TrygVesta • annual report 2005
TrygVesta report 2 0 0 5
2 8 . february 2 0 0 6
TrygVesta report 2 0 0 5 2 8 . february 2 0 0 6 Stine Bosse, CEO - - PowerPoint PPT Presentation
TrygVesta report 2 0 0 5 2 8 . february 2 0 0 6 Stine Bosse, CEO Morten Hbbe, CFO TrygVesta annual report 2005 2 0 0 5 in review Solid im provem ent strengthen of position Pre-tax profit DKK 2,913m up by DKK 861m The
TrygVesta • annual report 2005
2 8 . february 2 0 0 6
02-03-2006 Side 2
02-03-2006 Side 3
02-03-2006 Side 4
416 461 236 739 278 200 400 600 800 2001 2002 2003 2004 2005
Normal level
911 111 73 184 84 200 400 600 800 1.000 2001 2002 2003 2004 2005
Normal level
02-03-2006 Side 5
83,6% 78,3% 72,6% 74,0% 72,1% 0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 2002 2003 2004 2004 I FRS 2005 I FRS
02-03-2006 Side 6
23,6% 22,4% 21,2% 17,1% 16,9% 0% 5% 10% 15% 20% 25% 2002 2003 2004 2004 I FRS 2005 I FRS
02-03-2006 Side 7
390 831 524 874 756 464
100 300 500 700 900 P&C DK P&C NO Corporate Other DKKm 2004 2005
722 956 1,023 1,138 500 1000 1500 2000 2500 2004 2005 DK Norway
02-03-2006 Side 8
02-03-2006 Side 9
02-03-2006 Side 11
02-03-2006 Side 12
79.5 78.4 74.1 73.7 3.5 3.0 1.7
23.0 22.7 17.8 17.7
10 30 50 70 90 110 2002 2003 2004 2005
Gross claims ratio Net of ceded business Gross expence ratio
104.9 99.8 93.2 89.8
02-03-2006 Side 13
02-03-2006 Side 15
02-03-2006 Side 16
60.8 71.9 72.0 61.4 1.3 1.6 2.0 5.4 20.4 20.8 24.7 27.0 20 40 60 80 100 120 2002 2003 2004 2005
Gross claims ratio Net of ceded business Gross expense rartio
104.4 98.6 83.2 83.1
02-03-2006 Side 17
02-03-2006 Side 19
02-03-2006 Side 20
71.5 68.5 85.3 72.0 9.0 11.4 15.4 7.1 11.4 11.7 16.8 16.5 20 40 60 80 100 120 2002 2003 2004 2005
Gross claims ratio Net of ceded business Gross expense ratio
108.9 100.7 94.6 92.4
02-03-2006 Side 21
Finland: Gross Earned Prem ium s
DKK MM
Danish GAAP IFRS
TrygVesta Bancassurance in Finland
Growth 44%
02-03-2006 Side 22
8 4 2 1 4 1 5 14 28 90 10 20 30 40 50 60 70 80 90 100 Ved ikke 1 2 3 4 5 6 7 8 9 10 Appraisal Number of answers
02-03-2006 Side 23
If 2005 TrygVest a 2005 Codan/ Tryg- Hansa 2005 Branche 2005
64 66 68 70 72 74 76 64 66 68 70 72 74 76
Contentm ent Loy alt y
October 2005
02-03-2006 Side 24
If 2005 Ny kredit 2005 Branc he 2005 Try g 2005 Alka 2005 Alm.Brand 2005 Codan 2005 Top 2005 Øv rig 2005
6 3 6 5 6 7 6 9 7 1 7 3 7 5 7 7 7 9 8 1 8 3 6 3 6 5 6 7 69 7 1 7 3 7 5 77 7 9 8 1 8 3
Contentm ent Loyalty
October 2005
02-03-2006 Side 25
Vest a Sparebank1 Gjensidige If Øv rig Branc he
6 2 6 4 6 6 6 8 7 0 7 2 7 4 7 6 7 8 6 2 6 4 6 6 68 7 0 72 7 4 7 6 7 8
Contentm ent Loyalty
October 2005
02-03-2006 Side 26
Tapiola If Pohjola Branc he Ot her Nordea Vahinkov akuut us
6 8 7 0 7 2 7 4 7 6 7 8 8 0 8 2 6 4 66 6 8 7 0 7 2 7 4 76 7 8
Contentm ent Loyalty
Ultimo 2005 The group ”Other” is constituted by several small companies.
02-03-2006 Side 27
904082 1552984 2094231
500.000 1 .000.000 1 .500.000 2.000.000 2.500.000
2003 2004 2005 Norden
Num bers visiting the internet
02-03-2006 Side 28
DoP DoP/ avtalefront
Bankinsurance TI A Mileage New Motor insurance
UW -policy UW -policy
02-03-2006 Side 29
3739 3750 3728 3694 3660 3670 3680 3690 3700 3710 3720 3730 3740 3750 3760 2002 2003 2004 2005 Antal fuldtidsm edarbej der e ultim o perioden
02-03-2006 Side 30
Sale of TBi, Poland and Estonia
2003 2004 2005
02-03-2006 Side 31
02-03-2006 Side 32
02-03-2006 Side 33
18% 21% 22% 24% 8% Commencing business 2006
02-03-2006 Side 34
Actual Actual Expected Favourable Negative DKKm 2004 2005 2006 scenario scenario Technical result 1,700 2,053 1,800 2,100 1,500 Profit on investment 378 888 400 Profit for the period before tax 2,052 2,913 2,200 Profit for the period 1,421 2,097 1,650 1,875 1,425 Combined ratio % 91.1 89.0 91 89 93
02-03-2006 Side 35
02-03-2006 Side 36
4.268 5.360 6.117 6.802 8.215 6.787 4.564 3.000 4.000 5.000 6.000 7.000 8.000 9.000 2001 2002 2003 2004 2004 I FRS 2005 I FRS 2005 I FRS* * ) less dividend of 1.428 m DKK
Capitalisation 2 0 0 2 -2 0 0 5 Equity 2 0 0 1 -2 0 0 5
4.268 6.010 6.167 6.852 7.885 9.313 6.018 7.755 8.797 7.571 8.682 10.110 4 2 % 5 1 % 5 6 % 5 0 % 5 3 % 9 4 % 1 2 5 % 1 4 8 % 1 2 1 % 1 2 9 % 1 5 6 % 6 3 %
4.000 6.000 8.000 10.000 12.000 14.000 2002 2003 2004 2004 I FRS 2005 I FRS 2005 I FRS (før udbytte) 0% 20% 40% 60% 80% 100% 120% 140% 160% Capital less dividend Rating capital Solvency ratio S&P CAR
02-03-2006 Side 37
410 50 650 1428 200 400 600 800 1.000 1.200 1.400 1.600 2000 2001 2002 2003 2004 2005
Solvency ratio 2 0 0 0 -2 0 0 5 TrygVesta dividend 2 0 0 0 -2 0 0 5
100% 200% 300% 400% 500% 2000 2001 2002 2003 2004 2005 Solvency ratio in Tryg Forsikring
02-03-2006 Side 38
Return on Equity, TrygVesta
Return on Equity, pre-tax Return on Equity, post-tax
02-03-2006 Side 39
Run-off results Technical Reserves
263
200 400 2001 2002 2003 2004 I FRS 2005 I FRS Gross Run-off Result 16.807 18.975 19.134 19.914 21.261 10.000 12.000 14.000 16.000 18.000 20.000 22.000 2001 2002 2003 2004 I FRS 2005 I FRS Gross Technical Reserves
02-03-2006 Side 40
02-03-2006 Side 41
2,7% 22,3% 9,4% 5,5% 2,4% 21,6% 9,4% 5,1%
0% 3% 5% 8% 10% 13% 15% 18% 20% 23% 25% Oblilgationer m.v. Aktier Ejendomme Total Afkast i procent TrygVesta koncern Benchmark
Bonds etc. Shares Real property
Group
02-03-2006 Side 42
80,1% 13,9% 6,0% 82,2% 10,9% 6,9% 0,0% 10,0% 20,0% 30,0% 40,0% 50,0% 60,0% 70,0% 80,0% 90,0% Obligat ioner m.v. Akt ier Ejendomme 31.12.05 31.12.04
Bonds etc. Shares Real property
02-03-2006 Side 43
Figures for all companies have been calculated according to Tryg’s accounting principles
DKKm / IFRS FY 2004 FY 2005 FY 2004 FY 2005 Gross earned premiums 8 525 8 764 4 142 4 079 Technical result 722 956 422 399 Key ratios Gross claims ratio 73,6% 78,0% 69,0% 86,7% Ceded business, as a % of GPE 3,5%
3,2%
Claims ratio, net of ceded busine 77,1% 74,1% 72,2% 72,2% Gross expense ratio 16,3% 16,6% 19,1% 19,1% Combined ratio 93,5% 90,7% 91,3% 91,3% P&C insurance - group Pre-tax profit 2 052 2 913 354 375 Alm.Brand ex. Re TrygVesta (DK)
02-03-2006 Side 44
Combined ratio, gross method
85 90 95 100 105 110 115 2000 2001 2002 2003 2004 YTD 1Q-05 YTD 2Q-05 YTD 3Q-05 YTD 4Q-05 TrygVesta (DK) Topdanmark Codan (DK) Alm.Brand ex. RE
02-03-2006 Side 45
Pre-tax profit in Gjensidige and Sparebank1 is equal to ”Operating result” (Result before provisions to statutory equalization reserves).
NOKm FY 2004 FY 2005 FY 2004 FY 2005 FY 2004 FY 2005 FY 2004 FY 2005 Gross earned premiums 7 447 7 349
13 719 3 493 3 573 Earned premiums, net 6 157 6 864 10 343 10 683 12 345 13 358 2 483 2 732 Technical result 939 1 424 N/ A N/ A 1 628 1 797 258 466 Key ratios Gross claims ratio 64,4% 58,2% N/ A N/ A 66,7% 69,1% 68,3% 67,9% Ceded business, as a % of GPE 6,2% 5,0% N/ A N/ A 3,3% 2,6% 3,0% 1,2% Claims ratio, net of ceded busine 70,5% 63,2% N/ A N/ A 70,0% 71,6% 71,3% 69,1% Gross expense ratio 20,2% 22,2% N/ A N/ A 19,6% 19,7% 22,3% 21,2% Combined ratio 90,8% 85,4% N/ A N/ A 89,6% 91,3% 93,7% 90,3% Key ratios, net Combined ratio, net 88,8% 84,4% 85,5% 86,6% 89,2% 91,1% 91,1% 87,3% P&C insurance - group Pre-tax profit 2 311 3 137 4 761 6 415 2 312 4 161 347 505 Exchange rate 1,126 1,077 0,917 0,864 Sparebank1 TrygVesta (NO) If (NO) Gjensidige
This table has been prepared using NGAAP (IF: SGAAP) and "Association of Norwegian Financial Managers in the Finance Sector" recommendation regarding Natural Perils reserve.
02-03-2006 Side 46
Combined ratio, net of reinsurance
80 85 90 95 100 105 110 115 2000 2001 2002 2003 2004 YTD 1Q-05 YTD 2Q-05 YTD 3Q-05 YTD 4Q-05 TrygVesta (NO) Gjensidige Sparebank 1 I f (NO)
02-03-2006 Side 47
Calculation of RoE before tax: IF 2005: RoE after tax / 0,72. IF 2004: Profit before tax / Shareholders’ equity (1.1+ 31.12)/ 2
DKKm / IFRS FY 2004 FY 2005 FY 2004 FY 2005 Gross earned premiums 15 266 15 705 29 314 29 348 Technical result 1 700 2 053 3 645 3 847 Key ratios Gross claims ratio 69,3% 72,0% N/ A N/ A Ceded business, as a % of GPE 4,7% 0,1% N/ A N/ A Claims ratio, net of ceded busine 74,0% 72,0% N/ A N/ A Gross expense ratio 17,1% 16,9% N/ A N/ A Combined ratio 91,1% 89,0% 93,2% 91,1% P&C insurance - group Pre-tax profit 2 052 2 913 4 232 5 963 RoE before taxes (p.a.) 33 % 39 % 28 % 33 % Exchange rate 0,815 0,803 TrygVesta If
02-03-2006 Side 48
Combined ratio, gross method
85 90 95 100 105 110 115 120 2000 2001 2002 2003 2004 YTD 1Q-05 YTD 2Q-05 YTD 3Q-05 YTD 4Q-05 I f Codan TrygVesta
02-03-2006 Side 49
02-03-2006 Side 50