Triglav Group | Zavarovalnica Triglav | |||
Education level | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 |
2–5 Upper secondary or general education or below | 2,050 | 2,181 | 701 | 768 |
6/1 First-cycle education/professional higher education | 536 | 521 | 335 | 365 |
6/2 First-cycle educationć98 | 779 | 824 | 489 | 503 |
7 Second-cycle education | 1,603 | 1,552 | 598 | 601 |
8/1 Third-cycle education/master's degree in science | 215 | 218 | 92 | 103 |
8/2 Third-cycle education/doctoral degree in science | 21 | 22 | 8 | 9 |
TOTAL | 5,204 | 5,318 | 2,223 | 2,349 |
Number of employees (full time equivalent) | 5,088 | 5,190 | 2,197 | 2,315 |
TAX RATE (in %) | ACTIVITY | EQUITY STAKE (in %) | SHARE OF VOTING RIGHTS (in %) | ||||
COMPANY | ADDRESS | 2024 | 2023 | 2024 | 2023 | ||
Pozavarovalnica Triglav RE, d.d. | Miklošičeva cesta 19, Ljubljana, Slovenija | 22 | Reinsurance | 100 | 100 | 100 | 100 |
Triglav Osiguranje, d.d., Zagreb | Antuna Heinza 4, Zagreb, Hrvaška | 18 | Insurance | 100 | 100 | 100 | 100 |
Triglav Osiguranje, d.d., Sarajevo | Dolina 8, Sarajevo, Bosna in Hercegovina | 10 | Insurance | 97.78 | 97.78 | 98.87 | 98.87 |
Lovćen Osiguranje, a.d., Podgorica | Ulica slobode 13a, Podgorica, Črna gora | 9-15 | Insurance | 99.07 | 99.07 | 99.07 | 99.07 |
Lovćen životna osiguranja, a.d., Podgorica | Ulica Marka Miljanova 29/III, Podgorica, Črna gora | 9-15 | Insurance | 99.07 | 99.07 | 99.07 | 99.07 |
Triglav Osiguranje, a.d.o., Beograd | Milutina Milankovića 7a, Beograd, Srbija | 15 | Insurance | 100 | 100 | 100 | 100 |
Triglav Osiguranje, a.d., Banja Luka | Ulica Prvog krajiškog korpusa 29, Banja Luka, Bosna in Hercegovina | 10 | Insurance | 97.78 | 97.78 | 100 | 100 |
Triglav Osiguruvanje, a.d., Skopje | Bulevar 8-mi Septemvri br. 16, Skopje, Severna Makedonija | 10 | Insurance | 82.01 | 82.01 | 82.01 | 82.01 |
Triglav Osiguruvanje Život, a.d., Skopje | Bulevar 8-mi Septemvri br. 18, Skopje, Severna Makedonija | 10 | Insurance | 97.43 | 97.43 | 97.43 | 97.43 |
Triglav penzisko društvo, a.d., Skopje | Bulevar 8-mi septemvri br. 18, Skopje, Severna Makedonija | 10 | Fund management | 100 | 100 | 100 | 100 |
Triglav, pokojninska družba, d.d. | Dunajska cesta 22, Ljubljana, Slovenija | 22 | Fund management | 100 | 100 | 100 | 100 |
Triglav INT, d.o.o. | Dunajska cesta 22, Ljubljana, Slovenija | 22 | Holding company | 100 | 100 | 100 | 100 |
Triglav international, d.o.o., Beograd | Milutina Milankovića 7a, Beograd, Srbija | 15 | Holding company | 100 | - | 100 | - |
Triglav Skladi, d.o.o. | Dunajska cesta 20, Ljubljana, Slovenija | 22 | Fund management | 100 | 100 | 100 | 100 |
Triglav Avtoservis, d.o.o. | Verovškova 60b, Ljubljana, Slovenija | 22 | Maintenance and repair of motor vehicles | 100 | 100 | 100 | 100 |
Triglav Svetovanje, d.o.o. | Ljubljanska cesta 86, Domžale, Slovenija | 22 | Insurance agency | 100 | 100 | 100 | 100 |
Triglav, Upravljanje nepremičnin, d.o.o. | Dunajska cesta 22, Ljubljana, Slovenija | 22 | Real estate management | 100 | 100 | 100 | 100 |
Triglav Savjetovanje, d.o.o., Sarajevo | Dolina 8, Sarajevo, Bosna in Hercegovina | 10 | Insurance agency | 97.78 | 97.78 | 98.87 | 98.87 |
Triglav Savjetovanje, d.o.o., Zagreb, u likvidaciji | Sarajevska cesta 60, Zagreb, Hrvaška | 18 | Insurance | 100 | 100 | 100 | 100 |
Triglav Savetovanje, d.o.o., Beograd, u likvidaciji | Zelengorska 1g, Beograd, Srbija | 15 | Insurance agency | 100 | 100 | 100 | 100 |
Autocentar BH, d.o.o., Sarajevo | Džemala Bijedića 165b, Sarajevo, Bosna in Hercegovina | 10 | Maintenance and repair of motor vehicles | 97.78 | 97.78 | 98.87 | 98.87 |
Sarajevostan, d.o.o., Sarajevo | Bulevar Meše Selimovića 12, Sarajevo, Bosna in Hercegovina | 10 | Real estate management | 90.95 | 90.95 | 91.97 | 91.97 |
Lovćen auto, d.o.o., Podgorica | Novaka Miloševa 6/2, Podgorica, Črna gora | 9-15 | Maintenance and repair of motor vehicle | 99.07 | 99.07 | 99.07 | 99.07 |
Triglav upravljanje nekretninama, d.o.o., Zagreb | Ulica Josipa Marohnića 1/1, Zagreb, Hrvaška | 18 | Real estate management | 100 | 100 | 100 | 100 |
Triglav upravljanje nekretninama, d.o.o., Podgorica | Džordža Vašingtona 44, Podgorica, Črna gora | 9-15 | Real estate management | 100 | 100 | 100 | 100 |
Triglav upravljanje nekretninama, d.o.o., Sarajevo | Branilaca Sarajeva 45, Sarajevo, Bosna in Hercegovina | 10 | Real estate management | 100 | 100 | 100 | 100 |
Triglav upravuvanje so nedvižen imot DOOEL, Skopje | Dame Gruev br. 8, Skopje, Severna Makedonija | 10 | Real estate management | 100 | 100 | 100 | 100 |
Triglav Fondovi, d.o.o., Sarajevo | Ulica Mehmed-paše Sokolovića br. 15, Sarajevo, Bosna in Hercegovina | 10 | Fund management | 63.58 | 62.54 | 63.20 | 62.54 |
Triglav zdravje asistenca, d.o.o., Ljubljana | Dunajska cesta 22, Ljubljana, Slovenija | 22 | Other human health activities | 100 | 100 | 100 | 100 |
Eskulap, d.o.o., Ljubljana | Redelonghijeva ulica 12, 1000 Ljubljana | 22 | Other human health activities | 100 | - | 100 | - |
Zavod Vse bo v redu, Ljubljana | Miklošičeva cesta 19, Ljubljana, Slovenija | 22 | Corporate Social Responsibility Institute | 100 | 100 | 100 | 100 |
in EUR | ||||||||||
ASSETS | LIABILITIES | EQUITY | TOTAL INCOME | NET PROFIT/LOSS | ||||||
COMPANY | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Pozavarovalnica Triglav Re, d.d., Ljubljana | 400,898,364 | 410,277,992 | 287,729,355 | 311,869,723 | 113,169,009 | 98,408,269 | 261,913,759 | 239,043,151 | 13,310,276 | 5,063,016 |
Triglav Osiguranje, d.d., Zagreb | 195,912,937 | 190,787,223 | 154,028,406 | 148,449,013 | 41,884,531 | 42,338,210 | 81,707,111 | 84,943,388 | -1,391,860 | -3,858,646 |
Triglav Osiguranje, d.d., Sarajevo | 93,309,597 | 83,912,383 | 66,302,049 | 57,836,201 | 27,007,548 | 26,076,182 | 31,496,604 | 27,895,911 | 1,924,368 | 1,118,581 |
Lovćen Osiguranje, a.d., Podgorica | 56,803,287 | 52,294,433 | 33,042,170 | 31,236,313 | 23,761,117 | 21,058,120 | 39,590,395 | 36,621,259 | 1,710,059 | 2,347,486 |
Lovćen životna osiguranja, a.d., Podgorica | 11,464,936 | 9,446,837 | 5,877,503 | 5,258,146 | 5,587,433 | 4,188,691 | 5,772,200 | 3,775,689 | 1,187,061 | -513,512 |
Triglav Osiguranje, a.d.o., Beograd | 111,008,081 | 88,533,209 | 76,726,294 | 58,802,788 | 34,281,787 | 29,730,421 | 100,474,435 | 87,703,848 | 3,364,382 | 1,799,380 |
Triglav Osiguranje, a.d., Banja Luka | 14,268,271 | 14,680,050 | 8,837,858 | 9,757,036 | 5,430,413 | 4,923,014 | 7,321,704 | 7,479,431 | 411,045 | 174,676 |
Triglav Osiguruvanje, a.d., Skopje | 44,619,019 | 42,735,186 | 28,380,763 | 28,093,194 | 16,238,256 | 14,641,992 | 25,100,486 | 24,282,618 | 1,595,677 | 884,217 |
Triglav Osiguruvanje Život, a.d., Skopje | 19,586,764 | 14,700,851 | 12,553,004 | 8,131,485 | 7,033,760 | 6,569,366 | 2,912,250 | 2,892,862 | 369,491 | 88,221 |
Triglav penzisko društvo, a.d., Skopje | 4,815,634 | 3,938,167 | 327,193 | 192,283 | 4,488,441 | 3,745,884 | 1,167,439 | 817,338 | -275,526 | -426,828 |
Triglav, pokojninska družba, d.d., Ljubljana | 535,422,717 | 482,831,854 | 467,329,985 | 419,510,811 | 68,092,732 | 63,321,043 | 6,823,237 | 8,185,363 | 3,803,677 | 4,599,439 |
Triglav INT, d.o.o., Ljubljana | 77,855,834 | 78,123,520 | 26,832 | 41,280 | 77,829,003 | 78,082,240 | 1,013 | 0 | -253,237 | -274,458 |
Triglav international, d.o.o., Beograd | 492,923 | - | 12,826 | - | 480,097 | - | 0 | - | -32,882 | - |
Triglav Skladi, d.o.o., Ljubljana | 72,589,314 | 61,691,354 | 8,299,299 | 8,213,384 | 64,290,016 | 53,477,970 | 40,927,471 | 32,001,410 | 10,793,372 | 8,538,042 |
Triglav Avtoservis, d.o.o., Ljubljana | 1,665,896 | 1,752,461 | 1,387,153 | 1,570,356 | 278,743 | 182,105 | 4,150,687 | 4,352,568 | 103,061 | 35,097 |
Triglav Svetovanje, d.o.o., Domžale | 2,245,456 | 2,303,025 | 1,650,017 | 1,743,216 | 595,439 | 559,809 | 6,724,721 | 6,598,254 | 46,836 | 133,639 |
Triglav, Upravljanje nepremičnin, d.o.o., Ljubljana | 28,753,471 | 29,406,172 | 2,920,908 | 2,585,146 | 25,832,563 | 26,821,026 | 4,327,784 | 4,718,872 | 229,021 | 1,214,903 |
Triglav Savjetovanje, d.o.o., Sarajevo | 212,519 | 259,436 | 180,623 | 239,082 | 31,896 | 20,354 | 698,266 | 659,638 | 11,542 | 10,445 |
Triglav Savjetovanje, d.o.o., Zagreb, u likvidaciji | 81,498 | 99,470 | 0 | 15,130 | 81,498 | 84,340 | 20,945 | 377,373 | -2,841 | -67,811 |
Triglav Savetovanje, d.o.o., Beograd, u likvidaciji | 112,863 | 85,345 | 5,666 | 56,631 | 107,197 | 28,714 | 546,252 | 656,700 | 78,332 | -4,296 |
Autocentar BH, d.o.o., Sarajevo | 2,862,831 | 2,833,784 | 752,296 | 769,430 | 2,110,535 | 2,064,354 | 1,800,280 | 1,758,383 | 97,310 | 71,795 |
Sarajevostan, d.o.o., Sarajevo | 1,965,628 | 1,891,436 | 665,924 | 634,805 | 1,299,704 | 1,256,631 | 2,016,618 | 2,006,984 | 78,285 | 75,198 |
Lovćen auto, d.o.o., Podgorica | 5,585,210 | 5,009,689 | 1,829,395 | 1,585,356 | 3,755,816 | 3,424,333 | 3,175,403 | 2,433,506 | 331,483 | 38,993 |
Triglav upravljanje nekretninama, d.o.o., Zagreb | 498,955 | 523,837 | 5,698 | 731 | 493,257 | 523,106 | 29,463 | 101,531 | -29,849 | 67,074 |
Triglav upravljanje nekretninama, d.o.o., Podgorica | 507,985 | 619,201 | 5,417 | 80,022 | 502,569 | 539,179 | 27,657 | 26,861 | -36,610 | -57,408 |
Triglav upravljanje nekretninama, d.o.o., Sarajevo | 1,219,024 | 1,255,589 | 49,241 | 300,675 | 1,169,783 | 954,914 | 335,820 | 77,346 | 214,869 | -30,270 |
TRIGLAV upravuvanje so nedvižen imot DOOEL, Skopje | 584,698 | 3,194 | 2,994 | 0 | 581,704 | 3,194 | 5,519 | 0 | -37,371 | -1,800 |
Triglav Fondovi, d.o.o., Sarajevo | 4,544,849 | 4,156,529 | 140,062 | 72,903 | 4,404,787 | 4,083,626 | 163,314 | 99,589 | 363,664 | -77,658 |
Triglav zdravje asistenca, d.o.o., Ljubljana | 4,130,901 | 3,714,997 | 1,584,448 | 1,169,220 | 2,546,453 | 2,545,777 | 3,685,663 | 1,069,491 | 676 | 47,777 |
Eskulap, d.o.o., Ljubljana | 853,731 | - | 533,493 | - | 320,238 | - | 58,533 | - | -129,415 | - |
Zavod Vse bo v redu | 157,016 | 240,727 | 14,191 | 10,593 | 142,825 | 230,135 | 113,712 | 182,256 | -87,310 | 131,020 |
in EUR | ||||
Triglav Osiguruvanje, a.d., Skopje | Triglav Fondovi, d.o.o., Sarajevo | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | |
CONDENSED BALANCE SHEET | ||||
Current assets | 1,392,873 | 2,549,100 | 283,317 | 245,596 |
Current liabilities | 1,907,469 | 2,018,497 | 140,062 | 72,823 |
Net current assets/liabilities | -514,596 | 530,603 | 143,255 | 172,773 |
Non-current assets | 43,226,146 | 40,186,086 | 4,261,532 | 3,910,933 |
Non-current liabilities | 26,473,294 | 26,074,697 | 0 | 80 |
Net non-current assets/liabilities | 16,752,852 | 14,111,389 | 4,261,532 | 3,910,853 |
Net assets | 16,238,256 | 14,641,992 | 4,404,787 | 4,083,626 |
2024 | 2023 | 2024 | 2023 | |
CONDENSED COMPREHENSIVE INCOME | ||||
Net profit or loss for the year | 1,595,677 | 884,217 | 363,664 | -77,658 |
Other comprehensive income | 589 | -136,212 | 0 | 0 |
Total comprehensive income | 1,596,266 | 748,005 | 363,664 | -77,658 |
NON-CONTROLLING INTEREST IN CAPITAL (in %) | VOTING RIGHTS OF NON- CONTROLLING INTERESTS (in %) | NET PROFIT OR LOSS ATTRIBUTABLE TO NON-CONTROLLING INTEREST HOLDERS (in EUR) | RETAINED EARNINGS ATTRIBUTABLE TO NON- CONTROLLING INTEREST HOLDERS (in EUR) | |||||
COMPANY | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Triglav Osiguranje, d.d., Sarajevo | 2.22 | 2.22 | 1.13 | 1.13 | 42,721 | 26,536 | 435,637 | 414,294 |
Triglav Osiguruvanje, a.d., Skopje | 17.99 | 17.99 | 17.99 | 17.99 | 287,062 | 159,072 | 1,694,049 | 1,407,360 |
Lovćen Osiguranje, a.d., Podgorica | 0.93 | 0.93 | 0.93 | 0.93 | 15,904 | 21,832 | 597,214 | 572,076 |
Lovćen životna osiguranja, a.d., Podgorica | 0.93 | 0.93 | 0.93 | 0.93 | 11,040 | -4,776 | 98,460 | 85,452 |
Triglav Osiguranje, a.d., Banja Luka | 2.22 | 2.22 | 0.00 | 0.00 | 9,125 | 3,878 | 15,100 | 3,836 |
Triglav Savjetovanje, d.o.o., Sarajevo | 2.22 | 2.22 | 1.13 | 1.13 | 256 | 232 | -18,975 | -19,230 |
Autocentar BH, d.o.o., Sarajevo | 2.22 | 2.22 | 1.13 | 1.13 | 2,160 | 1,594 | -141,626 | -142,651 |
Lovćen auto, d.o.o., Podgorica | 0.93 | 0.93 | 0.93 | 0.93 | 3,083 | 363 | -395,050 | -398,132 |
Triglav Osiguruvanje Život, a.d., Skopje | 2.57 | 2.57 | 2.57 | 2.57 | 9,499 | 2,268 | 6,095 | -5,769 |
Sarajevostan, d.o.o., Sarajevo | 9.05 | 9.05 | 8.03 | 8.03 | 7,081 | 6,801 | 241,188 | 237,293 |
Triglav Fondovi, d.o.o., Sarajevo | 36.42 | 37.46 | 36.80 | 37.46 | 136,229 | -29,090 | 1,623,453 | 1,529,724 |
TOTAL | 524,160 | 188,710 | 4,155,545 | 3,684,253 | ||||
COMPANY | ADDRESS | TAX RATE (in%) | ACTIVITY |
| KATERA Beteiligungs-Verwaltungsgesellschaft P11 mbH | Tölzer Str. 15 82031, Grünwald, Nemčija | 16 | Real estate management |
Triglavko, d.o.o., Ljubljana | Ulica XXX. divizije 23, Nova Gorica, Slovenija | 22 | Insurance agency |
| TRIGAL, upravljanje naložb in svetovanje, d.o.o., Ljubljana | Dunajska cesta 22, Ljubljana, Slovenija | 22 | Management of financial funds |
Društvo za upravljanje EDPF, a.d., Banja Luka | Kralja Petra I Karađorđevića 109/III Banja Luka, Bosna in Hercegovina | 10 | Fund management |
Diagnostični center Bled, d.o.o., Bled | Pod Skalo 4, Bled, Slovenija | 22 | Health |
Alifenet, d.o.o., Ljubljana | Dunajska cesta 22, Ljubljana, Slovenija | 22 | Fund management |
| Triglav Group | Zavarovalnica Triglav | |||||||||||
SHARE IN CAPITAL (in %) | VOTING RIGHTS (in %) | INVESTMENT VALUE (in EUR) | SHARE in CAPITAL (in %) | VOTING RIGHTS (in %) | INVESTMENT VALUE (in EUR) | |||||||
COMPANY | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Nama, d.d. | 0.00 | 39.15 | 0.00 | 39.15 | 0 | 4,648,981 | 0.00 | 39.07 | 0.00 | 39.07 | 0 | 4,648,981 |
KATERA Beteiligungs- Verwaltungsgesellschaft P11 mbH | 24.90 | - | 24.90 | - | 20,394,242 | - | 24.90 | - | 24.90 | - | 20,394,242 | - |
Triglavko, d.o.o. | 38.47 | 38.47 | 38.47 | 38.47 | 4,519 | 18,509 | 38.47 | 38.47 | 38.47 | 38.47 | 4,519 | 18,509 |
TRIGAL, d.o.o. | 49.90 | 49.90 | 49.90 | 49.90 | 11,319,552 | 10,925,240 | 49.90 | 49.90 | 49.90 | 49.90 | 11,319,552 | 10,925,240 |
Društvo za upravljanje EDPF, a.d. | 34.00 | 34.00 | 34.00 | 34.00 | 561,985 | 489,221 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 |
Diagnostični center Bled, d.o.o. | 40.10 | 40.10 | 40.10 | 40.10 | 23,341,075 | 21,560,000 | 40.10 | 40.10 | 40.10 | 40.10 | 23,341,075 | 21,560,000 |
Alifenet, d.o.o. | 23.58 | 23.58 | 23.58 | 23.58 | 0 | 66,111 | 23.58 | 23.58 | 23.58 | 23.58 | 0 | 66,111 |
TOTAL | 55,621,373 | 37,708,062 | 55,059,388 | 37,218,841 | ||||||||
in EUR | ||||||||||
ASSETS | LIABILITIES | EQUITY | REVENUES | PROFIT/LOSS | ||||||
COMPANY | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Nama, d.d. | - | 13,526,992 | - | 1,904,376 | - | 11,622,617 | - | 11,850,849 | - | 475,421 |
KATERA Beteiligungs-Verwaltungsgesellschaft P11 mbH | 24,763,485 | - | 45,321 | - | 24,718,164 | - | 346,648 | - | 182,352 | - |
Triglavko, d.o.o. | 150,266 | 133,878 | 100,704 | 47,948 | 49,562 | 85,930 | 354,437 | 369,996 | -36,368 | 2,609 |
TRIGAL, d.o.o. | 24,609,552 | 23,869,050 | 1,172,049 | 1,116,764 | 23,437,503 | 22,752,286 | 2,073,633 | 1,606,473 | 683,724 | 91,341 |
Društvo za upravljanje EDPF, a.d. | 1,681,285 | 1,473,860 | 45,623 | 52,182 | 1,635,661 | 1,421,679 | 582,207 | 472,669 | 214,010 | 142,863 |
Diagnostični center Bled, d.o.o. | 55,109,003 | 53,315,370 | 18,753,609 | 20,527,899 | 36,355,394 | 32,787,471 | 38,589,636 | 36,383,549 | 3,562,149 | 3,925,069 |
in EUR | ||||||||
Diagnostični center Bled d.o.o. | KATERA, mbh | TRIGAL, d.o.o. | Nama, d.d. | |||||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | |
CONDENSED BALANCE SHEET | ||||||||
Current assets | 9,518,726 | 7,704,159 | 395,828 | 0 | 4,613,908 | 2,945,650 | 0 | 7,263,214 |
Current liabilities | 6,978,668 | 7,764,634 | 45,321 | 0 | 361,776 | 344,565 | 0 | 1,467,430 |
Net current assets/liabilities | 2,540,058 | -60,475 | 350,507 | 0 | 4,252,133 | 2,601,085 | 0 | 5,795,784 |
Non-current assets | 45,590,277 | 45,611,212 | 24,367,656 | 0 | 19,995,644 | 20,923,400 | 0 | 6,263,778 |
Non-current liabilities | 11,774,942 | 12,763,266 | 0 | 0 | 810,274 | 772,199 | 0 | 436,946 |
Net non-current assets/liabilities | 33,815,335 | 32,847,946 | 24,367,656 | 0 | 19,185,370 | 20,151,201 | 0 | 5,826,832 |
Net assets | 36,355,393 | 32,787,471 | 24,718,163 | 0 | 23,437,503 | 22,752,286 | 0 | 11,622,616 |
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
CONDENSED COMPREHENSIVE INCOME | ||||||||
Net profit or loss for the year | 3,562,149 | 3,925,069 | 182,352 | 0 | 683,724 | 91,341 | 0 | 475,421 |
Other comprehensive income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73,644 |
Total comprehensive income | 3,562,149 | 3,925,069 | 182,352 | 0 | 683,724 | 91,341 | 0 | 549,065 |
Dividends from associates for the year | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63,345 |
in EUR | ||||||
| Carrying amount as at 31 Dec 2024 | ||||||
| Zavarovalnica Triglav, d.d. | Triglav Osiguranje, d.d., Zagreb | Triglav, pokojninska družba, d.d., Ljubljana | Triglav Group | Net asset value (NAV) of the fund | Triglav Group's share of the fund's net asset value | |
Trigal Infrastructure Fund, Alternative Investment Fund | 2,401,440 | 0 | 0 | 2,401,440 | 2,401,500 | 100.0% |
Trigal Alternative Investment Fund,SICAV–RAIF S.C.A. | 14,401,604 | 1,278,952 | 2,043,006 | 17,723,562 | 48,654,700 | 36.4% |
Trigal RE Fund, Alternative Investment Fund | 3,823,875 | 0 | 3,823,763 | 7,647,638 | 15,295,000 | 50.0% |
TOTAL | 20,626,919 | 1,278,952 | 5,866,769 | 27,772,640 | ||
in EUR | ||||||
| Carrying amount as at 31 Dec 2023 | ||||||
| Zavarovalnica Triglav, d.d. | Triglav Osiguranje, d.d., Zagreb | Triglav, pokojninska družba, d.d., Ljubljana | Triglav Group | Net asset value (NAV) of the fund | Triglav Group's share of the fund's net asset value | |
Trigal Alternative Investment Fund,SICAV–RAIF S.C.A. | 12,819,187 | 1,138,423 | 1,820,863 | 15,778,474 | 47,139,300 | 33.5% |
Trigal RE Fund, Alternative Investment Fund | 3,736,875 | 0 | 3,736,838 | 7,473,713 | 14,877,500 | 50.3% |
TOTAL | 16,556,062 | 1,138,423 | 5,557,700 | 23,252,186 | ||
Method | Insurance class | Insurance group |
general model | life insurance | long-term traditional life insurance (in the event of death, term insurance, credit insurance, etc.) |
general model | life insurance | traditional insurance with profit participation (in the event of death, endowment, annuity, old pension products) |
general model | life insurance | unit-linked insurance with a high share of the premium invested in a guarantee fund |
general model | life insurance | pension products in the annuity payout phase |
general model | non-life insurance | non-life insurance with an uneven distribution of coverage units and long-term insurance (credit insurance, construction and erection insurance, etc.) |
premium allocation approach | non-life insurance | other non-life insurance |
variable fee approach | life insurance | unit-linked insurance with a low share of the premium invested in a guarantee fund |
valuation under IFRS 9 | life insurance | pension products in the accumulation phase |
Insurance class | Insurance group | Basis |
life insurance | whole life insurance | sum insured |
life insurance | endowment life insurance | sum insured |
life insurance | term life insurance | sum insured |
life insurance | life insurance with a disability rider | sum insured |
life insurance | additional riders to life insurance | sum insured |
life insurance | annuity insurance | annual annuity |
life insurance | unit-linked life insurance | an amount higher than the sum insure of the value of the fund |
non-life insurance | insurance for construction and installation projects, project liability, construction guarantees, financial guarantees and credit insurance | sum insured and the passage of time |
Financial investment type | Value assessment method | Material parameters | Parameter weight applied | Fair value hierarchy |
EXTERNAL APPRAISERS (market operator) | ||||
Debt securities – compound | Stochastic model, HW1f and HW2f network models | EUR SWAP interest rate curve, issuer credit spreads, comparable issuer credit spreads, interest rate volatility, correlation matrix, volatility index | Level 2 | |
Debt securities – compound with exposure to stock markets | Stochastic model | EUR SWAP interest rate curve, issuer credit spreads, comparable issuer credit spreads, volatility index | Level 2 | |
Derivatives | Black-Scholes model | Volatility indices | Level 2 | |
BLOOMBERG BVAL | ||||
Debt securities – companies, financial institutions and government | Cash flow discounting according to the amortisation schedule | EUR SWAP interest rate curve, issuer credit spreads, comparable issuer credit spreads, indicative listing | Level 2 | |
INTERNAL APPRAISERS | ||||
Government debt securities | Cash flow discounting according to the amortisation schedule | Republic of Slovenia interest rate yield curve | The yield curve of issuers from the Republic of Slovenia, Bosnia and Herzegovina, Serbia, Montenegro and North Macedonia | Level 2 |
Debt securities – companies and financial institutions | Cash flow discounting according to the amortisation schedule | Republic of Slovenia interest rate yield curve, issuer credit spreads | Yield curve of the corresponding sovereign issuer, credit spreads between 1.0% and 4.3% | Level 2 |
| Equity securities | Cash flow discounting | g (growth rate during the constant growth period) | 2–2.1 % | Level 3 |
Discount rate | 5.4–12.9 % | |||
Lack of control discount | 10–21% | |||
Lack of marketability discount | 11–14% | |||
Net asset value method | Change in real property prices | |||
Market approach | MVIC/EBITDA, P/B | |||
Equity investments in associates | Equity method | Accumulated gains and losses | Level 3 | |
Real property for own use | Income approach, market approach, land residual method (analysis of the most economical use of development land) | Capitalisation rates, market prices of comparable real property | 7.5–15%, depending on risk/location Market values based on information available | Level 3 |
Investment property |
Item in the financial statements/content | Accounting judgement/estimate | Assumptions and sources of uncertainty |
Going concern | The judgement of the Group and the Company as a going concern is prepared based on an assessment of the risks and uncertainties to which the Group and the Company are exposed. | Assumptions about future risk exposure and uncertainty in the business environment. A sensitivity analysis of the Group's and the Company's profitability, financial position and liquidity to risks and uncertainties. |
Classification of insurance contracts | Contracts concluded by the Group and Company are classified as insurance or financial contracts according to their characteristics. The estimate of whether a contract issued is an insurance or financial contract and the estimate of whether or not the contracts issued meet the criteria for contracts with direct participation features have a significant effect on the further measurement and disclosure of related items in the financial statements. | The assumption of material underwriting risk in relation to additional payouts in the event of a loss event. Assumptions about the expected payout to the policyholder and the level of the policyholder's participation in the return on the underlying assets. |
Valuation of insurance contracts | For the subsequent valuation of insurance contracts, the judgement on whether a simplified premium allocation approach can be applied to the valuation of the contracts issued is relevant. Also important is the judgement on whether the individual components of contracts should be separated (and valued separately), and the judgement about the appropriate level of aggregation of contracts into portfolios. The judgements needed to identify onerous contracts are also important. | Assumptions about the term of the contract, the appropriate level of aggregation of contracts and assumptions relating to the onerousness of contracts. |
The calculation of insurance/reinsurance contract assets and liabilities | Estimates of expected future cash flows and the discount rates and illiquidity premiums used significantly impact the calculation of assets and liabilities. | Assumptions about the expected claims development and claims ratios of non-life insurance contracts. Assumptions about the expected mortality, policyholders' future behaviour and claims ratios of additional life insurance riders. Assumptions about expected movements in interest rates and costs and about expected inflation and economic growth. |
The calculation of risk adjustment | The judgement or selection of the most appropriate techniques for estimating the risk adjustment for non- financial risk and the estimation of the adjustment are important. | Assumptions about the required risk adjustment for non-financial risk in non-life insurance contracts. |
Financial assets | The assessment of the appropriateness of the business model has a significant impact on the subsequent valuation of financial assets. | Assumptions about the policy and objectives related to financial assets portfolios. Assumptions on how the performance of each business model will be monitored. Assumptions about the risks affecting the performance of each business model. Assumptions about the expected frequency, volume and timing of sales of financial assets of each business model. |
Financial assets | The valuation of financial assets is also significantly affected by the assessment whether the contractual cash flows of a financial instrument are solely | Assumptions about expected cash flows related to an instrument. |
Item in the financial statements/content | Accounting judgement/estimate | Assumptions and sources of uncertainty |
repayments of principal and interest on the outstanding principal amount (the SPPI test). | ||
Financial assets | An important judgement is the assessment of impairment of financial assets, which involves the selection of criteria for assessing whether credit risk of an investment has changed significantly between the time of its recognition and the time of valuation, and the selection of the model used to measure expected credit losses (ECL) impairment. The significant accounting estimate relates to the calculation of the required impairment at the balance sheet date. | Assumptions regarding expected cash flows. The assumptions regarding the expected probability of default (PD) and the expected loss given default (LGD). |
Financial assets | Financial assets are measured at fair value in the financial statements or their fair value is disclosed. The fair value of financial assets is a significant accounting estimate when the fair values of assets are not quoted on the active market (stock market). | The estimate of comparable stock market transactions, interest rate curves, credit spreads, interest rate volatility, stock index volatility, the estimate of expected cash flows, discount rates and growth rates. |
Investments in subsidiaries | Investments in subsidiaries are investments in companies that are directly or indirectly controlled by Zavarovalnica Triglav. The judgement whether the conditions of control in an individual company are met is relevant. | The existence of influence on the company based on voting rights or contractual agreements. Exposure to variable return. Impact on return via impact on the company. |
Investments in subsidiaries, associates and joint ventures | Investments in subsidiaries are measured at cost in the Company's separate financial statements, while investments in associates and joint ventures are measured using the equity method. A significant judgement is the judgement of whether there are any signs of impairment of these investments. If any sign of impairment exists, the significant accounting estimate relates to the calculation of the required impairment at the balance sheet date. | Assumptions about the wider and immediate environment of the company and the company's position in the market, assumptions about the adequacy of the business model, predictions about the company’s future operations and its ability to implement plans, assumptions about the cost of capital and the long-term growth rate. |
Goodwill | At initial recognition, goodwill is measured at cost and subsequently assessed for impairment annually. The amount of the required impairment is a significant estimate in the Group's financial statements. | Assumptions about the company's future operations and its ability to achieve the set goals, the estimate of the convergence of markets towards more developed ones, expected economic trends, discount rate, the estimate of the necessary premium for specific risks. |
Intangible assets, property, plant and equipment, investment property | Intangible assets, property, plant and equipment and investment property are measured in the financial statements using the cost model. A significant estimate that affects the amount of amortisation expense is the estimated useful life of assets. | Expected physical wear and tear, technical and economic ageing of the asset. Expected legal or other restrictions of use. |
Property, plant and equipment, investment property | Property, plant and equipment and investment property are measured in the financial statements using the cost model. The fair value of these assets, which is determined for disclosure purposes, is a significant estimate. | Market prices of comparable real property, the expected rates of return on real property (potential market rent and stabilised income), the capitalisation rate. |
Property, plant and equipment, investment property | Property, plant and equipment and investment property are measured in the financial statements using the cost model. When compiling the financial statements, it is assessed whether there are any signs of impairment of these assets. If any sign of impairment exist, an estimate of the necessary impairment is a significant accounting estimate. | Market prices of comparable real property, the expected rates of return on real property (potential market rent and stabilised income), the capitalisation rate. |
Assets and liabilities from received leases | The amount of leased assets and related financial liabilities is measured upon recognition at the present value of future lease payments. A significant estimate in determining the amount of assets and liabilities is the assumed discount rate, and in the case of assets leased for an indefinite term also the estimate of lease term. | Assumption of interest rate and the necessary mark- ups. The expected lease term. |
Deferred tax assets | Deferred tax assets are recognised in the financial statements if it is probable that taxable profit against which deductible temporary differences can be utilised or carry out the transfer of unused tax credits and losses. The judgement of the justification of created deferred tax assets is a significant accounting judgement | Assumptions about the future profitability of the Group companies and Zavarovalnica Triglav. |
Employee benefits | The calculation of provisions for termination and jubilee benefits is based on an actuarial valuation method and therefore is a significant estimate in the financial statements. | Demographic assumptions (mortality, early termination of employment) and financial assumptions (discount rate, wage growth, inflation). |
| 31 December 2023 after the merger | 31 December 2023 elimination of intercompany transactions | 31 December 2023 Zavarovalnica Triglav d.d. | 31 December 2023 Triglav, Zdravstvena zavarovalnica d.d. | 1 January 2023 after the merger | 1 January 2023 elimination of intercompany transactions | 1 January 2023 Zavarovalnica Triglav d.d. | 1 January 2023 Triglav, Zdravstvena zavarovalnica d.d. | |
(1=2+3+4) | (2) | (3) | (4) | (5=6+7+8) | (6) | (7) | (8) | |
ASSETS | 2,998,918,684 | -26,235,909 | 2,945,426,055 | 79,728,538 | 2,813,366,207 | -3,735,886 | 2,730,774,810 | 86,327,284 |
Property, plant and equipment | 68,853,107 | 0 | 68,609,478 | 243,629 | 70,920,360 | 0 | 69,115,897 | 1,804,464 |
Investment property | 43,427,181 | 0 | 43,427,181 | 0 | 43,377,173 | 0 | 43,377,173 | 0 |
Right-of-use assets | 4,813,383 | 0 | 4,356,487 | 456,897 | 4,369,011 | 0 | 3,940,725 | 428,285 |
Intangible assets and goodwill | 31,039,279 | 0 | 30,879,149 | 160,131 | 31,295,721 | 0 | 30,917,910 | 377,811 |
Deferred tax assets | 19,166,719 | 0 | 12,798,238 | 6,368,481 | 13,035,369 | 0 | 10,921,528 | 2,113,841 |
Investments in subsidiaries | 195,624,458 | -26,235,909 | 219,360,367 | 2,500,000 | 181,631,957 | -3,735,886 | 185,360,343 | 7,500 |
Investments in associates and joint ventures | 37,218,841 | 0 | 37,218,841 | 0 | 37,369,536 | 0 | 37,369,536 | 0 |
Financial investments | 1,955,647,480 | 0 | 1,888,444,496 | 67,202,985 | 1,959,726,933 | 0 | 1,882,599,813 | 77,127,120 |
Financial investments at FVOCI | 1,161,179,788 | 0 | 1,094,172,694 | 67,007,095 | 1,220,117,377 | 0 | 1,143,332,952 | 76,784,424 |
Financial investments at AC | 142,843,306 | 0 | 142,843,306 | 0 | 151,767,345 | 0 | 151,767,345 | 0 |
Financial investments at FVTPL | 651,624,386 | 0 | 651,428,496 | 195,890 | 587,842,211 | 0 | 587,499,515 | 342,696 |
Financial contract assets | 259,624,041 | 0 | 259,624,041 | 0 | 234,968,514 | 0 | 234,968,514 | 0 |
Financial contract assets at AC | 86,215,285 | 0 | 86,215,285 | 0 | 99,398,021 | 0 | 99,398,021 | 0 |
Financial contract assets at FVTPL | 169,625,986 | 0 | 169,625,986 | 0 | 131,403,313 | 0 | 131,403,313 | 0 |
Receivables from financial contracts | 83,130 | 0 | 83,130 | 0 | 398,787 | 0 | 398,787 | 0 |
Cash from financial contracts | 3,699,640 | 0 | 3,699,640 | 0 | 3,768,392 | 0 | 3,768,392 | 0 |
Insurance contract assets | 10,959,726 | 0 | 10,958,826 | 900 | 7,395,480 | 0 | 7,395,480 | 0 |
Reinsurance contract assets | 306,936,690 | 0 | 305,976,870 | 959,820 | 168,510,270 | 0 | 167,888,159 | 622,111 |
Non-current assets held for sale | 1,141,578 | 0 | 0 | 1,141,578 | 0 | 0 | 0 | 0 |
Current corporate income tax assets | 9,302,529 | 0 | 9,302,529 | 0 | 1,503,957 | 0 | 0 | 1,503,957 |
Other receivables | 20,448,498 | 0 | 20,047,025 | 401,473 | 35,359,592 | 0 | 35,155,610 | 203,982 |
Cash and cash equivalents | 31,906,343 | 0 | 31,679,444 | 226,899 | 21,111,319 | 0 | 19,296,850 | 1,814,470 |
Other assets | 2,808,831 | 0 | 2,743,084 | 65,747 | 2,791,015 | 0 | 2,467,271 | 323,744 |
| 31 December 2023 after the merger | 31 December 2023 elimination of intercompany transactions | 31 December 2023 Zavarovalnica Triglav d.d. | 31 December 2023 Triglav, Zdravstvena zavarovalnica d.d. | 1 January 2023 after the merger | 1 January 2023 elimination of intercompany transactions | 1 January 2023 Zavarovalnica Triglav d.d. | 1 January 2023 Triglav, Zdravstvena zavarovalnica d.d. | |
(1=2+3+4) | (2) | (3) | (4) | (5=6+7+8) | (6) | (7) | (8) | |
EQUITY AND LIABILITIES | 2,998,918,684 | -26,235,909 | 2,945,426,055 | 79,728,538 | 2,813,366,207 | -3,735,886 | 2,730,774,810 | 86,327,284 |
Equity | 682,526,257 | -26,235,909 | 669,221,118 | 39,541,048 | 691,858,436 | -3,735,886 | 658,949,145 | 36,645,178 |
Share capital | 73,701,392 | -48,322,167 | 73,701,392 | 48,322,167 | 73,701,391 | -25,822,144 | 73,701,392 | 25,822,144 |
Share premium | 53,412,884 | 0 | 53,412,884 | 0 | 53,412,884 | 0 | 53,412,884 | 0 |
Reserves from profit | 485,616,604 | 0 | 483,762,643 | 1,853,961 | 466,616,604 | 0 | 464,762,643 | 1,853,961 |
Accumulated other comprehensive income | -30,153,273 | 0 | -29,509,840 | -643,433 | -51,793,307 | 0 | -46,309,356 | -5,483,951 |
Retained profit/loss from previous years | 104,730,894 | 22,086,258 | 68,191,612 | 14,453,024 | 203,780,821 | 22,086,258 | 164,656,172 | 17,038,392 |
Total net earnings for the period | -4,782,244 | 0 | 19,662,426 | -24,444,671 | -53,859,958 | 0 | -51,274,590 | -2,585,368 |
Subordinated liabilities | 49,994,402 | 0 | 49,994,402 | 0 | 49,941,796 | 0 | 49,941,796 | 0 |
Financial contract liabilities | 259,624,041 | 0 | 259,624,041 | 0 | 234,968,514 | 0 | 234,968,514 | 0 |
Insurance contract liabilities | 1,919,950,640 | 0 | 1,885,673,792 | 34,276,847 | 1,732,053,911 | 0 | 1,688,411,267 | 43,642,644 |
Reinsurance contract liabilities | 0 | 0 | 0 | 0 | 4,052,657 | 0 | 4,052,384 | 273 |
Provisions | 16,023,250 | 0 | 14,323,506 | 1,699,744 | 18,117,857 | 0 | 17,035,092 | 1,082,765 |
Lease liabilities | 5,033,767 | 0 | 4,573,011 | 460,757 | 4,491,124 | 0 | 4,054,668 | 436,456 |
Other financial liabilities | 22,768 | 0 | 22,768 | 0 | 22,640 | 0 | 22,640 | 0 |
Current corporate income tax liabilities | 0 | 0 | 0 | 0 | 9,697,471 | 0 | 9,697,471 | 0 |
Other liabilities | 65,743,560 | 0 | 61,993,418 | 3,750,142 | 68,161,801 | 0 | 63,641,833 | 4,519,968 |
2024 after the merger and elimination of discontinued operations | 2024 discontinued operations | 2024 after the merger | 2023 after the merger and elimination of discontinued operations | 2023 discontinued operations | 2023 after the merger | 2023 Zavarovalnica Triglav d.d. | 2023 Triglav, Zdravstvena zavarovalnica d.d. | |
(1=3-2) | (2) | (3) | (4=6-5) | (5) | (6=7+8) | (7) | (8) | |
Insurance service result | 129,154,926 | 5,539,543 | 134,694,470 | 59,321,919 | -22,680,223 | 36,641,696 | 61,094,042 | -24,452,346 |
Insurance income | 911,051,366 | 52,453 | 911,103,819 | 792,319,901 | 193,275,962 | 985,595,863 | 775,637,370 | 209,958,493 |
Insurance service expenses | -651,239,341 | 5,487,091 | -645,752,251 | -772,527,441 | -215,956,185 | -988,483,626 | -753,990,974 | -234,492,652 |
Net reinsurance service result | -130,657,099 | 0 | -130,657,099 | 39,529,459 | 0 | 39,529,459 | 39,447,646 | 81,814 |
Reinsurance income | 93,070,175 | 0 | 93,070,175 | 227,396,192 | 0 | 227,396,192 | 226,043,570 | 1,352,623 |
Reinsurance expenses | -223,727,274 | 0 | -223,727,274 | -187,866,733 | 0 | -187,866,733 | -186,595,924 | -1,270,809 |
Investment reusult | 134,861,313 | 0 | 134,861,313 | 69,821,254 | -2,725,610 | 67,095,644 | 70,134,725 | -3,039,081 |
Interest income calculated using the effective interest method | 29,070,766 | 0 | 29,070,766 | 22,126,049 | 176,237 | 22,302,286 | 21,611,210 | 691,076 |
Dividend income | 2,019,695 | 0 | 2,019,695 | 2,441,534 | 0 | 2,441,534 | 2,441,534 | 0 |
Net gains and losses on financial investments | 98,758,150 | 0 | 98,758,150 | 43,819,372 | -3,031,559 | 40,787,813 | 44,714,780 | -3,926,966 |
Net gains / losses from FVTPL financial instruments | 101,301,906 | 0 | 101,301,906 | 49,864,264 | 5,960 | 49,870,224 | 49,860,374 | 9,850 |
Net gains / losses from FVOCI financial instruments | -2,543,756 | 0 | -2,543,756 | -6,044,892 | -3,037,519 | -9,082,410 | -5,145,594 | -3,936,816 |
Net impairment and reversal of impairment of financial investments | 2,754,998 | 0 | 2,754,998 | 1,362,044 | 128,858 | 1,490,902 | 1,295,450 | 195,452 |
Other effects of investing activities | 2,257,704 | 0 | 2,257,704 | 72,255 | 853 | 73,108 | 71,751 | 1,357 |
Financial result from insurance contracts | -110,015,438 | -113,374 | -110,128,812 | -62,796,223 | -80,813 | -62,877,036 | -62,784,098 | -92,938 |
Income from asset management | 3,158,050 | 0 | 3,158,050 | 2,854,726 | 0 | 2,854,726 | 2,854,726 | 0 |
Non-attributable operating expenses | -43,730,392 | -236,860 | -43,967,252 | -39,651,436 | -2,043,895 | -41,695,332 | -39,248,760 | -2,446,571 |
Net other operating income and expenses | -15,861,691 | -59,651 | -15,921,342 | -46,756 | 449,475 | 402,719 | -495,030 | 897,749 |
Net other financial income and expenses | -7,006,800 | -4,030 | -7,010,829 | -2,799,969 | -11,357 | -2,811,326 | -2,818,078 | 6,752 |
Net impairment and reversal of impairment of non- financial assets | -66,111 | 0 | -66,111 | -2,502,745 | 0 | -2,502,745 | -2,502,745 | 0 |
Gains and losses on investments in associates | 9,098,991 | 0 | 9,098,991 | 18,585,761 | 0 | 18,585,761 | 18,585,761 | 0 |
Net other income and expenses | 1,843,909 | 11,022,074 | 12,865,983 | 750,492 | -683,446 | 67,046 | 740,963 | -673,917 |
Earnings before tax from continuing operations | 101,436,756 | 16,147,704 | 117,584,460 | 43,537,022 | -27,775,868 | 15,761,154 | 45,561,505 | -29,800,351 |
Tax expense from continuing operations | -19,352,563 | 0 | -19,352,563 | -7,046,775 | 5,503,377 | -1,543,398 | -6,899,078 | 5,355,680 |
Income tax | -16,595,675 | 3,552,495 | -13,043,180 | -10,092,384 | 0 | -10,092,384 | -10,092,384 | 0 |
Income/expense from deferred tax | -2,756,889 | -3,552,495 | -6,309,384 | 3,045,609 | 5,503,377 | 8,548,986 | 3,193,306 | 5,355,680 |
Net earnings from continuing operations | 82,084,193 | 16,147,704 | 98,231,897 | 36,490,247 | -22,272,491 | 14,217,756 | 38,662,426 | -24,444,671 |
Net earnings from discontinued operations | 16,147,704 | -22,272,491 | ||||||
Total net earnings | 98,231,897 | 14,217,756 |
2024 after the merger and elimination of discontinued operations | 2024 discontinued operations | 2024 after the merger | 2023 after the merger and elimination of discontinued operations | 2023 discontinued operations | 2023 after the merger | 2023 Zavarovalnica Triglav d.d. | 2023 Triglav, Zdravstvena zavarovalnica d.d. | |
(1=3-2) | (2) | (3) | (4=6-5) | (5) | (6=7+8) | (7) | (8) | |
Other comprehensive income after tax from continuing operations | 674,073 | -2,979 | 671,094 | 31,742,116 | 1,545,820 | 33,287,936 | 28,447,417 | 4,840,519 |
Items which will not be transferred into income statement in the following periods | 256,381 | 0 | 256,381 | 2,581,505 | 0 | 2,581,505 | 2,562,939 | 18,566 |
Actuarial gains/losses | -31,908 | 0 | -31,908 | -1,575,443 | 0 | -1,575,443 | -1,594,009 | 18,566 |
Effect of capital instruments FVOCI | 258,519 | 0 | 258,519 | 4,332,776 | 0 | 4,332,776 | 4,332,776 | 0 |
Tax effect from OCI which will not be reclassified into income statement | 29,770 | 0 | 29,770 | -175,828 | 0 | -175,828 | -175,828 | 0 |
Items which could be transferred into income statement in the following periods | 417,692 | -2,979 | 414,713 | 29,160,611 | 1,545,820 | 30,706,431 | 25,884,478 | 4,821,953 |
Accumulated financial income/expenses from insurance contracts | -20,285,725 | -3,819 | -20,289,544 | -37,170,823 | -160,804 | -37,331,627 | -37,049,204 | -282,423 |
Accumulated financial income/expenses from reinsurance contracts | 1,427,411 | 0 | 1,427,411 | 4,091,190 | 0 | 4,091,190 | 4,090,372 | 818 |
Effect of debt instruments FVOCI | 19,280,482 | 0 | 19,280,482 | 66,691,229 | 1,704,633 | 68,395,862 | 62,191,263 | 6,204,599 |
Tax effect from OCI which could be reclassified into income statement | -4,476 | 840 | -3,636 | -4,450,985 | 1,991 | -4,448,994 | -3,347,953 | -1,101,041 |
Other comprehensive income after tax from discontinued operations | -2,979 | 1,545,820 | ||||||
Total other comprehensive income | 671,094 | 33,287,936 | ||||||
Total comprehensive income | 98,902,991 | 47,505,691 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
2024 | 2023 | 2024 | 2023 adjusted | |
Health insurance | 39,505,039 | 221,773,969 | 18,675,678 | 208,065,739 |
Income protection insurance | 80,358,498 | 77,737,291 | 60,175,723 | 58,279,119 |
Motor vehicle liability insurance | 222,481,125 | 181,146,680 | 126,039,776 | 100,595,568 |
Other motor vehicle insurance | 204,263,442 | 171,824,106 | 156,675,571 | 137,279,638 |
Marine, aircraft and transport insurance | 23,820,695 | 36,478,796 | 8,729,741 | 17,318,228 |
Fire and other damage to property insurance | 246,016,363 | 233,539,195 | 114,714,082 | 109,099,495 |
General liability insurance | 39,603,898 | 36,714,756 | 32,349,217 | 31,015,799 |
Credit and suretyship insurance | 25,043,335 | 28,323,615 | 19,034,242 | 21,434,610 |
Legal expenses insurance | 504,372 | 503,488 | 442,471 | 449,208 |
Assistance insurance | 34,486,043 | 29,692,788 | 27,553,200 | 23,516,521 |
Financial loss insurance | 4,023,104 | 3,812,697 | 2,733,814 | 2,391,247 |
Non-proportional health reinsurance | 163,226 | 160,112 | 0 | 0 |
Non-proportional liability reinsurance | 2,961,026 | 3,496,061 | -160,634 | -43,392 |
Non-proportional marine, aircraft and transport reinsurance | 2,312,759 | 1,953,430 | 187,291 | 240,704 |
Non-proportional non-life reinsurance | 32,674,043 | 22,605,748 | 4,671,239 | 2,182,752 |
TOTAL | 958,216,969 | 1,049,762,730 | 571,821,411 | 711,825,237 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
2024 | 2023 | 2024 | 2023 adjusted | |
Claims ratio | 65.5% | 76.3% | 63.1% | 77.7% |
Expense ratio | 28.1% | 25.3% | 29.1% | 25.1% |
Impact of 5% higher expense ratio on profit or loss | -6,419,827 | -4,401,017 | -1,508,406 | -2,804,668 |
Impact of 5% lower expense ratio on profit or loss | 3,845,214 | 1,410,584 | 1,244,191 | 792,841 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 adjusted | |
Health insurance | 6,792,834 | 19,328,518 | 3,965,594 | 17,621,030 |
Income protection insurance | 32,451,162 | 33,558,484 | 26,910,011 | 27,946,633 |
Motor vehicle liability insurance | 144,215,421 | 135,709,857 | 85,875,710 | 83,587,087 |
Other motor vehicle insurance | 47,861,958 | 35,045,795 | 35,909,377 | 27,410,442 |
Marine, aircraft and transport insurance | 37,108,105 | 35,846,486 | 17,144,118 | 19,635,840 |
Fire and other damage to property insurance | 135,636,829 | 119,065,370 | 59,107,548 | 54,901,325 |
General liability insurance | 54,329,700 | 54,290,226 | 46,033,077 | 47,717,372 |
Credit and suretyship insurance | 3,481,348 | 2,605,282 | 2,072,799 | 1,188,365 |
Legal expenses insurance | 225,913 | 106,747 | 224,406 | 105,476 |
Assistance insurance | 5,667,718 | 4,555,262 | 4,322,461 | 3,242,310 |
Financial loss insurance | 4,894,854 | 4,016,021 | 1,444,785 | 1,183,498 |
Non-proportional health reinsurance | 116,935 | 134,892 | 0 | 0 |
Non-proportional liability reinsurance | 979,929 | 1,472,733 | 50,105 | 25,051 |
Non-proportional marine, aircraft and transport reinsurance | 2,105,017 | 1,983,027 | 0 | 0 |
Non-proportional non-life reinsurance | 44,137,349 | 30,162,288 | 6,033,437 | 6,040,207 |
TOTAL | 520,005,074 | 477,880,988 | 289,093,427 | 290,604,636 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
2024 | 2023 | 2024 | 2023 adjusted | |
Slovenia | 853,676,497 | 989,115,289 | 699,396,116 | 849,648,285 |
Serbia | 137,879,107 | 115,929,526 | 16,787,000 | 14,252,139 |
Croatia | 107,807,267 | 106,062,592 | 7,397,536 | 7,288,979 |
Montenegro | 49,688,303 | 45,285,103 | 4,562,086 | 3,961,948 |
Bosnia and Herzegovina | 40,401,789 | 43,689,980 | 3,188,821 | 5,107,547 |
Germany | 32,065,466 | 31,372,947 | 20,756,193 | 21,834,448 |
Poland | 58,104,568 | 30,795,406 | 56,330,330 | 29,608,634 |
North Macedonia | 33,301,018 | 30,146,357 | 3,352,475 | 2,877,798 |
Greece | 28,178,706 | 29,925,349 | 26,126,116 | 28,256,416 |
Other | 225,236,175 | 183,480,949 | 90,102,268 | 54,529,728 |
TOTAL | 1,566,338,895 | 1,605,803,498 | 927,998,941 | 1,017,365,921 |
in EUR | ||||
Triglav Group | Triglav Group | |||
2024 | 2023 | 2024 | 2023 adjusted | |
Health insurance | 48,525,422 | 225,426,715 | 22,878,266 | 207,942,121 |
Income protection insurance | 90,480,160 | 86,734,853 | 65,025,353 | 62,857,350 |
Motor vehicle liability insurance | 314,480,196 | 275,324,337 | 174,877,315 | 149,688,381 |
Other motor vehicle insurance | 240,783,071 | 222,616,881 | 177,679,444 | 168,312,309 |
Marine, aircraft and transport insurance | 78,331,559 | 88,244,978 | 55,668,960 | 61,787,322 |
Fire and other damage to property insurance | 477,874,295 | 454,265,931 | 242,290,043 | 226,434,466 |
General liability insurance | 76,361,783 | 70,403,385 | 52,000,400 | 50,508,080 |
Credit and suretyship insurance | 49,827,700 | 47,931,095 | 29,455,937 | 28,484,795 |
Legal expenses insurance | 859,977 | 758,810 | 795,601 | 654,715 |
Assistance insurance | 42,369,696 | 38,618,946 | 32,999,038 | 30,364,587 |
Financial loss insurance | 13,444,145 | 11,035,960 | 3,852,603 | 4,356,555 |
Non-proportional health reinsurance | 288,603 | 263,190 | 0 | 0 |
Non-proportional liability reinsurance | 7,432,559 | 7,084,828 | 6,523 | 35,255 |
Non-proportional marine, aircraft and transport reinsurance | 3,329,753 | 3,301,497 | 144,704 | 140,908 |
Non-proportional non-life reinsurance | 121,949,978 | 73,792,094 | 70,324,752 | 25,799,077 |
TOTAL | 1,566,338,895 | 1,605,803,498 | 927,998,941 | 1,017,365,921 |
Modelled perils | Non-modelled perils | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 adjusted | |
Gross financial impact (EUR million) | 28.8 | 162.6 | 0.0 | 0.0 |
Net financial impact (EUR million) | 23.2 | 56.4 | 0.0 | 0.0 |
Modelled peril (EUR million) | 31 Dec 2023 |
Hail | 98.2 |
Storm | 47.1 |
Flood | 96.3 |
Assumed capacity in EUR | ||
2024 | 2023 | |
Zavarovalnica Triglav, d.d. | 10,000,000 | 10,000,000 |
Pozavarovalnica Triglav Re, d.d. | 4,500,000 | 4,500,000 |
Triglav Osiguranje, d.d., Zagreb | 1,000,000 | 1,000,000 |
Total after the event | 15,500,000 | 15,500,000 |
in EUR | ||||
Triglav Group | 31 Dec 2024 | 31 Dec 2023 | ||
| Amount | Share of risk in total assessment | Amount | Share of risk in total assessment | |
Mortality risk | 11,385,063 | 16% | 12,058,728 | 17% |
Longevity risk | 9,497,442 | 13% | 10,399,792 | 14% |
Disability and morbidity risk | 263,955 | 0% | 351,233 | 0% |
Lapse risk | 35,100,250 | 48% | 35,825,410 | 49% |
Expense risk | 19,416,939 | 27% | 18,422,470 | 25% |
Audit risk | 1,407,394 | 2% | 1,193,587 | 2% |
Life insurance catastrophe risk | 7,531,674 | 10% | 7,143,657 | 10% |
Diversification | -11,338,549 | -15% | -12,520,918 | -17% |
Total (regulatory assessment of life underwriting risks) | 73,264,168 | 100% | 72,873,959 | 100% |
in EUR | ||||
Zavarovalnica Triglav | 31 Dec 2024 | 31 Dec 2023 adjusted | ||
| Amount | Share of risk in total assessment | Amount | Share of risk in total assessment | |
Mortality risk | 7,430,980 | 12% | 8,744,157 | 14% |
Longevity risk | 9,399,119 | 15% | 10,316,914 | 16% |
Disability and morbidity risk | 124,714 | 0% | 187,489 | 0% |
Lapse risk | 27,498,228 | 44% | 29,470,421 | 46% |
Expense risk | 16,680,122 | 27% | 16,352,885 | 26% |
Audit risk | 1,332,052 | 2% | 1,148,870 | 2% |
Life insurance catastrophe risk | 5,206,799 | 8% | 5,163,581 | 8% |
Diversification | -5,297,065 | -8% | -7,473,438 | -12% |
Total (regulatory assessment of life underwriting risks) | 62,374,950 | 100% | 63,910,878 | 100% |
in EUR | ||||||||
Exposure | Sensitivity | |||||||
| 31 Dec 2024 | Present value of future cash flows | Contractual service margin as at | Impact on the present value of future cash flows | Impact on the contractual service margin | Impact on insurance contract assets and liabilities | Remainder of the contractual service margin | Impact on earnings before tax | Impact on other comprehensive income |
Traditional life insurance | 510,361,252 | 162,930,885 | ||||||
Lapse rate +50% | 15,633,026 | -10,763,950 | 4,869,076 | 152,166,936 | 2,425,300 | -7,294,376 | ||
Costs +10% | 9,718,242 | -7,195,552 | 2,522,690 | 155,735,334 | -3,172,433 | 649,743 | ||
Unit-linked insurance | -67,488,052 | 109,235,427 | ||||||
Lapse rate +50% | 28,430,607 | -26,554,573 | 1,876,035 | 82,680,855 | -1,876,035 | 0 | ||
Costs +10% | 9,166,950 | -7,255,007 | 1,911,943 | 101,980,420 | -1,911,943 | 0 | ||
in EUR | ||||||||
Exposure | Sensitivity | |||||||
| 31 Dec 2023 | Present value of future cash flows | Contractual service margin as at | Impact on the present value of future cash flows | Impact on the contractual service margin | Impact on insurance contract assets and liabilities | Remainder of the contractual service margin | Impact on earnings before tax | Impact on other comprehensive income |
Traditional life insurance | 583,217,877 | 119,014,267 | ||||||
Lapse rate +50% | 15,902,643 | -13,002,380 | 2,900,263 | 106,011,887 | 983,548 | -3,883,810 | ||
Costs +10% | 9,506,879 | -7,145,218 | 2,361,661 | 111,869,048 | -3,303,443 | 941,782 | ||
Unit-linked insurance | -66,957,688 | 102,584,175 | ||||||
Lapse rate +50% | 23,781,715 | -22,391,143 | 1,390,572 | 80,193,032 | -1,390,572 | 0 | ||
Costs +10% | 8,596,779 | -7,076,350 | 1,520,429 | 95,507,825 | -1,520,429 | 0 | ||
in EUR | ||||||||
Exposure | Sensitivity | |||||||
| 31 Dec 2024 | Present value of future cash flows | Contractual service margin as at | Impact on the present value of future cash flows | Impact on the contractual service margin | Impact on insurance contract assets and liabilities | Remainder of the contractual service margin | Impact on earnings before tax | Impact on other comprehensive income |
Traditional life insurance | 420,659,888 | 149,568,770 | ||||||
Lapse rate +50% | 12,810,718 | -9,026,813 | 3,783,905 | 140,541,957 | 2,754,049 | -6,537,954 | ||
Costs +10% | 7,941,498 | -6,337,207 | 1,604,290 | 143,231,563 | -2,193,338 | 589,048 | ||
Unit-linked insurance | -92,697,047 | 108,237,510 | ||||||
Lapse rate +50% | 27,890,994 | -26,256,720 | 1,634,273 | 81,980,789 | -1,634,273 | 0 | ||
Costs +10% | 8,326,458 | -6,953,667 | 1,372,791 | 101,283,843 | -1,372,791 | 0 | ||
in EUR | ||||||||
Exposure | Sensitivity | |||||||
| 31 Dec 2023 adjusted | Present value of future cash flows | Contractual service margin as at | Impact on the present value of future cash flows | Impact on the contractual service margin | Impact on insurance contract assets and liabilities | Remainder of the contractual service margin | Impact on earnings before tax | Impact on other comprehensive income |
| Traditional life insurance | 500,638,518 | 108,226,635 | ||||||
Lapse rate +50% | 13,265,851 | -12,017,879 | 1,247,973 | 96,208,757 | 1,352,770 | -2,600,743 | ||
Costs +10% | 8,014,595 | -6,696,861 | 1,317,734 | 101,529,774 | -2,309,570 | 991,835 | ||
| Unit-linked insurance | -88,441,456 | 101,415,664 | ||||||
Lapse rate +50% | 23,100,184 | -21,887,660 | 1,212,524 | 79,528,004 | -1,212,524 | 0 | ||
Costs +10% | 8,017,179 | -6,703,865 | 1,313,314 | 94,711,799 | -1,313,314 | 0 | ||
in EUR | |||||||
| Triglav Group | Zavarovalnica Triglav | ||||||
| 31 Dec 2024 | 31 Dec 2023 | Index | 31 Dec 2024 | 31 Dec 2023 Zavarovalnica Triglav | 31 Dec 2023 Triglav, Zdravstvena zavarovalnica | Index | |
Interest rate risk | 11,293,523 | 5,418,512 | 208 | 0 | 5,928,971 | 618,808 | 0 |
Equity risk | 43,833,549 | 33,663,939 | 130 | 161,463,378 | 144,576,665 | 0 | 112 |
Property risk | 54,156,886 | 52,535,620 | 103 | 35,673,464 | 35,579,269 | 60,718 | 100 |
Spread risk | 61,650,100 | 59,393,574 | 104 | 35,390,015 | 36,332,136 | 593,743 | 96 |
Currency risk | 30,881,947 | 33,437,667 | 92 | 11,309,379 | 10,318,760 | 0 | 110 |
Market concentration risk | 46,271,902 | 37,153,148 | 125 | 63,876,636 | 55,988,732 | 48,032 | 114 |
Diversification | -70,957,930 | -56,260,907 | 126 | -60,846,049 | -54,471,070 | -439,542 | 111 |
Total market risks* | 177,129,977 | 165,341,553 | 107 | 246,866,822 | 234,253,462 | 888,759 | 105 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
| 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 adjusted | |
Equity investments | 11,313,938 | 9,854,613 | 7,620,768 | 7,436,024 |
Communications | 256,442 | 33,366 | 0 | 0 |
Cyclical sectors | 2,225,652 | 2,207,134 | 2,104,236 | 2,080,901 |
Non-cyclical sectors | 1,441,950 | 961,770 | 610,305 | 610,305 |
Finance | 3,301,753 | 2,839,773 | 1,279,358 | 1,041,532 |
Industry | 732,994 | 1,016,750 | 675,000 | 1,010,000 |
Technology | 393,991 | 93,250 | 0 | 0 |
Public goods | 2,899,910 | 2,641,391 | 2,899,910 | 2,641,391 |
Other | 61,246 | 61,181 | 51,959 | 51,895 |
Public collective investment undertakings | 42,540,730 | 46,177,391 | 0 | 0 |
Equity funds | 4,213,574 | 3,767,867 | 0 | 0 |
Bond funds | 32,963,420 | 39,142,674 | 0 | 0 |
Money market funds | 5,023,018 | 3,150,687 | 0 | 0 |
Asset allocation funds | 340,718 | 116,162 | 0 | 0 |
Private collective investment undertakings | 146,828,222 | 112,648,193 | 145,317,756 | 111,327,945 |
Equity funds | 27,425,049 | 24,595,393 | 27,329,735 | 24,534,960 |
Bond funds | 55,062,048 | 28,830,644 | 55,062,048 | 28,830,644 |
Infrastructure funds | 38,044,275 | 34,878,186 | 38,044,275 | 34,878,186 |
Real estate funds | 18,736,756 | 17,641,074 | 17,321,604 | 16,381,259 |
Other | 7,560,093 | 6,702,896 | 7,560,093 | 6,702,896 |
Total assets exposed to equity risk | 200,682,890 | 168,680,196 | 152,938,524 | 118,763,969 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
| 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 adjusted | |
Government debt securities | 1,444,489,932 | 1,199,254,862 | 993,395,097 | 789,730,938 |
AAA | 561,792,935 | 406,759,440 | 439,502,130 | 283,633,558 |
AA | 265,479,668 | 237,082,341 | 214,479,568 | 196,065,664 |
A | 365,531,031 | 216,807,741 | 248,741,490 | 185,963,018 |
BBB | 101,880,339 | 201,076,501 | 84,846,071 | 114,052,004 |
Below BBB | 149,638,064 | 133,216,091 | 5,825,839 | 7,136,483 |
Not rated | 167,896 | 4,312,748 | 0 | 2,880,211 |
Corporate debt securities | 648,143,237 | 660,790,040 | 456,903,038 | 522,568,564 |
AAA | 10,493,938 | 11,430,045 | 10,493,938 | 10,327,440 |
AA | 58,320,606 | 70,457,675 | 46,585,765 | 59,620,761 |
A | 244,349,874 | 269,934,941 | 160,520,352 | 208,589,566 |
BBB | 299,459,451 | 265,202,398 | 211,684,150 | 209,956,553 |
Below BBB | 14,868,055 | 18,922,792 | 12,659,136 | 17,198,480 |
Not rated | 20,651,313 | 24,842,189 | 14,959,698 | 16,875,764 |
Total debt securities and other fixed-income securities | 2,092,633,169 | 1,860,044,901 | 1,450,298,136 | 1,312,299,502 |
in EUR | |||||||||
| 31 Dec 2024 | EUR | USD | BAM | RSD | MKD | Other | TOTAL | The elimination of intercompany transactions within the Group | Carrying amount |
Financial investments | 2,825,501,724 | 16,394,750 | 57,825,771 | 60,021,600 | 36,735,653 | 46,036,097 | 3,042,515,595 | 1,923,725 | 3,040,591,870 |
Insurance contract assets | 14,723,422 | 67,220 | 0 | 1,697 | 0 | 24,689 | 14,817,028 | -5,024,079 | 19,841,107 |
Reinsurance contract assets | 370,910,485 | 25,270,997 | 7,941,533 | 18,906,774 | 0 | 3,647,519 | 426,677,308 | 137,067,053 | 289,610,255 |
Other receivables | 43,388,734 | 43,848 | 566,091 | 1,048,344 | 1,301,486 | 4,698 | 46,353,201 | 1,815,001 | 44,538,200 |
Cash and cash equivalents | 47,143,967 | 1,860,109 | 10,060,009 | 7,755,072 | 1,187,062 | 944,860 | 68,951,079 | 0 | 68,951,079 |
Total assets | 3,301,668,332 | 43,636,924 | 76,393,404 | 87,733,487 | 39,224,201 | 50,657,863 | 3,599,314,211 | 135,781,700 | 3,463,532,511 |
Subordinated liabilities | 152,130,399 | 0 | 0 | 0 | 0 | 0 | 152,130,399 | 0 | 152,130,399 |
Insurance contract liabilities | 2,391,561,592 | 42,830,320 | 11,906,540 | 60,699,042 | 21,494,888 | 75,314,117 | 2,603,806,499 | 130,308,533 | 2,473,497,966 |
Reinsurance contract liabilities | 2,274,859 | 148,348 | 460,625 | 790,294 | 189,526 | 25,227 | 3,888,879 | 1,734,441 | 2,154,438 |
Lease liabilities | 12,783,553 | 0 | 1,239,058 | 0 | 427,367 | 0 | 14,449,978 | 3,793,288 | 10,656,690 |
Other financial liabilities | 976,001 | 0 | 152,367 | 201,801 | 9,403 | 0 | 1,339,572 | 1,022,056 | 317,516 |
Total liabilities | 2,559,726,404 | 42,978,668 | 13,758,590 | 61,691,137 | 22,121,184 | 75,339,344 | 2,775,615,327 | 136,858,318 | 2,638,757,009 |
Net currency exposure | 741,941,928 | 658,256 | 62,634,814 | 26,042,350 | 17,103,017 | -24,681,481 | 823,698,884 | -1,076,618 | 822,622,266 |
in EUR | |||||||||
| 31 Dec 2023 | EUR | USD | BAM | RSD | MKD | Other | TOTAL | The elimination of intercompany transactions within the Group | Carrying amount |
Financial investments | 2,436,641,042 | 18,861,282 | 61,611,076 | 51,675,806 | 30,007,480 | 45,513,864 | 2,644,310,550 | 1,469,780 | 2,642,840,770 |
Insurance contract assets | 12,736,081 | 0 | 9,559 | 0 | 78,709 | 0 | 12,824,349 | 730,471 | 12,093,878 |
Reinsurance contract assets | 493,515,491 | 8,377,534 | 8,152,322 | 12,232,984 | -14,461 | 2,078,713 | 524,342,583 | 196,609,428 | 327,733,155 |
Other receivables | 33,982,583 | 1,539 | 595,378 | 2,045,181 | 1,640,089 | 63,632 | 38,328,402 | 684,399 | 37,644,003 |
Cash and cash equivalents | 64,634,828 | 3,580,013 | 8,976,924 | 4,618,303 | 1,641,005 | 969,590 | 84,420,663 | 0 | 84,420,667 |
Total assets | 3,041,510,025 | 30,820,368 | 79,345,259 | 70,572,274 | 33,352,822 | 48,625,799 | 3,304,226,547 | 199,494,074 | 3,104,732,473 |
Subordinated liabilities | 49,994,402 | 0 | 0 | 0 | 0 | 0 | 49,994,402 | 0 | 49,994,402 |
Insurance contract liabilities | 2,372,321,566 | 8,453,492 | 15,500,405 | 49,143,146 | 21,190,148 | 59,881,610 | 2,526,490,367 | 195,842,762 | 2,330,647,605 |
Reinsurance contract liabilities | 3,194,200 | 0 | 2,821,870 | 1,790,628 | 440,923 | 0 | 8,247,621 | 1,787,021 | 6,460,600 |
Lease liabilities | 14,385,944 | 0 | 1,359,068 | 0 | 643,676 | 0 | 16,388,688 | 4,723,355 | 11,665,333 |
Other financial liabilities | 1,401,466 | 0 | 269,318 | 553,670 | 8,742 | 0 | 2,233,196 | 1,569,754 | 663,442 |
Total liabilities | 2,441,297,578 | 8,453,492 | 19,950,661 | 51,487,444 | 22,283,489 | 59,881,610 | 2,603,354,274 | 203,922,892 | 2,399,431,382 |
Net currency exposure | 600,212,447 | 22,366,876 | 59,394,598 | 19,084,830 | 11,069,333 | -11,255,811 | 700,872,273 | -4,428,818 | 705,301,091 |
31 Dec 2024 | EUR | USD | BAM | RSD | MKD | Other | Total |
Financial investments | 2,244,426,466 | 3,337,005 | 0 | 214 | 0 | 13,606,921 | 2,261,370,605 |
Insurance contract assets | 14,432,147 | 0 | 0 | 0 | 0 | 0 | 14,432,147 |
Reinsurance contract assets | 249,461,236 | 0 | 0 | 0 | 0 | 0 | 249,461,236 |
Other receivables | 27,753,903 | 0 | 0 | 0 | 0 | 0 | 27,753,903 |
Cash and cash equivalents | 18,072,124 | 45,198 | 0 | 22,748 | 2,976 | 22,274 | 18,165,321 |
Total assets | 2,554,145,876 | 3,382,203 | 0 | 22,962 | 2,976 | 13,629,195 | 2,571,183,212 |
Subordinated liabilities | 152,130,399 | 0 | 0 | 0 | 0 | 0 | 152,130,399 |
Insurance contract liabilities | 1,982,613,699 | 0 | 0 | 0 | 0 | 0 | 1,982,613,699 |
Reinsurance contract liabilities | 429,625 | 0 | 0 | 0 | 0 | 0 | 429,625 |
Lease liabilities | 4,302,797 | 0 | 0 | 0 | 0 | 0 | 4,302,797 |
Other financial liabilities | 69,430 | 0 | 0 | 0 | 0 | 0 | 69,430 |
Total liabilities | 2,139,545,950 | 0 | 0 | 0 | 0 | 0 | 2,139,545,950 |
Net currency exposure | 414,599,926 | 3,382,203 | 0 | 22,962 | 2,976 | 13,629,195 | 431,637,262 |
31 Dec 2023 adjusted | EUR | USD | BAM | RSD | MKD | Other | Total |
Financial investments | 1,955,647,331 | 0 | 0 | 149 | 0 | 0 | 1,955,647,480 |
Insurance contract assets | 10,959,726 | 0 | 0 | 0 | 0 | 0 | 10,959,726 |
Reinsurance contract assets | 306,936,690 | 0 | 0 | 0 | 0 | 0 | 306,936,690 |
Other receivables | 20,448,498 | 0 | 0 | 0 | 0 | 0 | 20,448,498 |
Cash and cash equivalents | 30,849,158 | 1,022,842 | 0 | 23,799 | 2,961 | 7,583 | 31,906,343 |
Total assets | 2,324,841,403 | 1,022,842 | 0 | 23,948 | 2,961 | 7,583 | 2,325,898,737 |
Subordinated liabilities | 49,994,402 | 0 | 0 | 0 | 0 | 0 | 49,994,402 |
Insurance contract liabilities | 1,919,950,640 | 0 | 0 | 0 | 0 | 0 | 1,919,950,640 |
Reinsurance contract liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Lease liabilities | 5,033,767 | 0 | 0 | 0 | 0 | 0 | 5,033,767 |
Other financial liabilities | 22,768 | 0 | 0 | 0 | 0 | 0 | 22,768 |
Total liabilities | 1,975,001,577 | 0 | 0 | 0 | 0 | 0 | 1,975,001,577 |
Net currency exposure | 349,839,826 | 1,022,842 | 0 | 23,948 | 2,961 | 7,583 | 350,897,160 |
in EUR | ||
Triglav Group | ||
31 Dec 2024 | 31 Dec 2023 | |
Germany | 330,322,346 | 252,626,510 |
Transnational organisations | 215,853,676 | 139,831,347 |
Slovenia | 109,246,554 | 104,591,751 |
Croatia | 90,093,396 | 88,586,259 |
France | 94,444,040 | 61,132,747 |
Other countries | 604,529,924 | 552,486,248 |
TOTAL | 1,444,489,936 | 1,199,254,862 |
in EUR | ||
Zavarovalnica Triglav | ||
31 Dec 2024 | 31 Dec 2023 adjusted | |
Germany | 257,977,758 | 159,149,707 |
Transnational organisations | 176,522,901 | 113,216,351 |
Slovenia | 84,900,976 | 81,093,326 |
France | 73,439,732 | 55,029,604 |
Spain | 69,604,798 | 58,687,104 |
Other countries | 330,948,932 | 322,554,847 |
TOTAL | 993,395,097 | 789,730,938 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
| 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 adjusted | |
Assets exposed to risks from expected payments under insurance contracts | 274,561,846 | 296,123,546 | 115,942,009 | 165,481,711 |
| Assets exposed to risks from expected payments under reinsurance contracts | 318,459,843 | 365,577,477 | 240,531,160 | 328,219,374 |
Assets exposed to risks from cooperation with banks | 84,041,699 | 108,370,575 | 24,111,756 | 35,591,346 |
Total assets exposed to credit risk | 677,063,388 | 770,071,598 | 380,584,925 | 529,292,431 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 adjusted | |
Expected premium payments | 220,898,839 | 241,074,293 | 115,942,009 | 110,898,544 |
Expected subrogation payments | 53,663,007 | 55,049,253 | 52,462,931 | 54,583,167 |
TOTAL | 274,561,846 | 296,123,546 | 168,404,940 | 165,481,711 |
in EUR | ||||
Gross expected payments | Triglav Group | Zavarovalnica Triglav | ||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 adjusted | |
Not due | 171,256,967 | 190,188,030 | 91,471,665 | 84,916,042 |
Overdue up to 30 days | 11,861,067 | 11,175,004 | 5,439,164 | 6,543,127 |
Overdue from 31 to 60 days | 7,667,704 | 7,456,574 | 2,440,337 | 2,758,583 |
Overdue from 61 to 90 days | 5,960,010 | 5,971,365 | 1,354,278 | 1,592,584 |
Overdue over 90 days | 24,153,091 | 26,283,320 | 15,236,565 | 15,088,208 |
TOTAL EXPECTED PAYMENTS | 220,898,839 | 241,074,293 | 115,942,009 | 110,898,544 |
in EUR | ||||
Gross expected payments | Triglav Group | Zavarovalnica Triglav | ||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 adjusted | |
Not due | 912,195 | 199,246 | 236,054 | 193,883 |
Overdue up to 30 days | 746,783 | 365,952 | 724,260 | 365,324 |
Overdue from 31 to 60 days | 1,017,516 | 698,555 | 991,173 | 685,616 |
Overdue from 61 to 90 days | 1,172,239 | 1,151,802 | 1,154,820 | 1,151,134 |
Overdue over 90 days | 49,814,274 | 52,633,698 | 49,356,624 | 52,187,210 |
TOTAL EXPECTED PAYMENTS | 53,663,007 | 55,049,253 | 52,462,931 | 54,583,167 |
Triglav Group | Zavarovalnica Triglav | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 adjusted | |
AAA | 0.0 % | 0.0 % | 0.0 % | 0.0 % |
AA to BBB | 85.7 % | 85.0 % | 87.0% | 87.0% |
Below BBB | 5.6 % | 3.5 % | 4.1 % | 4.5% |
Not rated | 8.7 % | 11.6 % | 8.1 % | 8.5% |
Average credit rating | A | BBB | A | BBB |
Triglav Group | |||
31 Dec 2024 | 31 Dec 2023 | ||
Luxembourg | 14.0 % | Germany | 14.4% |
Germany | 13.2 % | Luxembourg | 11.0% |
United Kingdom | 9.1 % | United Kingdom | 9.5% |
Kazahstan | 8.7 % | Switzerland | 7.0% |
Switzerland | 5.7 % | Kazahstan | 6.9% |
Zavarovalnica Triglav | |||
31 Dec 2024 | 31 Dec 2023 adjusted | ||
Slovenia | 51.8 % | Slovenia | 62.9 % |
Kazahstan | 9.7 % | Kazahstan | 9.5 % |
United Kingdom | 7.8 % | United Kingdom | 6.8 % |
Cyprus | 4.1 % | Cyprus | 3.8 % |
Russia | 3.8 % | Russia | 3.6 % |
in EUR | ||||||||
| 31 Dec 2024 | Not defined | < 1 year | 1 – 5 years | 5 – 10 years | > 10 years | Total | The elimination of intercompany transactions within the Group | Carrying amount |
Financial investments | 873,275,990 | 787,659,230 | 829,946,785 | 262,814,308 | 288,819,280 | 3,042,515,593 | 1,923,723 | 3,040,591,870 |
Insurance contract assets | 0 | -1,442,717 | 15,731,766 | 2,653,593 | -2,125,614 | 14,817,028 | -5,024,079 | 19,841,107 |
Reinsurance contract assets | 3,018,824 | 271,342,619 | 128,518,984 | 16,566,294 | 7,230,591 | 426,677,312 | 137,067,057 | 289,610,255 |
Other receivables | 2,186,230 | 43,661,228 | 449,905 | 55,837 | 0 | 46,353,200 | 1,815,000 | 44,538,200 |
Cash and cash equivalents | 68,951,079 | 0 | 0 | 0 | 0 | 68,951,079 | 0 | 68,951,079 |
Total assets | 947,432,123 | 1,101,220,360 | 974,647,440 | 282,090,032 | 293,924,257 | 3,599,314,212 | 135,781,701 | 3,463,532,511 |
Subordinated liabilities | 0 | 0 | 0 | 0 | 152,130,399 | 152,130,399 | 0 | 152,130,399 |
Insurance contract liabilities | 726,733,768 | 775,210,163 | 622,073,424 | 198,794,347 | 280,994,797 | 2,603,806,499 | 130,308,533 | 2,473,497,966 |
Reinsurance contract liabilities | 0 | 2,710,794 | 226,222 | 876,625 | 75,237 | 3,888,878 | 1,734,440 | 2,154,438 |
Lease liabilities | 1,918,777 | 4,671,399 | 7,057,832 | 696,341 | 105,628 | 14,449,977 | 3,793,287 | 10,656,690 |
Other financial liabilities | 944,823 | 394,749 | 0 | 0 | 0 | 1,339,572 | 1,022,056 | 317,516 |
Total liabilities | 729,597,368 | 782,987,105 | 629,357,478 | 200,367,313 | 433,306,061 | 2,775,615,325 | 136,858,316 | 2,638,757,009 |
in EUR | ||||||||
| 31 Dec 2023 | Not defined | < 1 year | 1 – 5 years | 5 – 10 years | > 10 years | Total | The elimination of intercompany transactions within the Group | Carrying amount |
Financial investments | 707,646,416 | 474,666,207 | 979,921,868 | 221,907,815 | 260,168,243 | 2,644,310,549 | 1,469,779 | 2,642,840,770 |
Insurance contract assets | 0 | -366,183 | 8,673,874 | 3,718,761 | 797,897 | 12,824,349 | 730,471 | 12,093,878 |
Reinsurance contract assets | 0 | 346,320,625 | 165,669,165 | 9,854,304 | 2,498,489 | 524,342,583 | 196,609,428 | 327,733,155 |
Other receivables | 1,014,334 | 35,570,530 | 1,742,665 | 874 | 0 | 38,328,403 | 684,400 | 37,644,003 |
Cash and cash equivalents | 45,354,022 | 39,066,642 | 0 | 0 | 0 | 84,420,664 | 0 | 84,420,667 |
Total assets | 754,014,772 | 895,257,821 | 1,156,007,572 | 235,481,754 | 263,464,629 | 3,304,226,548 | 199,494,075 | 3,104,732,473 |
Subordinated liabilities | 0 | 0 | 0 | 0 | 49,994,402 | 49,994,402 | 0 | 49,994,402 |
Insurance contract liabilities | 591,491,919 | 811,998,011 | 640,444,697 | 180,534,084 | 302,021,655 | 2,526,490,366 | 195,842,761 | 2,330,647,605 |
Reinsurance contract liabilities | 0 | 8,287,425 | -34,711 | -4,319 | -773 | 8,247,622 | 1,787,022 | 6,460,600 |
Lease liabilities | 1,087,204 | 5,023,302 | 9,638,996 | 639,189 | 0 | 16,388,691 | 4,723,358 | 11,665,333 |
Other financial liabilities | 469,459 | 821,902 | 941,835 | 0 | 0 | 2,233,196 | 1,569,754 | 663,442 |
Total liabilities | 593,048,582 | 826,130,640 | 650,990,817 | 181,168,954 | 352,015,284 | 2,603,354,277 | 203,922,895 | 2,399,431,382 |
in EUR | ||||||
31 Dec 2024 | Not defined | < 1 year | 1 – 5 years | 5 – 10 years | > 10 years | Total |
Financial investments | 798,533,222 | 498,104,672 | 526,956,027 | 169,516,385 | 268,260,299 | 2,261,370,605 |
Insurance contract assets | 0 | -1,732,079 | 15,642,067 | 2,647,852 | -2,125,693 | 14,432,147 |
Reinsurance contract assets | 0 | 148,813,526 | 83,043,057 | 10,620,247 | 6,984,405 | 249,461,236 |
Other receivables | 0 | 27,415,351 | 338,552 | 0 | 0 | 27,753,903 |
Cash and cash equivalents | 18,165,321 | 0 | 0 | 0 | 0 | 18,165,321 |
Total assets | 816,698,543 | 672,601,470 | 625,979,703 | 182,784,483 | 273,119,011 | 2,571,183,212 |
Subordinated liabilities | 0 | 0 | 0 | 0 | 152,130,399 | 152,130,399 |
Insurance contract liabilities | 686,253,259 | 504,772,395 | 393,522,318 | 137,542,537 | 260,523,190 | 1,982,613,699 |
Reinsurance contract liabilities | 0 | 272,654 | 16,735 | 65,804 | 74,432 | 429,625 |
Lease liabilities | 0 | 1,354,335 | 2,478,514 | 469,948 | 0 | 4,302,797 |
Other financial liabilities | 0 | 69,430 | 0 | 0 | 0 | 69,430 |
Total liabilities | 686,253,259 | 506,468,814 | 396,017,567 | 138,078,289 | 412,728,021 | 2,139,545,950 |
in EUR | ||||||
Not defined | < 1 year | 1 – 5 years | 5 – 10 years | > 10 years | Total | |
Financial investments | 631,587,976 | 258,849,064 | 675,340,388 | 168,693,312 | 221,176,739 | 1,955,647,480 |
Insurance contract assets | 0 | -2,026,512 | 8,481,341 | 3,708,863 | 796,034 | 10,959,726 |
Reinsurance contract assets | 0 | 180,561,924 | 118,503,433 | 5,621,324 | 2,250,009 | 306,936,690 |
Other receivables | 0 | 20,125,130 | 323,368 | 0 | 0 | 20,448,498 |
Cash and cash equivalents | 0 | 31,906,343 | 0 | 0 | 0 | 31,906,343 |
Total assets | 631,587,976 | 489,415,949 | 802,648,531 | 178,023,500 | 224,222,782 | 2,325,898,737 |
Subordinated liabilities | 0 | 0 | 0 | 0 | 49,994,402 | 49,994,402 |
Insurance contract liabilities | 565,058,237 | 520,779,727 | 425,969,934 | 130,380,717 | 277,762,025 | 1,919,950,640 |
Reinsurance contract liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
Lease liabilities | 0 | 1,743,026 | 2,801,656 | 489,085 | 0 | 5,033,767 |
Other financial liabilities | 0 | 22,768 | 0 | 0 | 0 | 22,768 |
Total liabilities | 565,058,237 | 522,545,521 | 428,771,590 | 130,869,802 | 327,756,427 | 1,975,001,577 |
in EUR | |||||
Statement of financial position | 31 Dec 2024 | ||||
| NON-LIFE | LIFE | HEALTH | ASSET MANAGEMENT | TOTAL (before eliminations between segments) | |
ASSETS | 2,085,654,371 | 1,610,216,865 | 36,701,781 | 906,913,832 | 4,639,486,849 |
Property, plant and equipment | 93,893,269 | 10,079,509 | 659,534 | 1,234,873 | 105,867,185 |
Investment property | 69,219,906 | 1,191,467 | 0 | 0 | 70,411,373 |
Right-of-use assets | 9,431,262 | 228,834 | 250,552 | 141,095 | 10,051,743 |
Intangible assets and goodwill | 25,000,036 | 6,588,301 | 69,430 | 21,704,145 | 53,361,912 |
Deferred tax assets | 8,973,220 | 5,215,407 | 0 | 50,878 | 14,239,505 |
Investments in subsidiaries | 55,059,388 | 0 | 0 | 561,985 | 55,621,373 |
Investments in associates and joint ventures | 1,362,496,683 | 1,547,810,030 | 20,862,673 | 109,422,484 | 3,040,591,870 |
Financial investments | 1,218,575,713 | 622,696,930 | 20,862,673 | 49,425,069 | 1,911,560,385 |
– at fair value through other comprehensive income | 30,339,550 | 175,099,131 | 0 | 17,129,756 | 222,568,437 |
– at amortised cost | 113,581,420 | 750,013,969 | 0 | 42,867,659 | 906,463,048 |
– at fair value through profit or loss | 0 | 0 | 0 | 755,007,158 | 755,007,158 |
Financial contract assets | 0 | 0 | 0 | 245,995,862 | 245,995,862 |
– investments at amortised cost | 0 | 0 | 0 | 493,515,077 | 493,515,077 |
– investments at fair value through profit or loss | 0 | 0 | 0 | 405,599 | 405,599 |
– receivables from financial contracts | 0 | 0 | 0 | 15,090,620 | 15,090,620 |
– cash from financial contracts | 5,608,761 | 13,951,277 | 281,069 | 0 | 19,841,107 |
Insurance contract assets | 289,242,833 | 355,332 | 12,090 | 0 | 289,610,255 |
Reinsurance contract assets | 49,390 | 0 | 0 | 0 | 49,390 |
Non-current assets held for sale | 260,573 | 0 | 0 | 0 | 260,573 |
Current corporate income tax assets | 126,838,501 | 2,087,390 | 11,407,414 | 5,361,209 | 145,694,514 |
Other receivables | 30,872,473 | 22,012,722 | 3,023,185 | 13,042,699 | 68,951,079 |
Cash and cash equivalents | 8,708,076 | 696,596 | 135,834 | 387,306 | 9,927,812 |
EQUITY AND LIABILITIES | 2,085,654,371 | 1,610,216,865 | 36,701,781 | 906,913,832 | 4,639,486,849 |
Equity | 748,274,867 | 157,809,495 | 9,761,544 | 73,196,300 | 989,042,206 |
Controlling interests | 745,193,786 | 158,358,484 | 9,761,544 | 71,572,847 | 984,886,661 |
– share capital | 51,340,540 | 22,360,852 | 0 | 0 | 73,701,392 |
– share premium | 36,405,639 | 13,635,792 | 15,192 | 265,956 | 50,322,579 |
– reserves from profit | 364,680 | 0 | 0 | 0 | 364,680 |
– treasury share reserves | -364,680 | 0 | 0 | 0 | -364,680 |
– treasury shares | 503,304,466 | 46,529,492 | 34 | 11,113,911 | 560,947,903 |
– accumulated other comprehensive income | -16,719,874 | -15,343,937 | -18,185 | 828,696 | -31,253,300 |
– retained earnings from previous years | 140,175,350 | 67,822,943 | -465,692 | 51,661,166 | 259,193,767 |
– net profit or loss for the year | 32,648,925 | 24,334,943 | 10,230,195 | 7,834,969 | 75,049,032 |
– translation differences | -1,961,260 | -981,601 | 0 | -131,851 | -3,074,712 |
Non-controlling interests | 3,081,081 | -548,989 | 0 | 1,623,453 | 4,155,545 |
Subordinated liabilities | 152,130,399 | 0 | 0 | 0 | 152,130,399 |
Deferred tax liabilities | 692,384 | 1,242,512 | 1,835 | 275,674 | 2,212,405 |
Financial contract liabilities | 0 | 0 | 0 | 755,007,158 | 755,007,158 |
Insurance contract liabilities | 1,040,917,066 | 1,418,850,442 | 13,730,458 | 0 | 2,473,497,966 |
Reinsurance contract liabilities | 1,838,849 | 8,336 | 307,253 | 0 | 2,154,438 |
Provisions | 19,722,249 | 2,710,816 | 35,151 | 3,527,915 | 25,996,131 |
Lease liabilities | 10,038,318 | 228,027 | 254,822 | 135,523 | 10,656,690 |
Other financial liabilities | 297,020 | 20,379 | 0 | 117 | 317,516 |
Current corporate income tax liabilities | 4,512,730 | 205,029 | 86,045 | 829,441 | 5,633,245 |
Other liabilities | 107,230,489 | 29,141,829 | 12,524,673 | 73,941,704 | 222,838,695 |
in EUR | |||||
Statement of financial position | 31 Dec 2023 | ||||
| NON-LIFE | LIFE | HEALTH | ASSET MANAGEMENT | TOTAL (before eliminations between segments ) | |
ASSETS | 1,836,512,187 | 1,492,386,826 | 78,664,647 | 815,061,910 | 4,222,625,570 |
Property, plant and equipment | 95,171,886 | 9,708,710 | 533,945 | 1,414,268 | 106,828,809 |
Investment property | 66,639,912 | 1,313,861 | 0 | 0 | 67,953,773 |
Right-of-use assets | 10,496,063 | 177,355 | 299,599 | 140,432 | 11,113,449 |
Intangible assets and goodwill | 27,956,815 | 6,507,973 | 163,028 | 20,028,490 | 54,656,306 |
Deferred tax assets | 12,859,999 | 2,823,227 | 6,278,596 | 5,726 | 21,967,548 |
Investments in subsidiaries | 37,218,841 | 0 | 0 | 489,221 | 37,708,062 |
Investments in associates and joint ventures | 1,046,023,574 | 1,428,125,972 | 65,546,191 | 103,145,033 | 2,642,840,770 |
Financial investments | 920,752,335 | 651,116,719 | 65,546,191 | 35,551,687 | 1,672,966,932 |
– at fair value through other comprehensive income | 33,075,932 | 175,921,558 | 0 | 20,562,237 | 229,559,727 |
– at amortised cost | 92,195,307 | 601,087,695 | 0 | 47,031,109 | 740,314,111 |
– at fair value through profit or loss | 0 | 0 | 0 | 674,115,145 | 674,115,145 |
Financial contract assets | 0 | 0 | 0 | 283,215,425 | 283,215,425 |
– investments at amortised cost | 0 | 0 | 0 | 366,826,746 | 366,826,746 |
– investments at fair value through profit or loss | 0 | 0 | 0 | 123,066 | 123,066 |
– receivables from financial contracts | 0 | 0 | 0 | 23,949,908 | 23,949,908 |
– cash from financial contracts | 1,858,700 | 10,234,160 | 1,018 | 0 | 12,093,878 |
Insurance contract assets | 327,123,674 | 387,756 | 221,725 | 0 | 327,733,155 |
Reinsurance contract assets | 432,748 | 0 | 1,141,578 | 1,555,383 | 3,129,709 |
Non-current assets held for sale | 8,491,524 | 0 | 0 | 0 | 8,491,524 |
Current corporate income tax assets | 148,600,030 | 2,551,228 | 2,179,210 | 7,910,406 | 161,240,874 |
Other receivables | 46,349,730 | 29,822,552 | 2,231,347 | 6,017,038 | 84,420,667 |
Cash and cash equivalents | 7,288,691 | 734,032 | 68,410 | 240,768 | 8,331,901 |
EQUITY AND LIABILITIES | 1,836,512,187 | 1,492,386,826 | 78,664,647 | 815,061,910 | 4,222,625,570 |
Equity | 682,884,863 | 134,080,298 | -2,844,957 | 76,979,779 | 891,099,983 |
Controlling interests | 680,175,218 | 134,635,417 | -2,844,957 | 75,450,052 | 887,415,730 |
– share capital | 51,340,540,00 | 22,360,852,00 | 0 | 0 | 73,701,392 |
– share premium | 36,420,831 | 13,635,792 | 0 | 265,956 | 50,322,579 |
– reserves from profit | 364,680 | 0 | 0 | 0 | 364,680 |
– treasury share reserves | -364,680 | 0 | 0 | 0 | -364,680 |
– treasury shares | 452,450,505 | 46,529,492 | 1,853,961 | 4,269,024 | 505,102,982 |
– accumulated other comprehensive income | -28,346,492 | -8,420,843 | -472,831 | -175,817 | -37,415,983 |
– retained earnings from previous years | 178,775,250 | 47,179,410 | 21,878,523 | 58,258,765 | 306,091,948 |
– net profit or loss for the year | -8,409,299 | 14,357,563 | -26,104,946 | 12,964,144 | -7,192,538 |
– translation differences | -2,056,117 | -1,006,849 | 336 | -132,020 | -3,194,650 |
Non-controlling interests | 2,709,645 | -555,119 | 0 | 1,529,727 | 3,684,253 |
Subordinated liabilities | 49,994,402 | 0 | 0 | 0 | 49,994,402 |
Deferred tax liabilities | 1,061,324 | 428,118 | 0 | 376,368 | 1,865,810 |
Financial contract liabilities | 0 | 0 | 0 | 674,115,145 | 674,115,145 |
Insurance contract liabilities | 977,467,204 | 1,315,940,347 | 37,240,054 | 0 | 2,330,647,605 |
Reinsurance contract liabilities | 6,368,274 | 3,246 | 89,080 | 0 | 6,460,600 |
Provisions | 20,955,698 | 2,525,981 | 1,699,744 | 5,166,062 | 30,347,485 |
Lease liabilities | 11,053,625 | 169,451 | 301,180 | 141,077 | 11,665,333 |
Other financial liabilities | 640,258 | 22,283 | 0 | 901 | 663,442 |
Current corporate income tax liabilities | 0 | 113,793 | 9,319 | 448,443 | 571,555 |
Other liabilities | 86,086,539 | 39,103,309 | 42,170,227 | 57,834,135 | 225,194,210 |
in EUR | ||
31 Dec 2024 | 31 Dec 2023 | |
Balance sheet total before intersegment elimination | 4,639,486,849 | 4,222,625,570 |
Intersegment receivables and liabilities | -101,156,314 | -123,596,871 |
Offset balance | 4,538,330,535 | 4,099,028,699 |
in EUR | |||||||
Statement of profit or loss and other comprehensive income | 2024 | ||||||
| NON-LIFE | LIFE | HEALTH | ASSET MANAGEMENT | TOTAL | DISCONTINUED OPERATIONS | TOTAL continuing operations | |
Insurance service result | 130,821,464 | 32,447,583 | 1,938,740 | 0 | 165,207,787 | 5,539,544 | 159,668,243 |
– insurance income | 1,156,299,596 | 98,399,942 | 43,252,835 | 0 | 1,297,952,373 | 52,453 | 1,297,899,920 |
– insurance service expenses | -885,519,420 | -66,224,365 | -40,069,884 | 0 | -991,813,669 | 5,487,091 | -997,300,760 |
– net reinsurance service result | -139,958,712 | 272,006 | -1,244,211 | 0 | -140,930,917 | 0 | -140,930,917 |
Investment result | 33,807,735 | 121,112,814 | 1,452,206 | 3,373,821 | 159,746,576 | 0 | 159,746,576 |
– interest income calculated using the effective interest method | 25,666,852 | 18,997,723 | 1,215,235 | 1,406,886 | 47,286,696 | 0 | 47,286,696 |
– dividend income | 2,244,992 | 275,497 | 1,311 | 78,068 | 2,599,868 | 0 | 2,599,868 |
– net gains and losses on financial investments | 2,342,643 | 99,542,504 | -300,753 | 1,875,578 | 103,459,972 | 0 | 103,459,972 |
– net impairment and reversal of impairment of financial investments | 1,808,219 | 1,057,740 | 477,849 | -9,538 | 3,334,270 | 0 | 3,334,270 |
– other effects of investing activities | 1,745,029 | 1,239,350 | 58,564 | 22,827 | 3,065,770 | 0 | 3,065,770 |
Financial result from insurance contracts | -7,747,515 | -110,589,731 | -204,287 | 0 | -118,541,533 | -113,374 | -118,428,159 |
– financial result from insurance contracts | -14,283,689 | -110,595,193 | -225,567 | 0 | -125,104,449 | -113,374 | -124,991,075 |
– financial result from reinsurance contracts | 6,536,174 | 5,462 | 21,280 | 0 | 6,562,916 | 0 | 6,562,916 |
Income from asset management | 0 | 0 | 0 | 49,364,063 | 49,364,063 | 0 | 49,364,063 |
Non-attributable operating expenses | -54,380,124 | -9,189,821 | -2,157,319 | -35,460,567 | -101,187,831 | -236,860 | -100,950,971 |
Net other operating income and expenses | -2,377,445 | -3,494,757 | -1,950,182 | -375,854 | -8,198,238 | -59,651 | -8,138,587 |
Net other financial income and expenses | -7,155,755 | -64,324 | -74,373 | -9,996 | -7,304,448 | -4,030 | -7,300,418 |
Net impairment and reversal of impairment of non-financial assets | -66,398 | 0 | 0 | 0 | -66,398 | 0 | -66,398 |
Gains and losses on investments in associates | 6,871,440 | 0 | 0 | 72,763 | 6,944,203 | 0 | 6,944,203 |
Net other income and expenses | 1,057,896 | 115,914 | 11,336,083 | 568,127 | 13,078,020 | 11,022,075 | 2,055,945 |
Earnings before tax | 100,831,298 | 30,337,678 | 10,340,868 | 17,532,357 | 159,042,201 | 16,147,704 | 142,894,497 |
Tax expense | -18,818,174 | -5,979,003 | -110,640 | -2,716,271 | -27,624,088 | 0 | -27,624,088 |
TOTAL NET EARNINGS FOR THE PERIOD | 82,013,124 | 24,358,675 | 10,230,228 | 14,816,086 | 131,418,113 | 16,147,704 | 115,270,409 |
OTHER COMPREHENSIVE INCOME FOR THE PERIOD AFTER TAX | 11,764,257 | -7,090,990 | 632,528 | 1,004,788 | 6,310,583 | -2,979 | 6,313,562 |
in EUR | |||||||
Statement of profit or loss and other comprehensive income | 2023 | ||||||
| NON-LIFE | LIFE | HEALTH | ASSET MANAGEMENT | TOTAL | DISCONTINUED OPERATIONS | TOTAL continuing operations | |
Insurance service result | 58,186,739 | 27,210,040 | -25,859,802 | 0 | 59,536,977 | -22,680,225 | 82,217,202 |
– insurance income | 1,042,646,914 | 85,367,869 | 223,171,882 | 0 | 1,351,186,665 | 193,275,962 | 1,157,910,703 |
– insurance service expenses | -1,014,162,211 | -59,777,022 | -249,317,025 | 0 | -1,323,256,258 | -215,956,187 | -1,107,300,071 |
– net reinsurance service result | 29,702,036 | 1,619,193 | 285,341 | 0 | 31,606,570 | 0 | 31,606,570 |
Investment result | 15,967,165 | 66,648,694 | -2,814,914 | 4,030,242 | 83,831,187 | -2,725,611 | 86,556,798 |
– interest income calculated using the effective interest method | 16,436,735 | 16,834,901 | 734,847 | 1,091,814 | 35,098,297 | 176,237 | 34,922,060 |
– dividend income | 2,022,129 | 590,546 | 0 | 92,389 | 2,705,064 | 0 | 2,705,064 |
– net gains and losses on financial investments | -853,754 | 48,241,347 | -3,749,045 | 2,767,519 | 46,406,067 | -3,031,559 | 49,437,626 |
– net impairment and reversal of impairment of financial investments | 1,318,266 | 767,278 | 198,524 | 7,690 | 2,291,758 | 128,858 | 2,162,900 |
– other effects of investing activities | -2,956,211 | 214,622 | 760 | 70,830 | -2,669,999 | 853 | -2,670,852 |
Financial result from insurance contracts | -4,840,616 | -64,706,573 | -130,746 | 0 | -69,677,935 | -80,813 | -69,597,122 |
– financial result from insurance contracts | -4,884,509 | -64,713,983 | -144,962 | 0 | -69,743,454 | -80,813 | -69,662,641 |
– financial result from reinsurance contracts | 43,893 | 7,410 | 14,216 | 0 | 65,519 | 0 | 65,519 |
Income from asset management | 0 | 0 | 0 | 39,685,486 | 39,685,486 | 0 | 39,685,486 |
Non-attributable operating expenses | -52,960,155 | -7,489,065 | -1,950,332 | -30,768,917 | -93,168,469 | -2,043,895 | -91,124,574 |
Net other operating income and expenses | 1,216,028 | -3,046,463 | 4,240 | 3,326,742 | 1,500,547 | 449,474 | 1,051,073 |
Net other financial income and expenses | -3,666,106 | -22,412 | 12,270 | -15,262 | -3,691,510 | -11,357 | -3,680,153 |
Net impairment and reversal of impairment of non-financial assets | -2,501,482 | -14,034 | 0 | 0 | -2,515,516 | 0 | -2,515,516 |
Gains and losses on investments in associates | 2,194,361 | 0 | 0 | 48,574 | 2,242,935 | 0 | 2,242,935 |
Net other income and expenses | 952,179 | 363,918 | -673,921 | 2,674,559 | 3,316,735 | -683,441 | 4,000,176 |
Earnings before tax | 14,548,113 | 18,944,105 | -31,413,205 | 18,981,424 | 21,060,437 | -27,775,868 | 48,836,305 |
Tax expense | -3,763,817 | -4,562,328 | 5,308,259 | -1,777,356 | -4,795,242 | 5,503,377 | -10,298,619 |
TOTAL NET EARNINGS FOR THE PERIOD | 10,784,296 | 14,381,777 | -26,104,946 | 17,204,068 | 16,265,195 | -22,272,491 | 38,537,686 |
OTHER COMPREHENSIVE INCOME FOR THE PERIOD AFTER TAX | 18,861,509 | 10,317,358 | 4,505,995 | 986,670 | 34,671,532 | 1,545,820 | 33,125,712 |
in EUR | |||||
Statement of financial position | 31 Dec 2024 | ||||
| NON-LIFE | LIFE | HEALTH | ASSET MANAGEMENT | TOTAL (before eliminations between segments) | |
ASSETS | 1,540,466,794 | 1,430,159,485 | 23,873,487 | 290,972,541 | 3,285,472,306 |
Property, plant and equipment | 58,487,630 | 7,387,839 | 185,045 | 0 | 66,060,514 |
Investment property | 44,791,506 | 179,639 | 0 | 0 | 44,971,145 |
Right-of-use assets | 4,106,670 | 0 | 12,379 | 0 | 4,119,049 |
Intangible assets and goodwill | 21,852,624 | 6,532,989 | 65,709 | 0 | 28,451,322 |
Deferred tax assets | 8,302,797 | 4,494,027 | 0 | 0 | 12,796,824 |
Investments in subsidiaries | 178,854,111 | 17,770,346 | 0 | 0 | 196,624,457 |
Investments in associates and joint ventures | 55,059,388 | 0 | 0 | 0 | 55,059,388 |
Financial investments | 880,763,577 | 1,365,794,724 | 14,812,304 | 0 | 2,261,370,605 |
– at fair value through other comprehensive income | 773,542,961 | 513,378,853 | 14,812,304 | 0 | 1,301,734,118 |
– at amortised cost | 5,255,656 | 138,620,164 | 0 | 0 | 143,875,820 |
– at fair value through profit or loss | 101,964,961 | 713,795,707 | 0 | 0 | 815,760,668 |
Financial contract assets | 0 | 0 | 0 | 290,843,831 | 290,843,831 |
– investments at amortised cost | 0 | 0 | 0 | 77,040,080 | 77,040,080 |
– investments at fair value through profit or loss | 0 | 0 | 0 | 207,542,830 | 207,542,830 |
– receivables from financial contracts | 0 | 0 | 0 | 314,486 | 314,486 |
– cash from financial contracts | 0 | 0 | 0 | 5,946,434 | 5,946,434 |
Insurance contract assets | 449,920 | 13,920,027 | 62,200 | 0 | 14,432,147 |
Reinsurance contract assets | 249,449,146 | 0 | 12,090 | 0 | 249,461,236 |
Other receivables | 27,182,242 | 4,472,077 | 7,613,813 | 128,710 | 39,396,842 |
Cash and cash equivalents | 7,550,471 | 9,504,903 | 1,109,947 | 0 | 18,165,321 |
Other assets | 3,616,711 | 102,914 | 0 | 0 | 3,719,625 |
EQUITY AND LIABILITIES | 1,540,466,793 | 1,430,159,485 | 23,873,487 | 290,972,541 | 3,285,472,306 |
Equity | 602,733,082 | 125,698,285 | 13,082,662 | 128,710 | 741,642,738 |
Controlling interests | 51,340,540 | 22,360,852 | 0 | 0 | 73,701,392 |
– share capital | 40,344,977 | 13,067,907 | 0 | 0 | 53,412,884 |
– share premium | 489,102,713 | 45,513,891 | 0 | 0 | 534,616,604 |
– reserves from profit | -12,677,163 | -16,780,786 | -60,846 | 0 | -29,518,795 |
– treasury share reserves | 19,261,769 | 40,936,987 | 0 | 0 | 60,198,756 |
– treasury shares | 15,360,245 | 20,599,434 | 13,143,508 | 128,710 | 49,231,897 |
Non-controlling interests | 152,130,399 | 0 | 0 | 0 | 152,130,399 |
Subordinated liabilities | 0 | 0 | 0 | 290,843,831 | 290,843,831 |
Deferred tax liabilities | 688,991,220 | 1,285,942,391 | 7,680,088 | 0 | 1,982,613,699 |
Financial contract liabilities | 421,289 | 8,336 | 0 | 0 | 429,625 |
Insurance contract liabilities | 12,413,767 | 2,464,627 | 0 | 0 | 14,878,394 |
Reinsurance contract liabilities | 4,289,298 | 0 | 13,499 | 0 | 4,302,797 |
Provisions | 69,430 | 0 | 0 | 0 | 69,430 |
Lease liabilities | 2,360,480 | 0 | 0 | 0 | 2,360,480 |
Other financial liabilities | 77,057,829 | 16,045,846 | 3,097,238 | 0 | 96,200,913 |
in EUR | |||||
Statement of financial position | 31 Dec 2023 | ||||
| NON-LIFE | LIFE | HEALTH | ASSET MANAGEMENT | TOTAL (before eliminations between segments) | |
ASSETS | 1,403,338,566 | 1,331,082,262 | 76,410,969 | 264,181,801 | 3,075,013,598 |
Property, plant and equipment | 60,764,600 | 7,844,878 | 243,629 | 0 | 68,853,107 |
Investment property | 43,152,887 | 274,294 | 0 | 0 | 43,427,181 |
Right-of-use assets | 4,356,487 | 0 | 456,896 | 0 | 4,813,383 |
Intangible assets and goodwill | 24,441,317 | 6,437,832 | 160,130 | 0 | 31,039,279 |
Deferred tax assets | 10,071,867 | 2,816,255 | 6,278,596 | 0 | 19,166,719 |
Investments in subsidiaries | 175,354,112 | 17,770,346 | 2,500,000 | 0 | 195,624,458 |
Investments in associates and joint ventures | 37,218,841 | 0 | 0 | 0 | 37,218,841 |
Financial investments | 628,013,042 | 1,265,041,138 | 62,593,300 | 0 | 1,955,647,481 |
– at fair value through other comprehensive income | 541,324,405 | 557,262,083 | 62,593,300 | 0 | 1,161,179,788 |
– at amortised cost | 4,673,512 | 138,169,794 | 0 | 0 | 142,843,306 |
– at fair value through profit or loss | 82,015,125 | 569,609,261 | 0 | 0 | 651,624,386 |
Financial contract assets | 0 | 0 | 0 | 259,624,041 | 259,624,041 |
– investments at amortised cost | 0 | 0 | 0 | 86,215,285 | 86,215,285 |
– investments at fair value through profit or loss | 0 | 0 | 0 | 169,625,986 | 169,625,986 |
– receivables from financial contracts | 0 | 0 | 0 | 83,130 | 83,130 |
– cash from financial contracts | 0 | 0 | 0 | 3,699,640 | 3,699,640 |
Insurance contract assets | 763,841 | 10,194,985 | 900 | 0 | 10,959,726 |
Reinsurance contract assets | 305,976,870 | 0 | 959,820 | 0 | 306,936,690 |
Non-current assets held for sale | 0 | 0 | 1,141,578 | 0 | 1,141,578 |
Current corporate income tax assets | 9,302,529 | 0 | 0 | 0 | 9,302,529 |
Other receivables | 88,711,311 | 1,488,778 | 1,785,563 | 4,557,760 | 96,543,412 |
Denar in denarni ustrezniki | 12,536,521 | 19,145,012 | 224,810 | 0 | 31,906,343 |
Druga sredstva | 2,674,341 | 68,743 | 65,747 | 0 | 2,808,831 |
EQUITY AND LIABILITIES | 1,403,338,566 | 1,331,082,262 | 76,410,970 | 264,181,801 | 3,075,013,598 |
Equity | 591,214,222 | 111,490,183 | -24,735,908 | 4,557,760 | 682,526,257 |
Controlling interests | 51,340,540 | 22,360,852 | 0 | 0 | 73,701,392 |
– share capital | 40,344,977 | 13,067,907 | 0 | 0 | 53,412,884 |
– share premium | 440,102,713 | 45,513,891 | 0 | 0 | 485,616,604 |
– reserves from profit | -19,849,347 | -9,828,743 | -475,183 | 0 | -30,153,273 |
– treasury share reserves | 79,128,333 | 25,602,561 | 0 | 0 | 104,730,894 |
– treasury shares | 147,006 | 14,773,715 | -24,260,726 | 4,557,760 | -4,782,244 |
Non-controlling interests | 49,994,402 | 0 | 0 | 0 | 49,994,402 |
Subordinated liabilities | 0 | 0 | 0 | 259,624,041 | 259,624,041 |
Deferred tax liabilities | 688,581,224 | 1,197,093,666 | 34,275,749 | 0 | 1,919,950,640 |
Financial contract liabilities | 11,993,826 | 2,329,680 | 1,699,744 | 0 | 16,023,250 |
Insurance contract liabilities | 4,573,011 | 0 | 460,757 | 0 | 5,033,767 |
Reinsurance contract liabilities | 22,763 | 5 | 0 | 0 | 22,768 |
Provisions | 56,959,118 | 20,168,727 | 64,710,629 | 0 | 141,838,474 |
v EUR | ||
31 Dec 2024 | 31 Dec 2023 adjusted | |
Balance sheet total before intersegment elimination | 3,285,472,306 | 3,075,013,598 |
Intersegment receivables and liabilities | -11,642,939 | -76,094,914 |
Offset balance | 3,273,829,367 | 2,998,918,684 |
in EUR | |||||||
Statement of profit or loss and other comprehensive income | 2024 | ||||||
NON-LIFE | LIFE | HEALTH | ASSET MANAGEMENT | TOTAL | DISCONTINUED OPERATIONS | TOTAL continuing operations | |
Insurance service result | 100,146,976 | 29,795,216 | 4,752,277 | 0 | 134,694,469 | 5,539,543 | 129,154,926 |
– insurance income | 811,017,891 | 76,553,208 | 23,532,720 | 0 | 911,103,819 | 52,453 | 911,051,366 |
– insurance service expenses | -580,824,306 | -46,652,230 | -18,275,715 | 0 | -645,752,251 | 5,487,091 | -651,239,341 |
– net reinsurance service result | -130,046,609 | -105,762 | -504,728 | 0 | -130,657,099 | 0 | -130,657,099 |
Investment result | 19,014,220 | 114,508,388 | 1,338,705 | 0 | 134,861,313 | 0 | 134,861,313 |
– interest income calculated using the effective interest method | 12,882,506 | 15,099,991 | 1,088,269 | 0 | 29,070,766 | 0 | 29,070,766 |
– dividend income | 1,745,076 | 274,619 | 0 | 0 | 2,019,695 | 0 | 2,019,695 |
– net gains and losses on financial investments | 2,447,986 | 96,592,920 | -282,756 | 0 | 98,758,150 | 0 | 98,758,150 |
– net impairment and reversal of impairment of financial investments | 920,622 | 1,358,747 | 475,629 | 0 | 2,754,998 | 0 | 2,754,998 |
– other effects of investing activities | 1,018,030 | 1,182,111 | 57,563 | 0 | 2,257,704 | 0 | 2,257,704 |
Financial result from insurance contracts | -3,099,164 | -106,866,151 | -163,497 | 0 | -110,128,812 | -113,374 | -110,015,438 |
– financial result from insurance contracts | -8,812,263 | -106,867,372 | -182,592 | 0 | -115,862,227 | -113,374 | -115,748,853 |
– financial result from reinsurance contracts | 5,713,099 | 1,221 | 19,095 | 0 | 5,733,415 | 0 | 5,733,415 |
Income from asset management | 0 | 0 | 0 | 3,158,050 | 3,158,050 | 0 | 3,158,050 |
Non-attributable operating expenses | -31,086,710 | -8,064,502 | -1,934,117 | -2,881,923 | -43,967,252 | -236,860 | -43,730,392 |
Net other operating income and expenses | -10,431,995 | -3,113,303 | -2,228,627 | -147,417 | -15,921,342 | -59,651 | -15,861,691 |
Net other financial income and expenses | -6,769,795 | -172,584 | -68,450 | 0 | -7,010,829 | -4,030 | -7,006,800 |
Net impairment and reversal of impairment of non-financial assets | -66,111 | 0 | 0 | 0 | -66,111 | 0 | -66,111 |
Gains and losses on investments in associates | 9,098,991 | 0 | 0 | 0 | 9,098,991 | 0 | 9,098,991 |
Net other income and expenses | 1,259,945 | 158,821 | 11,447,217 | 0 | 12,865,983 | 11,022,074 | 1,843,909 |
Earnings before tax | 78,066,357 | 26,245,885 | 13,143,508 | 128,710 | 117,584,460 | 16,147,704 | 101,436,756 |
Tax expense | -13,706,112 | -5,646,451 | 0 | 0 | -19,352,563 | 0 | -19,352,563 |
TOTAL NET EARNINGS FOR THE PERIOD | 64,360,245 | 20,599,434 | 13,143,508 | 128,710 | 98,231,897 | 16,147,704 | 82,084,193 |
OTHER COMPREHENSIVE INCOME FOR THE PERIOD AFTER TAX | 7,166,094 | -7,127,528 | 632,528 | 0 | 671,094 | -2,979 | 674,073 |
in EUR | |||||||
Statement of profit or loss and other comprehensive income | 2023 | ||||||
| NON-LIFE | LIFE | HEALTH | ASSET MANAGEMENT | TOTAL | DISCONTINUED OPERATIONS | TOTAL continuing operations | |
Insurance service result | 37,125,734 | 23,968,846 | -24,452,883 | 0 | 36,641,696 | -22,680,223 | 59,321,919 |
– insurance income | 709,194,358 | 66,444,361 | 209,957,144 | 0 | 985,595,863 | 193,275,962 | 792,319,901 |
– insurance service expenses | -711,516,270 | -42,475,515 | -234,491,840 | 0 | -988,483,626 | -215,956,185 | -772,527,441 |
– net reinsurance service result | 39,447,646 | 0 | 81,814 | 0 | 39,529,460 | 0 | 39,529,459 |
Investment result | 9,428,053 | 60,532,202 | -2,864,611 | 0 | 67,095,644 | -2,725,610 | 69,821,254 |
– interest income calculated using the effective interest method | 7,747,149 | 13,870,609 | 684,528 | 0 | 22,302,286 | 176,237 | 22,126,049 |
– dividend income | 1,851,785 | 589,749 | 0 | 0 | 2,441,534 | 0 | 2,441,534 |
– net gains and losses on financial investments | -723,333 | 45,255,324 | -3,744,177 | 0 | 40,787,813 | -3,031,559 | 43,819,372 |
– net impairment and reversal of impairment of financial investments | 689,654 | 607,543 | 193,705 | 0 | 1,490,902 | 128,858 | 1,362,044 |
– other effects of investing activities | -137,202 | 208,977 | 1,333 | 0 | 73,108 | 853 | 72,255 |
Financial result from insurance contracts | -2,905,419 | -59,878,679 | -92,938 | 0 | -62,877,036 | -80,813 | -62,796,223 |
– financial result from insurance contracts | -3,015,273 | -59,878,679 | -120,600 | 0 | -63,014,552 | -80,813 | -62,933,739 |
– financial result from reinsurance contracts | 109,854 | 0 | 27,662 | 0 | 137,516 | 0 | 137,516 |
Income from asset management | 0 | 0 | 0 | 2,854,726 | 2,854,726 | 0 | 2,854,726 |
Non-attributable operating expenses | -29,418,653 | -7,009,164 | -2,441,708 | -2,825,806 | -41,695,332 | -2,043,895 | -39,651,436 |
Net other operating income and expenses | -3,156,262 | -1,910,835 | 940,977 | 4,528,839 | 402,719 | 449,475 | -46,756 |
Net other financial income and expenses | -2,706,646 | -111,456 | 6,776 | 0 | -2,811,326 | -11,357 | -2,799,969 |
Net impairment and reversal of impairment of non-financial assets | -2,496,338 | -6,407 | 0 | 0 | -2502745 | 0 | -2,502,745 |
Gains and losses on investments in associates | 15,179,539 | 3,406,222 | 0 | 0 | 18,585,761 | 0 | 18,585,761 |
Net other income and expenses | 454,326 | 286,635 | -673,917 | 2 | 67,046 | -683,446 | 750,492 |
Earnings before tax | 21,504,333 | 19,277,364 | -29,578,304 | 4,557,761 | 15,761,154 | -27,775,868 | 43,537,022 |
Tax expense | -2,357,329 | -4,503,647 | 5,317,578 | 0 | -1,543,398 | 5,503,377 | -7,046,775 |
TOTAL NET EARNINGS FOR THE PERIOD | 19,147,003 | 14,773,717 | -24,260,726 | 4,557,761 | 14,217,756 | -22,272,491 | 36,490,247 |
OTHER COMPREHENSIVE INCOME FOR THE PERIOD AFTER TAX | 17,040,524 | 11,745,037 | 4,502,375 | 0 | 33,287,936 | 1,545,820 | 31,742,116 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
2024 | 2023 | 2024 | 2023 | |
Insurance premium tax | 74,275,176 | 67,322,022 | 61,303,390 | 56,310,724 |
Fees from income of natural persons (employer's contributions and taxes) | 29,778,827 | 26,816,689 | 18,517,726 | 18,159,825 |
Corporate income tax | 22,731,918 | 23,713,935 | 15,865,004 | 19,388,729 |
Minimum tax | 427,032 | 0 | 427,032 | 0 |
Fire fee | 10,106,694 | 8,430,325 | 9,551,459 | 7,867,386 |
Value added tax | 6,360,858 | 5,195,391 | 2,021,551 | 2,089,425 |
Fee for the use of building land | 1,010,802 | 972,013 | 844,090 | 799,922 |
Financial services tax | 641,745 | 647,883 | 90,817 | 103,385 |
Other fees | 849,338 | 704,090 | 0 | 0 |
Total fees charged in the year | 146,182,390 | 133,802,348 | 108,621,069 | 104,719,396 |
| 31 Dec 2024 | |||||
1 year | 5 years | 10 years | 20 years | 30 years | |
Risk free yield | 2.24% | 2.14% | 2.27% | 2.26% | 2.39% |
Life Illiquidy Premium | 0.04% - 0.23% | 0.05% - 0.23% | 0.05% - 0.23% | 0.05% - 0.23% | 0.04% - 0.20% |
Risk free yield | 2.24% | 2.14% | 2.27% | 2.26% | 2.39% |
Non-Life Illiquidy Premium | 0.23% | 0.23% | 0.23% | 0.23% | 0.19% |
| 31 Dec 2023 | |||||
1 year | 5 years | 10 years | 20 years | 30 years | |
Risk free yield | 3.36% | 2.32% | 2.39% | 2.41% | 2.53% |
Life Illiquidy Premium | 0.08% - 0.33% | 0.08% - 0.33% | 0.08% - 0.33% | 0.09% - 0.35% | 0.08% - 0.30% |
Risk free yield | 3.36% | 2.32% | 2.39% | 2.41% | 2.53% |
Non-Life Illiquidy Premium | 0.20% | 0.20% | 0.20% | 0.20% | 0.17% |
Group | % of national mortality tables |
Endowment, annuity (premium payment phase) and term insurances | 50 % - 130 % |
Whole life insurances | 60 %- 100 % |
Unit linked insurances | 40 % - 50 % |
31 Dec 2024 | in EUR | ||||||
| NON-LIFE and HEALTH | LIFE | ||||||
| General model (BBA) | Premium allocation approach (PAA) | Total | General model (BBA) | Variable fee approach (VFA) | Total | TOTAL | |
Insurance contract assets | 59,746 | 5,830,084 | 5,889,830 | 13,951,277 | 0 | 13,951,277 | 19,841,107 |
Assets for remaining coverage | 107,022 | 7,407,429 | 7,514,451 | 22,153,047 | 0 | 22,153,047 | 29,667,498 |
Assets for incurred claims | -47,276 | -1,577,345 | -1,624,621 | -8,201,770 | 0 | -8,201,770 | -9,826,391 |
Insurance contract liabilities | 48,552,544 | 1,006,094,979 | 1,054,647,523 | 734,214,449 | 684,635,994 | 1,418,850,443 | 2,473,497,966 |
Liabilities for remaining coverage | 47,385,829 | 184,706,459 | 232,092,288 | 717,577,239 | 674,005,363 | 1,391,582,602 | 1,623,674,890 |
Liabilities for incurred claims | 1,166,715 | 821,388,520 | 822,555,235 | 16,637,210 | 10,630,631 | 27,267,841 | 849,823,076 |
Total net insurance contract liabilities | 48,492,798 | 1,000,264,895 | 1,048,757,693 | 720,263,172 | 684,635,994 | 1,404,899,166 | 2,453,656,859 |
Net liabilities for remaining coverage | 47,278,807 | 177,299,030 | 224,577,837 | 695,424,192 | 674,005,363 | 1,369,429,555 | 1,594,007,392 |
Net liabilities for incurred claims | 1,213,991 | 822,965,865 | 824,179,856 | 24,838,980 | 10,630,631 | 35,469,611 | 859,649,467 |
31 Dec 2023 | in EUR | ||||||
| NON-LIFE and HEALTH | LIFE | ||||||
| General model (BBA) | Premium allocation approach (PAA) | Total | General model (BBA) | Variable fee approach (VFA) | Total | TOTAL | |
Insurance contract assets | 0 | 1,859,718 | 1,859,718 | 10,234,160 | 0 | 10,234,160 | 12,093,878 |
Assets for remaining coverage | 0 | 3,637,114 | 3,637,114 | 17,456,327 | 0 | 17,456,327 | 21,093,441 |
Assets for incurred claims | 0 | -1,777,396 | -1,777,396 | -7,222,167 | 0 | -7,222,167 | -8,999,563 |
Insurance contract liabilities | 53,163,299 | 961,543,958 | 1,014,707,257 | 759,808,515 | 556,131,832 | 1,315,940,347 | 2,330,647,604 |
Liabilities for remaining coverage | 52,628,539 | 137,502,387 | 190,130,926 | 743,054,126 | 545,627,793 | 1,288,681,919 | 1,478,812,845 |
Liabilities for incurred claims | 534,760 | 824,041,571 | 824,576,331 | 16,754,389 | 10,504,039 | 27,258,428 | 851,834,759 |
Total net insurance contract liabilities | 53,163,299 | 959,684,240 | 1,012,847,539 | 749,574,355 | 556,131,832 | 1,305,706,187 | 2,318,553,726 |
Net liabilities for remaining coverage | 52,628,539 | 133,865,273 | 186,493,812 | 725,597,799 | 545,627,793 | 1,271,225,592 | 1,457,719,404 |
Net liabilities for incurred claims | 534,760 | 825,818,967 | 826,353,727 | 23,976,556 | 10,504,039 | 34,480,595 | 860,834,322 |
31 Dec 2024 | in EUR | ||||||
| NON-LIFE and HEALTH | LIFE | ||||||
| General model (BBA) | Premium allocation approach (PAA) | Total | General model (BBA) | Variable fee approach (VFA) | Total | TOTAL | |
Insurance contract assets | 59,746 | 5,830,084 | 5,889,830 | 13,951,275 | 0 | 13,951,275 | 19,841,105 |
Estimates of the present value of the future cash flows | 114,826 | 5,847,732 | 5,962,558 | 115,287,435 | 0 | 115,287,435 | 121,249,993 |
Risk adjustment for non-financial risk | -4,628 | -17,648 | -22,276 | -13,003,909 | 0 | -13,003,909 | -13,026,185 |
Contractual service margin | -50,452 | 0 | -50,452 | -88,332,251 | 0 | -88,332,251 | -88,382,703 |
Insurance contract liabilities | 48,552,543 | 1,006,094,979 | 1,054,647,522 | 734,214,449 | 684,635,994 | 1,418,850,443 | 2,473,497,965 |
Estimates of the present value of the future cash flows | 29,804,409 | 959,822,165 | 989,626,574 | 648,459,248 | 566,185,454 | 1,214,644,702 | 2,204,271,276 |
Risk adjustment for non-financial risk | 4,144,633 | 46,272,814 | 50,417,447 | 8,851,549 | 11,521,677 | 20,373,226 | 70,790,673 |
Contractual service margin | 14,603,501 | 0 | 14,603,501 | 76,903,652 | 106,928,863 | 183,832,515 | 198,436,016 |
Total net insurance contract liabilities | 48,492,797 | 1,000,264,895 | 1,048,757,692 | 720,263,174 | 684,635,994 | 1,404,899,168 | 2,453,656,860 |
Net liabilities from expected future cash flows | 29,689,583 | 953,974,433 | 983,664,016 | 533,171,813 | 566,185,454 | 1,099,357,267 | 2,083,021,283 |
Net liabilities from risk adjustment for non- financial risk | 4,149,261 | 46,290,462 | 50,439,723 | 21,855,458 | 11,521,677 | 33,377,135 | 83,816,858 |
Net liabilities from contractual service margin | 14,653,953 | 0 | 14,653,953 | 165,235,903 | 106,928,863 | 272,164,766 | 286,818,719 |
31 Dec 2023 | in EUR | ||||||
| NON-LIFE and HEALTH | LIFE | ||||||
| General model (BBA) | Premium allocation approach (PAA) | Total | General model (BBA) | Variable fee approach (VFA) | Total | TOTAL | |
Insurance contract assets | 0 | 1,859,718 | 1,859,718 | 10,234,160 | 0 | 10,234,160 | 12,093,878 |
Estimates of the present value of the future cash flows | 0 | 1,939,532 | 1,939,532 | 91,500,121 | 0 | 91,500,121 | 93,439,653 |
Risk adjustment for non-financial risk | 0 | -79,814 | -79,814 | -10,966,798 | 0 | -10,966,798 | -11,046,612 |
Contractual service margin | 0 | 0 | 0 | -70,299,163 | 0 | -70,299,163 | -70,299,163 |
Insurance contract liabilities | 53,163,299 | 961,543,958 | 1,014,707,257 | 759,808,515 | 556,131,832 | 1,315,940,347 | 2,330,647,604 |
Estimates of the present value of the future cash flows | 31,633,557 | 910,286,517 | 941,920,074 | 698,961,998 | 443,299,649 | 1,142,261,647 | 2,084,181,721 |
Risk adjustment for non-financial risk | 4,739,729 | 51,257,441 | 55,997,170 | 9,405,727 | 12,915,268 | 22,320,995 | 78,318,165 |
Contractual service margin | 16,790,016 | 0 | 16,790,016 | 51,440,791 | 99,916,915 | 151,357,706 | 168,147,722 |
Total net insurance contract liabilities | 53,163,299 | 959,684,240 | 1,012,847,539 | 749,574,355 | 556,131,832 | 1,305,706,187 | 2,318,553,726 |
Net liabilities from expected future cash flows | 31,633,557 | 908,346,985 | 939,980,542 | 607,461,877 | 443,299,649 | 1,050,761,526 | 1,990,742,068 |
Net liabilities from risk adjustment for non- financial risk | 4,739,729 | 51,337,255 | 56,076,984 | 20,372,525 | 12,915,268 | 33,287,793 | 89,364,777 |
Net liabilities from contractual service margin | 16,790,016 | 0 | 16,790,016 | 121,739,954 | 99,916,915 | 221,656,869 | 238,446,885 |
31 Dec 2024 | in EUR | ||||||
| NON-LIFE and HEALTH | LIFE | ||||||
| General model (BBA) | Premium allocation approach (PAA) | Total | General model (BBA) | Variable fee approach (VFA) | Total | TOTAL | |
Insurance contract assets | 59,746 | 452,373 | 512,120 | 13,920,027 | 0 | 13,920,027 | 14,432,147 |
Assets for remaining coverage | 107,023 | 640,213 | 747,236 | 22,103,114 | 0 | 22,103,114 | 22,850,349 |
Assets for incurred claims | -47,276 | -187,839 | -235,116 | -8,183,087 | 0 | -8,183,087 | -8,418,202 |
Insurance contract liabilities | 46,372,766 | 650,298,542 | 696,671,307 | 631,146,007 | 654,796,385 | 1,285,942,391 | 1,982,613,699 |
Liabilities for remaining coverage | 45,265,910 | 150,519,191 | 195,785,101 | 616,957,735 | 644,531,975 | 1,261,489,710 | 1,457,274,811 |
Liabilities for incurred claims | 1,106,856 | 499,779,351 | 500,886,207 | 14,188,272 | 10,264,410 | 24,452,681 | 525,338,888 |
Total net insurance contract liabilities | 46,313,019 | 649,846,168 | 696,159,188 | 617,225,979 | 654,796,385 | 1,272,022,364 | 1,968,181,552 |
Net liabilities for remaining coverage | 45,158,887 | 149,878,978 | 195,037,865 | 594,854,621 | 644,531,975 | 1,239,386,596 | 1,434,424,461 |
Net liabilities for incurred claims | 1,154,133 | 499,967,190 | 501,121,322 | 22,371,358 | 10,264,410 | 32,635,768 | 533,757,091 |
31 Dec 2023 | in EUR | ||||||
| NON-LIFE and HEALTH | LIFE | ||||||
| General model (BBA) | Premium allocation approach (PAA) | Total | General model (BBA) | Variable fee approach (VFA) | Total | TOTAL | |
Insurance contract assets | 0 | 764,741 | 764,741 | 10,194,985 | 0 | 10,194,985 | 10,959,726 |
Assets for remaining coverage | 0 | 1,648,095 | 1,648,095 | 17,409,858 | 0 | 17,409,858 | 19,057,953 |
Assets for incurred claims | 0 | -883,354 | -883,354 | -7,214,873 | 0 | -7,214,873 | -8,098,227 |
Insurance contract liabilities | 50,331,656 | 672,525,316 | 722,856,972 | 665,248,233 | 531,845,434 | 1,197,093,667 | 1,919,950,640 |
Liabilities for remaining coverage | 49,812,636 | 124,231,663 | 174,044,299 | 651,206,772 | 521,653,352 | 1,172,860,125 | 1,346,904,424 |
Liabilities for incurred claims | 519,020 | 548,293,653 | 548,812,673 | 14,041,461 | 10,192,082 | 24,233,543 | 573,046,216 |
Total net insurance contract liabilities | 50,331,656 | 671,760,575 | 722,092,231 | 655,053,248 | 531,845,434 | 1,186,898,683 | 1,908,990,914 |
Net liabilities for remaining coverage | 49,812,636 | 122,583,568 | 172,396,204 | 633,796,914 | 521,653,352 | 1,155,450,267 | 1,327,846,471 |
Net liabilities for incurred claims | 519,020 | 549,177,007 | 549,696,027 | 21,256,334 | 10,192,082 | 31,448,416 | 581,144,443 |
31 Dec 2024 | in EUR | ||||||
| NON-LIFE and HEALTH | LIFE | ||||||
| General model (BBA) | Premium allocation approach (PAA) | Total | General model (BBA) | Variable fee approach (VFA) | Total | TOTAL | |
Insurance contract assets | 59,746 | 452,373 | 512,120 | 13,920,027 | 0 | 13,920,027 | 14,432,147 |
Estimates of the present value of the future cash flows | 114,826 | 464,634 | 579,460 | 115,086,654 | 0 | 115,086,654 | 115,666,114 |
Risk adjustment for non-financial risk | -4,628 | -12,261 | -16,889 | -12,985,053 | 0 | -12,985,053 | -13,001,942 |
Contractual service margin | -50,452 | 0 | -50,452 | -88,181,573 | 0 | -88,181,573 | -88,232,025 |
Insurance contract liabilities | 46,372,766 | 650,298,542 | 696,671,307 | 631,146,007 | 654,796,385 | 1,285,942,391 | 1,982,613,699 |
Estimates of the present value of the future cash flows | 28,680,847 | 625,761,932 | 654,442,780 | 561,337,683 | 537,883,993 | 1,099,221,676 | 1,753,664,456 |
Risk adjustment for non-financial risk | 4,109,553 | 24,536,609 | 28,646,162 | 6,114,996 | 10,981,013 | 17,096,009 | 45,742,171 |
Contractual service margin | 13,582,366 | 0 | 13,582,366 | 63,693,328 | 105,931,378 | 169,624,706 | 183,207,072 |
Total net insurance contract liabilities | 46,313,019 | 649,846,168 | 696,159,188 | 617,225,979 | 654,796,385 | 1,272,022,364 | 1,968,181,552 |
Net liabilities from expected future cash flows | 28,566,021 | 625,297,298 | 653,863,319 | 446,251,029 | 537,883,993 | 984,135,022 | 1,637,998,341 |
Net liabilities from risk adjustment for non- financial risk | 4,114,181 | 24,548,870 | 28,663,051 | 19,100,049 | 10,981,013 | 30,081,062 | 58,744,113 |
Net liabilities from contractual service margin | 13,632,817 | 0 | 13,632,817 | 151,874,902 | 105,931,378 | 257,806,280 | 271,439,097 |
31 Dec 2023 | in EUR | ||||||
| NON-LIFE and HEALTH | LIFE | ||||||
| General model (BBA) | Premium allocation approach (PAA) | Total | General model (BBA) | Variable fee approach (VFA) | Total | TOTAL | |
Insurance contract assets | 0 | 764,741 | 764,741 | 10,194,985 | 0 | 10,194,985 | 10,959,726 |
Estimates of the present value of the future cash flows | 0 | 777,064 | 777,064 | 91,393,420 | 0 | 91,393,420 | 92,170,484 |
Risk adjustment for non-financial risk | 0 | -12,323 | -12,323 | -10,955,818 | 0 | -10,955,818 | -10,968,141 |
Contractual service margin | 0 | 0 | 0 | -70,242,617 | 0 | -70,242,617 | -70,242,617 |
Insurance contract liabilities | 50,331,656 | 672,525,316 | 722,856,972 | 665,248,233 | 531,845,434 | 1,197,093,667 | 1,919,950,640 |
Estimates of the present value of the future cash flows | 29,878,552 | 641,865,036 | 671,743,588 | 616,773,779 | 420,738,303 | 1,037,512,082 | 1,709,255,670 |
Risk adjustment for non-financial risk | 4,628,235 | 30,660,280 | 35,288,516 | 7,823,404 | 12,358,498 | 20,181,902 | 55,470,418 |
Contractual service margin | 15,824,868 | 0 | 15,824,868 | 40,651,050 | 98,748,633 | 139,399,683 | 155,224,552 |
Total net insurance contract liabilities | 50,331,656 | 671,760,575 | 722,092,231 | 655,053,248 | 531,845,434 | 1,186,898,683 | 1,908,990,914 |
Net liabilities from expected future cash flows | 29,878,552 | 641,087,972 | 670,966,524 | 525,380,360 | 420,738,303 | 946,118,662 | 1,617,085,186 |
Net liabilities from risk adjustment for non- financial risk | 4,628,235 | 30,672,603 | 35,300,839 | 18,779,222 | 12,358,498 | 31,137,721 | 66,438,559 |
Net liabilities from contractual service margin | 15,824,868 | 0 | 15,824,868 | 110,893,667 | 98,748,633 | 209,642,300 | 225,467,168 |
2024 | in EUR | ||||||
NON-LIFE and HEALTH | LIFE | ||||||
General model (BBA) | Premium allocation approach (PAA) | Total | General model (BBA) | Variable fee approach (VFA) | Total | TOTAL | |
Insurance revenue recognised in profit or loss | 40,232,060 | 1,159,320,371 | 1,199,552,431 | 65,501,981 | 32,897,961 | 98,399,942 | 1,297,952,373 |
Amounts relating to changes in liabilities for the remaining coverage | 33,040,156 | 0 | 33,040,156 | 50,896,373 | 22,062,469 | 72,958,842 | 105,998,998 |
Expected cash flows from claims and other insurance services | 19,618,487 | 0 | 19,618,487 | 27,164,680 | 8,004,704 | 35,169,384 | 54,787,871 |
Contractual service margin recognised in profit or loss to reflect the transfer of services | 11,016,969 | 0 | 11,016,969 | 24,066,424 | 12,568,038 | 36,634,462 | 47,651,431 |
Release of the risk adjustment for non- financial risk for the risk expired | 2,404,700 | 0 | 2,404,700 | 2,550,252 | 1,882,344 | 4,432,596 | 6,837,296 |
Other | 0 | 0 | 0 | -2,884,983 | -392,617 | -3,277,600 | -3,277,600 |
Premium income relating to the recovery of insurance acquisition cash flows | 7,191,904 | 0 | 7,191,904 | 14,604,670 | 10,835,492 | 25,440,162 | 32,632,066 |
Income recognised under the PAA approach | 0 | 1,159,320,371 | 1,159,320,371 | 938 | 0 | 938 | 1,159,321,309 |
Insurance service expenses recognised in profit and loss | -18,948,019 | -906,641,284 | -925,589,303 | -45,218,158 | -21,006,205 | -66,224,363 | -991,813,666 |
Incurred claims and other insurance service expenses | -10,581,643 | -637,876,297 | -648,457,940 | -23,609,184 | -4,996,808 | -28,605,992 | -677,063,932 |
Insurance service operating expenses | -8,366,376 | -268,764,987 | -277,131,363 | -21,608,974 | -16,009,397 | -37,618,371 | -314,749,734 |
Acquisition costs | -7,191,904 | -175,113,624 | -182,305,528 | -14,604,790 | -10,835,492 | -25,440,282 | -207,745,810 |
Losses/reversal of losses on onerous contracts | 2,409,794 | -5,479,811 | -3,070,017 | 1,413,039 | 30,975 | 1,444,014 | -1,626,003 |
Administration costs | -3,584,266 | -88,171,552 | -91,755,818 | -8,417,223 | -5,204,880 | -13,622,103 | -105,377,921 |
Net insurance revenue recognised in profit or loss | 21,284,041 | 252,679,087 | 273,963,128 | 20,283,823 | 11,891,756 | 32,175,579 | 306,138,707 |
Insurance finance income/expenses | -1,272,857 | -22,581,787 | -23,854,644 | -29,095,888 | -97,870,092 | -126,965,980 | -150,820,624 |
Effect of changes in interest rates and other financial assumptions | -513,993 | -8,831,393 | -9,345,386 | -7,211,121 | 0 | -7,211,121 | -16,556,507 |
Interest accreted using current financial asumptions | 0 | 0 | 0 | -1,500,693 | -156,147 | -1,656,840 | -1,656,840 |
Interest accreted at the locked-in interest rate | -758,864 | -13,750,394 | -14,509,258 | -20,384,074 | 0 | -20,384,074 | -34,893,332 |
Changes in the fair value of the portfolio of insurance contracts with direct participation features | 0 | 0 | 0 | 0 | -97,713,945 | -97,713,945 | -97,713,945 |
Total | 20,011,184 | 230,097,300 | 250,108,484 | -8,812,065 | -85,978,336 | -94,790,401 | 155,318,083 |
2023 | in EUR | ||||||
NON-LIFE and HEALTH | LIFE | ||||||
General model (BBA) | Premium allocation approach (PAA) | Total | General model (BBA) | Variable fee approach (VFA) | Total | TOTAL | |
Insurance revenue recognised in profit or loss | 36,758,283 | 1,229,060,514 | 1,265,818,797 | 56,203,763 | 29,164,106 | 85,367,869 | 1,351,186,666 |
Amounts relating to changes in liabilities for the remaining coverage | 29,827,221 | 0 | 29,827,221 | 42,647,161 | 19,715,979 | 62,363,140 | 92,190,361 |
Expected cash flows from claims and other insurance services | 16,250,738 | 0 | 16,250,738 | 21,837,544 | 7,076,811 | 28,914,355 | 45,165,093 |
Contractual service margin recognised in profit or loss to reflect the transfer of services | 10,364,467 | 0 | 10,364,467 | 18,676,371 | 10,753,517 | 29,429,888 | 39,794,355 |
Release of the risk adjustment for non- financial risk for the risk expired | 3,212,016 | 0 | 3,212,016 | 2,075,356 | 1,328,144 | 3,403,500 | 6,615,516 |
Other | 0 | 0 | 0 | 57,890 | 557,507 | 615,397 | 615,397 |
Premium income relating to the recovery of insurance acquisition cash flows | 6,931,061 | 0 | 6,931,061 | 13,555,252 | 9,448,127 | 23,003,379 | 29,934,440 |
Income recognised under the PAA approach | 0 | 1,229,060,514 | 1,229,060,514 | 1,349 | 0 | 1,349 | 1,229,061,863 |
Insurance service expenses recognised in profit and loss | -4,024,590 | -1,259,454,648 | -1,263,479,238 | -41,459,605 | -18,317,695 | -59,777,300 | -1,323,256,538 |
Incurred claims and other insurance service expenses | -9,066,626 | -1,005,011,873 | -1,014,078,499 | -22,472,543 | -5,546,346 | -28,018,889 | -1,042,097,388 |
Insurance service operating expenses | 5,042,034 | -254,442,774 | -249,400,740 | -18,987,063 | -12,771,349 | -31,758,412 | -281,159,152 |
Acquisition costs | -6,931,061 | -170,249,516 | -177,180,577 | -13,555,894 | -9,448,127 | -23,004,021 | -200,184,598 |
Losses/reversal of losses on onerous contracts | 14,813,528 | 3,621,171 | 18,434,699 | 1,079,123 | 1,336,310 | 2,415,433 | 20,850,132 |
Administration costs | -2,840,433 | -87,814,429 | -90,654,862 | -6,510,292 | -4,659,532 | -11,169,824 | -101,824,686 |
Net insurance revenue recognised in profit or loss | 32,733,693 | -30,394,134 | 2,339,559 | 14,744,158 | 10,846,411 | 25,590,569 | 27,930,128 |
Insurance finance income/expenses | -1,887,082 | -24,194,420 | -26,081,502 | -41,835,033 | -50,494,156 | -92,329,189 | -118,410,691 |
Effect of changes in interest rates and other financial assumptions | -1,762,653 | -19,289,379 | -21,052,032 | -21,911,860 | 0 | -21,911,860 | -42,963,892 |
Interest accreted using current financial asumptions | 0 | 0 | 0 | -3,638,454 | 0 | -3,638,454 | -3,638,454 |
Interest accreted at the locked-in interest rate | -124,429 | -4,905,041 | -5,029,470 | -16,284,719 | -137,177 | -16,421,896 | -21,451,366 |
Changes in the fair value of the portfolio of insurance contracts with direct participation features | 0 | 0 | 0 | 0 | -50,356,979 | -50,356,979 | -50,356,979 |
Total | 30,846,611 | -54,588,554 | -23,741,943 | -27,090,875 | -39,647,745 | -66,738,620 | -90,480,563 |
2024 | in EUR | ||||||
| NON-LIFE and HEALTH | LIFE | ||||||
| General model (BBA) | Premium allocation approach (PAA) | Total | General model (BBA) | Variable fee approach (VFA) | Total | TOTAL | |
Net insurance finance income/expenses recognised in profit or loss | -758,864 | -13,750,394 | -14,509,258 | -12,725,101 | -97,870,092 | -110,595,193 | -125,104,451 |
Net insurance finance income/expenses recognised in other comprehensive income | -513,993 | -8,831,393 | -9,345,386 | -16,370,787 | 0 | -16,370,787 | -25,716,173 |
Total net insurance finance income/expenses | -1,272,857 | -22,581,787 | -23,854,644 | -29,095,888 | -97,870,092 | -126,965,980 | -150,820,624 |
2023 | in EUR | ||||||
| NON-LIFE and HEALTH | LIFE | ||||||
| General model (BBA) | Premium allocation approach (PAA) | Total | General model (BBA) | Variable fee approach (VFA) | Total | TOTAL | |
Net insurance finance income/expenses recognised in profit or loss | -124,430 | -4,905,041 | -5,029,471 | -14,219,827 | -50,494,156 | -64,713,983 | -69,743,454 |
Net insurance finance income/expenses recognised in other comprehensive income | -1,762,653 | -19,289,374 | -21,052,027 | -27,615,206 | 0 | -27,615,206 | -48,667,233 |
Total net insurance finance income/expenses | -1,887,082 | -24,194,420 | -26,081,502 | -41,835,033 | -50,494,156 | -92,329,189 | -118,410,691 |
in EUR | ||||||
| 2024 | 2023 | |||||
| Total | Of which continuing operations | Of which discontinued operations | Total | Of which continuing operations | Of which discontinued operations | |
| Income from insurance contracts issued recognised in profit or loss | 1,297,952,373 | 1,297,899,920 | 52,453 | 1,351,186,665 | 1,157,910,703 | 193,275,962 |
| Expenses from insurance contracts issued recognised in profit or loss | -991,813,666 | -997,300,760 | 5,487,094 | -1,323,256,538 | -1,107,300,071 | -215,956,467 |
Insurance finance income and expenses | -125,104,451 | -124,991,075 | -113,376 | -69,743,454 | -69,662,641 | -80,813 |
Total | 181,034,256 | 175,608,085 | 5,426,171 | -41,813,327 | -19,052,009 | -22,761,318 |
2024 | in EUR | ||||||
| NON-LIFE and HEALTH | LIFE | ||||||
| General model (BBA) | Premium allocation approach (PAA) | Total | General model (BBA) | Variable fee approach (VFA) | Total | TOTAL | |
Insurance revenue recognised in profit or loss | 38,569,689 | 795,980,923 | 834,550,612 | 44,783,128 | 31,770,079 | 76,553,207 | 911,103,819 |
Amounts relating to changes in liabilities for the remaining coverage | 32,336,047 | 0 | 32,336,047 | 36,676,348 | 21,434,092 | 58,110,440 | 90,446,487 |
Expected cash flows from claims and other insurance services | 19,306,035 | 0 | 19,306,035 | 15,558,437 | 7,582,576 | 23,141,013 | 42,447,047 |
Contractual service margin recognised in profit or loss to reflect the transfer of services | 10,645,725 | 0 | 10,645,725 | 20,154,889 | 12,442,472 | 32,597,361 | 43,243,086 |
Release of the risk adjustment for non- financial risk for the risk expired | 2,384,288 | 0 | 2,384,288 | 2,200,369 | 1,808,746 | 4,009,115 | 6,393,402 |
Other | 0 | 0 | 0 | -1,237,346 | -399,702 | -1,637,048 | -1,637,048 |
Premium income relating to the recovery of insurance acquisition cash flows | 6,233,642 | 0 | 6,233,642 | 8,105,842 | 10,335,987 | 18,441,829 | 24,675,471 |
Income recognised under the PAA approach | 0 | 795,980,923 | 795,980,923 | 938 | 0 | 938 | 795,981,861 |
Insurance service expenses recognised in profit and loss | -17,730,601 | -581,369,420 | -599,100,022 | -26,810,471 | -19,841,758 | -46,652,229 | -645,752,251 |
Incurred claims and other insurance service expenses | -10,261,132 | -391,795,955 | -402,057,088 | -14,317,951 | -4,933,662 | -19,251,613 | -421,308,700 |
Insurance service operating expenses | -7,469,469 | -189,573,465 | -197,042,934 | -12,492,520 | -14,908,097 | -27,400,616 | -224,443,550 |
Acquisition costs | -6,233,642 | -117,230,658 | -123,464,300 | -8,105,961 | -10,335,987 | -18,441,948 | -141,906,249 |
Losses/reversal of losses on onerous contracts | 2,347,679 | -3,440,340 | -1,092,661 | 1,336,260 | 275,491 | 1,611,751 | 519,090 |
Administration costs | -3,583,505 | -68,902,467 | -72,485,973 | -5,722,818 | -4,847,601 | -10,570,419 | -83,056,391 |
Net insurance revenue recognised in profit or loss | 20,839,088 | 214,611,502 | 235,450,590 | 17,972,658 | 11,928,320 | 29,900,978 | 265,351,568 |
Insurance finance income/expenses | -1,201,779 | -13,885,238 | -15,087,018 | -25,496,575 | -95,568,179 | -121,064,754 | -136,151,771 |
Effect of changes in interest rates and other financial assumptions | -458,859 | -5,633,303 | -6,092,162 | -5,482,005 | 0 | -5,482,005 | -11,574,167 |
Interest accreted using current financial asumptions | 0 | 0 | 0 | -1,500,693 | -153,663 | -1,654,357 | -1,654,357 |
Interest accreted at the locked-in interest rate | -742,920 | -8,251,935 | -8,994,855 | -18,513,877 | 0 | -18,513,877 | -27,508,732 |
Changes in the fair value of the portfolio of insurance contracts with direct participation features | 0 | 0 | 0 | 0 | -95,414,516 | -95,414,516 | -95,414,516 |
Total | 19,637,309 | 200,726,264 | 220,363,573 | -7,523,917 | -83,639,858 | -91,163,775 | 129,199,797 |
2023 | in EUR | ||||||
| NON-LIFE and HEALTH | LIFE | ||||||
| General model (BBA) | Premium allocation approach (PAA) | Total | General model (BBA) | Variable fee approach (VFA) | Total | TOTAL | |
Insurance revenue recognised in profit or loss | 34,945,170 | 884,206,332 | 919,151,501 | 38,394,188 | 28,050,173 | 66,444,361 | 985,595,863 |
Amounts relating to changes in liabilities for the remaining coverage | 29,104,412 | 0 | 29,104,412 | 30,424,967 | 18,988,199 | 49,413,166 | 78,517,578 |
Expected cash flows from claims and other insurance services | 15,860,514 | 0 | 15,860,514 | 12,761,768 | 6,667,170 | 19,428,938 | 35,289,453 |
Contractual service margin recognised in profit or loss to reflect the transfer of services | 10,058,777 | 0 | 10,058,777 | 15,410,353 | 10,602,928 | 26,013,281 | 36,072,059 |
Release of the risk adjustment for non- financial risk for the risk expired | 3,185,121 | 0 | 3,185,121 | 1,782,110 | 1,253,659 | 3,035,769 | 6,220,890 |
Other | 0 | 0 | 0 | 470,735 | 464,442 | 935,177 | 935,177 |
Premium income relating to the recovery of insurance acquisition cash flows | 5,840,757 | 0 | 5,840,757 | 7,967,872 | 9,061,975 | 17,029,847 | 22,870,604 |
Income recognised under the PAA approach | 0 | 884,206,332 | 884,206,332 | 1,349 | 0 | 1,349 | 884,207,681 |
Insurance service expenses recognised in profit and loss | -2,392,259 | -943,615,852 | -946,008,112 | -24,590,808 | -17,884,706 | -42,475,514 | -988,483,626 |
Incurred claims and other insurance service expenses | -8,796,681 | -765,487,855 | -774,284,536 | -13,754,753 | -5,217,847 | -18,972,600 | -793,257,137 |
Insurance service operating expenses | 6,404,422 | -178,127,997 | -171,723,575 | -10,836,055 | -12,666,859 | -23,502,914 | -195,226,489 |
Acquisition costs | -5,840,757 | -113,198,532 | -119,039,289 | -7,968,515 | -9,061,975 | -17,030,489 | -136,069,779 |
Losses/reversal of losses on onerous contracts | 14,955,093 | 6,073,753 | 21,028,846 | 1,441,836 | 771,338 | 2,213,174 | 23,242,020 |
Administration costs | -2,709,914 | -71,003,218 | -73,713,132 | -4,309,377 | -4,376,222 | -8,685,599 | -82,398,731 |
Net insurance revenue recognised in profit or loss | 32,552,910 | -59,409,521 | -26,856,610 | 13,803,380 | 10,165,467 | 23,968,847 | -2,887,763 |
Insurance finance income/expenses | -1,743,036 | -15,552,911 | -17,295,947 | -36,498,155 | -46,552,077 | -83,050,233 | -100,346,180 |
Effect of changes in interest rates and other financial assumptions | -1,632,593 | -12,527,481 | -14,160,074 | -18,207,027 | 0 | -18,207,027 | -32,367,101 |
Interest accreted using current financial asumptions | 0 | 0 | 0 | -3,638,454 | 0 | -3,638,454 | -3,638,454 |
Interest accreted at the locked-in interest rate | -110,443 | -3,025,431 | -3,135,873 | -14,652,674 | -134,223 | -14,786,897 | -17,922,770 |
Changes in the fair value of the portfolio of insurance contracts with direct participation features | 0 | 0 | 0 | 0 | -46,417,854 | -46,417,854 | -46,417,854 |
Total | 30,809,874 | -74,962,432 | -44,152,557 | -22,694,775 | -36,386,610 | -59,081,385 | -103,233,943 |
2024 | in EUR | ||||||
| NON-LIFE and HEALTH | LIFE | ||||||
| General model (BBA) | Premium allocation approach (PAA) | Total | General model (BBA) | Variable fee approach (VFA) | Total | TOTAL | |
Net insurance finance income/expenses recognised in profit or loss | -742,920 | -8,251,935 | -8,994,855 | -11,299,193 | -95,568,179 | -106,867,372 | -115,862,227 |
Net insurance finance income/expenses recognised in other comprehensive income | -458,859 | -5,633,303 | -6,092,162 | -14,197,382 | 0 | -14,197,382 | -20,289,544 |
Total net insurance finance income/expenses | -1,201,779 | -13,885,238 | -15,087,018 | -25,496,575 | -95,568,179 | -121,064,754 | -136,151,771 |
2023 | in EUR | ||||||
| NON-LIFE and HEALTH | LIFE | ||||||
| General model (BBA) | Premium allocation approach (PAA) | Total | General model (BBA) | Variable fee approach (VFA) | Total | TOTAL | |
Net insurance finance income/expenses recognised in profit or loss | -110,443 | -3,025,431 | -3,135,873 | -13,326,601 | -46,552,077 | -59,878,679 | -63,014,552 |
Net insurance finance income/expenses recognised in other comprehensive income | -1,632,593 | -12,527,481 | -14,160,074 | -23,171,554 | 0 | -23,171,554 | -37,331,628 |
Total net insurance finance income/expenses | -1,743,036 | -15,552,911 | -17,295,947 | -36,498,155 | -46,552,077 | -83,050,233 | -100,346,180 |
v EUR | ||||||
| 2024 | 2023 | |||||
| Total | Of which continuing operations | Of which discontinued operations | Total | Of which continuing operations | Of which discontinued operations | |
Income from insurance contracts issued recognised in profit or loss | 911,103,819 | 911,051,366 | 52,453 | 985,595,863 | 792,319,901 | 193,275,962 |
Expenses from insurance contracts issued recognised in profit or loss | -645,752,251 | -651,239,341 | 5,487,091 | -988,483,626 | -772,527,441 | 215,956,185 |
Insurance finance income and expenses | -115,862,227 | -115,748,853 | -113,374 | -63,014,552 | -62,933,739 | -80,813 |
Total | 149,489,341 | 144,063,172 | 5,426,170 | -65,902,315 | -43,141,279 | -22,761,036 |
2024 | in EUR | ||||||||
CONTRACTS MEASURED UNDER THE GENERAL MODEL (BBA) | NON LIFE and HEALTH | LIFE | |||||||
Remaining coverage | Remaining coverage | ||||||||
Excluding the loss component | Loss component | Incurred claims | Total | Excluding the loss component | Loss component | Remaining coverage | Total | TOTAL | |
Opening balance of net insurance contract assets/liabilities | -47,681,655 | -4,946,886 | -534,759 | -53,163,300 | -697,562,894 | -28,033,810 | -23,976,556 | -749,573,260 | -802,736,560 |
Insurance contract assets | 0 | 0 | 0 | 0 | 17,629,497 | -173,171 | -7,222,167 | 10,234,159 | 10,234,159 |
Insurance contract liabilities | -47,681,655 | -4,946,886 | -534,759 | -53,163,300 | -715,192,391 | -27,860,639 | -16,754,389 | -759,807,419 | -812,970,719 |
Insurance revenue | 40,232,059 | 0 | 0 | 40,232,059 | 65,501,041 | 0 | 0 | 65,501,041 | 105,733,100 |
Contracts under the modified retrospective approach | 500,773 | 0 | 0 | 500,773 | 9,708,032 | 0 | 0 | 9,708,032 | 10,208,805 |
Contracts under the fair value approach | 0 | 0 | 0 | 0 | 7,976,991 | 0 | 0 | 7,976,991 | 7,976,991 |
Other contracts | 39,731,287 | 0 | 0 | 39,731,287 | 47,816,020 | 0 | 0 | 47,816,020 | 87,547,307 |
Insurance service expenses | -7,191,904 | 2,409,795 | -14,165,909 | -18,948,018 | -14,604,670 | 1,413,036 | -32,026,174 | -45,217,808 | -64,165,826 |
Incurred claims | 0 | 1,703,030 | -14,165,909 | -12,462,879 | 0 | 2,606,987 | -32,026,174 | -29,419,187 | -41,882,066 |
Incurred claims (excluding investment components) and other incurred insurance service expenses | 0 | 1,703,030 | -18,209,175 | -16,506,145 | 0 | 2,606,987 | -32,757,794 | -30,150,807 | -46,656,952 |
Changes that relate to past service (e.g. changes in fulfilment cash flows relating to the liability for incurred claims) | 0 | 0 | 4,043,266 | 4,043,266 | 0 | 0 | 731,620 | 731,620 | 4,774,886 |
Insurance service operating expenses | -7,191,904 | 706,765 | 0 | -6,485,139 | -14,604,670 | -1,193,951 | 0 | -15,798,621 | -22,283,760 |
Amortisation of insurance acquisition cash flows | -7,191,904 | 0 | 0 | -7,191,904 | -14,604,670 | 0 | 0 | -14,604,670 | -21,796,574 |
Changes that relate to future service (i.e. losses on onerous contracts) | 0 | 706,765 | 0 | 706,765 | 0 | -1,193,951 | 0 | -1,193,951 | -487,186 |
Investment components excluded from insurance revenue and insurance service expenses | 0 | 0 | 0 | 0 | 106,531,453 | 0 | -106,531,453 | 0 | 0 |
Net insurance finance income/expenses | -1,195,275 | -148,376 | 70,790 | -1,272,861 | -28,312,602 | -424,851 | -358,503 | -29,095,956 | -30,368,814 |
Cash flows | -28,756,565 | 0 | 13,415,887 | -15,340,678 | -99,906,890 | 0 | 138,055,411 | 38,148,521 | 22,807,842 |
Premiums received for insurance contracts issued | -35,602,280 | 0 | 0 | -35,602,280 | -120,594,645 | 0 | 0 | -120,594,645 | -156,196,925 |
| Claims and other insurance service expenses paid, including investment components | 0 | 0 | 13,415,887 | 13,415,887 | 0 | 0 | 138,055,411 | 138,055,411 | 151,471,297 |
Insurance acquisition cash flows | 6,845,715 | 0 | 0 | 6,845,715 | 20,687,755 | 0 | 0 | 20,687,755 | 27,533,470 |
Effect of exchange rate differences | 0 | 0 | 0 | 0 | -17,421 | -6,584 | -1,706 | -25,711 | -25,713 |
Closing balance of net insurance contract assets/liabilities | -44,593,340 | -2,685,467 | -1,213,991 | -48,492,798 | -668,371,983 | -27,052,209 | -24,838,980 | -720,263,172 | -768,755,970 |
Insurance contract assets | 122,175 | -15,153 | -47,276 | 59,746 | 22,224,737 | -71,690 | -8,201,770 | 13,951,277 | 14,011,023 |
Insurance contract liabilities | -44,715,515 | -2,670,314 | -1,166,715 | -48,552,544 | -690,596,720 | -26,980,519 | -16,637,210 | -734,214,449 | -782,766,993 |
2023 | in EUR | ||||||||
CONTRACTS MEASURED UNDER THE GENERAL MODEL (BBA) | NON LIFE and HEALTH | LIFE | |||||||
Remaining coverage | Remaining coverage | ||||||||
Excluding the loss component | Loss component | Incurred claims | Total | Excluding the loss component | Loss component | Remaining coverage | Total | TOTAL | |
Opening balance of net insurance contract assets/liabilities | -48,605,952 | -19,692,980 | 771,960 | -67,526,972 | -701,327,835 | -28,845,103 | -23,027,430 | -753,200,368 | -820,727,340 |
Insurance contract assets | 0 | 0 | 0 | 0 | 11,814,766 | -43,334 | -5,613,417 | 6,158,015 | 6,158,015 |
Insurance contract liabilities | -48,605,952 | -19,692,980 | 771,960 | -67,526,972 | -713,142,601 | -28,801,769 | -17,414,013 | -759,358,383 | -826,885,355 |
Insurance revenue | 36,758,283 | 0 | 0 | 36,758,283 | 56,202,414 | 0 | 0 | 56,202,414 | 92,960,697 |
Contracts under the modified retrospective approach | 949,044 | 0 | 0 | 949,044 | 10,741,743 | 0 | 0 | 10,741,743 | 11,690,787 |
Contracts under the fair value approach | 0 | 0 | 0 | 0 | 5,408,533 | 0 | 0 | 5,408,533 | 5,408,533 |
Other contracts | 35,809,239 | 0 | 0 | 35,809,239 | 40,052,138 | 0 | 0 | 40,052,138 | 75,861,377 |
Insurance service expenses | -6,931,061 | 14,813,528 | -11,907,057 | -4,024,590 | -13,555,253 | 1,079,123 | -28,982,664 | -41,458,794 | -45,483,384 |
Incurred claims | 0 | 17,052,950 | -11,907,057 | 5,145,893 | 0 | 2,782,389 | -28,982,664 | -26,200,275 | -21,054,382 |
Incurred claims (excluding investment components) and other incurred insurance service expenses | 0 | 17,052,950 | -18,202,224 | -1,149,274 | 0 | 2,782,389 | -28,899,078 | -26,116,689 | -27,265,963 |
Changes that relate to past service (e.g. changes in fulfilment cash flows relating to the liability for incurred claims) | 0 | 0 | 6,295,167 | 6,295,167 | 0 | 0 | -83,586 | -83,586 | 6,211,581 |
Insurance service operating expenses | -6,931,061 | -2,239,422 | 0 | -9,170,483 | -13,555,253 | -1,703,266 | 0 | -15,258,519 | -24,429,002 |
Amortisation of insurance acquisition cash flows | -6,931,061 | 0 | 0 | -6,931,061 | -13,555,253 | 0 | 0 | -13,555,253 | -20,486,314 |
Changes that relate to future service (i.e. losses on onerous contracts) | 0 | -2,239,422 | 0 | -2,239,422 | 0 | -1,703,266 | 0 | -1,703,266 | -3,942,688 |
Investment components excluded from insurance revenue and insurance service expenses | 0 | 0 | 0 | 0 | 102,846,524 | 0 | -102,846,524 | 0 | 0 |
Net insurance finance income/expenses | -2,009,470 | -67,434 | 189,822 | -1,887,082 | -41,310,062 | -269,807 | -255,164 | -41,835,033 | -43,722,115 |
Cash flows | -26,893,453 | 0 | 10,410,518 | -16,482,935 | -100,399,871 | 0 | 131,135,040 | 30,735,169 | 14,252,234 |
Premiums received for insurance contracts issued | -33,641,897 | 0 | 0 | -33,641,897 | -118,856,139 | 0 | 0 | -118,856,139 | -152,498,036 |
Claims and other insurance service expenses paid, including investment components | 0 | 0 | 10,410,518 | 10,410,518 | 0 | 0 | 131,135,040 | 131,135,040 | 141,545,558 |
Insurance acquisition cash flows | 6,748,444 | 0 | 0 | 6,748,444 | 18,456,268 | 0 | 0 | 18,456,268 | 25,204,712 |
Effect of exchange rate differences | 0 | 0 | 0 | 0 | 10,090 | 1,977 | 188 | 12,255 | 12,252 |
Closing balance of net insurance contract assets/liabilities | -47,681,652 | -4,946,887 | -534,760 | -53,163,299 | -697,562,891 | -28,033,810 | -23,976,556 | -749,573,257 | -802,736,556 |
Insurance contract assets | 0 | 0 | 0 | 0 | 17,629,498 | -173,171 | -7,222,167 | 10,234,160 | 10,234,160 |
Insurance contract liabilities | -47,681,652 | -4,946,887 | -534,760 | -53,163,299 | -715,192,389 | -27,860,639 | -16,754,389 | -759,807,417 | -812,970,716 |
v EUR | ||||||||||
NON-LIFE AND HEALTH INSURANCE CONTRACTS MEASURED UNDER THE PREMIUM ALLOCATION APPROACH (PAA) | 2024 | 2023 | ||||||||
Remaining coverage | Incurred claims | Remaining coverage | Incurred claims | |||||||
| Excluding the loss component | Loss component | Estimates of the present value of the future cash flows | Risk adjustment for non- financial risk | TOTAL | Excluding the loss component | Loss component | Estimates of the present value of the future cash flows | Risk adjustment for non- financial risk | TOTAL | |
Opening balance of net insurance contract assets/liabilities | -126,020,190 | -7,846,181 | -774,481,712 | -51,337,256 | -959,685,339 | -114,845,557 | -11,467,562 | -589,070,721 | -54,901,086 | -770,284,926 |
Insurance contract assets | 3,623,692 | 6,861 | -1,697,582 | -79,814 | 1,853,157 | 9,069,865 | -16,373 | -1,951,167 | -126,445 | 6,975,880 |
Insurance contract liabilities | -129,643,882 | -7,853,042 | -772,784,130 | -51,257,442 | -961,538,496 | -123,915,422 | -11,451,189 | -587,119,554 | -54,774,641 | -777,260,806 |
Insurance revenue | 1,159,321,307 | 0 | 0 | 0 | 1,159,321,307 | 1,229,060,514 | 0 | 0 | 0 | 1,229,060,514 |
Insurance service expenses | -175,113,744 | -5,479,812 | -732,378,522 | 6,330,438 | -906,641,640 | -170,249,515 | 3,621,170 | -1,098,512,567 | 5,686,264 | -1,259,454,648 |
Incurred claims | 0 | 0 | -732,378,522 | 6,330,438 | -726,048,084 | 0 | 0 | -1,098,512,567 | 5,686,264 | -1,092,826,303 |
Incurred claims (excluding investment components) and other incurred insurance service expenses | 0 | 0 | -727,190,483 | -20,156,883 | -747,347,366 | 0 | 0 | -1,087,833,405 | -28,079,089 | -1,115,912,494 |
Changes that relate to past service (e.g. changes in fulfilment cash flows relating to the liability for incurred claims) | 0 | 0 | -5,188,039 | 26,487,321 | 21,299,282 | 0 | 0 | -10,679,162 | 33,765,353 | 23,086,191 |
Insurance service operating expenses | -175,113,744 | -5,479,812 | 0 | 0 | -180,593,556 | -170,249,515 | 3,621,170 | 0 | 0 | -166,628,345 |
Amortisation of insurance acquisition cash flows | -175,113,744 | 0 | 0 | 0 | -175,113,744 | -170,249,515 | 0 | 0 | 0 | -170,249,515 |
Changes that relate to future service (i.e. losses on onerous contracts) | 0 | -5,479,812 | 0 | 0 | -5,479,812 | 0 | 3,621,170 | 0 | 0 | 3,621,170 |
Investment components excluded from insurance revenue and insurance service expenses | 3,273,587 | 0 | -3,273,587 | 0 | 0 | 3,183,018 | 0 | -3,183,018 | 0 | 0 |
Net insurance finance income/expenses | 0 | 0 | -21,302,337 | -1,279,145 | -22,581,482 | 0 | 0 | -22,070,157 | -2,124,263 | -24,194,420 |
Cash flows | -1,025,374,544 | 0 | 754,877,268 | 0 | -270,497,276 | -1,073,185,986 | 0 | 938,314,742 | 0 | -134,871,244 |
Premiums received for insurance contracts issued | -1,218,603,374 | 0 | 0 | 0 | -1,218,603,374 | -1,250,524,825 | 0 | 0 | 0 | -1,250,524,825 |
Claims and other insurance service expenses paid, including investment components | 0 | 0 | 754,877,268 | 0 | 754,877,268 | 0 | 0 | 938,314,742 | 0 | 938,314,742 |
Insurance acquisition cash flows | 193,228,830 | 0 | 0 | 0 | 193,228,830 | 177,338,839 | 0 | 0 | 0 | 177,338,839 |
Effect of exchange rate differences | 3,214,565 | -431 | -3,390,100 | -4,499 | -180,465 | 3,201,452 | 211 | -3,143,007 | 1,828 | 60,484 |
Closing balance of net insurance contract assets/liabilities | -163,972,606 | -13,326,424 | -776,675,403 | -46,290,462 | -1,000,264,895 | -126,019,092 | -7,846,181 | -774,481,710 | -51,337,257 | -959,684,240 |
Insurance contract assets | 7,394,662 | 12,767 | -1,559,697 | -17,648 | 5,830,084 | 3,630,253 | 6,861 | -1,697,532 | -79,864 | 1,859,718 |
Insurance contract liabilities | -171,367,268 | -13,339,191 | -775,115,706 | -46,272,814 | -1,006,094,979 | -129,649,345 | -7,853,042 | -772,784,178 | -51,257,393 | -961,543,958 |
in EUR | ||||||||
LIFE INSURANCE CONTRACTS MEASURED UNDER THE VARIABLE FEE APPROACH (VFA) | 2024 | 2023 | ||||||
Remaining coverage | Remaining coverage | |||||||
Excluding the loss component | Loss component | Incurred claims | TOTAL | Excluding the loss component | Loss component | Incurred claims | TOTAL | |
Opening balance of net insurance contract assets/liabilities | -544,666,496 | -961,297 | -10,504,039 | -556,131,832 | -468,769,964 | -2,297,618 | -9,109,713 | -480,177,295 |
Insurance contract assets | 0 | 0 | 0 | 0 | 17,472 | -13,642 | 0 | 3,830 |
Insurance contract liabilities | -544,666,496 | -961,297 | -10,504,039 | -556,131,832 | -468,787,436 | -2,283,976 | -9,109,713 | -480,181,125 |
Insurance revenue | 32,897,961 | 0 | 0 | 32,897,961 | 29,164,106 | 0 | 0 | 29,164,106 |
Contracts under the modified retrospective approach | 7,938,713 | 0 | 0 | 7,938,713 | 8,395,738 | 0 | 0 | 8,395,738 |
Contracts under the fair value approach | 1,597,398 | 0 | 0 | 1,597,398 | 1,196,176 | 0 | 0 | 1,196,176 |
Other contracts | 23,361,849 | 0 | 0 | 23,361,849 | 19,572,192 | 0 | 0 | 19,572,192 |
Insurance service expenses | -10,835,492 | 30,974 | -10,201,688 | -21,006,206 | -9,448,127 | 1,336,311 | -10,205,879 | -18,317,695 |
Incurred claims | 0 | 95,482 | -10,201,688 | -10,106,206 | 0 | 163,452 | -10,205,879 | -10,042,427 |
Incurred claims (excluding investment components) and other incurred insurance service expenses | 0 | 95,482 | -11,420,189 | -11,324,707 | 0 | 163,452 | -10,873,854 | -10,710,402 |
Changes that relate to past service (e.g. changes in fulfilment cash flows relating to the liability for incurred claims) | 0 | 0 | 1,218,501 | 1,218,501 | 0 | 0 | 667,975 | 667,975 |
Insurance service operating expenses | -10,835,492 | -64,508 | 0 | -10,900,000 | -9,448,127 | 1,172,859 | 0 | -8,275,268 |
Amortisation of insurance acquisition cash flows | -10,835,492 | 0 | 0 | -10,835,492 | -9,448,127 | 0 | 0 | -9,448,127 |
Changes that relate to future service (i.e. losses on onerous contracts) | 0 | -64,508 | 0 | -64,508 | 0 | 1,172,859 | 0 | 1,172,859 |
Investment components excluded from insurance revenue and insurance service expenses | 67,047,925 | 0 | -67,047,925 | 0 | 59,410,768 | 0 | -59,410,768 | 0 |
Net insurance finance income/expenses | -97,713,945 | 0 | -156,147 | -97,870,092 | -50,356,979 | 0 | -137,177 | -50,494,156 |
Cash flows | -119,805,676 | 0 | 77,279,168 | -42,526,508 | -104,668,950 | 0 | 68,359,496 | -36,309,454 |
Premiums received for insurance contracts issued | -134,231,309 | 0 | 0 | -134,231,309 | -119,628,972 | 0 | 0 | -119,628,972 |
Claims and other insurance service expenses paid, including investment components | 0 | 0 | 77,279,168 | 77,279,168 | 0 | 0 | 68,359,496 | 68,359,496 |
Insurance acquisition cash flows | 14,425,633 | 0 | 0 | 14,425,633 | 14,960,022 | 0 | 0 | 14,960,022 |
Effect of exchange rate differences | 78 | 0 | 682 | 760 | 10 | 0 | 2,660 | 2,670 |
Closing balance of net insurance contract assets/liabilities | -673,075,119 | -930,244 | -10,630,631 | -684,635,994 | -544,666,496 | -961,297 | -10,504,039 | -556,131,832 |
Insurance contract assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Insurance contract liabilities | -673,075,119 | -930,244 | -10,630,631 | -684,635,994 | -544,666,496 | -961,297 | -10,504,039 | -556,131,832 |
2024 | in EUR | ||||||||
CONTRACTS MEASURED UNDER THE GENERAL MODEL (BBA) | NON LIFE and HEALTH | LIFE | |||||||
Remaining coverage | Remaining coverage | ||||||||
Excluding the loss component | Loss component | Incurred claims | Total | Excluding the loss component | Loss component | Incurred claims | Total | TOTAL | |
Opening balance of net insurance contract assets/liabilities as at 1 January 2024 | -45,007,306 | -4,805,330 | -519,020 | -50,331,656 | -612,098,395 | -21,697,421 | -21,256,334 | -655,052,150 | -705,383,806 |
Insurance contract assets | 0 | 0 | 0 | 0 | 17,580,116 | -170,258 | -7,214,873 | 10,194,985 | 10,194,985 |
Insurance contract liabilities | -45,007,306 | -4,805,330 | -519,020 | -50,331,656 | -629,678,511 | -21,527,162 | -14,041,461 | -665,247,135 | -715,578,791 |
Insurance revenue | 38,569,689 | 0 | 0 | 38,569,689 | 44,782,190 | 0 | 0 | 44,782,190 | 83,351,879 |
Contracts under the modified retrospective approach | 500,776 | 0 | 0 | 500,776 | 9,708,032 | 0 | 0 | 9,708,032 | 10,208,808 |
Contracts under the fair value approach | 0 | 0 | 0 | 0 | 7,115,418 | 0 | 0 | 7,115,418 | 7,115,418 |
Other contracts | 38,068,913 | 0 | 0 | 38,068,913 | 27,958,740 | 0 | 0 | 27,958,740 | 66,027,653 |
Insurance service expenses | -6,233,642 | 2,347,679 | -13,844,638 | -17,730,601 | -8,105,842 | 1,336,260 | -20,040,539 | -26,810,120 | -44,540,722 |
Incurred claims | 0 | 1,680,515 | -13,844,638 | -12,164,122 | 0 | 930,800 | -20,040,539 | -19,109,739 | -31,273,862 |
Incurred claims (excluding investment components) and other incurred insurance service expenses | 0 | 1,680,515 | -17,981,056 | -16,300,541 | 0 | 930,800 | -22,522,132 | -21,591,333 | -37,891,874 |
Changes that relate to past service (e.g. changes in fulfilment cash flows relating to the liability for incurred claims) | 0 | 0 | 4,136,419 | 4,136,419 | 0 | 0 | 2,481,594 | 2,481,594 | 6,618,012 |
Insurance service operating expenses | -6,233,642 | 667,164 | 0 | -5,566,479 | -8,105,842 | 405,460 | 0 | -7,700,381 | -13,266,860 |
Amortisation of insurance acquisition cash flows | -6,233,642 | 0 | 0 | -6,233,642 | -8,105,842 | 0 | 0 | -8,105,842 | -14,339,484 |
Changes that relate to future service (i.e. losses on onerous contracts) | 0 | 667,164 | 0 | 667,164 | 0 | 405,460 | 0 | 405,460 | 1,072,624 |
Investment components excluded from insurance revenue and insurance service expenses | 0 | 0 | 0 | 0 | 94,630,493 | 0 | -94,630,493 | 0 | 0 |
Net insurance finance income/expenses | -1,128,784 | -143,656 | 70,660 | -1,201,779 | -24,923,185 | -248,673 | -324,717 | -25,496,575 | -26,698,354 |
Cash flows | -28,757,537 | 0 | 13,138,865 | -15,618,672 | -68,530,050 | 0 | 113,880,725 | 45,350,676 | 29,732,003 |
Premiums received for insurance contracts issued | -35,602,280 | 0 | 0 | -35,602,280 | -79,616,296 | 0 | 0 | -79,616,296 | -115,218,576 |
Claims and other insurance service expenses paid, including investment components | 0 | 0 | 13,138,865 | 13,138,865 | 0 | 0 | 113,880,725 | 113,880,725 | 127,019,590 |
Insurance acquisition cash flows | 6,844,743 | 0 | 0 | 6,844,743 | 11,086,246 | 0 | 0 | 11,086,246 | 17,930,989 |
Closing balance of net insurance contract assets/liabilities as at 31 December 2024 | -42,557,580 | -2,601,307 | -1,154,133 | -46,313,019 | -574,244,787 | -20,609,834 | -22,371,358 | -617,225,979 | -663,538,999 |
Insurance contract assets | 122,175 | -15,153 | -47,276 | 59,746 | 22,164,662 | -61,548 | -8,183,087 | 13,920,027 | 13,979,774 |
Insurance contract liabilities | -42,679,755 | -2,586,155 | -1,106,856 | -46,372,766 | -596,409,449 | -20,548,286 | -14,188,272 | -631,146,007 | -677,518,773 |
2023 | in EUR | ||||||||
CONTRACTS MEASURED UNDER THE GENERAL MODEL (BBA) | NON LIFE and HEALTH | LIFE | |||||||
Remaining coverage | Remaining coverage | ||||||||
Excluding the loss component | Loss component | Incurred claims | Total | Excluding the loss component | Loss component | Incurred claims | Total | TOTAL | |
Opening balance of net insurance contract assets/liabilities as at 1 January 2024 | -45,356,068 | -19,692,989 | 815,774 | -64,233,282 | -626,216,860 | -22,943,777 | -20,609,803 | -669,770,440 | -734,003,722 |
Insurance contract assets | 0 | 0 | 0 | 0 | 11,611,742 | -20,243 | -5,519,973 | 6,071,526 | 6,071,526 |
Insurance contract liabilities | -45,356,068 | -19,692,989 | 815,774 | -64,233,282 | -637,828,602 | -22,923,534 | -15,089,830 | -675,841,966 | -740,075,248 |
Insurance revenue | 34,945,170 | 0 | 0 | 34,945,170 | 38,392,839 | 0 | 0 | 38,392,839 | 73,338,009 |
Contracts under the modified retrospective approach | 949,050 | 0 | 0 | 949,050 | 10,741,743 | 0 | 0 | 10,741,743 | 11,690,793 |
Contracts under the fair value approach | 0 | 0 | 0 | 0 | 4,352,602 | 0 | 0 | 4,352,602 | 4,352,602 |
Other contracts | 33,996,119 | 0 | 0 | 33,996,119 | 23,298,495 | 0 | 0 | 23,298,495 | 57,294,614 |
Insurance service expenses | -5,840,757 | 14,955,093 | -11,506,595 | -2,392,259 | -7,967,872 | 1,441,836 | -18,063,961 | -24,589,997 | -26,982,256 |
Incurred claims | 0 | 16,948,972 | -11,506,595 | 5,442,377 | 0 | 965,172 | -18,063,961 | -17,098,789 | -11,656,411 |
Incurred claims (excluding investment components) and other incurred insurance service expenses | 0 | 16,948,972 | -17,833,831 | -884,859 | 0 | 965,172 | -19,431,700 | -18,466,528 | -19,351,387 |
Changes that relate to past service (e.g. changes in fulfilment cash flows relating to the liability for incurred claims) | 0 | 0 | 6,327,236 | 6,327,236 | 0 | 0 | 1,367,740 | 1,367,740 | 7,694,976 |
Insurance service operating expenses | -5,840,757 | -1,993,879 | 0 | -7,834,636 | -7,967,872 | 476,664 | 0 | -7,491,208 | -15,325,845 |
Amortisation of insurance acquisition cash flows | -5,840,757 | 0 | 0 | -5,840,757 | -7,967,872 | 0 | 0 | -7,967,872 | -13,808,630 |
Changes that relate to future service (i.e. losses on onerous contracts) | 0 | -1,993,879 | 0 | -1,993,879 | 0 | 476,664 | 0 | 476,664 | -1,517,215 |
Investment components excluded from insurance revenue and insurance service expenses | 0 | 0 | 0 | 0 | 92,331,494 | 0 | -92,331,494 | 0 | 0 |
Net insurance finance income/expenses | -1,865,707 | -67,435 | 190,106 | -1,743,036 | -36,054,367 | -195,480 | -248,308 | -36,498,155 | -38,241,191 |
Cash flows | -26,889,943 | 0 | 9,981,695 | -16,908,248 | -72,583,628 | 0 | 109,997,231 | 37,413,603 | 20,505,355 |
Premiums received for insurance contracts issued | -32,951,664 | 0 | 0 | -32,951,664 | -83,173,821 | 0 | 0 | -83,173,821 | -116,125,485 |
Claims and other insurance service expenses paid, including investment components | 0 | 0 | 9,981,695 | 9,981,695 | 0 | 0 | 109,997,231 | 109,997,231 | 119,978,926 |
Insurance acquisition cash flows | 6,061,721 | 0 | 0 | 6,061,721 | 10,590,192 | 0 | 0 | 10,590,192 | 16,651,914 |
Closing balance of net insurance contract assets/liabilities as at 31 December 2024 | -45,007,306 | -4,805,330 | -519,020 | -50,331,656 | -612,098,395 | -21,697,421 | -21,256,334 | -655,052,150 | -705,383,806 |
Insurance contract assets | 0 | 0 | 0 | 0 | 17,580,116 | -170,258 | -7,214,873 | 10,194,985 | 10,194,985 |
Insurance contract liabilities | -45,007,306 | -4,805,330 | -519,020 | -50,331,656 | -629,678,511 | -21,527,162 | -14,041,461 | -665,247,135 | -715,578,791 |
in EUR | ||||||||||
NON-LIFE AND HEALTH INSURANCE CONTRACTS MEASURED UNDER THE PREMIUM ALLOCATION APPROACH (PAA) | 2024 | 2023 | ||||||||
Remaining coverage | Incurred claims | Remaining coverage | Incurred claims | |||||||
| Excluding the loss component | Loss component | Estimates of the present value of the future cash flows | Risk adjustment for non- financial risk | TOTAL | Excluding the loss component | Loss component | Estimates of the present value of the future cash flows | Risk adjustment for non- financial risk | TOTAL | |
Opening balance of net insurance contract assets/liabilities | -117,534,066 | -5,050,600 | -518,504,404 | -30,672,603 | -671,761,673 | -90,195,823 | -11,124,354 | -392,630,134 | -35,745,790 | -529,696,101 |
Insurance contract assets | 1,650,460 | -2,364 | -871,031 | -12,323 | 764,741 | 6,323,803 | -11,548 | -4,314,241 | -674,061 | 1,323,954 |
Insurance contract liabilities | -119,184,526 | -5,048,236 | -517,633,373 | -30,660,280 | -672,526,415 | -96,519,627 | -11,112,806 | -388,315,893 | -35,071,729 | -531,020,056 |
Insurance revenue | 795,981,861 | 0 | 0 | 0 | 795,981,861 | 884,207,681 | 0 | 0 | 0 | 884,207,681 |
Insurance service expenses | -117,230,778 | -3,440,340 | -467,505,263 | 6,806,610 | -581,369,771 | -113,199,174 | 6,073,753 | -842,911,036 | 6,419,793 | -943,616,664 |
Incurred claims | 0 | 0 | -467,505,263 | 6,806,610 | -460,698,653 | 0 | 0 | -842,911,036 | 6,419,793 | -836,491,243 |
Incurred claims (excluding investment components) and other incurred insurance service expenses | 0 | 0 | -487,088,081 | -9,954,726 | -497,042,808 | 0 | 0 | -850,818,544 | -18,118,949 | -868,937,493 |
Changes that relate to past service (e.g. changes in fulfilment cash flows relating to the liability for incurred claims) | 0 | 0 | 19,582,818 | 16,761,336 | 36,344,154 | 0 | 0 | 7,907,509 | 24,538,742 | 32,446,251 |
Insurance service operating expenses | -117,230,778 | -3,440,340 | 0 | 0 | -120,671,117 | -113,199,174 | 6,073,753 | 0 | 0 | -107,125,421 |
Amortisation of insurance acquisition cash flows | -117,230,778 | 0 | 0 | 0 | -117,230,778 | -113,199,174 | 0 | 0 | 0 | -113,199,174 |
Changes that relate to future service (i.e. losses on onerous contracts) | 0 | -3,440,340 | 0 | 0 | -3,440,340 | 0 | 6,073,753 | 0 | 0 | 6,073,753 |
Net insurance finance income/expenses | 0 | 0 | -13,202,362 | -682,877 | -13,885,238 | 0 | 0 | -14,206,304 | -1,346,607 | -15,552,911 |
Cash flows | -702,605,056 | 0 | 523,793,709 | 0 | -178,811,347 | -798,346,749 | 0 | 731,243,071 | 0 | -67,103,678 |
Premiums received for insurance contracts issued | -830,955,384 | 0 | 0 | 0 | -830,955,384 | -916,978,021 | 0 | 0 | 0 | -916,978,021 |
Claims and other insurance service expenses paid, including investment components | 0 | 0 | 523,793,709 | 0 | 523,793,709 | 0 | 0 | 731,243,071 | 0 | 731,243,071 |
Insurance acquisition cash flows | 128,350,328 | 0 | 0 | 0 | 128,350,328 | 118,631,272 | 0 | 0 | 0 | 118,631,272 |
Closing balance of net insurance contract assets/liabilities | -141,388,038 | -8,490,940 | -475,418,320 | -24,548,870 | -649,846,168 | -117,534,066 | -5,050,600 | -518,504,404 | -30,672,603 | -671,761,673 |
Insurance contract assets | 640,213 | 0 | -175,578 | -12,261 | 452,373 | 1,650,460 | -2,364 | -871,031 | -12,323 | 764,741 |
Insurance contract liabilities | -142,028,251 | -8,490,940 | -475,242,741 | -24,536,609 | -650,298,542 | -119,184,526 | -5,048,236 | -517,633,373 | -30,660,280 | -672,526,415 |
in EUR | ||||||||
LIFE INSURANCE CONTRACTS MEASURED UNDER THE VARIABLE FEE APPROACH (VFA) | 2024 | 2023 | ||||||
Remaining coverage | Remaining coverage | |||||||
Excluding the loss component | Loss componen | Incurred claims | TOTAL | Excluding the loss component | Loss componen | Incurred claims | TOTAL | |
Opening balance of net insurance contract assets/liabilities | -520,859,182 | -794,170 | -10,192,082 | -531,845,434 | -450,557,148 | -1,565,508 | -8,835,951 | -460,958,607 |
Insurance contract assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Insurance contract liabilities | -520,859,182 | -794,170 | -10,192,082 | -531,845,434 | -450,557,148 | -1,565,508 | -8,835,951 | -460,958,607 |
Insurance revenue | 31,770,079 | 0 | 0 | 31,770,079 | 28,050,173 | 0 | 0 | 28,050,173 |
Contracts under the modified retrospective approach | 7,938,713 | 0 | 0 | 7,938,713 | 8,395,737 | 0 | 0 | 8,395,737 |
Contracts under the fair value approach | 1,386,249 | 0 | 0 | 1,386,249 | 976,232 | 0 | 0 | 976,232 |
Other contracts | 22,445,117 | 0 | 0 | 22,445,117 | 18,678,204 | 0 | 0 | 18,678,204 |
Insurance service expenses | -10,335,987 | 275,491 | -9,781,262 | -19,841,758 | -9,061,975 | 771,338 | -9,594,070 | -17,884,706 |
Incurred claims | 0 | 63,165 | -9,781,262 | -9,718,098 | 0 | 139,146 | -9,594,070 | -9,454,923 |
Incurred claims (excluding investment components) and other incurred insurance service expenses | 0 | 63,165 | -10,925,018 | -10,861,853 | 0 | 139,146 | -10,197,588 | -10,058,442 |
Changes that relate to past service (e.g. changes in fulfilment cash flows relating to the liability for incurred claims) | 0 | 0 | 1,143,755 | 1,143,755 | 0 | 0 | 603,519 | 603,519 |
Insurance service operating expenses | -10,335,987 | 212,326 | 0 | -10,123,661 | -9,061,975 | 632,192 | 0 | -8,429,783 |
Amortisation of insurance acquisition cash flows | -10,335,987 | 0 | 0 | -10,335,987 | -9,061,975 | 0 | 0 | -9,061,975 |
Changes that relate to future service (i.e. losses on onerous contracts) | 0 | 212,326 | 0 | 212,326 | 0 | 632,192 | 0 | 632,192 |
Investment components excluded from insurance revenue and insurance service expenses | 65,307,948 | 0 | -65,307,948 | 0 | 57,619,270 | 0 | -57,619,270 | 0 |
Net insurance finance income/expenses | -95,414,516 | 0 | -153,663 | -95,568,179 | -46,417,854 | 0 | -134,223 | -46,552,077 |
Cash flows | -114,481,638 | 0 | 75,170,546 | -39,311,092 | -100,491,649 | 0 | 65,991,432 | -34,500,217 |
Premiums received for insurance contracts issued | -128,289,647 | 0 | 0 | -128,289,647 | -114,614,716 | 0 | 0 | -114,614,716 |
Claims and other insurance service expenses paid, including investment components | 0 | 0 | 75,170,546 | 75,170,546 | 0 | 0 | 65,991,432 | 65,991,432 |
Insurance acquisition cash flows | 13,808,009 | 0 | 0 | 13,808,009 | 14,123,067 | 0 | 0 | 14,123,067 |
Closing balance of net insurance contract assets/ | -644,013,295 | -518,680 | -10,264,410 | -654,796,385 | -520,859,182 | -794,170 | -10,192,082 | -531,845,434 |
Insurance contract assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Insurance contract liabilities | -644,013,295 | -518,680 | -10,264,410 | -654,796,385 | -520,859,182 | -794,170 | -10,192,082 | -531,845,434 |
2024 | in EUR | ||||||
CONTRACTS MEASURED UNDER THE GENERAL MODEL (BBA) | NON-LIFE and HEALTH | ||||||
| Contractual service margin | |||||||
Estimates of the present value of the future cash flows | Risk adjustment for non- financial risk | Contracts under the modified retrospective approach | Contracts under the fair value approach | Other contracts | Total Contractual service margin | Total | |
Opening balance of net insurance contract assets/liabilities | -31,633,555 | -4,739,730 | -395,164 | 0 | -16,394,852 | -16,790,016 | -53,163,301 |
Insurance contract assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Insurance contract liabilities | -31,633,555 | -4,739,730 | -395,164 | 0 | -16,394,852 | -16,790,016 | -53,163,301 |
Changes | 17,895,776 | 782,428 | 166,508 | 0 | 2,439,327 | 2,605,835 | 21,284,039 |
Changes that relate to future services | 10,826,606 | -1,708,708 | -10,638 | 0 | -8,400,496 | -8,411,134 | 706,764 |
Changes in estimates that adjust the contractual service margin | 929,263 | -366,575 | -9,750 | 0 | -553,833 | -563,583 | -895 |
Changes in estimates that do not adjust the contractual service margin, i.e. losses on groups of onerous contracts and reversals of such losses | 2,190,838 | 914,498 | -888 | 0 | -120,606 | -121,494 | 2,983,842 |
Effects of contracts initially recognised in the period | 7,706,505 | -2,256,631 | 0 | 0 | -7,726,057 | -7,726,057 | -2,276,183 |
Changes that relate to current services | 3,210,410 | 2,306,630 | 177,146 | 0 | 10,839,823 | 11,016,969 | 16,534,009 |
Contractual service margin recognised in profit or loss for service provided | 0 | 0 | 177,146 | 0 | 10,839,823 | 11,016,969 | 11,016,969 |
Release of the risk adjustment for non- financial risk | 0 | 2,306,630 | 0 | 0 | 0 | 0 | 2,306,630 |
Experience adjustment | 3,210,410 | 0 | 0 | 0 | 0 | 0 | 3,210,410 |
Changes that relate to past services | 3,858,760 | 184,506 | 0 | 0 | 0 | 0 | 4,043,266 |
Net finance income/expenses from insurance contracts | -611,128 | -191,958 | -7,052 | 0 | -462,720 | -469,772 | -1,272,858 |
Cash flows | -15,340,679 | 0 | 0 | 0 | 0 | 0 | -15,340,679 |
Premiums received | -35,602,280 | 0 | 0 | 0 | 0 | 0 | -35,602,280 |
Claims and other insurance service expenses paid, including investment component | 13,415,886 | 0 | 0 | 0 | 0 | 0 | 13,415,886 |
Insurance acquisition cash flows | 6,845,715 | 0 | 0 | 0 | 0 | 0 | 6,845,715 |
Effect of exchange rate differences | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Final balance of net insurance contract assets/liabilities | -29,689,583 | -4,149,261 | -235,707 | 0 | -14,418,246 | -14,653,953 | -48,492,797 |
Insurance contract assets | 114,826 | -4,628 | 0 | 0 | -50,452 | -50,452 | 59,746 |
Insurance contract liabilities | -29,804,409 | -4,144,633 | -235,707 | 0 | -14,367,794 | -14,603,501 | -48,552,543 |
2024 | in EUR | ||||||
CONTRACTS MEASURED UNDER THE GENERAL MODEL (BBA) | LIFE | ||||||
| Contractual service margin | |||||||
Estimates of the present value of the future cash flows | Risk adjustment for non- financial risk | Contracts under the modified retrospective approach | Contracts under the fair value approach | Other contracts | Total Contractual service margin | Total | |
Opening balance of net insurance contract assets/liabilities | -607,460,781 | -20,372,525 | -22,829,363 | -10,077,106 | -88,833,485 | -121,739,954 | 749,573,260 |
Insurance contract assets | 91,500,120 | -10,966,798 | -10,278,596 | -394 | -60,020,173 | -70,299,163 | 10,234,159 |
Insurance contract liabilities | -698,960,901 | -9,405,727 | -12,550,767 | -10,076,712 | -28,813,312 | -51,440,791 | 759,807,419 |
Changes | 61,737,988 | -483,944 | 2,138,109 | -20,798,527 | -22,310,393 | -40,970,811 | 20,283,233 |
Changes that relate to future services | 74,590,105 | -3,051,502 | -2,460,504 | -25,269,676 | -37,307,053 | -65,037,233 | 6,501,370 |
Changes in estimates that adjust the contractual service margin | 45,625,238 | 388,543 | -2,460,504 | -25,121,810 | -12,907,265 | -40,489,579 | 5,524,202 |
Changes in estimates that do not adjust the contractual service margin, i.e. losses on groups of onerous contracts and reversals of such losses | 5,213,007 | 276,336 | 0 | -147,866 | -507,274 | -655,140 | 4,834,203 |
Effects of contracts initially recognised in the period | 23,751,860 | -3,716,381 | 0 | 0 | -23,892,514 | -23,892,514 | -3,857,035 |
Changes that relate to current services | -11,741,229 | 725,050 | 4,598,613 | 4,471,149 | 14,996,660 | 24,066,422 | 13,050,243 |
Contractual service margin recognised in profit or loss for service provided | 0 | 0 | 4,598,613 | 4,471,149 | 14,996,660 | 24,066,422 | 24,066,422 |
Release of the risk adjustment for non- financial risk | 0 | 725,050 | 0 | 0 | 0 | 0 | 725,050 |
Experience adjustment | -11,741,229 | 0 | 0 | 0 | 0 | 0 | -11,741,229 |
Changes that relate to past services | -1,110,888 | 1,842,508 | 0 | 0 | 0 | 0 | 731,620 |
Net finance income/expenses from insurance contracts | -25,574,911 | -998,965 | -833,943 | -7,793 | -1,680,347 | -2,522,083 | -29,095,959 |
Cash flows | 38,148,521 | 0 | 0 | 0 | 0 | 0 | 38,148,521 |
Premiums received | -120,594,645 | 0 | 0 | 0 | 0 | 0 | 120,594,645 |
Claims and other insurance service expenses paid, including investment component | 138,055,411 | 0 | 0 | 0 | 0 | 0 | 138,055,411 |
Insurance acquisition cash flows | 20,687,755 | 0 | 0 | 0 | 0 | 0 | 20,687,755 |
Effect of exchange rate differences | -22,630 | -24 | 0 | -377 | -2,678 | -3,055 | -25,709 |
Final balance of net insurance contract assets/liabilities | -533,171,813 | -21,855,458 | -21,525,197 | -30,883,803 | -112,826,903 | -165,235,903 | -720,263,174 |
Insurance contract assets | 115,287,435 | -13,003,909 | -10,240,849 | -1,432 | -78,089,970 | -88,332,251 | 13,951,275 |
Insurance contract liabilities | -648,459,248 | -8,851,549 | -11,284,348 | -30,882,371 | -34,736,933 | -76,903,652 | -734,214,449 |
2023 | in EUR | ||||||
CONTRACTS MEASURED UNDER THE GENERAL MODEL (BBA) | NON-LIFE and HEALTH | ||||||
| Contractual service margin | |||||||
Estimates of the present value of the future cash flows | Risk adjustment for non- financial risk | Contracts under the modified retrospective approach | Contracts under the fair value approach | Other contracts | Total Contractual service margin | Total | |
Opening balance of net insurance contract assets/liabilities | -44,500,517 | -6,728,537 | -617,898 | 0 | -15,680,021 | -16,297,919 | -67,526,973 |
Insurance contract assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Insurance contract liabilities | -44,500,517 | -6,728,537 | -617,898 | 0 | -15,680,021 | -16,297,919 | -67,526,973 |
Changes | 30,557,602 | 2,429,593 | 232,450 | 0 | -485,954 | -253,504 | 32,733,691 |
Changes that relate to future services | 9,181,292 | -835,564 | -86,341 | 0 | -10,531,630 | -10,617,971 | -2,272,243 |
Changes in estimates that adjust the contractual service margin | 2,000,278 | 1,927,976 | -86,341 | 0 | -3,878,943 | -3,965,284 | -37,030 |
Changes in estimates that do not adjust the contractual service margin, i.e. losses on groups of onerous contracts and reversals of such losses | 83,152 | 517,611 | 0 | 0 | -282,616 | -282,616 | 318,147 |
Effects of contracts initially recognised in the period | 7,097,862 | -3,281,151 | 0 | 0 | -6,370,071 | -6,370,071 | -2,553,360 |
Changes that relate to current services | 15,316,315 | 3,029,985 | 318,791 | 0 | 10,045,676 | 10,364,467 | 28,710,767 |
Contractual service margin recognised in profit or loss for service provided | 0 | 0 | 318,791 | 0 | 10,045,676 | 10,364,467 | 10,364,467 |
Release of the risk adjustment for non- financial risk | 0 | 3,029,985 | 0 | 0 | 0 | 0 | 3,029,985 |
Experience adjustment | 15,316,315 | 0 | 0 | 0 | 0 | 0 | 15,316,315 |
Changes that relate to past services | 6,059,995 | 235,172 | 0 | 0 | 0 | 0 | 6,295,167 |
Net finance income/expenses from insurance contracts | -1,207,707 | -440,784 | -9,715 | 0 | -228,876 | -238,591 | -1,887,082 |
Cash flows | -16,482,935 | 0 | 0 | 0 | 0 | 0 | -16,482,935 |
Premiums received | -33,641,897 | 0 | 0 | 0 | 0 | 0 | -33,641,897 |
Claims and other insurance service expenses paid, including investment component | 10,410,518 | 0 | 0 | 0 | 0 | 0 | 10,410,518 |
Insurance acquisition cash flows | 6,748,444 | 0 | 0 | 0 | 0 | 0 | 6,748,444 |
Effect of exchange rate differences | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Final balance of net insurance contract assets/liabilities | -31,633,557 | -4,739,729 | -395,164 | 0 | -16,394,852 | -16,790,016 | -53,163,302 |
Insurance contract assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Insurance contract liabilities | -31,633,557 | -4,739,729 | -395,164 | 0 | -16,394,852 | -16,790,016 | -53,163,302 |
2023 | in EUR | ||||||
CONTRACTS MEASURED UNDER THE GENERAL MODEL (BBA) | LIFE | ||||||
| Contractual service margin | |||||||
Estimates of the present value of the future cash flows | Risk adjustment for non- financial risk | Contracts under the modified retrospective approach | Contracts under the fair value approach | Other contracts | Total Contractual service margin | Total | |
Opening balance of net insurance contract assets/liabilities | -635,909,619 | -17,062,150 | -25,301,114 | -9,104,491 | -65,822,988 | -100,228,593 | 753,200,362 |
Insurance contract assets | 61,419,383 | -6,668,450 | -9,866,325 | -9,167 | -38,717,424 | -48,592,916 | 6,158,017 |
Insurance contract liabilities | -697,329,002 | -10,393,700 | -15,434,789 | -9,095,324 | -27,105,564 | -51,635,677 | 759,358,379 |
Changes | 40,780,358 | -2,055,780 | 2,706,854 | -102,579 | -26,585,229 | -23,980,954 | 14,743,624 |
Changes that relate to future services | 45,920,241 | -4,049,640 | -2,334,936 | -1,871,676 | -38,450,714 | -42,657,326 | -786,725 |
Changes in estimates that adjust the contractual service margin | 22,025,206 | -2,295,806 | -2,334,936 | -1,697,111 | -20,023,893 | -24,055,940 | -4,326,540 |
Changes in estimates that do not adjust the contractual service margin, i.e. losses on groups of onerous contracts and reversals of such losses | 6,309,605 | 958,980 | 0 | -174,565 | -257,357 | -431,922 | 6,836,663 |
Effects of contracts initially recognised in the period | 17,585,430 | -2,712,814 | 0 | 0 | -18,169,464 | -18,169,464 | -3,296,848 |
Changes that relate to current services | -3,391,765 | 329,328 | 5,041,790 | 1,769,097 | 11,865,485 | 18,676,372 | 15,613,935 |
Contractual service margin recognised in profit or loss for service provided | 0 | 0 | 5,041,790 | 1,769,097 | 11,865,485 | 18,676,372 | 18,676,372 |
Release of the risk adjustment for non- financial risk | 0 | 329,328 | 0 | 0 | 0 | 0 | 329,328 |
Experience adjustment | -3,391,765 | 0 | 0 | 0 | 0 | 0 | -3,391,765 |
Changes that relate to past services | -1,748,118 | 1,664,532 | 0 | 0 | 0 | 0 | -83,586 |
Net finance income/expenses from insurance contracts | -43,076,771 | -1,255,125 | -235,103 | -870,190 | 3,573,251 | 2,467,958 | -41,863,938 |
Cash flows | 30,735,169 | 0 | 0 | 0 | 0 | 0 | 30,735,169 |
Premiums received | -118,856,139 | 0 | 0 | 0 | 0 | 0 | 118,856,139 |
Claims and other insurance service expenses paid, including investment component | 131,135,040 | 0 | 0 | 0 | 0 | 0 | 131,135,040 |
Insurance acquisition cash flows | 18,456,268 | 0 | 0 | 0 | 0 | 0 | 18,456,268 |
Effect of exchange rate differences | 10,082 | 530 | 0 | 154 | 1,481 | 1,635 | 12,247 |
Final balance of net insurance contract assets/liabilities | -607,460,781 | -20,372,525 | -22,829,363 | -10,077,106 | -88,833,485 | -121,739,954 | -749,573,260 |
Insurance contract assets | 91,500,120 | -10,966,798 | -10,278,596 | -394 | -60,020,173 | -70,299,163 | 10,234,159 |
Insurance contract liabilities | -698,960,901 | -9,405,727 | -12,550,767 | -10,076,712 | -28,813,312 | -51,440,791 | -759,807,419 |
2024 | in EUR | ||||||
CONTRACTS MEASURED UNDER THE VARIABLE FEE APPROACH (VFA) | LIFE | ||||||
| Contractual service margin | |||||||
Estimates of the present value of the future cash flows | Risk adjustment for non- financial risk | Contracts under the modified retrospective approach | Contracts under the fair value approach | Other contracts | Total Contractual service margin | TOTAL | |
Opening balance of net insurance contract assets/liabilities | -443,299,649 | -12,915,268 | -22,527,400 | -907,360 | -76,482,155 | -99,916,915 | -556,131,832 |
Insurance contract assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Insurance contract liabilities | -443,299,649 | -12,915,268 | -22,527,400 | -907,360 | -76,482,155 | -99,916,915 | -556,131,832 |
Changes | 17,486,181 | 1,417,609 | 3,321,703 | -905,553 | -9,428,182 | -7,012,032 | 11,891,758 |
Changes that relate to future services | 23,713,353 | -506,183 | -136,267 | -1,419,573 | -18,024,230 | -19,580,070 | 3,627,100 |
Changes in estimates that adjust the contractual service margin | 2,180,469 | 1,579,936 | -136,267 | -272,244 | -782,568 | -1,191,079 | 2,569,326 |
Changes in estimates that do not adjust the contractual service margin, i.e. losses on groups of onerous contracts and reversals of such losses | 2,194,868 | 58,905 | 0 | -1,147,329 | -34,378 | -1,181,707 | 1,072,066 |
Effects of contracts initially recognised in the period | 19,338,016 | -2,145,024 | 0 | 0 | -17,207,284 | -17,207,284 | -14,292 |
Changes that relate to current services | -6,638,926 | 1,117,045 | 3,457,970 | 514,020 | 8,596,048 | 12,568,038 | 7,046,157 |
Contractual service margin recognised in profit or loss for service provided | 0 | 0 | 3,457,970 | 514,020 | 8,596,048 | 12,568,038 | 12,568,038 |
Release of the risk adjustment for non- financial risk | 0 | 1,117,045 | 0 | 0 | 0 | 0 | 1,117,045 |
Experience adjustment | -6,638,926 | 0 | 0 | 0 | 0 | 0 | -6,638,926 |
Changes that relate to past services | 411,754 | 806,747 | 0 | 0 | 0 | 0 | 1,218,501 |
Net finance income/expenses from insurance contracts | -97,846,028 | -24,064 | 0 | 0 | 0 | 0 | -97,870,092 |
Cash flows | -42,526,508 | 0 | 0 | 0 | 0 | 0 | -42,526,508 |
Premiums received | -134,231,309 | 0 | 0 | 0 | 0 | 0 | -134,231,309 |
Claims and other insurance service expenses paid, including investment component | 77,279,168 | 0 | 0 | 0 | 0 | 0 | 77,279,168 |
Insurance acquisition cash flows | 14,425,633 | 0 | 0 | 0 | 0 | 0 | 14,425,633 |
Effect of exchange rate differences | 550 | 46 | 0 | 0 | 83 | 84 | 680 |
Final balance of net insurance contract assets/liabilities | -566,185,454 | -11,521,677 | -19,205,697 | -1,812,912 | -85,910,254 | -106,928,863 | -684,635,994 |
Insurance contract assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Insurance contract liabilities | -566,185,454 | -11,521,677 | -19,205,697 | -1,812,912 | -85,910,254 | -106,928,863 | -684,635,994 |
2023 | in EUR | ||||||
CONTRACTS MEASURED UNDER THE VARIABLE FEE APPROACH (VFA) | LIFE | ||||||
| Contractual service margin | |||||||
Estimates of the present value of the future cash flows | Risk adjustment for non- financial risk | Contracts under the modified retrospective approach | Contracts under the fair value approach | Other contracts | Total Contractual service margin | TOTAL | |
Opening balance of net insurance contract assets/liabilities | -401,236,184 | -9,036,338 | -19,001,306 | -1,416 | -50,902,051 | -69,904,773 | -480,177,295 |
Insurance contract assets | 38,686 | -15,617 | 0 | 0 | -19,239 | -19,239 | 3,830 |
Insurance contract liabilities | -401,274,870 | -9,020,721 | -19,001,306 | -1,416 | -50,882,812 | -69,885,534 | -480,181,125 |
Changes | 44,714,118 | -3,855,389 | -3,526,094 | -905,942 | -25,580,284 | -30,012,320 | 10,846,409 |
Changes that relate to future services | 50,391,811 | -5,136,567 | -7,051,402 | -1,114,642 | -32,599,793 | -40,765,837 | 4,489,407 |
Changes in estimates that adjust the contractual service margin | 28,270,122 | -3,192,115 | -7,051,402 | -1,112,844 | -14,790,655 | -22,954,901 | 2,123,106 |
Changes in estimates that do not adjust the contractual service margin, i.e. losses on groups of onerous contracts and reversals of such losses | 2,604,505 | -111,006 | 0 | -1,798 | -2,885 | -4,683 | 2,488,816 |
Effects of contracts initially recognised in the period | 19,517,184 | -1,833,446 | 0 | 0 | -17,806,253 | -17,806,253 | -122,515 |
Changes that relate to current services | -5,607,635 | 543,145 | 3,525,308 | 208,700 | 7,019,509 | 10,753,517 | 5,689,027 |
Contractual service margin recognised in profit or loss for service provided | 0 | 0 | 3,525,308 | 208,700 | 7,019,509 | 10,753,517 | 10,753,517 |
Release of the risk adjustment for non- financial risk | 0 | 543,145 | 0 | 0 | 0 | 0 | 543,145 |
Experience adjustment | -5,607,635 | 0 | 0 | 0 | 0 | 0 | -5,607,635 |
Changes that relate to past services | -70,058 | 738,033 | 0 | 0 | 0 | 0 | 667,975 |
Net finance income/expenses from insurance contracts | -50,470,665 | -23,491 | 0 | 0 | 0 | 0 | -50,494,156 |
Cash flows | -36,309,454 | 0 | 0 | 0 | 0 | 0 | -36,309,454 |
Premiums received | -119,628,972 | 0 | 0 | 0 | 0 | 0 | -119,628,972 |
Claims and other insurance service expenses paid, including investment component | 68,359,496 | 0 | 0 | 0 | 0 | 0 | 68,359,496 |
Insurance acquisition cash flows | 14,960,022 | 0 | 0 | 0 | 0 | 0 | 14,960,022 |
Effect of exchange rate differences | 2,536 | -50 | 0 | 0 | 180 | 178 | 2,664 |
Final balance of net insurance contract assets/liabilities | -443,299,649 | -12,915,268 | -22,527,400 | -907,360 | -76,482,155 | -99,916,915 | -556,131,832 |
Insurance contract assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Insurance contract liabilities | -443,299,649 | -12,915,268 | -22,527,400 | -907,360 | -76,482,155 | -99,916,915 | -556,131,832 |
2024 | in EUR | ||||||
CONTRACTS MEASURED UNDER THE GENERAL MODEL (BBA) | NON-LIFE and HEALTH | ||||||
| Contractual service margin | |||||||
Estimates of the present value of the future cash flows | Risk adjustment for non- financial risk | Contracts under the modified retrospective approach | Contracts under the fair value approach | Other contracts | Total Contractual service margin | TOTAL | |
Opening balance of net insurance contract assets/liabilities | -29,878,552 | -4,628,235 | -395,164 | 0 | -15,429,705 | -15,824,868 | -50,331,656 |
Insurance contract assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Insurance contract liabilities | -29,878,552 | -4,628,235 | -395,164 | 0 | -15,429,705 | -15,824,868 | -50,331,656 |
Changes | 17,479,041 | 700,732 | 166,509 | 0 | 2,492,806 | 2,659,315 | 20,839,088 |
Changes that relate to future services | 10,426,707 | -1,773,133 | -10,638 | 0 | -7,975,772 | -7,986,410 | 667,164 |
Changes in estimates that adjust the contractual service margin | 564,006 | -426,043 | -9,750 | 0 | -129,108 | -138,858 | -894 |
Changes in estimates that do not adjust the contractual service margin, i.e. losses on groups of onerous contracts and reversals of such losses | 2,156,195 | 909,540 | -888 | 0 | -120,606 | -121,494 | 2,944,241 |
Effects of contracts initially recognised in the period | 7,706,506 | -2,256,631 | 0 | 0 | -7,726,057 | -7,726,057 | -2,276,183 |
Changes that relate to current services | 3,103,309 | 2,286,472 | 177,146 | 0 | 10,468,578 | 10,645,725 | 16,035,506 |
Contractual service margin recognised in profit or loss for service provided | 0 | 0 | 177,146 | 0 | 10,468,578 | 10,645,725 | 10,645,725 |
Release of the risk adjustment for non-financial risk | 0 | 2,286,472 | 0 | 0 | 0 | 0 | 2,286,472 |
Experience adjustment | 3,103,309 | 0 | 0 | 0 | 0 | 0 | 3,103,309 |
Changes that relate to past services | 3,949,025 | 187,394 | 0 | 0 | 0 | 0 | 4,136,419 |
Net finance income/expenses from insurance contracts | -547,838 | -186,678 | -7,052 | 0 | -460,212 | -467,264 | -1,201,779 |
Cash flows | -15,618,672 | 0 | 0 | 0 | 0 | 0 | -15,618,672 |
Premiums received | -35,602,280 | 0 | 0 | 0 | 0 | 0 | -35,602,280 |
Claims and other insurance service expenses paid, including investment component | 13,138,865 | 0 | 0 | 0 | 0 | 0 | 13,138,865 |
Insurance acquisition cash flows | 6,844,743 | 0 | 0 | 0 | 0 | 0 | 6,844,743 |
Final balance of net insurance contract assets/liabilities | -28,566,021 | -4,114,181 | -235,707 | 0 | -13,397,110 | -13,632,817 | -46,313,019 |
Insurance contract assets | 114,826 | -4,628 | 0 | 0 | -50,452 | -50,452 | 59,746 |
Insurance contract liabilities | -28,680,847 | -4,109,553 | -235,707 | 0 | -13,346,658 | -13,582,366 | -46,372,766 |
2024 | in EUR | ||||||
CONTRACTS MEASURED UNDER THE GENERAL MODEL (BBA) | LIFE | ||||||
| Contractual service margin | |||||||
Estimates of the present value of the future cash flows | Risk adjustment for non- financial risk | Contracts under the modified retrospective approach | Contracts under the fair value approach | Other contracts | Total Contractual service margin | TOTAL | |
Opening balance of net insurance contract assets/liabilities | -525,379,261 | -18,779,222 | -22,829,363 | -8,909,557 | -79,154,746 | -110,893,667 | 655,052,150 |
Insurance contract assets | 91,393,420 | -10,955,818 | -10,278,596 | -22 | -59,963,999 | -70,242,617 | 10,194,985 |
Insurance contract liabilities | -616,772,681 | -7,823,404 | -12,550,767 | -8,909,536 | -19,190,747 | -40,651,050 | 665,247,135 |
Changes | 56,184,877 | 602,898 | 2,138,109 | -20,861,529 | -20,092,285 | -38,815,705 | 17,972,070 |
Changes that relate to future services | 67,647,479 | -1,585,713 | -2,460,504 | -25,045,753 | -31,464,336 | -58,970,594 | 7,091,172 |
Changes in estimates that adjust the contractual service margin | 45,574,023 | 1,219,749 | -2,460,504 | -24,937,635 | -14,485,440 | -41,883,579 | 4,910,193 |
Changes in estimates that do not adjust the contractual service margin, i.e. losses on groups of onerous contracts and reversals of such losses | 3,029,677 | 204,664 | 0 | -108,119 | -84,195 | -192,314 | 3,042,026 |
Effects of contracts initially recognised in the period | 19,043,779 | -3,010,126 | 0 | 0 | -16,894,701 | -16,894,701 | -861,048 |
Changes that relate to current services | -12,177,513 | 421,928 | 4,598,613 | 4,184,224 | 11,372,051 | 20,154,889 | 8,399,304 |
Contractual service margin recognised in profit or loss for service provided | 0 | 0 | 4,598,613 | 4,184,224 | 11,372,051 | 20,154,889 | 20,154,889 |
Release of the risk adjustment for non-financial risk | 0 | 421,928 | 0 | 0 | 0 | 0 | 421,928 |
Experience adjustment | -12,177,513 | 0 | 0 | 0 | 0 | 0 | -12,177,513 |
Changes that relate to past services | 714,911 | 1,766,683 | 0 | 0 | 0 | 0 | 2,481,594 |
Net finance income/expenses from insurance contracts | -22,407,320 | -923,725 | -833,943 | -6,697 | -1,324,890 | -2,165,530 | -25,496,575 |
Cash flows | 45,350,676 | 0 | 0 | 0 | 0 | 0 | 45,350,676 |
Premiums received | -79,616,296 | 0 | 0 | 0 | 0 | 0 | -79,616,296 |
Claims and other insurance service expenses paid, including investment component | 113,880,725 | 0 | 0 | 0 | 0 | 0 | 113,880,725 |
Insurance acquisition cash flows | 11,086,246 | 0 | 0 | 0 | 0 | 0 | 11,086,246 |
Final balance of net insurance contract assets/liabilities | -446,251,029 | -19,100,049 | -21,525,197 | -29,777,784 | -100,571,921 | -151,874,902 | -617,225,979 |
Insurance contract assets | 115,086,654 | -12,985,053 | -10,240,849 | -78 | -77,940,647 | -88,181,573 | 13,920,027 |
Insurance contract liabilities | -561,337,683 | -6,114,996 | -11,284,348 | -29,777,706 | -22,631,274 | -63,693,328 | -631,146,007 |
2023 | in EUR | ||||||
CONTRACTS MEASURED UNDER THE GENERAL MODEL (BBA) | NON-LIFE and HEALTH | ||||||
| Contractual service margin | |||||||
Estimates of the present value of the future cash flows | Risk adjustment for non- financial risk | Contracts under the modified retrospective approach | Contracts under the fair value approach | Other contracts | Total Contractual service margin | TOTAL | |
Opening balance of net insurance contract assets/liabilities | -42,197,992 | -6,581,672 | -617,898 | 0 | -14,835,720 | -15,453,618 | -64,233,282 |
Insurance contract assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Insurance contract liabilities | -42,197,992 | -6,581,672 | -617,898 | 0 | -14,835,720 | -15,453,618 | -64,233,282 |
Changes | 30,304,332 | 2,385,546 | 232,449 | 0 | -369,417 | -136,968 | 32,552,910 |
Changes that relate to future services | 9,053,651 | -851,785 | -86,341 | 0 | -10,109,404 | -10,195,745 | -1,993,879 |
Changes in estimates that adjust the contractual service margin | 2,031,212 | 1,895,732 | -86,341 | 0 | -3,844,813 | -3,931,154 | -4,211 |
Changes in estimates that do not adjust the contractual service margin, i.e. losses on groups of onerous contracts and reversals of such losses | 83,152 | 517,611 | 0 | 0 | -37,073 | -37,073 | 563,690 |
Effects of contracts initially recognised in the period | 6,939,287 | -3,265,128 | 0 | 0 | -6,227,518 | -6,227,518 | -2,553,359 |
Changes that relate to current services | 15,159,445 | 3,001,331 | 318,791 | 0 | 9,739,987 | 10,058,777 | 28,219,553 |
Contractual service margin recognised in profit or loss for service provided | 0 | 0 | 318,791 | 0 | 9,739,987 | 10,058,777 | 10,058,777 |
Release of the risk adjustment for non-financial risk | 0 | 3,001,331 | 0 | 0 | 0 | 0 | 3,001,331 |
Experience adjustment | 15,159,445 | 0 | 0 | 0 | 0 | 0 | 15,159,445 |
Changes that relate to past services | 6,091,236 | 236,001 | 0 | 0 | 0 | 0 | 6,327,236 |
Net finance income/expenses from insurance contracts | -1,076,645 | -432,109 | -9,715 | 0 | -224,567 | -234,283 | -1,743,036 |
Cash flows | -16,908,248 | 0 | 0 | 0 | 0 | 0 | -16,908,248 |
Premiums received | -32,951,664 | 0 | 0 | 0 | 0 | 0 | -32,951,664 |
Claims and other insurance service expenses paid, including investment component | 9,981,695 | 0 | 0 | 0 | 0 | 0 | 9,981,695 |
Insurance acquisition cash flows | 6,061,721 | 0 | 0 | 0 | 0 | 0 | 6,061,721 |
Final balance of net insurance contract assets/liabilities | -29,878,552 | -4,628,235 | -395,164 | 0 | -15,429,705 | -15,824,868 | -50,331,656 |
Insurance contract assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Insurance contract liabilities | -29,878,552 | -4,628,235 | -395,164 | 0 | -15,429,705 | -15,824,868 | -50,331,656 |
2023 | in EUR | ||||||
CONTRACTS MEASURED UNDER THE GENERAL MODEL (BBA) | LIFE | ||||||
| Contractual service margin | |||||||
Estimates of the present value of the future cash flows | Risk adjustment for non- financial risk | Contracts under the modified retrospective approach | Contracts under the fair value approach | Other contracts | Total Contractual service margin | TOTAL | |
Opening balance of net insurance contract assets/liabilities | -562,136,636 | -15,674,852 | -25,301,114 | -8,746,590 | -57,911,248 | -91,958,952 | 669,770,440 |
Insurance contract assets | 60,989,285 | -6,625,874 | -9,866,325 | -35 | -38,425,524 | -48,291,885 | 6,071,526 |
Insurance contract liabilities | -623,125,920 | -9,048,978 | -15,434,789 | -8,746,555 | -19,485,723 | -43,667,068 | 675,841,966 |
Changes | 36,884,771 | -1,924,166 | 2,706,854 | 531,348 | -24,395,965 | -21,157,763 | 13,802,842 |
Changes that relate to future services | 42,255,273 | -3,574,354 | -2,334,936 | -922,692 | -33,310,487 | -36,568,116 | 2,112,803 |
Changes in estimates that adjust the contractual service margin | 23,674,314 | -2,325,600 | -2,334,936 | -795,779 | -21,352,858 | -24,483,574 | -3,134,860 |
Changes in estimates that do not adjust the contractual service margin, i.e. losses on groups of onerous contracts and reversals of such losses | 5,266,670 | 1,083,676 | 0 | -126,913 | -16,882 | -143,795 | 6,206,551 |
Effects of contracts initially recognised in the period | 13,314,290 | -2,332,430 | 0 | 0 | -11,940,747 | -11,940,747 | -958,888 |
Changes that relate to current services | -5,160,943 | 72,889 | 5,041,790 | 1,454,041 | 8,914,523 | 15,410,353 | 10,322,299 |
Contractual service margin recognised in profit or loss for service provided | 0 | 0 | 5,041,790 | 1,454,041 | 8,914,523 | 15,410,353 | 15,410,353 |
Release of the risk adjustment for non-financial risk | 0 | 72,889 | 0 | 0 | 0 | 0 | 72,889 |
Experience adjustment | -5,160,943 | 0 | 0 | 0 | 0 | 0 | -5,160,943 |
Changes that relate to past services | -209,559 | 1,577,299 | 0 | 0 | 0 | 0 | 1,367,740 |
Net finance income/expenses from insurance contracts | -37,540,999 | -1,180,205 | -235,102 | -694,315 | 3,152,466 | 2,223,048 | -36,498,155 |
Cash flows | 37,413,603 | 0 | 0 | 0 | 0 | 0 | 37,413,603 |
Premiums received | -83,173,821 | 0 | 0 | 0 | 0 | 0 | -83,173,821 |
Claims and other insurance service expenses paid, including investment component | 109,997,231 | 0 | 0 | 0 | 0 | 0 | 109,997,231 |
Insurance acquisition cash flows | 10,590,192 | 0 | 0 | 0 | 0 | 0 | 10,590,192 |
Final balance of net insurance contract assets/liabilities | -525,379,261 | -18,779,222 | -22,829,363 | -8,909,557 | -79,154,746 | -110,893,667 | -655,052,150 |
Insurance contract assets | 91,393,420 | -10,955,818 | -10,278,596 | -22 | -59,963,999 | -70,242,617 | 10,194,985 |
Insurance contract liabilities | -616,772,681 | -7,823,404 | -12,550,767 | -8,909,536 | -19,190,747 | -40,651,050 | -665,247,135 |
2024 | in EUR | ||||||
CONTRACTS MEASURED UNDER THE VARIABLE FEE APPROACH (VFA) | LIFE | ||||||
| Contractual service margin | |||||||
Estimates of the present value of the future cash flows | Risk adjustment for non- financial risk | Contracts under the modified retrospective approach | Contracts under the fair value approach | Other contracts | Total Contractual service margin | TOTAL | |
Opening balance of net insurance contract assets/liabilities | -420,738,303 | -12,358,498 | -22,527,400 | -831,453 | -75,389,780 | -98,748,633 | -531,845,434 |
Insurance contract assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Insurance contract liabilities | -420,738,303 | -12,358,498 | -22,527,400 | -831,453 | -75,389,780 | -98,748,633 | -531,845,434 |
Changes | 17,709,752 | 1,401,313 | 3,321,703 | -927,334 | -9,577,114 | -7,182,745 | 11,928,320 |
Changes that relate to future services | 23,760,806 | -439,508 | -136,267 | -1,432,498 | -18,056,453 | -19,625,217 | 3,696,081 |
Changes in estimates that adjust the contractual service margin | 3,068,362 | 1,568,156 | -136,267 | -285,169 | -1,453,644 | -1,875,080 | 2,761,439 |
Changes in estimates that do not adjust the contractual service margin, i.e. losses on groups of onerous contracts and reversals of such losses | 2,053,841 | 49,328 | 0 | -1,147,329 | -14,135 | -1,161,464 | 941,705 |
Effects of contracts initially recognised in the period | 18,638,602 | -2,056,992 | 0 | 0 | -16,588,673 | -16,588,673 | -7,063 |
Changes that relate to current services | -6,399,277 | 1,045,290 | 3,457,970 | 505,164 | 8,479,338 | 12,442,472 | 7,088,484 |
Contractual service margin recognised in profit or loss for service provided | 0 | 0 | 3,457,970 | 505,164 | 8,479,338 | 12,442,472 | 12,442,472 |
Release of the risk adjustment for non-financial risk | 0 | 1,045,290 | 0 | 0 | 0 | 0 | 1,045,290 |
Experience adjustment | -6,399,277 | 0 | 0 | 0 | 0 | 0 | -6,399,277 |
Changes that relate to past services | 348,224 | 795,531 | 0 | 0 | 0 | 0 | 1,143,755 |
Net finance income/expenses from insurance contracts | -95,544,351 | -23,828 | 0 | 0 | 0 | 0 | -95,568,179 |
Cash flows | -39,311,092 | 0 | 0 | 0 | 0 | 0 | -39,311,092 |
Premiums received | -128,289,647 | 0 | 0 | 0 | 0 | 0 | -128,289,647 |
Claims and other insurance service expenses paid, including investment component | 75,170,546 | 0 | 0 | 0 | 0 | 0 | 75,170,546 |
Insurance acquisition cash flows | 13,808,009 | 0 | 0 | 0 | 0 | 0 | 13,808,009 |
Final balance of net insurance contract assets/liabilities | -537,883,993 | -10,981,013 | -19,205,697 | -1,758,786 | -84,966,895 | -105,931,378 | -654,796,385 |
Insurance contract assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Insurance contract liabilities | -537,883,993 | -10,981,013 | -19,205,697 | -1,758,786 | -84,966,895 | -105,931,378 | -654,796,385 |
2023 | in EUR | ||||||
CONTRACTS MEASURED UNDER THE VARIABLE FEE APPROACH (VFA) | LIFE | ||||||
| Contractual service margin | |||||||
Estimates of the present value of the future cash flows | Risk adjustment for non- financial risk | Contracts under the modified retrospective approach | Contracts under the fair value approach | Other contracts | Total Contractual service margin | TOTAL | |
Opening balance of net insurance contract assets/liabilities | -384,147,781 | -8,485,625 | -19,001,306 | -144 | -49,323,751 | -68,325,201 | -460,958,607 |
Insurance contract assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Insurance contract liabilities | -384,147,781 | -8,485,625 | -19,001,306 | -144 | -49,323,751 | -68,325,201 | -460,958,607 |
Changes | 44,438,791 | -3,849,892 | -3,526,094 | -831,308 | -26,066,030 | -30,423,432 | 10,165,467 |
Changes that relate to future services | 50,083,643 | -5,045,170 | -7,051,402 | -1,027,817 | -32,947,141 | -41,026,360 | 4,012,113 |
Changes in estimates that adjust the contractual service margin | 31,820,827 | -3,197,271 | -7,051,402 | -1,027,817 | -18,428,240 | -26,507,459 | 2,116,096 |
Changes in estimates that do not adjust the contractual service margin, i.e. losses on groups of onerous contracts and reversals of such losses | 2,210,337 | -152,587 | 0 | 0 | -82 | -82 | 2,057,668 |
Effects of contracts initially recognised in the period | 16,052,480 | -1,695,312 | 0 | 0 | -14,518,820 | -14,518,820 | -161,652 |
Changes that relate to current services | -5,528,913 | 475,820 | 3,525,308 | 196,509 | 6,881,111 | 10,602,928 | 5,549,835 |
Contractual service margin recognised in profit or loss for service provided | 0 | 0 | 3,525,308 | 196,509 | 6,881,111 | 10,602,928 | 10,602,928 |
Release of the risk adjustment for non-financial risk | 0 | 475,820 | 0 | 0 | 0 | 0 | 475,820 |
Experience adjustment | -5,528,913 | 0 | 0 | 0 | 0 | 0 | -5,528,913 |
Changes that relate to past services | -115,939 | 719,457 | 0 | 0 | 0 | 0 | 603,519 |
Net finance income/expenses from insurance contracts | -46,529,096 | -22,981 | 0 | 0 | 0 | 0 | -46,552,077 |
Cash flows | -34,500,217 | 0 | 0 | 0 | 0 | 0 | -34,500,217 |
Premiums received | -114,614,716 | 0 | 0 | 0 | 0 | 0 | -114,614,716 |
Claims and other insurance service expenses paid, including investment component | 65,991,432 | 0 | 0 | 0 | 0 | 0 | 65,991,432 |
Insurance acquisition cash flows | 14,123,067 | 0 | 0 | 0 | 0 | 0 | 14,123,067 |
Final balance of net insurance contract assets/liabilities | -420,738,303 | -12,358,498 | -22,527,400 | -831,453 | -75,389,780 | -98,748,633 | -531,845,434 |
Insurance contract assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Insurance contract liabilities | -420,738,303 | -12,358,498 | -22,527,400 | -831,453 | -75,389,780 | -98,748,633 | -531,845,434 |
2023 | in EUR | |||||
EFFECTS OF CONTRACTS RECOGNISED IN THE PERIOD | NON-LIFE | LIFE | ||||
General model (BBA) | General model (BBA) | Variable fee aproach (VFA) | ||||
Profitable contracts issued | Onerous contracts issued | Profitable contracts issued | Onerous contracts issued | Profitable contracts issued | Onerous contracts issued | |
Estimates of the present value of future cash outflows | -12,633,927 | -9,938,777 | -58,741,939 | -17,438,460 | -101,873,430 | -13,484,604 |
Incurred claims and other incurred insurance service expenses | -9,872,698 | -7,194,689 | -43,009,886 | -14,295,150 | -89,260,554 | -11,536,083 |
Insurance acquisition cash flows | -2,761,229 | -2,744,088 | -15,732,053 | -3,143,310 | -12,612,876 | -1,948,521 |
Estimates of the present value of future cash inflows | 20,980,059 | 8,690,507 | 79,352,661 | 14,407,609 | 121,440,141 | 13,429,648 |
Risk adjustment for non-financial risk | -1,976,062 | -1,305,089 | -2,446,831 | -265,823 | -1,765,745 | -67,626 |
Contractual service margin | -6,370,071 | 0 | -18,163,622 | 0 | -17,800,965 | 0 |
Total liability on initial recognition | 0 | -2,553,359 | 269 | -3,296,674 | 0 | -122,582 |
2024 | in EUR | |||||
EFFECTS OF CONTRACTS RECOGNISED IN THE PERIOD | NON-LIFE and HEALTH | LIFE | ||||
General model (BBA) | General model (BBA) | Variable fee aproach (VFA) | ||||
Profitable contracts issued | Onerous contracts issued | Profitable contracts issued | Onerous contracts issued | Profitable contracts issued | Onerous contracts issued | |
Estimates of the present value of future cash outflows | -15,034,476 | -10,848,076 | -44,010,862 | -6,239,065 | -124,672,890 | -220,206 |
Incurred claims and other incurred insurance service expenses | -11,571,927 | -7,755,527 | -33,340,548 | -6,069,848 | -111,822,153 | -202,547 |
Insurance acquisition cash flows | -3,462,549 | -3,092,549 | -10,670,314 | -169,217 | -12,850,736 | -17,659 |
Estimates of the present value of future cash inflows | 24,143,422 | 9,445,635 | 63,770,613 | 5,523,094 | 143,315,904 | 215,794 |
Risk adjustment for non-financial risk | -1,382,889 | -873,742 | -2,865,050 | -145,077 | -2,054,341 | -2,651 |
Contractual service margin | -7,726,057 | 0 | -16,894,701 | 0 | -16,588,673 | 0 |
Total liability on initial recognition | 0 | -2,276,183 | 0 | -861,048 | 0 | -7,063 |
2024 | in EUR | |||||
EFFECTS OF CONTRACTS RECOGNISED IN THE PERIOD | NON-LIFE | LIFE | ||||
General model (BBA) | General model (BBA) | Variable fee aproach (VFA) | ||||
Profitable contracts issued | Onerous contracts issued | Profitable contracts issued | Onerous contracts issued | Profitable contracts issued | Onerous contracts issued | |
Estimates of the present value of future cash outflows | -15,034,476 | -10,848,076 | -67,180,859 | -20,852,953 | -131,495,222 | -424,971 |
Incurred claims and other incurred insurance service expenses | -11,571,927 | -7,755,527 | -51,128,383 | -17,227,806 | -117,917,706 | -355,052 |
Insurance acquisition cash flows | -3,462,549 | -3,092,549 | -16,052,476 | -3,625,147 | -13,577,516 | -69,919 |
Estimates of the present value of future cash inflows | 24,143,422 | 9,445,635 | 94,439,422 | 17,343,897 | 150,842,560 | 415,207 |
Risk adjustment for non-financial risk | -1,382,889 | -873,742 | -3,368,120 | -348,096 | -2,140,460 | -4,528 |
Contractual service margin | -7,726,057 | 0 | -23,890,442 | 0 | -17,206,878 | 0 |
Total liability on initial recognition | 0 | -2,276,183 | 0 | -3,857,152 | 0 | -14,292 |
2023 | in EUR | |||||
EFFECTS OF CONTRACTS RECOGNISED IN THE PERIOD | NON-LIFE and HEALTH | LIFE | ||||
General model (BBA) | General model (BBA) | Variable fee aproach (VFA) | ||||
Profitable contracts issued | Onerous contracts issued | Profitable contracts issued | Onerous contracts issued | Profitable contracts issued | Onerous contracts issued | |
Estimates of the present value of future cash outflows | -12.107.848 | -9.938.777 | -39.894.992 | -6.515.898 | -100.629.028 | -13.402.262 |
Incurred claims and other incurred insurance service expenses | -9.611.266 | -7.194.689 | -28.763.909 | -6.325.862 | -88.751.160 | -11.459.653 |
Insurance acquisition cash flows | -2.496.582 | -2.744.088 | -11.131.083 | -190.036 | -11.877.868 | -1.942.609 |
Estimates of the present value of future cash inflows | 20.295.406 | 8.690.506 | 54.012.004 | 5.713.175 | 116.775.973 | 13.307.797 |
Risk adjustment for non-financial risk | -1.960.040 | -1.305.088 | -2.176.265 | -156.165 | -1.628.126 | -67.186 |
Contractual service margin | -6.227.518 | 0 | -11.940.747 | 0 | -14.518.820 | 0 |
Total liability on initial recognition | 0 | -2.553.359 | 0 | -958.888 | 0 | -161.652 |
in EUR | ||||||||
CONTRACTUAL SERVICE MARGIN AS AT 31 DEC 2024 | < 1 year | 1–2 years | 2–3 years | 3–4 years | 4–5 years | 5–10 years | > 10 years | TOTAL |
Non-life insurance contracts | 7,018,172 | 2,785,444 | 1,741,691 | 1,099,965 | 647,331 | 1,124,863 | 236,488 | 14,653,954 |
General model (BBA) | 7,018,172 | 2,785,444 | 1,741,691 | 1,099,965 | 647,331 | 1,124,863 | 236,488 | 14,653,954 |
Life insurance contracts | 33,584,624 | 29,704,164 | 26,366,956 | 23,347,442 | 20,659,141 | 72,793,090 | 65,709,355 | 272,164,772 |
General model (BBA) | 21,263,383 | 18,185,883 | 15,691,580 | 13,579,208 | 11,792,565 | 41,469,380 | 43,253,909 | 165,235,908 |
Variable fee approach (VFA) | 12,321,241 | 11,518,281 | 10,675,376 | 9,768,234 | 8,866,576 | 31,323,710 | 22,455,446 | 106,928,864 |
TOTAL | 40,602,796 | 32,489,608 | 28,108,647 | 24,447,407 | 21,306,472 | 73,917,953 | 65,945,843 | 286,818,726 |
in EUR | ||||||||
NET INSURANCE CONTRACT ASSETS AS AT 31 DEC 2023 | < 1 year | 1–2 years | 2–3 years | 3–4 years | 4–5 years | 5–10 years | > 10 years | TOTAL |
Non-life insurance contracts | 7,653,758 | 3,998,900 | 1,755,030 | 1,129,613 | 714,900 | 1,260,773 | 277,040 | 16,790,014 |
General model (BBA) | 7,653,758 | 3,998,900 | 1,755,030 | 1,129,613 | 714,900 | 1,260,773 | 277,040 | 16,790,014 |
Life insurance contracts | 27,364,157 | 24,260,172 | 21,646,548 | 19,223,121 | 17,023,525 | 60,101,320 | 52,038,026 | 221,656,869 |
General model (BBA) | 16,280,534 | 13,841,152 | 11,914,103 | 10,247,785 | 8,819,200 | 30,148,660 | 30,488,520 | 121,739,954 |
Variable fee approach (VFA) | 11,083,623 | 10,419,020 | 9,732,445 | 8,975,336 | 8,204,325 | 29,952,660 | 21,549,506 | 99,916,915 |
TOTAL | 35,017,915 | 28,259,072 | 23,401,578 | 20,352,734 | 17,738,425 | 61,362,093 | 52,315,066 | 238,446,883 |
in EUR | ||||||||
NET INSURANCE CONTRACT ASSETS AS AT 31 DEC 2024 | < 1 year | 1–2 years | 2–3 years | 3–4 years | 4–5 years | 5–10 years | > 10 years | TOTAL |
Non-life insurance contracts | 6,711,454 | 2,537,549 | 1,551,742 | 967,713 | 568,092 | 1,059,779 | 236,488 | 13,632,817 |
General model (BBA) | 6,711,454 | 2,537,549 | 1,551,742 | 967,713 | 568,092 | 1,059,779 | 236,488 | 13,632,817 |
Life insurance contracts | 30,307,444 | 27,310,871 | 24,479,092 | 21,889,654 | 19,558,556 | 70,047,460 | 64,213,202 | 257,806,280 |
General model (BBA) | 18,127,397 | 15,917,787 | 13,909,087 | 12,203,695 | 10,760,913 | 38,966,880 | 41,989,142 | 151,874,902 |
Variable fee approach (VFA) | 12,180,046 | 11,393,084 | 10,570,005 | 9,685,959 | 8,797,644 | 31,080,580 | 22,224,059 | 105,931,378 |
TOTAL | 37,018,898 | 29,848,420 | 26,030,835 | 22,857,367 | 20,126,648 | 71,107,240 | 64,449,690 | 271,439,097 |
in EUR | ||||||||
NET INSURANCE CONTRACT ASSETS AS AT 31 DEC 2024 | < 1 year | 1–2 years | 2–3 years | 3–4 years | 4–5 years | 5–10 years | > 10 years | TOTAL |
Non-life insurance contracts | 7,395,834 | 3,782,894 | 1,581,407 | 997,534 | 624,208 | 1,165,997 | 276,996 | 15,824,868 |
General model (BBA) | 7,395,834 | 3,782,894 | 1,581,407 | 997,534 | 624,208 | 1,165,997 | 276,996 | 15,824,868 |
Life insurance contracts | 24,704,932 | 22,366,323 | 20,132,769 | 18,017,906 | 16,083,549 | 57,770,006 | 50,566,815 | 209,642,300 |
General model (BBA) | 13,760,903 | 12,064,696 | 10,504,904 | 9,136,112 | 7,963,361 | 28,129,189 | 29,334,501 | 110,893,667 |
Variable fee approach (VFA) | 10,944,029 | 10,301,626 | 9,627,865 | 8,881,794 | 8,120,187 | 29,640,817 | 21,232,314 | 98,748,633 |
TOTAL | 32,100,766 | 26,149,216 | 21,714,176 | 19,015,439 | 16,707,757 | 58,936,003 | 50,843,811 | 225,467,168 |
in EUR | |||||||||||
Year of occurence | |||||||||||
2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | TOTAL | |
Cumulative estimate of gross claims | |||||||||||
– at the end of year of occurrence | -58,455,843 | -35,833,867 | -43,927,705 | -44,507,608 | -172,365,426 | -141,579,965 | -633,298,667 | -836,518,120 | 1,159,955,582 | -785,003,641 | |
– 1 year after year of occurrence | -53,589,151 | -37,924,601 | -44,534,436 | -45,004,584 | -166,242,930 | -259,800,148 | -669,264,052 | -846,753,453 | 1,157,356,670 | 0 | |
– 2 years after year of occurrence | -52,327,914 | -37,415,490 | -44,981,096 | -45,409,491 | -220,593,059 | -245,167,692 | -646,244,105 | -854,142,948 | 0 | 0 | |
– 3 years after year of occurrence | -52,095,752 | -37,811,796 | -45,365,942 | -75,319,185 | -211,864,832 | -242,334,838 | -632,702,226 | 0 | 0 | 0 | |
– 4 years after year of occurrence | -51,893,842 | -38,477,763 | -65,606,209 | -71,974,859 | -211,642,574 | -242,872,352 | 0 | 0 | 0 | 0 | |
– 5 years after year of occurrence | -53,332,768 | -145,359,562 | -64,155,917 | -63,593,179 | -205,401,721 | 0 | 0 | 0 | 0 | 0 | |
– 6 years after year of occurrence | -54,055,766 | -136,898,686 | -67,116,490 | -62,172,678 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 7 years after year of occurrence | -52,550,683 | -129,421,917 | -65,625,422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 8 years after year of occurrence | -52,244,719 | -127,516,120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 9 years after year of occurrence | -51,973,045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Cumulative payments up to the balance sheet date | -47,267,048 | -49,228,651 | -51,248,896 | -53,193,572 | -173,358,460 | -195,845,221 | -572,937,342 | -765,614,855 | -967,606,887 | -412,574,803 | |
Gross liabilities | -4,705,997 | -78,287,469 | -14,376,526 | -8,979,106 | -32,043,261 | -47,027,131 | -59,764,884 | -88,528,093 | -189,749,783 | -372,428,838 | -895.891.088 |
Gross liabilities of previous years | -3.875.591 | ||||||||||
Discounting effect | 75.586.822 | ||||||||||
Net liabilities for incurred claims included in the financial statements | -824,179,857 |
in EUR | |||||||||||
Year of occurence | |||||||||||
2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | TOTAL | |
Cumulative estimate of net claims | |||||||||||
– at the end of year of occurrence | -58,455,843 | -34,981,865 | -43,664,638 | -44,332,108 | -157,796,029 | -117,217,768 | -554,551,601 | -753,457,584 | -900,835,423 | -669,544,060 | |
– 1 year after year of occurrence | -52,156,273 | -35,674,949 | -44,147,550 | -44,851,030 | -151,047,465 | -197,364,855 | -555,638,887 | -741,472,980 | -885,194,630 | 0 | |
– 2 years after year of occurrence | -50,992,064 | -35,023,721 | -44,633,666 | -45,257,590 | -192,793,182 | -186,680,646 | -543,775,432 | -735,637,749 | 0 | 0 | |
– 3 years after year of occurrence | -50,043,400 | -35,419,020 | -44,978,043 | -68,537,482 | -184,450,510 | -175,172,512 | -545,764,921 | 0 | 0 | 0 | |
– 4 years after year of occurrence | -49,856,975 | -36,084,311 | -61,539,251 | -65,122,709 | -182,687,209 | -173,814,492 | 0 | 0 | 0 | 0 | |
– 5 years after year of occurrence | -51,281,385 | -140,010,238 | -60,808,754 | -57,187,891 | -174,381,279 | 0 | 0 | 0 | 0 | 0 | |
– 6 years after year of occurrence | -48,970,334 | -132,897,016 | -63,554,910 | -55,663,435 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 7 years after year of occurrence | -48,203,099 | -124,839,722 | -62,917,869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 8 years after year of occurrence | -48,177,698 | -123,024,552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 9 years after year of occurrence | -47,796,551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Cumulative payments up to the balance sheet date | -44,497,729 | -45,127,779 | -49,282,830 | -48,504,797 | -153,064,212 | -147,179,364 | -513,364,411 | -681,824,756 | -783,153,017 | -380,991,224 | |
Net liabilities | -3,298,822 | -77,896,773 | -13,635,039 | -7,158,638 | -21,317,067 | -26,635,128 | -32,400,510 | -53,812,993 | -102,041,613 | -288,552,836 | -626.749.419 |
Net liabilities of previous years | 3.908.534 | ||||||||||
Discounting effect | 66.824.516 | ||||||||||
Net liabilities for incurred claims included in the financial statements | -556.016.369 |
in EUR | |||||||||||
Year of occurence | |||||||||||
2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | TOTAL | |
Cumulative estimate of gross claims | |||||||||||
– at the end of year of occurrence | -14,386,984 | -21,735,265 | -53,277,750 | -36,440,597 | -44,882,573 | -58,259,542 | -99,994,315 | -180,363,333 | -202,436,278 | -218,153,874 | |
– 1 year after year of occurrence | -13,678,534 | -20,280,430 | -52,248,400 | -34,965,956 | -42,685,099 | -86,136,357 | -99,040,501 | -179,387,741 | -200,886,861 | 0 | |
– 2 years after year of occurrence | -13,599,658 | -20,064,387 | -51,806,572 | -34,458,252 | -76,104,760 | -85,559,839 | -98,658,331 | -178,856,585 | 0 | 0 | |
– 3 years after year of occurrence | -13,615,224 | -19,898,607 | -51,737,829 | -66,992,310 | -75,904,436 | -85,749,054 | -98,424,131 | 0 | 0 | 0 | |
– 4 years after year of occurrence | -13,608,409 | -19,918,903 | -97,128,699 | -67,004,616 | -76,133,688 | -85,916,962 | 0 | 0 | 0 | 0 | |
– 5 years after year of occurrence | -13,637,568 | -37,502,281 | -97,112,399 | -67,178,885 | -76,151,635 | 0 | 0 | 0 | 0 | 0 | |
– 6 years after year of occurrence | -30,173,319 | -37,528,413 | -97,160,241 | -67,176,752 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 7 years after year of occurrence | -30,173,020 | -37,581,335 | -97,147,755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 8 years after year of occurrence | -30,205,274 | -37,662,394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 9 years after year of occurrence | -30,226,703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Cumulative payments up to the balance sheet date | -30,035,960 | -37,258,112 | -96,792,886 | -66,798,961 | -75,609,893 | -85,128,046 | -97,451,559 | -176,602,799 | -195,922,799 | -193,253,368 | |
Gross liabilities | -190,743 | -404,282 | -354,869 | -377,791 | -541,742 | -788,916 | -972,572 | -2,253,786 | -4,964,062 | -24,900,506 | -35,749,269 |
Gross liabilities of previous years | -378,544 | ||||||||||
Discounting effect | 658,148 | ||||||||||
Gross liabilities for incurred claims included in the financial statements | -35,469,665 |
in EUR | |||||||||||
Year of occurence | |||||||||||
2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | TOTAL | |
Cumulative estimate of net claims | |||||||||||
– at the end of year of occurrence | -14,386,984 | -21,735,265 | -53,277,750 | -36,440,597 | -44,724,691 | -57,803,607 | -98,744,870 | -179,571,760 | -201,345,098 | -216,122,747 | |
– 1 year after year of occurrence | -13,678,534 | -20,280,430 | -52,248,400 | -34,965,956 | -42,685,099 | -85,887,625 | -98,256,293 | -178,432,391 | -199,646,135 | 0 | |
– 2 years after year of occurrence | -13,599,658 | -20,064,387 | -51,806,572 | -34,458,252 | -76,104,760 | -85,301,682 | -97,861,346 | -177,894,960 | 0 | 0 | |
– 3 years after year of occurrence | -13,615,224 | -19,898,607 | -51,737,829 | -66,992,310 | -75,904,436 | -85,475,406 | -97,625,186 | 0 | 0 | 0 | |
– 4 years after year of occurrence | -13,608,409 | -19,918,903 | -97,128,699 | -67,004,616 | -76,133,688 | -85,643,706 | 0 | 0 | 0 | 0 | |
– 5 years after year of occurrence | -13,637,568 | -37,502,281 | -97,112,399 | -67,178,885 | -76,151,635 | 0 | 0 | 0 | 0 | 0 | |
– 6 years after year of occurrence | -30,173,319 | -37,528,413 | -97,160,241 | -67,176,752 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 7 years after year of occurrence | -30,173,020 | -37,581,335 | -97,147,755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 8 years after year of occurrence | -30,205,274 | -37,662,394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 9 years after year of occurrence | -30,226,703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Cumulative payments up to the balance sheet date | -30,035,960 | -37,258,112 | -96,792,886 | -66,798,961 | -75,609,893 | -84,859,002 | -96,652,614 | -175,645,672 | -194,697,782 | -192,159,339 | |
Net liabilities | -190,743 | -404,282 | -354,869 | -377,791 | -541,742 | -784,704 | -972,572 | -2,249,288 | -4,948,353 | -23,963,408 | -34,787,752 |
Net liabilities of previous years | -378,544 | ||||||||||
Discounting effect | 649,839 | ||||||||||
Net liabilities for incurred claims included in the financial statements | -34,516,457 |
in EUR | |||||||||||
Year of occurence | |||||||||||
2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | TOTAL | |
Cumulative estimate of gross claims | |||||||||||
– at the end of year of occurrence | -1,854,864 | -2,738,258 | -3,624,457 | -4,134,287 | -5,102,050 | -9,169,890 | -445,223,632 | -644,185,807 | -899,902,048 | -523,529,282 | |
– 1 year after year of occurrence | -2,002,500 | -3,031,166 | -4,282,442 | -5,684,507 | -6,747,208 | -87,315,479 | -465,627,636 | -641,711,235 | -888,629,358 | 0 | |
– 2 years after year of occurrence | -1,978,188 | -2,926,974 | -4,047,463 | -5,452,307 | -38,419,811 | -81,322,740 | -448,187,340 | -638,166,562 | 0 | 0 | |
– 3 years after year of occurrence | -1,902,410 | -2,825,846 | -3,907,803 | -24,457,070 | -34,565,616 | -75,022,804 | -432,257,776 | 0 | 0 | 0 | |
– 4 years after year of occurrence | -1,869,136 | -2,767,715 | -20,991,393 | -22,548,601 | -35,327,877 | -77,249,128 | 0 | 0 | 0 | 0 | |
– 5 years after year of occurrence | -1,838,694 | -107,604,960 | -20,523,649 | -15,196,918 | -34,128,493 | 0 | 0 | 0 | 0 | 0 | |
– 6 years after year of occurrence | -1,823,988 | -99,193,401 | -22,916,996 | -14,103,029 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 7 years after year of occurrence | -1,669,520 | -92,167,319 | -21,229,489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 8 years after year of occurrence | -1,548,348 | -90,077,286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 9 years after year of occurrence | -1,449,694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Cumulative payments up to the balance sheet date | -1,452,015 | -13,472,290 | -9,202,839 | -9,164,343 | -18,667,829 | -57,198,074 | -395,069,876 | -579,684,619 | -766,481,003 | -309,858,186 | |
Gross liabilities | 2,320 | -76,604,996 | -12,026,651 | -4,938,686 | -15,460,664 | -20,051,053 | -37,187,900 | -58,481,943 | -122,148,355 | -213,671,097 | -560,569,024 |
Gross liabilities of previous years | 20,694 | ||||||||||
Discounting effect | 59,427,007 | ||||||||||
Gross liabilities for incurred claims included in the financial statements | -501,121,322 |
in EUR | |||||||||||
Year of occurence | |||||||||||
2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | TOTAL | |
Cumulative estimate of net claims | |||||||||||
– at the end of year of occurrence | -1,854,864 | -2,738,258 | -3,624,457 | -4,134,287 | -5,102,050 | -9,169,890 | -379,619,257 | -581,715,006 | -670,035,934 | -443,706,492 | |
– 1 year after year of occurrence | -2,002,500 | -3,031,166 | -4,282,442 | -5,684,507 | -6,747,208 | -53,167,933 | -364,008,739 | -556,691,379 | -632,702,582 | 0 | |
– 2 years after year of occurrence | -1,978,188 | -2,926,974 | -4,047,463 | -5,452,307 | -25,082,873 | -43,185,055 | -357,524,089 | -544,981,382 | 0 | 0 | |
– 3 years after year of occurrence | -1,902,410 | -2,825,846 | -3,907,803 | -14,355,292 | -20,529,617 | -39,074,621 | -358,284,220 | 0 | 0 | 0 | |
– 4 years after year of occurrence | -1,869,136 | -2,767,715 | -18,090,820 | -12,968,235 | -21,259,929 | -40,984,475 | 0 | 0 | 0 | 0 | |
– 5 years after year of occurrence | -1,838,694 | -104,785,827 | -17,323,415 | -6,809,784 | -17,492,566 | 0 | 0 | 0 | 0 | 0 | |
– 6 years after year of occurrence | 243,576 | -97,354,570 | -21,034,244 | -6,702,188 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 7 years after year of occurrence | -321,480 | -90,606,336 | -19,098,349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 8 years after year of occurrence | -695,651 | -88,526,742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 9 years after year of occurrence | 650,721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Cumulative payments up to the balance sheet date | -1,039,766 | -8,930,116 | -7,599,135 | -2,909,704 | -5,756,830 | -26,943,791 | -347,949,937 | -523,842,819 | -590,122,186 | -293,400,160 | |
Net liabilities | 1,690,487 | -79,596,626 | -11,499,214 | -3,792,484 | -11,735,736 | -14,040,684 | -10,334,283 | -21,138,562 | -42,580,396 | -150,306,331 | -343,333,830 |
Net liabilities of previous years | 8,612,379 | ||||||||||
Discounting effect | 49,426,628 | ||||||||||
Net liabilities for incurred claims included in the financial statements | -285,294,823 |
in EUR | |||||||||||
Year of occurence | |||||||||||
2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | TOTAL | |
Cumulative estimate of net claims | |||||||||||
– at the end of year of occurrence | -14,386,984 | -21,647,714 | -52,592,395 | -33,459,027 | -39,599,423 | -49,550,045 | -87,637,065 | -159,827,719 | -179,972,299 | -193,759,479 | |
– 1 year after year of occurrence | -13,678,534 | -20,232,266 | -51,586,961 | -32,203,398 | -37,415,710 | -76,465,375 | -85,847,609 | -157,805,928 | -177,267,290 | 0 | |
– 2 years after year of occurrence | -13,599,658 | -20,022,748 | -51,163,571 | -31,737,178 | -70,858,274 | -75,807,034 | -85,243,562 | -157,061,025 | 0 | 0 | |
– 3 years after year of occurrence | -13,615,224 | -19,859,824 | -51,096,161 | -64,199,193 | -70,646,080 | -75,858,750 | -84,832,719 | 0 | 0 | 0 | |
– 4 years after year of occurrence | -13,608,409 | -19,880,634 | -96,446,139 | -64,211,232 | -70,830,437 | -75,907,965 | 0 | 0 | 0 | 0 | |
– 5 years after year of occurrence | -13,637,568 | -37,427,115 | -96,397,582 | -64,392,599 | -70,847,505 | 0 | 0 | 0 | 0 | 0 | |
– 6 years after year of occurrence | -30,139,837 | -37,425,558 | -96,460,959 | -64,388,428 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 7 years after year of occurrence | -30,125,684 | -37,481,286 | -96,448,407 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 8 years after year of occurrence | -30,169,037 | -37,562,040 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 9 years after year of occurrence | -30,189,615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Cumulative payments up to the balance sheet date | -30,031,610 | -37,187,054 | -96,127,436 | -64,044,968 | -70,344,029 | -75,181,847 | -83,995,611 | -155,056,200 | -172,675,437 | -170,691,435 | |
Net liabilities | -158,005 | -374,986 | -320,971 | -343,460 | -503,475 | -726,119 | -837,108 | -2,004,825 | -4,591,853 | -23,068,044 | -32,928,846 |
Net liabilities of previous years | -335,416 | ||||||||||
Discounting effect | 628,479 | ||||||||||
Net liabilities for incurred claims included in the financial statements | -32,635,783 |
in EUR | |||||||||||
Year of occurence | |||||||||||
2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | TOTAL | |
Cumulative estimate of net claims | |||||||||||
– at the end of year of occurrence | -14,386,984 | -21,647,714 | -52,592,395 | -33,459,027 | -39,599,423 | -49,550,045 | -87,637,065 | -159,827,719 | -179,972,299 | -193,487,579 | |
– 1 year after year of occurrence | -13,678,534 | -20,232,266 | -51,586,961 | -32,203,398 | -37,415,710 | -76,465,375 | -85,847,609 | -157,805,928 | -177,267,290 | 0 | |
– 2 years after year of occurrence | -13,599,658 | -20,022,748 | -51,163,571 | -31,737,178 | -70,858,274 | -75,807,034 | -85,243,562 | -157,061,025 | 0 | 0 | |
– 3 years after year of occurrence | -13,615,224 | -19,859,824 | -51,096,161 | -64,199,193 | -70,646,080 | -75,858,750 | -84,832,719 | 0 | 0 | 0 | |
– 4 years after year of occurrence | -13,608,409 | -19,880,634 | -96,446,139 | -64,211,232 | -70,830,437 | -75,907,965 | 0 | 0 | 0 | 0 | |
– 5 years after year of occurrence | -13,637,568 | -37,427,115 | -96,397,582 | -64,392,599 | -70,847,505 | 0 | 0 | 0 | 0 | 0 | |
– 6 years after year of occurrence | -30,139,837 | -37,425,558 | -96,460,959 | -64,388,428 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 7 years after year of occurrence | -30,125,684 | -37,481,286 | -96,448,407 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 8 years after year of occurrence | -30,169,037 | -37,562,040 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
– 9 years after year of occurrence | -30,189,615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Cumulative payments up to the balance sheet date | -30,031,610 | -37,187,054 | -96,127,436 | -64,044,968 | -70,344,029 | -75,181,847 | -83,995,611 | -155,056,200 | -172,675,437 | -170,542,320 | |
Net liabilities | -158,005 | -374,986 | -320,971 | -343,460 | -503,475 | -726,119 | -837,108 | -2,004,825 | -4,591,853 | -22,945,259 | -32,806,061 |
Net liabilities of previous years | -335,416 | ||||||||||
Discounting effect | 626,043 | ||||||||||
Net liabilities for incurred claims included in the financial statements | -32,515,433 |
in EUR | |||||||
| 31 Dec 2024 | 31 Dec 2023 | ||||||
NON LIFE and HEALTH - Premium allocation approach (PAA) | LIFE - General model (BBA) | LIFE - Premium allocation approach (PAA) | TOTAL | NON LIFE and HEALTH - Premium allocation approach (PAA) | LIFE - Premium allocation approach (PAA) | TOTAL | |
Reinsurance contract assets | 289,254,923 | 0 | 355,332 | 289,610,255 | 327,345,399 | 387,756 | 327,733,155 |
Assets for remaining coverage | 21,901,039 | 0 | -477,526 | 21,423,513 | 8,580,960 | 2,213 | 8,583,173 |
Assets for incurred claims | 267,353,884 | 0 | 832,858 | 268,186,742 | 318,764,439 | 385,543 | 319,149,982 |
Reinsurance contract liabilities | 2,146,102 | 8,336 | 0 | 2,154,438 | 6,457,354 | 3,246 | 6,460,600 |
Liabilities for remaining coverage | 2,955,705 | 128,686 | 0 | 3,084,391 | 6,214,256 | 4,712 | 6,218,968 |
Liabilities for incurred claims | -809,603 | -120,350 | 0 | -929,953 | 243,098 | -1,466 | 241,632 |
Total net reinsurance contract assets | 287,108,821 | -8,336 | 355,332 | 287,455,817 | 320,888,045 | 384,510 | 321,272,555 |
Net assets for remaining coverage | 18,945,334 | -128,686 | -477,526 | 18,339,122 | 2,366,704 | -2,499 | 2,364,205 |
Net assets for incurred claims | 268,163,487 | 120,350 | 832,858 | 269,116,695 | 318,521,341 | 387,009 | 318,908,350 |
in EUR | |||||||
| 31 Dec 2024 | 31 Dec 2023 | ||||||
NON LIFE and HEALTH - Premium allocation approach (PAA) | LIFE - General model (BBA) | LIFE - Premium allocation approach (PAA) | TOTAL | NON LIFE and HEALTH - Premium allocation approach (PAA) | LIFE - Premium allocation approach (PAA) | TOTAL | |
Reinsurance contract assets | 289,254,923 | 0 | 355,332 | 289,610,255 | 327,345,399 | 387,756 | 327,733,155 |
Expected present value of future cash flows | 272,571,833 | 0 | 308,231 | 272,880,064 | 306,892,445 | 365,983 | 307,258,428 |
Risk adjustment for non-financial risk | 16,683,090 | 0 | 47,101 | 16,730,191 | 20,452,954 | 21,773 | 20,474,727 |
Contractual service margin | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Reinsurance contract liabilities | 2,146,102 | 8,336 | 0 | 2,154,438 | 6,457,354 | 3,246 | 6,460,600 |
Expected present value of future cash flows | 2,177,325 | 3,597,033 | 0 | 5,774,358 | 6,494,471 | 3,329 | 6,497,800 |
Risk adjustment for non-financial risk | -31,223 | -840,610 | 0 | -871,833 | -37,117 | -83 | -37,200 |
Contractual service margin | 0 | -2,748,087 | 0 | -2,748,087 | 0 | 0 | 0 |
Total net reinsurance contract assets | 287,108,821 | -8,336 | 355,332 | 287,455,817 | 320,888,045 | -384,510 | 320,503,535 |
Net assets from present value of future cash flows | 270,394,508 | -3,597,033 | 308,231 | 267,105,706 | 300,397,974 | -362,654 | 300,035,320 |
Net assets from risk adjustment for non-financial risk | 16,714,313 | 840,610 | 47,101 | 17,602,024 | 20,490,071 | -21,856 | 20,468,215 |
Net assets from contractual service margin | 0 | 2,748,087 | 0 | 2,748,087 | 0 | 0 | 0 |
in EUR | |||||
| 31 Dec 2024 | 31 Dec 2023 | ||||
NON LIFE and HEALTH - Premium allocation approach (PAA) | LIFE - General model (BBA) | TOTAL | NON LIFE and HEALTH - Premium allocation approach (PAA) | TOTAL | |
Reinsurance contract assets | 249,461,236 | 0 | 249,461,236 | 306,935,188 | 306,936,690 |
Assets for remaining coverage | 33,634,736 | 0 | 33,634,736 | 25,911,984 | 25,913,486 |
Assets for incurred claims | 215,826,500 | 0 | 215,826,500 | 281,023,204 | 281,023,204 |
Reinsurance contract liabilities | 421,288 | 8,336 | 429,625 | 0 | 0 |
Liabilities for remaining coverage | 421,288 | 128,686 | 549,974 | 0 | 0 |
Liabilities for incurred claims | 0 | -120,350 | -120,350 | 0 | 0 |
Total net reinsurance contract assets | 249,039,947 | -8,336 | 249,031,611 | 306,935,188 | 306,936,690 |
Net assets for remaining coverage | 33,213,448 | -128,686 | 33,084,761 | 25,911,984 | 25,913,486 |
Net assets for incurred claims | 215,826,500 | 120,350 | 215,946,850 | 281,023,204 | 281,023,204 |
in EUR | |||||
| 31 Dec 2024 | 31 Dec 2023 | ||||
NON LIFE and HEALTH - Premium allocation approach (PAA) | LIFE - General model (BBA) | TOTAL | NON LIFE and HEALTH - Premium allocation approach (PAA) | TOTAL | |
Reinsurance contract assets | 249.461.236 | 0 | 249.461.236 | 306.935.188 | 306.936.690 |
Expected present value of future cash flows | 236.366.075 | 0 | 236.366.075 | 288.812.910 | 288.814.413 |
Risk adjustment for non-financial risk | 13.095.160 | 0 | 13.095.160 | 18.122.278 | 18.122.278 |
Contractual service margin | 0 | 0 | 0 | 0 | 0 |
Reinsurance contract liabilities | 421.288 | 8.336 | 429.625 | 0 | 0 |
Expected present value of future cash flows | 421.288 | 3.597.033 | 4.018.321 | 0 | 0 |
Risk adjustment for non-financial risk | 0 | -840.609 | -840.609 | 0 | 0 |
Contractual service margin | 0 | -2.748.087 | -2.748.087 | 0 | 0 |
Total net reinsurance contract assets | 249.039.947 | -8.336 | 249.031.611 | -306.935.188 | -306.936.690 |
Net assets from present value of future cash flows | 235.944.787 | -3.597.033 | 232.347.754 | -288.812.910 | -288.814.413 |
Net assets from risk adjustment for non-financial risk | 13.095.160 | 840.609 | 13.935.770 | -18.122.278 | -18.122.278 |
Net assets from contractual service margin | 0 | 2.748.087 | 2.748.087 | 0 | 0 |
in EUR | |||||||
| 2024 | 2023 | ||||||
NON LIFE and HEALTH - Premium allocation approach (PAA) | LIFE - General model (BBA) | LIFE - Premium allocation approach (PAA) | TOTAL | NON LIFE and HEALTH - Premium allocation approach (PAA) | LIFE - Premium allocation approach (PAA) | TOTAL | |
Reinsurance income recognised in profit or los | 122,792,502 | 268,751 | 1,910,332 | 124,971,585 | 274,740,287 | 1,279,817 | 276,020,104 |
Reinsurers' shares in claims and other insurance service expenses | 113,184,670 | 268,751 | 1,752,349 | 115,205,770 | 253,508,820 | 1,086,198 | 254,595,018 |
Changes in reinsurers' shares that relate to changes in liabilities for incurred claims | 9,562,034 | 0 | 157,983 | 9,720,017 | 21,228,667 | 193,618 | 21,422,285 |
Changes in reinsurers' shares that relate to underlying onerous contracts | 45,798 | 0 | 0 | 45,798 | 2,802 | 0 | 2,802 |
Reinsurance service expenses recognised in profit or loss | 263,995,431 | -374,513 | -1,532,563 | 265,902,507 | 244,752,915 | 339,376 | 244,413,539 |
Expected reinsurers' share in insurance income | 263,995,431 | -374,513 | -1,532,563 | 265,902,507 | 244,752,913 | 339,376 | 244,413,537 |
Net income/expenses from reinsurance contracts recognised in profit or loss | 141,202,929 | -105,762 | 377,769 | 140,930,922 | 29,987,372 | 1,619,193 | 31,606,565 |
Finance income/expenses from reinsurance contracts | 8,513,279 | 118 | 4,723 | 8,518,120 | 3,648,410 | 8,761 | 3,657,171 |
Financial effects from non-performance risk | 718,777 | 793 | -135 | 719,435 | -606,316 | -968 | -607,284 |
Interest accreted | 5,838,674 | 428 | 4,376 | 5,843,478 | 664,423 | 8,378 | 672,801 |
Other – effect on other comprehensive income before tax | 1,955,828 | -1,103 | 482 | 1,955,207 | 3,590,303 | 1,351 | 3,591,654 |
Total | 132,689,650 | -105,644 | 382,492 | 132,412,802 | 33,635,782 | 1,627,954 | 35,263,736 |
in EUR | |||||||
| 2024 | 2023 | ||||||
NON LIFE and HEALTH - Premium allocation approach (PAA) | LIFE - General model (BBA) | LIFE - Premium allocation approach (PAA) | TOTAL | NON LIFE and HEALTH - Premium allocation approach (PAA) | LIFE - Premium allocation approach (PAA) | TOTAL | |
Finance income/expenses recognised in profit or loss | 6,557,455 | 1,221 | 4,241 | 6,562,917 | 58,108 | 7,410 | 65,518 |
Finance income/expenses recognised in other comprehensive income | 1,955,828 | -1,103 | 482 | 1,955,207 | 3,590,307 | 1,351 | 3,591,658 |
Total finance income/expenses from reinsurance contracts | 8,513,283 | 118 | 4,723 | 8,518,124 | 3,648,415 | 8,761 | 3,657,176 |
in EUR | |||||
| 2024 | 2023 | ||||
NON LIFE and HEALTH - Premium allocation approach (PAA) | LIFE - General model (BBA) | TOTAL | NON LIFE and HEALTH - Premium allocation approach (PAA) | TOTAL | |
Reinsurance income recognised in profit or los | 92,801,424 | 268,751 | 93,070,175 | 227,396,192 | 227,396,192 |
Reinsurers' shares in claims and other insurance service expenses | 74,790,585 | 268,751 | 75,059,336 | 221,041,486 | 221,041,486 |
Changes in reinsurers' shares that relate to changes in liabilities for incurred claims | 15,150,025 | 0 | 15,150,025 | 5,931,614 | 5,931,614 |
Changes in reinsurers' shares that relate to underlying onerous contracts | 2,860,814 | 0 | 2,860,814 | 423,092 | 423,092 |
Reinsurance service expenses recognised in profit or loss | -223,352,761 | -374,513 | -223,727,274 | -187,866,733 | -187,866,733 |
Expected reinsurers' share in insurance income | -223,352,761 | -374,513 | -223,727,274 | -187,866,733 | -187,866,733 |
Net income/expenses from reinsurance contracts recognised in profit or loss | -130,551,336 | -105,762 | -130,657,099 | 39,529,459 | 39,529,459 |
Finance income/expenses from reinsurance contracts | 7,160,708 | 118 | 7,160,826 | 4,228,706 | 4,228,706 |
Financial effects from non-performance risk | 736,148 | 793 | 736,941 | -410,334 | -410,334 |
Interest accreted | 4,996,046 | 428 | 4,996,474 | 547,850 | 547,850 |
Other (effect on other comprehensive income before tax) | 1,428,514 | -1,103 | 1,427,411 | 4,091,190 | 4,091,190 |
Total | -123,390,628 | -105,645 | -123,496,273 | 43,758,165 | 43,758,165 |
in EUR | |||||
| 2024 | 2023 | ||||
NON LIFE and HEALTH - Premium allocation approach (PAA) | LIFE - General model (BBA) | TOTAL | NON LIFE and HEALTH - Premium allocation approach (PAA) | TOTAL | |
Finance income/expenses recognised in profit or loss | 5,732,195 | 1,221 | 5,733,415 | 137,516 | 137,516 |
Finance income/expenses recognised in other comprehensive income | 1,428,514 | -1,103 | 1,427,411 | 4,091,190 | 4,091,190 |
Total finance income/expenses from reinsurance contracts | 7,160,708 | 118 | 7,160,826 | 4,228,706 | 4,228,706 |
2024 | in EUR | |||
CONTRACTS MEASURED UNDER THE GENERAL MODEL (BBA) | LIFE | |||
Remaining coverage | ||||
Excluding the loss component | Loss component | Incurred claims | Total | |
Opening balance of net reinsurance contract assets/liabilitie | 0 | 0 | 0 | 0 |
Reinsurance contract assets | 0 | 0 | 0 | 0 |
Reinsurance contract liabilities | 0 | 0 | 0 | 0 |
Reinsurance income | 0 | 0 | 268,750 | 268,750 |
Reinsurers' shares in claims | 0 | 0 | 268,750 | 268,750 |
Reinsurance service expenses | -374,513 | 0 | 0 | -374,513 |
Finance income/expenses from reinsurance contracts | -1,389 | 0 | 714 | -675 |
Financial effects from non-performance risk | 793 | 0 | 0 | 793 |
Cash flows | 246,424 | 0 | -149,115 | 97,309 |
Premiums paid | 246,424 | 0 | 0 | 246,424 |
Reinsurance service expenses recovered for insurance contracts issued | 0 | 0 | -149,115 | -149,115 |
Closing balance of net reinsurance contract assets/liabilities | -128,686 | 0 | 120,350 | -8,336 |
Reinsurance contract assets | 0 | 0 | 0 | 0 |
Reinsurance contract liabilities | -128,686 | 0 | 120,350 | -8,336 |
in EUR | |||||||||||
CONTRACTS MEASURED UNDER THE PREMIUM ALLOCATION APPROACH (PAA) | NON-LIFE and HEALTH | LIFE | |||||||||
Remaining coverage | Incurred claims | Remaining coverage | Incurred claims | ||||||||
| Excluding the loss component | Loss component | Estimates of the present value of the future cash flows | Risk adjustment for non- financial risk | Total | Excluding the loss component | Loss component | Estimates of the present value of the future cash flows | Risk adjustment for non- financial risk | Total | TOTAL | |
Opening balance of net reinsurance contract assets/liabilitie | 2,362,726 | 3,978 | 298,015,992 | 20,490,070 | 320,872,766 | -2,499 | 0 | 365,153 | 21,856 | 384,510 | 321,257,276 |
Reinsurance contract assets | 8,048,029 | 35,842 | 297,120,737 | 20,452,953 | 325,657,561 | 2,213 | 0 | 363,770 | 21,773 | 387,756 | 326,045,317 |
Reinsurance contract liabilities | -5,685,303 | -31,864 | 895,255 | 37,117 | -4,784,795 | -4,712 | 0 | 1,383 | 83 | -3,246 | -4,788,041 |
Reinsurance income | 0 | 45,798 | 127,046,163 | -4,299,453 | 122,792,508 | 0 | 0 | 1,885,362 | 24,970 | 1,910,332 | 124,702,840 |
Reinsurance income | 0 | 0 | 108,014,266 | 5,170,405 | 113,184,671 | 0 | 0 | 1,706,645 | 45,704 | 1,752,349 | 114,937,020 |
Changes in reinsurers' shares that relate to changes in liabilities for incurred claims | 0 | 0 | 19,031,897 | -9,469,858 | 9,562,039 | 0 | 0 | 178,717 | -20,734 | 157,983 | 9,720,022 |
Changes in reinsurers' shares that relate to underlying onerous contracts | 0 | 45,798 | 0 | 0 | 45,798 | 0 | 0 | 0 | 0 | 0 | 45,798 |
Reinsurance service expenses | -263,995,433 | 0 | 0 | 0 | -263,995,433 | -1,532,563 | 0 | 0 | 0 | -1,532,563 | -265,527,996 |
Reinsurance investment components | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Finance income/expenses from reinsurance contracts | 0 | -50 | 7,271,343 | 523,023 | 7,794,316 | 0 | 0 | 4,583 | 275 | 4,858 | 7,799,174 |
Financial effects from non-performance risk | 0 | 0 | 718,777 | 0 | 718,777 | 0 | 0 | -135 | 0 | -135 | 718,642 |
Cash flows | 280,539,315 | 0 | -181,660,474 | 0 | 98,878,841 | 1,057,537 | 0 | -1,469,205 | 0 | -411,668 | 98,467,173 |
Premiums paid | 280,539,315 | 0 | 0 | 0 | 280,539,315 | 1,057,537 | 0 | 0 | 0 | 1,057,537 | 281,596,852 |
Reinsurance service expenses recovered for insurance contracts issued | 0 | 0 | -181,660,474 | 0 | -181,660,474 | 0 | 0 | -1,469,205 | 0 | -1,469,205 | -183,129,679 |
Effect of exchange rate differences | -10,998 | 0 | 57,373 | 673 | 47,046 | 0 | 0 | 0 | 0 | 0 | 47,044 |
Closing balance of net reinsurance contract assets/liabilities | 18,895,610 | 49,724 | 251,449,174 | 16,714,313 | 287,108,821 | -477,526 | 0 | 785,757 | 47,101 | 355,332 | 287,464,153 |
Reinsurance contract assets | 21,851,315 | 49,724 | 250,670,794 | 16,683,090 | 289,254,923 | -477,526 | 0 | 785,757 | 47,101 | 355,332 | 289,610,255 |
Reinsurance contract liabilities | -2,955,705 | 0 | 778,380 | 31,223 | -2,146,102 | 0 | 0 | 0 | 0 | 0 | -2,146,102 |
2023 | in EUR | ||||||||||
CONTRACTS MEASURED UNDER THE PREMIUM ALLOCATION APPROACH (PAA) | NON-LIFE and HEALTH | LIFE | |||||||||
Remaining coverage | Incurred claims | Remaining coverage | Incurred claims | ||||||||
| Excluding the loss component | Loss component | Estimates of the present value of the future cash flows | Risk adjustment for non- financial risk | Total | Excluding the loss component | Loss component | Estimates of the present value of the future cash flows | Risk adjustment for non- financial risk | Total | TOTAL | |
Opening balance of net reinsurance contract assets/liabilitie | 1,882,869 | 1,172 | 154,897,985 | 15,196,460 | 171,978,486 | 7,579,711 | 0 | 293,345 | 17,494 | 7,890,550 | 179,869,036 |
Reinsurance contract assets | 18,052,787 | 1,168 | 149,247,690 | 14,141,903 | 181,443,548 | 7,579,711 | 0 | 293,345 | 17,494 | 7,890,550 | 189,334,098 |
Reinsurance contract liabilities | -16,169,918 | 0 | 5,650,295 | 1,054,557 | -9,465,062 | 0 | 0 | 0 | 0 | 0 | -9,465,062 |
Reinsurance income | 0 | 34,663 | 269,902,197 | 4,835,288 | 274,772,148 | 0 | 0 | 1,276,003 | 3,814 | 1,279,817 | 276,051,965 |
Reinsurance income | 0 | 0 | 242,806,688 | 10,702,131 | 253,508,819 | 0 | 0 | 1,065,930 | 20,268 | 1,086,198 | 254,595,017 |
Changes in reinsurers' shares that relate to changes in liabilities for incurred claims | 0 | 0 | 27,095,509 | -5,866,843 | 21,228,666 | 0 | 0 | 210,073 | -16,454 | 193,619 | 21,422,285 |
Changes in reinsurers' shares that relate to underlying onerous contracts | 0 | 34,663 | 0 | 0 | 34,663 | 0 | 0 | 0 | 0 | 0 | 34,663 |
Reinsurance service expenses | -244,752,915 | 0 | 0 | 0 | -244,752,915 | 339,376 | 0 | 0 | 0 | 339,376 | -244,413,539 |
Reinsurance investment components | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Finance income/expenses from reinsurance contracts | 0 | 0 | 3,795,834 | 458,894 | 4,254,731 | 0 | 0 | 9,179 | 549 | 9,728 | 4,264,459 |
Financial effects from non-performance risk | 0 | 0 | -606,321 | 0 | -606,321 | 0 | 0 | -968 | 0 | -968 | -607,289 |
Cash flows | 245,230,380 | 0 | -129,905,029 | 0 | 115,325,351 | -7,921,586 | 0 | -1,212,435 | 0 | -9,134,021 | 106,191,330 |
Premiums paid | 245,230,380 | 0 | 0 | 0 | 245,230,380 | -7,921,586 | 0 | 0 | 0 | -7,921,586 | 237,308,794 |
Reinsurance service expenses recovered for insurance contracts issued | 0 | 0 | -129,905,029 | 0 | -129,905,029 | 0 | 0 | -1,212,435 | 0 | -1,212,435 | -131,117,464 |
Effect of exchange rate differences | 2,392 | 0 | -53,396 | -571 | -51,574 | 0 | 0 | 0 | 0 | 0 | -51,576 |
Closing balance of net reinsurance contract assets/liabilities | 2,362,726 | 35,839 | 298,031,270 | 20,490,071 | 320,919,906 | -2,499 | 0 | 365,153 | 21,856 | 384,510 | 321,304,416 |
Reinsurance contract assets | 8,545,118 | 35,842 | 298,210,415 | 20,554,024 | 327,345,399 | 2,213 | 0 | 363,770 | 21,773 | 387,756 | 327,733,155 |
Reinsurance contract liabilities | -6,182,392 | 0 | -179,145 | -63,953 | -6,425,493 | -4,712 | 0 | 1,383 | 83 | -3,246 | -6,428,739 |
2024 | in EUR | |||
LIFE INSURANCE CONTRACTS MEASURED UNDER THE GENERAL MODEL (BBA) | ||||
Remaining coverage | ||||
Excluding the loss component | Loss component | Incurred claims | Total | |
Opening balance of net reinsurance contract assets/liabilitie | 0 | 0 | 0 | 0 |
Reinsurance contract assets | 0 | 0 | 0 | 0 |
Reinsurance contract liabilities | 0 | 0 | 0 | 0 |
Reinsurance income | 0 | 0 | 268,751 | 268,751 |
Reinsurers' shares in claims | 0 | 0 | 268,751 | 268,751 |
Reinsurance service expenses | -374,513 | 0 | 0 | -374,513 |
Finance income/expenses from reinsurance contracts | -1,389 | 0 | 714 | -675 |
Financial effects from non-performance risk | 793 | 0 | 0 | 793 |
Cash flows | 246,424 | 0 | -149,115 | 97,308 |
Premiums paid | 246,424 | 0 | 0 | 246,424 |
Reinsurance service expenses recovered for insurance contracts issued | 0 | 0 | -149,115 | -149,115 |
Closing balance of net reinsurance contract assets/liabilities | -128,686 | 0 | 120,350 | -8,336 |
Reinsurance contract assets | 0 | 0 | 0 | 0 |
Reinsurance contract liabilities | -128,686 | 0 | 120,350 | -8,336 |
in EUR | ||||||||||
NON-LIFE AND HEALTH INSURANCE CONTRACTS MEASURED UNDER THE PREMIUM ALLOCATION APPROACH (PAA) | 2024 | 2023 | ||||||||
Remaining coverage | Incurred claims | Remaining coverage | Incurred claims | |||||||
| Excluding the loss component | Loss component | Estimates of the present value of the future cash flows | Risk adjustment for non-financial risk | TOTAL | Excluding the loss component | Loss component | Estimates of the present value of the future cash flows | Risk adjustment for non-financial risk | TOTAL | |
Opening balance of net reinsurance contract assets/liabilitie | 25,201,695 | 711,791 | 262,900,927 | 18,122,278 | 306,936,690 | 9,347,434 | 267,378 | 139,479,200 | 15,362,099 | 164,456,111 |
Reinsurance contract assets | 25,201,695 | 711,791 | 262,900,927 | 18,122,278 | 306,936,690 | 21,893,778 | 267,328 | 132,368,943 | 13,978,719 | 168,508,768 |
Reinsurance contract liabilities | 0 | 0 | 0 | 0 | 0 | -12,546,344 | 50 | 7,110,257 | 1,383,380 | -4,052,657 |
Reinsurance income | 0 | 2,860,814 | 95,480,066 | -5,539,455 | 92,801,424 | 0 | 423,092 | 224,799,116 | 2,173,984 | 227,396,192 |
Reinsurers' shares in claims | 0 | 0 | 71,129,297 | 3,661,288 | 74,790,585 | 0 | 0 | 210,423,792 | 10,617,695 | 221,041,486 |
Changes in reinsurers' shares that relate to changes in liabilities for incurred claims | 0 | 0 | 24,350,769 | -9,200,743 | 15,150,025 | 0 | 0 | 14,375,325 | -8,443,711 | 5,931,614 |
Changes in reinsurers' shares that relate to underlying onerous contracts | 0 | 2,860,814 | 0 | 0 | 2,860,814 | 0 | 423,092 | 0 | 0 | 423,092 |
Reinsurance service expenses | -223,352,761 | 0 | 0 | 0 | -223,352,761 | -187,866,733 | 0 | 0 | 0 | -187,866,733 |
Reinsurance investment components | -3,290,011 | 0 | 3,290,011 | 0 | 0 | -3,438,489 | 0 | 3,438,489 | 0 | 0 |
Finance income/expenses from reinsurance contracts | 0 | 12,164 | 5,900,058 | 512,338 | 6,424,560 | 0 | 21,321 | 4,031,524 | 586,194 | 4,639,040 |
Financial effects from non-performance risk | 0 | 0 | 736,148 | 0 | 736,148 | 0 | 0 | -410,334 | 0 | -410,334 |
Cash flows | 231,069,755 | 0 | -165,575,870 | 0 | 65,493,885 | 207,157,981 | 0 | -108,437,069 | 0 | 98,720,911 |
Premiums paid | 231,069,755 | 0 | 0 | 0 | 231,069,755 | 207,157,981 | 0 | 0 | 0 | 207,157,981 |
Reinsurance service expenses recovered for insurance contracts issued | 0 | 0 | -165,575,870 | 0 | -165,575,870 | 0 | 0 | -108,437,069 | 0 | -108,437,069 |
Closing balance of net reinsurance contract assets/liabilities | 29,628,679 | 3,584,769 | 202,731,339 | 13,095,160 | 249,039,947 | 25,200,193 | 711,791 | 262,900,927 | 18,122,278 | 306,935,188 |
Reinsurance contract assets | 30,049,976 | 3,584,760 | 202,731,339 | 13,095,160 | 249,461,236 | 25,200,193 | 711,791 | 262,900,927 | 18,122,278 | 306,935,188 |
Reinsurance contract liabilities | -421,297 | 0 | 0 | 0 | -421,288 | 0 | 0 | 0 | 0 | 0 |
2024 | in EUR | ||||||
CONTRACTS MEASURED UNDER THE GENERAL MODEL (BBA) | LIFE | ||||||
| Contractual service margin | |||||||
| Expected present value of future cash flows | Risk adjustment for non-financial risk | Contracts under the modified retrospective approach | Contracts under the fair value approach | Other contracts | Total contractual service margin | TOTAL | |
Opening balance of net reinsurance contract assets and liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Reinsurance contract assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Reinsurance contract liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Changes | -3,670,467 | 834,704 | 0 | 0 | 2,729,999 | 2,729,999 | -105,764 |
Changes that relate to future service | -3,672,198 | 872,652 | 0 | 0 | 2,799,545 | 2,799,545 | 0 |
Changes in estimates that adjust the CSM | -32,969 | -87,018 | 0 | 0 | 119,986 | 119,986 | 0 |
Effects of contracts for which initial recognition was carried out in the period | -3,639,229 | 959,670 | 0 | 0 | 2,679,559 | 2,679,559 | 0 |
Changes that relate to current service | 1,731 | -37,948 | 0 | 0 | -69,546 | -69,546 | -105,763 |
CSM recognised in profit or loss to reflect the transfer of services | 0 | 0 | 0 | 0 | -69,546 | -69,546 | -69,546 |
Change in risk adjustment for non-financial risk | 0 | -37,948 | 0 | 0 | 0 | 0 | -37,948 |
Experience adjustment | 1,731 | 0 | 0 | 0 | 0 | 0 | 1,731 |
Changes that relate to past service | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Reinsurance finance income and expenses | -24,667 | 5,905 | 0 | 0 | 18,087 | 18,087 | -675 |
Financial effects of default risk | 793 | 0 | 0 | 0 | 0 | 0 | 793 |
Cash flows | 97,309 | 0 | 0 | 0 | 0 | 0 | 97,309 |
Premium paid | 246,424 | 0 | 0 | 0 | 0 | 0 | 246,424 |
Reinsurance reimbursement for insurance contracts issued | -149,115 | 0 | 0 | 0 | 0 | 0 | -149,115 |
Closing balance of net reinsurance contract assets and liabilities | -3,597,033 | 840,610 | 0 | 0 | 2,748,087 | 2,748,087 | -8,336 |
Reinsurance contract assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Reinsurance contract liabilities | -3,597,033 | 840,610 | 0 | 0 | 2,748,087 | 2,748,087 | -8,336 |
2024 | in EUR | ||||||
CONTRACTS MEASURED UNDER THE GENERAL MODEL (BBA) | LIFE | ||||||
| Contractual service margin | |||||||
| Expected present value of future cash flows | Risk adjustment for non-financial risk | Contracts under the modified retrospective approach | Contracts under the fair value approach | Other contracts | Total contractual service margin | TOTAL | |
Opening balance of net reinsurance contract assets and liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Reinsurance contract assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Reinsurance contract liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Changes | -3,670,466 | 834,704 | 0 | 0 | 2,730,000 | 2,730,000 | -105,762 |
Changes that relate to future service | -3,672,198 | 872,652 | 0 | 0 | 2,799,546 | 2,799,546 | 0 |
Changes in estimates that adjust the CSM | -32,969 | -87,018 | 0 | 0 | 119,986 | 119,986 | 0 |
Effects of contracts for which initial recognition was carried out in the period | -3,639,229 | 959,670 | 0 | 0 | 2,679,559 | 2,679,559 | 0 |
Changes that relate to current service | 1,731 | -37,948 | 0 | 0 | -69,546 | -69,546 | -105,762 |
CSM recognised in profit or loss to reflect the transfer of services | 0 | 0 | 0 | 0 | -69,546 | -69,546 | -69,546 |
Change in risk adjustment for non-financial risk | 0 | -37,948 | 0 | 0 | 0 | 0 | -37,948 |
Experience adjustment | 1,731 | 0 | 0 | 0 | 0 | 0 | 1,731 |
Changes that relate to past service | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Reinsurance finance income and expenses | -24,667 | 5,905 | 0 | 0 | 18,087 | 18,087 | -675 |
Financial effects of default risk | 793 | 0 | 0 | 0 | 0 | 0 | 793 |
Cash flows | 97,308 | 0 | 0 | 0 | 0 | 0 | 97,308 |
Premium paid | 246,424 | 0 | 0 | 0 | 0 | 0 | 246,424 |
Reinsurance reimbursement for insurance contracts issued | -149,115 | 0 | 0 | 0 | 0 | 0 | -149,115 |
Closing balance of net reinsurance contract assets and liabilities | -3,597,033 | 840,609 | 0 | 0 | 2,748,087 | 2,748,087 | -8,336 |
Reinsurance contract assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Reinsurance contract liabilities | -3,597,033 | 840,609 | 0 | 0 | 2,748,087 | 2,748,087 | -8,336 |
2024 | in EUR | |
EFFECTS OF CONTRACTS RECOGNISED IN THE PERIOD | LIFE | |
General model (BBA) | ||
Profitable contracts issued | Onerous contracts issued | |
Present value of expected cash outflows | -11,509,961 | 0 |
Incurred claims and other reinsurance service expenses | 11,509,961 | 0 |
Present value of expected cash inflows | -15,149,190 | 0 |
Risk adjustment for non-financial risk | 959,670 | 0 |
Contractual service margin | 2,679,559 | 0 |
Total upon initial recognition | 0 | 0 |
2024 | in EUR | |
EFFECTS OF CONTRACTS RECOGNISED IN THE PERIOD | LIFE | |
General model (BBA) | ||
Profitable contracts issued | Onerous contracts issued | |
Present value of expected cash outflows | -11,509,961 | 0 |
Incurred claims and other reinsurance service expenses | 11,509,961 | 0 |
Present value of expected cash inflows | -15,149,190 | 0 |
Risk adjustment for non-financial risk | 959,670 | 0 |
Contractual service margin | 2,679,559 | 0 |
Total upon initial recognition | 0 | 0 |
31 Dec 2024 | in EUR | |||||||
CONTRACTUAL SERVICE MARGIN | ||||||||
<1 year | 1–2 years | 2–3 years | 3–4 years | 4–5 years | 5–10 years | >10 years | TOTAL | |
Life insurance | -273,933 | -247,192 | -224,650 | -205,106 | -188,193 | -722,841 | -886,172 | -2,748,087 |
General model (BBA) | -273,933 | -247,192 | -224,650 | -205,106 | -188,193 | -722,841 | -886,172 | -2,748,087 |
TOTAL | -273,933 | -247,192 | -224,650 | -205,106 | -188,193 | -722,841 | -886,172 | -2,748,087 |
31 Dec 2024 | in EUR | |||||||
CONTRACTUAL SERVICE MARGIN | ||||||||
<1 year | 1–2 years | 2–3 years | 3–4 years | 4–5 years | 5–10 years | >10 years | TOTAL | |
Life insurance | -273,933 | -247,192 | -224,650 | -205,106 | -188,193 | -722,841 | -886,172 | -2,748,087 |
General model (BBA) | -273,933 | -247,192 | -224,650 | -205,106 | -188,193 | -722,841 | -886,172 | -2,748,087 |
TOTAL | -273,933 | -247,192 | -224,650 | -205,106 | -188,193 | -722,841 | -886,172 | -2,748,087 |
PARTICIPATING INTEREST, SHARE OF VOTING RIGHTS (%) | CARRYING AMOUNT (in EUR) | |||
COMPANY NAME | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 |
Pozavarovalnica Triglav Re, d.d. | 100 | 100 | 9,750,752 | 9,750,752 |
Triglav, Zdravstvena zavarovalnica, d.d. | 100 | 100 | 2,500,000 | 2,500,000 |
Triglav INT, d.o.o. | 100 | 100 | 100,270,730 | 100,270,730 |
Triglav, pokojninska družba, d.d. | 100 | 100 | 52,070,000 | 52,070,000 |
Triglav, Upravljanje nepremičnin, d.o.o. | 100 | 100 | 24,493,300 | 24,493,300 |
Triglav Skladi, d.o.o. | 100 | 100 | 2,076,723 | 2,076,723 |
Triglav Avtoservis, d.o.o. | 100 | 100 | 194,217 | 194,217 |
Triglav Svetovanje, d.o.o. | 100 | 100 | 279,736 | 279,736 |
Zavod Vse bo v redu | 100 | 100 | 100,000 | 100,000 |
Triglav penzisko društvo, a.d., Skopje | 100 | 100 | 4,889,000 | 3,889,000 |
TOTAL | 196,624,458 | 195,624,458 | ||
PARTICIPATING INTEREST, SHARE OF VOTING RIGHTS (%) | CARRYING AMOUNT (in EUR) | |||
COMPANY NAME | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 |
Nama, d.d. | 0.00 | 39.15 | 0 | 4,648,981 |
KATERA Beteiligungs-Verwaltungsgesellschaft P11, mbH | 24.90 | 0.00 | 20,394,242 | 0 |
Triglavko, d.o.o. | 38.47 | 38.47 | 4,519 | 18,509 |
TRIGAL, upravljanje naložb in svetovanje, d.o.o. | 49.90 | 49.90 | 11,319,552 | 10,925,240 |
Diagnostični center Bled d.o.o. | 40.10 | 40.10 | 23,341,075 | 21,560,001 |
Alifenet, d.o.o. | 23.58 | 23.58 | 0 | 66,110 |
Društvo za upravljanje EDPF, a.d. | 34.00 | 34.00 | 561,985 | 489,221 |
TOTAL | 55,621,373 | 37,708,062 | ||
PARTICIPATING INTEREST, SHARE OF VOTING RIGHTS (%) | CARRYING AMOUNT (in EUR) | |||
COMPANY NAME | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 |
Nama, d.d. | 0.00 | 39.07 | 0 | 4,648,981 |
KATERA Beteiligungs-Verwaltungsgesellschaft P11, mbH | 24.90 | 0.00 | 20,394,242 | 0 |
Triglavko, d.o.o. | 38.47 | 38.47 | 4,519 | 18,509 |
TRIGAL, upravljanje naložb in svetovanje, d.o.o. | 49.90 | 49.90 | 11,319,552 | 10,925,240 |
Diagnostični center Bled d.o.o. | 40.10 | 40.10 | 23,341,075 | 21,560,001 |
Alifenet, d.o.o. | 23.58 | 23.58 | 0 | 66,110 |
TOTAL | 55,059,388 | 37,218,841 | ||
in EUR | ||
Zavarovalnica Triglav | Investments in subsidiaries | Investments in associates and joint ventures |
As at 1 January 2023 | 181,631,957 | 37,369,536 |
Capital increase of companies | 13,992,500 | 0 |
Revaluation under the equity method | 0 | 2,131,016 |
Impairment | 0 | -2,281,711 |
As at 31 December 2023 = 1 January 2024 | 195,624,457 | 37,218,841 |
Purchases | 0 | 20,350,718 |
Disposals | 0 | -4,648,980 |
Capital increase of companies | 1,000,000 | 0 |
Revaluation under the equity method | 0 | 2,204,920 |
Impairment | 0 | -66,111 |
As at 31 December 2024 | 196,624,457 | 55,059,388 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | |
Financial investments at fair value through other comprehensive income | 1,911,560,385 | 1,672,966,932 | 1,301,734,118 | 1,161,179,788 |
Debt securities and other fixed-income securities | 1,907,187,575 | 1,668,940,444 | 1,298,834,209 | 1,158,538,398 |
Equity securities | 4,372,810 | 4,026,488 | 2,899,910 | 2,641,391 |
Financial investments at amortised cost | 222,568,437 | 229,559,726 | 143,875,820 | 142,843,306 |
Debt securities and other fixed-income securities | 154,222,672 | 156,334,533 | 131,356,383 | 131,083,304 |
Equity securities | 60,833,549 | 65,794,876 | 7,212,865 | 7,212,364 |
Bank deposits | 6,622,689 | 6,557,903 | 5,306,572 | 4,547,639 |
Loans given | 889,527 | 872,414 | 0 | 0 |
Financial investments at fair value through profit or loss | 906,463,048 | 740,314,111 | 815,760,668 | 651,624,386 |
Debt securities and other fixed-income securities | 31,222,922 | 34,769,923 | 20,107,544 | 22,677,800 |
Equity securities | 875,220,316 | 705,544,188 | 795,633,313 | 628,946,586 |
Other financial instruments | 19,810 | 0 | 19,810 | 0 |
Total financial investments | 3,040,591,870 | 2,642,840,769 | 2,261,370,605 | 1,955,647,480 |
Debt securities and other fixed-income securities | 2,092,633,169 | 1,860,044,900 | 1,450,298,136 | 1,312,299,502 |
Equity securities | 879,593,126 | 709,570,676 | 798,533,223 | 631,587,976 |
Bank deposits | 60,833,549 | 65,794,876 | 7,212,865 | 7,212,364 |
Loans given | 6,622,689 | 6,557,903 | 5,306,572 | 4,547,639 |
Other financial instruments | 909,337 | 872,414 | 19,810 | 0 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | |
Equity securities at fair value through profit or loss | 875,220,316 | 705,544,188 | 795,633,313 | 628,946,586 |
Of which unit-linked insurance assets | 678,910,235 | 540,890,478 | 645,594,699 | 512,824,007 |
in EUR | ||||
EQUITY SECURITIES AT FVOCI | ||||
Carrying amount 31 Dec 2024 | Dividends in 2024 | Carrying amount 31 Dec 2023 | Dividends in 2023 | |
ELEKTRO PRIMORSKA | 2,899,910 | 101,160 | 2,641,391 | 0 |
KRKG SV | 0 | 0 | 0 | 813,173 |
POSR SV | 0 | 0 | 0 | 38,773 |
SAVR SV | 79,291 | 0 | 78,671 | 0 |
BSRSRK1 BT | 1,284,322 | 393,670 | 1,197,139 | 98,048 |
REGISTAR VRIJ.PAPIRA BiH | 9,286 | 0 | 9,286 | 0 |
ZAVODVSEBO | 100,000 | 0 | 100,000 | 0 |
TOTAL | 4,372,809 | 494,830 | 4,026,487 | 949,994 |
in EUR | ||||
EQUITY SECURITIES AT FVOCI | ||||
Carrying amount 31 Dec 2024 | Dividends in 2024 | Carrying amount 31 Dec 2023 | Dividends in 2023 | |
ELEKTRO PRIMORSKA | 2,899,910 | 101,160 | 2,641,391 | 0 |
KRKG SV | 0 | 0 | 0 | 813,173 |
POSR SV | 0 | 0 | 0 | 38,773 |
ZAVODVSEBO | 100,000 | 0 | 100,000 | 0 |
TOTAL | 2,999,910 | 101,160 | 2,741,391 | 851,946 |
in EUR | ||||
FVOCI | AC | FVTPL | TOTAL | |
As at 1 January 2023 | 1,634,153,515 | 241,005,029 | 682,024,472 | 2,557,183,016 |
Acquisitions | 458,642,311 | 31,112,335 | 240,631,709 | 730,386,355 |
Disposals | -262,526,538 | -30,730 | -232,167,933 | -494,725,201 |
Maturities | -255,221,278 | -51,314,418 | -6,952,198 | -313,487,894 |
Measurement of financial investments through profit or loss | 0 | 0 | 47,832,182 | 47,832,182 |
Measurement of financial investments at FVOCI | 70,866,543 | 0 | 0 | 70,866,543 |
Impairment/reversal of impairment | 1,926,962 | 364,796 | 0 | 2,291,758 |
Premiums and discounts | -1,174,762 | 5,162,258 | 0 | 3,987,496 |
Interest income | 26,691,815 | 3,278,149 | 1,140,837 | 31,110,801 |
Realised gains/losses in profit or loss | -9,304,015 | 464 | 7,877,436 | -1,426,115 |
Realised gains/losses in retained earnings | 11,630,647 | 0 | 0 | 11,630,647 |
Exchange rate differences | -2,718,268 | -18,156 | -72,394 | -2,808,818 |
As at 31 December 2023 = 1 January 2024 | 1,672,966,932 | 229,559,727 | 740,314,111 | 2,642,840,770 |
Acquisitions | 1,126,281,955 | 70,484,857 | 316,063,093 | 1,512,829,905 |
Disposals | -371,137,662 | 0 | -243,746,289 | -614,883,951 |
Maturities | -581,697,675 | -85,865,313 | -14,472,373 | -682,035,361 |
Measurement of financial investments through profit or loss | 0 | 0 | 75,788,017 | 75,788,017 |
Measurement of financial investments at FVOCI | 26,595,012 | 0 | 0 | 26,595,012 |
Impairment/reversal of impairment | 3,591,957 | -257,689 | 0 | 3,334,268 |
Premiums and discounts | 3,123,940 | 5,271,173 | 0 | 8,395,113 |
Interest income | 34,405,209 | 3,339,335 | 1,147,039 | 38,891,583 |
Realised gains/losses in profit or loss | -3,314,397 | -335 | 30,986,687 | 27,671,955 |
Exchange rate differences | 745,114 | 36,682 | 382,763 | 1,164,559 |
As at 31 December 2024 | 1,911,560,385 | 222,568,437 | 906,463,048 | 3,040,591,870 |
in EUR | ||||
FVOCI | AC | FVTPL | TOTAL | |
As at 1 January 2023 | 1,220,117,377 | 151,767,346 | 587,842,211 | 1,959,726,934 |
Acquisitions | 257,136,228 | 2,254,287 | 182,513,415 | 441,903,930 |
Disposals | -251,103,185 | -30,730 | -167,905,407 | -419,039,322 |
Maturities | -142,067,068 | -17,986,682 | -1,462,566 | -161,516,316 |
Measurement of financial investments through profit or loss | 0 | 0 | 42,465,326 | 42,465,326 |
Measurement of financial investments at FVOCI | 58,369,815 | 0 | 0 | 58,369,815 |
Impairment/reversal of impairment | 1,394,621 | 96,281 | 0 | 1,490,902 |
Premiums and discounts | -1,092,347 | 5,162,258 | 0 | 4,069,911 |
Interest income | 15,874,934 | 1,576,777 | 780,662 | 18,232,374 |
Realised gains/losses in profit or loss | -9,082,410 | 0 | 7,404,897 | -1,677,513 |
Realised gains/losses in retained earnings | 11,630,646 | 0 | 0 | 11,630,646 |
Exchange rate differences | 1,178 | 3,769 | -14,153 | -9,206 |
As at 31 December 2023 = 1 January 2024 | 1,161,179,788 | 142,843,306 | 651,624,386 | 1,955,647,480 |
Acquisitions | 799,855,035 | 32,447,720 | 289,323,962 | 1,121,626,717 |
Disposals | -340,405,360 | 0 | -221,444,146 | -561,849,506 |
Maturities | -359,469,332 | -38,115,952 | -6,009,888 | -403,595,172 |
Measurement of financial investments through profit or loss | 0 | 0 | 70,715,957 | 70,715,957 |
Measurement of financial investments at FVOCI | 18,713,625 | 0 | 0 | 18,713,625 |
Impairment/reversal of impairment | 2,764,350 | -9,352 | 0 | 2,754,998 |
Premiums and discounts | 2,981,387 | 5,271,173 | 0 | 8,252,560 |
Interest income | 18,592,317 | 1,438,924 | 786,964 | 20,818,205 |
Realised gains/losses in profit or loss | -2,543,756 | 0 | 30,585,949 | 28,042,194 |
Exchange rate differences | 66,063 | 0 | 177,484 | 243,547 |
As at 31 December 2024 | 1,301,734,118 | 143,875,820 | 815,760,667 | 2,261,370,605 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
2024 | 2023 | 2024 | 2023 | |
Interest income calculated using the effective interest method | 47,286,696 | 34,922,060 | 29,070,766 | 22,126,049 |
Dividend income | 2,599,868 | 2,705,064 | 2,019,695 | 2,441,534 |
Net gains/losses on financial investments at FVOCI | -3,314,398 | -6,266,497 | -2,543,756 | -6,044,892 |
Realised gains | 4,432,036 | 407,591 | 4,172,817 | 331,465 |
Realised losses | -7,746,434 | -6,674,088 | -6,716,573 | -6,376,357 |
Net gains/losses on financial investments at FVTPL | 106,774,705 | 55,703,659 | 101,301,906 | 49,864,264 |
Realised gains | 30,997,922 | 8,487,274 | 30,594,227 | 7,627,745 |
Realised losses | -11,234 | -615,797 | -8,277 | -228,807 |
Unrealised gains | 78,253,663 | 52,042,824 | 73,169,971 | 46,136,429 |
Unrealised losses | -2,465,646 | -4,210,642 | -2,454,014 | -3,671,102 |
Net gains/losses on financial investments at AC | -335 | 464 | 0 | 0 |
Net impairment/reversal of impairment | 3,334,270 | 2,162,900 | 2,754,998 | 1,362,044 |
Impairment expenses | -2,985,318 | -1,872,528 | -1,736,356 | -1,014,851 |
Income from reversal of impairment | 6,319,588 | 4,035,427 | 4,491,354 | 2,376,894 |
Other income and expenses from investing activities | 3,065,770 | -2,670,851 | 2,257,704 | 72,255 |
Income from positive exchange rate differences | 952,730 | 39,119 | 236,723 | 30,871 |
Expenses from negative exchange rate differences | -133,573 | -2,847,937 | -96,992 | -40,078 |
Other income from financial investments | 2,927,194 | 771,502 | 2,899,361 | 618,212 |
Other expenses from financial investments | -680,581 | -633,535 | -781,388 | -536,749 |
TOTAL RETURN ON FINANCIAL INVESTMENTS including return on unit-linked insurance assets (continuing operations) | 159,746,576 | 86,556,798 | 134,861,313 | 69,821,254 |
TOTAL RETURN ON FINANCIAL INVESTMENTS including return on unit-linked insurance assets (discontinued operations) | 0 | -2.725.610 | 0 | -2.725.610 |
TOTAL RETURN ON FINANCIAL INVESTMENTS including return on unit-linked insurance assets | 159.746.576 | 83.831.188 | 134.861.313 | 67.095.644 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
2024 | 2023 | 2024 | 2023 | |
Return on unit-linked insurance assets | 98,008,220 | 49,559,643 | 95,175,748 | 46,224,967 |
Unrealised gains/losses on financial investments at fair value through profit or loss | 67,385,697 | 42,815,347 | 64,754,722 | 39,604,254 |
Other income/expenses from unit-linked insurance assets | 30,622,523 | 6,744,296 | 30,421,026 | 6,620,713 |
in EUR | ||||||
| 31 Dec 2024 | 31 Dec 2023 | |||||
Gross carrying amount | ECL adjustment | Amortised cost | Gross carrying amount | ECL adjustment | Amortised cost | |
Financial investments FVOCI | 2,001,808,250 | -3,123,402 | 1,998,684,848 | 1,797,038,900 | -6,712,145 | 1,790,326,755 |
Debt securities at FVOCI | 2,001,808,250 | -3,123,402 | 1,998,684,848 | 1,797,038,900 | -6,712,145 | 1,790,326,755 |
Financial investments AC | 223,028,171 | -1,349,261 | 221,678,910 | 229,768,093 | -1,080,780 | 228,687,313 |
Debt securities at AC | 154,328,236 | -105,564 | 154,222,672 | 156,437,924 | -103,391 | 156,334,533 |
Bank deposits | 61,147,987 | -314,438 | 60,833,549 | 65,856,652 | -61,776 | 65,794,876 |
Loans | 7,551,948 | -929,259 | 6,622,689 | 7,473,517 | -915,613 | 6,557,904 |
TOTAL | 2,224,836,421 | -4,472,663 | 2,220,363,758 | 2,026,806,993 | -7,792,925 | 2,019,014,068 |
in EUR | ||||
Financial investments FVOCI | Stage 1 | Stage 2 | Stage 3 | TOTAL |
Gross carrying amount as at 1 Jan 2023 | 1,811,810,158 | 8,116,516 | 7,982,754 | 1,827,909,428 |
Purchases | 457,853,313 | 50,249 | 0 | 457,903,562 |
Disposals, maturities | -513,595,844 | -236,502 | -192,625 | -514,024,971 |
Interest | 25,081,913 | 305,629 | 98,306 | 25,485,848 |
Transfer to Stage 1 | -1,380,039 | 1,380,039 | 0 | 0 |
Transfer to Stage 2 | 774,724 | -774,724 | 0 | 0 |
Other changes | -234,375 | -592 | 0 | -234,967 |
Gross carrying amount as at 31 Dec 2023 = 1 Jan 2024 | 1,780,309,850 | 8,840,615 | 7,888,435 | 1,797,038,900 |
Purchases | 1,124,265,507 | 0 | 0 | 1,124,265,507 |
Disposals, maturities | -948,710,320 | -1,683,644 | -7,888,435 | -958,282,399 |
Interest | 37,210,149 | 315,053 | 0 | 37,525,202 |
Transfer to Stage 1 | 1,516,881 | -1,516,881 | 0 | 0 |
Transfer to Stage 2 | -4,574,928 | 4,574,928 | 0 | 0 |
Other changes | 1,258,889 | 2,151 | 0 | 1,261,040 |
Gross carrying amount as at 31 Dec 2024 | 1,991,276,028 | 10,532,222 | 0 | 2,001,808,250 |
in EUR | ||||
Financial investments FVOCI | Stage 1 | Stage 2 | Stage 3 | TOTAL |
ECL adjustment as at 1 Jan 2023 | -4,350,710 | -509,265 | -3,778,010 | -8,637,985 |
Purchases | -206,194 | 0 | 0 | -206,194 |
Disposals, maturities | 295,172 | 0 | 0 | 295,172 |
Change in ECL adjustment | 1,495,582 | 92,377 | 248,490 | 1,836,449 |
Transfer to Stage 1 | 434 | -434 | 0 | 0 |
Transfer to Stage 2 | -182,339 | 182,339 | 0 | 0 |
Other changes | 446 | -30 | 0 | 416 |
ECL adjustment as at 31 Dec 2023 = 1 Jan 2024 | -2,947,609 | -235,013 | -3,529,520 | -6,712,142 |
Purchases | -997,210 | 0 | 0 | -997,210 |
Disposals, maturities | 578,436 | 4,788 | 3,227,514 | 3,810,738 |
Change in ECL adjustment | 589,761 | -116,819 | 302,007 | 774,949 |
Transfer to Stage 1 | -174,033 | 174,033 | 0 | 0 |
Transfer to Stage 2 | 109,147 | -109,147 | 0 | 0 |
Other changes | 263 | 0 | 0 | 263 |
ECL adjustment as at 31 December 2024 | -2,841,245 | -282,158 | 0 | -3,123,402 |
in EUR | ||||
Financial investments AC | Stage 1 | Stage 2 | Stage 3 | TOTAL |
Gross carrying amount as at 1 Jan 2023 | 240,084,610 | 495,350 | 946,366 | 241,526,326 |
Purchases | 31,009,939 | 0 | 0 | 31,009,939 |
Disposals, maturities | -51,095,442 | 0 | -52,542 | -51,147,984 |
Interest | 8,356,856 | 2,901 | 0 | 8,359,757 |
Transfer to Stage 1 | 498,251 | -498,251 | 0 | 0 |
Other changes | 20,055 | 0 | 0 | 20,055 |
Gross carrying amount as at 31 Dec 2023 = 1 Jan 2024 | 228,874,269 | 0 | 893,824 | 229,768,093 |
Purchases | 71,326,450 | 0 | 0 | 71,326,450 |
Disposals, maturities | -86,629,391 | 0 | 0 | -86,629,391 |
Interest | 8,598,704 | 0 | 0 | 8,598,704 |
Other changes | -35,685 | 0 | 0 | -35,685 |
Gross carrying amount as at 1 Jan 2024 | 222,134,347 | 0 | 893,824 | 223,028,171 |
in EUR | ||||
Financial investments AC | Stage 1 | Stage 2 | Stage 3 | TOTAL |
ECL adjustment as at 1 Jan 2023 | -491,099 | -464 | -964,482 | -1,456,045 |
Purchases | -88,105 | 0 | 0 | -88,105 |
Disposals, maturities | 24,587 | 0 | 48,908 | 73,495 |
Change in ECL adjustment | 390,250 | 0 | 0 | 390,250 |
Transfer to Stage 1 | -464 | 464 | 0 | 0 |
Other changes | -375 | 0 | 0 | -375 |
ECL adjustment as at 31 Dec 2023 = 1 Jan 2024 | -165,206 | 0 | -915,574 | -1,080,780 |
Purchases | -159,384 | 0 | 0 | -159,384 |
Disposals, maturities | 27,470 | 0 | 0 | 27,470 |
Change in ECL adjustment | -136,567 | 0 | 0 | -136,567 |
ECL adjustment as at 31 Dec 2024 | -433,687 | 0 | -915,574 | -1,349,261 |
in EUR | ||||||
| 31 Dec 2024 | 31 Dec 2023 | |||||
Gross carrying amount | ECL adjustment | Amortised cost | Gross carrying amount | ECL adjustment | Amortised cost | |
Financial investments FVOCI | 1,383,950,075 | -1,973,342 | 1,381,976,734 | 1,265,699,097 | -4,737,691 | 1,260,961,406 |
- Debt securities at FVOCI | 1,383,950,075 | -1,973,342 | 1,381,976,734 | 1,265,699,097 | -4,737,691 | 1,260,961,406 |
Financial investments AC | 143,977,289 | -101,469 | 143,875,820 | 142,935,424 | -92,118 | 142,843,306 |
- Debt securities at AC | 131,442,995 | -86,612 | 131,356,383 | 131,171,044 | -87,740 | 131,083,304 |
- Bank deposits | 7,214,042 | -1,177 | 7,212,865 | 7,214,042 | -1,678 | 7,212,364 |
- Loans | 5,320,252 | -13,680 | 5,306,572 | 4,550,339 | -2,700 | 4,547,639 |
TOTAL | 1,527,927,364 | -2,074,811 | 1,525,852,554 | 1,408,634,520 | -4,829,809 | 1,403,804,712 |
in EUR | ||||
Financial investments FVOCI | Stage 1 | Stage 2 | Stage 3 | TOTAL |
Gross carrying amount as at 1 Jan 2023 | 1,372,462,483 | 2,749,311 | 5,918,470 | 1,381,130,264 |
Purchases | 257,136,226 | 0 | 0 | 257,136,226 |
Disposals, maturities | -387,107,159 | -108,875 | -135,125 | -387,351,159 |
Interest | 14,607,348 | 110,339 | 64,900 | 14,782,587 |
Transfer to Stage 1 | -1,579,655 | 1,579,655 | 0 | 0 |
Transfer to Stage 2 | 1,790,589 | -1,790,589 | 0 | 0 |
Other changes | 1,178 | 0 | 0 | 1,178 |
Gross carrying amount as at 31 Dec 2023 = 1 Jan 2024 | 1,257,311,010 | 2,539,842 | 5,848,245 | 1,265,699,097 |
Purchases | 799,855,035 | 0 | 0 | 799,855,035 |
Disposals, maturities | -696,889,199 | -506,378 | -5,848,245 | -703,243,823 |
Interest | 21,416,504 | 157,200 | 0 | 21,573,705 |
Transfer to Stage 1 | 1,516,881 | -1,516,881 | 0 | 0 |
Transfer to Stage 2 | -3,051,265 | 3,051,265 | 0 | 0 |
Other changes | 66,063 | 0 | 0 | 66,063 |
Gross carrying amount as at 31 Dec2024 | 1,380,225,029 | 3,725,047 | 0 | 1,383,950,076 |
in EUR | ||||
Financial investments FVOCI | Stage 1 | Stage 2 | Stage 3 | TOTAL |
ECL adjustment as at 1 Jan 2023 | -2,992,871 | -286,640 | -2,852,801 | -6,132,312 |
Purchases | -10,727 | 0 | 0 | -10,727 |
Disposals, maturities | 272,945 | 0 | 0 | 272,945 |
Change in ECL adjustment | 842,655 | 54,124 | 235,624 | 1,132,403 |
Transfer to Stage 2 | 2,549 | -2,549 | 0 | 0 |
Transfer to Stage 3 | -203,127 | 203,127 | 0 | 0 |
ECL adjustment as at 31 Dec 2023 = 1 Jan2024 | -2,088,576 | -31,938 | -2,617,177 | -4,737,691 |
Purchases | -854,420 | 0 | 0 | -854,420 |
Disposals, maturities | 441,719 | 2,816 | 2,324,535 | 2,769,069 |
Change in ECL adjustment | 640,977 | -83,919 | 292,642 | 849,700 |
Transfer to Stage 1 | -174,056 | 174,056 | 0 | 0 |
Transfer to Stage 2 | 101,469 | -101,469 | 0 | 0 |
ECL adjustment as at 31 Dec 2024 | -1,932,888 | -40,454 | 0 | -1,973,342 |
in EUR | |
Financial investments AC | TOTAL |
Gross carrying amount as at 1 Jan 2023 | 151,955,745 |
Purchases | 2,254,287 |
Disposals, maturities | -18,017,412 |
Interest | 6,739,035 |
Other changes | 3,769 |
Gross carrying amount as at 31 Dec 2023 = 1 Jan 2024 | 142,935,424 |
Purchases | 32,851,754 |
Disposals, maturities | -38,519,986 |
Interest | 6,710,097 |
Gross carrying amount as at 31 Dec 2024 | 143,977,289 |
in EUR | |
Debt securities at AC | TOTAL |
ECL adjustment as at 1 Jan 2023 | -188,398 |
Purchases | -272 |
Disposals, maturities | 3,834 |
Change in ECL adjustment | 92,982 |
Other changes | -264 |
ECL adjustment as at 31 Dec 2023 = 1 Jan 2024 | -92,118 |
Purchases | -38,019 |
Disposals, maturities | 17,851 |
Change in ECL adjustment | 10,817 |
ECL adjustment as at 31 Dec 2024 | -101,469 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | |
Financial investments from financial contracts | 739,510,939 | 650,042,171 | 284,582,910 | 255,841,271 |
Receivables from financial contracts | 405,599 | 123,066 | 314,486 | 83,130 |
Cash from financial contracts | 15,090,620 | 23,949,908 | 5,946,434 | 3,699,640 |
Total financial contract assets | 755,007,158 | 674,115,145 | 290,843,831 | 259,624,041 |
Liabilities to pension fund members | 751,594,310 | 671,920,612 | 289,765,395 | 258,978,506 |
Other liabilities to pension funds | 3,412,848 | 2,194,533 | 1,078,436 | 645,535 |
Total financial contract liabilities | 755,007,158 | 674,115,145 | 290,843,831 | 259,624,041 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | |
Financial investments at AC | 245,995,862 | 283,215,425 | 77,040,080 | 86,215,285 |
Debt securities and other fixed-income securities | 245,995,862 | 283,215,425 | 77,040,080 | 86,215,285 |
Financial investments at fair value through profit or loss | 493,515,077 | 366,826,746 | 207,542,830 | 169,625,986 |
Debt securities and other fixed-income securities | 292,168,499 | 214,934,774 | 123,045,853 | 96,181,144 |
Equity securities | 201,346,578 | 151,891,972 | 84,496,977 | 73,444,843 |
Total financial investments from financial contracts | 739,510,939 | 650,042,171 | 284,582,910 | 255,841,271 |
Debt securities and other fixed-income securities | 538,164,361 | 498,150,199 | 200,085,933 | 182,396,429 |
Equity securities | 201,346,578 | 151,891,972 | 84,496,977 | 73,444,843 |
Receivables from financial contracts | 405,599 | 123,066 | 314,486 | 83,130 |
Cash and cash equivalents from financial contracts | 15,090,620 | 23,949,908 | 5,946,434 | 3,699,640 |
TOTAL ASSETS FROM FINANCIAL CONTRACTS | 755,007,158 | 674,115,145 | 290,843,831 | 259,624,041 |
in EUR | |||
AC | FVTPL | TOTAL | |
As at 1 Jan 2023 | 321,859,990 | 267,173,099 | 589,033,089 |
Purchases | 4,996,330 | 191,669,217 | 196,665,547 |
Disposals | -12,551,545 | -71,848,617 | -84,400,162 |
Maturities | -36,951,090 | -50,717,595 | -87,668,685 |
Measurement of investments through profit or loss | 0 | 27,758,208 | 27,758,208 |
Impairment/reversal of impairment | 309,953 | 0 | 309,953 |
Premiums and discounts | 953,197 | 0 | 953,197 |
Interest income | 5,326,428 | 3,571,662 | 8,898,090 |
Realised gains/losses in profit or loss | -727,838 | 1,099,542 | 371,704 |
Exchange rate differences | 0 | -1,878,770 | -1,878,770 |
As at 31 Dec 2023 = 1 Jan 2024 | 283,215,425 | 366,826,746 | 650,042,171 |
Purchases | 2,002,667 | 260,245,624 | 262,248,291 |
Disposals | -997,249 | -94,030,155 | -95,027,404 |
Maturities | -43,776,079 | -90,553,996 | -134,330,075 |
Measurement of investments through profit or loss | 0 | 35,295,311 | 35,295,311 |
Impairment/reversal of impairment | 67,757 | 0 | 67,757 |
Premiums and discounts | 819,392 | 0 | 819,392 |
Interest income | 4,669,324 | 5,889,755 | 10,559,079 |
Realised gains/losses in profit or loss | -5,375 | 4,441,130 | 4,435,755 |
Exchange rate differences | 0 | 5,400,662 | 5,400,662 |
As at 31 Dec 2024 | 245,995,862 | 493,515,077 | 739,510,939 |
in EUR | |||
AC | FVTPL | TOTAL | |
As at 1 Jan 2023 | 99,398,022 | 131,403,313 | 230,801,335 |
Purchases | 991,330 | 78,805,001 | 79,796,331 |
Disposals | -11,537,681 | -41,126,379 | -52,664,060 |
Maturities | -4,228,490 | -15,117,881 | -19,346,371 |
Measurement of investments through profit or loss | 0 | 14,115,103 | 14,115,103 |
Impairment/reversal of impairment | 105,066 | 0 | 105,066 |
Premiums and discounts | 953,197 | 0 | 953,197 |
Interest income | 1,261,878 | 1,291,257 | 2,553,135 |
Realised gains/losses in profit or loss | -728,037 | 1,245,601 | 517,564 |
Exchange rate differences | 0 | -990,029 | -990,029 |
As at 31 Dec 2023 = 1 Jan 2024 | 86,215,285 | 169,625,986 | 255,841,271 |
Purchases | 0 | 100,640,895 | 100,640,895 |
Disposals | -997,249 | -35,622,542 | -36,619,791 |
Maturities | -10,087,980 | -50,734,046 | -60,822,026 |
Measurement of investments through profit or loss | 0 | 14,856,036 | 14,856,036 |
Impairment/reversal of impairment | 50,335 | 0 | 50,335 |
Premiums and discounts | 819,392 | 0 | 819,392 |
Interest income | 1,045,672 | 1,865,817 | 2,911,488 |
Realised gains/losses in profit or loss | -5,375 | 4,344,983 | 4,339,609 |
Exchange rate differences | 0 | 2,565,700 | 2,565,700 |
As at 31 Dec 2024 | 77,040,080 | 207,542,830 | 284,582,910 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
2024 | 2023 | 2024 | 2023 | |
Interest income calculated using the effective interest method | 11,378,471 | 9,851,287 | 3,730,881 | 3,506,332 |
Dividend income | 2,120,211 | 1,700,237 | 923,398 | 920,242 |
Net gains and losses on financial investments | 39,731,067 | 28,129,912 | 19,195,645 | 14,632,667 |
Realised gains/losses | 4,435,756 | 371,704 | 4,339,609 | 517,564 |
Unrealised gains/losses | 35,295,311 | 27,758,208 | 14,856,036 | 14,115,103 |
Net impairment and reversal of impairment of financial investments | 67,757 | 309,953 | 50,335 | 105,066 |
Other investment income/expenses | 11,219,436 | -1,355,387 | 2,772,948 | -1,362,012 |
Exchange rate differences | 5,623,998 | -1,878,770 | 2,789,036 | -990,029 |
Other investment income/expenses | 5,595,438 | 523,383 | -16,089 | -371,983 |
TOTAL RETURN ON INVESTMENTS FROM FINANCIAL CONTRACTS | 64,516,942 | 38,636,002 | 26,673,205 | 17,802,295 |
in EUR | ||||||
| 31 Dec 2024 | 31 Dec 2023 | |||||
| Gross | ECL adjustment | Carrying amount | Gross | ECL adjustment | Carrying amount | |
Debt securities at AC | 246,237,499 | -241,636 | 245,995,863 | 283,524,818 | -309,392 | 283,215,426 |
TOTAL | 246,237,499 | -241,636 | 245,995,863 | 283,524,818 | -309,392 | 283,215,426 |
in EUR | ||
Debt securities at AC | Gross carrying amount | ECL adjustment |
Gross carrying amount as at 1 Jan 2023 | 322,479,336 | -619,345 |
Purchases | 4,996,330 | -1,472 |
Disposals, maturities | -50,230,672 | 6,917 |
Interest | 6,279,625 | 0 |
Change in ECL adjustment | 0 | 304,508 |
Other changes | 199 | 0 |
Gross carrying amount as at 31 Dec 2023 = 1 Jan 2024 | 283,524,818 | -309,392 |
Purchases | 2,002,667 | 0 |
Disposals, maturities | -44,778,702 | 920 |
Interest | 5,488,716 | 0 |
Change in ECL adjustment | 0 | 66,836 |
Gross carrying amount as at 31 Dec 2024 | 246,237,499 | -241,636 |
in EUR | ||||||
| 31 Dec 2024 | 31 Dec 2023 | |||||
| Gross | ECL adjustment | Carrying amount | Gross | ECL adjustment | Carrying amount | |
Debt securities at AC | 77,133,762 | -93,681 | 77,040,080 | 86,359,301 | -144,016 | 86,215,285 |
TOTAL | 77,133,762 | -93,681 | 77,040,080 | 86,359,301 | -144,016 | 86,215,285 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | |
Liabilities to PDPZ zajamčeni fund members | 530,844,279 | 520,589,186 | 195,877,632 | 193,561,131 |
Liabilities to PDPZ zmerni, mešani fund members | 100,751,416 | 74,253,819 | 42,180,709 | 31,243,232 |
Liabilities to PDPZ drzni, delniški fund members | 119,998,615 | 77,077,607 | 51,707,054 | 34,174,144 |
Other financial contract liabilities | 3,412,850 | 2,194,534 | 1,078,436 | 645,535 |
TOTAL | 755,007,160 | 674,115,146 | 290,843,831 | 259,624,041 |
in EUR | ||
Debt securities at AC | Gross | ECL adjustment |
Gross carrying amount as at 1 Jan 2023 | 99,647,104 | -249,082 |
Purchases | 991,330 | -1,472 |
Disposals, maturities | -16,494,208 | 6,917 |
Interest | 2,215,075 | 0 |
Change in ECL adjustment | 0 | 99,621 |
Gross carrying amount as at 31 Dec 2023 = 1 Jan 2024 | 86,359,301 | -144,016 |
Disposals, maturities | -11,090,604 | 921 |
Interest | 1,865,064 | 0 |
Change in ECL adjustment | 0 | 49,414 |
Gross carrying amount as at 31 Dec 2024 | 77,133,762 | -93,681 |
in EUR | ||||
| PDPZ zajamčeni | PDPZ zmerni, mešani | PDPZ drzni, delniški | TOTAL | |
As at 1 Jan 2023 | 503,435,563 | 57,046,617 | 51,223,462 | 611,705,642 |
Fund inflows | 34,177,292 | 9,235,540 | 16,394,378 | 59,807,210 |
Fund outflows | -29,790,950 | -618,053 | -331,450 | -30,740,453 |
Investment return of funds | 19,083,765 | 8,933,738 | 10,618,870 | 38,636,373 |
Expenses for fund fees | -5,670,128 | -758,553 | -822,686 | -7,251,367 |
Other fund expenses and costs | -144,836 | -40,207 | -51,750 | -236,793 |
Transfers between funds | -501,520 | 454,737 | 46,783 | 0 |
As at 31 Dec 2023 = 1 Jan 2024 | 520,589,186 | 74,253,819 | 77,077,607 | 671,920,612 |
Fund inflows | 32,235,891 | 9,719,100 | 19,052,677 | 61,007,668 |
Fund outflows | -31,767,417 | -834,031 | -752,557 | -33,354,005 |
Investment return of funds | 20,794,985 | 17,355,877 | 26,366,080 | 64,516,942 |
Expenses for fund fees | -5,797,958 | -1,006,789 | -1,224,394 | -8,029,141 |
Other fund expenses and costs | -159,764 | -63,787 | -84,030 | -307,581 |
Transfers between funds | -5,050,644 | 1,327,227 | -436,768 | -4,160,185 |
As at 31 Dec 2024 | 530,844,279 | 100,751,416 | 119,998,615 | 751,594,310 |
in EUR | ||||
| PDPZ zajamčeni | PDPZ zmerni | PDPZ drzni | TOTAL | |
As at 1 Jan 2023 | 188,171,802 | 23,385,516 | 22,897,307 | 234,454,625 |
Fund inflows | 11,969,656 | 3,460,000 | 6,123,518 | 21,553,174 |
Fund outflows | -11,628,350 | -188,425 | -127,595 | -11,944,370 |
Investment return of funds | 7,756,092 | 4,473,268 | 5,573,304 | 17,802,664 |
Expenses for fund fees | -2,162,042 | -321,998 | -370,686 | -2,854,726 |
Other fund expenses and costs | 0 | -16,348 | -16,511 | -32,859 |
Transfers between funds | -546,026 | 451,219 | 94,807 | 0 |
As at 31 Dec 2023 = 1 Jan 2024 | 193,561,131 | 31,243,232 | 34,174,144 | 258,978,506 |
Fund inflows | 10,724,310 | 3,465,182 | 6,616,135 | 20,805,627 |
Fund outflows | -12,630,315 | -445,592 | -416,124 | -13,492,031 |
Investment return of funds | 8,729,355 | 7,134,107 | 10,809,744 | 26,673,206 |
Expenses for fund fees | -2,190,826 | -427,449 | -539,775 | -3,158,050 |
Other fund expenses and costs | 0 | -19,654 | -22,209 | -41,863 |
Transfers between funds | -2,316,023 | 1,230,883 | 1,085,140 | 0 |
As at 31 Dec 2024 | 195,877,632 | 42,180,709 | 51,707,054 | 289,765,395 |
31 Dec 2024 | in EUR | ||||
< 1 year | 1-5 years | 5-10 years | > 10 years | TOTAL | |
Liabilities to PDPZ zajamčeni fund members | 9,449,004 | 45,226,931 | 76,416,981 | 399,751,363 | 530,844,279 |
Liabilities to PDPZ zmerni, mešani fund members | 1,556,079 | 8,947,339 | 15,810,382 | 74,437,616 | 100,751,416 |
Liabilities to PDPZ drzni, delniški fund members | 4,939,119 | 23,782,904 | 33,026,250 | 58,250,342 | 119,998,615 |
TOTAL | 15,944,202 | 77,957,174 | 125,253,613 | 532,439,321 | 751,594,310 |
31 Dec 2023 | in EUR | ||||
< 1 year | 1-5 years | 5-10 years | > 10 years | TOTAL | |
Liabilities to PDPZ zajamčeni fund members | 9,044,911 | 44,983,103 | 75,927,029 | 390,634,143 | 520,589,186 |
Liabilities to PDPZ zmerni, mešani fund members | 899,250 | 5,784,258 | 11,131,209 | 56,439,102 | 74,253,819 |
Liabilities to PDPZ drzni, delniški fund members | 2,350,752 | 12,880,950 | 20,744,707 | 41,101,198 | 77,077,607 |
TOTAL | 12,294,913 | 63,648,311 | 107,802,945 | 488,174,443 | 671,920,612 |
31 Dec 2024 | in EUR | ||||
< 1 year | 1-5 year | 5-10 year | > 10 year | TOTAL | |
Liabilities to PDPZ zajamčeni fund members | 4,260,191 | 19,761,426 | 30,500,920 | 141,355,095 | 195,877,632 |
Liabilities to PDPZ zmerni fund members | 821,012 | 4,378,773 | 7,495,834 | 29,485,090 | 42,180,709 |
Liabilities to PDPZ drzni fund members | 2,402,997 | 11,415,221 | 14,927,474 | 22,961,361 | 51,707,054 |
TOTAL | 7,484,200 | 35,555,420 | 52,924,229 | 193,801,546 | 289,765,395 |
31 Dec 2023 | in EUR | ||||
< 1 year | 1-5 year | 5-10 year | > 10 year | TOTAL | |
Liabilities to PDPZ zajamčeni fund members | 3,834,771 | 18,606,355 | 29,568,623 | 141,551,382 | 193,561,131 |
Liabilities to PDPZ zmerni fund members | 420,828 | 2,659,441 | 4,842,199 | 23,320,763 | 31,243,232 |
Liabilities to PDPZ drzni fund members | 1,095,068 | 6,030,153 | 9,278,992 | 17,769,931 | 34,174,144 |
TOTAL | 5,350,667 | 27,295,949 | 43,689,814 | 182,642,076 | 258,978,506 |
in EUR | ||||||
2024 | Attributable acquisition costs | Attributable claim handling expenses | Attributable administrative costs | Non-attributable expenses of insurance companies | Expenses of non- insurance companies | TOTAL |
OPERATING EXPENSES | 235,989,740 | 29,527,952 | 83,998,154 | 56,064,132 | 58,273,057 | 463,853,035 |
Acquisition costs | 107,309,221 | -72 | 86,752 | 387,090 | 0 | 107,782,991 |
Depreciation costs | 3,243,559 | 268,178 | 1,567,759 | 18,538,975 | 3,709,048 | 27,327,519 |
Depreciation costs of leased assets | 2,730,736 | 250,209 | 777,517 | 1,032,466 | 1,263,340 | 6,054,268 |
Depreciation costs of other operating assets | 512,823 | 17,969 | 790,242 | 17,506,509 | 2,445,708 | 21,273,251 |
Labour costs | 94,319,744 | 22,636,733 | 56,136,991 | 10,185,427 | 23,219,337 | 206,498,232 |
Wages and salaries | 68,575,002 | 15,781,649 | 36,673,258 | 6,313,410 | 16,494,892 | 143,838,211 |
Social and pension insurance costs | 14,037,784 | 3,493,523 | 8,158,849 | 1,323,708 | 4,191,575 | 31,205,439 |
Other labour costs | 11,706,958 | 3,361,561 | 11,304,884 | 2,548,309 | 2,532,870 | 31,454,582 |
Costs of services | 31,117,216 | 6,623,113 | 26,206,652 | 26,952,640 | 31,292,214 | 122,191,835 |
Costs of entertainment, advertising and trade shows | 11,106,200 | 26,872 | 163,435 | 12,242,240 | 2,197,282 | 25,736,029 |
Maintenance costs | 4,321,299 | 1,193,249 | 8,631,171 | 765,699 | 1,962,462 | 16,873,880 |
Costs of materials and energy | 3,488,146 | 856,191 | 1,424,013 | 394,753 | 2,360,980 | 8,524,083 |
Costs of payment transactions and banking services | 583,523 | 983 | 1,466,984 | 45,827 | 283,871 | 2,381,188 |
Insurance premium costs | 233,433 | 26,219 | 215,250 | 1,142,696 | 456,186 | 2,073,784 |
Costs of intellectual services | 314,051 | 706,946 | 1,012,138 | 5,572,377 | 1,861,135 | 9,466,647 |
Training costs | 357,602 | 107,724 | 460,309 | 439,236 | 339,473 | 1,704,344 |
Expenses for short-term leases, low-value leases and other leases | 1,950,180 | 619,864 | 4,876,787 | 487,103 | 1,462,369 | 9,396,303 |
Costs of transport and communications services | 2,698,810 | 468,565 | 1,673,032 | 216,591 | 483,730 | 5,540,728 |
Reimbursement of labour-related costs | 2,855,713 | 160,355 | 806,347 | 505,067 | 1,268,869 | 5,596,351 |
Costs of services provided by natural persons other than sole proprietors | 484,445 | 558,772 | 469,531 | 99,691 | 573,892 | 2,186,331 |
Other costs of services | 2,723,814 | 1,897,373 | 5,007,655 | 5,041,360 | 18,041,965 | 32,712,167 |
Cost of goods sold | 0 | 0 | 0 | 0 | 52,458 | 52,458 |
OTHER ATTRIBUTABLE INSURANCE SERVICE EXPENSES | 214,163 | 7,007,582 | 23,231,068 | 0 | 0 | 30,452,813 |
CHANGE IN DEFERRED ACQUISITION COSTS | -27,435,542 | 0 | 0 | 0 | 0 | -27,435,542 |
EXPENSES BEFORE ELIMINATION OF INTERCOMPANY TRANSACTIONS | 208,768,361 | 36,535,534 | 107,229,222 | 56,064,132 | 58,273,057 | 466,870,306 |
Elimination of intercompany transactions | -1,022,550 | 0 | -1,851,303 | -10,700,778 | -2,448,583 | -16,023,214 |
Total expenses from continuing operations | 207,745,811 | 36,535,534 | 105,377,919 | 45,363,354 | 55,824,474 | 450,847,092 |
Expenses from discontinued operations | -38,105 | -7,813 | -894,984 | -236,860 | 0 | -1,177,761 |
TOTAL | 207,707,707 | 36,527,721 | 104,482,935 | 45,126,494 | 55,824,474 | 449,669,331 |
in EUR | ||||||
2023 | Attributable acquisition costs | Attributable claim handling expenses | Attributable administrative costs | Non-attributable expenses of insurance companies | Expenses of non- insurance companies | TOTAL |
OPERATING EXPENSES | 214,668,318 | 29,992,668 | 83,801,833 | 55,217,194 | 50,425,262 | 434,105,275 |
Acquisition costs | 92,612,498 | 864 | 0 | 53,564 | 0 | 92,666,926 |
Depreciation costs | 2,303,426 | 381,862 | 1,357,867 | 19,049,560 | 3,198,951 | 26,291,666 |
Depreciation costs of leased assets | 1,736,408 | 268,129 | 775,675 | 2,747,465 | 1,171,335 | 6,699,012 |
Depreciation costs of other operating assets | 567,018 | 113,733 | 582,192 | 16,302,095 | 2,027,616 | 19,592,654 |
Labour costs | 90,886,243 | 23,014,544 | 54,812,664 | 9,186,033 | 20,048,116 | 197,947,600 |
Wages and salaries | 65,040,590 | 15,777,470 | 35,874,972 | 5,917,707 | 14,169,110 | 136,779,849 |
Social and pension insurance costs | 13,312,820 | 3,473,736 | 7,967,360 | 1,230,325 | 3,795,528 | 29,779,769 |
Other labour costs | 12,532,833 | 3,763,338 | 10,970,332 | 2,038,001 | 2,083,478 | 31,387,982 |
Costs of services | 28,866,151 | 6,595,398 | 27,631,302 | 26,928,037 | 27,243,481 | 117,264,369 |
Costs of entertainment, advertising and trade shows | 8,133,825 | 19,067 | 172,839 | 13,607,741 | 1,677,006 | 23,610,478 |
Maintenance costs | 4,463,095 | 1,204,444 | 9,006,364 | 554,279 | 1,494,339 | 16,722,521 |
Costs of materials and energy | 4,381,093 | 1,000,413 | 1,656,737 | 398,952 | 2,609,989 | 10,047,184 |
Costs of payment transactions and banking services | 675,772 | 10,958 | 1,585,406 | 33,313 | 244,828 | 2,550,277 |
Insurance premium costs | 178,942 | 16,150 | 240,475 | 1,362,478 | 315,692 | 2,113,737 |
Costs of intellectual services | 289,576 | 606,173 | 1,017,448 | 4,840,609 | 2,649,787 | 9,403,593 |
Training costs | 363,077 | 136,539 | 545,787 | 274,856 | 239,061 | 1,559,320 |
Expenses for short-term leases, low-value leases and other leases | 1,656,454 | 717,901 | 4,476,567 | 464,788 | 961,060 | 8,276,770 |
Costs of transport and communications services | 2,784,319 | 536,092 | 2,566,509 | 141,165 | 431,208 | 6,459,293 |
Reimbursement of labour-related costs | 3,049,244 | 150,510 | 734,771 | 492,654 | 1,169,362 | 5,596,541 |
Costs of services provided by natural persons other than sole proprietors | 316,582 | 554,606 | 491,375 | 161,818 | 546,427 | 2,070,808 |
Other costs of services | 2,574,172 | 1,642,545 | 5,137,024 | 4,595,384 | 14,904,722 | 28,853,847 |
Cost of goods sold | 0 | 0 | 0 | 0 | -65,286 | -65,286 |
OTHER ATTRIBUTABLE INSURANCE SERVICE EXPENSES | 213,309 | 3,844,303 | 19,534,686 | 203,396 | 0 | 23,795,694 |
CHANGE IN DEFERRED ACQUISITION COSTS | -13,616,542 | 0 | 0 | 0 | 0 | -13,616,542 |
EXPENSES BEFORE ELIMINATION OF INTERCOMPANY TRANSACTIONS | 201,265,085 | 33,836,971 | 103,336,519 | 55,420,590 | 50,425,262 | 444,284,427 |
Elimination of intercompany transactions | -1,080,481 | 0 | -1,511,838 | -10,469,734 | -2,207,647 | -15,269,700 |
Total expenses from continuing operations | 200,184,604 | 33,836,971 | 101,824,681 | 44,950,856 | 48,217,615 | 429,014,727 |
Expenses from discontinued operations | -884,790 | -101,233 | -12,441,022 | -2,043,895 | 0 | -15,470,939 |
TOTAL | 199,299,814 | 33,735,738 | 89,383,659 | 42,906,961 | 48,217,615 | 413,543,788 |
in EUR | |||||
2024 | Attributable acquisition costs | Attributable claim handling expenses | Attributable administrative costs | Non-attributable expenses | TOTAL |
OPERATING EXPENSES | 160,089,322 | 20,951,540 | 61,253,609 | 43,967,252 | 286,261,724 |
Acquisition costs | 72,552,146 | 0 | 86,959 | 44,343 | 72,683,448 |
Depreciation costs | 728,991 | 135,045 | 322,991 | 16,437,887 | 17,624,914 |
Depreciation costs of leased assets | 728,991 | 135,045 | 322,991 | 265,121 | 1,452,148 |
Depreciation costs of other operating assets | 0 | 0 | 0 | 16,172,766 | 16,172,766 |
Labour costs | 70,805,120 | 17,039,668 | 41,158,589 | 8,131,010 | 137,134,387 |
Wages and salaries | 51,836,542 | 11,986,372 | 26,533,061 | 5,690,503 | 96,046,478 |
Social and pension insurance costs | 8,779,257 | 2,049,518 | 4,542,987 | 999,031 | 16,370,792 |
Other labour costs | 10,189,321 | 3,003,778 | 10,082,541 | 1,441,476 | 24,717,117 |
Costs of services | 16,003,065 | 3,776,827 | 19,685,070 | 19,354,013 | 58,818,975 |
Costs of entertainment, advertising and trade shows | 2,859,876 | 143 | 6,341 | 8,661,576 | 11,527,936 |
Maintenance costs | 3,182,062 | 969,250 | 6,933,220 | 687,991 | 11,772,523 |
Costs of materials and energy | 1,869,151 | 613,609 | 841,632 | 343,050 | 3,667,441 |
Costs of payment transactions and banking services | 363,970 | -607 | 1,003,914 | 31,610 | 1,398,887 |
Insurance premium costs | 1,209 | 270 | 159,419 | 718,477 | 879,375 |
Costs of intellectual services | 150,772 | 76,753 | 494,698 | 4,276,052 | 4,998,275 |
Training costs | 313,904 | 95,838 | 368,059 | 205,586 | 983,386 |
Expenses for short-term leases, low-value leases and other leases | 1,452,164 | 532,156 | 4,622,461 | 452,518 | 7,059,300 |
Costs of transport and communications services | 2,048,158 | 372,808 | 1,154,606 | 167,681 | 3,743,253 |
Reimbursement of labour-related costs | 2,336,996 | 86,946 | 488,703 | 324,129 | 3,236,774 |
Costs of services provided by natural persons other than sole proprietors | 134,564 | 374,462 | 208,327 | 47,942 | 765,295 |
Other costs of services | 1,290,239 | 655,200 | 3,403,689 | 3,437,400 | 8,786,529 |
OTHER ATTRIBUTABLE INSURANCE SERVICE EXPENSES | 0 | 6,334,266 | 21,802,785 | 0 | 28,137,051 |
CHANGE IN DEFERRED ACQUISITION COSTS | -18,183,073 | 0 | 0 | 0 | -18,183,073 |
Total expenses from continuing operations | 141,906,249 | 27,285,806 | 83,056,394 | 43,967,252 | 296,215,701 |
Expenses from discontinued operations | -38,105 | -7,813 | -894,984 | -236,860 | -1,177,761 |
TOTAL | 141,868,145 | 27,277,993 | 82,161,410 | 43,730,393 | 295,037,940 |
in EUR | |||||
2023 | Attributable acquisition costs | Attributable claim handling expenses | Attributable administrative costs | Non-attributable expenses | TOTAL |
OPERATING EXPENSES | 145,759,077 | 22,300,740 | 63,059,850 | 41,688,160 | 272,807,828 |
Acquisition costs | 58,537,921 | 0 | 0 | 24,721 | 58,562,642 |
Depreciation costs | 690,797 | 134,450 | 301,196 | 16,026,566 | 17,153,009 |
Depreciation costs of leased assets | 690,797 | 134,450 | 301,196 | 1,082,915 | 2,209,358 |
Depreciation costs of other operating assets | 0 | 0 | 0 | 14,943,651 | 14,943,651 |
Labour costs | 70,053,941 | 18,131,766 | 41,064,340 | 8,109,019 | 137,359,065 |
Wages and salaries | 50,475,155 | 12,515,837 | 26,970,188 | 5,619,542 | 95,580,722 |
Social and pension insurance costs | 8,556,185 | 2,139,337 | 4,513,084 | 981,538 | 16,190,145 |
Other labour costs | 11,022,601 | 3,476,591 | 9,581,068 | 1,507,938 | 25,588,198 |
Costs of services | 16,476,419 | 4,034,525 | 21,694,314 | 17,527,854 | 59,733,112 |
Costs of entertainment, advertising and trade shows | 3,220,472 | 231 | 15,143 | 7,564,559 | 10,800,405 |
Maintenance costs | 3,194,786 | 984,778 | 7,564,086 | 541,176 | 12,284,826 |
Costs of materials and energy | 2,150,167 | 723,522 | 1,063,296 | 378,742 | 4,315,727 |
Costs of payment transactions and banking services | 471,252 | 7,775 | 1,200,050 | 20,151 | 1,699,227 |
Insurance premium costs | 1,057 | 734 | 208,365 | 1,006,081 | 1,216,238 |
Costs of intellectual services | 94,565 | 44,721 | 450,209 | 3,633,620 | 4,223,115 |
Training costs | 313,850 | 127,053 | 435,181 | 187,254 | 1,063,338 |
Expenses for short-term leases, low-value leases and other leases | 1,150,809 | 642,242 | 4,244,303 | 455,813 | 6,493,167 |
Costs of transport and communications services | 1,950,947 | 428,198 | 2,166,345 | 137,250 | 4,682,740 |
Reimbursement of labour-related costs | 2,584,457 | 91,388 | 462,284 | 287,061 | 3,425,190 |
Costs of services provided by natural persons other than sole proprietors | 71,709 | 387,969 | 269,153 | 141,840 | 870,671 |
Other costs of services | 1,272,348 | 595,913 | 3,615,901 | 3,174,307 | 8,658,468 |
OTHER ATTRIBUTABLE INSURANCE SERVICE EXPENSES | 0 | 2,817,346 | 19,338,880 | 7,170 | 22,163,397 |
CHANGE IN DEFERRED ACQUISITION COSTS | -9,689,300 | 0 | 0 | 0 | -9,689,300 |
Total expenses from continuing operations | 136,069,777 | 25,118,086 | 82,398,730 | 41,695,330 | 285,281,925 |
Expenses from discontinued operations | -884,790 | -101,233 | -12,441,022 | -2,043,895 | -15,470,939 |
TOTAL | 135,184,988 | 25,016,853 | 69,957,708 | 39,651,435 | 269,810,985 |
in EUR | |||||
| Land | Buildings | Equipment | PPE in acquisition | TOTAL | |
COST | |||||
As at 1 Jan 2023 | 11,435,909 | 125,749,573 | 69,989,866 | 627,117 | 207,802,465 |
Transfer in use | 0 | 503,021 | 1,521,192 | -2,024,213 | 0 |
Acquisitions | 10,506 | 272,660 | 4,142,852 | 3,049,180 | 7,475,198 |
Disposals | 0 | -1,311,669 | -1,108,292 | 0 | -2,419,961 |
Write-offs | 0 | -562 | -3,346,490 | 0 | -3,347,052 |
Other changes | 94,383 | -1,057,416 | -55,158 | -299,208 | -1,317,399 |
As at 31 De 2023 = 1 Jan 2024 | 11,540,798 | 124,155,607 | 71,143,970 | 1,352,876 | 208,193,251 |
Transfer to use | 0 | 390,192 | 1,397,540 | -1,787,732 | 0 |
Acquisitions | 0 | 490,290 | 5,248,599 | 4,364,647 | 10,103,536 |
Disposals | -13,542 | -649,237 | -1,963,715 | 0 | -2,626,494 |
Write-offs | 0 | 0 | -3,773,099 | 0 | -3,773,099 |
Other changes | -132,430 | -4,676,278 | 106,240 | 391,496 | -4,310,972 |
As at 31 Dec 2024 | 11,394,826 | 119,710,574 | 72,159,535 | 4,321,287 | 207,586,222 |
ACCUMULATED DEPRECIATION | |||||
As at 1 Jan 2023 | 0 | -45,616,919 | -52,319,710 | 0 | -97,936,629 |
Depreciation | 0 | -2,449,618 | -5,911,868 | 0 | -8,361,486 |
Disposals | 0 | 265,803 | 851,584 | 0 | 1,117,387 |
Write-offs | 0 | 0 | 3,266,280 | 0 | 3,266,280 |
Other changes | 0 | 424,040 | 125,966 | 0 | 550,006 |
As at 31 Dece 2023 = 1 Jan 2024 | 0 | -47,376,694 | -53,987,748 | 0 | -101,364,442 |
Depreciation | 0 | -2,438,234 | -5,312,677 | 0 | -7,750,911 |
Disposals | 0 | 257,991 | 1,795,561 | 0 | 2,053,552 |
Write-offs | 0 | 5,094 | 3,625,658 | 0 | 3,630,752 |
Other changes | 0 | 1,651,687 | 60,330 | 0 | 1,712,017 |
As at 31 Dec 2024 | 0 | -47,900,156 | -53,818,876 | 0 | -101,719,032 |
CARRYING AMOUNT | |||||
As at 1 January 2023 | 11,435,909 | 80,132,654 | 17,670,156 | 627,117 | 109,865,836 |
As at 31 December 2023 = 1 January 2024 | 11,540,798 | 76,778,913 | 17,156,222 | 1,352,876 | 106,828,809 |
As at 31 December 2024 | 11,394,826 | 71,810,418 | 18,340,659 | 4,321,287 | 105,867,185 |
in EUR | |||||
| Land | Buildings | Equipment | PPE in acquisition | TOTAL | |
COST | |||||
As at 1 Jan 2023 | 6,076,598 | 85,165,692 | 46,558,506 | 410,704 | 138,211,500 |
Transfer to use | 0 | 503,021 | 838,567 | -1,341,588 | 0 |
Acquisitions | 10,506 | 194,514 | 2,743,731 | 2,124,266 | 5,073,017 |
Disposals | 0 | -777,960 | -209,816 | 0 | -987,776 |
Write-offs | 0 | 0 | -2,699,880 | 0 | -2,699,880 |
Other changes | -201,054 | -1,112,976 | 0 | -197,035 | -1,511,065 |
As at 31 Dec 2023 = 1 Jan 2024 | 5,886,050 | 83,972,291 | 47,231,109 | 996,347 | 138,085,797 |
Transfer to use | 0 | 149,430 | 895,973 | -1,045,403 | 0 |
Acquisitions | 0 | 329,349 | 3,748,048 | 361,098 | 4,438,495 |
Disposals | -13,542 | -406,445 | -241,032 | 0 | -661,019 |
Write-offs | 0 | 0 | -3,390,366 | 0 | -3,390,366 |
Other changes | -117,683 | -3,263,272 | 0 | 0 | -3,380,955 |
As at 31 Dec 2024 | 5,754,826 | 80,781,353 | 48,243,732 | 312,042 | 135,091,953 |
ACCUMULATED DEPRECIATION | |||||
As at 1 Jan 2023 | 0 | -32,126,143 | -35,164,997 | 0 | -67,291,140 |
Depreciation | 0 | -1,446,995 | -3,926,834 | 0 | -5,373,829 |
Disposals | 0 | 213,411 | 172,491 | 0 | 385,902 |
Write-offs | 0 | 0 | 2,669,282 | 0 | 2,669,282 |
Other changes | 0 | 377,096 | 0 | 0 | 377,096 |
As at 31 Dec 2023 = 1 Jan 2024 | 0 | -32,982,631 | -36,250,059 | 0 | -69,232,690 |
Depreciation | 0 | -1,432,859 | -3,604,463 | 0 | -5,037,322 |
Disposals | 0 | 138,142 | 227,778 | 0 | 365,919 |
Write-offs | 0 | 0 | 3,378,724 | 0 | 3,378,724 |
Other changes | 0 | 1,493,929 | 0 | 0 | 1,493,929 |
As at 31 Dec2024 | 0 | -32,783,420 | -36,248,020 | 0 | -69,031,439 |
CARRYING AMOUNT | |||||
As at 1 January 2023 | 6,076,598 | 53,039,549 | 11,393,509 | 410,704 | 70,920,360 |
As at 31 December 2023 = 1 January 2024 | 5,886,050 | 50,989,660 | 10,981,050 | 996,347 | 68,853,107 |
As at 31 December 2024 | 5,754,826 | 47,997,933 | 11,995,712 | 312,043 | 66,060,514 |
in EUR | ||||
| Land | Buildings | Property in acquisition | TOTAL | |
COST | ||||
As at 1 Jan 2023 | 7,938,934 | 66,000,127 | 12,000,271 | 85,939,332 |
Transfer to use | 0 | 1,687,420 | -1,687,420 | 0 |
Acquisitions | 0 | 183,744 | 1,731,816 | 1,915,560 |
Disposals | -102,108 | -1,146,824 | -37,049 | -1,285,981 |
Other changes | -185 | -247,132 | 0 | -247,317 |
As at 31 Dec 2023 = 1 Jan 2024 | 7,836,641 | 66,477,335 | 12,007,618 | 86,321,594 |
Transfer to use | 0 | 3,322,870 | -3,322,870 | 0 |
Acquisitions | 0 | 268,794 | 2,376,031 | 2,644,825 |
Disposals | -73,971 | -2,920,457 | 0 | -2,994,428 |
Other changes | 121,425 | 4,903,349 | -199 | 5,024,577 |
As at 31 Dec 2024 | 7,884,097 | 72,051,891 | 11,060,580 | 90,996,568 |
ACCUMULATED DEPRECIATION | ||||
As at 1 Jan 2023 | 0 | -17,613,845 | 0 | -17,613,845 |
Depreciation | 0 | -1,434,129 | 0 | -1,434,129 |
Disposals | 0 | 667,231 | 0 | 667,231 |
Other changes | 0 | 12,922 | 0 | 12,922 |
As at 31 Dec 2023 = 1 Jan 2024 | 0 | -18,367,821 | 0 | -18,367,821 |
Depreciation | 0 | -1,561,960 | 0 | -1,561,960 |
Disposals | 0 | 1,006,662 | 0 | 1,006,662 |
Other changes | 0 | -1,662,079 | 0 | -1,662,079 |
As at 31 Dec 2024 | 0 | -20,585,198 | 0 | -20,585,198 |
CARRYING AMOUNT | ||||
As at 1 January 2023 | 7,938,934 | 48,386,282 | 12,000,271 | 68,325,487 |
As at 31 December 2023 = 1 January 2024 | 7,836,641 | 48,109,514 | 12,007,618 | 67,953,773 |
As at 31 December 2024 | 7,884,097 | 51,466,693 | 11,060,580 | 70,411,373 |
in EUR | ||||
| Land | Buildings | Property in acquisition | TOTAL | |
COST | ||||
As at 1 Jan 2023 | 3,513,228 | 39,708,804 | 11,929,734 | 55,151,766 |
Transfer to use | 0 | 1,405,389 | -1,405,389 | 0 |
Acquisitions | 0 | 183,744 | 1,439,138 | 1,622,883 |
Disposals | -102,108 | -986,853 | 0 | -1,088,961 |
Other changes | -185 | -227,670 | 0 | -227,855 |
As at 31 Dec 2023 = 1 Jan 2024 | 3,410,935 | 40,083,414 | 11,963,484 | 55,457,833 |
Transfer to use | 0 | 2,947,189 | -2,947,189 | 0 |
Acquisitions | 0 | 267,735 | 1,747,843 | 2,015,578 |
Disposals | -73,971 | -2,238,829 | 0 | -2,312,800 |
Other changes | 117,683 | 3,263,272 | 0 | 3,380,955 |
As at 31 Dec 2024 | 3,454,647 | 44,322,781 | 10,764,138 | 58,541,567 |
ACCUMULATED DEPRECIATION | ||||
As at 1 Jan 2023 | 0 | -11,774,594 | 0 | -11,774,594 |
Depreciation | 0 | -972,822 | 0 | -972,822 |
Disposals | 0 | 713,890 | 0 | 713,890 |
Other changes | 0 | 2,873 | 0 | 2,873 |
As at 31 Dec 2023 = 1 Jan 2024 | 0 | -12,030,652 | 0 | -12,030,652 |
Depreciation | 0 | -1,026,420 | 0 | -1,026,420 |
Disposals | 0 | 980,578 | 0 | 980,578 |
Other changes | 0 | -1,493,929 | 0 | -1,493,929 |
As at 31 Dec 2024 | 0 | -13,570,422 | 0 | -13,570,422 |
CARRYING AMOUNT | ||||
As at 1 January 2023 | 3,513,228 | 27,934,210 | 11,929,734 | 43,377,172 |
As at 31 December 2023 = 1 January 2024 | 3,410,935 | 28,052,761 | 11,963,484 | 43,427,181 |
As at 31 December 2024 | 3,454,647 | 30,752,359 | 10,764,138 | 44,971,145 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
2024 | 2023 | 2024 | 2023 | |
Lease income | 5,760,539 | 7,441,236 | 6,479,919 | 6,195,418 |
Depreciation of investment property | -1,561,960 | -1,434,129 | -1,026,420 | -972,822 |
Maintenance costs and other expenses related to income- generating real property | -2,603,653 | -2,349,341 | -3,372,853 | -2,945,673 |
Maintenance costs and other expenses related to non- income-generating real property | -29,004 | -81,176 | -27,602 | -75,372 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | |
Expected lease payments in year 1 | 4,676,803 | 5,999,327 | 4,282,320 | 3,559,799 |
Expected lease payments in year 2 | 4,268,377 | 4,324,247 | 3,923,016 | 3,137,038 |
Expected lease payments in year 3 | 1,269,710 | 3,894,731 | 1,037,933 | 2,893,114 |
Expected lease payments in year 4 | 1,045,774 | 858,445 | 1,002,435 | 199,854 |
Expected lease payments in year 5 | 420,221 | 626,503 | 398,902 | 197,574 |
Expected lease payments later than 5 years | 275,421 | 414,745 | 275,421 | 76,375 |
TOTAL | 11,956,306 | 16,117,998 | 10,920,027 | 10,063,754 |
in EUR | ||||
Land and buildings | Vehicles | Other equipment | TOTAL | |
As at 1 Jan 2023 | 12,402,745 | 2,183,774 | 58,493 | 14,645,012 |
New leases | 3,150,111 | 1,941,607 | 20,954 | 5,112,672 |
Lease termination | -1,110,757 | -801,698 | -12,016 | -1,924,471 |
Lease modification | 2,536,837 | 662,404 | 0 | 3,199,241 |
Change in estimates of future cash flows | -276,350 | 20,161 | 0 | -256,189 |
Depreciation of right-of-use assets | -4,059,700 | -1,005,825 | -36,190 | -5,101,715 |
Exchange rate differences and other changes | -2,539 | -839 | -13 | -3,391 |
As at 31 Dec 2023 = 1 Jan 2024 | 12,640,347 | 2,999,584 | 31,228 | 15,671,159 |
Elimination of intercompany transactions | -4,557,710 | 0 | 0 | -4,557,710 |
TOTAL | 8,082,637 | 2,999,584 | 31,228 | 11,113,449 |
New leases | 2,695,609 | 923,317 | 0 | 3,618,926 |
Lease termination | -1,512,412 | -156,289 | -674 | -1,669,375 |
Lease modification | 756,463 | 13,107 | 0 | 769,570 |
Change in estimates of future cash flows | 41,636 | 0 | 0 | 41,636 |
Depreciation of right-of-use assets | -3,732,035 | -998,792 | -17,120 | -4,747,947 |
Exchange rate differences and other changes | 403,861 | 1,151 | -213 | 404,799 |
As at 31 Dec 2024 | 11,293,469 | 2,782,078 | 13,221 | 14,088,768 |
Elimination of intercompany transactions | -4,037,026 | 0 | 0 | -4,037,026 |
TOTAL | 7,256,443 | 2,782,078 | 13,221 | 10,051,742 |
in EUR | ||||
Land and buildings | Vehicles | Other equipment | TOTAL | |
As at 1 Jan 2023 | 2,968,766 | 1,363,534 | 36,710 | 4,369,010 |
New leases | 171,273 | 1,385,405 | 0 | 1,556,678 |
Lease termination | -91,670 | -151,781 | 0 | -243,451 |
Lease modification | 696,206 | 17,413 | 0 | 713,619 |
Depreciation of right-of-use assets | -988,674 | -581,714 | -12,084 | -1,582,472 |
As at 31 Dec 2023 = 1 Jan 2024 | 2,755,901 | 2,032,857 | 24,626 | 4,813,384 |
New leases | 380,333 | 923,317 | 0 | 1,303,650 |
Lease termination | -614,405 | -55,048 | -674 | -670,127 |
Lease modification | 153,581 | 13,718 | 0 | 167,299 |
Depreciation of right-of-use assets | -800,500 | -683,506 | -11,152 | -1,495,157 |
As at 31 Dec 2024 | 1,874,911 | 2,231,338 | 12,800 | 4,119,049 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec2024 | 31 Dec2023 | |
Right of use assets | 10,051,743 | 11,113,449 | 4,119,049 | 4,813,384 |
Lease financial liabilities | -10,656,690 | -11,665,332 | -4,302,797 | -5,033,767 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | |
Expected cash flows in less than 1 year | 4,685,461 | 4,539,979 | 1,354,334 | 1,504,315 |
Expected cash flows in 1–2 years | 4,073,033 | 4,431,734 | 1,141,041 | 1,394,461 |
Expected cash flows in 2–3 years | 2,599,120 | 3,126,865 | 712,295 | 931,401 |
Expected cash flows in 3–4 years | 1,619,640 | 2,277,307 | 439,744 | 485,991 |
Expected cash flows in 4–5 years | 519,451 | 859,384 | 185,434 | 228,514 |
Expected cash flows over 5 years | 1,092,349 | 1,153,420 | 469,948 | 489,085 |
Lease liabilities | 14,589,054 | 16,388,689 | 4,302,797 | 5,033,767 |
Elimination of intercompany transactions | -3,932,364 | -4,723,356 | 0 | 0 |
TOTAL | 10,656,690 | 11,665,333 | 4,302,797 | 5,033,767 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | |
Expected cash flows in less than 1 year | 5,795,676 | 5,564,080 | 1,483,863 | 1,379,134 |
Expected cash flows in 1–2 years | 4,723,260 | 5,028,385 | 1,238,372 | 1,257,926 |
Expected cash flows in 2–3 years | 2,843,942 | 3,878,895 | 770,385 | 990,223 |
Expected cash flows in 3–4 years | 1,645,050 | 2,440,864 | 471,817 | 521,975 |
Expected cash flows in 4–5 years | 619,246 | 945,515 | 204,409 | 283,194 |
Expected cash flows over 5 years | 984,992 | 1,619,749 | 512,258 | 539,490 |
Total expected undiscounted cash flows | 16,612,166 | 19,477,488 | 4,681,104 | 4,971,942 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
2024 | 2023 | 2024 | 2023 | |
Expenses related to right-of-use assets | -5,656,419 | -6,129,451 | -1,681,201 | -1,747,406 |
Depreciation/amortisation costs of leased assets | -4,747,947 | -5,101,715 | -1,495,157 | -1,582,472 |
Interest expenses from leased assets | -876,391 | -901,232 | -186,044 | -164,934 |
Other expenses from leased assets | -32,081 | -126,504 | 0 | 0 |
Other lease-related costs and expenses | -2,175,372 | -1,482,855 | -522,140 | -511,481 |
Expenses for short-term leases | -1,501,435 | -806,975 | -89,628 | -54,048 |
Expenses for low-value leases | -507,042 | -525,068 | -432,512 | -457,433 |
Expenses related to variable lease payments | -166,895 | -150,812 | 0 | 0 |
Payments for right-of-use assets in the year | 5,925,802 | 5,878,787 | 1,638,165 | 1,652,992 |
in EUR | |||||
| Goodwill | Licenses and software | Intangible assets in acquisition | Long-term deferred items | TOTAL | |
COST | |||||
As at 1 Jan 2023 | 10,413,312 | 105,811,073 | 7,347,894 | 244,184 | 123,816,463 |
Transfer to use | 0 | 2,147,073 | -2,147,073 | 0 | 0 |
Acquisitions and other increases | 0 | 8,210,238 | 5,710,237 | 0 | 13,920,475 |
Disposals | 0 | -394,177 | 0 | 0 | -394,177 |
Other changes | 0 | -1,795,702 | -8,795 | -85,824 | -1,890,321 |
As at 31 Dec 2023 = 1 Jan 2024 | 10,413,312 | 113,978,505 | 10,902,263 | 158,360 | 135,452,440 |
Transfer to use | 0 | 10,995,800 | -10,995,800 | 0 | 0 |
Acquisitions and other increases | 0 | 7,032,874 | 5,706,589 | 0 | 12,739,463 |
Disposals | 0 | -3,535,036 | 0 | 0 | -3,535,036 |
Other changes | 0 | -876,828 | 47,281 | 109,050 | -720,497 |
As at 31 Dec 2024 | 10,413,312 | 127,595,315 | 5,660,333 | 267,410 | 143,936,370 |
ACCUMULATED DEPRECIATION | |||||
As at 1 Jan 2023 | 0 | -70,096,204 | 0 | 0 | -70,096,204 |
Depreciation | 0 | -11,696,494 | 0 | 0 | -11,696,494 |
Disposals | 0 | 367,575 | 0 | 0 | 367,575 |
Other changes | 0 | 628,989 | 0 | 0 | 628,989 |
As at 31 Dec 2023 = 1 Jan 2024 | 0 | -80,796,134 | 0 | 0 | -80,796,134 |
Depreciation | 0 | -13,299,686 | 0 | 0 | -13,299,686 |
Disposals | 0 | 3,534,563 | 0 | 0 | 3,534,563 |
Other changes | 0 | -13,205 | 0 | 0 | -13,205 |
As aat 31 Dec 2024 | 0 | -90,574,462 | 0 | 0 | -90,574,462 |
CARRYING AMOUNT | |||||
As at 1 January 2023 | 10,413,312 | 35,714,869 | 7,347,894 | 244,184 | 53,720,259 |
As at 31 December 2023 | 10,413,312 | 33,182,371 | 10,902,263 | 158,360 | 54,656,306 |
As at 31 December 2024 | 10,413,312 | 37,020,853 | 5,660,333 | 267,410 | 53,361,912 |
in EUR | ||||
Licenses and software | Intangible assets in acquisition | Long-term deferred items | TOTAL | |
COST | ||||
As at 1 Jan 2023 | 81,726,305 | 4,737,581 | 158,422 | 86,622,308 |
Transfer to use | 1,412,609 | -1,412,609 | 0 | 0 |
Acquisitions and other increases | 7,477,216 | 2,720,716 | 0 | 10,197,933 |
Disposals | -235,561 | 0 | 0 | -235,561 |
Other changes | 0 | 0 | -86,017 | -86,017 |
As at 31 Dec 2023 = 1 Jan 2024 | 90,380,570 | 6,045,689 | 72,405 | 96,498,664 |
Transfer to use | 2,936,658 | -2,936,658 | 0 | 0 |
Acquisitions and other increases | 6,590,723 | 1,927,703 | 0 | 8,518,426 |
Disposals | -3,392,812 | 0 | 0 | -3,392,812 |
Other changes | 0 | 0 | 156,456 | 156,456 |
As at 31 Dec 2024 | 96,515,139 | 5,036,734 | 228,861 | 101,780,733 |
ACCUMULATED DEPRECIATION | ||||
As at 1 Jan 2023 | -55,326,588 | 0 | 0 | -55,326,588 |
Depreciation | -10,368,357 | 0 | 0 | -10,368,357 |
Disposals | 235,561 | 0 | 0 | 235,561 |
As at 31 Dec 2023 = 1 Jan 2024 | -65,459,385 | 0 | 0 | -65,459,385 |
Depreciation | -11,262,366 | 0 | 0 | -11,262,366 |
Disposals | 3,392,339 | 0 | 0 | 3,392,339 |
As at 31 Dec 2024 | -73,329,412 | 0 | 0 | -73,329,412 |
CARRYING AMOUNT | ||||
As at 1 January 2023 | 26,399,717 | 4,737,581 | 158,422 | 31,295,720 |
As at 31 December 2023 | 24,921,185 | 6,045,689 | 72,405 | 31,039,279 |
As at 31 December 2024 | 23,185,727 | 5,036,734 | 228,861 | 28,451,322 |
in EUR | ||
31 Dec 2024 | 31 Dec 2023 | |
Deferred tax assets | 14,239,505 | 21,967,548 |
Deferred assets from determining the fair value of debt instruments at FVOCI | 19,123,784 | 24,989,603 |
Deferred assets from determining the fair value of equity instruments at FVOCI | 870,115 | 926,989 |
Deferred assets from the impairment of financial instruments | 4,025,942 | 4,713,262 |
Deferred assets from the impairment of receivables | 167,355 | 210,901 |
Deferred assets from impairment of land and buildings | 320,428 | 327,683 |
Deferred assets from the calculation of employee benefits | 1,731,389 | 1,707,895 |
Deferred assets from insurance contracts | 123,338 | 7,262 |
Deferred assets from reinsurance contracts | 75,996 | 423,347 |
Deferred assets from using various depreciation rates | 137,707 | 118,289 |
Deferred assets from other items | 1,060,864 | 1,132,225 |
Deferred assets from unused tax losses | 703,486 | 6,443,736 |
Netting of deferred tax | -14,100,899 | -19,033,644 |
Deferred tax liabilities | 2,212,405 | 1,865,810 |
Deferred insurance contract liabilities | 12,255,043 | 17,551,404 |
Deferred tax liabilities from reinsurance contracts | 188,684 | 0 |
Deferred liabilities from the transition to the new standard | 0 | 48 |
Deferred liabilities from determining the fair value of debt instruments at FVOCI | 238,019 | 92,512 |
Deferred liabilities from determining the fair value of equity instruments at FVOCI | 87,891 | 87,886 |
Deferred liabilities from using various depreciation rates | 706,667 | 700,015 |
Deferred liabilities from other items | 2,837,000 | 2,467,589 |
Netting of deferred tax | -14,100,899 | -19,033,644 |
TOTAL | 12,027,100 | 20,101,738 |
in EUR | ||
31 Dec 2024 | 31 Dec 2023 | |
Deferred tax assets | 12.796.824 | 19.166.719 |
Deferred assets from determining the fair value of debt securities at FVOCI | 17.755.432 | 21.908.737 |
Deferred assets from determining the fair value of equity securities at FVOCI | 870.115 | 926.989 |
Deferred assets from the impairment of financial instruments | 3.452.775 | 3.926.582 |
Deferred assets from the impairment of receivables | 0 | 12.650 |
Deferred assets from impairment of land and buildings | 320.428 | 327.683 |
Deferred assets from the calculation of employee benefits | 1.626.257 | 1.615.037 |
Defferred assets from insurance contracts | 0 | 840 |
Deferred assets from reinsurance contracts | 243 | 179.844 |
Deferred assets from other items | 0 | 5.826.894 |
Netting of deferred tax | -11.228.426 | -15.558.537 |
Deferred tax liabilities | 0 | 0 |
Deferred liabilities from insurance contracts | 11,093,955 | 15,558,495 |
Deferred liabilities from reinsurance contracts | 134,471 | 42 |
Netting of deferred tax | -11,228,426 | -15,558,537 |
TOTAL | 12,796,824 | 19,166,719 |
in EUR | ||
Triglav Group | Zavarovalnica Triglav | |
Deferred tax assets | ||
As at 1 Jan 2023 | 81,161,818 | 73,225,815 |
Creation recognised in profit or loss | 8,718,018 | 7,480,498 |
Use recognised in profit or loss | -27,533,942 | -27,517,711 |
Release recognised in profit or loss | -10,393,596 | -9,949,209 |
Creation recognised in other comprehensive income | 1,000,759 | 927,830 |
Use recognised in other comprehensive income | -1,268,943 | -1,268,943 |
Release recognised in other comprehensive income | -10,681,468 | -8,173,025 |
Exchange rate differences | -1,457 | 0 |
As at 31 Dec 2023 = 1 Jan 2024 | 41,001,189 | 34,725,255 |
Creation recognised in profit or loss | 1,980,196 | 1,928,303 |
Use recognised in profit or loss | -6,216,962 | -6,214,361 |
Release recognised in profit or loss | -2,425,645 | -2,023,328 |
Creation recognised in other comprehensive income | 3,096,218 | 2,992,480 |
Use recognised in other comprehensive income | -285,351 | -285,351 |
Release recognised in other comprehensive income | -8,813,672 | -7,097,747 |
Exchange rate differences | 4,431 | 0 |
As at 31 Dec 2024 | 28,340,404 | 24,025,251 |
Deferred tax liabilities | ||
As at 1 Jan 2023 | 68,426,616 | 60,190,447 |
Creation recognised in profit or loss | 160,318 | 0 |
Use recognised in profit or loss | -37,802,721 | -37,802,721 |
Release recognised in profit or loss | -1,542,879 | -754,194 |
Creation recognised in other comprehensive income | 67,009 | 42 |
Use recognised in other comprehensive income | -1,281,815 | -1,104,367 |
Release recognised in other comprehensive income | -7,126,183 | -4,970,670 |
Exchange rate differences | -889 | 0 |
As at 31 Dec 2023 = 1 Jan 2024 | 20,899,456 | 15,558,537 |
Creation recognised in profit or loss | 52,668 | 0 |
Release recognised in profit or loss | -205,124 | 0 |
Creation recognised in other comprehensive income | 882,646 | 134,430 |
Release recognised in other comprehensive income | -5,320,104 | -4,464,540 |
Exchange rate differences | 3,762 | 0 |
As at 31 Dec 2024 | 16,313,304 | 11,228,427 |
in EUR | ||||||
| 31 Dec 2024 | 31 Dec 2023 | |||||
Tax jurisdiction | Deferred tax assets | Deferred tax liabilities | Total deferred tax | Deferred tax assets | Deferred tax liabilities | Total deferred tax |
Slovenia | 13,869,765 | 275,674 | 13,594,091 | 21,175,326 | 376,288 | 20,799,038 |
Croatia | 1,362,506 | 746,795 | 615,711 | 821,654 | 0 | 821,654 |
Montenegro | 45,465 | 1,354,695 | -1,309,230 | 76,460 | 1,345,139 | -1,268,679 |
Bosnia and Herzegovina | 47,130 | 576,283 | -529,153 | 0 | 597,131 | -597,131 |
North Macedonia | 50,736 | 21,033 | 29,703 | 128,997 | 0 | 128,997 |
Serbia | 0 | 374,022 | -374,022 | 217,859 | 0 | 217,859 |
TOTAL DEFERRED TAX | 15,375,602 | 3,348,502 | 12,027,100 | 22,420,296 | 2,318,558 | 20,101,738 |
Total deferred tax assets | 14,239,505 | 21,967,548 | ||||
Total deferred tax liabilities | 2,212,405 | 1,865,810 | ||||
in EUR | ||
2024 | 2023 | |
Insurance service result | 5,539,543 | -22,680,223 |
Insurance revenue | 52,453 | 193,275,962 |
Insurance service expenses | 5,487,091 | -215,956,185 |
Investment result | 0 | -2,725,610 |
Interest income calculated using the effective interest method | 0 | 176,237 |
Net gains/losses on financial assets | 0 | -3,031,559 |
Net impairment/reversal of impairment of financial assets | 0 | 128,858 |
Other investment income/expenses | 0 | 853 |
Financial result from insurance contracts | -113,374 | -80,813 |
Net insurance finance income/expenses | -113,374 | -80,813 |
Non-attributable operating expenses | -236,860 | -2,043,895 |
Net other operating income/expenses | -59,651 | 449,475 |
Net other financial income/expenses | -4,030 | -11,357 |
Net other income/expenses | 11,022,074 | -683,446 |
Earnings before tax | 16,147,704 | -27,775,868 |
Tax expense | 0 | 5,503,377 |
Corporate income tax | 3,552,495 | 0 |
Deferred tax income/expenses | -3,552,495 | 5,503,377 |
Net earnings | 16,147,704 | -22,272,491 |
in EUR | ||
2024 | 2023 | |
Items that may be reclassified to profit or loss in future periods | -2,979 | 1,545,820 |
Accumulated insurance finance income/expenses | -3,819 | -160,804 |
Effect of debt instruments at FVOCI | 0 | 1,704,633 |
Tax on items that may be reclassified to profit or loss | 840 | 1,991 |
Other comprehensive income after tax from discontinued operations | -2,979 | 1,545,820 |
in EUR | ||
2024 | 2023 | |
Net cash flow from operating activities | -154,963 | -45,474,166 |
Net cash flow from investing activities | 0 | 44,804,675 |
Net cash flow from financing activities | -4,029 | -10,460 |
Net cash flow from discontinued operations | -158,991 | -679,952 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | |
Non-attributable receivables from insurance operations | 22,542,433 | 16,333,461 | 21,694,686 | 15,519,561 |
Other receivables | 21,995,767 | 21,310,542 | 6,059,216 | 4,928,937 |
Trade receivables | 10,787,469 | 8,700,903 | 0 | 201 |
Overpayments and prepayments | 2,885,892 | 3,802,918 | 1,561,657 | 2,842,584 |
Other short-term operating receivables | 5,405,549 | 5,745,201 | 3,127,107 | 950,427 |
Receivables from financing | 688,859 | 967,993 | 589,979 | 176,245 |
Other | 2,227,998 | 2,093,527 | 780,473 | 959,481 |
TOTAL | 44,538,200 | 37,644,003 | 27,753,903 | 20,448,498 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | |
Not due | 14,082,570 | 13,984,739 | 5,661,044 | 4,604,918 |
Overdue up to 30 days | 1,310,643 | 1,888,968 | 351,908 | 196,640 |
Overdue from 31 to 90 days | 1,165,456 | 1,194,105 | 17,101 | 261,425 |
Overdue from 91 to 180 days | 2,205,068 | 1,579,377 | 1,006,558 | 9,917 |
Overdue over 180 days | 9,259,120 | 8,933,849 | 203,783 | 401,616 |
Total gross receivables | 28,022,857 | 27,581,038 | 7,240,394 | 5,474,516 |
Impairment | -6,027,263 | -6,270,496 | -1,181,178 | -545,579 |
Carrying amount | 21,995,594 | 21,310,542 | 6,059,216 | 4,928,937 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | |
Cash in bank accounts | 60,583,830 | 76,387,728 | 18,151,064 | 31,891,204 |
Call account | 7,976,292 | 7,570,804 | 0 | 502 |
Cash on hand and other cash | 390,957 | 462,135 | 14,257 | 14,637 |
TOTAL | 68,951,079 | 84,420,667 | 18,165,321 | 31,906,343 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | |
Inventories | 514,590 | 521,192 | 215,464 | 182,835 |
Deferred expenses and accrued income | 9,315,572 | 7,712,503 | 3,406,696 | 2,527,974 |
Other assets | 97,650 | 98,206 | 97,466 | 98,022 |
TOTAL | 9,927,812 | 8,331,901 | 3,719,626 | 2,808,831 |
As at 31 Dec 2024 | Numbers of shares | Share (%) |
Zavod za pokojninsko in invalidsko zavarovanje Slovenije, Ljubljana | 7,836,628 | 34.47 |
SDH, d.d., Ljubljana | 6,386,644 | 28.09 |
Erste Group Bank PBZ Croatia Osiguranje OMF – fiduciarni račun, Zagreb, Hrvaška | 1,543,798 | 6.79 |
Unicredit Bank Austria – fiduciarni račun, Dunaj, Avstrija | 525,864 | 2.31 |
Citibank – fiduciarni račun, London, Velika Britanija | 428,048 | 1.88 |
Hrvatska poštanska banka – fiduciarni račun, Zagreb, Hrvaška | 232,189 | 1.02 |
Other shareholders (less than 1%) | 5,781,977 | 25.44 |
TOTAL | 22,735,148 | 100.00 |
As at 31 Dec 2023 | Numbers of shares | Share (%) |
Zavod za pokojninsko in invalidsko zavarovanje Slovenije, Ljubljana | 7,836,628 | 34.47 |
SDH, d.d., Ljubljana | 6,386,644 | 28.09 |
Erste Group Bank PBZ Croatia Osiguranje OMF – fiduciarni račun, Zagreb, Hrvaška | 1,526,190 | 6.71 |
Unicredit Bank Austria – fiduciarni račun, Dunaj, Avstrija | 555,758 | 2.44 |
Citibank – fiduciarni račun, London, Velika Britanija | 469,075 | 2.06 |
Hrvatska poštanska banka – fiduciarni račun, Zagreb, Hrvaška | 232,644 | 1.02 |
Other shareholders (less than 1%) | 5,728,209 | 25.20 |
TOTAL | 22,735,148 | 100.00 |
v EUR | ||
31 Dec 2024 | 31 Dec 2023 | |
Published share price of Zavarovalnica Triglav on a regulated securities market | 40.50 | 34.70 |
Book value per share of Zavarovalnica Triglav | 32.62 | 30.02 |
Book value per share of the Triglav Group | 43.50 | 39.19 |
in EUR | ||
2024 | 2023 | |
Net profit/loss for the year | 98,231,897 | 38,662,426 |
Net profit brought forward | 48,067,529 | 6,931,409 |
Change in net retained earnings | 36,616 | 11,647,900 |
Increase in net retained earnings due to the merger | 12,094,611 | 0 |
Increase of other reserves from profit based on the decision by the Management and Supervisory Boards | -49,000,000 | -19,000,000 |
Increase in net retained earnings due to the transition to new standards | 0 | 49,612,304 |
ACCUMULATED PROFITS | 109,430,653 | 87,854,039 |
Distribution of accumulated profits | ||
– to shareholders | 39,786,509 | |
– transfer to the following year | 48,067,530 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | |
Amortised cost | 152,130,399 | 49,994,402 | 152,130,399 | 49,994,402 |
Fair value | 147,215,330 | 53,087,374 | 147,215,330 | 53,087,374 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | |
Employee benefits | 20,064,123 | 19,665,677 | 14,704,140 | 14,795,940 |
Provisions for retirement benefits | 11,723,376 | 11,353,153 | 7,946,511 | 7,869,408 |
Provisions for jubilee payments | 2,320,479 | 2,431,226 | 1,917,859 | 2,037,105 |
Provisions for unused leave | 6,020,268 | 5,881,298 | 4,839,770 | 4,889,427 |
Other provisions and long-term deferred items | 5,932,008 | 10,681,808 | 174,254 | 1,227,310 |
TOTAL | 25,996,131 | 30,347,485 | 14,878,394 | 16,023,250 |
in EUR | |||
| Triglav Group | Provisions for retirement benefits | Provisions for jubilee payments | TOTAL |
As at 1 Jan 2023 | 9,797,099 | 2,399,605 | 12,196,704 |
Current service cost | 551,565 | 205,703 | 757,268 |
Interest cost | 241,269 | 59,567 | 300,836 |
Actuarial gains/losses due to: | |||
- changes in demographic assumptions | -4,176 | -3,974 | -8,150 |
- changes in financial assumptions | 574,188 | 71,247 | 645,435 |
- experience adjustments | 652,501 | 76,314 | 728,815 |
Past service cost | 10,427 | 4,272 | 14,699 |
Gains/losses upon payment | -162,115 | -9,169 | -171,284 |
Payouts during the year | -557,287 | -257,223 | -814,510 |
Exchange rate difference | -65,784 | 207 | -65,577 |
As at 31 Dec 2023 = 1 Jan 2024 | 11,353,159 | 2,431,226 | 13,784,385 |
Current service cost | 674,570 | 220,855 | 895,425 |
Interest cost | 230,871 | 56,443 | 287,314 |
Actuarial gains/losses due to: | |||
- changes in demographic assumptions | -73,071 | -4,708 | -77,779 |
- changes in financial assumptions | 419,072 | 320,196 | 739,268 |
- experience adjustments | 69,114 | -384,479 | -315,365 |
Past service cost | -3,418 | 0 | -3,418 |
Gains/losses on payout | -410,138 | 2,082 | -408,056 |
Payouts during the year | -549,084 | -321,205 | -870,289 |
Exchange rate difference | 12,301 | 69 | 12,370 |
As at 31 Dec 2024 | 11,723,376 | 2,320,479 | 14,043,855 |
in EUR | |||
| Zavarovalnica Triglav | Provisions for retirement benefits | Provisions for jubilee payments | TOTAL |
Balance of provisions as at 1 Jan 2023 | 6,817,224 | 1,925,223 | 8,742,447 |
Current service cost | 271,170 | 133,605 | 404,775 |
Interest cost | 203,186 | 57,052 | 260,238 |
Actuarial gains/losses due to: | |||
- changes in financial assumptions | 547,353 | 66,164 | 613,517 |
- experience adjustments | 715,389 | 76,791 | 792,180 |
Past service cost | 10,427 | 4,272 | 14,699 |
Profit/loss upon payment | -208,291 | -13,037 | -221,328 |
Payouts during the year | -487,050 | -212,965 | -700,015 |
Balance of provisions as at 31 Dec 2023 = 1 Jan 2024 | 7,869,408 | 2,037,105 | 9,906,513 |
Current service cost | 395,032 | 153,199 | 548,231 |
Interest cost | 196,803 | 54,042 | 250,845 |
Actuarial gains/losses due to: | |||
- changes in demographic assumptions | -127,692 | -4,715 | -132,407 |
- changes in financial assumptions | 253,565 | 313,720 | 567,285 |
- experience adjustments | 219,915 | -375,620 | -155,705 |
Profit/loss upon payment | -400,524 | 1,244 | -399,280 |
Payouts during the year | -459,996 | -261,116 | -721,112 |
Balance of provisions as at 31 Dec 2024 | 7,946,511 | 1,917,859 | 9,864,370 |
in EUR | |||
Parameter | Parameter change | 2024 | 2023 |
Interest rate | shift in the discount curve by +0.25% | -277,393 | -271,626 |
shift in the discount curve by -0.25% | 235,283 | 280,948 | |
Wage growth | change in annual wage growth by +0.5% | 477,760 | 444,173 |
change in annual wage growth by -0.5% | -370,870 | -395,910 | |
Mortality rate | constant increase in mortality by +20% | -106,691 | -98,727 |
constant increase in mortality by -20% | 109,155 | 101,112 | |
Early employment termination | shift in the expense curve by +20% | -565,228 | -472,652 |
shift in the expense curve by -20% | 625,001 | 512,279 |
in EUR | |||
Parameter | Parameter change | 2024 | 2023 |
Interest rate | shift in the discount curve by +0.25% | -181,752 | -174,700 |
shift in the discount curve by -0.25% | 188,797 | 181,493 | |
Wage growth | change in annual wage growth by +0.5% | 366,287 | 345,944 |
change in annual wage growth by -0.5% | -328,012 | -309,516 | |
Mortality rate | constant increase in mortality by +20% | -72,598 | -75,886 |
constant increase in mortality by -20% | 73,543 | 76,920 | |
Early employment termination | shift in the expense curve by +20% | -385,018 | -319,749 |
shift in the expense curve by -20% | 411,902 | 340,212 |
in EUR | ||
Triglav Group | Provisions for unused leave | Other provisions |
As at 1 Jan 2023 | 5,314,156 | 15,573,693 |
Creation | 5,281,991 | 5,392,601 |
Use | -4,493,778 | -1,025,094 |
Release, | -206,900 | -9,298,530 |
Effect of exchange rate differences | -14,174 | 39,140 |
As at 31 Dec 2023 = 1 Jan 2024 | 5,881,295 | 10,681,810 |
Creation | 4,736,665 | 1,529,322 |
Use | -4,565,858 | -1,702,345 |
Release | -31,880 | -4,577,104 |
Effect of exchange rate differences | 46 | 325 |
As at 31 Dec 2024 | 6,020,268 | 5,932,008 |
in EUR | ||
Zavarovalnica Triglav | Provisions for unused leave | Other provisions |
As at 1 Jan 2023 | 4,481,693 | 4,893,718 |
Creation | 4,889,427 | 1,152,773 |
Use | -4,481,693 | -280,199 |
Release | 0 | -4,538,982 |
As at 31 Dec 2023 = 1 Jan 2024 | 4,889,427 | 1,227,310 |
Creation | 4,512,936 | 119,146 |
Use | -4,562,593 | -1,172,202 |
As at 31 Dec 2024 | 4,839,770 | 174,254 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | |
Liabilities for labour costs | 40,670,858 | 31,260,501 | 35,168,543 | 26,848,920 |
Accrued costs and expenses and short-term deferred income | 18,834,376 | 17,009,906 | 8,611,810 | 7,172,279 |
Non-attributable liabilities from insurance operations | 22,259,381 | 21,316,579 | 14,647,112 | 11,073,746 |
Liabilities for overpayments and prepayments | 10,131,815 | 5,720,365 | 9,331,886 | 4,865,652 |
Trade payables | 13,617,565 | 14,014,947 | 10,242,385 | 10,667,819 |
Other current liabilities | 16,168,386 | 12,275,041 | 6,556,237 | 5,115,143 |
TOTAL | 121,682,381 | 101,597,339 | 84,557,975 | 65,743,559 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
2024 | 2023 | 2024 | 2023 | |
Lease income | 5,760,539 | 7,441,237 | 6,479,919 | 6,195,418 |
Non-attributable insurance revenue | 8,538,963 | 8,639,175 | 3,566,172 | 7,433,299 |
Other operating income | 15,569,281 | 10,702,027 | 2,784,210 | 1,990,295 |
Non-attributable insurance service expenses | -13,879,120 | -13,619,930 | -7,246,365 | -6,399,284 |
Investment property expenses | -4,368,066 | -4,094,708 | -4,611,142 | -4,166,588 |
Other operating expenses | -19,760,185 | -8,016,728 | -16,834,485 | -5,099,896 |
Total net other operating income and expenses from operating activities | -8,138,588 | 1,051,073 | -15,861,691 | -46,756 |
Net other operating income and expenses from discontinued operations | -59,651 | 449,475 | -59,651 | 449,475 |
TOTAL | -8,198,239 | 1,500,548 | -15,921,342 | 402,719 |
v EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
2024 | 2023 | 2024 | 2023 | |
Gains/losses on investments measured under the equity method | 2,277,683 | 2,242,935 | 2,204,920 | 2,194,361 |
Dividend income from associates | 0 | 0 | 2,227,551 | 16,391,400 |
Other gains/losses on investments in associates | 4,666,520 | 0 | 4,666,520 | 0 |
TOTAL | 6,944,203 | 2,242,935 | 9,098,991 | 18,585,761 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
2024 | 2023 | 2024 | 2023 | |
Current tax expense | -20,266,652 | -14,792,092 | -12,616,147 | -10,092,384 |
Minimum tax expense | -427,032 | 0 | -427,032 | 0 |
Deferred tax expense | -6,930,404 | 9,996,850 | -6,309,384 | 8,548,986 |
TOTAL TAX EXPENSE IN PROFIT OR LOSS | -27,624,088 | -4,795,242 | -19,352,563 | -1,543,398 |
in EUR | ||||||
| Triglav Group | 2024 | 2023 | ||||
Before tax | Tax | After tax | Before tax | Tax | After tax | |
Gains or losses arising from changes in the fair value of equity securities | 344,386 | -56,874 | 287,512 | 4,536,173 | -722,319 | 3,813,854 |
Gains or losses arising from changes in the fair value of debt securities | 30,812,887 | -6,008,196 | 24,804,691 | 81,752,210 | -10,636,023 | 71,116,187 |
Gains or losses on the valuation of insurance contracts | -25,645,272 | 5,406,134 | -20,239,138 | -49,101,049 | 7,403,718 | -41,697,331 |
Gains or losses on the valuation of reinsurance contracts | 1,937,612 | -534,272 | 1,403,340 | 3,668,513 | -1,132,642 | 2,535,871 |
Actuarial gains/losses | -142,854 | 85,741 | -57,113 | -1,521,911 | 525,039 | -996,872 |
Translation differences | 119,945 | -20,065 | ||||
Other | -8,654 | -74,181 | ||||
TOTAL OTHER COMPREHENSIVE INCOME | 7,306,759 | -1,107,467 | 6,310,583 | 39,333,936 | -4,562,227 | 34,677,463 |
in EUR | ||||||
Zavarovalnica Triglav | 2024 | 2023 | ||||
Before tax | Tax | After tax | Before tax | Tax | After tax | |
Gains or losses arising from changes in the fair value of equity securities | 258,519 | -56,874 | 201,645 | 4,332,776 | -700,867 | 3,631,909 |
Gains or losses arising from changes in the fair value of debt securities | 19,280,482 | -4,153,306 | 15,127,177 | 68,395,862 | -8,667,698 | 59,728,164 |
Gains or losses on the valuation of insurance contracts | -20,289,544 | 4,463,700 | -15,825,844 | -37,331,627 | 4,971,511 | -32,360,116 |
Gains or losses on the valuation of reinsurance contracts | 1,427,411 | -314,030 | 1,113,380 | 4,091,190 | -752,808 | 3,338,382 |
Actuarial gains/losses | -31,908 | 86,644 | 54,736 | -1,575,443 | 525,039 | -1,050,404 |
TOTAL OTHER COMPREHENSIVE INCOME | 644,960 | 26,134 | 671,094 | 37,912,758 | -4,624,823 | 33,287,935 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
2024 | 2023 | 2024 | 2023 | |
Accounting profit before tax | 159,042,201 | 21,060,436 | 117,584,460 | 15,761,154 |
Tax calculated based on accounting income and expenses (at domestic rates applied to profits in the relevant countries) | -34,331,172 | -13,000,659 | 25,868,581 | -8,656,686 |
Adjustments to the current year's tax return: | 14,000,963 | -1,791,433 | -13,315,991 | -1,435,698 |
Tax effect of income deductible for tax purposes | 7,327,468 | 4,086,244 | 6,449,784 | 3,853,492 |
Tax effect of expenses deductible for tax purposes | -3,611,762 | -3,058,585 | -2,697,302 | -2,340,265 |
Tax relief | 9,499,763 | 1,580,913 | 8,917,210 | 961,298 |
Effect of other increases/decreases in the tax base | 785,494 | -4,400,005 | 646,299 | -3,910,222 |
Other adjustments | 63,557 | 0 | 63,557 | 0 |
Current tax expense | -20,266,652 | -14,792,092 | -12,616,147 | -10,092,384 |
Minimum (top-up) tax expense | -427,032 | 0 | -427,032 | 0 |
Deferred tax expense | -6,930,404 | 9,996,850 | -6,309,384 | 8,548,986 |
TOTAL TAX EXPENSE [1] | -27,624,088 | -4,795,242 | -19,352,563 | -1,543,398 |
Effective tax rate | 17.37% | 22.77% | 16.46% | 9.79% |
in EUR | |||
| 2023 | Zavarovalnica Triglav | Triglav, Zdravstvena zavarovalnica | TOTAL |
Accounting profit before tax | 45,561,505 | -29,800,351 | 15,761,154 |
Tax calculated based on accounting income and expenses | -8,656,686 | 0 | -8,656,686 |
Adjustments to the current year's tax return: | -1,435,698 | 0 | -1,435,698 |
Tax effect of income deductible for tax purposes | 3,853,492 | 0 | 3,853,492 |
Tax effect of expenses deductible for tax purposes | -2,340,265 | 0 | -2,340,265 |
Tax relief | 961,298 | 0 | 961,298 |
Effect of other increases/decreases in the tax base | -3,910,222 | 0 | -3,910,222 |
Current tax expense | -10,092,384 | 0 | -10,092,384 |
Deferred tax expense | 3,193,306 | 5,355,680 | 8,548,986 |
TOTAL TAX EXPENSE | -6,899,078 | 5,355,680 | -1,543,398 |
Effective tax rate [1] | 15.14% | -18.00% | 9.79% |
in EUR | ||||||||||
| 31 Dec 2024 | 31 Dec 2023 | |||||||||
Carrying amount | Level 1 | Level 2 | Level 3 | Total fair value | Carrying amount | Level 1 | Level 2 | Level 3 | Total fair value | |
ASSETS - MEASURED AT FAIR VALUE | ||||||||||
Financial investments at fair value through other comprehensive income | 1,911,560,385 | 367,992,586 | 1,539,194,989 | 4,372,810 | 1,911,560,385 | 1,672,966,932 | 313,309,159 | 1,355,631,285 | 4,026,488 | 1,672,966,932 |
Debt and other fixed-return securities | 1,907,187,575 | 367,992,586 | 1,539,194,989 | 0 | 1,907,187,575 | 1,668,940,444 | 313,309,159 | 1,355,631,285 | 0 | 1,668,940,444 |
Equity securities | 4,372,810 | 0 | 0 | 4,372,810 | 4,372,810 | 4,026,488 | 0 | 0 | 4,026,488 | 4,026,488 |
Financial investments at fair value through profit or loss | 906,463,048 | 726,452,642 | 30,164,724 | 149,845,682 | 906,463,048 | 740,314,111 | 592,633,465 | 32,240,449 | 115,440,197 | 740,314,111 |
Debt and other fixed-return securities | 31,222,922 | 1,058,198 | 30,164,724 | 0 | 31,222,922 | 34,769,923 | 3,918,016 | 30,851,907 | 0 | 34,769,923 |
Equity securities | 875,220,316 | 725,394,444 | 0 | 149,825,872 | 875,220,316 | 705,544,188 | 588,715,449 | 1,388,542 | 115,440,197 | 705,544,188 |
Other financial investments | 19,810 | 0 | 0 | 19,810 | 19,810 | 0 | 0 | 0 | 0 | 0 |
Financial investments from financial contracts at fair value through profit or loss | 493,515,077 | 245,046,147 | 226,376,415 | 22,092,515 | 493,515,077 | 366,826,746 | 170,115,240 | 177,124,372 | 19,587,134 | 366,826,746 |
Debt and other fixed-return securities | 292,168,499 | 65,792,084 | 226,376,415 | 0 | 292,168,499 | 214,934,774 | 37,810,402 | 177,124,372 | 0 | 214,934,774 |
Equity securities | 201,346,578 | 179,254,063 | 0 | 22,092,515 | 201,346,578 | 151,891,972 | 132,304,838 | 0 | 19,587,134 | 151,891,972 |
ASSETS FOR WHICH FAIR VALUE IS DISCLOSED | ||||||||||
Financial investments at amortised cost | 222,568,437 | 29,128,518 | 198,410,626 | 0 | 227,539,144 | 229,559,727 | 25,321,845 | 210,855,415 | 0 | 236,177,260 |
Debt and other fixed-return securities | 154,222,672 | 29,128,518 | 130,347,668 | 0 | 159,476,186 | 156,334,533 | 25,321,845 | 136,803,226 | 0 | 162,125,071 |
Deposits with banks | 60,833,549 | 0 | 60,474,522 | 0 | 60,474,522 | 65,794,876 | 0 | 65,485,320 | 0 | 65,485,320 |
Loans given | 6,622,689 | 0 | 6,698,909 | 0 | 6,698,909 | 6,557,904 | 0 | 7,950,799 | 0 | 7,950,799 |
Other financial investments | 889,527 | 0 | 889,527 | 0 | 889,527 | 872,414 | 0 | 616,070 | 0 | 616,070 |
Financial investments from financial contracts at amortised cost | 245,995,862 | 37,567,894 | 201,396,265 | 0 | 238,964,159 | 283,215,425 | 56,843,688 | 216,323,532 | 0 | 273,167,220 |
Debt and other fixed-return securities | 245,995,862 | 37,567,894 | 201,396,265 | 0 | 238,964,159 | 283,215,425 | 56,843,688 | 216,323,532 | 0 | 273,167,220 |
Investment property using the cost model | 70,411,373 | 0 | 0 | 85,545,970 | 85,545,970 | 67,953,773 | 0 | 0 | 86,515,708 | 86,515,708 |
Subordinated debt at amortised cost | 152,130,399 | 0 | 147,215,330 | 0 | 147,215,330 | 49,994,402 | 0 | 53,087,374 | 0 | 53,087,374 |
in EUR | ||||||||||
| 31 Dec 2024 | 31 Dec 2023 | |||||||||
Carrying amount | Level 1 | Level 2 | Level 3 | Total fair value | Carrying amount | Level 1 | Level 2 | Level 3 | Total fair value | |
ASSETS - MEASURED AT FAIR VALUE | ||||||||||
Financial investments at fair value through other comprehensive income | 1,301,734,118 | 272,700,732 | 1,026,133,476 | 2,899,910 | 1,301,734,118 | 1,161,179,788 | 237,353,180 | 921,185,218 | 2,641,391 | 1,161,179,789 |
Debt and other fixed-return securities | 1,298,834,209 | 272,700,732 | 1,026,133,476 | 0 | 1,298,834,209 | 1,158,538,398 | 237,353,180 | 921,185,218 | 0 | 1,158,538,398 |
Equity securities | 2,899,910 | 0 | 0 | 2,899,910 | 2,899,910 | 2,641,391 | 0 | 0 | 2,641,391 | 2,641,391 |
Financial investments at fair value through profit or loss | 815,760,668 | 647,498,569 | 20,107,544 | 148,154,554 | 815,760,668 | 651,624,386 | 516,893,782 | 20,830,338 | 113,900,267 | 651,624,386 |
Debt and other fixed-return securities | 20,107,544 | 0 | 20,107,544 | 0 | 20,107,544 | 22,677,800 | 1,847,463 | 20,830,338 | 0 | 22,677,800 |
Equity securities | 795,633,313 | 647,498,569 | 0 | 148,134,744 | 795,633,313 | 628,946,586 | 515,046,319 | 0 | 113,900,267 | 628,946,586 |
Other financial investments | 19,810 | 0 | 0 | 19,810 | 19,810 | 0 | 0 | 0 | 0 | 0 |
Financial investments from financial contracts at fair value through profit or loss | 207,542,830 | 102,520,781 | 95,142,959 | 9,879,090 | 207,542,830 | 169,625,986 | 89,298,067 | 72,480,834 | 7,847,086 | 169,625,986 |
Debt and other fixed-return securities | 123,045,853 | 27,902,894 | 95,142,959 | 0 | 123,045,853 | 96,181,144 | 23,700,309 | 72,480,834 | 0 | 96,181,144 |
Equity securities | 84,496,977 | 74,617,887 | 0 | 9,879,090 | 84,496,977 | 73,444,843 | 65,597,757 | 0 | 7,847,086 | 73,444,843 |
ASSETS FOR WHICH FAIR VALUE IS DISCLOSED | ||||||||||
Financial investments at amortised cost | 143,875,820 | 26,784,245 | 123,406,420 | 0 | 150,190,665 | 142,843,306 | 20,840,645 | 129,203,850 | 0 | 150,044,495 |
Debt and other fixed-return securities | 131,356,383 | 26,784,245 | 111,065,373 | 0 | 137,849,618 | 131,083,304 | 20,840,645 | 117,765,696 | 0 | 138,606,341 |
Deposits with banks | 7,212,865 | 0 | 7,151,605 | 0 | 7,151,605 | 7,212,364 | 0 | 7,073,871 | 0 | 7,073,871 |
Loans given | 5,306,572 | 0 | 5,189,442 | 0 | 5,189,442 | 4,547,639 | 0 | 4,364,283 | 0 | 4,364,283 |
Financial investments from financial contracts at amortised cost | 77,040,080 | 13,223,692 | 63,604,734 | 0 | 76,828,426 | 86,215,285 | 18,046,757 | 66,982,354 | 0 | 85,029,111 |
Debt and other fixed-return securities | 77,040,080 | 13,223,692 | 63,604,734 | 0 | 76,828,426 | 86,215,285 | 18,046,757 | 66,982,354 | 0 | 85,029,111 |
Investment property using the cost model | 44,971,145 | 0 | 0 | 59,449,713 | 59,449,713 | 43,427,181 | 0 | 0 | 59,495,267 | 59,495,267 |
Subordinated debt at amortised cost | 152,130,399 | 0 | 147,215,330 | 0 | 147,215,330 | 49,994,402 | 0 | 53,087,374 | 0 | 53,087,374 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
| Financial investments | Financial investments from financial contracts | Financial investmentss | Financial investments from financial contracts | |
As at 1 Jan 2023 | 98,579,248 | 11,211,160 | 95,437,684 | 3,609,540 |
Acquisitions | 21,600,882 | 8,094,848 | 21,600,880 | 4,269,553 |
Disposals | -2,553,434 | 0 | -2,536,468 | 0 |
Revaluation of instruments through profit or loss | 2,262,044 | 281,126 | 2,500,185 | -32,008 |
Revaluation of instruments through other comprehensive income | -422,254 | 0 | -460,838 | 0 |
Reclassification between levels | 199 | 0 | 214 | 0 |
As at 31 Dec 2023 = 1 Jan 2024 | 119,466,685 | 19,587,134 | 116,541,657 | 7,847,085 |
Acquisitions | 37,549,224 | 2,919,665 | 37,516,724 | 2,139,665 |
Disposals | -8,750,666 | -210,387 | -8,703,002 | -210,387 |
Revaluation of instruments through profit or loss | 5,471,241 | -203,897 | 5,312,902 | 102,726 |
Revaluation of instruments through other comprehensive income | 354,266 | 0 | 258,519 | 0 |
Exchange rate differences | 127,742 | 0 | 127,663 | 0 |
As at 31 Dec 2024 | 154,218,492 | 22,092,515 | 151,054,463 | 9,879,090 |
in EUR | ||||
| Triglav Group | Zavarovalnica Triglav | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | |
Non-marketable assets (Level 3) | 176,291,195 | 139,053,819 | 160,913,743 | 124,388,744 |
Estimated value deviation | -42,882,841/17,782,049 | -33,756,788/14,202,985 | -39,454,319/16,253,708 | -30,464,312/12,519,336 |
in EUR | ||||
2024 | 2023 | |||
Reclassification from Level 1 to Level 2 | Reclassification from Level 2 to Level 1 | Reclassification from Level 1 to Level 2 | Reclassification from Level 2 to Level 1 | |
Financial investments | ||||
Debt and other fixed-return securities | 220,885,977 | 202,183,424 | 217,059,836 | 112,772,641 |
TOTAL | 220,885,977 | 202,183,424 | 217,059,836 | 112,772,641 |
in EUR | ||||
2024 | 2023 | |||
Reclassification from Level 1 to Level 2 | Reclassification from Level 2 to Level 1 | Reclassification from Level 1 to Level 2 | Reclassification from Level 2 to Level 1 | |
Financial investments from financial contracts | ||||
Debt and other fixed-return securities | 54,785,449 | 28,683,221 | 48,325,659 | 49,016,213 |
TOTAL | 54,785,449 | 28,683,221 | 48,325,659 | 49,016,213 |
in EUR | ||||
2024 | 2023 | |||
Reclassification from Level 1 to Level 2 | Reclassification from Level 2 to Level 1 | Reclassification from Level 1 to Level 2 | Reclassification from Level 2 to Level 1 | |
Financial investments | ||||
Debt and other fixed-return securities | 103,627,024 | 130,040,509 | 179,339,905 | 106,305,586 |
TOTAL | 103,627,024 | 130,040,509 | 179,339,905 | 106,305,586 |
in EUR | ||||
2024 | 2023 | |||
Reclassification from Level 1 to Level 2 | Reclassification from Level 2 to Level 1 | Reclassification from Level 1 to Level 2 | Reclassification from Level 2 to Level 1 | |
Financial investments from financial contracts | ||||
Debt and other fixed-return securities | 22,185,905 | 14,171,073 | 7,667,349 | 21,044,425 |
TOTAL | 22,185,905 | 14,171,073 | 7,667,349 | 21,044,425 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
2024 | 2023 | 2024 | 2023 | |
Auditing of the Annual Report | 514,731 | 902,024 | 223,313 | 323,143 |
Other assurance and related services | 349,899 | 131,675 | 312,143 | 68,808 |
TOTAL | 864,630 | 1,033,698 | 535,457 | 391,951 |
in EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
2024 | 2023 | 2024 | 2023 | |
Reimbursements of labour costs by the state | 2,520,955 | 2,939,619 | 2,052,313 | 2,640,393 |
Government grants received in the framework of aid measures | 197,420 | 231,202 | 150,769 | 167,253 |
Government incentives for the employment of specific categories of workers | 32,350 | 0 | 0 | 0 |
Funds obtained in public tenders for co-financing of costs | 5,860 | 145,453 | 0 | 140,138 |
Funds obtained in public tenders for the acquisition of assets | 10,996,355 | 0 | 10,996,355 | 0 |
Other government grants | 39,277 | 193,542 | 0 | 0 |
TOTAL | 13,792,217 | 3,509,816 | 13,199,437 | 2,947,784 |
in EUR | ||
2024 | 2023 | |
INCOME AND EXPENSES | ||
Written insurance premium | 25.084.196 | 26.524.036 |
Written reinsurance premium | -156.090.283 | -141.057.331 |
Income from reinsurance commissions | 35.915.360 | 33.667.221 |
Other income from insurance operations | 1.642.291 | 1.226.473 |
Interest income | 32.681 | 0 |
Rental income | 1.118.032 | 1.053.911 |
Other income | 8.461.675 | 7.127.989 |
TOTAL INCOME | -83.836.047 | -71.457.701 |
Claims settled | -4.129.338 | -10.843.457 |
Reinsurers' share in claims | 86.959.585 | 113.959.453 |
Exprense from reinsurance commissions | -5.614.726 | -5.745.088 |
Expenses from insurance contracts | -3.059.948 | -200.965 |
Finance expenses | -17.457 | -19.554 |
Other expences | -769.635 | -605.413 |
Operating costs | -8.857.044 | -7.317.227 |
TOTAL EXPENSES | 64.511.438 | 89.227.749 |
in EUR | ||
31 Dec 2024 | 31 Dec 2023 | |
ASSETS | ||
Right-of-use of assets | 571.198 | 661.080 |
Loans | 1.662.903 | 1.070.031 |
Receivables from insurance and reinsurance operations | 25.163.636 | 70.817.753 |
Short term receivables from financing | 19.195 | 9.610 |
Other short-term receivables | 1.949.297 | 188.759 |
LIABILITIES | ||
Liabilities from insurance and reinsurance operations | 22.556.998 | 31.243.881 |
Lease liabilities | 613.435 | 699.719 |
Other short-term liabilities | 201.499 | 635.840 |
in EUR | |||||||
| First and last name | Fixed remuneration – gross (1)* | Variable remuneration (bonuses) – gross (2) | Total gross (3 = 1 + 2) | Total remuneration – net (4) | Insurance premium – benefits and SVPI (5)** | Other benefits (6)*** | Total benefits and SVPI (7 = 5 + 6) |
Andrej Slapar | 227,408 | 46,139 | 273,547 | 90,585 | 76,975 | 5,397 | 82,372 |
Uroš Ivanc | 216,173 | 43,832 | 260,005 | 88,628 | 55,496 | 0 | 55,496 |
Tadej Čoroli | 216,173 | 43,832 | 260,005 | 88,541 | 55,490 | 2,344 | 57,834 |
Blaž Jakič | 216,173 | 13,405 | 229,578 | 72,191 | 55,495 | 11,474 | 66,969 |
Marica Makoter | 216,173 | 43,832 | 260,005 | 88,058 | 55,496 | 937 | 56,433 |
Barbara Smolnikar**** | 0 | 5,330 | 5,330 | 3,114 | 0 | 0 | 0 |
David Benedek**** | 0 | 5,330 | 5,330 | 3,114 | 0 | 0 | 0 |
TOTAL | 1,092,100 | 201,700 | 1,293,800 | 434,231 | 298,952 | 20,152 | 319,104 |
in EUR | |||
| First and last name | Deferred variable remuneration (bonuses) – gross (1) | Fixed remuneration (salary) – gross and reimbursement (2) | Total liabilities (3=1+2) |
Andrej Slapar | 54,334 | 18,710 | 73,044 |
Uroš Ivanc | 51,617 | 18,421 | 70,038 |
Tadej Čoroli | 51,617 | 17,775 | 69,392 |
Blaž Jakič | 13,405 | 17,775 | 31,180 |
Marica Makoter | 51,617 | 17,775 | 69,392 |
Barbara Smolnikar | 29,292 | 0 | 29,292 |
David Benedek | 33,102 | 0 | 33,102 |
TOTAL | 284,984 | 90,456 | 375,440 |
in EUR | ||||||
| First and last name | Flat-rate remuneration – gross (1) | Attendance fees – gross (2) | Total gross (1 + 2) | Total net | Travel expenses – gross | Travel expenses – net |
Andrej Andoljšek | 30,000 | 5,885 | 35,885 | 26,270 | 424 | 310 |
Tomaž Benčina | 22,500 | 4,290 | 26,790 | 19,612 | 1,372 | 1,004 |
Monica Cramer Manhem | 20,111 | 3,025 | 23,136 | 17,930 | 10,006 | 7,754 |
Barbara Nose | 12,152 | 2,145 | 14,297 | 10,466 | 0 | 0 |
Rok Ponikvar | 7,437 | 1,155 | 8,592 | 5,391 | 1,739 | 1,091 |
Igor Stebernak | 10,200 | 2,200 | 12,400 | 8,313 | 215 | 144 |
Tim Umberger | 23,214 | 4,246 | 27,460 | 20,102 | 621 | 454 |
Jure Valjavec | 15,063 | 4,510 | 19,573 | 14,328 | 864 | 632 |
Aleš Košiček | 21,604 | 5,621 | 27,225 | 19,931 | 621 | 454 |
Janja Strmljan Čevnja | 20,111 | 3,245 | 23,356 | 17,098 | 616 | 451 |
Katarina Sitar Šuštar* | 1,400 | 0 | 1,400 | 1025 | 0 | 0 |
Luka Kumer* | 6,646 | 1,595 | 8,241 | 6,033 | 0 | 0 |
Mateja Lovšin Herič* | 2,224 | 1,320 | 3,544 | 2,594 | 0 | 0 |
TOTAL | 192,662 | 39,237 | 231,899 | 169,093 | 16,478 | 12,294 |
v EUR | ||||
Triglav Group | Zavarovalnica Triglav | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | |
Contingent assets | ||||
Uncollected subrogation receivables | 63,271,940 | 62,762,435 | 49,961,621 | 47,915,673 |
Contingent receivables | 1,204,690 | 34,067,804 | 789,174 | 62,769,507 |
Derivative financial instruments | 13,246,294 | 0 | 13,246,294 | 0 |
Approved undrawn loans | 1,300,000 | 1,300,000 | 1,300,000 | 1,300,000 |
Contingent liabilities | ||||
Other contingent liabilities | 2,050,719 | 1,636,870 | 47,031 | 294,455 |
Bonds, guarantees and other sureties issued | 79,997,504 | 169,991,733 | 76,969,852 | 156,558,114 |
Other off-balance sheet records | ||||
Alternative investments | 97,797,106 | 106,998,447 | 97,140,413 | 105,529,254 |
Assets under management | 2,260,084,264 | 1,699,308,044 | 0 | 0 |
in EUR | |||||
31 Dec 2024 | Not defined | Less than 1 year | 1-5 years | 5-10 years | TOTAL |
Bonds, guarantees and other sureties issued | 1,631,776 | 0 | 418,943 | 0 | 2,050,719 |
Other contingent liabilities | 1,300,000 | 348,299 | 76,301,845 | 2,047,361 | 79,997,505 |
TOTAL | 2,931,776 | 348,299 | 76,720,788 | 2,047,361 | 82,048,224 |
in EUR | |||||
31 Dec 2023 | Not defined | Less than 1 year | 1-5 years | 5-10 years | TOTAL |
Bonds, guarantees and other sureties issued | 1,636,870 | 0 | 0 | 0 | 1,636,870 |
Other contingent liabilities | 1,813,361 | 12,133,619 | 154,194,550 | 1,850,203 | 169,991,733 |
TOTAL | 3,450,231 | 12,133,619 | 154,194,550 | 1,850,203 | 171,628,603 |
in EUR | |||||
31 Dec 2024 | Not defined | Less than 1 year | 1-5 years | 5-10 years | TOTAL |
Bonds, guarantees and other sureties issued | 47,031 | 0 | 0 | 0 | 47,031 |
Other contingent liabilities | 0 | 0 | 74,922,491 | 2,047,361 | 76,969,852 |
TOTAL | 47,031 | 0 | 74,922,491 | 2,047,361 | 77,016,883 |
in EUR | |||||
31 Dec 2023 | Not defined | Less than 1 year | 1-5 years | 5-10 years | TOTAL |
Bonds, guarantees and other sureties issued | 294,455 | 0 | 0 | 0 | 294,455 |
Other contingent liabilities | 513,361 | 0 | 154,194,550 | 1,850,203 | 156,558,114 |
TOTAL | 807,816 | 0 | 154,194,550 | 1,850,203 | 156,852,569 |