190 | Just Group PLC | Annual Report and Accounts 2024
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS continued
22. INSURANCE CONTRACTS AND RELATED REINSURANCE continued
Insurance contract liability (restated) 1 £m
Net reinsurance (restated) 1 £m
Net £m 61 67 68 72 74
31 December 2023 1 Within 1 year
71 78 80 85 88
(10) (11) (12) (13) (14) (74)
1–2 years 2–3 years 3–4 years 4–5 years
5–10 years 10–20 years 20–30 years Over 30 years
437 765 489 356
363 614 376 264
(151) (113)
(92)
Total
2,449
(490)
1,959
1 A mounts have been restated to disclose the run-off of the CSM associated with the Group’s Insurance contract liabilities and Net Reinsurance balances after allowing for accretion on the CSM. Previously the run-off of the CSM was reported excluding the impact of accretion. (g) Estimated timing of net cash outflows from insurance contract liabilities The following table shows the insurance contract balances analysed by duration. The total balances are split by duration of payments in proportion to the policy cash flows estimated to arise during the year, measured as the expected undiscounted net cash flows.
Insurance contract liability £m
Reinsurance contract assets £m
Reinsurance contract liabilities £m
Net £m
31 December 2024
Less than 1 year
2,051 2,044 2,037 2,027 2,016 9,790
(133) (135) (138) (140) (142) (724)
29 31 33 34 36
1,947 1,940 1,932 1,921 1,910 9,256
1–2 years 2–3 years 3–4 years 4–5 years
5–10 years 10–20 years 20–30 years Over 30 years
190 324
16,900 11,272
(1,368) (1,000)
15,856 10,232
(40)
8,456
(755)
(537)
7,164
Total value (undiscounted) Carrying value (discounted)
56,593 25,166
(4,535) (1,922)
100 337
52,158 23,581
Insurance contract liability £m
Reinsurance contract assets £m
Reinsurance contract liabilities £m
Net £m
31 December 2023
Less than 1 year
1,731 1,715 1,697 1,679 1,662 7,971
(73) (75) (76) (76) (76)
30 31 33 34 35
1,688 1,671 1,654 1,637 1,621 7,780
1–2 years 2–3 years 3–4 years 4–5 years
5–10 years 10–20 years 20–30 years Over 30 years
(378) (659) (408) (253)
187 324
13,317
12,982
8,325 5,802
86
8,003 5,419
(130)
Total value (undiscounted) Carrying value (discounted)
43,899 21,789
(2,074) (1,039)
630 426
42,455 21,176
The tables above present the timing and amount of expected future cash flows excluding both current insurance related accruals and prepayments, and the CSM release as presented in note 22(f). Contractual amounts payable on demand include amounts that DB scheme members may transfer out in the deferred phase prior to retirement of £4,335m as at 31 December 2024 (31 December 2023: £2,868m).
Powered by FlippingBook