ADP | Caption | 2022-12 cons. a. | 2022-12 cons. | 2022-09 cons. | 2022-06 cons. | 2022-03 cons. | 2021-12 cons. a. | 2021-09 cons. | >> 2021-06 cons. |
118 | I Earned premiums (ADP 119 to 123) | 431,496,340 | 431,499,718 | | | | | | |
119 | 1 Gross written premium | 493,878,246 | 493,881,624 | | | | | | |
120 | 2 Value adjustment and charged premium value adjustment | 822,207 | 822,207 | | | | | | |
121 | 3 Outward reinsurance premiums (-) | -49,863,689 | -49,863,689 | | | | | | |
122 | 4 Change of gross provisions for unearned premiums (+/-) | -15,161,636 | -15,161,636 | | | | | | |
123 | 5 Change of provisions for unearned premiums, reinsurers' share (+/-) | 1,821,212 | 1,821,212 | | | | | | |
124 | II Income from investments (ADP 125 to 131) | 69,087,838 | 69,087,838 | | | | | | |
125 | 1 Income from branches, associates and joint ventures. | 8,114,315 | 8,114,315 | | | | | | |
126 | 2 Income from investment in land and buildings | 18,145,600 | 18,145,600 | | | | | | |
127 | 3 Interest income | 25,710,644 | 25,710,644 | | | | | | |
128 | 4 Unrealised gains on investments | 1,681,659 | 1,681,659 | | | | | | |
129 | 5 Realised gains on investments | 10,538,883 | 10,538,883 | | | | | | |
130 | 6 Net positive exchange rate differences | 2,897,758 | 2,897,758 | | | | | | |
131 | 7 Other income from investments | 1,998,980 | 1,998,980 | | | | | | |
132 | III Income from commissions and fees | 7,667,663 | 7,667,663 | | | | | | |
133 | IV Other insurance-technical income, net amount from reinsurance | 5,648,573 | 5,648,573 | | | | | | |
134 | V Other income | 23,151,086 | 23,151,086 | | | | | | |
135 | VI Claims incurred, net (ADP 136 + 139) | -258,127,108 | -258,127,108 | | | | | | |
136 | 1 Claims settled (ADP 137+138) | -255,011,299 | -255,011,299 | | | | | | |
137 | 1.1 Gross amount (-) | -276,678,643 | -276,678,643 | | | | | | |
138 | 1.2 Reinsurers' share (+) | 21,667,344 | 21,667,344 | | | | | | |
139 | 2 Change in the provision for claims (+/-) (ADP 140+141) | -3,115,808 | -3,115,808 | | | | | | |
140 | 2.1 Gross amount | -9,843,668 | -9,843,668 | | | | | | |
141 | 2.3 Reinsurers' share | 6,727,859 | 6,727,859 | | | | | | |
142 | VII Change in mathematical provision and other technical provisions, net of reinsurance (ADP 143+146) | -6,563,307 | -6,563,307 | | | | | | |
143 | 1 Change in mathematical provisions (+/-) (ADP 144+145) | -5,585,486 | -5,585,486 | | | | | | |
144 | 1.1 Gross amount (-) | -5,585,341 | -5,585,341 | | | | | | |
145 | 1.2 Reinsurers' share (+) | -145 | -145 | | | | | | |
146 | 2 Change in other technical provisions, net of reinsurance (+/-) (ADP 147+148) | -977,821 | -977,821 | | | | | | |
147 | 2.1 Gross amount (-) | -977,820 | -977,820 | | | | | | |
148 | 2.2 Reinsurers' share (+) | -1 | -1 | | | | | | |
149 | VIII Change of special provision for life assurance where policyholders bear the invest. risk, net of reinsurance (+/-) | 19,241,860 | 19,241,860 | | | | | | |
150 | 1 Gross amount (-) | 19,241,860 | 19,241,860 | | | | | | |
151 | 3 Reinsurers' share (+) | 0 | 0 | | | | | | |
152 | IX Cash payments for bonuses and rebates, net of reinsurance (ADP 153+154) | -1,884,331 | -1,884,331 | | | | | | |
153 | 1 Performance-dependent (bonuses) | -1,372,951 | -1,372,951 | | | | | | |
154 | 2 Performance-independent (rebates) | -511,380 | -511,380 | | | | | | |
155 | X Operating expenses (business expenditures), net (ADP 156+160) | -193,082,504 | -193,085,882 | | | | | | |
156 | 1 Acquisition costs (ADP 157 to 159) | -101,894,013 | -101,894,013 | | | | | | |
157 | 1.1 Commission | -50,725,637 | -50,725,637 | | | | | | |
158 | 1.2 Other acquisition costs | -50,279,180 | -50,279,180 | | | | | | |
159 | 1.3 Change in deferred acquisition costs | -889,196 | -889,196 | | | | | | |
160 | 2 Administration expenses (administrative costs) (ADP 161 to 163) | -91,188,491 | -91,191,869 | | | | | | |
161 | 2.1 Depreciation | -12,318,855 | -12,318,855 | | | | | | |
162 | 2.2 Salaries, taxes and contributions from/on salaries | -32,160,035 | -32,160,035 | | | | | | |
163 | 2.3 Other administration expenses | -46,709,602 | -46,712,979 | | | | | | |
164 | XI Investment expenses (ADP 165 to 171) | -20,041,608 | -20,041,608 | | | | | | |
165 | 1 Depreciation of land and buildings not occupied by an undertaking for its own activities | 0 | 0 | | | | | | |
166 | 2 Interest | -1,722,752 | -1,722,752 | | | | | | |
167 | 3 Impairment of investments | -430,277 | -430,277 | | | | | | |
168 | 4 Realised loss on investments | -8,285,357 | -8,285,357 | | | | | | |
169 | 5 Unrealised loss on investments | -845,951 | -845,951 | | | | | | |
170 | 6 Net negative exchange rate differences | 0 | 0 | | | | | | |
171 | 7 Other investment expenses | -8,757,271 | -8,757,271 | | | | | | |
172 | XII Other technical expenses, net of reinsurance (ADP 173+174) | -8,360,128 | -8,360,128 | | | | | | |
173 | 1 Expenses of preventive activities | -148,790 | -148,790 | | | | | | |
174 | 2 Other technical expenses of insurance | -8,211,339 | -8,211,339 | | | | | | |
175 | XIII Other activities, including value adjustments | -8,587,485 | -8,587,485 | | | | | | |
176 | XIV Profit or loss for the accounting period before tax (+/-) (ADP 118+124+132 to 135+142+149+152+155+164+172+175) | 59,646,889 | 59,646,889 | | | | | | |
177 | XV Profit or loss tax (ADP 178+179) | -9,419,344 | -9,419,344 | | | | | | |
178 | 1 Current tax expense | -9,568,466 | -9,581,669 | | | | | | |
179 | 2 Deferred tax expense (income) | 149,122 | 162,325 | | | | | | |
180 | XVI Profit or loss for the accounting period after tax (+/-) (ADP 176+177) | 50,227,544 | 50,227,544 | | | | | | |
181 | 1 Attributable to owners of the parent | 50,180,416 | 50,180,416 | | | | | | |
182 | 2 Attributable to non-controlling interest | 47,128 | 47,128 | | | | | | |
183 | XVII TOTAL INCOME (ADP 118+124+132+133+134+179) | 537,200,621 | 537,217,202 | | | | | | |
184 | XVIII TOTAL EXPENSES (ADP 135+142+149+152+155+164+172+175+178) | -486,973,077 | -486,989,658 | | | | | | |
185 | IX Other comprehensive income (ADP 186 to 193) | -75,763,419 | -75,763,419 | | | | | | |
186 | 1 Gains/losses arising from translation of financial statements relating to foreign operations | 131,155 | 131,155 | | | | | | |
187 | 2 Gains/losses arising from the revaluation of financial assets available for sale | -91,499,685 | -91,499,685 | | | | | | |
188 | 3 Gains/losses arising from the revaluation of land and buildings occupied by an undertaking for its own activities | -87,348 | -87,348 | | | | | | |
189 | 4 Gains/losses arising from the revaluation of other tangible (other than land and property) and intangible assets | 0 | 0 | | | | | | |
190 | 5 Effects of cash flow hedging instruments | 0 | 0 | | | | | | |
191 | 6 Actuarial gains/losses on pension plans with defined pensions | 0 | 0 | | | | | | |
192 | 7 Share in other comprehensive income of associates | 0 | 0 | | | | | | |
193 | 8 Income tax on other comprehensive income | 15,692,460 | 15,692,460 | | | | | | |
194 | XX Total comprehensive income (ADP 180 +185) | -25,535,874 | -25,535,874 | | | | | | |
195 | 1 Attributable to owners of the parent | -25,582,087 | -25,582,087 | | | | | | |
196 | 2 Attributable to non-controlling interests | 46,212 | 46,212 | | | | | | |
197 | XXI Reclassification adjustments | 0 | 0 | | | | | | |