ADP | Caption | 2023-12 cons. | 2023-09 cons. | 2023-06 cons. | 2023-03 cons. | 2022-12 cons. | 2022-09 cons. | 2022-06 cons. | 2022-03 cons. |
1 | I. Income from insurance contracts (ADP 2+3+4) | 200,969,654 | 144,072,869 | | | | | | |
2 | 1. General measurement model | 0 | 0 | | | | | | |
3 | 2. Variable fee approach | 0 | 0 | | | | | | |
4 | 3. Premium allocation approach | 200,969,654 | 144,072,869 | | | | | | |
5 | II. Expenditure from insurance contracts (ADP 6+7+…+12) | -181,336,774 | -124,423,921 | | | | | | |
6 | 1. Claims incurred | -113,299,523 | -78,254,206 | | | | | | |
7 | 2. Commissions | -16,432,190 | -11,892,590 | | | | | | |
8 | 3. Other expenses related to the sale of insurance | -29,981,877 | -20,114,203 | | | | | | |
9 | 4. Other insurance service expenses | -17,056,838 | -11,359,505 | | | | | | |
10 | 5. Depreciation of insurance acquisition costs | 0 | 0 | | | | | | |
11 | 6. Losses and reversal of losses on onerous contracts | 0 | 0 | | | | | | |
12 | 7. Change in liabilities for claims incurred | -4,566,346 | -2,803,417 | | | | | | |
13 | III. Net result of (passive) reinsurance contracts (ADP 14+15) | -5,397,942 | -4,299,915 | | | | | | |
14 | 1. Income from (passive) reinsurance contracts | 2,963,322 | 3,156,255 | | | | | | |
15 | 2. Expenditure from (passive) reinsurance contracts | -8,361,264 | -7,456,170 | | | | | | |
16 | IV. Result from insurance contracts (ADP 1+5+13) | 14,234,938 | 15,349,033 | | | | | | |
17 | V. Net investment result (ADP 18+23+24+25+26+27+31+32+33+34) | 5,425,945 | 3,407,532 | | | | | | |
18 | 1. Net result from investment in land and buildings (ADP 19+20+21+22) | 4,450,056 | 1,790,251 | | | | | | |
19 | 1.1. Rental gains/losses (net) | 2,528,533 | 1,863,042 | | | | | | |
20 | 1.2. Realised gains/losses (net) from property not for own use | 9,118 | 9,118 | | | | | | |
21 | 1.3. Unrealised gains/losses (net) from property not for own use | 2,023,736 | 0 | | | | | | |
22 | 1.4. Depreciation of land and buildings not occupied by an undertaking for its own activities | -111,331 | -81,909 | | | | | | |
23 | 2. Interest revenue calculated using the effective interest rate method | 0 | 0 | | | | | | |
24 | 3. Other interest income | 2,944,726 | 1,999,484 | | | | | | |
25 | 4. Dividend income | 1,916,838 | 1,907,617 | | | | | | |
26 | 5. Unrealised gains/losses (net) from financial assets at fair value through profit or loss | 0 | 0 | | | | | | |
27 | 6. Realised gains/losses (ADP 28+29+30) | -12,337 | -10,702 | | | | | | |
28 | 6.1. Realised gains/losses (net) from financial assets at fair value through profit or loss | 0 | 0 | | | | | | |
29 | 6.2. Realised gains/losses (net) from financial assets at fair value through other comprehensive income | -12,337 | -10,702 | | | | | | |
30 | 6.3. Other realised gains/losses (net) | 0 | 0 | | | | | | |
31 | 7. Net impairment / reversal of impairment of investments | 0 | 0 | | | | | | |
32 | 8. Net exchange rate differences | -85,698 | -69,062 | | | | | | |
33 | 9. Other income from investments | 17,559 | 12,931 | | | | | | |
34 | 10. Other expenditure from investments | -3,805,199 | -2,222,987 | | | | | | |
35 | VI. Net financial expenditure from insurance and (passive) reinsurance contracts (ADP 36+37+38) | -1,679,471 | -2,074,977 | | | | | | |
36 | 1. Net financial income/expenditure from insurance contracts | -1,775,584 | -2,242,281 | | | | | | |
37 | 2. Net financial income/expenditure from (passive) reinsurance contracts | 96,113 | 167,304 | | | | | | |
38 | 3. Change of liability for investment contracts | 0 | 0 | | | | | | |
39 | VII. Other income | 10,014,315 | 4,652,941 | | | | | | |
40 | VIII. Other operating expenses | -22,115,696 | -14,841,825 | | | | | | |
41 | IX. Other financial expenses | 0 | 0 | | | | | | |
42 | X. Share of profit of companies consolidated using equity method, net of tax | 0 | 0 | | | | | | |
43 | XI. Profit or loss of the accounting period before tax (+/-) (ADP 1+5+13+16+17+35+39+40+41+42) | 5,880,031 | 6,492,704 | | | | | | |
44 | XII. Tax on profit or loss (ADP 45+46) | -676,750 | -187,605 | | | | | | |
45 | 1. Current tax expense | -661,565 | -897,126 | | | | | | |
46 | 2. Deferred tax expense/ income | -15,185 | 709,521 | | | | | | |
47 | XIII. Profit or loss of the accounting period after tax (+/-) (ADP 43+44) | 5,203,281 | 6,305,099 | | | | | | |
48 | 1. Attributable to owners of the parent | 5,203,281 | 6,305,099 | | | | | | |
49 | 2. Attributable to non-controlling interest | 0 | 0 | | | | | | |
50 | XIV. Other comprehensive income (ADP 51+56) | 7,657,773 | 7,660,024 | | | | | | |
51 | 1. Items that will not be reclassified to statement of profit or loss (ADP 52+53+54+55) | 10,085,651 | 8,280,969 | | | | | | |
52 | 1.1. Net change in fair value of equity securities (OCI) | 10,501,187 | 10,120,344 | | | | | | |
53 | 1.2. Actuarial gains/losses on defined benefit pension plans | 0 | 0 | | | | | | |
54 | 1.3. Other | 1,798,387 | -21,601 | | | | | | |
55 | 1.4. Tax | -2,213,923 | -1,817,774 | | | | | | |
56 | 2. Items that are, or may be, reclassified to statement of profit or loss (ADP 57+58+...+63) | -2,427,878 | -620,945 | | | | | | |
57 | 2.1. Net change in fair value of debt securities (OCI) | 0 | 0 | | | | | | |
58 | 2.2. Exchange rate differences from translation of foreign operations | 0 | 0 | | | | | | |
59 | 2.3. Effects of hedging instruments | 0 | 0 | | | | | | |
60 | 2.4. Net financial income/expenditure from insurance contracts | -2,999,294 | -705,023 | | | | | | |
61 | 2.5. Net financial income/expenditure from (passive) reinsurance contracts | 38,467 | -52,227 | | | | | | |
62 | 2.6. Other | 0 | 0 | | | | | | |
63 | 2.7. Tax | 532,949 | 136,305 | | | | | | |
64 | XV. Total comprehensive income (ADP 47+50) | 12,861,054 | 13,965,123 | | | | | | |
65 | 1. Attributable to owners of the parent | 12,861,054 | 13,965,123 | | | | | | |
66 | 2. Attributable to non-controlling interest | 0 | 0 | | | | | | |
67 | XVI. Reclassification adjustments | 0 | 0 | | | | | | |