Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Consolidated income statement | Notes | 2024 | 2023 |
in EUR ‘000 | |||
Insurance service result | 1., 24.3. | ||
Insurance service revenue ‑ issued business | |||
Insurance service expenses ‑ issued business | - | - | |
Insurance service result ‑ reinsurance held | - | - | |
Total capital investment result | |||
Investment result | 2., 9., 24.4. | ||
Interest revenues using the effective interest rate method | 2.8. | ||
Realised gains and losses from financial assets measured at AC | 2.9. | - | |
Impairment losses incl. reversal gains on financial instruments | - | - | |
Other result from financial instruments | |||
Income and expenses from investment property | 4., 9., 24.7. | ||
Insurance finance result | 1., 24.3. | - | - |
Insurance finance result ‑ issued business | - | - | |
Insurance finance result ‑ reinsurance held | |||
Result from associated consolidated companies | 6. | ||
Finance result | - | - | |
Finance income | |||
Finance costs | 9. | - | - |
Other income and expenses | 15.3. | - | - |
Other income | |||
Other expenses | - | - | |
Business operating result | |||
Impairments of goodwill | 3., 24.5. | - | - |
Impairments of intangible assets | 13., 24.6. | - | - |
Reversal of impairments from intangible assets | 13., 24.6. | ||
Result before taxes | |||
Taxes | 11.1., 24.13. | - | - |
Result for the period | |||
Attributable to shareholders and other stakeholders of the parent company | |||
Non-controlling interests | |||
Earnings per share* (in EUR) | 17. | ||
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Consolidated statement of comprehensive income | Notes | 2024 | 2023 |
in EUR ‘000 | |||
Result for the period | |||
Other comprehensive income (OCI) | 10.4. | ||
Items that will not be reclassifiable to profit or loss in subsequent periods | - | - | |
Actuarial gains and losses from provisions for employee benefits | - | - | |
Equity instruments designated measured at FVtOCI | - | ||
Result from the FV-valuation | - | ||
Unrealised gains and losses acc. to IFRS 17 | - | - | |
Deferred taxes | |||
Items that will be reclassifiable to profit or loss in subsequent periods | |||
Exchange rate changes through equity | - | ||
Unrealised gains and losses from debt instruments measured at FVtOCI | |||
Unrealised gains and losses acc. to IFRS 17 | - | - | |
Share of other reserves of associated consolidated companies | - | ||
Deferred taxes | - | - | |
Comprehensive income for the period | |||
Attributable to shareholders and other stakeholders of the parent company | |||
Non-controlling interests | |||
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Assets | Notes | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | |||
Cash and cash equivalents | 2. | ||
Financial assets | 2., 16., 24.4. | ||
Receivables | 7.1., 24.12. | ||
Current tax assets | |||
Investments in associates | 16. | ||
Insurance contracts assets issued | 1., 24.3. | ||
Reinsurance contracts assets held | 1., 24.3. | ||
Investment property | 4., 16., 24.7. | ||
Owner-occupied property and equipment | 5., 16., 24.8. | ||
Other assets | |||
Goodwill | 3., 24.5. | ||
Intangible assets | 13., 24.6. | ||
Deferred tax asset | 11.2., 24.13. | ||
Right-of-use assets | |||
Total | |||
Liabilities and consolidated shareholders' equity | Notes | 31/12/2024 | 31/12/2023 adjusted* |
in EUR ‘000 | |||
Liabilities and other payables | 7.2., 24.12. | ||
Current tax liabilities | |||
Financial liabilities | 2., 8., 16., 24.4. | ||
Other liabilities | |||
Insurance contracts liabilities issued | 1., 24.3. | ||
Reinsurance contracts liabilities held | 1., 24.3. | ||
Provisions | 12., 24.11. | ||
Deferred tax liabilities | 11.2., 24.13. | ||
Consolidated shareholders' equity | 10., 24.10. | ||
Attributable to shareholders and other stakeholders of the parent company | |||
Capital stock and capital reserves | 10.3. | ||
Retained earnings | |||
Other reserves | 10.4. | - | - |
Non-controlling interests | |||
Total | |||
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Change in cash and cash equivalents | 31/12/2024 | 31/12/2023 adjusted |
in EUR ‘000 | ||
Result for the period | ||
Amortisation, valuation and exchange rate differences of financial instruments | - | - |
(Reversal of) Impairment of goodwill and intangible assets | ||
Scheduled depreciation of intangible assets | ||
Scheduled depreciation of right-of-use assets | ||
Scheduled depreciation of tangible assets (excluding property) | ||
Result from disposal of subsidiaries | - | |
Result from the disposals and depreciation of property | ||
Result from the disposal of financial assets incl. derivatives | - | |
Share of profit of at equity accounted companies | - | - |
Dividends received included in the result for the period | - | - |
Income tax expenses | ||
Adjusted result for the period | ||
Changes in: | - | |
Financial assets incl. derivatives | - | - |
(Re-)Insurance contracts | ||
Contract assets and liabilities (IFRS 15) | - | |
Right-of-use assets and lease receivables and liabilities | - | |
Receivables and liabilities (excl. leases) | - | |
Intangible assets | ||
Property | - | - |
Other balance sheet items (other assets, tangible assets (excl. property) and other liabilities) | - | - |
Provisions | ||
Other non-cash income and expenses* | - | - |
Paid and received income tax | - | - |
Cash flow from operating activities | - | |
Received interest | ||
Received dividends | ||
Payments for the acquisition of subsidiaries | - | |
Cash inflow from sale of financial instruments | ||
Payments for the acquisition of financial instruments | - | - |
Cash inflow from the sale of property | ||
Payments for the acquisition of property | - | - |
Cash inflow from the sale of intangible assets | ||
Payments for the acquisition of intangible assets | - | - |
Cash flow from investment activities | ||
Payments from subordinated liabilities | - | - |
Cash inflows from financial liabilities excl. subordinated liabilities and lease liabilities | ||
Payments from financial liabilities excl. subordinated liabilities and lease liabilities | - | - |
Payments from lease liabilities | - | - |
Payments for the acquisition of non-controlling interests | - | |
Paid dividends | - | - |
Paid interest | - | - |
Cash flow from financing activities | - | - |
Change in cash and cash equivalents | - | |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Development | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
Cash and cash equivalents at beginning of period* | ||
Change in cash and cash equivalents | - | |
Changes in scope of consolidation | ||
Exchange rate differences on cash and cash equivalents | - | - |
Cash and cash equivalents at end of period* | ||
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Balance sheet items | Measurement principle |
Insurance contracts issued | Premium Allocation Approach (PAA), Variable Fee Approach (VFA), General Measurement Model (GMM) |
Reinsurance contracts held | Premium Allocation Approach (PAA), General Measurement Model (GMM) |
Financial instruments | Measured at AC Measured at FVtOCI (with and without recycling) Measured at FVtPL |
Goodwill | Amortised cost less accumulated impairment losses |
Intangible assets | Amortised cost and production cost |
Investments in associates | Net present value of the investment's equity or the lower recoverable amount |
Investment property | Amortised cost and production cost |
Owner-occupied property and equipment | Amortised cost and production cost |
Receivables and Liabilities | At amortised cost |
Taxes | |
Income taxes | In the amount in which a receivable from/liability to the tax authorities is expected, based on the tax rates applicable on the reporting date or in the near future |
Deferred taxes | Undiscounted income taxes recoverable in future periods based on tax rates at the settlement date |
Provisions | |
Provisions for pensions and similar obligations | Actuarial valuation using the projected unit credit method |
Provisions for other employee benefits | Actuarial valuation using the projected unit credit method |
Miscellaneous provisions | Present value of the future settlement amount |
Lease | At amortised cost |
Other assets and liabilities | At amortised cost |
Standards applicable that are used for the first time in the Group Annual Report | |
Amendments to IFRS 16 | Lease liabilities for sale and leaseback transactions |
Amendments to IAS 1 | Classification of liabilities as current or non-current |
Amendments to IAS 7 | Disclosures: Supplier Finance Arrangements |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Consolidated balance sheet – Liabilities and consolidated shareholders' equity | 01/01/2024 |
in EUR ‘000 | |
Insurance contracts liabilities issued | -6,623 |
Liability for Remaining Coverage (LRC) | -6,623 |
Deferred tax liabilities | 1,985 |
Consolidated shareholders' equity | 4,638 |
Retained earnings | 24,268 |
Unrealised gains and losses acc. to IFRS 17 (non-recyclable) | -19,630 |
Liabilities and consolidated shareholders' equity | 31/12/2023 as published | 31/12/2023 adjusted |
in EUR ‘000 | ||
Attributable to shareholders and other stakeholders of the parent company | 5,892,277 | 5,892,277 |
Capital stock and capital reserves | 2,541,890 | 2,541,890 |
Retained earnings | 3,564,382 | 3,490,112 |
Other reserves | -213,995 | -139,725 |
Non-controlling interests | 137,453 | 137,453 |
Consolidated shareholders' equity | 6,029,730 | 6,029,730 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Austria | Czech Republic | Poland | Extended CEE | |||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
in EUR ‘000 | ||||||||
Insurance service result | 390,636 | 419,575 | 234,837 | 246,148 | 61,029 | 49,330 | 265,661 | 215,909 |
Insurance service revenue ‑ issued business | 3,543,242 | 3,307,356 | 2,078,225 | 2,040,071 | 1,373,271 | 1,224,497 | 3,599,456 | 3,148,077 |
Insurance service expenses ‑ issued business | -3,045,815 | -2,654,265 | -1,895,244 | -1,615,623 | -1,348,049 | -1,096,197 | -3,070,456 | -2,730,702 |
Insurance service result ‑ reinsurance held | -106,791 | -233,516 | 51,856 | -178,300 | 35,807 | -78,970 | -263,339 | -201,466 |
Total capital investment result | 115,116 | 144,478 | 42,494 | 46,706 | 36,832 | 28,443 | 139,258 | 71,530 |
Investment result | 820,847 | 1,010,854 | 143,621 | 183,108 | 125,001 | 130,074 | 404,884 | 293,611 |
Income and expenses from investment property | 40,501 | 26,252 | -8 | -1,040 | 457 | 339 | 2,204 | 226 |
Insurance finance result | -772,439 | -908,340 | -101,119 | -135,362 | -88,626 | -101,970 | -267,907 | -222,307 |
Result from associated consolidated companies | 26,207 | 15,712 | 0 | 0 | 0 | 0 | 77 | 0 |
Finance result | -29,475 | -47,424 | -3,124 | -2,920 | -2,047 | -1,012 | -8,249 | -8,270 |
Other income and expenses | -140,199 | -130,752 | -63,069 | -71,958 | -30,674 | -44,003 | -120,659 | -96,418 |
Business operating result | 336,078 | 385,877 | 211,138 | 217,976 | 65,140 | 32,758 | 276,011 | 182,751 |
Impairments of goodwill | 0 | 0 | 0 | 0 | 0 | -159 | -116,327 | -75,480 |
Impairments of intangible assets | 0 | -1 | 0 | 0 | -84 | -3,231 | 0 | -6,264 |
Reversal of impairments from intangible assets | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 |
Result before taxes | 336,078 | 385,876 | 211,138 | 217,976 | 65,056 | 29,368 | 159,692 | 101,007 |
Taxes | -51,870 | -79,355 | -46,810 | -24,311 | -17,418 | -13,381 | -60,670 | -48,462 |
Result for the period | 284,208 | 306,521 | 164,328 | 193,665 | 47,638 | 15,987 | 99,022 | 52,545 |
Special Markets | Group Functions | Consolidation | Total | |||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
in EUR ‘000 | ||||||||
Insurance service result | 58,368 | 65,705 | 175,820 | 198,873 | 0 | 12,559 | 1,186,351 | 1,208,099 |
Insurance service revenue ‑ issued business | 924,201 | 617,638 | 1,780,879 | 1,652,249 | -1,160,797 | -1,068,063 | 12,138,477 | 10,921,825 |
Insurance service expenses ‑ issued business | -700,854 | -560,300 | -1,863,911 | -1,327,773 | 1,267,499 | 719,561 | -10,656,830 | -9,265,299 |
Insurance service result ‑ reinsurance held | -164,979 | 8,367 | 258,852 | -125,603 | -106,702 | 361,061 | -295,296 | -448,427 |
Total capital investment result | 87,134 | 42,833 | 42,425 | 12,435 | -27,610 | -62,170 | 435,649 | 284,255 |
Investment result | 337,574 | 274,198 | 79,673 | 50,780 | -27,554 | -49,557 | 1,884,046 | 1,893,068 |
Income and expenses from investment property | 235 | 543 | 17,290 | 5,579 | -56 | -55 | 60,623 | 31,844 |
Insurance finance result | -250,675 | -231,908 | -55,255 | -44,678 | 0 | -12,558 | -1,536,021 | -1,657,123 |
Result from associated consolidated companies | 0 | 0 | 717 | 754 | 0 | 0 | 27,001 | 16,466 |
Finance result | -2,122 | -577 | -62,152 | -86,233 | 28,342 | 47,944 | -78,827 | -98,492 |
Other income and expenses | -54,813 | -33,945 | -134,818 | -142,463 | -732 | 1,667 | -544,964 | -517,872 |
Business operating result | 88,567 | 74,016 | 21,275 | -17,388 | 0 | 0 | 998,209 | 875,990 |
Impairments of goodwill | 0 | 0 | 0 | 0 | 0 | 0 | -116,327 | -75,639 |
Impairments of intangible assets | 0 | -9,778 | 0 | -8,388 | 0 | 0 | -84 | -27,662 |
Reversal of impairments from intangible assets | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 |
Result before taxes | 88,567 | 64,238 | 21,275 | -25,776 | 0 | 0 | 881,806 | 772,689 |
Taxes | -23,007 | -26,603 | -15,165 | -4,331 | 0 | 0 | -214,940 | -196,443 |
Result for the period | 65,560 | 37,635 | 6,110 | -30,107 | 0 | 0 | 666,866 | 576,246 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Assets | Austria | Czech Republic | Poland | Extended CEE | ||||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
in EUR ‘000 | ||||||||
Cash and cash equivalents | 526,704 | 443,840 | 87,503 | 22,870 | 59,279 | 23,271 | 212,909 | 222,730 |
Financial assets | 21,492,120 | 21,799,897 | 3,140,497 | 3,472,630 | 2,719,746 | 2,257,297 | 7,096,468 | 6,427,772 |
Receivables | 278,996 | 250,590 | 52,302 | 61,220 | 19,702 | 14,713 | 130,400 | 95,852 |
Current tax assets | 8,418 | 9,448 | 4,987 | 32,420 | 7,538 | 4,321 | 4,214 | 10,686 |
Investments in associates | 189,913 | 178,073 | 0 | 0 | 152 | 150 | 6,577 | 0 |
Insurance contracts assets issued | 1,129 | -1,607 | 217,867 | 178,842 | 7,194 | 6,369 | 71,763 | 51,420 |
Reinsurance contracts assets held | 389,677 | 413,522 | 146,042 | 167,070 | 97,032 | 89,127 | 159,848 | 169,046 |
Investment property | 2,127,905 | 2,058,031 | 35,082 | 35,864 | 23,486 | 20,842 | 210,663 | 191,011 |
Owner-occupied property and equipment | 210,369 | 194,660 | 163,770 | 178,014 | 17,407 | 19,814 | 174,226 | 171,861 |
Other assets | 51,690 | 56,593 | 21,566 | 21,529 | 5,911 | 3,674 | 32,618 | 29,426 |
Goodwill | 301,716 | 301,716 | 448,108 | 456,516 | 153,735 | 151,450 | 325,793 | 451,156 |
Intangible assets | 271,013 | 273,171 | 72,976 | 55,587 | 106,978 | 32,810 | 192,883 | 181,019 |
Deferred tax asset | 195,920 | 219,364 | 165,907 | 174,166 | 614 | 0 | 46,610 | 46,963 |
Right-of-use assets | 93,967 | 80,720 | 61,719 | 57,669 | 5,678 | 7,624 | 37,557 | 37,867 |
Total | 26,139,537 | 26,278,018 | 4,618,326 | 4,914,397 | 3,224,452 | 2,631,462 | 8,702,529 | 8,086,809 |
Assets | Special Markets | Group Functions | Total | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
in EUR ‘000 | ||||||
Cash and cash equivalents | 176,533 | 174,812 | 685,196 | 670,584 | 1,748,124 | 1,558,107 |
Financial assets | 2,846,346 | 2,420,502 | 2,342,002 | 1,612,141 | 39,637,179 | 37,990,239 |
Receivables | 34,391 | 26,464 | 44,177 | 46,833 | 559,968 | 495,672 |
Current tax assets | 22,330 | 13,126 | 192,795 | 165,717 | 240,282 | 235,718 |
Investments in associates | 0 | 0 | 8,119 | 7,399 | 204,761 | 185,622 |
Insurance contracts assets issued | 21,101 | 9,243 | -19,180 | -14,776 | 299,874 | 229,491 |
Reinsurance contracts assets held | 155,145 | 141,159 | 1,195,014 | 828,374 | 2,142,758 | 1,808,298 |
Investment property | 10,696 | 10,902 | 570,433 | 535,440 | 2,978,265 | 2,852,090 |
Owner-occupied property and equipment | 16,146 | 12,913 | 47,144 | 41,897 | 629,062 | 619,159 |
Other assets | 19,515 | 9,355 | 23,578 | 20,998 | 154,878 | 141,575 |
Goodwill | 0 | 0 | 10,527 | 10,527 | 1,239,879 | 1,371,365 |
Intangible assets | 15,487 | 11,726 | 37,533 | 36,048 | 696,870 | 590,361 |
Deferred tax asset | 7,785 | 381 | 35,227 | 42,413 | 452,063 | 483,287 |
Right-of-use assets | 8,890 | 6,583 | 4,674 | 2,353 | 212,485 | 192,816 |
Total | 3,334,365 | 2,837,166 | 5,177,239 | 4,005,948 | 51,196,448 | 48,753,800 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Liabilities and consolidated shareholders' equity | Austria | Czech Republic | Poland | Extended CEE | ||||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
in EUR ‘000 | ||||||||
Liabilities and other payables | 333,609 | 339,693 | 346,469 | 321,904 | 86,717 | 92,420 | 191,299 | 195,104 |
Current tax liabilities | 95,959 | 105,856 | 3,279 | 428 | 413 | 0 | 11,674 | 6,151 |
Financial liabilities | 467,184 | 526,805 | 64,166 | 81,637 | 65,290 | 8,660 | 39,517 | 39,669 |
Other liabilities | 39,635 | 35,931 | 6,539 | 5,131 | 6,908 | 1,673 | 25,317 | 21,595 |
Insurance contracts liabilities issued | 23,368,637 | 23,370,578 | 2,927,744 | 2,851,071 | 2,551,364 | 2,004,101 | 6,643,062 | 5,993,171 |
Reinsurance contracts liabilities held | 15,107 | 15,359 | 120 | -13,647 | 671 | 1,091 | -3,636 | -1,811 |
Provisions | 381,233 | 384,499 | 38,867 | 35,977 | 26,934 | 22,582 | 173,816 | 118,158 |
Deferred tax liabilities | 237,210 | 232,433 | 44,038 | 32,887 | 51,328 | 39,658 | 54,209 | 47,476 |
Subtotal | 24,938,574 | 25,011,154 | 3,431,222 | 3,315,388 | 2,789,625 | 2,170,185 | 7,135,258 | 6,419,513 |
Liabilities and consolidated shareholders' equity | Special Markets | Group Functions | Total | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
in EUR ‘000 | ||||||
Liabilities and other payables | 101,094 | 63,003 | 97,630 | 100,551 | 1,156,818 | 1,112,675 |
Current tax liabilities | 31,398 | 14,342 | 43,378 | 30,239 | 186,101 | 157,016 |
Financial liabilities | 9,460 | 6,862 | 1,728,523 | 1,732,688 | 2,374,140 | 2,396,321 |
Other liabilities | 2,501 | 1,192 | 17,809 | 13,435 | 98,709 | 78,957 |
Insurance contracts liabilities issued | 2,853,753 | 2,464,887 | 1,253,503 | 1,120,284 | 39,598,063 | 37,804,092 |
Reinsurance contracts liabilities held | 24,996 | 18,349 | 5,224 | 4,840 | 42,482 | 24,181 |
Provisions | 16,772 | 15,795 | 155,479 | 171,609 | 793,101 | 748,620 |
Deferred tax liabilities | 27,137 | 32,781 | 19,789 | 16,973 | 433,711 | 402,208 |
Subtotal | 3,067,111 | 2,617,211 | 3,321,335 | 3,190,619 | 44,683,125 | 42,724,070 |
Consolidated shareholders' equity | 6,513,323 | 6,029,730 | ||||
Total | 51,196,448 | 48,753,800 | ||||
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Short description | Long description |
AIC | Assets for Incurred Claims |
ARC | Assets for Remaining Coverage |
CSM | Contractual Service Margin |
FCF | Fulfilment Cash Flows |
FRA | Full Retrospective Approach |
FVA | Fair Value Approach |
GMM | General Measurement Model |
LC | Loss component |
LIC | Liability for Incurred Claims |
LoReCo | Loss Recovery Component |
LRC | Liability for Remaining Coverage |
PAA | Premium Allocation Approach |
PVFCF | Present Value of Future Cash Flows |
RA | Risk Adjustment |
VFA | Variable Fee Approach |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Composition | 31/12/2024 | |||
PAA | GMM | VFA | Total | |
in EUR ‘000 | ||||
Insurance contracts assets issued | 5,536 | 288,903 | 1,585 | 299,874 |
Assets for Remaining Coverage (ARC) | 17,018 | 395,528 | 1,692 | 414,238 |
Estimates of the PVFCF | 934,469 | 9,766 | ||
Risk Adjustment | -254,153 | -2,579 | ||
Contractual Service Margin | -284,788 | -5,495 | ||
Assets for Incurred Claims | -11,482 | -106,625 | -107 | -118,214 |
Insurance acquisition costs recognised as assets | 3,850 | |||
Reinsurance contracts assets held | 1,302,514 | 840,244 | 2,142,758 | |
Assets for Remaining Coverage (ARC) | 102,365 | -135,107 | -32,742 | |
Estimates of the PVFCF | -206,665 | |||
Risk Adjustment | 5,476 | |||
Contractual Service Margin | 66,082 | |||
Assets for Incurred Claims | 1,200,149 | 975,351 | 2,175,500 | |
Insurance contracts liabilities issued | -8,859,155 | -3,247,996 | -27,424,599 | -39,598,063 |
Liability for Remaining Coverage (LRC) | -2,155,654 | -2,522,340 | -26,600,897 | -31,278,891 |
Estimates of the PVFCF | -1,705,668 | -20,957,067 | ||
Risk Adjustment | -162,208 | -984,540 | ||
Contractual Service Margin | -654,464 | -4,659,290 | ||
Liability for Incurred Claims | -6,703,501 | -725,656 | -823,702 | -8,252,859 |
As a liability recognised insurance cash flow | -66,313 | |||
Reinsurance contracts liabilities held | -18,688 | -23,794 | -42,482 | |
Liability for Remaining Coverage (LRC) | -34,520 | -20,700 | -55,220 | |
Estimates of the PVFCF | -35,960 | |||
Risk Adjustment | 472 | |||
Contractual Service Margin | 14,788 | |||
Liability for Incurred Claims | 15,832 | -3,094 | 12,738 | |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Composition | 31/12/2023 | |||
PAA | GMM | VFA | Total | |
in EUR ‘000 | ||||
Insurance contracts assets issued | -5,597 | 229,916 | 1,384 | 229,491 |
Assets for Remaining Coverage (ARC) | 17,945 | 314,238 | 1,404 | 333,587 |
Estimates of the PVFCF | 824,480 | 6,599 | ||
Risk Adjustment | -240,463 | -1,542 | ||
Contractual Service Margin | -269,779 | -3,653 | ||
Assets for Incurred Claims | -23,542 | -84,322 | -20 | -107,884 |
Insurance acquisition costs recognised as assets | 3,788 | |||
Reinsurance contracts assets held | 1,257,432 | 550,866 | 1,808,298 | |
Assets for Remaining Coverage (ARC) | 67,558 | -102,806 | -35,248 | |
Estimates of the PVFCF | -169,030 | |||
Risk Adjustment | 5,889 | |||
Contractual Service Margin | 60,335 | |||
Assets for Incurred Claims | 1,189,874 | 653,672 | 1,843,546 | |
Insurance contracts liabilities issued | -7,841,483 | -3,014,823 | -26,896,421 | -37,804,092 |
Liability for Remaining Coverage (LRC) | -1,845,696 | -2,368,596 | -26,072,494 | -30,286,786 |
Estimates of the PVFCF | -1,725,833 | -19,974,708 | ||
Risk Adjustment | -148,464 | -981,722 | ||
Contractual Service Margin | -494,299 | -5,116,064 | ||
Liability for Incurred Claims | -5,995,787 | -646,227 | -823,927 | -7,465,941 |
As a liability recognised insurance cash flow | -51,365 | |||
Reinsurance contracts liabilities held | 8,924 | -33,105 | -24,181 | |
Liability for Remaining Coverage (LRC) | -3,630 | -31,587 | -35,217 | |
Estimates of the PVFCF | -59,851 | |||
Risk Adjustment | 2,053 | |||
Contractual Service Margin | 26,211 | |||
Liability for Incurred Claims | 12,554 | -1,518 | 11,036 | |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Spot rates1 | 31/12/2024 | 31/12/2023 | ||||||||||
1 year | 3 years | 5 years | 10 years | 20 years | 30 years | 1 year | 3 years | 5 years | 10 years | 20 years | 30 years | |
in % | ||||||||||||
ALL | 2.24 | 2.09 | 2.14 | 2.27 | 2.26 | 2.38 | 3.36 | 2.44 | 2.32 | 2.39 | 2.41 | 2.52 |
BAM | 2.19 | 2.04 | 2.09 | 2.22 | 2.21 | 2.34 | 3.31 | 2.39 | 2.27 | 2.34 | 2.36 | 2.48 |
BGN | 2.19 | 2.04 | 2.09 | 2.22 | 2.21 | 2.34 | 3.31 | 2.39 | 2.27 | 2.34 | 2.36 | 2.48 |
CHF | 0.05 | 0.06 | 0.17 | 0.38 | 0.89 | 1.24 | 1.17 | 1.10 | 1.05 | 1.16 | 1.49 | 1.71 |
CZK | 3.67 | 3.53 | 3.56 | 3.73 | 3.82 | 3.73 | 5.18 | 3.68 | 3.41 | 3.38 | 3.44 | 3.45 |
EUR | 2.24 | 2.09 | 2.14 | 2.27 | 2.26 | 2.38 | 3.36 | 2.44 | 2.32 | 2.39 | 2.41 | 2.52 |
EUR (Croatia)2 | 2.55 | 2.30 | 2.41 | 2.73 | 2.91 | 3.01 | 3.36 | 2.63 | 2.61 | 2.83 | 3.07 | 3.17 |
GBP | 4.46 | 4.15 | 4.04 | 4.07 | 4.30 | 4.23 | 4.74 | 3.67 | 3.35 | 3.28 | 3.43 | 3.35 |
GEL | 2.24 | 2.09 | 2.14 | 2.27 | 2.43 | 2.61 | 14.85 | 13.14 | 12.33 | 12.07 | 11.47 | 10.03 |
HUF | 5.68 | 6.15 | 6.36 | 6.52 | 6.99 | 6.51 | 6.30 | 5.93 | 5.71 | 5.78 | 6.00 | 5.70 |
MDL | 2.24 | 2.09 | 2.14 | 2.27 | 2.26 | 2.38 | 3.36 | 2.44 | 2.32 | 2.39 | 2.41 | 2.52 |
MKD | 2.24 | 2.09 | 2.14 | 2.27 | 2.26 | 2.38 | 3.36 | 2.44 | 2.32 | 2.39 | 2.41 | 2.52 |
PLN | 4.97 | 5.22 | 5.49 | 5.78 | 5.34 | 4.84 | 4.95 | 4.83 | 4.84 | 5.10 | 4.94 | 4.59 |
RON | 6.67 | 7.07 | 7.27 | 7.25 | 6.39 | 5.60 | 6.03 | 5.99 | 6.05 | 6.14 | 5.67 | 5.12 |
RSD | 3.76 | 3.66 | 4.00 | 5.13 | 5.34 | 4.90 | 5.09 | 5.22 | 5.45 | 6.84 | 7.00 | 6.20 |
TRY | 41.71 | 34.94 | 30.07 | 23.70 | 17.88 | 14.33 | 39.34 | 31.17 | 24.78 | 21.36 | 19.14 | 15.84 |
UAH | 15.36 | 15.87 | 14.95 | 11.01 | 7.72 | 6.80 | 17.16 | 19.14 | 17.47 | 11.18 | 7.28 | 6.46 |
USD | 4.18 | 4.06 | 4.02 | 4.07 | 4.10 | 3.84 | 4.76 | 3.72 | 3.50 | 3.45 | 3.46 | 3.23 |
Illiquidity adjustment | 31/12/2024 | 31/12/2023 |
in basis points | ||
Albania | 43 | 41 |
Bosnia-Herzegovina | 56 | 56 |
Bulgaria | 56 | 59 |
Germany | 48 | 56 |
Estonia | 43 | 41 |
Georgia | 43 | 40 |
Kosovo | 43 | 41 |
Croatia | 21 | 28 |
Latvia | 43 | 41 |
Liechtenstein | 27 | 39 |
Lithuania | 43 | 41 |
North Macedonia | 43 | 41 |
Moldova | 43 | 41 |
Austria | 39 | 40 |
Poland | 61 | 69 |
Romania | 32 | 35 |
Serbia | 200 | 200 |
Slovakia | 52 | 40 |
Czech Republic | 29 | 32 |
Türkiye | 44 | 54 |
Ukraine | 159 | 229 |
Hungary | 62 | 52 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Development – insurance contracts issued | 2024 | |||||
All measurement models | LRC / ARC | LIC / AIC | Total | |||
Excl. LC | LC | Contracts not measured under PAA | Contracts measured at PAA | |||
PVFCF | RA | |||||
in EUR ‘000 | ||||||
Assets as of 31/12 of the previous year | 342,579 | -8,993 | -84,342 | -23,172 | -370 | 225,702 |
Liabilities as of 31/12 of the previous year | -30,227,056 | -59,730 | -1,470,154 | -5,727,808 | -267,979 | -37,752,727 |
Net book value as of 31/12 of the previous year | -29,884,477 | -68,723 | -1,554,496 | -5,750,980 | -268,349 | -37,527,025 |
IAS 8 error correction | 6,623 | 0 | 0 | 0 | 0 | 6,623 |
Net book value as of 01/01 | -29,877,854 | -68,723 | -1,554,496 | -5,750,980 | -268,349 | -37,520,402 |
Insurance service revenue | 12,138,477 | 12,138,477 | ||||
insurance service expenses | -3,069,761 | -36,341 | -1,380,420 | -6,165,306 | -5,002 | -10,656,830 |
Investment components | 2,997,877 | -2,991,705 | -6,172 | 0 | 0 | |
Insurance finance result* | -1,266,361 | -1,841 | -118,095 | -227,085 | -8,996 | -1,622,378 |
Unrealised gains and losses acc. to IFRS 17 | -113,603 | 0 | -7,311 | -33,085 | -84 | -154,083 |
Total changes in the statement of comprehensive income | 10,686,629 | -38,182 | -4,497,531 | -6,431,648 | -14,082 | -294,814 |
Exchange rate differences | 166,235 | 1,413 | 8,092 | 37,386 | 1,877 | 215,003 |
Changes in scope of consolidation | -468,608 | 0 | -8,060 | 0 | 0 | -476,668 |
Total fulfilment cash flows | -11,281,359 | 0 | 4,395,905 | 5,720,990 | 0 | -1,164,464 |
Other movements (transfers, modifications, etc.) | 22,834 | -7,038 | 0 | -10,058 | -119 | 5,619 |
Net book value as of 31/12 | -30,752,123 | -112,530 | -1,656,090 | -6,434,310 | -280,673 | -39,235,726 |
Assets as of 31/12 | 427,667 | -13,429 | -106,732 | -11,386 | -96 | 296,024 |
Liabilities as of 31/12 | -31,179,790 | -99,101 | -1,549,358 | -6,422,924 | -280,577 | -39,531,750 |
Development – insurance contracts issued | 2023 | |||||
All measurement models | LRC / ARC | LIC / AIC | Total | |||
Excl. LC | LC | Contracts not measured under PAA | Contracts measured at PAA | |||
PVFCF | RA | |||||
in EUR ‘000 | ||||||
Assets as of 31/12 of the previous year = assets as of 01/01 | 208,090 | -7,707 | -67,660 | -2,383 | -50 | 130,290 |
Liabilities as of 31/12 of the previous year = liabilities as of 01/01 | -29,288,729 | -73,174 | -1,356,712 | -5,345,181 | -246,619 | -36,310,415 |
Net book value as of 31/12 of the previous year = value as of 01/01 | -29,080,639 | -80,881 | -1,424,372 | -5,347,564 | -246,669 | -36,180,125 |
Insurance service revenue | 10,921,826 | 10,921,826 | ||||
insurance service expenses | -2,686,302 | 13,517 | -1,408,876 | -5,184,335 | 696 | -9,265,300 |
Investment components | 2,960,205 | -2,950,099 | -10,106 | 0 | ||
Insurance finance result* | -992,748 | -1,652 | -497,648 | -191,574 | -15,129 | -1,698,751 |
Unrealised gains and losses acc. to IFRS 17 | -928,606 | 0 | -9,622 | -129,383 | 0 | -1,067,611 |
Total changes in the statement of comprehensive income | 9,274,375 | 11,865 | -4,866,245 | -5,515,398 | -14,433 | -1,109,836 |
Exchange rate differences | 173,163 | 293 | 20,518 | 21,046 | -7,247 | 207,773 |
Total fulfilment cash flows | -10,251,377 | 0 | 4,715,602 | 5,090,936 | 0 | -444,839 |
Net book value as of 31/12 | -29,884,478 | -68,723 | -1,554,497 | -5,750,980 | -268,349 | -37,527,027 |
Assets as of 31/12 | 342,579 | -8,993 | -84,342 | -23,172 | -370 | 225,702 |
Liabilities as of 31/12 | -30,227,056 | -59,730 | -1,470,154 | -5,727,808 | -267,979 | -37,752,727 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Development – insurance contracts issued | 2024 | ||||
Premium Allocation Approach | LRC / ARC | LIC / AIC | Total | ||
Excl. LC | LC | PVFCF | RA | ||
in EUR ‘000 | |||||
Assets as of 31/12 of the previous year = assets as of 01/01 | 17,945 | 0 | -23,172 | -370 | -5,597 |
Liabilities as of 31/12 of the previous year = liabilities as of 01/01 | -1,836,695 | -9,001 | -5,727,808 | -267,979 | -7,841,483 |
Net book value as of 31/12 of the previous year = value as of 01/01 | -1,818,750 | -9,001 | -5,750,980 | -268,349 | -7,847,080 |
Insurance service revenue | 9,578,096 | 9,578,096 | |||
insurance service expenses | -2,594,653 | -33,885 | -6,165,306 | -5,002 | -8,798,846 |
Incurred claims and other insurance service expenses | -651,816 | -5,659,760 | -6,311,576 | ||
Losses of onerous contracts and reversals of those losses | -33,885 | -33,885 | |||
Changes fulfilment cash flows relating to LIC | -505,546 | -5,002 | -510,548 | ||
Amortisation of insurance acquisition costs | -1,942,837 | -1,942,837 | |||
Investment components | 6,172 | 0 | -6,172 | 0 | 0 |
Insurance finance result* | 411 | 0 | -227,085 | -8,996 | -235,670 |
Unrealised gains and losses acc. to IFRS 17 | 0 | 0 | -33,085 | -84 | -33,169 |
Total changes in the statement of comprehensive income | 6,990,026 | -33,885 | -6,431,648 | -14,082 | 510,411 |
Exchange rate differences | 15,955 | -79 | 37,386 | 1,877 | 55,139 |
Total fulfilment cash flows | -7,298,706 | 0 | 5,720,990 | 0 | -1,577,716 |
Received premiums | -9,836,208 | 33,557 | -9,802,651 | ||
Claims and other insurance service expenses paid | 5,687,433 | 5,687,433 | |||
Insurance acquisition costs | 2,537,502 | 2,537,502 | |||
Other movements (transfers, modifications, etc.) | 15,804 | 0 | -10,058 | -119 | 5,627 |
Net book value as of 31/12 | -2,095,671 | -42,965 | -6,434,310 | -280,673 | -8,853,619 |
Assets as of 31/12 | 17,018 | 0 | -11,386 | -96 | 5,536 |
Liabilities as of 31/12 | -2,112,689 | -42,965 | -6,422,924 | -280,577 | -8,859,155 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Development – insurance contracts issued | 2023 | ||||
Premium Allocation Approach | LRC / ARC | LIC / AIC | Total | ||
Excl. LC | LC | PVFCF | RA | ||
in EUR ‘000 | |||||
Assets as of 31/12 of the previous year = assets as of 01/01 | 8,502 | 0 | -2,383 | -50 | 6,069 |
Liabilities as of 31/12 of the previous year = liabilities as of 01/01 | -1,683,360 | -5,254 | -5,345,181 | -246,619 | -7,280,414 |
Net book value as of 31/12 previous of the year = value as of 01/01 | -1,674,858 | -5,254 | -5,347,564 | -246,669 | -7,274,345 |
Insurance service revenue | 8,531,488 | 8,531,488 | |||
insurance service expenses | -2,350,065 | -3,644 | -5,184,335 | 696 | -7,537,348 |
Incurred claims and other insurance service expenses | -603,987 | -5,053,578 | -5,657,565 | ||
Losses of onerous contracts and reversals of those losses | -3,644 | -3,644 | |||
Changes fulfilment cash flows relating to LIC | -130,757 | 696 | -130,061 | ||
Amortisation of insurance acquisition costs | -1,746,078 | -1,746,078 | |||
Investment components | 10,106 | -10,106 | 0 | ||
Insurance finance result* | 213 | -191,574 | -15,129 | -206,490 | |
Unrealised gains and losses acc. to IFRS 17 | 0 | -129,383 | -129,383 | ||
Total changes in the statement of comprehensive income | 6,191,742 | -3,644 | -5,515,398 | -14,433 | 658,267 |
Exchange rate differences | 126,470 | -103 | 21,046 | -7,247 | 140,166 |
Total fulfilment cash flows | -6,462,103 | 0 | 5,090,936 | 0 | -1,371,167 |
Received premiums | -8,872,233 | -8,872,233 | |||
Claims and other insurance service expenses paid | 5,090,936 | 5,090,936 | |||
Insurance acquisition costs | 2,410,130 | 2,410,130 | |||
Other movements (transfers, modifications, etc.) | 0 | ||||
Net book value as of 31/12 | -1,818,749 | -9,001 | -5,750,980 | -268,349 | -7,847,079 |
Assets as of 31/12 | 17,945 | 0 | -23,172 | -370 | -5,597 |
Liabilities as of 31/12 | -1,836,695 | -9,001 | -5,727,808 | -267,979 | -7,841,483 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Development – insurance contracts issued | 2024 | |||
General Measurement Model | LRC / ARC | LIC / AIC | Total | |
Excl. LC | LC | |||
in EUR ‘000 | ||||
Assets as of 31/12 previous of the year = assets as of 01/01 | 323,230 | -8,993 | -84,322 | 229,915 |
Liabilities as of 31/12 of the previous year = liabilities as of 01/01 | -2,341,749 | -26,847 | -646,227 | -3,014,823 |
Net book value as of 31/12 of the previous year = value as of 01/01 | -2,018,519 | -35,840 | -730,549 | -2,784,908 |
Insurance service revenue | 1,179,919 | 1,179,919 | ||
insurance service expenses | -268,839 | -6,358 | -650,485 | -925,682 |
Incurred claims and other insurance service expenses | -117,780 | -558,356 | -676,136 | |
Losses of onerous contracts and reversals of those losses | -6,358 | -6,358 | ||
Changes fulfilment cash flows relating to LIC | -92,129 | -92,129 | ||
Amortisation of insurance acquisition costs | -151,059 | -151,059 | ||
Investment components | 455,465 | -455,465 | 0 | |
Insurance finance result* | -105,175 | -1,740 | -15,043 | -121,958 |
Unrealised gains and losses acc. to IFRS 17 | -27,178 | 0 | -7,311 | -34,489 |
Total changes in the statement of comprehensive income | 1,234,192 | -8,098 | -1,128,304 | 97,790 |
Exchange rate differences | 24,244 | 714 | 1,832 | 26,790 |
Changes in scope of consolidation | -74,947 | 0 | -2,092 | -77,039 |
Total fulfilment cash flows | -1,248,547 | 0 | 1,026,832 | -221,715 |
Received premiums | -1,858,155 | -1,858,155 | ||
Claims and other insurance service expenses paid | 1,026,832 | 1,026,832 | ||
Insurance acquisition costs | 609,608 | 609,608 | ||
Other movements (transfers, modifications, etc.) | -11 | 0 | 0 | -11 |
Net book value as of 31/12 | -2,083,588 | -43,224 | -832,281 | -2,959,093 |
Assets as of 31/12 | 408,957 | -13,429 | -106,625 | 288,903 |
Liabilities as of 31/12 | -2,492,545 | -29,795 | -725,656 | -3,247,996 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Development – insurance contracts issued | 2023 | |||
General Measurement Model | LRC / ARC | LIC / AIC | Total | |
Excl. LC | LC | |||
in EUR ‘000 | ||||
Assets as of 31/12 of the previous year = assets as of 01/01 | 197,061 | -7,707 | -67,658 | 121,696 |
Liabilities as of 31/12 of the previous year = liabilities as of 01/01 | -2,142,191 | -44,971 | -551,412 | -2,738,574 |
Net book value as of 31/12 of the previous year = value as of 01/01 | -1,945,130 | -52,678 | -619,070 | -2,616,878 |
Insurance service revenue | 1,006,668 | 1,006,668 | ||
insurance service expenses | -157,893 | 18,970 | -678,099 | -817,022 |
Incurred claims and other insurance service expenses | -46,659 | -504,389 | -551,048 | |
Losses of onerous contracts and reversals of those losses | 18,970 | 18,970 | ||
Changes fulfilment cash flows relating to LIC | -173,710 | -173,710 | ||
Amortisation of insurance acquisition costs | -111,234 | -111,234 | ||
Investment components | 471,285 | -471,285 | 0 | |
Insurance finance result* | -126,196 | -1,801 | -139 | -128,136 |
Unrealised gains and losses acc. to IFRS 17 | -141,989 | -9,622 | -151,611 | |
Total changes in the statement of comprehensive income | 1,051,875 | 17,169 | -1,159,145 | -90,101 |
Exchange rate differences | 76,176 | -330 | -486 | 75,360 |
Total fulfilment cash flows | -1,201,442 | 0 | 1,048,151 | -153,291 |
Received premiums | -1,669,613 | -1,669,613 | ||
Claims and other insurance service expenses paid | 1,048,151 | 1,048,151 | ||
Insurance acquisition costs | 468,171 | 468,171 | ||
Net book value as of 31/12 | -2,018,521 | -35,839 | -730,550 | -2,784,910 |
Assets as of 31/12 | 323,230 | -8,993 | -84,322 | 229,915 |
Liabilities as of 31/12 | -2,341,749 | -26,847 | -646,227 | -3,014,823 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Development – insurance contracts issued | 2024 | |||
Variable Fee Approach | LRC / ARC | LIC / AIC | Total | |
Excl. LC | LC | |||
in EUR ‘000 | ||||
Assets as of 31/12 of the previous year | 1,404 | 0 | -20 | 1,384 |
Liabilities as of 31/12 of the previous year | -26,048,612 | -23,882 | -823,927 | -26,896,421 |
Net book value as of 31/12 of the previous year | -26,047,208 | -23,882 | -823,947 | -26,895,037 |
IAS 8 error correction | 6,623 | 0 | 0 | 6,623 |
Net book value as of 01/01 | -26,040,585 | -23,882 | -823,947 | -26,888,414 |
Insurance service revenue | 1,380,462 | 1,380,462 | ||
insurance service expenses | -206,269 | 3,902 | -729,935 | -932,302 |
Incurred claims and other insurance service expenses | -154,590 | 0 | -728,640 | -883,230 |
Losses of onerous contracts and reversals of those losses | 3,902 | 3,902 | ||
Changes fulfilment cash flows relating to LIC | -1,295 | -1,295 | ||
Amortisation of insurance acquisition costs | -51,679 | -51,679 | ||
Investment components | 2,536,240 | 0 | -2,536,240 | 0 |
Insurance finance result* | -1,161,597 | -101 | -103,052 | -1,264,750 |
Unrealised gains and losses acc. to IFRS 17 | -86,425 | 0 | 0 | -86,425 |
Total changes in the statement of comprehensive income | 2,462,411 | 3,801 | -3,369,227 | -903,015 |
Exchange rate differences | 126,036 | 778 | 6,260 | 133,074 |
Changes in scope of consolidation | -393,661 | 0 | -5,968 | -399,629 |
Total fulfilment cash flows | -2,734,106 | 0 | 3,369,073 | 634,967 |
Received premiums | -3,246,735 | -3,246,735 | ||
Claims and other insurance service expenses paid | 3,369,073 | 3,369,073 | ||
Insurance acquisition costs | 512,629 | 512,629 | ||
Other movements (transfers, modifications, etc.) | 7,041 | -7,038 | 0 | 3 |
Net book value as of 31/12 | -26,572,864 | -26,341 | -823,809 | -27,423,014 |
Assets as of 31/12 | 1,692 | 0 | -107 | 1,585 |
Liabilities as of 31/12 | -26,574,556 | -26,341 | -823,702 | -27,424,599 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Development – insurance contracts issued | 2023 | |||
Variable Fee Approach | LRC / ARC | LIC / AIC | Total | |
Excl. LC | LC | |||
in EUR ‘000 | ||||
Assets as of 31/12 of the previous year = assets as of 01/01 | 2,527 | 0 | -2 | 2,525 |
Liabilities as of 31/12 of the previous year = liabilities as of 01/01 | -25,463,178 | -22,949 | -805,300 | -26,291,427 |
Net book value as of 31/12 of the previous year = value as of 01/01 | -25,460,651 | -22,949 | -805,302 | -26,288,902 |
Insurance service revenue | 1,383,670 | 0 | 0 | 1,383,670 |
insurance service expenses | -178,344 | -1,809 | -730,777 | -910,930 |
Incurred claims and other insurance service expenses | -131,041 | 0 | -740,131 | -871,172 |
Losses of onerous contracts and reversals of those losses | 0 | -1,809 | 0 | -1,809 |
Changes fulfilment cash flows relating to LIC | 0 | 0 | 9,354 | 9,354 |
Amortisation of insurance acquisition costs | -47,303 | 0 | 0 | -47,303 |
Investment components | 2,478,814 | 0 | -2,478,814 | 0 |
Insurance finance result* | -866,765 | 149 | -497,509 | -1,364,125 |
Unrealised gains and losses acc. to IFRS 17 | -786,617 | 0 | 0 | -786,617 |
Total changes in the statement of comprehensive income | 2,030,758 | -1,660 | -3,707,100 | -1,678,002 |
Exchange rate differences | -29,483 | 726 | 21,004 | -7,753 |
Total fulfilment cash flows | -2,587,832 | 0 | 3,667,451 | 1,079,619 |
Received premiums | -3,086,382 | -3,086,382 | ||
Claims and other insurance service expenses paid | 3,667,451 | 3,667,451 | ||
Insurance acquisition costs | 498,550 | 498,550 | ||
Net book value as of 31/12 | -26,047,208 | -23,883 | -823,947 | -26,895,038 |
Assets as of 31/12 | 1,404 | 0 | -20 | 1,384 |
Liabilities as of 31/12 | -26,048,612 | -23,882 | -823,927 | -26,896,421 |
Developments of LRC / ARC and LIC / AIC by measurement components | 2024 | |||
All measurement models that are not measured under PAA | PVFCF | RA | CSM | Total |
in EUR ‘000 | ||||
Assets as of 31/12 of the previous year | 752,221 | -247,491 | -273,432 | 231,298 |
Liabilities as of 31/12 of the previous year | -23,116,620 | -1,184,262 | -5,610,363 | -29,911,245 |
Net book value as of 31/12 of the previous year | -22,364,399 | -1,431,753 | -5,883,795 | -29,679,947 |
IAS 8 error correction | 0 | 0 | 6,623 | 6,623 |
Net book value as of 01/01 | -22,364,399 | -1,431,753 | -5,877,172 | -29,673,324 |
Changes that relate to current services | 5,354 | 149,871 | 589,951 | 745,176 |
Changes that relate to future services | 369,364 | -166,812 | -228,896 | -26,344 |
Changes that relate to past services | -33,170 | 16,732 | 0 | -16,438 |
Insurance finance result | -1,274,665 | -35,491 | -76,552 | -1,386,708 |
Unrealised gains and losses acc. to IFRS 17 | -114,102 | -6,812 | 0 | -120,914 |
Total changes in the statement of comprehensive income | -1,047,219 | -42,512 | 284,503 | -805,228 |
Exchange rate differences | 91,433 | 16,077 | 52,359 | 159,869 |
Changes in scope of consolidation | -402,124 | -8,119 | -66,425 | -476,668 |
Total fulfilment cash flows | 413,252 | 413,252 | ||
Other movements (transfers, modifications, etc.) | -2,588 | -118 | 2,698 | -8 |
Net book value as of 31/12 | -23,311,645 | -1,466,425 | -5,604,037 | -30,382,107 |
Assets as of 31/12 | 844,835 | -264,064 | -290,283 | 290,488 |
Liabilities as of 31/12 | -24,156,480 | -1,202,361 | -5,313,754 | -30,672,595 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Developments of LRC / ARC and LIC / AIC by measurement components | 2023 | |||
All measurement models that are not measured under PAA | PVFCF | RA | CSM | Total |
in EUR ‘000 | ||||
Assets as of 31/12 of the previous year = assets as of 01/01 | 580,315 | -182,553 | -273,541 | 124,221 |
Liabilities as of 31/12 of the previous year = liabilities as of 01/01 | -22,213,298 | -1,154,159 | -5,662,544 | -29,030,001 |
Net book value as of 31/12 of the previous year = value as of 01/01 | -21,632,983 | -1,336,712 | -5,936,085 | -28,905,780 |
Changes that relate to current services | -548,502 | 149,736 | 612,586 | 213,820 |
Changes that relate to future services | 540,297 | -131,919 | -550,336 | -141,958 |
Changes that relate to past services | 577,968 | 12,557 | 0 | 590,525 |
Insurance finance result | -1,360,733 | -72,494 | -59,033 | -1,492,260 |
Unrealised gains and losses acc. to IFRS 17 | -907,185 | -31,043 | 0 | -938,228 |
Total changes in the statement of comprehensive income | -1,698,155 | -73,163 | 3,217 | -1,768,101 |
Exchange rate differences | 40,411 | -21,878 | 49,073 | 67,606 |
Total fulfilment cash flows | 926,328 | 926,328 | ||
Net book value as of 31/12 | -22,364,399 | -1,431,753 | -5,883,795 | -29,679,947 |
Assets as of 31/12 | 752,221 | -247,491 | -273,432 | 231,298 |
Liabilities as of 31/12 | -23,116,620 | -1,184,262 | -5,610,363 | -29,911,245 |
Developments of LRC / ARC and LIC / AIC by measurement components | 2024 | |||
General Measurement Model | PVFCF | RA | CSM | Total |
in EUR ‘000 | ||||
Assets as of 31/12 of the previous year = assets as of 01/01 | 745,643 | -245,949 | -269,779 | 229,915 |
Liabilities as of 31/12 of the previous year = liabilities as of 01/01 | -2,360,506 | -160,018 | -494,299 | -3,014,823 |
Net book value as of 31/12 of the previous year = value as of 01/01 | -1,614,863 | -405,967 | -764,078 | -2,784,908 |
Changes that relate to current services | 11,378 | 64,062 | 230,373 | 305,813 |
Amount of CSM recognised in profit or loss | 230,373 | 230,373 | ||
Amount of RA for the risk expired recognised in profit or loss | 69,190 | 69,190 | ||
Experience adjustments | 11,378 | -5,128 | 6,250 | |
Changes that relate to future services | 382,962 | -76,844 | -324,939 | -18,821 |
Contracts initially recognised in the period | 440,439 | -109,568 | -348,310 | -17,439 |
Changes in estimates that adjust the CSM | -55,464 | 32,093 | 23,371 | 0 |
Changes in estimates that do not adjust the CSM | -2,013 | 631 | -1,382 | |
Changes that relate to past services | -37,666 | 4,911 | 0 | -32,755 |
Changes in fulfilment cash flows relating to incurred claims | -37,666 | 4,911 | 0 | -32,755 |
Insurance finance result | -38,063 | -16,779 | -67,116 | -121,958 |
Unrealised gains and losses acc. to IFRS 17 | -27,677 | -6,812 | 0 | -34,489 |
Total changes in the statement of comprehensive income | 290,934 | -31,462 | -161,682 | 97,790 |
Exchange rate differences | 5,823 | 5,164 | 15,803 | 26,790 |
Changes in scope of consolidation | -42,150 | -5,594 | -29,295 | -77,039 |
Total fulfilment cash flows | -221,715 | -221,715 | ||
Received premiums | -1,858,155 | -1,858,155 | ||
Claims and other insurance service expenses paid as well as investment components | 1,026,832 | 1,026,832 | ||
Insurance acquisition costs | 609,608 | 609,608 | ||
Other movements (transfers, modifications, etc.) | -11 | 0 | 0 | -11 |
Net book value as of 31/12 | -1,581,982 | -437,859 | -939,252 | -2,959,093 |
Assets as of 31/12 | 835,176 | -261,485 | -284,788 | 288,903 |
Liabilities as of 31/12 | -2,417,158 | -176,374 | -654,464 | -3,247,996 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Developments of LRC / ARC and LIC / AIC by measurement components | 2023 | |||
General Measurement Model | PVFCF | RA | CSM | Total |
in EUR ‘000 | ||||
Assets as of 31/12 of the previous year = assets as of 01/01 | 576,413 | -181,860 | -272,856 | 121,697 |
Liabilities as of 31/12 of the previous year = liabilities as of 01/01 | -2,071,808 | -172,563 | -494,203 | -2,738,574 |
Net book value as of 31/12 of the previous year = value as of 01/01 | -1,495,395 | -354,423 | -767,059 | -2,616,877 |
Changes that relate to current services | -254,149 | 57,960 | 204,484 | 8,295 |
Amount of CSM recognised in profit or loss | 204,484 | 204,484 | ||
Amount of RA for the risk expired recognised in profit or loss | 65,370 | 65,370 | ||
Experience adjustments | -254,149 | -7,410 | -261,559 | |
Changes that relate to future services | 280,695 | -76,197 | -185,974 | 18,524 |
Contracts initially recognised in the period | 318,262 | -95,045 | -233,453 | -10,236 |
Changes in estimates that adjust the CSM | -65,615 | 17,374 | 47,479 | -762 |
Changes in estimates that do not adjust the CSM | 28,048 | 1,474 | 29,522 | |
Changes that relate to past services | 161,885 | 942 | 0 | 162,827 |
Changes in fulfilment cash flows relating to incurred claims | 161,885 | 942 | 0 | 162,827 |
Insurance finance result | -58,618 | -9,210 | -60,308 | -128,136 |
Unrealised gains and losses acc. to IFRS 17 | -120,568 | -31,043 | 0 | -151,611 |
Total changes in the statement of comprehensive income | 9,245 | -57,548 | -41,798 | -90,101 |
Exchange rate differences | 24,578 | 6,004 | 44,779 | 75,361 |
Reclassification to BS items in accordance with IFRS 5 | 0 | 0 | 0 | 0 |
Total fulfilment cash flows | -153,291 | -153,291 | ||
Received premiums | -1,669,613 | -1,669,613 | ||
Claims and other insurance service expenses paid as well as investment components | 1,048,151 | 1,048,151 | ||
Insurance acquisition costs | 468,171 | 468,171 | ||
Net book value as of 31/12 | -1,614,863 | -405,967 | -764,078 | -2,784,908 |
Assets as of 31/12 | 745,643 | -245,949 | -269,779 | 229,915 |
Liabilities as of 31/12 | -2,360,506 | -160,018 | -494,299 | -3,014,823 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Developments of LRC / ARC and LIC / AIC by measurement components | 2024 | |||
Variable Fee Approach | PVFCF | RA | CSM | Total |
in EUR ‘000 | ||||
Assets as of 31/12 of the previous year | 6,578 | -1,542 | -3,653 | 1,383 |
Liabilities as of 31/12 of the previous year | -20,756,114 | -1,024,244 | -5,116,064 | -26,896,422 |
Net book value as of 31/12 of the previous year | -20,749,536 | -1,025,786 | -5,119,717 | -26,895,039 |
IAS 8 error correction | 0 | 0 | 6,623 | 6,623 |
Net book value as of 01/01 | -20,749,536 | -1,025,786 | -5,113,094 | -26,888,416 |
Changes that relate to current services | -6,024 | 85,809 | 359,578 | 439,363 |
Amount of CSM recognised in profit or loss | 359,578 | 359,578 | ||
Amount of RA for the risk expired recognised in profit or loss | 92,828 | 92,828 | ||
Experience adjustments | -6,024 | -7,019 | -13,043 | |
Changes that relate to future services | -13,598 | -89,968 | 96,043 | -7,523 |
Contracts initially recognised in the period | 255,739 | -61,288 | -196,911 | -2,460 |
Changes in estimates that adjust the CSM | -292,954 | 0 | 292,954 | 0 |
Changes in estimates that do not adjust the CSM | 23,617 | -28,680 | -5,063 | |
Changes that relate to past services | 4,496 | 11,821 | 0 | 16,317 |
Changes in fulfilment cash flows relating to incurred claims | 4,496 | 11,821 | 0 | 16,317 |
Insurance finance result | -1,236,602 | -18,712 | -9,436 | -1,264,750 |
Unrealised gains and losses acc. to IFRS 17 | -86,425 | 0 | 0 | -86,425 |
Total changes in the statement of comprehensive income | -1,338,153 | -11,050 | 446,185 | -903,018 |
Exchange rate differences | 85,610 | 10,913 | 36,556 | 133,079 |
Changes in scope of consolidation | -359,974 | -2,525 | -37,130 | -399,629 |
Total fulfilment cash flows | 634,967 | 634,967 | ||
Received premiums | -3,246,735 | -3,246,735 | ||
Claims and other insurance service expenses paid as well as investment components | 3,369,073 | 3,369,073 | ||
Insurance acquisition costs | 512,629 | 512,629 | ||
Other movements (transfers, modifications, etc.) | -2,577 | -118 | 2,698 | 3 |
Net book value as of 31/12 | -21,729,663 | -1,028,566 | -4,664,785 | -27,423,014 |
Assets as of 31/12 | 9,659 | -2,579 | -5,495 | 1,585 |
Liabilities as of 31/12 | -21,739,322 | -1,025,987 | -4,659,290 | -27,424,599 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Developments of LRC / ARC and LIC / AIC by measurement components | 2023 | |||
Variable Fee Approach | PVFCF | RA | CSM | Total |
in EUR ‘000 | ||||
Assets as of 31/12 of the previous year = assets as of 01/01 | 3,902 | -693 | -685 | 2,524 |
Liabilities as of 31/12 of the previous year = liabilities as of 01/01 | -20,141,490 | -981,596 | -5,168,341 | -26,291,427 |
Net book value as of 31/12 of the previous year = value as of 01/01 | -20,137,588 | -982,289 | -5,169,026 | -26,288,903 |
Changes that relate to current services | -294,353 | 91,776 | 408,102 | 205,525 |
Amount of CSM recognised in profit or loss | 408,102 | 408,102 | ||
Amount of RA for the risk expired recognised in profit or loss | 95,720 | 95,720 | ||
Experience adjustments | -294,353 | -3,944 | -298,297 | |
Changes that relate to future services | 259,602 | -55,722 | -364,362 | -160,482 |
Contracts initially recognised in the period | 237,171 | -58,620 | -180,602 | -2,051 |
Changes in estimates that adjust the CSM | 8,618 | 0 | -183,760 | -175,142 |
Changes in estimates that do not adjust the CSM | 13,813 | 2,898 | 16,711 | |
Changes that relate to past services | 416,083 | 11,615 | 0 | 427,698 |
Changes in fulfilment cash flows relating to incurred claims | 416,083 | 11,615 | 427,698 | |
Insurance finance result | -1,302,115 | -63,284 | 1,275 | -1,364,124 |
Unrealised gains and losses acc. to IFRS 17 | -786,617 | 0 | 0 | -786,617 |
Total changes in the statement of comprehensive income | -1,707,400 | -15,615 | 45,015 | -1,678,000 |
Exchange rate differences | 15,833 | -27,882 | 4,294 | -7,755 |
Total fulfilment cash flows | 1,079,619 | 1,079,619 | ||
Received premiums | -3,086,382 | -3,086,382 | ||
Claims and other insurance service expenses paid as well as investment components | 3,667,451 | 3,667,451 | ||
Insurance acquisition costs | 498,550 | 498,550 | ||
Net book value as of 31/12 | -20,749,536 | -1,025,786 | -5,119,717 | -26,895,039 |
Assets as of 31/12 | 6,578 | -1,542 | -3,653 | 1,383 |
Liabilities as of 31/12 | -20,756,114 | -1,024,244 | -5,116,064 | -26,896,422 |
Insurance service revenue | 31/12/2024 | 31/12/2023 adjusted | ||||
GMM | VFA | Total | GMM | VFA | Total | |
in EUR ‘000 | ||||||
Amounts relating to the changes in the LRC incl. ARC | 841,409 | 1,079,656 | 1,921,065 | 740,275 | 1,092,646 | 1,832,921 |
Expected insurance service expenses | 511,602 | 712,118 | 1,223,720 | 424,311 | 683,780 | 1,108,091 |
Change in the risk adjustment for nonfinancial risk | 72,751 | 92,828 | 165,579 | 65,370 | 95,720 | 161,090 |
Amount of CSM recognised in profit or loss | 230,373 | 359,578 | 589,951 | 204,484 | 408,102 | 612,586 |
Other amounts | 26,683 | -84,868 | -58,185 | 46,110 | -94,956 | -48,846 |
Amounts relating to recovery of insurance acquisition costs | 338,510 | 300,806 | 639,316 | 266,393 | 291,024 | 557,417 |
Allocation of the portion of premiums that relate to the recovery of insurance acquisition costs | 338,510 | 300,806 | 639,316 | 266,393 | 291,024 | 557,417 |
Total | 1,179,919 | 1,380,462 | 2,560,381 | 1,006,668 | 1,383,670 | 2,390,338 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Contracts initially recognised in the period | 31/12/2024 | 31/12/2023 | ||||
General Measurement Model | Non-onerous | Onerous | Total | Non-onerous | Onerous | Total |
in EUR ‘000 | ||||||
Own-written | 0 | -17,439 | -17,439 | -7,002 | -3,234 | -10,236 |
Estimates of present value of future cash outflows | -1,992,739 | -182,749 | -2,175,488 | -1,501,615 | -220,586 | -1,722,201 |
Estimates of insurance acquisition costs | -383,882 | -11,581 | -395,463 | -332,238 | -24,679 | -356,917 |
Estimates of present value of other future cash outflows | -1,608,857 | -171,168 | -1,780,025 | -1,169,377 | -195,907 | -1,365,284 |
Estimates of present value of future cash inflows | 2,442,137 | 173,790 | 2,615,927 | 1,817,483 | 222,980 | 2,040,463 |
Risk Adjustment for nonfinancial risks | -101,088 | -8,480 | -109,568 | -89,417 | -5,628 | -95,045 |
Contractual Service Margin | -348,310 | -348,310 | -233,453 | -233,453 | ||
Acquired | -77,039 | 0 | -77,039 | 0 | 0 | 0 |
Estimates of present value of future cash outflows | -147,341 | 0 | -147,341 | 0 | 0 | 0 |
Estimates of present value of other future cash outflows | -147,341 | 0 | -147,341 | 0 | 0 | 0 |
Estimates of present value of future cash inflows | 105,191 | 0 | 105,191 | 0 | 0 | 0 |
Risk Adjustment for nonfinancial risks | -5,594 | 0 | -5,594 | 0 | 0 | 0 |
Contractual Service Margin | -29,295 | -29,295 | 0 | 0 | ||
Contracts initially recognised in the period | 31/12/2024 | 31/12/2023 | ||||
Variable Fee Approach | Non-onerous | Onerous | Total | Non-onerous | Onerous | Total |
in EUR ‘000 | ||||||
Own-written | 0 | -2,460 | -2,460 | -2,537 | 486 | -2,051 |
Estimates of present value of future cash outflows | -2,202,944 | -32,022 | -2,234,966 | -1,955,842 | -71,315 | -2,027,157 |
Estimates of insurance acquisition costs | -273,559 | -4,186 | -277,745 | -269,127 | -10,180 | -279,307 |
Estimates of present value of other future cash outflows | -1,929,385 | -27,836 | -1,957,221 | -1,686,715 | -61,135 | -1,747,850 |
Estimates of present value of future cash inflows | 2,459,045 | 31,660 | 2,490,705 | 2,189,650 | 74,678 | 2,264,328 |
Risk Adjustment for nonfinancial risks | -59,190 | -2,098 | -61,288 | -55,743 | -2,877 | -58,620 |
Contractual Service Margin | -196,911 | -196,911 | -180,602 | -180,602 | ||
Acquired | -399,629 | 0 | -399,629 | 0 | 0 | 0 |
Estimates of present value of future cash outflows | -477,174 | 0 | -477,174 | 0 | 0 | 0 |
Estimates of present value of other future cash outflows | -477,174 | 0 | -477,174 | 0 | 0 | 0 |
Estimates of present value of future cash inflows | 117,200 | 0 | 117,200 | 0 | 0 | 0 |
Risk Adjustment for nonfinancial risks | -2,525 | 0 | -2,525 | 0 | 0 | 0 |
Contractual Service Margin | -37,130 | -37,130 | 0 | 0 | ||
CSM expected to be recognised in profit or loss | 31/12/2024 | |||||
Insurance contracts issued | 1st year | 2nd year | 3rd year | 4th year | 5th year and later | Total |
in EUR ‘000 | ||||||
GMM | -164,336 | -124,548 | -103,363 | -86,462 | -460,543 | -939,252 |
Assets for Remaining Coverage (ARC) | -41,859 | -34,956 | -29,439 | -24,913 | -153,621 | -284,788 |
Liability for Remaining Coverage (LRC) | -122,477 | -89,592 | -73,924 | -61,549 | -306,922 | -654,464 |
VFA | -352,007 | -323,174 | -298,503 | -276,171 | -3,414,930 | -4,664,785 |
Assets for Remaining Coverage (ARC) | -230 | -274 | -309 | -335 | -4,347 | -5,495 |
Liability for Remaining Coverage (LRC) | -351,777 | -322,900 | -298,194 | -275,836 | -3,410,583 | -4,659,290 |
Total | -516,343 | -447,722 | -401,866 | -362,633 | -3,875,473 | -5,604,037 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
CSM expected to be recognised in profit or loss | 31/12/2023 | |||||
Insurance contracts issued | 1st year | 2nd year | 3rd year | 4th year | 5th year and later | Total |
in EUR ‘000 | ||||||
GMM | -144,551 | -99,742 | -80,610 | -66,264 | -372,911 | -764,078 |
Assets for Remaining Coverage (ARC) | -39,250 | -32,224 | -27,666 | -23,238 | -147,401 | -269,779 |
Liability for Remaining Coverage (LRC) | -105,301 | -67,518 | -52,944 | -43,026 | -225,510 | -494,299 |
VFA | -386,096 | -348,868 | -319,752 | -296,568 | -3,768,433 | -5,119,717 |
Assets for Remaining Coverage (ARC) | -62 | -98 | -133 | -163 | -3,197 | -3,653 |
Liability for Remaining Coverage (LRC) | -386,034 | -348,770 | -319,619 | -296,405 | -3,765,236 | -5,116,064 |
Total | -530,647 | -448,610 | -400,362 | -362,832 | -4,141,344 | -5,883,795 |
Development – reinsurance contracts held | 2024 | |||||
All measurement models | LRC / ARC | LIC / AIC | Total | |||
Excl. LoReCo | LoReCo | Contracts not measured under PAA | Contracts measured at PAA | |||
PVFCF | RA | |||||
in EUR ‘000 | ||||||
Assets as of 31/12 of the previous year = assets as of 01/01 | -39,390 | 4,142 | 653,672 | 1,163,020 | 26,854 | 1,808,298 |
Liabilities as of 31/12 of the previous year = liabilities as of 01/01 | -35,639 | 422 | -1,518 | 12,473 | 82 | -24,180 |
Net book value as of 31/12 of the previous year = value as of 01/01 | -75,029 | 4,564 | 652,154 | 1,175,493 | 26,936 | 1,784,118 |
Insurance service revenue | -1,477,363 | -1,477,363 | ||||
insurance service expenses | -46,865 | 2,505 | 696,344 | 531,831 | -1,748 | 1,182,067 |
Investment components | -27,770 | 0 | 7,840 | 19,930 | 0 | 0 |
Insurance finance result* | 2,396 | 673 | 10,095 | 71,456 | 1,737 | 86,357 |
Unrealised gains and losses acc. to IFRS 17 | -1,706 | 0 | 7,413 | -4,830 | -377 | 500 |
Total changes in the statement of comprehensive income | -1,551,308 | 3,178 | 721,692 | 618,387 | -388 | -208,439 |
Exchange rate differences | 1,983 | 0 | -303 | -12,860 | -334 | -11,514 |
Changes in scope of consolidation | -553 | 0 | 76 | 0 | 0 | -477 |
Total fulfilment cash flows | 1,530,434 | -399,713 | -592,356 | 538,365 | ||
Other movements (transfers, modifications, etc.) | -1,231 | 0 | -1,649 | 1,101 | 2 | -1,777 |
Net book value as of 31/12 | -95,704 | 7,742 | 972,257 | 1,189,765 | 26,216 | 2,100,276 |
Assets as of 31/12 | -40,409 | 7,667 | 975,351 | 1,174,286 | 25,863 | 2,142,758 |
Liabilities as of 31/12 | -55,295 | 75 | -3,094 | 15,479 | 353 | -42,482 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Development – reinsurance contracts held | 2023 | |||||
All measurement models | LRC / ARC | LIC / AIC | Total | |||
Excl. LoReCo | LoReCo | Contracts not measured under PAA | Contracts measured at PAA | |||
PVFCF | RA | |||||
in EUR ‘000 | ||||||
Assets as of 31/12 of the previous year = assets as of 01/01 | -37,144 | 17,499 | 608,545 | 1,257,568 | 28,041 | 1,874,509 |
Liabilities as of 31/12 of the previous year = liabilities as of 01/01 | -53,389 | 559 | -1,319 | 16,198 | 210 | -37,741 |
Net book value as of 31/12 of the previous year = value as of 01/01 | -90,533 | 18,058 | 607,226 | 1,273,766 | 28,251 | 1,836,768 |
Insurance service revenue | -1,339,091 | -1,339,091 | ||||
insurance service expenses | 49,694 | -13,421 | 308,863 | 548,357 | -2,829 | 890,664 |
Investment components | -31,263 | 0 | 14,512 | 16,751 | 0 | 0 |
Insurance finance result* | -3,174 | 8 | 4,562 | 38,559 | 1,673 | 41,628 |
Unrealised gains and losses acc. to IFRS 17 | -5,247 | -833 | 7,830 | 33,166 | 0 | 34,916 |
Total changes in the statement of comprehensive income | -1,329,081 | -14,246 | 335,767 | 636,833 | -1,156 | -371,883 |
Exchange rate differences | 26,494 | 752 | -12,795 | -1,549 | -160 | 12,742 |
Total fulfilment cash flows | 1,318,092 | -278,043 | -733,557 | 306,492 | ||
Net book value as of 31/12 | -75,028 | 4,564 | 652,155 | 1,175,493 | 26,935 | 1,784,119 |
Assets as of 31/12 | -39,390 | 4,142 | 653,672 | 1,163,020 | 26,854 | 1,808,298 |
Liabilities as of 31/12 | -35,639 | 422 | -1,518 | 12,473 | 82 | -24,180 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Development – reinsurance contracts held | 2024 | ||||
Premium Allocation Approach | LRC / ARC | LIC / AIC | Total | ||
Excl. LoReCo | LoReCo | PVFCF | RA | ||
in EUR ‘000 | |||||
Assets as of 31/12 of the previous year = assets as of 01/01 | 67,552 | 6 | 1,163,020 | 26,854 | 1,257,432 |
Liabilities as of 31/12 of the previous year = liabilities as of 01/01 | -3,631 | 1 | 12,473 | 82 | 8,925 |
Net book value as of 31/12 of the previous year = value as of 01/01 | 63,921 | 7 | 1,175,493 | 26,936 | 1,266,357 |
Insurance service revenue | -1,043,945 | -1,043,945 | |||
insurance service expenses | -50,809 | 10 | 531,831 | -1,748 | 479,284 |
Amounts recovered for claims and other technical expenses | 2,330 | 442,282 | 444,612 | ||
Reimbursements of losses and reversal of reimbursement of losses from groups of onerous contracts | 226 | 10 | 236 | ||
Changes fulfilment cash flows relating to LIC | 109,359 | -1,687 | 107,672 | ||
Changes in risk of non-performance by issuer of reinsurance contracts | 0 | 0 | -500 | 0 | -500 |
Consolidation effects | -53,365 | -19,310 | -61 | -72,736 | |
Investment components | -19,930 | 0 | 19,930 | 0 | 0 |
Insurance finance result* | 121 | 0 | 71,456 | 1,737 | 73,314 |
Insurance finance result* | 121 | 0 | 55,353 | 1,737 | 57,211 |
Consolidation effects | 0 | 0 | 16,103 | 0 | 16,103 |
Unrealised gains and losses acc. to IFRS 17 | 0 | 0 | -4,830 | -377 | -5,207 |
Total changes in the statement of comprehensive income | -1,114,563 | 10 | 618,387 | -388 | -496,554 |
Exchange rate differences | 708 | 0 | -12,860 | -334 | -12,486 |
Total fulfilment cash flows | 1,122,333 | 0 | -592,356 | 0 | 529,977 |
Received premiums | 1,123,975 | 1,123,975 | |||
Claims and other insurance service expenses paid as well as investment components | -592,356 | -592,356 | |||
Insurance acquisition costs | -1,642 | -1,642 | |||
Other movements (transfers, modifications, etc.) | -4,571 | 0 | 1,101 | 2 | -3,468 |
Net book value as of 31/12 | 67,828 | 17 | 1,189,765 | 26,216 | 1,283,826 |
Assets as of 31/12 | 102,348 | 17 | 1,174,286 | 25,863 | 1,302,514 |
Liabilities as of 31/12 | -34,520 | 0 | 15,479 | 353 | -18,688 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Development – reinsurance contracts held | 2023 | ||||
Premium Allocation Approach | LRC / ARC | LIC / AIC | Total | ||
Excl. LoReCo | LoReCo | PVFCF | RA | ||
in EUR ‘000 | |||||
Assets as of 31/12 of the previous year = assets as of 01/01 | 46,406 | -1 | 1,257,568 | 28,041 | 1,332,014 |
Liabilities as of 31/12 of the previous year = liabilities as of 01/01 | -22,244 | 0 | 16,198 | 210 | -5,836 |
Net book value as of 31/12 of the previous year = value as of 01/01 | 24,162 | -1 | 1,273,766 | 28,251 | 1,326,178 |
Insurance service revenue | -931,526 | 0 | -931,526 | ||
insurance service expenses | 45,835 | 5 | 548,357 | -2,829 | 591,368 |
Amounts recovered for claims and other technical expenses | 45,835 | 713,535 | 759,370 | ||
Reimbursements of losses and reversal of reimbursement of losses from groups of onerous contracts | 5 | 5 | |||
Changes fulfilment cash flows relating to LIC | -165,532 | -2,829 | -168,361 | ||
Changes in risk of non-performance by issuer of reinsurance contracts | 354 | 354 | |||
Investment components | -16,751 | 16,751 | 0 | ||
Insurance finance result* | -198 | 38,559 | 1,673 | 40,034 | |
Unrealised gains and losses acc. to IFRS 17 | 33,166 | 33,166 | |||
Total changes in the statement of comprehensive income | -902,640 | 5 | 636,833 | -1,156 | -266,958 |
Exchange rate differences | 11,725 | 3 | -1,549 | -160 | 10,019 |
Total fulfilment cash flows | 930,675 | 0 | -733,557 | 0 | 197,118 |
Received premiums | 930,675 | 930,675 | |||
Claims and other insurance service expenses paid as well as investment components | -733,557 | -733,557 | |||
Net book value as of 31/12 | 63,922 | 7 | 1,175,493 | 26,935 | 1,266,357 |
Assets as of 31/12 | 67,552 | 6 | 1,163,020 | 26,854 | 1,257,432 |
Liabilities as of 31/12 | -3,631 | 1 | 12,473 | 82 | 8,925 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Development – reinsurance contracts held | 2024 | |||
General Measurement Model | LRC / ARC | LIC / AIC | Total | |
Excl. LoReCo | LoReCo | |||
in EUR ‘000 | ||||
Assets as of 31/12 of the previous year = assets as of 01/01 | -106,942 | 4,136 | 653,672 | 550,866 |
Liabilities as of 31/12 of the previous year = liabilities as of 01/01 | -32,008 | 421 | -1,518 | -33,105 |
Net book value as of 31/12 of the previous year = value as of 01/01 | -138,950 | 4,557 | 652,154 | 517,761 |
Insurance service revenue | -433,418 | -433,418 | ||
insurance service expenses | 3,944 | 2,495 | 696,344 | 702,783 |
Amounts recovered for claims and other technical expenses | 2,961 | 366,363 | 369,324 | |
Reimbursements of losses and reversal of reimbursement of losses from groups of onerous contracts | 2,495 | 2,495 | ||
Changes fulfilment cash flows relating to LIC | 331,022 | 331,022 | ||
Changes in risk of non-performance by issuer of reinsurance contracts | 983 | 0 | -1,041 | -58 |
Investment components | -7,840 | 7,840 | 0 | |
Insurance finance result* | 2,275 | 673 | 10,095 | 13,043 |
Unrealised gains and losses acc. to IFRS 17 | -1,706 | 0 | 7,413 | 5,707 |
Total changes in the statement of comprehensive income | -436,745 | 3,168 | 721,692 | 288,115 |
Exchange rate differences | 1,275 | 0 | -303 | 972 |
Changes in scope of consolidation | -553 | 0 | 76 | -477 |
Total fulfilment cash flows | 408,101 | 0 | -399,713 | 8,388 |
Received premiums | 411,272 | 411,272 | ||
Claims and other insurance service expenses paid as well as investment components | -399,713 | -399,713 | ||
Insurance acquisition costs | -3,171 | -3,171 | ||
Other movements (transfers, modifications, etc.) | 3,340 | 0 | -1,649 | 1,691 |
Net book value as of 31/12 | -163,532 | 7,725 | 972,257 | 816,450 |
Assets as of 31/12 | -142,757 | 7,650 | 975,351 | 840,244 |
Liabilities as of 31/12 | -20,775 | 75 | -3,094 | -23,794 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Development – reinsurance contracts held | 2023 | |||
General Measurement Model | LRC / ARC | LIC / AIC | Total | |
Excl. LoReCo | LoReCo | |||
in EUR ‘000 | ||||
Assets as of 31/12 of the previous year = assets as of 01/01 | -83,550 | 17,500 | 608,545 | 542,495 |
Liabilities as of 31/12 of the previous year = liabilities as of 01/01 | -31,145 | 559 | -1,319 | -31,905 |
Net book value as of 31/12 of the previous year = value as of 01/01 | -114,695 | 18,059 | 607,226 | 510,590 |
Insurance service revenue | -407,565 | 0 | -407,565 | |
insurance service expenses | 3,859 | -13,426 | 308,863 | 299,296 |
Amounts recovered for claims and other technical expenses | 2,867 | 0 | 220,334 | 223,201 |
Reimbursements of losses and reversal of reimbursement of losses from groups of onerous contracts | -13,426 | -13,426 | ||
Changes fulfilment cash flows relating to LIC | 88,775 | 88,775 | ||
Changes in risk of non-performance by issuer of reinsurance contracts | 992 | 0 | -246 | 746 |
Investment components | -14,512 | 14,512 | 0 | |
Insurance finance result* | -2,976 | 8 | 4,562 | 1,594 |
Unrealised gains and losses acc. to IFRS 17 | -5,247 | -833 | 7,830 | 1,750 |
Total changes in the statement of comprehensive income | -426,441 | -14,251 | 335,767 | -104,925 |
Exchange rate differences | 14,769 | 749 | -12,795 | 2,723 |
Total fulfilment cash flows | 387,417 | 0 | -278,043 | 109,374 |
Received premiums | 387,417 | 387,417 | ||
Claims and other insurance service expenses paid as well as investment components | -278,043 | -278,043 | ||
Net book value as of 31/12 | -138,950 | 4,557 | 652,155 | 517,762 |
Assets as of 31/12 | -106,942 | 4,136 | 653,672 | 550,866 |
Liabilities as of 31/12 | -32,008 | 421 | -1,518 | -33,105 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Developments of LRC / ARC and LIC / AIC by measurement components | 2024 | |||
General Measurement Model | PVFCF | RA | CSM | Total |
in EUR ‘000 | ||||
Assets as of 31/12 of the previous year = assets as of 01/01 | 473,577 | 16,955 | 60,335 | 550,867 |
Liabilities as of 31/12 of the previous year = liabilities as of 01/01 | -61,390 | 2,074 | 26,211 | -33,105 |
Net book value as of 31/12 of the previous year = value as of 01/01 | 412,187 | 19,029 | 86,546 | 517,762 |
Changes that relate to current services | 341,977 | -66,223 | -48,541 | 227,213 |
Amount of CSM recognised in profit or loss | -48,541 | -48,541 | ||
Amount of RA for the risk expired recognised in profit or loss | -66,223 | -66,223 | ||
Experience adjustments | 341,977 | 341,977 | ||
Changes that relate to future services | -105,969 | 67,455 | 40,093 | 1,579 |
Contracts initially recognised in the period | -107,939 | 67,848 | 63,434 | 23,343 |
Changes in estimates that adjust the CSM | 1,970 | -393 | -23,341 | -21,764 |
Changes that relate to past services | 42,607 | -1,976 | 0 | 40,631 |
Changes in fulfilment cash flows relating to incurred claims | 42,607 | -1,976 | 0 | 40,631 |
Changes in risk of non-performance by issuer of reinsurance contracts | -58 | 0 | 0 | -58 |
Insurance finance result | 8,250 | 1,710 | 3,083 | 13,043 |
Unrealised gains and losses acc. to IFRS 17 | 4,955 | 752 | 0 | 5,707 |
Total changes in the statement of comprehensive income | 291,762 | 1,718 | -5,365 | 288,115 |
Exchange rate differences | 1,833 | -169 | -693 | 971 |
Changes in scope of consolidation | -895 | 28 | 390 | -477 |
Total fulfilment cash flows | 8,388 | 8,388 | ||
Received premiums | 411,272 | 411,272 | ||
Claims and other insurance service expenses paid as well as investment components | -399,713 | -399,713 | ||
Insurance acquisition costs | -3,171 | -3,171 | ||
Other movements (transfers, modifications, etc.) | 1,699 | 0 | -8 | 1,691 |
Net book value as of 31/12 | 714,974 | 20,606 | 80,870 | 816,450 |
Assets as of 31/12 | 754,033 | 20,129 | 66,082 | 840,244 |
Liabilities as of 31/12 | -39,059 | 477 | 14,788 | -23,794 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Developments of LRC / ARC and LIC / AIC by measurement components | 2023 | |||
General Measurement Model | PVFCF | RA | CSM | Total |
in EUR ‘000 | ||||
Assets as of 31/12 of the previous year = assets as of 01/01 | 465,091 | 8,061 | 69,343 | 542,495 |
Liabilities as of 31/12 of the previous year = liabilities as of 01/01 | -62,364 | 1,849 | 28,610 | -31,905 |
Net book value as of 31/12 of the previous year = value as of 01/01 | 402,727 | 9,910 | 97,953 | 510,590 |
Changes that relate to current services | -113,928 | -59,437 | -12,051 | -185,416 |
Amount of CSM recognised in profit or loss | -12,051 | -12,051 | ||
Amount of RA for the risk expired recognised in profit or loss | -62,087 | -62,087 | ||
Experience adjustments | -113,928 | 2,650 | -111,278 | |
Changes that relate to future services | -78,026 | 63,490 | -346 | -14,882 |
Contracts initially recognised in the period | -98,321 | 62,655 | 55,510 | 19,844 |
Changes in estimates that adjust the CSM | 20,295 | 835 | -55,856 | -34,726 |
Changes that relate to past services | 86,748 | 4,536 | 0 | 91,284 |
Changes in fulfilment cash flows relating to incurred claims | 86,748 | 4,536 | 91,284 | |
Changes in risk of non-performance by issuer of reinsurance contracts | 745 | 745 | ||
Insurance finance result | -6,249 | 2,362 | 5,481 | 1,594 |
Unrealised gains and losses acc. to IFRS 17 | 2,774 | -1,024 | 1,750 | |
Total changes in the statement of comprehensive income | -107,936 | 9,927 | -6,916 | -104,925 |
Exchange rate differences | 8,022 | -808 | -4,491 | 2,723 |
Reclassification to BS items in accordance with IFRS 5 | ||||
Total fulfilment cash flows | 109,374 | 109,374 | ||
Received premiums | 387,417 | 387,417 | ||
Claims and other insurance service expenses paid as well as investment components | -278,043 | -278,043 | ||
Net book value as of 31/12 | 412,187 | 19,029 | 86,546 | 517,762 |
Assets as of 31/12 | 473,577 | 16,955 | 60,335 | 550,867 |
Liabilities as of 31/12 | -61,390 | 2,074 | 26,211 | -33,105 |
Contracts initially recognised in the period | ||
General Measurement Model | 31/12/2024 | 31/12/2023 adjusted |
in EUR ‘000 | ||
Own-written | 23,343 | 19,844 |
Estimates of present value of future cash outflows | 249,077 | 263,915 |
Estimates of insurance acquisition costs | 0 | -2,160 |
Estimates of present value of other future cash outflows | 249,077 | 266,075 |
Estimates of present value of future cash inflows | -357,016 | -362,236 |
Risk Adjustment for nonfinancial risks | 67,848 | 62,655 |
Contractual Service Margin | 63,434 | 55,510 |
Acquired | -477 | 0 |
Estimates of present value of future cash outflows | -1,018 | 0 |
Estimates of present value of other future cash outflows | -1,018 | 0 |
Estimates of present value of future cash inflows | 123 | 0 |
Risk Adjustment for nonfinancial risks | 28 | 0 |
Contractual Service Margin | 390 | 0 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
CSM expected to be recognised in profit or loss | 31/12/2024 | |||||
Reinsurance contracts held | 1st year | 2nd year | 3rd year | 4th year | 5th year and later | Total |
in EUR ‘000 | ||||||
GMM | 26,189 | 8,684 | 6,674 | 5,323 | 34,000 | 80,870 |
Assets for Remaining Coverage (ARC) | 23,319 | 7,269 | 5,532 | 4,336 | 25,626 | 66,082 |
Liability for Remaining Coverage (LRC) | 2,870 | 1,415 | 1,142 | 987 | 8,374 | 14,788 |
CSM expected to be recognised in profit or loss | 31/12/2023 | |||||
Reinsurance contracts held | 1st year | 2nd year | 3rd year | 4th year | 5th year and later | Total |
in EUR ‘000 | ||||||
GMM | 19,394 | 11,751 | 9,266 | 7,800 | 38,335 | 86,546 |
Assets for Remaining Coverage (ARC) | 17,244 | 6,974 | 5,512 | 4,582 | 26,023 | 60,335 |
Liability for Remaining Coverage (LRC) | 2,150 | 4,777 | 3,754 | 3,218 | 12,312 | 26,211 |
Composition – Fair value | 31/12/2024 | 31/12/2023 adjusted |
in EUR ‘000 | ||
Items shown as assets | 25,817,600 | 25,289,448 |
Cash and cash equivalents | 412,695 | 359,105 |
Loans | 449,543 | 540,618 |
Bonds | 15,527,901 | 15,761,012 |
Term deposits | 98,014 | 103,057 |
Funds | 7,997,314 | 7,211,757 |
Derivatives | 892 | 1,375 |
Shares | 363,979 | 411,041 |
Shares in participating companies | 12,054 | 12,472 |
Shares in affiliated non-consolidated companies | 1,281 | 1,253 |
Receivables | 8,096 | 5,432 |
Investment property | 749,259 | 692,428 |
Owner-occupied property | 196,572 | 189,898 |
Items shown as liabilities | 597 | 547 |
Liabilities for derivatives | 597 | 547 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Amounts recognised in profit or loss | 2024 | 2023 adjusted |
in EUR ‘000 | ||
Underlying Assets | 1,220,472 | 1,375,602 |
Interest revenues using the effective interest rate method | 432,969 | 491,841 |
Realised gains and losses from financial assets measured at AC | 0 | -32 |
Impairment losses incl. reversal gains on financial instruments | -5,292 | -3,475 |
Other result from financial instruments | 782,770 | 870,390 |
Financial result from owner occupied properties and investment properties | 10,025 | 16,878 |
Non Underlying Assets | 744,560 | 552,388 |
Interest revenues using the effective interest rate method | 564,728 | 403,960 |
Realised gains and losses from financial assets measured at AC | -5,076 | 112 |
Impairment losses incl. reversal gains on financial instruments | -12,814 | -53,009 |
Other result from financial instruments | 126,761 | 183,281 |
Financial result from owner occupied properties and investment properties | 43,960 | 1,578 |
Result from associated consolidated companies | 27,001 | 16,466 |
Insurance finance result ‑ issued business | -1,622,378 | -1,698,751 |
Interest accreted to insurance contracts using current financial assumptions | -1,032,049 | -904,897 |
Interest accreted to insurance contracts using locked-in rate at inital recognition | -35,008 | -22,095 |
Changes in interest rates and other financial assumptions | -439,123 | -697,235 |
Exchange rate differences | -116,198 | -74,524 |
Insurance finance result ‑ reinsurance held | 86,357 | 41,628 |
Interest accreted to insurance contracts using current financial assumptions | 62,709 | 38,317 |
Interest accreted to insurance contracts using locked-in rate at inital recognition | 3,598 | 1,705 |
Changes in interest rates and other financial assumptions | 20,556 | 6,517 |
Exchange rate differences | -506 | -4,911 |
Total | 429,011 | 270,867 |
Amounts recognised directly in equity | 2024 | 2023 adjusted |
in EUR ‘000 | ||
Underlying Assets | 129,638 | 835,438 |
Non Underlying Assets | 46,338 | 455,553 |
IFRS 17 – Insurance contracts issued | -154,083 | -1,067,611 |
IFRS 17 – Reinsurance contracts held | 500 | 34,915 |
Total | 22,393 | 258,295 |
Statement of comprehensive income | 2024 | 2023 |
in EUR ‘000 | ||
Recognised in profit or loss | 1,615,362 | 1,478,966 |
Insurance service result | 1,186,351 | 1,208,099 |
Investment result incl. result from associated consolidated companies and properties | 1,965,032 | 1,927,990 |
Insurance finance result | -1,536,021 | -1,657,123 |
Recognised directly in equity | 22,393 | 258,295 |
Unrealised gains and losses acc. to IFRS 9 | 175,976 | 1,290,991 |
Unrealised gains and losses acc. to IFRS 17 | -153,583 | -1,032,696 |
Total | 1,637,755 | 1,737,261 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Development – insurance contracts issued | 2024 | 2023 | ||||
All measurement models | FVA | FRA and new contracts | Total | FVA | FRA and new contracts | Total |
in EUR ‘000 | ||||||
Contractual Service Margin as of 31/12 of the previous year | -4,940,495 | -943,297 | -5,883,792 | -5,204,472 | -731,610 | -5,936,082 |
IAS 8 error correction | 0 | 6,623 | 6,623 | 0 | 0 | 0 |
Contractual Service Margin as of 01/01 | -4,940,495 | -936,674 | -5,877,169 | -5,204,472 | -731,610 | -5,936,082 |
Changes that relate to current services | 360,632 | 229,319 | 589,951 | 437,277 | 175,310 | 612,587 |
Amount of CSM recognised in profit or loss | 360,632 | 229,319 | 589,951 | 437,277 | 175,310 | 612,587 |
Changes that relate to future services | 324,158 | -553,054 | -228,896 | -148,807 | -401,530 | -550,337 |
Contracts initially recognised in the period | -545,221 | -545,221 | -414,055 | -414,055 | ||
Changes in estimates that adjust the CSM | 324,158 | -7,833 | 316,325 | -148,807 | 12,525 | -136,282 |
Insurance finance result* | -7,863 | -68,689 | -76,552 | 9,038 | -68,070 | -59,032 |
Total changes in the statement of comprehensive income | 676,927 | -392,424 | 284,503 | 297,508 | -294,290 | 3,218 |
Exchange rate differences | 19,333 | 33,023 | 52,356 | -33,531 | 82,603 | 49,072 |
Changes in scope of consolidation | 0 | -66,425 | -66,425 | 0 | 0 | 0 |
Other movements (transfers, modifications, etc.) | -1,561 | 4,259 | 2,698 | 0 | 0 | 0 |
Contractual Service Margin as of 31/12 | -4,245,796 | -1,358,241 | -5,604,037 | -4,940,495 | -943,297 | -5,883,792 |
Development | 2024 | 2023 | ||||
General Measurement Model | FVA | FRA and new contracts | Total | FVA | FRA and new contracts | Total |
in EUR ‘000 | ||||||
Contractual Service Margin as of 01/01 | -321,678 | -442,399 | -764,077 | -386,863 | -380,194 | -767,057 |
Changes that relate to current services | 61,563 | 168,810 | 230,373 | 70,129 | 134,355 | 204,484 |
Amount of CSM recognised in profit or loss | 61,563 | 168,810 | 230,373 | 70,129 | 134,355 | 204,484 |
Changes that relate to future services | -31,115 | -293,824 | -324,939 | -411 | -185,564 | -185,975 |
Contracts initially recognised in the period | -348,310 | -348,310 | -233,453 | -233,453 | ||
Changes in estimates that adjust the CSM | -31,115 | 54,486 | 23,371 | -411 | 47,889 | 47,478 |
Insurance finance result* | -3,953 | -63,163 | -67,116 | 14,834 | -75,142 | -60,308 |
Total changes in the statement of comprehensive income | 26,495 | -188,177 | -161,682 | 84,552 | -126,351 | -41,799 |
Exchange rate differences | 1,120 | 14,682 | 15,802 | -19,367 | 64,146 | 44,779 |
Changes in scope of consolidation | 0 | -29,295 | -29,295 | 0 | 0 | 0 |
Other movements (transfers, modifications, etc.) | -1,603 | 1,603 | 0 | 0 | 0 | 0 |
Contractual Service Margin as of 31/12 | -295,666 | -643,586 | -939,252 | -321,678 | -442,399 | -764,077 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Development | 2024 | 2023 | ||||
Variable Fee Approach | FVA | FRA and new contracts | Total | FVA | FRA and new contracts | Total |
in EUR ‘000 | ||||||
Contractual Service Margin as of 31/12 of the previous year | -4,618,817 | -500,898 | -5,119,715 | -4,817,609 | -351,416 | -5,169,025 |
IAS 8 error correction | 0 | 6,623 | 6,623 | 0 | 0 | 0 |
Contractual Service Margin as of 01/01 | -4,618,817 | -494,275 | -5,113,092 | -4,817,609 | -351,416 | -5,169,025 |
Changes that relate to current services | 299,069 | 60,509 | 359,578 | 367,148 | 40,955 | 408,103 |
Amount of CSM recognised in profit or loss | 299,069 | 60,509 | 359,578 | 367,148 | 40,955 | 408,103 |
Changes that relate to future services | 355,273 | -259,230 | 96,043 | -148,396 | -215,966 | -364,362 |
Contracts initially recognised in the period | 0 | -196,911 | -196,911 | -180,602 | -180,602 | |
Changes in estimates that adjust the CSM | 355,273 | -62,319 | 292,954 | -148,396 | -35,364 | -183,760 |
Insurance finance result* | -3,910 | -5,526 | -9,436 | -5,796 | 7,072 | 1,276 |
Total changes in the statement of comprehensive income | 650,432 | -204,247 | 446,185 | 212,956 | -167,939 | 45,017 |
Exchange rate differences | 18,213 | 18,341 | 36,554 | -14,164 | 18,457 | 4,293 |
Changes in scope of consolidation | 0 | -37,130 | -37,130 | 0 | 0 | 0 |
Other movements (transfers, modifications, etc.) | 42 | 2,656 | 2,698 | 0 | 0 | 0 |
Contractual Service Margin as of 31/12 | -3,950,130 | -714,655 | -4,664,785 | -4,618,817 | -500,898 | -5,119,715 |
Development | 2024 | 2023 | ||||
General Measurement Model | FVA | FRA and new contracts | Total | FVA | FRA and new contracts | Total |
in EUR ‘000 | ||||||
Contractual Service Margin as of 01/01 | 49,689 | 36,854 | 86,543 | 63,716 | 34,235 | 97,951 |
Changes that relate to current services | -8,473 | -40,068 | -48,541 | -9,387 | -2,664 | -12,051 |
Amount of CSM recognised in profit or loss | -8,473 | -40,068 | -48,541 | -9,387 | -2,664 | -12,051 |
Changes that relate to future services | 177 | 39,916 | 40,093 | -3,301 | 2,955 | -346 |
Contracts initially recognised in the period | 0 | 63,434 | 63,434 | 55,510 | 55,510 | |
Changes in estimates that adjust the CSM | 177 | -23,518 | -23,341 | -3,301 | -52,555 | -55,856 |
Insurance finance result* | 259 | 2,824 | 3,083 | -937 | 6,418 | 5,481 |
Total changes in the statement of comprehensive income | -8,037 | 2,672 | -5,365 | -13,625 | 6,709 | -6,916 |
Exchange rate differences | -35 | -656 | -691 | -402 | -4,090 | -4,492 |
Changes in scope of consolidation | 0 | 391 | 391 | 0 | 0 | 0 |
Other movements (transfers, modifications, etc.) | 43 | -51 | -8 | 0 | 0 | 0 |
Contractual Service Margin as of 31/12 | 41,660 | 39,210 | 80,870 | 49,689 | 36,854 | 86,543 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Development | 2024 | 2023 adjusted |
in EUR ‘000 | ||
Book value as of 31/12 of the previous year = Book value as of 01/01 | 836,545 | 1,601,300 |
Amounts recognised directly in equity | -90,284 | -722,263 |
Amounts recognised in profit or loss | -42,631 | -37,398 |
Changes in scope of consolidation | 160 | 0 |
Exchange rate differences | -1,196 | -5,094 |
Book value as of 31/12 | 702,594 | 836,545 |
thereof included balance of risk provision | -109,551 | -120,793 |
Insurance service revenue | 2024 | 2023 | ||||
FVA | FRA and new contracts | Total | FVA | FRA and new contracts | Total | |
in EUR ‘000 | ||||||
Insurance service revenue ‑ issued business | 1,369,492 | 10,768,985 | 12,138,477 | 1,437,101 | 9,484,724 | 10,921,825 |
Premium Allocation Approach | 0 | 9,578,096 | 9,578,096 | 8,531,487 | 8,531,487 | |
General Measurement Model | 195,372 | 984,547 | 1,179,919 | 225,762 | 780,906 | 1,006,668 |
Variable Fee Approach | 1,174,120 | 206,342 | 1,380,462 | 1,211,339 | 172,331 | 1,383,670 |
Insurance service revenue ‑ reinsurance held | -24,305 | -1,453,058 | -1,477,363 | -27,416 | -1,311,675 | -1,339,091 |
Premium Allocation Approach | 0 | -1,043,945 | -1,043,945 | -931,526 | -931,526 | |
General Measurement Model | -24,305 | -409,113 | -433,418 | -27,416 | -380,149 | -407,565 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Insurance contracts liabilities issued | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
Austria | 23,368,637 | 23,370,578 |
Czech Republic | 2,927,744 | 2,851,071 |
Poland | 2,551,364 | 2,004,101 |
Albania incl. Kosovo | 90,407 | 83,469 |
Baltic states | 1,037,409 | 862,750 |
Bosnia-Herzegovina | 116,952 | 115,348 |
Bulgaria | 288,909 | 254,262 |
Croatia | 408,883 | 433,592 |
Moldova | 15,396 | 17,210 |
North Macedonia | 19,873 | 19,778 |
Romania | 1,203,128 | 924,606 |
Serbia | 329,151 | 313,779 |
Slovakia | 1,661,644 | 1,563,953 |
Ukraine | 111,694 | 95,723 |
Hungary | 1,359,616 | 1,308,700 |
Germany | 787,719 | 766,302 |
Georgia | 27,566 | 20,400 |
Liechtenstein | 908,881 | 882,881 |
Türkiye | 1,129,587 | 795,305 |
Group Functions | 1,253,503 | 1,120,284 |
Total | 39,598,063 | 37,804,092 |
Gross written premiums | 2024 | 2023 |
in EUR ‘000 | ||
Motor third party liability insurance | 2,470,991 | 2,214,614 |
Motor own damage insurance (Casco) | 2,084,599 | 1,858,667 |
Other property and casualty insurance | 7,495,365 | 6,796,547 |
Health insurance | 1,025,497 | 898,086 |
Unit- and index-linked life insurance | 668,785 | 600,375 |
Life insurance with profit participation | 2,383,322 | 2,358,228 |
Life insurance without profit participation | 1,126,498 | 983,620 |
Consolidation | -2,028,710 | -1,926,119 |
Total | 15,226,347 | 13,784,018 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Sensitivities Own funds ‑ Change | 31/12/2024 | 31/12/2023 | ||
in EUR ‘000 | in % | in EUR ‘000 | in % | |
Base | 10,401,147 | 10,344,756 | ||
Underwriting risks | ||||
Life insurance | ||||
Mortality rates +5% | -8,251 | -0.08 | -18,251 | -0.18 |
Mortality rates -5% | 11,066 | 0.11 | 15,858 | 0.15 |
Expenses / Admin costs +10% | -219,960 | -2.11 | - | - |
Expenses / Admin costs -10% | - | - | 174,634 | 1.69 |
Lapse rates +100% | - | - | -328,934 | -3.18 |
Lapse rates +50% | -177,519 | -1.71 | - | - |
Lapse rates -50% | 241,305 | 2.32 | 259,501 | 2.51 |
Non-life insurance | ||||
Ultimate loss ratio (LIC) +1% | -62,624 | -0.60 | -60,947 | -0.59 |
Ultimate loss ratio (LIC) -1% | 60,850 | 0.59 | 58,427 | 0.56 |
Market risks | ||||
Interest rate +100bp | 155,622 | 1.50 | 166,158 | 1.61 |
Interest rate -100bp | -490,364 | -4.71 | -399,000 | -3.86 |
Equity prices -25% | -365,730 | -3.52 | -321,124 | -3.10 |
Spreads for government and corporate bonds +50bp | -456,234 | -4.39 | -448,404 | -4.33 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
LIC / AIC ‑ issued | 2022 | 2023 | 2024 | Total |
in EUR ‘000 | ||||
Estimated undiscounted cash outflows excl. RA | ||||
At the end of accident year | -5,250,606 | -5,668,844 | -6,754,510 | |
One year later | -5,174,532 | -5,640,597 | ||
Two years later | -5,050,530 | |||
Cumulative claims paid | 4,438,167 | 4,368,506 | 3,553,094 | |
LIC/AIC - claims years from 2022 | -612,363 | -1,272,091 | -3,201,416 | -5,085,870 |
LIC/AIC - claims year 2021 | -472,554 | |||
LIC/AIC - claims years before 2021* | -2,009,357 | |||
Effect of discounting | 1,133,471 | |||
Risk Adjustment | -280,673 | |||
Total | -6,714,983 | |||
AIC / LIC ‑ held | 2022 | 2023 | 2024 | Total |
in EUR ‘000 | ||||
Estimated undiscounted cash outflows excl. RA | ||||
At the end of accident year | 696,401 | 587,095 | 774,871 | |
One year later | 701,875 | 649,635 | ||
Two years later | 680,120 | |||
Cumulative claims paid | -563,635 | -383,829 | -354,981 | |
AIC/LIC - claims years from 2022 | 116,485 | 265,806 | 419,890 | 802,181 |
AIC/LIC - claims year 2021 | 53,610 | |||
AIC/LIC - claims years before 2021* | 432,202 | |||
Effect of discounting | -98,228 | |||
Risk Adjustment | 26,216 | |||
Total | 1,215,981 | |||
Share of the reinsurer's rating | 31/12/2024 | 31/12/2023 |
in % | ||
AAA | 1.15 | 4.95 |
AA | 49.12 | 39.53 |
A | 41.57 | 48.62 |
BBB | 2.81 | 2.58 |
BB and lower | 1.72 | 0.97 |
No rating | 3.63 | 3.35 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Undiscounted net cash flows | 31/12/2024 | ||
Insurance contracts issued | GMM | VFA | Total |
in EUR ‘000 | |||
One year later | 256,287 | -858,128 | -601,841 |
Two years later | 151,400 | -1,034,021 | -882,621 |
Three years later | 54,108 | -882,920 | -828,812 |
Four years later | 27,394 | -950,886 | -923,492 |
Five years later | -19,719 | -1,076,371 | -1,096,090 |
Beyond five years | -3,573,815 | -34,730,312 | -38,304,127 |
Total | -3,104,345 | -39,532,638 | -42,636,983 |
Undiscounted net cash flows | 31/12/2024 |
Reinsurance contracts held | GMM |
in EUR ‘000 | |
One year later | -36,102 |
Two years later | 634 |
Three years later | -4,313 |
Four years later | -2,772 |
Five years later | -2,491 |
Beyond five years | -31,861 |
Total | -76,905 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Short description | Long description |
Measured at AC | Measured at Amortised Costs |
Measured at FVtOCI | Measured at Fair Value through Other Comprehensive Income |
Measured at FVtPL | Measured at Fair Value through Profit and Loss |
Designated measured at FVtOCI | Designated measured at Fair Value through Other Comprehensive Income |
Designated measured at FVtPL | Designated measured at Fair Value through Profit and Loss |
ECL | Expected Credit Loss |
FV | Fair Value |
POCI | Purchased or Originated Credit-Impaired |
SPPI | Solely Payments of Principal and Interest |
Mandatorily measured at FVtOCI | Mandatorily measured at Fair Value through Other Comprehensive Income |
Mandatorily measured at FVtPL | Mandatorily measured at Fair Value through Profit and Loss |
Measurement and balance of risk provision | 31/12/2024 | 31/12/2023 | ||
Book value | ECL | Book value | ECL | |
in EUR ‘000 | ||||
Measured at AC | ||||
Cash and cash equivalents | 1,748,124 | 0 | 1,558,107 | 0 |
Financial assets | 3,472,610 | -81,133 | 3,031,131 | -67,811 |
IFRS 9 measured receivables | 461,697 | -19,840 | 440,374 | -21,417 |
Financial liabilities | -2,312,886 | 0 | -2,394,470 | 0 |
IFRS 9 measured liabilities | -582,834 | 0 | -587,214 | 0 |
Measured at FVtOCI | ||||
Financial assets | 24,777,481 | -177,398 | 24,420,364 | -172,613 |
Mandatorily measured at FVtOCI | 24,486,454 | -177,398 | 24,021,071 | -172,613 |
Designated measured at FVtOCI | 291,027 | 0 | 399,293 | 0 |
Measured at FVtPL | ||||
Financial assets | 11,468,221 | 0 | 10,606,555 | 0 |
Mandatorily measured at FVtPL | 11,148,394 | 0 | 10,393,733 | 0 |
Designated measured at FVtPL | 319,827 | 0 | 212,822 | 0 |
Financial liabilities | -61,254 | 0 | -1,851 | 0 |
Mandatorily measured at FVtPL | -60,746 | 0 | -1,296 | 0 |
Designated measured at FVtPL | -508 | 0 | -555 | 0 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Risk-bearing portfolio* | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
Cash and cash equivalents | 1,665,742 | 1,447,034 |
Financial assets | 31,161,203 | 30,333,002 |
Investment property | 2,978,265 | 2,852,090 |
Owner-occupied property | 466,840 | 470,950 |
Investments in associates | 204,761 | 185,622 |
Total | 36,476,811 | 35,288,698 |
Assets | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
Measured at AC | 5,581,458 | 4,940,384 |
Cash and cash equivalents | 1,748,124 | 1,558,107 |
Loans | 654,913 | 742,306 |
Bonds | 931,707 | 978,491 |
Term deposits | 1,804,857 | 1,242,523 |
IFRS 9 measured receivables | 441,857 | 418,957 |
Measured at FVtOCI | 24,777,481 | 24,420,364 |
Mandatorily measured at FVtOCI | 24,486,454 | 24,021,071 |
Bonds | 24,486,454 | 24,021,071 |
Designated measured at FVtOCI | 291,027 | 399,293 |
Shares and shares in companies | 291,027 | 399,293 |
Shares | 41,771 | 38,259 |
Shares in participating companies | 64,451 | 70,088 |
Shares in affiliated non-consolidated companies | 184,805 | 290,946 |
Measured at FVtPL | 11,468,221 | 10,606,555 |
Mandatorily measured at FVtPL | 11,148,394 | 10,393,733 |
Shares and shares in companies | 397,914 | 484,219 |
Shares | 365,741 | 450,075 |
Shares in participating companies | 24,332 | 30,116 |
Shares in affiliated non-consolidated companies | 7,841 | 4,028 |
Loans | 4,856 | 0 |
Bonds | 1,717,122 | 1,716,436 |
Funds | 9,010,758 | 8,174,035 |
Derivatives | 17,744 | 19,043 |
Designated measured at FVtPL | 319,827 | 212,822 |
Bonds | 319,827 | 212,822 |
Total | 41,827,160 | 39,967,303 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Liabilities | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
Measured at AC | 2,895,720 | 2,981,684 |
Subordinated liabilities | 1,215,495 | 1,309,283 |
Liabilities to banks | 298,188 | 306,881 |
Liabilities from financing activities | 579,072 | 579,908 |
Lease liabilities | 220,131 | 198,398 |
IFRS 9 measured liabilities | 582,834 | 587,214 |
Measured at FVtPL | 61,254 | 1,851 |
Mandatorily measured at FVtPL | 60,746 | 1,296 |
Designated measured at FVtPL | 508 | 555 |
Total | 2,956,974 | 2,983,535 |
Financial investments | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
Fair value – in portfolio | 291,027 | 399,293 |
Shares | 41,771 | 38,259 |
Shares in participating companies | 64,451 | 70,088 |
Wiener Börse AG | 31,972 | 31,710 |
GROPYUS AG | 13,452 | 14,003 |
Remaining sum | 19,027 | 24,375 |
Shares in affiliated non-consolidated companies | 184,805 | 290,946 |
VIG Poland/Romania Holding B.V. | 0 | 97,664 |
Global Expert, s.r.o. | 0 | 53,122 |
Global Repair Centres, s.r.o. | 65,664 | |
HOTELY SRNÍ, a.s. | 32,626 | 31,609 |
CARPATHIA PENSII-SOCIETATE DE ADMINISTRARE A FONDURILOR DE PENSII PRIVATE S.A. | 0 | 20,034 |
Remaining sum | 86,515 | 88,517 |
Fair value at derecognition date | 8,661 | 4,997 |
Shares | 0 | 494 |
Shares in participating companies | 5,174 | 202 |
Shares in affiliated non-consolidated companies | 3,487 | 4,301 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Additional Information | 2024 | 2023 |
in EUR ‘000 | ||
Received dividends from equity instruments designated measured at FVtOCI | 9,495 | 6,943 |
In Portfolio | 9,292 | 6,918 |
Sold | 203 | 25 |
Within shareholders' equity derecognised cumulative gains and losses | -8,438 | -4,294 |
Financial assets* | 31/12/2024 | 31/12/2023 adjusted |
in EUR ‘000 | ||
Exposures located in | 31,899,033 | 31,063,395 |
Austria | 5,647,846 | 5,462,642 |
United States of America | 1,744,539 | 1,737,257 |
Czech Republic | 2,760,351 | 2,972,307 |
Romania | 1,193,262 | 1,052,618 |
Hungary | 738,871 | 750,833 |
Poland | 2,231,636 | 2,066,515 |
Germany | 2,179,627 | 2,221,969 |
France | 2,055,325 | 2,308,211 |
Rest of the World | 13,347,576 | 12,491,043 |
Exposures denominated in | 31,899,033 | 31,063,395 |
EUR | 23,420,981 | 23,446,534 |
USD | 886,039 | 706,774 |
CZK | 2,741,843 | 2,820,392 |
RON | 1,128,018 | 911,655 |
HUF | 609,852 | 648,507 |
PLN | 1,858,626 | 1,669,917 |
Other currencies | 1,253,674 | 859,616 |
Government bonds* (book value) | Measured at AC | Measured at FVtOCI | Measured at FVtPL | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
in % | ||||||
Austria | 3.97 | 3.79 | 9.93 | 8.93 | 2.50 | 3.11 |
Germany | 0.00 | 0.00 | 2.01 | 2.58 | 12.95 | 21.59 |
Czech Republic | 4.96 | 15.17 | 12.77 | 14.84 | 72.25 | 60.86 |
Slovakia | 2.33 | 2.25 | 5.20 | 5.31 | 0.00 | 0.00 |
Poland | 51.02 | 51.67 | 12.02 | 11.64 | 0.96 | 1.37 |
Romania | 0.00 | 0.00 | 7.72 | 6.29 | 1.26 | 2.10 |
Other countries | 37.72 | 27.12 | 50.35 | 50.41 | 10.08 | 10.97 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Credit risk | Mandatorily measured at FVtPL | Designated measured at FVtPL | |||
Loans | Bonds | Funds | Shares | Bonds | |
in EUR ‘000 | |||||
Max. exposure to credit risk | 1,180 | 788,079 | 1,541,128 | 303,565 | 317,483 |
Collaterals | 0 | 165,874 | 0 | 0 | 5,253 |
Measured at AC | 31/12/2024 | ||||||||
AAA | AA | A | BBB | BB and lower | No rating | Gross carrying amount | ECL | Net carrying amount* | |
in EUR ‘000 | |||||||||
Loans | 0 | 140,120 | 102,116 | 164,469 | 87,712 | 181,923 | 676,340 | -21,427 | 654,913 |
Stage 1 | 0 | 140,120 | 101,116 | 157,252 | 9,210 | 63,993 | 471,691 | -726 | 470,965 |
Stage 2 | 0 | 0 | 1,000 | 7,217 | 78,502 | 112,669 | 199,388 | -15,554 | 183,834 |
Stage 3 | 0 | 0 | 0 | 0 | 0 | 5,261 | 5,261 | -5,147 | 114 |
Bonds | 894 | 154,635 | 463,582 | 38,835 | 306,107 | 15,160 | 979,213 | -47,506 | 931,707 |
POCI | 0 | 0 | 0 | 0 | 655 | 0 | 655 | 5 | 660 |
Stage 1 | 894 | 154,635 | 463,582 | 38,835 | 304,722 | 160 | 962,828 | -32,503 | 930,325 |
Stage 2 | 0 | 0 | 0 | 0 | 730 | 0 | 730 | -8 | 722 |
Stage 3 | 0 | 0 | 0 | 0 | 0 | 15,000 | 15,000 | -15,000 | 0 |
Term deposits | 4,765 | 19,879 | 972,217 | 345,185 | 470,353 | 4,658 | 1,817,057 | -12,200 | 1,804,857 |
Stage 1 | 4,765 | 19,879 | 972,217 | 345,185 | 470,353 | 4,658 | 1,817,057 | -12,200 | 1,804,857 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Measured at AC | 31/12/2023 | ||||||||
AAA | AA | A | BBB | BB and lower | No rating | Gross carrying amount | ECL | Net carrying amount* | |
in EUR ‘000 | |||||||||
Loans | 5,426 | 135,391 | 111,360 | 212,492 | 104,194 | 195,664 | 764,527 | -22,221 | 742,306 |
Stage 1 | 5,426 | 135,391 | 111,360 | 212,492 | 9,831 | 68,409 | 542,909 | -528 | 542,381 |
Stage 2 | 0 | 0 | 0 | 0 | 94,363 | 119,439 | 213,802 | -14,005 | 199,797 |
Stage 3 | 0 | 0 | 0 | 0 | 0 | 7,816 | 7,816 | -7,688 | 128 |
Bonds | 511 | 237,512 | 438,375 | 61,277 | 245,721 | 18,971 | 1,002,367 | -23,876 | 978,491 |
Stage 1 | 511 | 237,512 | 438,375 | 61,277 | 217,384 | 18,971 | 974,030 | -23,548 | 950,482 |
Stage 2 | 0 | 0 | 0 | 0 | 28,337 | 0 | 28,337 | -328 | 28,009 |
Term deposits | 5,007 | 11,185 | 827,053 | 134,571 | 286,421 | 0 | 1,264,237 | -21,714 | 1,242,523 |
Stage 1 | 5,007 | 11,185 | 827,053 | 134,571 | 286,421 | 0 | 1,264,237 | -21,714 | 1,242,523 |
Measured at FVtOCI | 31/12/2024 | |||||||
AAA | AA | A | BBB | BB and lower | No rating | Book value | ECL | |
in EUR ‘000 | ||||||||
Bonds | 3,211,650 | 6,214,967 | 8,321,477 | 5,311,484 | 1,294,464 | 132,412 | 24,486,454 | -177,398 |
Stage 1 | 3,211,650 | 6,214,967 | 8,321,477 | 5,301,226 | 396,680 | 70,236 | 23,516,236 | -19,230 |
Stage 2 | 0 | 0 | 0 | 4,258 | 897,604 | 56,861 | 958,723 | -69,903 |
Stage 3 | 0 | 0 | 0 | 6,000 | 180 | 5,315 | 11,495 | -88,265 |
Measured at FVtOCI | 31/12/2023 | |||||||
AAA | AA | A | BBB | BB and lower | No rating | Book value | ECL | |
in EUR ‘000 | ||||||||
Bonds | 3,103,904 | 6,341,607 | 7,636,692 | 5,590,543 | 1,208,807 | 139,518 | 24,021,071 | -172,613 |
Stage 1 | 3,103,904 | 6,341,607 | 7,636,692 | 5,583,139 | 960,371 | 68,133 | 23,693,846 | -28,898 |
Stage 2 | 0 | 0 | 0 | 6,391 | 225,916 | 63,820 | 296,127 | -36,827 |
Stage 3 | 0 | 0 | 0 | 1,013 | 22,520 | 7,565 | 31,098 | -106,888 |
Impairment Provision Matrix | 31/12/2024 | ||||
IFRS 9 measured receivables | Due, not overdue | 1‑30 days overdue | 31-90 days overdue | > 90 days overdue | Total |
in EUR ‘000 | |||||
Receivables from services (IFRS 15) | 42,481 | 912 | 121 | 60 | 43,574 |
Gross carrying amount | 42,482 | 913 | 122 | 152 | 43,669 |
Risk provision | -1 | -1 | -1 | -92 | -95 |
Receivables from finance lease | 60,193 | 0 | 0 | 0 | 60,193 |
Gross carrying amount | 60,193 | 0 | 0 | 0 | 60,193 |
Other IFRS 9 measured receivables | 318,897 | 7,096 | 2,212 | 9,885 | 338,090 |
Gross carrying amount | 334,710 | 7,589 | 2,292 | 13,244 | 357,835 |
Risk provision | -15,813 | -493 | -80 | -3,359 | -19,745 |
Total | 421,571 | 8,008 | 2,333 | 9,945 | 441,857 |
Loss rate – range | 0.01%-100.00% | 0.76%-62.00% | 0.96%-100.00% | 3.07%-100.00% | |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Impairment Provision Matrix | 31/12/2023 | ||||
IFRS 9 measured receivables | Due, not overdue | 1‑30 days overdue | 31-90 days overdue | > 90 days overdue | Total |
in EUR ‘000 | |||||
Receivables from services (IFRS 15) | 38,552 | 645 | 167 | 15 | 39,379 |
Gross carrying amount | 38,554 | 648 | 169 | 93 | 39,464 |
Risk provision | -2 | -3 | -2 | -78 | -85 |
Receivables from finance lease | 55,326 | 0 | 0 | 0 | 55,326 |
Gross carrying amount | 55,326 | 0 | 0 | 0 | 55,326 |
Other IFRS 9 measured receivables | 301,834 | 3,548 | 2,144 | 16,726 | 324,252 |
Gross carrying amount | 317,569 | 3,916 | 2,170 | 21,929 | 345,584 |
Risk provision | -15,735 | -368 | -26 | -5,203 | -21,332 |
Total | 395,712 | 4,193 | 2,311 | 16,741 | 418,957 |
Loss rate – range | 0.01%-100.00% | 0.84%-62.00% | 2.07%-100.00% | 1.53%-100.00% | |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Reduction in market value | 2024 | |||||
Scenario 0 | Scenario 1 | Scenario 2 | Scenario 3 | Scenario 4 | Scenario 5 | |
of shares | 0% | -20% | -10% | -20% | -20% | 0% |
of bonds | 0% | -5% | -3% | -5% | 0% | -5% |
of real estate | 0% | -5% | -10% | 0% | -10% | -10% |
Market value of assets less liabilities (in '000 EUR) | 8,313,995 | 6,449,620 | 6,784,352 | 6,722,575 | 7,530,211 | 6,414,539 |
Reduction in market value | 2023 | |||||
Scenario 0 | Scenario 1 | Scenario 2 | Scenario 3 | Scenario 4 | Scenario 5 | |
of shares | 0% | -20% | -10% | -20% | -20% | 0% |
of bonds | 0% | -5% | -3% | -5% | 0% | -5% |
of real estate | 0% | -5% | -10% | 0% | -10% | -10% |
Market value of assets less liabilities (in '000 EUR) | 7,881,965 | 6,036,750 | 6,368,866 | 6,306,199 | 7,108,693 | 6,001,674 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Value-at-Risk | 31/12/2024 | 31/12/2023 |
in EUR million | ||
10-day holding period | 477 | 782 |
20-day holding period | 675 | 1,106 |
60-day holding period | 1,169 | 1,915 |
Result from financial instruments measured at FVtPL | 2024 | 2023 |
in EUR ‘000 | ||
Financial assets | 886,565 | 950,981 |
Mandatorily measured at FVtPL | 882,145 | 935,325 |
Loans | 225 | 176 |
Bonds | 99,116 | 164,226 |
Funds | 805,018 | 713,568 |
Shares and shares in companies | -14,232 | 67,422 |
Derivatives | -7,982 | -10,067 |
Designated measured at FVtPL | 4,420 | 15,656 |
Bonds | 4,420 | 15,656 |
Financial liabilities | 47 | 17 |
Designated measured at FVtPL | 47 | 17 |
Liabilities designated measured at FVtPL | 47 | 17 |
Interest result | 2024 | 2023 |
in EUR ‘000 | ||
Interest revenues | 1,215,651 | 1,110,995 |
Interest revenues using the effective interest rate method | 997,697 | 895,801 |
Financial assets measured at AC | 203,969 | 145,064 |
Financial assets measured at FVtOCI | 793,728 | 750,737 |
Interest revenues other | 217,954 | 215,194 |
Financial assets measured at FVtPL | 174,993 | 169,128 |
Equity instruments designated measured at FVtOCI | 9,495 | 6,943 |
Other income from financial instruments | 33,466 | 39,123 |
Interest expenses | -115,351 | -126,973 |
Interest expenses using the effective interest rate method | -71,532 | -87,869 |
Financial liabilities measured at AC | -71,532 | -87,869 |
Interest expenses other | -43,819 | -39,104 |
Liabilities designated measured at FVtPL | 0 | 17 |
Other expenses from financial instruments | -43,819 | -39,121 |
Total | 1,100,300 | 984,022 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
2024 | 2023 | |||
Gains | Losses | Gains | Losses | |
in EUR ‘000 | ||||
Loans | 0 | -4,874 | 9 | -37 |
Bonds | 1,167 | -1,369 | 149 | -41 |
Total | 1,167 | -6,243 | 158 | -78 |
Development | 2024 | 2023 |
in EUR ‘000 | ||
Acquisition costs | 2,099,862 | 2,090,712 |
Cumulative impairment as of 31/12 of the previous year | -728,497 | -651,991 |
Book value as of 31/12 of the previous year = Book value as of 01/01 | 1,371,365 | 1,438,721 |
Exchange rate differences | -15,159 | 8,283 |
Impairments | -116,327 | -75,639 |
Book value as of 31/12 | 1,239,879 | 1,371,365 |
Cumulative impairment as of 31/12 | 840,734 | 728,497 |
Acquisition costs | 2,080,613 | 2,099,862 |
Goodwill of CGU units (book values) | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
Austria | 301,716 | 301,716 |
Czech Republic | 448,108 | 456,516 |
Poland | 153,735 | 151,449 |
Bulgaria | 124,354 | 124,354 |
Slovakia | 131,227 | 131,227 |
Hungary | 70,212 | 195,576 |
Group Functions | 10,527 | 10,527 |
Total | 1,239,879 | 1,371,365 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Impairment and recoverable amounts for CGU groups | Reportable segment | 2024 | 2023 | ||
Impairments | Recoverable amount | Impairments | Recoverable amount | ||
in EUR ‘000 | |||||
Baltic states | Extended CEE | 75,481 | 231,883 | ||
Hungary | Extended CEE | 116,327 | 303,848 | ||
Generally applied calculation parameters | 2024 | 2023 |
Base rate before inflation differentials in % | 2.59 | 2.22 |
Market risk premium in % | 6.91 | 7.53 |
Beta-factor* | 0.89 | 0.90 |
Key calculation parameters | Discount rates* | Country risks | Long-term growth rate | |||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
in % | ||||||
Austria | 9.24 | 9.54 | 0.53 | 0.58 | 1.50 | 1.50 |
Czech Republic | 9.49 | 9.64 | 0.80 | 0.88 | 3.77–4.10 | 3.67–4.87 |
Poland | 10.70 | 11.52 | 1.13 | 1.24 | 5.48–5.75 | 5.87–7.43 |
Albania incl. Kosovo | 13.95 | 15.98 | 4.80 | 6.58 | 6.56 | 6.60 |
Baltic states | 9.93 | 10.30 | 1.22 | 1.34 | 4.82–7.60 | 5.00–7.51 |
Bosnia-Herzegovina | 17.21 | 18.29 | 8.67 | 9.51 | 5.45–7.23 | 5.49–7.32 |
Bulgaria | 10.97 | 11.09 | 2.13 | 2.34 | 5.49–6.16 | 5.75–6.37 |
Croatia | 10.31 | 11.74 | 1.60 | 2.78 | 4.78–6.38 | 5.07–7.34 |
Moldova | 20.39 | 21.23 | 8.67 | 9.51 | 8.28 | 8.33 |
North Macedonia | 13.52 | 14.02 | 4.80 | 5.26 | 5.92 | 5.85 |
Romania | 12.73 | 13.06 | 2.93 | 3.21 | 5.49–7.73 | 5.38–7.82 |
Serbia | 13.82 | 14.46 | 4.02 | 4.40 | 5.50–7.35 | 5.69–7.51 |
Slovakia | 10.31 | 10.20 | 1.60 | 1.24 | 4.54–5.31 | 5.07–5.33 |
Ukraine | 28.55 | 30.97 | 16.01 | 17.55 | 9.80–12.93 | 10.06–13.08 |
Hungary | 12.31 | 13.29 | 2.54 | 2.78 | 5.44–6.30 | 6.68–6.71 |
Germany | 8.71 | 8.96 | 0.00 | 0.00 | 1.50 | 1.50 |
Georgia | 13.74 | 14.12 | 4.02 | 4.40 | 6.45 | 6.53 |
Liechtenstein | 8.71 | 8.96 | 0.00 | 0.00 | 1.50 | 1.50 |
Türkiye | 30.02 | 61.41 | 6.01 | 9.51 | 12.28–15.22 | 26.35–29.20 |
Group Functions | 9.24–13.82 | 9.54–14.46 | 0.53–4.02 | 0.58–4.40 | 1.50–7.35 | 1.50–7.51 |
Sensitivities | 31/12/2024 | ||||
Additional impairment needed | Cash flows | Growth rate | Discount rate | Cash flows and discount rate | Deterioration of reinsurance result |
-10% | -1%p | +1%p | -10% and +1%p | -10% | |
in EUR ‘000 | |||||
Slovakia | 0 | 0 | 0 | 14,489 | 0 |
Hungary | 24,468 | 7,980 | 29,410 | 50,633 | 32,921 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Sensitivities | 31/12/2023 | |||
Additional impairment needed | Cash flows | Growth rate | Discount rate | Cash flows and discount rate |
-10% | -1%p | +1%p | -10% and +1%p | |
in EUR ‘000 | ||||
Czech Republic | 0 | 0 | 0 | 39,977 |
Slovakia | 37,005 | 0 | 34,617 | 91,740 |
Development | 2024 | 2023 |
in EUR ‘000 | ||
Acquisition costs | 3,914,121 | 3,613,686 |
Cumulative valuation as of 31/12 of the previous year | -1,062,031 | -968,671 |
Book value as of 31/12 of the previous year = Book value as of 01/01 | 2,852,090 | 2,645,015 |
Exchange rate differences | 1,409 | 10,445 |
Reclassifications | 2,957 | 7,180 |
Additions | 198,289 | 247,823 |
Disposals | -1,100 | -9,974 |
Changes in scope of consolidation | 2 | 47,941 |
Appreciation | 3,636 | 0 |
Scheduled depreciation | -75,281 | -69,647 |
Impairments | -3,737 | -26,693 |
Book value as of 31/12 | 2,978,265 | 2,852,090 |
Cumulative valuation as of 31/12 | 1,135,305 | 1,062,031 |
Acquisition costs | 4,113,570 | 3,914,121 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Amounts recognised in profit or loss | 2024 | 2023 |
in EUR ‘000 | ||
Rental income | 214,139 | 194,758 |
Operating expenses | -78,838 | -70,045 |
Operating expenses for rented investment property | -72,640 | -65,496 |
Operating expenses for vacant investment property | -6,198 | -4,549 |
Disposal result | 705 | 3,470 |
Gain from disposal | 861 | 3,798 |
Losses from disposal | -156 | -328 |
Total | 136,006 | 128,183 |
Type of usage | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
Self-used | 13,770 | 8,513 |
Rented (operating lease) | 2,964,495 | 2,843,577 |
Total | 2,978,265 | 2,852,090 |
Use of properties in % of the property portfolio | 31/12/2024 | 31/12/2023 |
Austria | 66.63 | 66.86 |
Owner-occupied property | 4.87 | 4.93 |
Investment property | 61.76 | 61.93 |
Group Functions | 17.74 | 17.20 |
Owner-occupied property | 1.18 | 1.09 |
Investment property | 16.56 | 16.11 |
Other segments | 15.63 | 15.94 |
Owner-occupied property | 7.50 | 8.16 |
Investment property | 8.13 | 7.78 |
Composition | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
Owner-occupied property | 466,840 | 470,950 |
Tangible assets | 162,222 | 148,209 |
Total | 629,062 | 619,159 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Development | 2024 | 2023 |
in EUR ‘000 | ||
Acquisition costs | 772,132 | 772,481 |
Cumulative valuation as of 31/12 of the previous year | -301,182 | -289,640 |
Book value as of 31/12 of the previous year = Book value as of 01/01 | 470,950 | 482,841 |
Exchange rate differences | -3,461 | -524 |
Reclassifications | -4,554 | -8,453 |
Additions | 25,471 | 16,970 |
Disposals | -1,352 | -954 |
Changes in scope of consolidation | -2,083 | 0 |
Scheduled depreciation | -18,131 | -17,704 |
Impairments | 0 | -1,226 |
Book value as of 31/12 | 466,840 | 470,950 |
Cumulative valuation as of 31/12 | 310,150 | 301,182 |
Acquisition costs | 776,990 | 772,132 |
Book value reportable segments | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
Austria | 167,634 | 163,344 |
Czech Republic | 111,479 | 118,123 |
Poland | 7,728 | 11,667 |
Extended CEE | 133,195 | 135,416 |
Special Markets | 6,007 | 6,022 |
Group Functions | 40,797 | 36,378 |
Total | 466,840 | 470,950 |
Type of usage | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
Owner-occupied property | 466,840 | 470,950 |
Self-used | 436,510 | 449,558 |
Rented (operating lease) | 30,330 | 21,392 |
Composition of the result | 2024 | 2023 |
in EUR ‘000 | ||
Income | 27,001 | 16,466 |
Current result | 27,001 | 16,466 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Composition | 31/12/2024 | 31/12/2023 | ||||
Gross carrying amount | ECL | Net carrying amount | Gross carrying amount | ECL | Net carrying amount | |
in EUR ‘000 | ||||||
IFRS 9 measured receivables | 461,697 | -19,840 | 441,857 | 440,374 | -21,417 | 418,957 |
Other receivables | 118,111 | 118,111 | 76,715 | 76,715 | ||
Total | 579,808 | -19,840 | 559,968 | 517,089 | -21,417 | 495,672 |
Maturity structure | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
Up to 1 year | 408,920 | 359,471 |
More than one year up to five years | 61,508 | 60,655 |
More than five years up to ten years | 20,229 | 19,570 |
More than ten years | 69,311 | 55,976 |
Total | 559,968 | 495,672 |
Composition | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
IFRS 9 measured liabilities | 582,834 | 587,214 |
Other liabilities | 573,984 | 525,461 |
Total | 1,156,818 | 1,112,675 |
Maturity structure | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
Up to 1 year | 838,197 | 798,211 |
More than one year up to five years | 48,914 | 51,987 |
More than five years up to ten years | 35,865 | 28,203 |
More than ten years | 233,842 | 234,274 |
Total | 1,156,818 | 1,112,675 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Composition | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
Subordinated liabilities | 1,215,495 | 1,309,283 |
Liabilities to banks | 298,188 | 306,881 |
Liabilities from financing activities | 579,072 | 579,908 |
Liabilities for derivatives | 60,746 | 1,296 |
Lease liabilities | 220,131 | 198,398 |
Liabilities designated measured at FVtPL | 508 | 555 |
Total | 2,374,140 | 2,396,321 |
Development | 31/12/2024 | ||
Subordinated liabilities | Liabilities to banks | Liabilities from financing activities | |
in EUR ‘000 | |||
Book value as of 31/12 of the previous year = Book value as of 01/01 | 1,309,283 | 306,881 | 579,908 |
Cash changes | -144,945 | -13,269 | -7,183 |
Cash inflows | 0 | 40 | 50 |
Payments | -91,748 | -9,336 | -1,473 |
Paid interest | -53,197 | -3,973 | -5,760 |
Non-cash changes | 51,157 | 4,576 | 6,347 |
Additions | 51,570 | 4,575 | 6,339 |
Changes in scope of consolidation | 0 | 2 | 0 |
Exchange rate differences | -413 | -1 | 8 |
Book value as of 31/12 | 1,215,495 | 298,188 | 579,072 |
Development | 31/12/2023 | ||
Subordinated liabilities | Liabilities to banks | Liabilities from financing activities | |
in EUR ‘000 | |||
Book value as of 31/12 of the previous year = Book value as of 01/01 | 1,789,281 | 343,898 | 593,118 |
Cash changes | -546,812 | -42,113 | -6,408 |
Cash inflows | 0 | 23 | 509 |
Payments | -469,987 | -37,719 | -1,287 |
Paid interest | -76,825 | -4,417 | -5,630 |
Non-cash changes | 66,814 | 5,096 | -6,802 |
Additions | 67,382 | 5,096 | 6,278 |
Changes in scope of consolidation | 0 | 0 | -21,760 |
Reclassifications | 0 | 0 | 8,643 |
Exchange rate differences | -568 | 0 | 37 |
Book value as of 31/12 | 1,309,283 | 306,881 | 579,908 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Composition | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
Dividends | 179,200 | 166,400 |
Interest payments on the hybrid capital | 9,638 | 9,638 |
Deferred taxes directly recognised in equity | -1,995 | -2,082 |
Total | 186,843 | 173,956 |
Payout 2024 for the financial year 2023 | per share | Total |
in EUR | ||
Ordinary shares | 179,200,000 | |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Issue date | Outstanding volume | Maturity | Yield | Fair value |
in EUR ‘000 | in years | in % | in EUR ‘000 | |
10/06/2021 | 300,000 | unlimited | First 10 years: 3.2125% p.a.; thereafter variable | 263,497 |
Composition | 31/12/2024 | |||
Gross | +/- Deferred taxes | +/- Non-controlling interests | Net | |
in EUR ‘000 | ||||
Unrealised gains and losses | 266,642 | -70,958 | -4,153 | 191,531 |
IFRS 9-reserves recyclable* | -823,095 | 174,077 | 11,673 | -637,345 |
IFRS 9-reserves non-recyclable | 22,518 | -2,789 | -163 | 19,566 |
IFRS 17-reserves recyclable | 208,332 | -46,095 | -2,574 | 159,663 |
IFRS 17-reserves non-recyclable | 858,887 | -196,151 | -13,089 | 649,647 |
Actuarial gains and losses from provisions for employee benefits | -191,785 | 43,708 | 3,089 | -144,988 |
Share of other reserves of associated consolidated companies | -7,977 | 0 | 174 | -7,803 |
Currency reserve | -152,853 | 0 | 5,254 | -147,599 |
Total | -85,973 | -27,250 | 4,364 | -108,859 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Composition | 31/12/2023 | |||
Gross | +/- Deferred taxes | +/- Non-controlling interests | Net | |
in EUR ‘000 | ||||
Unrealised gains and losses | 226,014 | -66,693 | -4,146 | 155,175 |
IFRS 9-reserves recyclable* | -997,005 | 213,339 | 12,054 | -771,612 |
IFRS 9-reserves non-recyclable | -1,953 | -3,155 | -241 | -5,349 |
IFRS 17-reserves recyclable | 301,363 | -56,951 | -3,422 | 240,990 |
IFRS 17-reserves non-recyclable | 923,609 | -219,926 | -12,537 | 691,146 |
Actuarial gains and losses from provisions for employee benefits | -188,664 | 42,936 | 3,022 | -142,706 |
Share of other reserves of associated consolidated companies | -11,888 | 0 | 250 | -11,638 |
Currency reserve | -144,572 | 0 | 4,016 | -140,556 |
Total | -119,110 | -23,757 | 3,142 | -139,725 |
Composition | 2024 | 2023 |
in EUR ‘000 | ||
Actual taxes | 174,289 | 152,883 |
From the current period* | 175,189 | 143,208 |
From previous periods | -900 | 9,675 |
Deferred taxes | 40,651 | 43,560 |
Change of deferred taxes in the current year | 38,032 | 55,865 |
Deferred taxes due to temporary differences relating to other periods | 5,120 | -8,948 |
Deferred taxes due to loss carry forwards relating to other periods | -2,501 | -3,357 |
Total | 214,940 | 196,443 |
Reconciliation | 2024 | 2023 |
in EUR ‘000 | ||
Expected tax rate in % | 23.0% | 24.0% |
Result before taxes | 881,806 | 772,689 |
Expected tax expenses | 202,815 | 185,445 |
Adjusted for tax effects due to: | ||
Different local tax rate | -29,011 | -31,061 |
Change of tax rates | -1,373 | -11,528 |
Non-deductible expenses | 118,089 | 131,049 |
Income not subject to tax | -96,952 | -100,669 |
Taxes from previous years | 1,720 | -2,630 |
Non-recognition/reduction of deferred tax assets due to temporary differences | 1,539 | 6,099 |
Non-recognition/reduction of deferred tax assets due to loss carry forwards | 504 | 6,023 |
Effects due to group taxation/profit transfers | -2,871 | -403 |
Others | 20,480 | 14,118 |
Effective tax expenses | 214,940 | 196,443 |
Effective tax rate in % | 24.4% | 25.4% |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Composition | 31/12/2024 | 31/12/2023 | ||
Assets | Liabilities | Assets | Liabilities | |
in EUR ‘000 | ||||
Cash and cash equivalents | 255 | 28,132 | 32 | 42,605 |
Financial assets and Investments in associates | 557,214 | 448,326 | 553,663 | 393,599 |
Receivables and Other assets | 166,976 | 27,962 | 211,304 | 22,191 |
Insurance contracts assets1 | 180,067 | 152,311 | 225,921 | 118,421 |
Investment property as well as Owner-occupied property and equipment | 16,927 | 35,749 | 13,627 | 36,711 |
Goodwill and Intangible assets | 3,947 | 30,663 | 4,088 | 12,801 |
Right-of-use assets | 0 | 65,283 | 0 | 59,319 |
Liabilities and other payables, Financial liabilities and Other liabilities | 316,163 | 63,874 | 275,614 | 73,449 |
Insurance contracts liabilities2 | 677,935 | 1,080,897 | 665,666 | 1,137,070 |
Provisions | 139,893 | 95,061 | 122,299 | 90,088 |
Tax-exempt reserves | 0 | 8,870 | 0 | 9,162 |
Accumulated losses carried forward | 32,012 | 0 | 46,293 | 0 |
Sum before valuation allowance | 2,091,389 | 2,037,128 | 2,118,507 | 1,995,416 |
Valuation allowance for deferred tax assets | -35,909 | -42,012 | ||
Total before netting | 2,055,480 | 2,037,128 | 2,076,495 | 1,995,416 |
Netting | -1,603,417 | -1,603,417 | -1,593,208 | -1,593,208 |
Net balance | 452,063 | 433,711 | 483,287 | 402,208 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Deferred tax assets on tax loss carryforwards not recognised | 2024 | 2023 |
in EUR ‘000 | ||
Bosnia-Herzegovina | -108 | -309 |
Estonia | -340 | -340 |
Croatia | 0 | -25 |
Liechtenstein | -970 | -960 |
Lithuania | -225 | -275 |
Austria | -10,571 | -9,601 |
Poland | -4,725 | -9,379 |
Romania | -115 | -1,469 |
Serbia | -654 | -822 |
Slovakia | -1,989 | -577 |
Slovenia | 0 | -40 |
Czech Republic | -4 | -121 |
Ukraine | 0 | -85 |
Hungary | -1,236 | -3,397 |
Total | -20,937 | -27,400 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Tax rates | 31/12/2024 | 31/12/2023 |
in % | ||
Albania | 15.0 | 15.0 |
Bosnia-Herzegovina | 10.0 | 10.0 |
Bulgaria | 10.0 | 10.0 |
Germany1 | 30.0 | 30.0 |
Estonia2 | 0.0 | 0.0 |
Georgia3 | 0.0 | 15.0 |
Kosovo | 10.0 | 10.0 |
Croatia | 18.0 | 18.0 |
Latvia4 | 0.0 | 0.0 |
Liechtenstein | 12.5 | 12.5 |
Lithuania5 | 15.0 | 15.0 |
Moldova | 12.0 | 12.0 |
North Macedonia | 10.0 | 10.0 |
Netherlands | 25.8 | 25.8 |
Austria6 | 23.0 | 24.0 |
Poland | 19.0 | 19.0 |
Romania | 16.0 | 16.0 |
Serbia | 15.0 | 15.0 |
Slovakia7 | 21.0 | 21.0 |
Czech Republic | 21.0 | 19.0 |
Türkiye | 30.0 | 30.0 |
Ukraine | 18.0 | 18.0 |
Hungary | 11.3 | 11.3 |
Composition | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
Provisions for pensions and similar obligations | 333,117 | 340,708 |
Provision for pension obligations | 232,752 | 236,499 |
Provision for severance obligations | 100,365 | 104,209 |
Provisions for other employee benefits | 87,399 | 71,853 |
Miscellaneous provisions | 372,585 | 336,059 |
Total | 793,101 | 748,620 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Composition | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
Provision for customer support and marketing | 24,034 | 19,947 |
Provision for litigation | 21,225 | 19,398 |
Provisions for IT | 78,598 | 78,966 |
Other provisions | 248,728 | 217,748 |
Provision for guaranteed interest for pension funds | 61,683 | 30,396 |
Provision for regulatory risks | 46,307 | 28,542 |
Onerous maintenance contracts | 920 | 920 |
Remaining other provisions | 139,818 | 157,890 |
Total | 372,585 | 336,059 |
Development | Book value 01/01/2024 | Changes in scope of consolidation | Exchange rate differences | Reclassification | Additions | Amount used | Release | Book value 31/12/2024 |
in EUR ‘000 | ||||||||
Provision for customer support and marketing | 19,947 | 570 | 100 | 2,392 | 18,108 | -9,194 | -7,889 | 24,034 |
Provision for litigation | 19,398 | 7,902 | -244 | 0 | 4,983 | -2,153 | -8,661 | 21,225 |
Provisions for IT | 78,966 | 319 | 28 | 0 | 78,360 | -51,146 | -27,929 | 78,598 |
Other provisions | 217,748 | 28,993 | -1,038 | -2,392 | 119,145 | -45,813 | -67,915 | 248,728 |
Total | 336,059 | 37,784 | -1,154 | 0 | 220,596 | -108,306 | -112,394 | 372,585 |
Maturity structure | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
Up to 1 year | 255,437 | 249,606 |
More than one year up to five years | 39,344 | 40,583 |
More than five years up to ten years | 15,474 | 15,474 |
More than ten years | 62,330 | 30,396 |
Total | 372,585 | 336,059 |
Composition | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
Purchased software | 500,119 | 476,139 |
Other intangible assets | 196,751 | 114,222 |
Total | 696,870 | 590,361 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Development | 2024 | 2023 |
in EUR ‘000 | ||
Acquisition costs | 1,048,854 | 940,268 |
Cumulative valuation as of 31/12 of the previous year | -572,715 | -494,150 |
Book value as of 31/12 of the previous year = Book value as of 01/01 | 476,139 | 446,118 |
Exchange rate differences | -4,165 | 562 |
Reclassifications | -14,930 | -361 |
Additions | 130,732 | 120,481 |
Disposals | -2,518 | -3,328 |
Changes in scope of consolidation | 3,400 | 0 |
Reversal of impairments | 8 | 0 |
Scheduled depreciation | -88,463 | -80,498 |
Impairments | -84 | -6,835 |
Book value as of 31/12 | 500,119 | 476,139 |
Cumulative valuation as of 31/12 | 649,070 | 572,715 |
Acquisition costs | 1,149,189 | 1,048,854 |
Maturity analysis of undiscounted lease payments | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
Up to 1 year | 167,299 | 142,410 |
More than one up to two years | 154,787 | 127,156 |
More than two up to three years | 144,700 | 117,400 |
More than three up to four years | 132,112 | 108,340 |
More than four up to five years | 118,951 | 100,128 |
More than five years | 3,515,286 | 3,071,781 |
Total | 4,233,135 | 3,667,215 |
Lease income | 2024 | 2023 |
in EUR ‘000 | ||
Fixed lease income | 172,441 | 146,236 |
Lease income of variable lease payments | 33,115 | 27,638 |
Total | 205,556 | 173,874 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Number of employees | 31/12/2024 | 31/12/2023 |
Number | ||
Sales representatives | 15,745 | 15,047 |
Office staff | 15,898 | 14,358 |
Total | 31,643 | 29,405 |
Personnel expenses | 2024 | 2023 |
in EUR ‘000 | ||
Wages and salaries | 979,677 | 823,528 |
Expenses for severance benefits and payments to company pension plans | 9,134 | 7,320 |
Expenses for retirement provisions | 15,534 | 10,750 |
Mandatory social security contributions and expenses | 240,609 | 207,656 |
Other social security expenses | 36,471 | 29,344 |
Total | 1,281,425 | 1,078,598 |
Sales representatives | 499,043 | 458,997 |
Office staff | 782,382 | 619,601 |
2024 | 2023 adjusted | |
in EUR ‘000 | ||
Other income | 344,771 | 303,932 |
thereof exchange rate gains | 58,692 | 82,414 |
thereof other revenue from services | 166,429 | 121,222 |
Other expenses | -889,735 | -821,804 |
thereof general administrative expenses acc. to IFRS 17 | -541,786 | -512,564 |
thereof exchange rate losses | -56,809 | -87,797 |
thereof losses from non-monetary items acc. to IAS 29 | -30,947 | -31,547 |
thereof result from owner-occupied property | -6,637 | -13,388 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Assets | 31/12/2024 | ||||
Book value | Level 1 | Level 2 | Level 3 | Fair value | |
in EUR ‘000 | |||||
Financial assets | 39,637,179 | 28,070,686 | 7,623,744 | 3,927,130 | 39,621,560 |
Measured at AC | 3,391,477 | 485,343 | 845,241 | 2,045,274 | 3,375,858 |
Loans | 654,913 | 0 | 538,281 | 111,313 | 649,594 |
Bonds | 931,707 | 479,288 | 306,960 | 122,960 | 909,208 |
Term deposits | 1,804,857 | 6,055 | 0 | 1,811,001 | 1,817,056 |
Mandatorily measured at FVtOCI | 24,486,454 | 20,683,803 | 3,700,951 | 101,700 | 24,486,454 |
Bonds | 24,486,454 | 20,683,803 | 3,700,951 | 101,700 | 24,486,454 |
Designated measured at FVtOCI | 291,027 | 38,162 | 0 | 252,865 | 291,027 |
Shares | 41,771 | 38,162 | 0 | 3,609 | 41,771 |
Shares in participating companies | 64,451 | 0 | 0 | 64,451 | 64,451 |
Shares in affiliated non-consolidated companies | 184,805 | 0 | 0 | 184,805 | 184,805 |
Mandatorily measured at FVtPL | 11,148,394 | 6,558,059 | 3,063,044 | 1,527,291 | 11,148,394 |
Shares | 365,741 | 289,226 | 5,619 | 70,896 | 365,741 |
Shares in participating companies | 24,332 | 0 | 0 | 24,332 | 24,332 |
Shares in affiliated non-consolidated companies | 7,841 | 0 | 0 | 7,841 | 7,841 |
Loans | 4,856 | 0 | 3,676 | 1,180 | 4,856 |
Bonds | 1,717,122 | 541,833 | 711,898 | 463,391 | 1,717,122 |
Funds | 9,010,758 | 5,726,992 | 2,340,241 | 943,525 | 9,010,758 |
Derivatives | 17,744 | 8 | 1,610 | 16,126 | 17,744 |
Designated measured at FVtPL | 319,827 | 305,319 | 14,508 | 0 | 319,827 |
Bonds | 319,827 | 305,319 | 14,508 | 0 | 319,827 |
Investments in associates | 204,761 | ||||
Investment property | 2,978,265 | 0 | 33,752 | 4,473,261 | 4,507,013 |
Owner-occupied property | 466,840 | 0 | 41,335 | 780,785 | 822,120 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Assets | 31/12/2023 | ||||
Book value | Level 1 | Level 2 | Level 3 | Fair value | |
in EUR ‘000 | |||||
Financial assets | 37,990,239 | 25,459,784 | 9,241,370 | 3,268,013 | 37,969,167 |
Measured at AC | 2,963,320 | 448,858 | 1,004,637 | 1,488,753 | 2,942,248 |
Loans | 742,306 | 0 | 594,559 | 127,842 | 722,401 |
Bonds | 978,491 | 448,858 | 410,078 | 97,406 | 956,342 |
Term deposits | 1,242,523 | 0 | 0 | 1,263,505 | 1,263,505 |
Mandatorily measured at FVtOCI | 24,021,071 | 18,706,866 | 5,044,560 | 269,645 | 24,021,071 |
Bonds | 24,021,071 | 18,706,866 | 5,044,560 | 269,645 | 24,021,071 |
Designated measured at FVtOCI | 399,293 | 29,784 | 5,155 | 364,354 | 399,293 |
Shares | 38,259 | 29,784 | 5,155 | 3,320 | 38,259 |
Shares in participating companies | 70,088 | 0 | 0 | 70,088 | 70,088 |
Shares in affiliated non-consolidated companies | 290,946 | 0 | 0 | 290,946 | 290,946 |
Mandatorily measured at FVtPL | 10,393,733 | 6,112,598 | 3,135,874 | 1,145,261 | 10,393,733 |
Shares | 450,075 | 345,186 | 31,829 | 73,060 | 450,075 |
Shares in participating companies | 30,116 | 0 | 0 | 30,116 | 30,116 |
Shares in affiliated non-consolidated companies | 4,028 | 0 | 2,282 | 1,746 | 4,028 |
Bonds | 1,716,436 | 406,366 | 848,137 | 461,933 | 1,716,436 |
Funds | 8,174,035 | 5,361,046 | 2,251,947 | 561,042 | 8,174,035 |
Derivatives | 19,043 | 0 | 1,679 | 17,364 | 19,043 |
Designated measured at FVtPL | 212,822 | 161,678 | 51,144 | 0 | 212,822 |
Bonds | 212,822 | 161,678 | 51,144 | 0 | 212,822 |
Investments in associates | 185,622 | ||||
Investment property | 2,852,090 | 0 | 32,988 | 4,384,990 | 4,417,978 |
Owner-occupied property | 470,949 | 0 | 39,107 | 792,142 | 831,249 |
Financial liabilities | 31/12/2024 | ||||
Book value | Level 1 | Level 2 | Level 3 | Fair value | |
in EUR ‘000 | |||||
Measured at AC* | 2,092,755 | 0 | 1,621,176 | 385,516 | 2,006,692 |
Subordinated liabilities | 1,215,495 | 0 | 1,239,647 | 0 | 1,239,647 |
Liabilities to banks | 298,188 | 0 | 0 | 298,188 | 298,188 |
Liabilities from financing activities | 579,072 | 0 | 381,529 | 87,328 | 468,857 |
Mandatorily measured at FVtPL | 60,746 | 0 | 923 | 59,823 | 60,746 |
Liabilities for derivatives | 60,746 | 0 | 923 | 59,823 | 60,746 |
Designated measured at FVtPL | 508 | 0 | 0 | 508 | 508 |
Liabilities designated measured at FVtPL | 508 | 0 | 0 | 508 | 508 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Financial liabilities | 31/12/2023 | ||||
Book value | Level 1 | Level 2 | Level 3 | Fair value | |
in EUR ‘000 | |||||
Measured at AC* | 2,196,072 | 0 | 1,644,863 | 416,711 | 2,061,574 |
Subordinated liabilities | 1,309,283 | 0 | 1,248,646 | 21,655 | 1,270,301 |
Liabilities to banks | 306,881 | 0 | 0 | 306,881 | 306,881 |
Liabilities from financing activities | 579,908 | 0 | 396,217 | 88,175 | 484,392 |
Mandatorily measured at FVtPL | 1,296 | 0 | 707 | 589 | 1,296 |
Liabilities for derivatives | 1,296 | 0 | 707 | 589 | 1,296 |
Designated measured at FVtPL | 555 | 0 | 0 | 555 | 555 |
Liabilities designated measured at FVtPL | 555 | 0 | 0 | 555 | 555 |
Reclassifications | 31/12/2024 | ||||
Between Level 1 and Level 2 | Level 3 to Level 1 | Level 1 to Level 3 | Level 3 to Level 2 | Level 2 to Level 3 | |
Number | |||||
Measured at FVtOCI | 169 | 9 | 3 | 0 | 6 |
Mandatorily measured at FVtOCI | 152 | 9 | 3 | 0 | 5 |
Financial assets | 152 | 9 | 3 | 0 | 5 |
Designated measured at FVtOCI | 17 | 0 | 0 | 0 | 1 |
Financial assets | 17 | 0 | 0 | 0 | 1 |
Measured at FVtPL | 467 | 41 | 50 | 21 | 14 |
Mandatorily measured at FVtPL | 462 | 41 | 50 | 21 | 14 |
Financial assets | 462 | 41 | 50 | 21 | 14 |
Designated measured at FVtPL | 5 | 0 | 0 | 0 | 0 |
Financial assets | 5 | 0 | 0 | 0 | 0 |
Total | 636 | 50 | 53 | 21 | 20 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Reclassifications | 31/12/2023 | ||
Between Level 1 and Level 2 | Level 1 to Level 3 | Level 2 to Level 3 | |
Number | |||
Measured at FVtOCI | 87 | 2 | 5 |
Mandatorily measured at FVtOCI | 87 | 2 | 5 |
Financial assets | 87 | 2 | 5 |
Measured at FVtPL | 189 | 9 | 10 |
Mandatorily measured at FVtPL | 183 | 9 | 8 |
Financial assets | 183 | 9 | 8 |
Designated measured at FVtPL | 6 | 0 | 2 |
Financial assets | 6 | 0 | 2 |
Total | 276 | 11 | 15 |
Basis of the measurement | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
Investment property | 4,507,013 | 4,417,978 |
Evaluated by an independent expert* | 952,700 | 1,010,579 |
Evaluated by an internal expert | 3,554,313 | 3,407,399 |
Owner-occupied property | 822,120 | 831,249 |
Evaluated by an independent expert | 364,204 | 378,823 |
Evaluated by an internal expert | 457,916 | 452,426 |
Measurement method | 31/12/2024 | 31/12/2023 |
in EUR ‘000 | ||
Investment property | 4,507,013 | 4,417,978 |
Capitalised earnings value methode | 3,960,340 | 4,008,590 |
Comparative pricing method/market approach | 412,096 | 354,114 |
Other method | 134,577 | 55,274 |
Owner-occupied property | 822,120 | 831,249 |
Capitalised earnings value methode | 638,577 | 647,013 |
Comparative pricing method/market approach | 183,231 | 179,883 |
Other method | 312 | 4,353 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Development | 2024 | 2023 | ||||
Financial assets measured at FVtOCI | Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 |
in EUR ‘000 | ||||||
Fair value as of 31/12 of the previous year = Fair value as of 01/01 | 18,736,650 | 5,049,715 | 633,999 | 18,251,987 | 3,865,880 | 483,349 |
Exchange rate differences | 15,643 | -45,958 | -2,350 | 21,703 | -1,505 | -16,257 |
Reclassification between classes of financial instruments | -253,187 | 256,816 | -7,545 | -25,816 | 15,770 | 127,046 |
Reclassification to level | 1,389,897 | 60,076 | 31,889 | 224,089 | 1,112,099 | 164,679 |
Reclassification from level | -61,411 | -1,386,034 | -34,417 | -1,131,929 | -315,281 | -53,658 |
Amortisation and accrued interest | 72,426 | 5,229 | 4,784 | 56,886 | 12,793 | -1,884 |
Additions | 5,005,745 | 418,822 | 57,431 | 3,396,212 | 591,244 | 200,781 |
Disposals | -4,338,851 | -740,683 | -167,168 | -2,977,020 | -522,290 | -108,319 |
Changes in scope of consolidation | 103,782 | 44,674 | -133,559 | 0 | -4,538 | -110,758 |
Changes in value recognised in profit and loss | 0 | 0 | 0 | 0 | 0 | 0 |
Changes in value recognised directly in equity | 51,271 | 38,294 | -28,499 | 920,538 | 295,543 | -50,980 |
Fair value as of 31/12 | 20,721,965 | 3,700,951 | 354,565 | 18,736,650 | 5,049,715 | 633,999 |
Development | 2024 | 2023 | ||||
Financial assets measured at FVtPL | Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 |
in EUR ‘000 | ||||||
Fair value as of 31/12 of the previous year = Fair value as of 01/01 | 6,274,276 | 3,187,018 | 1,145,261 | 7,450,053 | 2,543,758 | 501,478 |
Exchange rate differences | 2,043 | -40,662 | 4,582 | 72,100 | -1,029 | -16,755 |
Reclassification between classes of financial instruments | 0 | 0 | 174 | 11,519 | 2,675 | -14,193 |
Reclassification to level | 712,432 | 392,643 | 256,489 | 244,114 | 774,013 | 592,993 |
Reclassification from level | -566,477 | -778,348 | -16,739 | -1,230,251 | -377,942 | -2,928 |
Amortisation and accrued interest | 6,868 | 8,031 | 4,785 | 1,081 | 8,718 | 5,142 |
Additions | 1,473,266 | 1,564,282 | 179,484 | 2,459,074 | 467,755 | 177,649 |
Disposals | -1,709,032 | -1,483,607 | -115,324 | -3,231,600 | -483,055 | -107,460 |
Changes in scope of consolidation | 332,312 | 67,731 | -99 | 0 | 0 | -12,528 |
Changes in value recognised in profit and loss | 337,690 | 160,464 | 68,678 | 498,186 | 252,125 | 21,863 |
Changes in value recognised directly in equity | 0 | 0 | 0 | 0 | 0 | 0 |
Fair value as of 31/12 | 6,863,378 | 3,077,552 | 1,527,291 | 6,274,276 | 3,187,018 | 1,145,261 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Asset class | Measurement methods | Unobservable input factors | Range | 2024 | 2023 | ||
from | to | from | to | ||||
Property | Capitalised earnings value | Capitalisation rate | in % | 0.30 | 7.47 | 0.30 | 7.47 |
Rental income | in EUR ‘000 | 7 | 5,124 | 7 | 4,090 | ||
Land prices | in EUR ‘000 | 0 | 12 | 0 | 12 | ||
Discounted Cash flow | Capitalisation rate | in % | 5.33 | 9.18 | 4.11 | 8.92 | |
Rental income | in EUR ‘000 | 116 | 7,754 | 111 | 7,394 | ||
Building rights ‑ capitalised earnings value | Capitalisation rate | in % | 2.50 | 4.00 | 2.50 | 4.00 | |
Rental income | in EUR ‘000 | 83 | 4,349 | 83 | 4,378 | ||
Land prices | in EUR ‘000 | 0.31 | 0.80 | 0.30 | 0.73 | ||
Construction interest actually paid | in % | 0.90 | 4.56 | 0.90 | 3.96 | ||
Loans measured at AC | Present value method | Spreads | in % | 0.67 | 2.43 | -0.20 | 5.62 |
Bonds measured at AC | Present value method | Spreads | in % | 0.52 | 4.41 | -0.20 | 5.62 |
Bonds measured at FVtOCI | Present value method | Spreads | in % | 0.37 | 5.49 | -0.20 | 4.13 |
Bonds measured at FVtPL | Present value method | Spreads | in % | 0.37 | 3.27 | -0.20 | 3.81 |
Property – Fair Value | 2024 | 2023 |
in EUR ‘000 | ||
Fair value as of 31/12 | 4,657,075 | 4,619,995 |
Rental income -5% | 4,471,213 | 4,440,131 |
Rental income +5% | 4,852,852 | 4,805,545 |
Capitalisation rate -50bp | 4,944,994 | 4,918,764 |
Capitalisation rate +50bp | 4,414,298 | 4,369,458 |
Land prices -5% | 4,626,849 | 4,583,548 |
Land prices +5% | 4,695,507 | 4,660,968 |
Earnings per share | 2024 | 2023 | |
Result for the period | EUR '000 | 666,866 | 576,246 |
Non-controlling interests in net result for the period | EUR '000 | -21,610 | -17,267 |
Result for the period less non-controlling interests | EUR '000 | 645,256 | 558,979 |
Interest expenses for the hybrid capital | EUR '000 | 7,643 | 7,556 |
Attributable result | EUR '000 | 637,613 | 551,423 |
Number of shares at closing date | units | 128,000,000 | 128,000,000 |
Earnings per share* (in EUR) | EUR | 4.98 | 4.31 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Supervisory Board | |
Chairman | Günter Geyer (until 24 May 2024) |
Chairman | Rudolf Ertl (since 24 May 2024) |
1st Deputy Chairman | Rudolf Ertl (until 24 May 2024) |
1st Deputy Chairman | Martin Simhandl (since 24 May 2024) |
2nd Deputy Chairman | Robert Lasshofer |
Members | Martina Dobringer |
Zsuzsanna Eifert (until 24 May 2024) | |
Gerhard Fabisch (until 24 May 2024) | |
András Kozma | |
Vratislav Kulhánek (since 24 May 2024) | |
Hana Machačová (since 24 May 2024) | |
Peter Mihók | |
Gabriele Semmelrock-Werzer (until 24 May 2024) | |
Katarína Slezáková | |
Ágnes Svoób (since 24 May 2024) | |
Peter Thirring | |
Gertrude Tumpel-Gugerell | |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Managing Board | |
Chairman | Hartwig Löger |
Deputy Chairman | Peter Höfinger |
Members | Liane Hirner |
Gerhard Lahner | |
Gábor Lehel | |
Harald Riener | |
Deputy member | Christoph Rath (since 1 September 2024) |
Composition | 2024 | 2023 | ||||
Supervisory Board Members | Managing Board Members | Total | Supervisory Board Members | Managing Board Members | Total | |
in EUR ‘000 | ||||||
Short‑term employee benefits | 902 | 6,805 | 7,707 | 866 | 7,527 | 8,393 |
Post‑employment benefits | 0 | 2,175 | 2,175 | 0 | 1,077 | 1,077 |
Other long‑term benefits | 0 | 5,104 | 5,104 | 0 | 5,535 | 5,535 |
Termination benefits | 0 | 0 | 0 | 0 | 81 | 81 |
Total | 902 | 14,084 | 14,986 | 866 | 14,220 | 15,086 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Transactions | 2024 | 2023 |
in EUR ‘000 | ||
Dividends for VIG Holding shares | 45 | 47 |
Interests for issued loans from VIG Holding | 16 | 16 |
Insurance premiums received | 208 | 179 |
Other transactions* | 29 | 44 |
Related companies | 2024 | 31/12/2024 | 2023 | 31/12/2023 |
Transactions | Open items | Transactions | Open items | |
in EUR ‘000 | ||||
Revenue from rendering of services | 96,678 | 38,900 | 54,361 | 19,944 |
Parent company | 1,726 | 557 | 1,696 | 634 |
Associated companies | 67,551 | 29,153 | 4,406 | 158 |
Subsidiaries not included in the consolidated financial statements | 26,839 | 9,032 | 47,746 | 19,116 |
Other related companies | 562 | 158 | 513 | 36 |
Other related companies | 562 | 158 | 122 | 36 |
Non-profit societies | 0 | 0 | 391 | 0 |
Expenses from services received | 199,350 | -17,933 | 182,322 | -18,097 |
Parent company | 15 | -3 | 131 | -122 |
Associated companies | 63,698 | 0 | 534 | 0 |
Subsidiaries not included in the consolidated financial statements | 130,154 | -17,392 | 177,044 | -17,376 |
Other related companies | 5,483 | -538 | 4,613 | -599 |
Other related companies | 5,483 | -538 | 4,613 | -480 |
Non-profit societies | 0 | 0 | 0 | -119 |
Received dividends/profit distribution | 22,313 | 0 | 10,205 | 0 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Related companies | 2024 | 31/12/2024 | 2023 | 31/12/2023 |
Transactions | Open items | Transactions | Open items | |
Associated companies | 18,276 | 0 | 7,688 | 0 |
Subsidiaries not included in the consolidated financial statements | 3,104 | 0 | 2,038 | 0 |
Other related companies | 933 | 0 | 479 | 0 |
Other related companies | 933 | 0 | 479 | 0 |
Paid dividends/profit distribution | 139,607 | 0 | 130,337 | 0 |
Parent company | 139,607 | 0 | 130,337 | 0 |
Loans and financial liablities and their related interests (AC, FVtPL, FVtOCI) | 44,680 | 203,051 | 23,295 | 177,422 |
Parent company | 3,331 | -2,474 | 4,552 | 542 |
Associated companies | 14,485 | 38,244 | 7,947 | 26,555 |
Subsidiaries not included in the consolidated financial statements | 1,982 | 16,595 | 3,321 | 20,419 |
Other related companies | 24,882 | 150,686 | 7,475 | 129,906 |
Other related companies | 1,448 | 26,249 | 2,239 | 29,320 |
Non-profit societies | 23,434 | 124,437 | 5,236 | 100,586 |
Amounts related to group taxation | 36,151 | 52,336 | 64,627 | 27,564 |
Parent company | 34,181 | 50,320 | 62,904 | 25,840 |
Associated companies | 1,970 | 2,016 | 1,723 | 1,724 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Deconsolidations | Registered office | Reason for deconsolidation | Date | Reportable segment |
VIG Properties Bulgaria AD | Sofia | Liquidation | 20/08/2024 | Extended CEE |
Driving Camp Autodrom Sosnova a.s. | Prague | Immateriality | 31/12/2024 | Czech Republic |
Expansion of the scope of consolidation1 | Registered office | Acquisition/ formation | Interest2 | First-time consolidation | Method |
Date | in % | Date | |||
AEGON TOWARZYSTWO UBEZPIECZEŃ NA ŻYCIE SPÓŁKA AKCYJNA | Warsaw | 2023 | 100.00 | 01/01/2024 | full consolidation |
AIS Servis, s.r.o. | Brno | 2007 | 98.10 | 01/01/2024 | full consolidation |
BEESAFE SPÓŁKA Z OGRANICZONA ODPOWIEDZIALNOSCIA | Warsaw | 2020 | 99.99 | 01/01/2024 | full consolidation |
Benefia Ubezpieczenia Spolka z ograniczona odpowiedzialnoscia | Warsaw | 2002 | 99.97 | 01/01/2024 | full consolidation |
CARPATHIA PENSII-SOCIETATE DE ADMINISTRARE A FONDURILOR DE PENSII PRIVATE S.A. | Floresti | 2022 | 100.00 | 01/01/2024 | full consolidation |
CLAIM EXPERT SERVICES S.R.L. | Bucharest | 2008 | 99.16 | 01/01/2024 | full consolidation |
EXPERTA Schadenregulierungs-Gesellschaft mbH | Vienna | 1993 | 99.44 | 01/01/2024 | full consolidation |
Global Assistance Ellatasszervezö Korlatold Felelössegü Tarsasag | Budapest | 2002 | 88.78 | 01/01/2024 | full consolidation |
Global Expert, s.r.o. | Pardubice | 2005 | 98.10 | 01/01/2024 | full consolidation |
Global Services Bulgaria JSC | Sofia | 2006 | 100.00 | 01/01/2024 | full consolidation |
POLISA - ŻYCIE Ubezpieczenia Sp.z.o.o. | Warsaw | 2018 | 99.98 | 01/01/2024 | full consolidation |
serviceline contact center dienstleistungs-GmbH | Vienna | 1994 | 97.75 | 01/01/2024 | full consolidation |
Slovexperta, s.r.o. | Žilina | 2002 | 98.70 | 01/01/2024 | full consolidation |
Spółdzielnia Usługowa VIG EKSPERT W WARSZAWIE | Warsaw | 2011 | 99.98 | 01/01/2024 | full consolidation |
UNIVERSAL maklérsky dom a.s. | Bratislava | 2024 | 34.46 | 01/07/2024 | at-equity |
VIENNA POWSZECHNE TOWARZYSTWO EMERYTALNE SPÓŁKA AKCYJNA VIENNA INSURANCE GROUP | Warsaw | 2023 | 100.00 | 01/01/2024 | full consolidation |
VIG Management Service SRL | Bucharest | 2010 | 99.16 | 01/01/2024 | full consolidation |
VIG Poland/Romania Holding B.V. | Amsterdam | 2023 | 100.00 | 01/01/2024 | full consolidation |
VIG POLSKA REAL ESTATE SPÓŁKA Z OGRANICZONA ODPOWIEDZIALNOSCIA | Warsaw | 2020 | 99.99 | 01/01/2024 | full consolidation |
VIG Services Bulgaria EOOD | Sofia | 2006 | 100.00 | 01/01/2024 | full consolidation |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Balance sheet | Additions | Disposals |
in EUR ‘000 | ||
Cash and cash equivalents | 10,275 | 1,591 |
Financial assets | 672,754 | 407 |
Receivables | 19,867 | 70 |
Current tax assets | 160 | 0 |
Investments in associates | 6,500 | 0 |
Insurance contracts assets issued | 742 | 0 |
Reinsurance contracts assets held | -13 | 0 |
Owner-occupied property and equipment | 7,198 | 2,647 |
Other assets | 6,918 | 3 |
Intangible assets | 90,063 | 3 |
Deferred tax asset | 11,926 | 3 |
Right-of-use assets | 244 | 0 |
Liabilities and other payables | 29,000 | 204 |
Current tax liabilities | 212 | 48 |
Financial liabilities | 60,316 | 0 |
Other liabilities | 10,314 | 66 |
Insurance contracts liabilities issued | 472,264 | 0 |
Reinsurance contracts liabilities held | 504 | 0 |
Provisions | 39,571 | 0 |
Deferred tax liabilities | 18,673 | 0 |
Contribution to result before taxes in reporting period | Additions | Disposals |
in EUR ‘000 | ||
Insurance service result | 4,191 | 0 |
Total capital investment result | -1,309 | -1 |
Investment result | 19,703 | -1 |
Income and expenses from investment property | -222 | 0 |
Insurance finance result | -20,713 | 0 |
Result from associated consolidated companies | -77 | 0 |
Finance result | -442 | -1 |
Other income and expenses | 14,587 | 63 |
Result before taxes* | 17,027 | 61 |
Number of companies | Austria | Outside Austria | Total |
Number | |||
Consolidated companies | 80 | 103 | 183 |
Fully consolidated companies | 75 | 99 | 174 |
At equity-consolidated companies | 5 | 4 | 9 |
Non-consolidated companies | 42 | 79 | 121 |
Total | 122 | 182 | 304 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Fully consolidated companies | Country of domicile | Registered office | Interest 2024 | Interest 2023 |
in % | in % | |||
"Compensa Vienna Insurance Group", ADB | Lithuania | Vilnius | 100.00 | 100.00 |
"Grüner Baum" Errichtungs- und Verwaltungsges.m.b.H. | Austria | Vienna | 97.75 | 97.75 |
AB Modřice, a.s. | Czech Republic | Prague | 97.28 | 97.28 |
AIS Servis, s.r.o. | Czech Republic | Brno | 98.10 | 98.10 |
Alfa Vienna Insurance Group Biztosító Zrt. | Hungary | Budapest | 90.00 | 90.00 |
Alfa VIG Pénztárszolgáltató Zrt. | Hungary | Budapest | 90.00 | 90.00 |
Anděl Investment Praha s.r.o. | Czech Republic | Prague | 97.75 | 97.75 |
Anif-Residenz GmbH & Co KG | Austria | Vienna | 97.75 | 97.75 |
Asigurarea Românească - ASIROM Vienna Insurance Group S.A. | Romania | Bucharest | 99.79 | 99.79 |
ATBIH GmbH | Austria | Vienna | 100.00 | 100.00 |
ATRIUM TOWER SPÓŁKA Z OGRANICZONĄ ODPOWIEDZIALNOSCIĄ | Poland | Warsaw | 99.42 | 99.42 |
Atzlergasse 13-15 GmbH | Austria | Vienna | 97.75 | 97.75 |
Atzlergasse 13-15 GmbH & Co KG | Austria | Vienna | 97.75 | 97.75 |
BCR Asigurări de Viaţă Vienna Insurance Group S.A. | Romania | Bucharest | 93.98 | 93.98 |
BEESAFE SPÓŁKA Z OGRANICZONA ODPOWIEDZIALNOSCIA | Poland | Warsaw | 99.99 | 99.99 |
Benefia Ubezpieczenia Spolka z ograniczona odpowiedzialnoscia | Poland | Warsaw | 99.97 | 99.95 |
Blizzard Real Sp. z o.o. | Poland | Warsaw | 97.75 | 97.75 |
BMA 20 Immobilienbesitz GmbH | Austria | Vienna | 97.75 | 97.75 |
Brockmanngasse 32 Immobilienbesitz GmbH | Austria | Vienna | 97.75 | 97.75 |
BTA Baltic Insurance Company AAS | Latvia | Riga | 100.00 | 100.00 |
BULSTRAD LIFE VIENNA INSURANCE GROUP JOINT STOCK COMPANY | Bulgaria | Sofia | 100.00 | 100.00 |
Businesspark Brunn Entwicklungs GmbH | Austria | Vienna | 97.75 | 97.75 |
CAPITOL, akciová spoločnosť | Slovakia | Bratislava | 98.47 | 98.47 |
CARPATHIA PENSII-SOCIETATE DE ADMINISTRARE A FONDURILOR DE PENSII PRIVATE S.A. | Romania | Floresti | 100.00 | 100.00 |
Central Point Insurance IT-Solutions GmbH in Liquidation | Austria | Vienna | 100.00 | 100.00 |
Česká podnikatelská pojišťovna, a.s., Vienna Insurance Group | Czech Republic | Prague | 100.00 | 100.00 |
Chrášťany komerční areál a.s. | Czech Republic | Prague | 97.28 | 97.28 |
CLAIM EXPERT SERVICES S.R.L. | Romania | Bucharest | 99.16 | 99.16 |
Compania de Asigurări "DONARIS VIENNA INSURANCE GROUP" Societate pe Actiuni | Moldova | Chișinău | 99.99 | 99.99 |
Compensa Life Vienna Insurance Group SE | Estonia | Tallinn | 100.00 | 100.00 |
Compensa Towarzystwo Ubezpieczeń S.A. Vienna Insurance Group | Poland | Warsaw | 99.97 | 99.95 |
CP Solutions a.s. | Czech Republic | Prague | 97.28 | 97.28 |
DBLV Immobesitz GmbH & Co KG | Austria | Vienna | 100.00 | 100.00 |
DBR-Liegenschaften GmbH & Co KG | Germany | Stuttgart | 97.75 | 97.75 |
Deutschmeisterplatz 2 Objektverwaltung GmbH | Austria | Vienna | 97.75 | 97.75 |
Donau Brokerline Versicherungs-Service GmbH | Austria | Vienna | 100.00 | 100.00 |
DONAU Versicherung AG Vienna Insurance Group | Austria | Vienna | 100.00 | 100.00 |
DV Immoholding GmbH | Austria | Vienna | 100.00 | 100.00 |
DVIB alpha GmbH | Austria | Vienna | 100.00 | 100.00 |
DVIB GmbH | Austria | Vienna | 100.00 | 100.00 |
ELVP Beteiligungen GmbH | Austria | Vienna | 100.00 | 100.00 |
EUROPEUM Business Center s.r.o. | Slovakia | Bratislava | 99.42 | 99.42 |
EXPERTA Schadenregulierungs-Gesellschaft mbH | Austria | Vienna | 99.44 | 99.44 |
Floridsdorf am Spitz 4 Immobilienverwertungs GmbH | Austria | Vienna | 97.75 | 97.75 |
Gesundheitspark Wien-Oberlaa Gesellschaft m.b.H. | Austria | Vienna | 97.75 | 97.75 |
Global Assistance Ellatasszervezö Korlatold Felelössegü Tarsasag | Hungary | Budapest | 88.78 | 88.78 |
GLOBAL ASSISTANCE, a.s. | Czech Republic | Prague | 98.91 | 98.91 |
Global Expert, s.r.o. | Czech Republic | Pardubice | 98.10 | 98.10 |
Global Services Bulgaria JSC | Bulgaria | Sofia | 100.00 | 100.00 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Fully consolidated companies | Country of domicile | Registered office | Interest 2024 | Interest 2023 |
in % | in % | |||
Hansenstraße 3-5 Immobilienbesitz GmbH | Austria | Vienna | 97.75 | 97.75 |
HUN BM Korlátolt Felelősségű Társaság | Hungary | Budapest | 99.42 | 99.42 |
Insurance Company Vienna osiguranje d.d., Vienna Insurance Group | Bosnia-Herzegovina | Sarajevo | 100.00 | 100.00 |
INSURANCE ONE-SHAREHOLDER JOINT-STOCK COMPANY BULSTRAD VIENNA INSURANCE GROUP EAD | Bulgaria | Sofia | 100.00 | 100.00 |
InterRisk Lebensversicherungs-AG Vienna Insurance Group | Germany | Wiesbaden | 100.00 | 100.00 |
InterRisk Towarzystwo Ubezpieczeń S.A. Vienna Insurance Group | Poland | Warsaw | 100.00 | 100.00 |
InterRisk Versicherungs-AG Vienna Insurance Group | Germany | Wiesbaden | 100.00 | 100.00 |
INTERSIG VIENNA INSURANCE GROUP Sh.A. | Albania | Tirana | 89.98 | 89.98 |
Joint Stock Company Insurance Company GPI Holding | Georgia | Tbilisi | 90.00 | 90.00 |
Joint Stock Company International Insurance Company IRAO | Georgia | Tbilisi | 100.00 | 100.00 |
Kaiserstraße 113 GmbH | Austria | Vienna | 100.00 | 100.00 |
KÁLVIN TOWER Ingatlanfejlesztési és Beruházási Korlátolt Felelősségű Társaság | Hungary | Budapest | 88.78 | 88.78 |
KAPITOL, a.s. | Czech Republic | Brno | 98.10 | 98.10 |
KKB Real Estate SIA | Latvia | Riga | 99.42 | 99.42 |
KOMUNÁLNA poisťovňa, a.s. Vienna Insurance Group | Slovakia | Bratislava | 100.00 | 100.00 |
KOOPERATIVA poisťovňa, a.s. Vienna Insurance Group | Slovakia | Bratislava | 98.47 | 98.47 |
Kooperativa pojišťovna, a.s., Vienna Insurance Group | Czech Republic | Prague | 97.28 | 97.28 |
KOOPERATIVA, d.s.s., a.s. | Slovakia | Bratislava | 98.47 | 98.47 |
LVP Holding GmbH | Austria | Vienna | 100.00 | 100.00 |
MAP-WSV Beteiligungen GmbH | Austria | Vienna | 97.75 | 97.75 |
MC EINS Investment GmbH | Austria | Vienna | 97.75 | 97.75 |
MH 54 Immobilienanlage GmbH | Austria | Vienna | 97.75 | 97.75 |
NNC REAL ESTATE SPÓŁKA Z OGRANICZONĄ ODPOWIEDZIALNOŚCIĄ | Poland | Warsaw | 99.42 | 99.42 |
Nordbahnhof Projekt EPW8 GmbH & Co KG | Austria | Vienna | 97.75 | 97.75 |
Nordbahnhof Projekt EPW8 Komplementär GmbH | Austria | Vienna | 97.75 | 97.75 |
Nordbahnhof Projekt Taborstraße 123 GmbH & Co KG | Austria | Vienna | 100.00 | 100.00 |
Nordbahnhof Projekt Taborstraße 123 Komplementär GmbH | Austria | Vienna | 100.00 | 100.00 |
Nußdorfer Straße 90-92 Projektentwicklung GmbH & Co KG | Austria | Vienna | 97.75 | 97.75 |
OMNIASIG VIENNA INSURANCE GROUP S.A. | Romania | Bucharest | 99.54 | 99.54 |
OÜ LiveOn Paevalille | Estonia | Tallinn | 100.00 | 100.00 |
Palais Hansen Immobilienentwicklung GmbH | Austria | Vienna | 97.75 | 97.75 |
Passat Real Sp. z o.o. | Poland | Warsaw | 97.75 | 97.75 |
Pension Assurance Company Doverie AD | Bulgaria | Sofia | 82.59 | 82.59 |
PERECA 11 SPÓŁKA Z OGRANICZONĄ ODPOWIEDZIALNOŚCIĄ | Poland | Warsaw | 97.75 | 97.75 |
PFG Holding GmbH | Austria | Vienna | 87.76 | 87.76 |
PFG Liegenschaftsbewirtschaftungs GmbH & Co KG | Austria | Vienna | 81.51 | 81.51 |
POLISA - ŻYCIE Ubezpieczenia Sp.z.o.o. | Poland | Warsaw | 99.98 | 99.97 |
Porzellangasse 4 Liegenschaftsverwaltung GmbH & Co KG | Austria | Vienna | 97.75 | 97.75 |
Private Joint-Stock Company " Insurance Company "USG " | Ukraine | Kyiv | 100.00 | 100.00 |
PRIVATE JOINT-STOCK COMPANY "INSURANCE COMPANY "KNIAZHA LIFE VIENNA INSURANCE GROUP" | Ukraine | Kyiv | 99.81 | 99.81 |
PRIVATE JOINT-STOCK COMPANY "UKRAINIAN INSURANCE COMPANY "KNIAZHA VIENNA INSURANCE GROUP" | Ukraine | Kyiv | 100.00 | 100.00 |
PROGRESS Beteiligungsges.m.b.H. | Austria | Vienna | 68.43 | 68.43 |
Projektbau GesmbH | Austria | Vienna | 98.38 | 98.38 |
Projektbau Holding GmbH | Austria | Vienna | 98.38 | 98.38 |
Rathstraße 8 Liegenschaftsverwertungs GmbH | Austria | Vienna | 97.75 | 97.75 |
Ray Sigorta A.Ş. | Türkiye | Istanbul | 94.96 | 94.96 |
Rößlergasse Bauteil Drei GmbH | Austria | Vienna | 100.00 | 100.00 |
Rößlergasse Bauteil Zwei GmbH | Austria | Vienna | 97.75 | 97.75 |
S - budovy, a.s. | Czech Republic | Prague | 97.28 | 97.28 |
Schulring 21 Bürohaus Errichtungs- und Vermietungs GmbH & Co KG | Austria | Vienna | 98.50 | 98.50 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Fully consolidated companies | Country of domicile | Registered office | Interest 2024 | Interest 2023 |
in % | in % | |||
SECURIA majetkovosprávna a podielová s.r.o. | Slovakia | Bratislava | 100.00 | 100.00 |
Senioren Residenz Fultererpark Errichtungs- und Verwaltungs GmbH | Austria | Vienna | 97.75 | 97.75 |
Senioren Residenz Veldidenapark Errichtungs- und Verwaltungs GmbH | Austria | Vienna | 65.20 | 65.20 |
serviceline contact center dienstleistungs-GmbH | Austria | Vienna | 97.75 | 97.75 |
SIA "Global Assistance Baltic" | Latvia | Riga | 100.00 | 100.00 |
SIA "LiveOn Stirnu" | Latvia | Riga | 100.00 | 100.00 |
SIA "LiveOn" | Latvia | Riga | 100.00 | 100.00 |
SIA "Urban Space" | Latvia | Riga | 100.00 | 100.00 |
SIA “Alauksta 13/15” | Latvia | Riga | 100.00 | 100.00 |
SIA “Artilērijas 35” | Latvia | Riga | 100.00 | 100.00 |
SIA “Ģertrūdes 121” | Latvia | Riga | 100.00 | 100.00 |
SIA LiveOn Terbatas | Latvia | Riga | 100.00 | 100.00 |
SIGMA VIENNA INSURANCE GROUP Shoqëri Aksionare | Albania | Tirana | 89.05 | 89.05 |
SK BM s.r.o. | Slovakia | Bratislava | 99.42 | 99.42 |
Slovexperta, s.r.o. | Slovakia | Sillein | 98.70 | 98.70 |
SMARDAN 5 DEVELOPMENT S.R.L. | Romania | Bucharest | 93.98 | 93.98 |
Spółdzielnia Usługowa VIG EKSPERT W WARSZAWIE | Poland | Warsaw | 99.98 | 99.97 |
Stock Company for Insurance and Reinsurance MAKEDONIJA Skopje - Vienna Insurance Group | North Macedonia | Skopje | 95.71 | 94.50 |
SVZ GmbH | Austria | Vienna | 97.75 | 97.75 |
SVZD GmbH | Austria | Vienna | 100.00 | 100.00 |
SVZI GmbH | Austria | Vienna | 97.75 | 97.75 |
T 125 GmbH | Austria | Vienna | 100.00 | 100.00 |
TECHBASE Science Park Vienna GmbH | Austria | Vienna | 97.75 | 97.75 |
twinformatics GmbH | Austria | Vienna | 98.88 | 98.88 |
UAB LiveOn Linkmenu | Lithuania | Vilnius | 100.00 | 100.00 |
UNION Vienna Insurance Group Biztosító Zrt. | Hungary | Budapest | 88.78 | 88.78 |
Untere Donaulände 40 GmbH & Co KG | Austria | Vienna | 98.65 | 98.65 |
V.I.G. ND, a.s. | Czech Republic | Prague | 97.60 | 97.60 |
Vienibas Gatve Investments OÜ | Estonia | Tallinn | 100.00 | 100.00 |
Vienibas Gatve Properties SIA | Latvia | Riga | 100.00 | 100.00 |
Vienna Insurance Group Polska Spółka z organiczoną odpowiedzialnością | Poland | Warsaw | 99.99 | 99.99 |
VIENNA LIFE TOWARZYSTWO UBEZPIECZEŃ NA ŻYCIE SPÓŁKA AKCYJNA VIENNA INSURANCE GROUP | Poland | Warsaw | 99.98 | 99.97 |
VIENNA POWSZECHNE TOWARZYSTWO EMERYTALNE SPÓŁKA AKCYJNA VIENNA INSURANCE GROUP | Poland | Warsaw | 100.00 | 100.00 |
VİENNALİFE EMEKLİLİK VE HAYAT ANONİM ŞİRKETİ | Türkiye | Istanbul | 100.00 | 100.00 |
Vienna-Life Lebensversicherung AG Vienna Insurance Group | Liechtenstein | Bendern | 100.00 | 100.00 |
VIG Befektetési Alapkezelő Magyarország Zártkörűen Működő Részvénytársaság | Hungary | Budapest | 90.00 | 90.00 |
VIG FUND, a.s. | Czech Republic | Prague | 99.42 | 99.42 |
VIG Home, s.r.o. | Slovakia | Bratislava | 98.47 | 98.47 |
VIG HU GmbH | Austria | Vienna | 100.00 | 100.00 |
VIG IT - Digital Solutions GmbH | Austria | Vienna | 100.00 | 100.00 |
VIG Magyarország Befektetési Zártkörűen Működő Részvéntársaság | Hungary | Budapest | 90.00 | 90.00 |
VIG Management Service SRL | Romania | Bucharest | 99.16 | 99.16 |
VIG Offices, s.r.o. | Slovakia | Bratislava | 98.47 | 98.47 |
VIG Poland/Romania Holding B.V. | Netherlands | Amsterdam | 100.00 | 100.00 |
VIG POLSKA REAL ESTATE SPÓŁKA Z OGRANICZONA ODPOWIEDZIALNOSCIA | Poland | Warsaw | 99.99 | 99.97 |
VIG RE zajišťovna, a.s. | Czech Republic | Prague | 99.24 | 99.24 |
VIG REAL ESTATE DOO | Serbia | Belgrade | 97.75 | 97.75 |
VIG Services Bulgaria EOOD | Bulgaria | Sofia | 100.00 | 100.00 |
VIG Türkiye Holding B.V. | Netherlands | Amsterdam | 100.00 | 100.00 |
VIG ZP, s. r. o. | Slovakia | Bratislava | 98.73 | 98.83 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Fully consolidated companies | Country of domicile | Registered office | Interest 2024 | Interest 2023 |
in % | in % | |||
VIG-AT Beteiligungen GmbH | Austria | Vienna | 100.00 | 100.00 |
VIG-CZ Real Estate GmbH | Austria | Vienna | 99.83 | 99.83 |
VIVECA Beteiligungen GmbH | Austria | Vienna | 100.00 | 100.00 |
WGPV Holding GmbH | Austria | Vienna | 97.75 | 97.75 |
WIBG Holding GmbH & Co KG | Austria | Vienna | 97.75 | 97.75 |
WIBG Projektentwicklungs GmbH & Co KG | Austria | Vienna | 97.75 | 97.75 |
Wiener Osiguranje Vienna Insurance Group ad | Bosnia-Herzegovina | Banja Luka | 100.00 | 100.00 |
Wiener osiguranje Vienna Insurance Group dioničko društvo za osiguranje | Croatia | Zagreb | 97.82 | 97.82 |
WIENER RE akcionarsko društvo za reosiguranje | Serbia | Belgrade | 99.24 | 99.24 |
WIENER STÄDTISCHE OSIGURANJE akcionarsko drustvo za osiguranje | Serbia | Belgrade | 100.00 | 100.00 |
WIENER STÄDTISCHE VERSICHERUNG AG Vienna Insurance Group | Austria | Vienna | 97.75 | 97.75 |
WIENER VEREIN BESTATTUNGS- UND VERSICHERUNGSSERVICE-GESELLSCHAFT M.B.H. | Austria | Vienna | 97.75 | 97.75 |
WILA GmbH | Austria | Vienna | 97.75 | 97.75 |
WINO GmbH | Austria | Vienna | 97.75 | 97.75 |
WNH Liegenschaftsbesitz GmbH | Austria | Vienna | 100.00 | 100.00 |
Wohnquartier 11b Immobilienbesitz GmbH | Austria | Vienna | 100.00 | 100.00 |
Wohnquartier 12b Immobilienbesitz GmbH | Austria | Vienna | 97.75 | 97.75 |
WSBV Beteiligungsverwaltung GmbH & Co KG | Austria | Vienna | 97.75 | 97.75 |
WSV Beta Immoholding GmbH | Austria | Vienna | 97.75 | 97.75 |
WSV Immoholding GmbH | Austria | Vienna | 97.75 | 97.75 |
WSV Triesterstraße 91 Besitz GmbH & Co KG | Austria | Vienna | 97.75 | 97.75 |
WSV Vermögensverwaltung GmbH | Austria | Vienna | 97.75 | 97.75 |
WSVA Liegenschaftbesitz GmbH | Austria | Vienna | 97.75 | 97.75 |
WSVB Liegenschaftbesitz GmbH | Austria | Vienna | 97.75 | 97.75 |
WSVC Liegenschaftbesitz GmbH | Austria | Vienna | 97.75 | 97.75 |
At equity-consolidated companies | Country of domicile | Registered office | Interest 2024 | Interest 2023 |
in % | in % | |||
Beteiligungs- und Immobilien GmbH | Austria | Linz | 24.44 | 24.44 |
Beteiligungs- und Wohnungsanlagen GmbH | Austria | Linz | 24.44 | 24.44 |
CROWN-WSF spol. s.r.o. | Czech Republic | Prague | 29.33 | 29.33 |
ERSTE d.o.o. - za upravljanje obveznim i dobrovljnim mirovinskim fondovima | Croatia | Zagreb | 25.30 | 25.30 |
Gewista-Werbegesellschaft m.b.H. | Austria | Vienna | 22.58 | 22.58 |
Österreichisches Verkehrsbüro Aktiengesellschaft | Austria | Vienna | 35.78 | 35.78 |
Towarzystwo Ubezpieczeń Wzajemnych „TUW" | Poland | Warsaw | 52.16 | 52.16 |
UNIVERSAL maklérsky dom a.s. | Slovakia | Bratislava | 34.46 | |
VBV - Betriebliche Altersvorsorge AG | Austria | Vienna | 24.83 | 24.83 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Non-consolidated companies | Country of domicile | Registered office | Interest 2024 | Interest 2023 |
in % | in % | |||
Affiliated companies | ||||
"Assistance Company" Ukrainian Assistance Service" LLC | Ukraine | Kyiv | 100.00 | 100.00 |
"LIFETRUST" Ltd | Bulgaria | Sofia | 100.00 | 100.00 |
"VIENNA LIFE INSURANCE" - "VIENNA SIGURIM JETE" JSC | Albania | Tirana | 75.00 | |
"WIENER AUTO CENTAR" d.o.o. | Bosnia-Herzegovina | Banja Luka | 100.00 | 100.00 |
Akcionarsko družstvo za životno osiguranje Wiener Städtische Podgorica, Vienna Insurance Group | Montenegro | Podgorica | 100.00 | 100.00 |
Alfa VIG Közvetítő Zrt. | Hungary | Budapest | 90.00 | 90.00 |
Amadi GmbH | Germany | Wiesbaden | 100.00 | 100.00 |
AQUILA Hausmanagement GmbH | Austria | Vienna | 97.75 | 97.75 |
arithmetica Consulting GmbH | Austria | Vienna | 98.31 | 98.31 |
Auto - Poly spol. s r.o. | Czech Republic | Prague | 98.10 | 98.10 |
Autocentrum Lukáš s.r.o. | Czech Republic | Wallachian Meseritsch | 98.10 | 98.10 |
AUTONOVA BRNO s.r.o. | Czech Republic | Brno | 98.10 | 98.10 |
Autosig SRL | Romania | Bucharest | 99.54 | 99.54 |
B&A Insurance Consulting s.r.o. | Czech Republic | Moravská Ostrava | 100.00 | 48.45 |
Bohemika a.s. | Czech Republic | Žatec | 100.00 | 100.00 |
Bohemika HYPO s.r.o. | Czech Republic | Žatec | 100.00 | 100.00 |
BSA + OFK Germany Real Estate Immobilien 4 GmbH | Germany | Frankfurt am Main | 97.75 | 97.75 |
Bulstrad Trudova Meditzina EOOD | Bulgaria | Sofia | 100.00 | 100.00 |
Camelot Informatik und Consulting Gesellschaft m.b.H. | Austria | Vienna | 92.86 | 92.86 |
CARPLUS Versicherungsvermittlungsagentur GmbH | Austria | Vienna | 97.75 | 97.75 |
ČPP Servis, s.r.o. | Czech Republic | Prague | 100.00 | 100.00 |
CyRiSo Cyber Risk Solutions GmbH | Austria | Vienna | 60.00 | |
DBLV Immobesitz GmbH | Austria | Vienna | 100.00 | 100.00 |
DBR-Liegenschaften Verwaltungs GmbH | Germany | Stuttgart | 97.75 | 97.75 |
DELOIS s. r. o. | Slovakia | Bratislava | 98.47 | 98.47 |
Domácí péče Haná s.r.o. | Czech Republic | Prerau | 63.23 | 63.23 |
Driving Camp Autodrom Sosnova a.s. | Czech Republic | Prague | 97.28 | 97.28 |
DV Asset Management EAD | Bulgaria | Sofia | 100.00 | 100.00 |
DV CONSULTING EOOD | Bulgaria | Sofia | 100.00 | 100.00 |
DV Invest EAD | Bulgaria | Sofia | 100.00 | 100.00 |
European Insurance & Reinsurance Brokers Ltd. | United Kingdom | London | 100.00 | 100.00 |
FinServis Plus, s.r.o. | Czech Republic | Prague | 100.00 | 100.00 |
Foreign limited liability company "InterInvestUchastie" | Belarus | Minsk | 100.00 | 100.00 |
FRANCE CAR, s.r.o. | Czech Republic | Königgrätz | 98.10 | 98.10 |
GGVier Projekt-GmbH | Austria | Vienna | 53.76 | 53.76 |
GLOBAL ASSISTANCE D.O.O. BEOGRAD | Serbia | Belgrade | 100.00 | 100.00 |
Global Assistance Georgia LLC | Georgia | Tbilisi | 95.00 | 95.00 |
Global Assistance Polska Sp.z.o.o. | Poland | Warsaw | 99.99 | 99.99 |
GLOBAL ASSISTANCE SERVICES s.r.o. | Czech Republic | Prague | 100.00 | 100.00 |
GLOBAL ASSISTANCE SERVICES SRL | Romania | Bucharest | 99.23 | 99.23 |
GLOBAL ASSISTANCE SLOVAKIA s.r.o. | Slovakia | Bratislava | 99.22 | 99.22 |
Global Partner Beskydy, s.r.o. | Czech Republic | Prague | 63.23 | 63.23 |
Global Partner Praha s.r.o. | Czech Republic | Prague | 63.23 | 63.23 |
Global Partner sociální služby s.r.o. | Czech Republic | Jinočany | 63.23 | |
Global Partner Zdraví, s.r.o. | Czech Republic | Prague | 63.23 | 63.23 |
Global Partner, a.s. | Czech Republic | Prague | 63.23 | 63.23 |
Global Repair Centres, s.r.o. | Czech Republic | Pardubice | 98.10 | 98.10 |
Help24 Assistance Korlátolt Felelősségű Társaság | Hungary | Budapest | 90.00 | 90.00 |
HORIZONT Personal-, Team- und Organisationsentwicklung GmbH | Austria | Vienna | 98.29 | 98.29 |
Hotel Voltino in Liquidation | Croatia | Zagreb | 97.82 | 97.82 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Non-consolidated companies | Country of domicile | Registered office | Interest 2024 | Interest 2023 |
in % | in % | |||
HOTELY SRNÍ, a.s. | Czech Republic | Prague | 97.28 | 97.28 |
Hyundai Hradec s.r.o. | Czech Republic | Königgrätz | 98.10 | 98.10 |
insureX IT GmbH | Austria | Vienna | 98.87 | 98.87 |
InterRisk Informatik GmbH | Germany | Wiesbaden | 100.00 | 100.00 |
ITIS Sp.z.o.o. | Poland | Warsaw | 99.99 | 99.99 |
Joint Stock Company "Curatio" | Georgia | Tbilisi | 90.00 | 90.00 |
Joint Stock Insurance Company WINNER LIFE - Vienna Insurance Group | North Macedonia | Skopje | 100.00 | 100.00 |
K A P P A - P, spol. s r.o. | Czech Republic | Aussig | 98.10 | 98.10 |
Kitzbüheler Bestattung WV GmbH | Austria | Kitzbühel | 97.75 | 97.75 |
KUPALA Belarusian-Austrian Closed Joint Stock Insurance Company | Belarus | Minsk | 98.26 | 98.26 |
LD Vermögensverwaltung GmbH | Austria | Vienna | 98.65 | 98.65 |
Main Point Karlín II., a.s. | Czech Republic | Prague | 97.28 | 97.28 |
MEDICINSKI CENTER AMERIMED OOD | Bulgaria | Sofia | 51.00 | 51.00 |
Money & More Pénzügyi Tanácsadó Zártkörűen Működő Részvénytársaság | Hungary | Budapest | 88.78 | 88.78 |
Nadacia poisťovne KOOPERATIVA | Slovakia | Bratislava | 98.47 | 98.47 |
OC PROPERTIES OOD | Bulgaria | Sofia | 51.00 | 51.00 |
PFG Liegenschaftsbewirtschaftungs GmbH | Austria | Vienna | 73.42 | 73.42 |
Privat Joint-stock company "OWN SERVICE | Ukraine | Kyiv | 100.00 | 100.00 |
PROFITOWI SPÓŁKA AKCYJNA | Poland | Warsaw | 99.98 | 100.00 |
Q13a Wohnen Eybnerstraße GmbH | Austria | Vienna | 97.75 | |
Rezidence Opatov, s.r.o. | Czech Republic | Prague | 97.28 | |
Risk Consult Bulgaria EOOD | Bulgaria | Sofia | 100.00 | 100.00 |
Risk Consult Polska Sp.z.o.o. | Poland | Warsaw | 100.00 | 100.00 |
RISK CONSULT Sicherheits- und Risiko- Managementberatung Gesellschaft m.b.H. | Austria | Vienna | 100.00 | 100.00 |
Risk Expert Risk ve Hasar Danismanlik Hizmetleri Limited Sirketi | Türkiye | Istanbul | 98.49 | 98.49 |
Risk Experts s.r.o. | Slovakia | Bratislava | 100.00 | 100.00 |
Risk Logics Risikoberatung GmbH | Austria | Vienna | 100.00 | 100.00 |
S.C. Risk Consult & Engineering Romania S.R.L. | Romania | Bucharest | 100.00 | 100.00 |
S.C. SOCIETATEA TRAINING IN ASIGURARI S.R.L. | Romania | Bucharest | 99.16 | 99.16 |
S.O.S.- EXPERT d.o.o. za poslovanje nekretninama | Croatia | Zagreb | 100.00 | 100.00 |
samavu s.r.o. | Slovakia | Bratislava | 98.47 | 98.47 |
Sanatorium Astoria, a.s. | Czech Republic | Karlsbad | 97.28 | 97.28 |
Senioren Residenzen gemeinnützige Betriebsgesellschaft mbH | Austria | Vienna | 97.75 | 97.75 |
Sparkassen-Versicherungsservice Gesellschaft m.b.H. | Austria | Vienna | 97.75 | 97.75 |
SURPMO, a.s. | Czech Republic | Prague | 97.28 | 97.28 |
TGMZ Team Gesund Medizin Zentren GmbH | Austria | Vienna | 97.75 | 39.10 |
UAB "Compensa Life Distribution" | Lithuania | Vilnius | 100.00 | 100.00 |
Vienna International Underwriters GmbH | Austria | Vienna | 100.00 | 100.00 |
VIENNA LIFE PARTNERS SPÓŁKA Z OGRANICZONĄ ODPOWIEDZIALNOŚCIĄ | Poland | Warsaw | 99.98 | 99.97 |
VIENNA LIFE SERVICES SPÓŁKA Z OGRANICZONĄ ODPOWIEDZIALNOŚCIĄ | Poland | Warsaw | 99.98 | 100.00 |
viesure innovation center GmbH | Austria | Vienna | 98.87 | 98.87 |
VIG AM Real Estate, a.s. | Czech Republic | Prague | 100.00 | 100.00 |
VIG AM Services GmbH | Austria | Vienna | 100.00 | 100.00 |
VIG platform partners GmbH | Austria | Vienna | 100.00 | 100.00 |
VIG Services Shqiperi Sh.p.K. | Albania | Tirana | 89.52 | 89.52 |
VIG Services Ukraine, LLC | Ukraine | Kyiv | 100.00 | 89.52 |
VIG/C-QUADRAT TOWARZYSTWO FUNDUSZY INVESTYCYJNYCH SPÓŁKA AKCYJNA | Poland | Warsaw | 50.99 | 50.99 |
Wiener Städtische Donau Leasing GmbH | Austria | Vienna | 97.75 | 97.75 |
WSBV Beteiligungsverwaltung GmbH | Austria | Vienna | 97.75 | 97.75 |
zuuri s.r.o. | Slovakia | Bratislava | 98.47 | 98.47 |
Corporate Participations | ||||
AREALIS Liegenschaftsmanagement GmbH | Austria | Vienna | 48.87 | 48.87 |
Non-consolidated companies | Country of domicile | Registered office | Interest 2024 | Interest 2023 |
in % | in % | |||
EBV-Leasing Gesellschaft m.b.H. | Austria | Vienna | 47.90 | 47.90 |
EKG UW Nord GmbH | Austria | Klagenfurt | 24.46 | 24.46 |
Elsö Maganegeszsegügyi Halozat Zrt. | Hungary | Budapest | 44.39 | 43.50 |
Finanzpartner GmbH | Austria | Vienna | 48.87 | 48.87 |
GELUP GmbH | Austria | Vienna | 32.58 | 32.58 |
Glamas Beteiligungsverwaltungs GmbH & Co "Beta" KG | Austria | Vienna | 42.76 | 42.76 |
GLOBAL ASSISTANCE Croatia društvo s ograničenom odgovornošću za usluge | Croatia | Zagreb | 49.46 | 49.46 |
KWC Campus Errichtungsgesellschaft m.b.H. | Austria | Klagenfurt | 48.87 | 48.87 |
Lead Equities II.Private Equity Mittelstandsfinanzierungs AG | Austria | Vienna | 21.59 | 21.59 |
LiSciV Muthgasse GmbH & Co KG | Austria | Vienna | 42.76 | 42.76 |
Renaissance Hotel Realbesitz GmbH | Austria | Vienna | 40.00 | 40.00 |
Soleta Beteiligungsverwaltungs GmbH | Austria | Vienna | 42.76 | 42.76 |
TAUROS Capital Investment GmbH & Co KG | Austria | Vienna | 19.55 | 19.55 |
TAUROS Capital Investment Zwei GmbH & Co KG | Austria | Vienna | 23.27 | 23.27 |
TAUROS Capital Management GmbH | Austria | Vienna | 25.30 | 25.30 |
TeleDoc Holding GmbH | Austria | Vienna | 25.01 | 25.01 |
TOGETHER CCA GmbH | Austria | Vienna | 24.71 | 24.71 |
VENPACE GmbH & Co. KG | Germany | Cologne | 23.53 | 23.53 |
Versicherungsbüro Dr. Ignaz Fiala Gesellschaft m.b.H. | Austria | Vienna | 47.90 | 47.90 |
VÖB Direkt Versicherungsagentur GmbH | Austria | Graz | 48.87 | 48.87 |
Merged companies | Country of domicile | Registered office | Merger date | Absorbing company |
AEGON TOWARZYSTWO UBEZPIECZEŃ NA ŻYCIE SPÓŁKA AKCYJNA | Poland | Warsaw | 01/07/2024 | VIENNA LIFE TOWARZYSTWO UBEZPIECZEŃ NA ŻYCIE SPÓŁKA AKCYJNA VIENNA INSURANCE GROUP |
Joint Stock Insurance Company WINNER-Vienna Insurance Group | North Macedonia | Skopje | 01/07/2024 | Stock Company for Insurance and Reinsurance MAKEDONIJA Skopje - Vienna Insurance Group |
Vienna Life Towarzystwo Ubezpieczeń na Życie S.A. Vienna Insurance Group | Poland | Warsaw | 01/07/2024 | VIENNA LIFE TOWARZYSTWO UBEZPIECZEŃ NA ŻYCIE SPÓŁKA AKCYJNA VIENNA INSURANCE GROUP (previously Compensa Life) |
WIENER TOWARZYSTWO UBEZPIECZEŃ SPÓŁKA AKCYJNA VIENNA INSURANCE GROUP | Poland | Warsaw | 01/10/2024 | Compensa Towarzystwo Ubezpieczeń S.A. Vienna Insurance Group |
Composition | 2024 | 2023 | ||
KPMG Austria wide | KPMG Austria GmbH | Total | Total | |
in EUR ‘000 | ||||
Audit of consolidated financial statements | 0 | 1,053 | 1,053 | 1,623 |
Audit of parent company financial statements | 0 | 95 | 95 | 75 |
Other audit services | 0 | 546 | 546 | 214 |
Tax advisory fees | 19 | 0 | 19 | 14 |
Fees for audit-related services | 500 | 0 | 500 | 179 |
Total | 519 | 1,694 | 2,213 | 2,105 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Currency | End-of-period exchange rate | Average exchange rate | |||
31/12/2024 | 31/12/2023 | 01/01/‑31/12/2024 | 01/01/‑31/12/2023 | ||
1 EUR ≙ | |||||
Albanian lek | ALL | 98.1500 | 103.8800 | 100.7014 | 108.7483 |
Bosnian convertible mark | BAM | 1.9558 | 1.9558 | 1.9558 | 1.9558 |
Bulgarian lev | BGN | 1.9558 | 1.9558 | 1.9558 | 1.9558 |
Georgian lari | GEL | 2.9306 | 2.9960 | 2.9444 | 2.8432 |
Macedonian denar | MKD | 61.4950 | 61.4950 | 61.5344 | 61.5572 |
Moldovan leu | MDL | 19.3106 | 19.3574 | 19.2533 | 19.6431 |
New Turkish Lira | TRY | 36.7372 | 32.6531 | 35.5734 | 25.7597 |
Polish zloty | PLN | 4.2750 | 4.3395 | 4.3058 | 4.5420 |
Romanian leu | RON | 4.9743 | 4.9756 | 4.9746 | 4.9467 |
Swiss franc | CHF | 0.9412 | 0.9260 | 0.9526 | 0.9718 |
Serbian dinar | RSD | 117.0149 | 117.1737 | 117.0861 | 117.2530 |
Czech koruna | CZK | 25.1850 | 24.7240 | 25.1198 | 24.0043 |
Ukraine hryvnia | UAH | 43.9266 | 42.2079 | 43.4588 | 39.5619 |
Hungarian forint | HUF | 411.3500 | 382.8000 | 395.3039 | 381.8527 |
US Dollar | USD | 1.0389 | 1.1050 | 1.0824 | 1.0813 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Spot Rates* | 01/01/2022 | |||||
1 year | 3 years | 5 years | 10 years | 20 years | 30 years | |
in % | ||||||
ALL | -0.58 | -0.25 | -0.08 | 0.21 | 0.46 | 1.05 |
BAM | -0.64 | -0.30 | -0.13 | 0.15 | 0.40 | 1.01 |
BGN | -0.64 | -0.30 | -0.13 | 0.15 | 0.40 | 1.01 |
CHF | -0.80 | -0.48 | -0.33 | -0.01 | -0.01 | 0.32 |
CZK | 4.63 | 4.13 | 3.71 | 3.09 | 2.96 | 3.06 |
EUR | -0.58 | -0.25 | -0.08 | 0.21 | 0.46 | 1.05 |
GBP | 0.78 | 1.20 | 1.20 | 1.11 | 1.05 | 1.00 |
GEL | 7.78 | 8.13 | 8.13 | 8.07 | 7.87 | 7.34 |
HRK | -0.18 | 0.01 | 0.19 | 0.82 | 1.72 | 2.21 |
HUF | 3.49 | 4.13 | 4.29 | 4.43 | 4.66 | 4.69 |
MDL | -0.58 | -0.25 | -0.08 | 0.21 | 0.46 | 1.05 |
MKD | -0.58 | -0.25 | -0.08 | 0.21 | 0.46 | 1.05 |
PLN | 2.66 | 3.60 | 3.73 | 3.57 | 3.49 | 3.47 |
RON | 3.93 | 4.52 | 4.68 | 5.07 | 5.01 | 4.68 |
RSD | 2.21 | 2.76 | 3.29 | 4.01 | 4.17 | 4.06 |
TRY | 21.64 | 24.35 | 25.35 | 24.27 | 20.71 | 16.92 |
UAH | 11.43 | 12.73 | 12.68 | 10.14 | 7.58 | 6.82 |
USD | 0.44 | 1.08 | 1.28 | 1.50 | 1.67 | 1.64 |
Illiquidity adjustment | 01/01/2022 |
in basis points | |
Bosnia-Herzegovina | 100 |
Bulgaria | 45 |
Germany | 15 |
Croatia (HRK) | 9 |
Liechtenstein | 15 |
Austria | 15 |
Poland | 63 |
Serbia | 200 |
Slovakia | 8 |
Czech Republic | 29 |
Türkiye | 26 |
Hungary | 19 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Average useful life in years | from | to |
Software | 2 | 13 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Average useful life in years | from | to |
Buildings categorised as investment property | 29 | 49 |
Average useful life in years | from | to |
Owner-occupied buildings | 28 | 47 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Pricing method | Used for | Fair value | Input parameters |
Level 2 | Observable | ||
Present value method | Bonds; borrower's note loans; loans; securitised liabilities and subordinated liabilities | Theoretical price | Issuer, sector and rating-dependent yield curves |
Libor market model present value method | Bonds and borrower's note loans with other embedded derivates | Theoretical price | Money market and swap curves; implied volatility surface; cap & floor volatilities; issuer, sector and rating-dependent yield curves |
Present value method | Currency futures contracts | Theoretical price | Exchange rates; money market curves for the currencies concerned |
Present value method | Interest rate/currency swaps | Theoretical price | Exchange rates; money market and swap curves for the currencies concerned |
Level 3 | (Un-)observable input factors | ||
Option pricing models | Stock options | Theoretical price | Share prices on the valuation date; volatilities; yield curve |
Market value method | Real estate | Appraisal value | Real estate-specific income and expense parameters; capitalisation rate; data on comparable transactions |
Discounted cash flow-model | Real estate | Appraisal value | Real estate-specific income and expense parameters; discount rate; indexes |
Multiples approach | Shares | Theoretical price | Company-specific earnings figures; typical industry multipliers |
Discounted cash flow-model | Shares | Theoretical price | Company-specific earnings figures; discount rate |
Share of capital | Shares | Book rate | Company-specific equity according to separate financial statements |
At amortised cost | Fixed income instruments (illiquid bonds, policy loans, loans) with no observable input data for comparable assets | Book rate | Cost-price; redemption price; effective yield |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Standard | Short description | Applicable as of* |
Those already adopted by the EU | ||
Amendments to IAS 21 | Restrictions on the convertibility of currencies | 01/01/2025 |
Those which are not or not yet adopted by the EU | ||
IFRS 14 | Regulatory Deferral Accounts | EU decided this standard shall not be transferred into EU law |
Amendments to IFRS 10 and IAS 28 | Sale or contribution of assets between an investor and its associate or joint venture | First-time application deferred for an indefinite period |
IFRS 18 | Presentation and notes in financial statements | 01/01/2027 |
IFRS 19 | Subsidiaries without public accountability: Disclosures | 01/01/2027 |
Amendments to IFRS 7 and IFRS 9 | Classification and measurement of financial instruments | 01/01/2026 |
Diverse IFRS | Annual improvements volume 11: Amendments to IFRS 1, IFRS 7, IFRS 9, IFRS 10 and IAS 7 | 01/01/2026 |
Amendments to IFRS 7 and IFRS 9 | Contracts Referencing Nature-dependent Electricity | 01/01/2026 |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |
Group management report | Consolidated financial statements | Management report | Annual financial statements | Service information |