' agent pooling arrangement         378,539     313,269           -           - 
7203                      Members' agent pooling arrangement         101,811      97,098           -           - 
7211                      Members' agent pooling arrangement         175,265     192,184           -           - 
7215                      Members' agent pooling arrangement         150,917     164,129           -           - 
7217                      Members' agent pooling arrangement         274,095     288,521     348,378     250,000 
7227                      Members' agent pooling arrangement          81,978       5,521       4,817           - 
7231                      Members' agent pooling arrangement               -     240,000     240,000     286,665 
------------------------  --------------------------------------  ----------  ----------  ----------  ---------- 
Total                                                             54,998,162  54,377,341  56,937,958  53,664,465 
------------------------  --------------------------------------  ----------  ----------  ----------  ---------- 
 

15. Group-owned net assets

The Group statement of financial position 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 statement of financial position between Group and syndicate assets and liabilities:

 
                                   30 June 2019                   30 June 2018                 31 December 2018 
-------------------------  -----------------------------  -----------------------------  ----------------------------- 
                              Group  Syndicate     Total     Group  Syndicate     Total     Group  Syndicate     Total 
                            GBP'000    GBP'000   GBP'000   GBP'000    GBP'000   GBP'000   GBP'000    GBP'000   GBP'000 
-------------------------  --------  ---------  --------  --------  ---------  --------  --------  ---------  -------- 
Assets 
Intangible assets            16,490          -    16,490    12,257          -    12,257    16,051          -    16,051 
Financial assets at fair 
 value through profit or 
 loss                        10,850     45,657    56,507     8,124     33,587    41,711     8,388     49,687    58,075 
Reinsurance assets:                          -         -                                        -          -         - 
- reinsurers' share of 
 claims outstanding              61     21,172    21,233       449     13,715    14,164         -     22,698    22,698 
- reinsurers' share of 
 unearned premium                 -      7,163     7,163         -      4,791     4,791         -      4,057     4,057 
Other receivables, 
 including 
 insurance and 
 reinsurance 
 receivables                  8,151     42,566    50,717     3,772     32,407    36,179    10,156     42,782    52,938 
Deferred acquisition 
 costs                            -      6,228     6,228         -      4,382     4,382         -       6782     6,782 
Prepayments and accrued 
 income                         179        522       701       260        382       642         -        439       439 
Cash and cash equivalents     2,018      4,979     6,997     4,139      3,900     8,039     9,717      2,485    12,202 
-------------------------  --------  ---------  --------  --------  ---------  --------  --------  ---------  -------- 
Total assets                 37,749    128,287   166,036    29,001     93,164   122,165    44,312    128,930   173,242 
-------------------------  --------  ---------  --------  --------  ---------  --------  --------  ---------  -------- 
Liabilities 
Insurance liabilities: 
- claims outstanding              -     80,204    80,204         -     55,685    55,685         -     88,032    88,032 
- unearned premium                -     30,631    30,631         -     20,773    20,773         -     24,772    24,772 
Deferred income tax 
 liabilities                  2,134          -     2,134     2,094          -     2,094     2,569         66     2,635 
Borrowings                    1,034          -     1,034         -          -         -     9,196          -     9,196 
Other payables, including 
 insurance and 
 reinsurance 
 payables                     1,694     25,774    27,468     1,678     19,831    21,509     2,650     22,671    25,321 
Accruals and deferred 
 income                       3,171        326     3,497       826        305     1,131     1,241      1,000     2,241 
-------------------------  --------  ---------  --------  --------  ---------  --------  --------  ---------  -------- 
Total liabilities             8,033    136,935  144,968      4,598     96,594   101,192    15,656    136,541   152,197 
-------------------------  --------  ---------  --------  --------  ---------  --------  --------  ---------  -------- 
Equity attributable to 
 owners of the Parent 
Share capital                 1,510          -     1,510     1,510          -     1,510     1,510          -     1,510 
Share premium                15,387          -    15,387    15,387          -    15,387    15,387          -    15,387 
Other reserves                 (50)          -      (50)      (50)          -      (50)      (50)          -      (50) 
Retained earnings            12,869    (8,648)     4,221     7,556    (3,430)     4,126    11,809    (7,611)     4,198 
-------------------------  --------  ---------  --------  --------  ---------  --------  --------  ---------  -------- 
Total equity                 29,716    (8,648)    21,068    24,403    (3,430)    20,973    28,656    (7,611)    21,045 
-------------------------  --------  ---------  --------  --------  ---------  --------  --------  ---------  -------- 
Total liabilities and 
 equity                      37,749    128,287   166,036    29,001     93,164   122,165    44,312    128,930   173,242 
-------------------------  --------  ---------  --------  --------  ---------  --------  --------  ---------  -------- 
 

16. Events after the financial reporting period

Acquisitions

Nameco (No. 1113) Limited

On 17 July 2019, Helios Underwriting plc acquired 100% of the issued share capital of Nameco (No. 1113) Limited for a total consideration of GBP2,036,000. Nameco (No. 1113) Limited is incorporated in England and Wales and is a corporate member of Lloyd's.

The acquisition has been accounted for using the acquisition 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 GBP2,169,000. Negative goodwill of GBP133,000 arose on acquisition which will be recognised as goodwill on bargain purchase in the income statement for the year ending 31 December 2019. 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 
                                                                            GBP'000      GBP'000     GBP'000 
-------------------------------------------------------------------  --------------  -----------  ---------- 
Intangible assets                                                                 7        1,105       1,112 
Financial assets at fair value through profit or loss                         1,542            -       1,542 
Reinsurance assets: 
- reinsurers' share of claims outstanding                                     1,000            -       1,000 
- reinsurers' share of unearned premium                                          63            -          63 
Other receivables, including insurance and reinsurance receivables            2,629        1,083       3,712 
Deferred acquisition cost                                                       107            -         107 
Prepayments and accrued income                                                   23            -          23 
Cash and cash equivalents                                                       169            -         169 
Insurance liabilities: 
- claims outstanding                                                        (3,425)            -     (3,425) 
- unearned premium                                                            (637)            -       (637) 
Deferred income tax liabilities                                                 (3)        (416)       (419) 
Other payables, including insurance and reinsurance payables                  (965)            -       (965) 
Accruals and deferred income                                                  (113)            -       (113) 
-------------------------------------------------------------------  --------------  -----------  ---------- 
Net assets acquired                                                             397        1,772       2,169 
-------------------------------------------------------------------  --------------  -----------  ---------- 
Satisfied by: 
1,590,769 Ordinary 10p shares issued                                          2,036            -       2,036 
Loan paid on acquisition                                                          -            -           - 
-------------------------------------------------------------------  --------------  -----------  ---------- 
Total consideration                                                         (2,036)            -     (2,036) 
-------------------------------------------------------------------  --------------  -----------  ---------- 
Negative goodwill                                                             1,640      (1,772)       (133) 
-------------------------------------------------------------------  --------------  -----------  ---------- 
 
 
                      2017 year    2018 year    2019 year 
                     of account   of account   of account 
------------------  -----------  -----------  ----------- 
Capacity acquired     1,796,419    2,035,238    1,994,276 
------------------  -----------  -----------  ----------- 
 

The purchase consideration was satisfied by the issue of 1,590,769 Ordinary shares of nominal value of 10p each, issued at the share price of GBP1.28 each.

Issued share capital

On 17 July 2019 the Company issued 1,590,769 ordinary 10p shares as part of the acquisition settlement of Nameco (No.1113) Limited (formally owned by Nigel Hanbury, and director and shareholder of the Company) as explained above.

On 17 July 2019 the Company issued a further 1,695,897 ordinary 10p shares as part of the capital raise and an open offer, bringing the total number of shares in issue (excluding Treasury shares and uncalled partly paid shares) to 17,635,128 at the date of signing these financial statements. The estimate of the costs incurred in relation to the issue of shares at the date of signing these accounts equates to GBP275,000.

Share buy back

Since the balance sheet date, the Company has continued its share buyback programme. The Company has purchased a further 124,500 shares for a total consideration of GBP141,000. These shares will be held in Treasury (see note 11)

The Interim Report will be made available in electronic format on the Company's website, www.huwplc.com.

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

END

IR DQLFLKKFBBBZ

(END) Dow Jones Newswires

September 27, 2019 02:00 ET (06:00 GMT)

Helios Underwriting (LSE:HUW)
Historical Stock Chart
From May 2024 to Jun 2024 Click Here for more Helios Underwriting Charts.
Helios Underwriting (LSE:HUW)
Historical Stock Chart
From Jun 2023 to Jun 2024 Click Here for more Helios Underwriting Charts.