BOARD OF DIRECTORS’ REPORT AND FINANCIAL STATEMENTS 2024 | 2 |
BOARD OF DIRECTORS’ REPORT 2024 | 3 |
Holdings of the Board and Executive Management ............................................................... | |
BOARD OF DIRECTORS’ REPORT 2024 | 4 |
BOARD OF DIRECTORS’ REPORT 2024 | 5 |
EURm | 1–12/2024 | 1–12/2023 | Change, % |
Profit before taxes | 1,559 | 1,481 | 5 |
If | 1,256 | 1,358 | -8 |
Topdanmark | 137 | 162 | -15 |
Hastings | 193 | 129 | 49 |
Holding | -29 | -160 | — |
Net profit for the equity holders | 1,154 | 1,323 | -13 |
Operating result | 1,193 | 1,046 | 14 |
Underwriting result | 1,316 | 1,164 | 13 |
Change, % | |||
Earnings per share (EUR) | 2.25 | 2.62 | -14 |
Operating EPS (EUR) | 2.33 | 2.07 | 13 |
Return on equity own funds, % | 29.5 | 24.7 | — |
Target | 2024 |
Operating EPS growth: over 7% (period average) | 13% |
Group combined ratio: below 85% | 84.3% |
Solvency ratio: 150-190% | 177% |
Financial leverage: below 30% | 26.9% |
BOARD OF DIRECTORS’ REPORT 2024 | 6 |
BOARD OF DIRECTORS’ REPORT 2024 | 7 |
BOARD OF DIRECTORS’ REPORT 2024 | 8 |
BOARD OF DIRECTORS’ REPORT 2024 | 9 |
BOARD OF DIRECTORS’ REPORT 2024 | 10 |
BOARD OF DIRECTORS’ REPORT 2024 | 11 |
EURm | 2024 | 2023 | Change, % |
Gross written premiums | 5,860 | 5,468 | 7 |
Insurance revenue, net | 5,258 | 4,996 | 5 |
Claims incurred, net | -3,267 | -3,093 | 6 |
Operating expenses and claims handling costs | -1,101 | -1,061 | 4 |
Insurance service result / underwriting result | 890 | 842 | 6 |
Net investment income | 652 | 871 | -25 |
Insurance finance income or expense, net | -188 | -331 | -43 |
Net financial result | 464 | 539 | -14 |
Other items | -98 | -24 | 315 |
Profit before taxes | 1,256 | 1,358 | -8 |
EURm | 2024 | 2023 | Change |
Combined ratio, % | 83.1 | 83.1 | -0.1 |
Cost ratio, % | 20.9 | 21.2 | -0.3 |
Risk ratio, % | 62.1 | 61.9 | 0.2 |
Large claims | 1.7 | 1.3 | 0.4 |
Severe weather | 2.6 | 3.4 | -0.8 |
Risk adjustment and other technical effects, current year % | 1.3 | 1.2 | 0.1 |
Prior year development, % | -5.1 | -5.3 | 0.2 |
Adjusted risk ratio, current year, % | 61.5 | 61.3 | 0.2 |
Discounting effect, current year, % | -2.8 | -3.4 | 0.5 |
Undiscounted adjusted risk ratio, current year, % | 64.4 | 64.7 | -0.3 |
Loss ratio, % | 67.6 | 67.6 | 0.0 |
Expense ratio, % | 15.5 | 15.6 | -0.1 |
BOARD OF DIRECTORS’ REPORT 2024 | 12 |
BOARD OF DIRECTORS’ REPORT 2024 | 13 |
Combined ratio, % | Risk ratio, % | |||||||
2024 | 2023 | Change, % | 2024 | 2023 | Change, % | |||
Private | 82.2 | 83.1 | -0.9 | 61.5 | 62.1 | -0.6 | ||
Commercial | 83.6 | 81.9 | 1.7 | 61.9 | 60.0 | 1.9 | ||
Industrial | 88.7 | 87.3 | 1.5 | 69.2 | 68.3 | 0.9 | ||
Baltic | 86.0 | 85.9 | 0.0 | 60.2 | 59.8 | 0.4 | ||
Sweden | 81.2 | 83.2 | -2.0 | 61.0 | 63.8 | -2.8 | ||
Norway | 79.9 | 87.2 | -7.3 | 60.3 | 66.8 | -6.5 | ||
Finland | 81.0 | 75.7 | 5.3 | 59.2 | 53.5 | 5.7 | ||
Denmark | 108.3 | 88.4 | 19.9 | 83.2 | 62.9 | 20.3 | ||
BOARD OF DIRECTORS’ REPORT 2024 | 14 |
EURm | 2024 | 2023 | Change, % |
Gross written premiums | 1,553 | 1,339 | 16 |
Insurance revenue, net | 1,470 | 1,288 | 14 |
Claims incurred and claims handling costs, net | -970 | -862 | 13 |
Operating expenses | -267 | -233 | 15 |
Insurance service result / underwriting result | 233 | 194 | 20 |
Net investment income | 93 | 107 | -13 |
Insurance finance income or expense, net | -33 | -79 | -59 |
Net financial result | 60 | 27 | 120 |
Other items | -155 | -59 | 163 |
Profit before taxes | 137 | 162 | -15 |
2024 | 2023 | Change | |
Combined ratio, % | 84.2 | 85.0 | -0.8 |
Loss ratio, % | 66.0 | 66.9 | -0.9 |
Expense ratio, % | 18.1 | 18.1 | 0.1 |
BOARD OF DIRECTORS’ REPORT 2024 | 15 |
EURm | 2024 | 2023 | Change, % |
Gross written premiums | 2,161 | 1,706 | 27 |
Brokerage revenue | 404 | 357 | 13 |
Insurance revenue, net (incl. brokerage) | 1,659 | 1,251 | 33 |
Claims incurred and claims handling costs, net | -938 | -714 | 31 |
Operating expenses | -532 | -409 | 30 |
Underwriting result | 190 | 128 | 49 |
Net investment income | 72 | 79 | -8 |
Insurance finance income or expense, net | -31 | -35 | -11 |
Net financial result | 41 | 44 | -6 |
Other items | -39 | -42 | -7 |
Profit before taxes | 193 | 129 | 49 |
Key figures | 2024 | 2023 | Change |
Operating ratio, % | 88.5 | 89.8 | -1.2 |
Live customer policies (millions) | 3.9 | 3.5 | 0.4 |
BOARD OF DIRECTORS’ REPORT 2024 | 16 |
EURm | 2024 | 2023 | Change, % |
Net investment income | 78 | -37 | — |
Other income | 2 | 1 | 124 |
Other expenses | -43 | -57 | 24 |
Finance expenses | -66 | -66 | 1 |
Profit before taxes | -29 | -160 | 82 |
BOARD OF DIRECTORS’ REPORT 2024 | 17 |
EURm | Sampo plc | If | Topdanmark | Hastings | Eliminations | Group total |
Sub/hybrid | 1,491 | 131 | 147 | 0 | -127 | 1,642 |
Senior bonds | 954 | 0 | 0 | 0 | 0 | 954 |
Total | 2,445 | 131 | 147 | 0 | -127 | 2,596 |
BOARD OF DIRECTORS’ REPORT 2024 | 18 |
Rated company | Moody’s | Standard & Poor’s | ||
Rating | Outlook | Rating | Outlook | |
Sampo plc – Issuer Credit Rating | A2 | Stable | A | Stable |
If P&C Insurance Ltd – Insurance Financial Strength Rating | Aa3 | Stable | AA- | Stable |
If P&C Insurance Holding Ltd (publ) - Issuer Credit Rating | - | - | A | Stable |
BOARD OF DIRECTORS’ REPORT 2024 | 19 |
BOARD OF DIRECTORS’ REPORT 2024 | 20 |
BOARD OF DIRECTORS’ REPORT 2024 | 21 |
Number of shares | Shareholders, number | Share- holders, % | Shares, number | Shares, % | Voting rights, number | Voting rights, % |
1–100 | 103,735 | 53.07 | 4,352,451 | 0.81 | 4,352,451 | 0.81 |
101–500 | 62,590 | 32.02 | 15,168,210 | 2.82 | 15,168,210 | 2.81 |
501–1,000 | 14,104 | 7.21 | 10,499,131 | 1.95 | 10,499,131 | 1.95 |
1,001–5,000 | 12,664 | 6.48 | 26,503,938 | 4.92 | 26,503,938 | 4.92 |
5,001–10,000 | 1,377 | 0.70 | 9,615,851 | 1.79 | 9,615,851 | 1.78 |
10,001–50,000 | 823 | 0.42 | 16,042,890 | 2.98 | 16,042,890 | 2.98 |
50,001–100,000 | 90 | 0.05 | 6,578,084 | 1.22 | 6,578,084 | 1.22 |
100,001–500,000 | 65 | 0.03 | 12,465,633 | 2.32 | 12,465,633 | 2.31 |
500,001– | 34 | 0.02 | 437,021,584 | 81.19 | 437,821,584 | 81.22 |
Total | 195,482 | 100 | 538,247,772 | 100 | 539,047,772 | 100 |
of which nominee registered | 11 | 346,421,982 | 64.36 | 346,421,982 | 64.27 |
BOARD OF DIRECTORS’ REPORT 2024 | 22 |
BOARD OF DIRECTORS’ REPORT 2024 | 23 |
Sector | Number of shares | % |
Corporations | 18,244,564 | 3.39 |
Financial institutions and insurance corporations | 15,284,027 | 2.84 |
Public institutions | 71,919,043 | 13.36 |
Non-profit institutions | 12,612,212 | 2.34 |
Households | 72,817,450 | 13.53 |
Foreign ownership and nominee registered | 347,370,476 | 64.54 |
Total | 538,247,772 | 100 |
A and B shares | Number of shares | % of share capital | % of votes |
Solidium Oy | 33,278,580 | 6.18 | 6.17 |
Varma Mutual Pension Insurance Company | 22,248,420 | 4.13 | 4.13 |
Ilmarinen Mutual Pension Insurance Company | 6,941,083 | 1.29 | 1.29 |
Oy Lival AB | 4,220,000 | 0.78 | 0.78 |
Elo Mutual Pension Insurance Company | 4,010,000 | 0.75 | 0.74 |
The State Pension Fund | 2,900,000 | 0.54 | 0.54 |
OP Life Assurance Company Ltd | 1,527,291 | 0.28 | 0.28 |
Svenska litteratursällskapet i Finland r.f. | 1,454,150 | 0.27 | 0.27 |
Nordea Nordic Fund | 1,270,000 | 0.24 | 0.24 |
Nordea Pro Finland Fund | 1,174,415 | 0.22 | 0.22 |
OMX Helsinki 25 Exchange Traded Fund | 1,114,925 | 0.21 | 0.21 |
Keva | 1,009,300 | 0.19 | 0.19 |
Samfundet folkhälsan i Svenska Finland rf | 864,065 | 0.16 | 0.16 |
Nordea Life Assurance Finland Ltd. | 830,243 | 0.15 | 0.15 |
OP-Finland Fund | 812,251 | 0.15 | 0.15 |
Evli Finland Select Fund | 750,000 | 0.14 | 0.14 |
OP Finland Index Fund | 743,623 | 0.14 | 0.14 |
Nordea Suomi | 719,984 | 0.13 | 0.13 |
Kaleva Mutual Insurance Company | 670,430 | 0.12 | 0.12 |
Sigrid Jusélius Foundation | 664,150 | 0.12 | 0.12 |
Foreign and nominee registered total | 347,370,476 | 64.54 | 64.44 |
Other total | 103,674,386 | 19.26 | 19.23 |
Total | 538,247,772 | 100 | 100 |
BOARD OF DIRECTORS’ REPORT 2024 | 24 |
BOARD OF DIRECTORS’ REPORT 2024 | 25 |
BOARD OF DIRECTORS’ REPORT 2024 | 26 |
BOARD OF DIRECTORS’ REPORT 2024 | 27 |
BOARD OF DIRECTORS’ REPORT 2024 | 28 |
BOARD OF DIRECTORS’ REPORT 2024 | 29 |
Main duties of the AGM ► Receives and accepts the Financial Statements. ► Receives the Auditor’s Report. ► Resolves on the measures occasioned by the profit shown in the accepted Financial Statements. ► Releases the members of the Board of Directors and the Managing Director from liability. ► Resolves on the number and fees of the members of the Board of Directors. ► Resolves on the fees of the Auditor. ► Elects the members of the Board of Directors and the Auditor. ► Deals with any other business on the agenda, proposed by either a shareholder or the Board of Directors. ► Provides advisory resolutions on the Remuneration Policy for Governing Bodies and on the acceptance of the Remuneration Report. | ||
BOARD OF DIRECTORS’ REPORT 2024 | 30 |
BOARD OF DIRECTORS’ REPORT 2024 | 31 |
Main duties of the Board of Directors | ||||
► Receives group-wide reporting. ► Supervises • the due organisation of functions and operations • the financial reporting systems, including the Sustainability Statement, and the efficiency of internal audit and risk management • related party transactions • the independence of and non-audit services provided by the Auditor • the adequacy and effectiveness of the governance, risk management, and internal control processes related to the Group Internal Model. ► Resolves on • the strategy and other major strategic or far- reaching decisions of Sampo Group • convening of the AGM • group-wide and Sampo plc level principles and policies including the Code of Conduct and the Group Internal Audit policies • the minimum requirements of capitalisation and the proposal on profit distribution • group level remuneration matters • significant changes to the Group Internal | ► Prepares • consolidated financial statements • proposals for the AGM. ► Appoints, discharges/removes, and decides on the Group CEO’s, Group Executive Committee members’, and the Group Chief Audit Executive’s terms of service and financial benefits within the framework of the valid Remuneration Policy. ► Discusses the annual performance evaluation of the Board of Directors. | |||
BOARD OF DIRECTORS’ REPORT 2024 | 32 |
Number of Board Members | Minimum number of both genders on the Board |
3-4 | 1 |
5-6 | 2 |
7-8 | 3 |
BOARD OF DIRECTORS’ REPORT 2024 | 33 |
BOARD OF DIRECTORS’ REPORT 2024 | 34 |
BOARD OF DIRECTORS’ REPORT 2024 | 35 |
BOARD OF DIRECTORS’ REPORT 2024 | 36 |
Attendance (%) | Meetings attended | |
Antti Mäkinen (Chair of the Board) | 100 | 14/14 |
Jannica Fagerholm | 100 | 14/14 |
Christian Clausen | 100 | 14/14 |
Fiona Clutterbuck (member until 25 April 2024) | 100 | 4/4 |
Georg Ehrnrooth | 100 | 14/14 |
Steve Langan | 92.86 | 13/14 |
Risto Murto | 100 | 14/14 |
Markus Rauramo | 100 | 14/14 |
Astrid Stange (member since 25 April 2024) | 90 | 9/10 |
Annica Witschard | 92.86 | 13/14 |
Board of Directors | 31 Dec 2024 | 31 Dec 2023 |
Antti Mäkinen | 8,550 | 7,010 |
Jannica Fagerholm | 8,751 | 8,751 |
Christian Clausen | 38,479 | 38,479 |
Fiona Clutterbuck1 | 3,678 | |
Georg Ehrnrooth | 130,345 | 129,532 |
Steve Langan | 2,330 | 1,498 |
Risto Murto | 5,869 | 5,169 |
Markus Rauramo | 3,101 | 2,407 |
Astrid Stange2 | 889 | — |
Annica Witschard | 1,725 | 905 |
Total | 200,039 | 197,429 |
Board of Directors ownership of shares, % | 0.04 | 0.04 |
Board of Directors share of votes, % | 0.04 | 0.04 |
BOARD OF DIRECTORS’ REPORT 2024 | 37 |
BOARD OF DIRECTORS’ REPORT 2024 | 38 |
Attendance (%) | Meetings attended | |
Jannica Fagerholm (Chair of the Committee) | 100 | 4/4 |
Fiona Clutterbuck (member until 25 April 2024) | 100 | 1/1 |
Georg Ehrnrooth (member until 25 April 2024) | 100 | 1/1 |
Steve Langan | 100 | 4/4 |
Markus Rauramo (member since 25 April 2024) | 100 | 3/3 |
Astrid Stange (member since 25 April 2024) | 67 | 2/3 |
Annica Witschard | 100 | 4/4 |
Main duties of the Audit Committee | ||||||
► Supervises and assesses • Group financial and supervisory reporting processes • the accuracy of Group financial statements • statutory and external audit, the independence of the auditor, auditor’s reporting, and purchases of non-audit services • the capitalisation, profitability, and liquidity of Group companies and the Group itself • the effective operation of the risk management system • preparation of and compliance with risk management policies and other related guidelines | • the actions and processes of Sampo Group’s compliance functions, significant litigations, and compliance with laws and regulations • communications with authorities • the company’s tax position and tax risks • the adequacy and effectiveness of the governance, risk management, and internal control processes related to the Group Internal Model ► Monitors and evaluates • the preparation of non-financial reporting (Sustainability Statement) • the internal audit’s reporting and approves of the internal audit action plan and strategy | • the effectiveness and efficiency of Sampo Group’s internal audit function • the effectiveness of internal control and other elements of the system of governance • related party transactions and reporting processes related thereto • the Group’s risks, risk management processes, and the quality and scope of risk management • processes and risks regarding IT privacy and security • compliance with risk management principles and other guidelines. ► Prepares proposals to the AGM concerning the auditor’s election and its fees. | ||||
BOARD OF DIRECTORS’ REPORT 2024 | 39 |
Attendance (%) | Meetings attended | |
Antti Mäkinen (Chair of the Committee) | 100 | 6/6 |
Christian Clausen | 83 | 5/6 |
Georg Ehrnrooth (member since 25 April 2024) | 100 | 4/4 |
Risto Murto | 100 | 6/6 |
Markus Rauramo (member until 25 April 2024) | 100 | 2/2 |
Main duties of the Nomination and Remuneration Committee | ||||||
► Monitors the implementation of the Group remuneration in general. ► Evaluates the appropriateness of the remuneration of the executive directors and their remuneration structure. ► Prepares and presents proposals to the AGM on the composition of the Board of Directors and the remuneration of its members as well as on the Remuneration Policy for Governing Bodies. ► Prepares and presents proposals to the Board of Directors pertaining to | • the evaluation of independence of Board members, composition and chair of Board committees, and the Board Diversity Policy • succession planning of the Board of Directors and top management positions in Sampo Group • the appointment of the Group CEO, the Group Chief Audit Executive, and members of the Group Executive Committee, including their fitness and propriety assessments • the remuneration and terms of employment of the members of the GEC as well as the actual payments to be made to the GEC members | • the launch of Sampo Group’s long-term incentive schemes based on financial instruments of Sampo plc and the maximum pay-outs based on short-term programmes and long-term incentive schemes • Sampo Group Remuneration Principles and Sampo Remuneration Policy for Personnel. ► Prepares the annual performance evaluation of the Board of Directors. | ||||
BOARD OF DIRECTORS’ REPORT 2024 | 40 |
BOARD OF DIRECTORS’ REPORT 2024 | 41 |
BOARD OF DIRECTORS’ REPORT 2024 | 42 |
BOARD OF DIRECTORS’ REPORT 2024 | 43 |
BOARD OF DIRECTORS’ REPORT 2024 | 44 |
BOARD OF DIRECTORS’ REPORT 2024 | 45 |
Group Executive Committee | 31 Dec 2024 | 31 Dec 2023 |
Torbjörn Magnusson | 48,355 | 46,268 |
Knut Arne Alsaker | 49,449 | 43,412 |
Ingrid Janbu Holthe | 10,867 | 5,588 |
Klas Svensson | 4,761 | 0 |
Ville Talasmäki | 20,449 | 17,801 |
Morten Thorsrud | 73,570 | 65,788 |
Ricard Wennerklint | 27,602 | 48,464 |
Total | 235,053 | 227,321 |
Group Executive Committee's ownership of shares, % | 0.04 | 0.04 |
Group Executive Committee's share of votes, % | 0.04 | 0.04 |
BOARD OF DIRECTORS’ REPORT 2024 | 46 |
BOARD OF DIRECTORS’ REPORT 2024 | 47 |
Sampo Group personnel | Average personnel (FTE) 2024 | % | Average personnel (FTE) 2023 | % |
By company | ||||
If | 8,070 | 57 | 7,858 | 59 |
Hastings | 3,736 | 26 | 3,200 | 24 |
Topdanmark | 2,412 | 17 | 2,160 | 16 |
Sampo plc | 61 | 0.4 | 54 | 0.4 |
Total | 14,280 | 100 | 13,272 | 100 |
By country | ||||
United Kingdom | 3,710 | 26 | 3,176 | 24 |
Denmark | 2,971 | 20,8 | 2,756 | 21 |
Finland | 1,973 | 13,8 | 1,934 | 15 |
Sweden | 2,486 | 17,4 | 2,446 | 18 |
Norway | 1,680 | 11,8 | 1,613 | 12 |
Other countries | 1,460 | 11,2 | 1,346 | 10 |
Total | 14,280 | 100 | 13,272 | 100 |
BOARD OF DIRECTORS’ REPORT 2024 | 48 |
BOARD OF DIRECTORS’ REPORT 2024 | 49 |
BOARD OF DIRECTORS’ REPORT 2024 | 50 |
BOARD OF DIRECTORS’ REPORT 2024 | 51 |
BOARD OF DIRECTORS’ REPORT 2024 | 52 |
BOARD OF DIRECTORS’ REPORT 2024 | 53 |
BOARD OF DIRECTORS’ REPORT 2024 | 54 |
BOARD OF DIRECTORS’ REPORT 2024 | 55 |
BOARD OF DIRECTORS’ REPORT 2024 | 56 |
BOARD OF DIRECTORS’ REPORT 2024 | 57 |
BOARD OF DIRECTORS’ REPORT 2024 | 58 |
Sustainability organisation and reporting structure Sampo Group |
BOARD OF DIRECTORS’ REPORT 2024 | 59 |
BOARD OF DIRECTORS’ REPORT 2024 | 60 |
Core elements of due diligence | Paragraphs in the Sustainability Statement | ||
General disclosures and Governance information | Environmental information | Social information | |
Embedding due diligence in governance, strategy, and business model | • How sustainability matters are addressed in Sampo • STIs, LTIs, and the ESG criteria included in • Material impacts, risks, and opportunities (IROs), and their linkage to the Group's strategy and business | ||
Engaging with affected stakeholders in all key steps of the due diligence | • How sustainability matters are addressed in Sampo • How interests and views of stakeholders are taken into account in the Group’s strategy and business • How the process to identify IROs and assessing materiality is informed by the due diligence process and includes consultation with affected stakeholders • Policies related to business conduct and corporate | • How interests and views of own workforce, workers in the value chain, and consumers and end-users are taken into account in strategy and business model mechanisms and remediation of negative impacts | |
Identifying and assessing adverse impacts | • Description of the double materiality assessment, including additional description of the process to identify and assess climate and circular economy- • How negative impacts related to climate change interact with strategy and business model as well as additional information about climate-related risks | ||
Taking actions to address those adverse impacts | |||
Tracking the effectiveness of these efforts and communicating | |||
BOARD OF DIRECTORS’ REPORT 2024 | 61 |
BOARD OF DIRECTORS’ REPORT 2024 | 62 |
BOARD OF DIRECTORS’ REPORT 2024 | 63 |
BOARD OF DIRECTORS’ REPORT 2024 | 64 |
BOARD OF DIRECTORS’ REPORT 2024 | 65 |
Key stakeholder group | Forum for dialogue and approximate frequency | Examples of discussion topics |
Investors (current and potential shareholders and debt investors) | • Annual General Meeting (AGM) (annual) • Capital Markets Day (CMD) (annual or less frequent) • Roadshows (quarterly) • Seminars (quarterly) • Virtual and face-to-face meetings (weekly) | • Financial performance and targets • Strategy and Group structure • Regulatory development • Climate targets • Executive remuneration • Sustainability in general |
Customers | • Regular customer contact points, e.g. website, chat, contact centre (24/7 or daily) • Customer feedback channels (24/7) • Customer satisfaction surveys (24/7 or daily) • Virtual and face-to-face meetings (daily) • Customer Ombudsman (daily) • Events (varying) • Company publications, e.g. magazines (varying) | • Products and services • Loss prevention and claims handling • Sustainability in general • Market situation in general • Responsible business practices |
Employees | • Employee engagement surveys (biannual/annual) • Performance appraisals and dialogue with leaders (varying) • Work environment committees (varying) • Meetings with union and employee representatives (varying) • Employee representation and consultation forums (varying) • Employee roadshows (on a needs basis) • Social events (varying) | • Financial performance • Non-discrimination • Diversity and inclusion • Change in Group structure • Employee engagement surveys • Performance and development plans • Sustainable workplace |
Suppliers and other business partners (e.g. analysts, rating agencies) | • Virtual and face-to-face meetings (daily) • Events (varying) • Company publications, e.g. magazines (varying) | • Financial performance • Supply chain management (e.g. targets, performance, sustainability considerations) • Change in Group structure • Future plans • Products and services |
Investee companies | • Virtual and face-to-face meetings (varying) • AGMs of the investee companies (varying) | • Financial performance • Market situation in general • Regulatory development • Sustainability in general |
Local communities (e.g. regulators, supervisors, industry associations, educational institutions, NGOs, general public, the media) | • Virtual and face-to-face meetings (weekly) • Events (varying) • Company publications, e.g. magazines (varying) | • Financial performance • Regulatory development • Sustainability in general • Climate change |
BOARD OF DIRECTORS’ REPORT 2024 | 66 |
BOARD OF DIRECTORS’ REPORT 2024 | 67 |
BOARD OF DIRECTORS’ REPORT 2024 | 68 |
BOARD OF DIRECTORS’ REPORT 2024 | 69 |
BOARD OF DIRECTORS’ REPORT 2024 | 70 |
BOARD OF DIRECTORS’ REPORT 2024 | 71 |
BOARD OF DIRECTORS’ REPORT 2024 | 72 |
BOARD OF DIRECTORS’ REPORT 2024 | 73 |
Substantial contribution to climate change adaptation | DNSH (Do No Significant Harm) | ||||||||
Economic activities | Absolute premiums, 2024 | Proportion of premiums, 2024 | Proportion of premiums, 2023 | Climate change mitigation | Water and marine resources | Circular economy | Pollution | Biodiversity and ecosystems | Minimum safeguards |
(EURm) | % | % | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | |
A.1. Non-life insurance and reinsurance underwriting Taxonomy-aligned activities (environmentally sustainable) | 127 | 1.3% | 1.0% | Y | Y | Y | Y | Y | Y |
A.1.1 Of which reinsured | — | —% | —% | Y | Y | Y | Y | Y | Y |
A.1.2 Of which stemming from reinsurance activity | — | —% | —% | Y | Y | Y | Y | Y | Y |
A.1.2.1 Of which reinsured (retrocession) | — | —% | —% | Y | Y | Y | Y | Y | Y |
A.2 Non-life insurance and reinsurance underwriting Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) | 161 | 1.7% | 1.2% | ||||||
B. Non-life insurance and reinsurance underwriting Taxonomy-non-eligible activities | 9,216 | 97.0% | 97.8% | ||||||
Total (A.1 + A.2 + B) | 9,504 | 100.0% | 100.0% | ||||||
BOARD OF DIRECTORS’ REPORT 2024 | 74 |
BOARD OF DIRECTORS’ REPORT 2024 | 75 |
The weighted average value of all the investments of insurance or reinsurance undertakings that are directed at funding, or are associated with Taxonomy-aligned economic activities relative to the value of total assets covered by the KPI, with following weights for investments in undertakings per below: | The weighted average value of all the investments of insurance or reinsurance undertakings that are directed at funding, or are associated with Taxonomy-aligned economic activities, with following weights for investments in undertakings per below: | ||
Turnover-based: | 0.7% | Turnover-based: | 131 |
Capital expenditures-based: | 1.0% | Capital expenditures-based: | 201 |
The percentage of assets covered by the KPI relative to total investments of insurance or reinsurance undertakings (total AuM). Excluding investments in sovereign entities. | The monetary value of assets covered by the KPI. Excluding investments in sovereign entities. | ||
Coverage ratio: | 94.4% | Coverage: | 19,903 |
Additional, complementary disclosures: breakdown of denominator of the KPI | |||
The percentage of derivatives relative to total assets covered by the KPI: | The value in monetary amounts of derivatives: | ||
0.0% | 1 | ||
The proportion of exposures to financial and non-financial undertakings not subject to Articles 19a and 29a of Directive 2013/34/ EU over total assets covered by the KPI: | Value of exposures to financial and non- financial undertakings not subject to Articles 19a and 29a of Directive 2013/34/EU: | ||
For non-financial undertakings: | 21.9% | For non-financial undertakings: | 4,363 |
For financial undertakings: | 28.1% | For financial undertakings: | 5,591 |
The proportion of exposures to financial and non-financial undertakings from non-EU countries not subject to Articles 19a and 29a of Directive 2013/34/EU over total assets covered by the KPI: | Value of exposures to financial and non- financial undertakings from non-EU countries not subject to Articles 19a and 29a of Directive 2013/34/EU: | ||
For non-financial undertakings: | 12.0% | For non-financial undertakings: | 2,390 |
For financial undertakings: | 14.1% | For financial undertakings: | 2,809 |
Additional, complementary disclosures: breakdown of denominator of the KPI | |||
The proportion of exposures to financial and non-financial undertakings subject to Articles 19a and 29a of Directive 2013/34/ EU over total assets covered by the KPI: | Value of exposures to financial and non- financial undertakings subject to Articles 19a and 29a of Directive 2013/34/EU: | ||
For non-financial undertakings: | 10.1% | For non-financial undertakings: | 2,020 |
For financial undertakings: | 20.1% | For financial undertakings: | 4,008 |
The proportion of exposures to other counterparties and assets over total assets covered by the KPI: | Value of exposures to other counterparties and assets: | ||
19.7% | 3,921 | ||
The proportion of the insurance or reinsurance undertaking’s investments other than investments held in respect of life insurance contracts where the investment risk is borne by the policy holders, that are directed at funding, or are associated with, Taxonomy-aligned economic activities1: | Value of insurance or reinsurance undertaking’s investments other than investments held in respect of life insurance contracts where the investment risk is borne by the policy holders, that are directed at funding, or are associated with, Taxonomy- aligned economic activities1: | ||
100.0% | 19,903 | ||
The value of all the investments that are funding economic activities that are not Taxonomy-eligible relative to the value of total assets covered by the KPI2 : | Value of all the investments that are funding economic activities that are not Taxonomy- eligible 2: | ||
96.3% | 19,158 | ||
The value of all the investments that are funding Taxonomy-eligible economic activities, but not Taxonomy-aligned relative to the value of total assets covered by the KPI3: | Value of all the investments that are funding Taxonomy-eligible economic activities, but not Taxonomy-aligned 3: | ||
3.1% | 614 | ||
BOARD OF DIRECTORS’ REPORT 2024 | 76 |
Additional, complementary disclosures: breakdown of numerator of the KPI | |||
The proportion of Taxonomy-aligned exposures to financial and non-financial undertakings subject to Articles 19a and 29a of Directive 2013/34/EU over total assets covered by the KPI: | Value of Taxonomy-aligned exposures to financial and non-financial undertakings subject to Articles 19a and 29a of Directive 2013/34/EU: | ||
For non-financial undertakings: | For non-financial undertakings: | ||
Turnover-based: | 0.6% | Turnover-based: | 121 |
Capital expenditures-based: | 0.9% | Capital expenditures-based: | 185 |
For financial undertakings: | For financial undertakings: | ||
Turnover-based: | 0.1% | Turnover-based: | 10 |
Capital expenditures-based: | 0.1% | Capital expenditures-based: | 16 |
The proportion of the insurance or reinsurance undertaking’s investments other than investments held in respect of life insurance contracts where the investment risk is borne by the policy holders, that are directed at funding, or are associated with, Taxonomy-aligned: | Value of insurance or reinsurance undertaking’s investments other than investments held in respect of life insurance contracts where the investment risk is borne by the policy holders, that are directed at funding, or are associated with, Taxonomy- aligned: | ||
Turnover-based: | 0.7% | Turnover-based: | 131 |
Capital expenditures-based: | 1.0% | Capital expenditures-based: | 201 |
The proportion of Taxonomy-aligned exposures to other counterparties and assets in over total assets covered by the KPI: | Value of Taxonomy-aligned exposures to other counterparties and assets over total assets covered by the KPI: | ||
Turnover-based: | —% | Turnover-based: | — |
Capital expenditures-based: | —% | Capital expenditures-based: | — |
Breakdown of the numerator of the KPI per environmental objective | |||||
Taxonomy-aligned activities – provided ‘do-no-significant-harm’(DNSH) and social safeguards positive assessment: | |||||
(1) Climate change mitigation | Turnover: | 0.6% | Transitional activities: | Turnover: | 0.1% |
CapEx: | 0.4% | ||||
CapEx: | 1.0% | Enabling activities: | Turnover: | 0.1% | |
CapEx: | 0.5% | ||||
(2) Climate change adaptation | Turnover: | 0.0% | Enabling activities: | Turnover: | 0.0% |
CapEx: | 0.0% | CapEx: | 0.0% | ||
(3) The sustainable use and protection of water and marine resources | Turnover: | 0.0% | Enabling activities: | Turnover: | 0.0% |
CapEx: | 0.0% | CapEx: | 0.0% | ||
(4) The transition to a circular economy | Turnover: | 0.0% | Enabling activities: | Turnover: | 0.0% |
CapEx: | 0.0% | CapEx: | 0.0% | ||
(5) Pollution prevention and control | Turnover: | 0.0% | Enabling activities: | Turnover: | 0.1% |
CapEx: | 0.0% | CapEx: | 0.1% | ||
(6) The protection and restoration of biodiversity and ecosystems | Turnover: | —% | Enabling activities: | Turnover: | —% |
CapEx: | —% | CapEx: | —% | ||
BOARD OF DIRECTORS’ REPORT 2024 | 77 |
Topic | Impacts | Risks and opportunities | Strategy and actions |
GHG emissions and climate-related risks | ↓ GHG emissions cause actual negative impact on the environment. As an insurance company, Sampo Group's own direct emissions are not significant, but when considering the Group’s entire value chain, including suppliers and investments, the impact is more material. Time-horizon: short, medium, and long term | ↓ The increasing scale and frequency of physical climate-related risks, such as storms, floods, heavy rains, landslides, erosion, and heat waves, can increase Sampo Group’s claims costs and cause financial risks for the Group. Climate-related physical risks are already relevant in the short term, and they are likely to grow in the medium to long term. ↓ Sampo Group can face potential reputational risks related to GHG emissions or not achieving the set emission reduction targets. ↓ Sampo Group can face financial and reputational risks arising from increasing climate-related legislation (e.g. possible fines). Time-horizon: short, medium, and long term | • Commitments to reduce GHG emissions (e.g. SBTi) • Internal policies and guidelines (e.g. responsible investment policies, underwriting principles, codes of conduct) • Effective governance structures and processes (e.g. risk management, screening, engagement) • Consideration of climate-related risks in the pricing of the products and services and in reinsurance • Internal training, competence development programmes, and awareness raising • Metrics and targets (e.g. SBTs related to own operations, investments, and suppliers) |
Product and service offering | ↑ Sampo Group has potential positive impact through the development of climate-friendly products and services (e.g. related to loss prevention and risk management). Non-life insurance and reinsurance are recognised by the EU Taxonomy as enabling economic activities that can make a substantial contribution to the environmental objective of climate change adaptation. Time-horizon: short, medium, and long term | ↑ Development of sustainable products and services can provide business opportunities for Sampo Group (e.g. related to loss prevention, risk management, the EU Taxonomy). ↓ Sampo Group can face potential financial risks if it is not able to provide customers with sustainable products and services that meet their needs. Time-horizon: short, medium, and long term | • Development of sustainable products and services based on customers’ needs and aligned with the EU Taxonomy • Climate resilience in product development and pricing • Loss prevention and risk management services |
BOARD OF DIRECTORS’ REPORT 2024 | 78 |
BOARD OF DIRECTORS’ REPORT 2024 | 79 |
BOARD OF DIRECTORS’ REPORT 2024 | 80 |
BOARD OF DIRECTORS’ REPORT 2024 | 81 |
BOARD OF DIRECTORS’ REPORT 2024 | 82 |
BOARD OF DIRECTORS’ REPORT 2024 | 83 |
Scope | Target | 2024 results |
Own operations (Scope 1 and 2) | • Sampo Group commits to reduce absolute scope 1 and 2 GHG emissions by 42 per cent by 2030 from a 2022 base year. | • Sampo Group’s SBTs were approved in November 2024. The Group will start reporting on its progress against the targets from the year 2025 onwards. |
Investments (Scope 3, category 15) | • Sampo Group commits to align its scope 1 + 2 portfolio temperature score by invested value of its listed equity, corporate bond, fund, ETF and corporate loan portfolio from 2.78°C in 2022 to 2.09°C by 2029. • Sampo Group commits to align its scope 1 + 2 + 3 portfolio temperature score by invested value of its listed equity, corporate bond, fund, ETF and corporate loan portfolio from 2.91°C in 2022 to 2.29°C by 2029. • Sampo Group commits to reduce its real estate direct investment and corporate loan portfolio GHG emissions by 57.7 per cent per square meter by 2029 from a 2022 base year. | • Sampo Group’s SBTs were approved in November 2024. The Group will start reporting on its progress against the targets from the year 2025 onwards. |
Suppliers* (Scope 3, category 1) | • If: 30 per cent of suppliers by spend, covering purchased goods and services, will have science-based targets by 2028. • Topdanmark: 20 per cent of suppliers by spend, covering purchased goods and services, will have science-based targets by 2028. | • If: 15.8 per cent • Topdanmark: 17.1 per cent |
GHG intensity per net revenue | 2023 (Comparative) | 2024 | % 2024 / 2023 |
Total GHG emissions (location-based) per net revenue (tCO2eq/EUR) | 0.000044 | 0.000035 | -21.5% |
Total GHG emissions (market-based) per net revenue (tCO2eq/EUR) | 0.000045 | 0.000035 | -21.6% |
Metric | 2024 |
Scope 1 (tCO2eq) | 170 |
Scope 2, market-based (tCO2eq) | 2,768 |
Scope 3 (tCO2eq) | 97 |
Total biogenic emissions | 3,035 |
BOARD OF DIRECTORS’ REPORT 2024 | 84 |
Retrospective | Milestones and target years | |||||||
2022 (Base year) | 2023 (Comparative) | 2024 | % 2024 / 2023 | 2025 | 2030 | (2050) | Annual % target / base year | |
Scope 1 GHG emissions | ||||||||
Gross Scope 1 GHG emissions (tCO2eq) | 1,197 | 1,115 | 883 | -20.9% | -42%* | |||
Percentage of Scope 1 GHG emissions from regulated emission trading schemes (%) | - | - | - | - | ||||
Scope 2 GHG emissions | ||||||||
Gross location-based Scope 2 GHG emissions (tCO2eq) | 2,482 | 1,738 | 1,886 | 8.5% | ||||
Gross market-based Scope 2 GHG emissions (tCO2eq) | 4,789 | 4,111 | 3,570 | -13.2% | -42%* | |||
Significant Scope 3 GHG emissions | ||||||||
Total gross indirect Scope 3 GHG emissions (tCO2eq) | 353,054 | 370,412 | 326,376 | -11.9% | ||||
1 Purchased goods and services | 2,017 | 1,652 | 14,493 | 777.3% | ||||
[Optional sub-category: Cloud computing and data centre services] | - | - | - | - | ||||
2 Capital goods | 111 | 2,247 | 2,843 | 26.5% | ||||
3 Fuel and energy-related activities (not included in Scope 1 or Scope 2) | 1,555 | 1,432 | 1,244 | -13.1% | ||||
4 Upstream transportation and distribution | - | 52 | 456 | 773.3% | ||||
5 Waste generated in operations | 273 | 232 | 260 | 12.2% | ||||
6 Business travelling | 5,592 | 6,306 | 6,318 | 0.2% | ||||
7 Employee commuting | 5,141 | 6,712 | 6,860 | 2.2% | ||||
8 Upstream leased assets | - | - | - | - | ||||
9 Downstream transportation | - | - | - | - | ||||
10 Processing of sold products | - | - | - | - | ||||
11 Use of sold products | - | - | - | - | ||||
12 End-of-life treatment of sold products | - | - | - | - | ||||
13 Downstream leased assets | - | 139 | 41 | -70.2% | ||||
14 Franchises | - | - | - | - | ||||
15 Investments | 338,364 | 351,641 | 293,860 | -16.4% | ||||
Total GHG emissions | ||||||||
Total GHG emissions (location-based) (tCO2eq) | 356,733 | 373,266 | 329,145 | -11.8% | ||||
Total GHG emissions (market-based) (tCO2eq) | 359,039 | 375,638 | 330,828 | -11.9% | ||||
BOARD OF DIRECTORS’ REPORT 2024 | 85 |
Activity | Calculation details | Emission factor reference |
Stationary combustion | Stationary combustion includes combustion of natural gas (If, Topdanmark, and Hastings), biogas (Hastings), gas oil (Hastings), and fuel oil (If). | DESNZ 2024 |
Mobile combustion | Mobile combustion is calculated based on litres of fuel or kilometres driven, depending on the availability of data. If data is unavailable, the data is extrapolated based on the number and type of cars. The estimated fuel consumption per vehicle is based on national statistics. | DESNZ 2024; South Pole derived based on Drivmedel 2022 (diesel) and Värmeforsk 2023 (petrol) |
Refrigerants | The calculation is based on the consumption of refrigerants (Hastings). | DESNZ 2024 |
Electricity | The calculation is based on purchased electricity (MWh). For smaller offices, the electricity consumption is extrapolated based on average consumption per FTE or office area (m2). The residual mix emission factors used for the market- based method are higher than the emission factors for the location-based method, leading to market-based emissions being higher than location-based emissions. | AIB 2023; DESNZ 2024; Ecoinvent v3.10; EI 2023; IEA electricity emission factors 2023; IPCC, 2014 |
District heating | Purchased district heating (MWh) is reported by If, Topdanmark, and Sampo. For smaller offices, district heating is extrapolated based on average consumption per FTE or office area (m2). | Euroheat & Power, 2023; Finnish Energy Statistics 2023; Swedenergy 2023; supplier-specific emission factors |
District cooling | Purchased district cooling (MWh) is reported by If and Sampo. For smaller offices, district cooling is extrapolated based on average consumption per FTE or office area (m2). | South Pole derived average based on suppliers, 2023; supplier-specific emission factors |
Purchased goods and services | Purchased goods and services includes water (m3), paper (tonnes), and cloud services (number of users) in all Group companies. Topdanmark reports on some office supplies (e.g. plastic items) and Sampo on food services. Hastings reports the financial records of its purchased goods and services. The calculations are based on supplier-specific, hybrid, average data, and spend- based methods. | AIB 2023; CEDA 4.01 Global; Cloud Carbon Footprint, 2021; DESNZ 2023; Ecoinvent v.3.3.8 2021; EI 2022, Ecoinvent v.3.9.1.; Google, 2012; Amazon, 2021; IPCC, 2014; Microsoft, 2021; SCA Ortviken 2012; Mondi, 2022 |
Capital goods | Capital goods includes purchased IT equipment (number and model of devices) and larger renovations (cost). | CEDA 4.01 Global; supplier-specific emission factors |
Fuel and energy-related activities | Fuel and energy-related activities are calculated with the supplier-specific method, average method, and hybrid method. | Ecoinvent v3.10; national statistics |
Upstream transportation and distribution | Upstream transportation includes letters sent to customers. The calculation is based on the number of letters and the destination. | DESNZ 2024 (road and air freight); CEDA 4.01 Global |
Waste generated in operations | Waste data is only available for larger offices. For smaller offices, data is extrapolated based on average consumption per FTE or office area (m2). | ADEME 2023 BC V8.9; DESNZ 2023 and 2024; Ecoinvent v3.9 and 3.10; World Bank waste statistics 2024 |
Business travelling | Business travelling includes travel by air, train, ferry, bus, staff cars, rental cars, and taxis, as well as hotel accommodation. The calculations are based on activity or spend data. Emissions from hotel stays are calculated with country or city-specific emission factors. | CEDA 4.01 Global; DESNZ 2024; Cornell Hotel Sustainability Benchmark Index 2023; RDC flight data 2024 |
Employee commuting | The category Employee commuting also includes remote working and is based on a survey, which was conducted in all Group companies. The survey was either sent out to all employees or targeted groups and the results were extrapolated to represent all employees. | Anthesis 2021, DESNZ 2024 (WFH assumptions); IEA electricity emission factors 2023; national statistics |
Downstream leased assets | The category Downstream leased assets is reported by Topdanmark. The calculation is based on consumption data (electricity, natural gas) and the actual size of the leased location during the period January–June 2024. | AIB 2023; Ecoinvent v3.10; DESNZ 2023 |
BOARD OF DIRECTORS’ REPORT 2024 | 86 |
BOARD OF DIRECTORS’ REPORT 2024 | 87 |
Topic | Impacts | Risks and opportunities | Strategy and actions |
Resource use and circular economy | ↓ Sampo Group has a negative impact on the environment as it uses resources, for example, in its claims handling operations (e.g. construction material, car parts). By recycling and increasing the number of reused parts in claims handling, Sampo Group can limit the negative environmental impact. Time-horizon: short, medium and long term | ↑ Increasing circular economy-based resource flow in claims handling can create cost savings for Sampo Group, for example, through purchasing of reused parts instead of new ones and reselling of used materials instead of disposing. ↓ There is a risk of reputational damage and added costs if Sampo Group fails to seize opportunities related to circular economy. This is, for example, due to difficulties in finding or using recycled or reused materials. Time-horizon: short, medium and long term | • Internal policies and guidelines (e.g. supplier codes of conduct) • Effective governance structures and processes (e.g. recycling, reuse and repair in claims handling, sustainable supply chain management) • Metrics and targets (e.g. reused parts, glass repairs) |
BOARD OF DIRECTORS’ REPORT 2024 | 88 |
BOARD OF DIRECTORS’ REPORT 2024 | 89 |
Metric | 2024 |
Share of reused parts | 4.5% |
Share of glass repairs | 35.3% |
BOARD OF DIRECTORS’ REPORT 2024 | 90 |
Topic | Impacts | Risks and opportunities | Strategy and actions |
Human rights and labour practices | ↓ Sampo Group can have a negative impact on human rights and labour rights of its own workforce, as a result of unethical labour practices or breaching of Sampo Group’s Code of Conduct, for example. Time-horizon: short term | ↓ Sampo Group can face a financial risk due to increasing and tightening legislation related to human rights and labour rights (e.g. possible fines, reputational damage). Time-horizon: short term | • Internal policies and guidelines (e.g. codes of conduct, HR policies) • Effective governance structures and processes (e.g. reporting channels, forums for dialogue, employee engagement surveys, collective bargaining and freedom of association) • Internal training and competence development programmes • Metrics and targets |
Employee health, wellbeing, and competence | ↑ Through Sampo Group’s wellbeing initiatives and competence development programmes, the mental and physical health of employees can be improved. This in turn can have a potential positive impact on the employees’ motivation and facilitate their professional growth and skills advancement. Focusing on employee wellbeing and competence development can result in motivated and engaged employees. Time-horizon: short term | ↓ A lack of competent employees can pose a financial risk for Sampo Group. If employees are not engaged and do not feel that there are opportunities to develop competencies, talented and unhappy employees might leave the company, taking their skill set with them. ↓ Increased sick leaves and employee turnover, for instance due to inadequate work-life balance, can pose a financial risk for Sampo Group. ↑ Engaged and competent employees can create opportunities for Sampo Group, as dedicated employees create results by delivering first-class customer experiences daily. For this reason, investing in personnel practices and an empowering work environment makes good business sense. Time-horizon: short term | • Internal policies and guidelines (e.g. codes of conduct, HR policies) • Effective governance structures and processes (e.g. activities to support physical and mental health, workplace initiatives, quality offices, attractive remuneration packages) • Internal training and competence development programmes • Metrics and targets (e.g. employee engagement eNPS or similar) |
Diversity, equity, and inclusion (DEI) | ↑ Sampo Group can have a positive impact on DEI in its own workforce as a result of the actions taken by the Group. Emphasising DEI can cultivate a sense of belonging amongst employees. Time-horizon: short term | ↓ If Sampo Group's own workforce is not diverse, the Group may not be able to serve its diverse customer base, which can create a financial risk through lower productivity or innovation, for example. ↑ DEI can create financial opportunities for Sampo Group, as companies performing well in this area can be more innovative and profitable, and attract talent. Time-horizon: short term | • Internal policies and guidelines (e.g. codes of conduct) • Effective governance structures and processes (e.g. diversity models/programmes, employee initiatives, reporting channels) • Internal training and competence development programmes • Metrics and targets (e.g. related to gender diversity) |
BOARD OF DIRECTORS’ REPORT 2024 | 91 |
BOARD OF DIRECTORS’ REPORT 2024 | 92 |
BOARD OF DIRECTORS’ REPORT 2024 | 93 |
BOARD OF DIRECTORS’ REPORT 2024 | 94 |
BOARD OF DIRECTORS’ REPORT 2024 | 95 |
Survey | Scale | Target | 2024 | |
H1 | H2 | |||
If: HeartBeat | -100–100 | 2024: 50 | 52 | 54 |
Topdanmark: Ennova Enagagement Survey | -100–100 | 2025: 79 | 80 | 80 |
Hastings: Your Voice | 0–100 | 2024: 72 | 77 | 78 |
Sampo plc: Work Life Survey | -100–100 | - | - | 42 |
BOARD OF DIRECTORS’ REPORT 2024 | 96 |
Gender | Number of employees |
Female | 8,134 |
Male | 7,447 |
Other | - |
Not reported | - |
Total employees | 15,581 |
Country | Number of employees |
United Kingdom | 4,314 |
Denmark | 2,977 |
Sweden | 2,770 |
Finland | 2,130 |
Norway | 1,827 |
Latvia | 573 |
Estonia | 514 |
Spain | 230 |
Lithuania | 190 |
Gibraltar | 32 |
Germany | 8 |
Netherlands | 8 |
France | 7 |
United States | 1 |
Total employees | 15,581 |
Country | Terminations | Turnover rate |
United Kingdom | 776 | 19.9% |
Denmark | 416 | 13.7% |
Sweden | 312 | 11.4% |
Finland | 130 | 6.1% |
Norway | 143 | 8.1% |
Baltic countries | 93 | 7.4% |
Other countries | 102 | 36.8% |
Sampo Group, total | 1,972 | 13.1% |
BOARD OF DIRECTORS’ REPORT 2024 | 97 |
Female | Male | Other | Not disclosed | Total |
Number of employees | ||||
8,134 | 7,447 | - | - | 15,581 |
Number of permanent employees | ||||
8,016 | 7,384 | - | - | 15,400 |
Number of temporary employees | ||||
118 | 63 | - | - | 181 |
Number of non-guaranteed hours employees | ||||
168 | 126 | - | - | 294 |
Number of full-time employees | ||||
7,125 | 7,170 | - | - | 14,295 |
Number of part-time employees | ||||
1,007 | 279 | - | - | 1,286 |
United Kingdom | Denmark | Sweden | Finland | Norway | Baltic countries | Other countries | Total |
Number of employees | |||||||
4,314 | 2,977 | 2,770 | 2,130 | 1,827 | 1,277 | 286 | 15,581 |
Number of permanent employees | |||||||
4,268 | 2,940 | 2,754 | 2,111 | 1,791 | 1,250 | 286 | 15,400 |
Number of temporary employees | |||||||
46 | 37 | 16 | 19 | 36 | 27 | 0 | 181 |
Number of non-guaranteed hours employees | |||||||
0 | 142 | 93 | 0 | 59 | 0 | 0 | 294 |
Number of full-time employees | |||||||
3,741 | 2,766 | 2,576 | 1,955 | 1,736 | 1,245 | 276 | 14,295 |
Number of part-time employees | |||||||
573 | 211 | 194 | 175 | 91 | 32 | 10 | 1,286 |
BOARD OF DIRECTORS’ REPORT 2024 | 98 |
Collective bargaining coverage and social dialogue Sampo Group, 31 December 2024 | |||
Collective bargaining coverage | Social dialogue | ||
Coverage rate | Employees – EEA | Employees – Non-EEA | Workplace representation (EEA only) |
0–19% | - | United Kingdom | - |
20–39% | - | - | - |
40–59% | - | - | - |
60–79% | - | - | Denmark, Sweden |
80–100% | Denmark, Sweden, Finland, Norway | - | Finland, Norway |
The table includes countries with more than 50 employees, representing over 10% of total employees. | |||
BOARD OF DIRECTORS’ REPORT 2024 | 99 |
Gender | Level 1 (the Group CEO) | Level 2 (the CEOs of Sampo plc’s subsidiaries) | Level 3 (reporting to any of the CEOs) | Level 4 (reporting to level 3) | ||||
31 Dec. 2024 | 31 Dec. 2024 | 31 Dec. 2024 | 31 Dec. 2024 | |||||
Female | 0 | 0.0% | 0 | 0.0% | 9 | 25.7% | 77 | 40.8% |
Male | 1 | 100.0% | 3 | 100.0% | 26 | 74.3% | 112 | 59.2% |
Sampo Group, total | 1 | 100.0% | 3 | 100.0% | 35 | 100.0% | 189 | 100.0% |
Age group | 31 Dec. 2024 | |
Under 30 years old | 3,264 | 20.9% |
30–50 years old | 8,730 | 56.0% |
Over 50 years old | 3,587 | 23.0% |
Sampo Group, total | 15,581 | 100.0% |
BOARD OF DIRECTORS’ REPORT 2024 | 100 |
Gender | 2024 |
Female | 66.2% |
Male | 64.0% |
Sampo Group, total | 65.1% |
Metric | 31 Dec. 2024 |
Percentage of employees who are covered by health and safety management system | 100.0% |
Metric | 2024 |
Number of fatalities as a result of work- related injuries | 0 |
Number of recordable work-related accidents | 80 |
Rate of recordable work-related accidents | 3.4 |
Gender | 2024 |
Female | 10.2% |
Male | 6.3% |
Sampo Group, total | 8.3% |
BOARD OF DIRECTORS’ REPORT 2024 | 101 |
Metric | 2024 |
Fixed remuneration | 19.8% |
Fixed and variable remuneration | 24.5% |
Metric | 2024 |
Pay ratio | 89.6 |
Metric | 2024 |
Number | 2 |
Metric | 2024 |
Number | 0 |
BOARD OF DIRECTORS’ REPORT 2024 | 102 |
Topic | Impacts | Risks and opportunities | Strategy and actions |
Suppliers and business partners | ↓ Sampo Group has not identified actual negative impacts related to its suppliers and business partners. Potential negative impacts related to human rights and labour practices can occur across Group's entire value chain. Potential negative impacts can be mitigated, but due to the large number of suppliers and business partners, it is not possible to completely remove the risk for negative impacts on workers in the value chain (e.g. related to working conditions and equal treatment). ↑ Sampo Group can have a potential positive impact on the sustainability of its suppliers and business partners through its own actions. This can also improve the working conditions of its suppliers’ workforce (e.g. job stability and health). Time-horizon: short to medium term | ↓ If Sampo Group's suppliers or business partners exploit their employees, this may lead to legal, reputational, and operational risks for the supplier or partner in question. This could become an operational risk for Sampo Group, having to find a new partner or experience delays and poor quality in deliveries. ↓ Sampo Group can face a financial risk due to increasing and tightening legislation related to human rights and labour rights (e.g. possible fines, reputational damage). ↑ Having stable business relationships with responsible suppliers and business partners can be a competitive advantage and create financial opportunities for Sampo Group. Time-horizon: short to medium term | • Policies and guidelines (e.g. supplier codes of conduct) • Effective governance structures and processes (e.g. supplier risk assessments, audits, questionnaires, engagement) • Internal training and competence development programmes • Metrics and targets (e.g. share of suppliers signing a code of conduct) |
Underwriting and investment management | ↑ Sampo Group can have a potential positive impact on the entire value chain, including workers in the value chain, by adopting responsible investment and underwriting practices. Time-horizon: medium to long term | ↓ If Sampo Group were to invest in or insure industries whose operations are harmful for value chain workers, it could cause reputational damage and financial risks for the Group. ↑ For Sampo Group, financial opportunities of responsible investment are limited, as sustainability is seen as a baseline. In the long run, there may be more opportunities, as the availability of information increases, and sustainability can also provide reputational value. Time-horizon: medium to long term | • Commitments to responsible investment and underwriting (e.g. PRI, SBTi) • Internal policies and guidelines (e.g. responsible investment policies, underwriting principles) • Effective governance structures and processes (e.g. screening, engagement) • Metrics and targets (e.g. SBTs) |
BOARD OF DIRECTORS’ REPORT 2024 | 103 |
BOARD OF DIRECTORS’ REPORT 2024 | 104 |
BOARD OF DIRECTORS’ REPORT 2024 | 105 |
BOARD OF DIRECTORS’ REPORT 2024 | 106 |
Metric | 31 Dec. 2024 |
Share of suppliers | 75.6% |
BOARD OF DIRECTORS’ REPORT 2024 | 107 |
Topic | Impacts | Risks and opportunities | Strategy and actions |
Customer health and safety | ↑ Customer health and safety is at the core of the insurance business and, therefore, also at the core of Sampo Group’s business. As Sampo Group’s strategy focuses on disciplined underwriting and careful risk management, the company has an actual positive impact on consumers’ and end- users' health by providing insurance products, thus helping its customers in risk management. Time-horizon: short to medium term | ↑ Sampo Group can create financial opportunities by offering consumers and end-users products and services they need and want. Opportunities can also be gained, for example, by cutting costs through digital solutions and by developing new products and services. Time-horizon: short to medium term | • Internal policies and guidelines (e.g. codes of conduct, underwriting principles, risk management principles) • Effective governance structures and processes (e.g. feedback channels, loss prevention, risk management) • Training and competence development programmes • Metrics and targets (e.g. NPS, EPSI, Trustpilot) |
Sales and marketing practices | ↓ Sampo Group can have potential negative societal impact through irresponsible sales and marketing practices (e.g. inaccessibility, discrimination, misleading). Time-horizon: short to medium term | ↓ Possible irresponsible sales and marketing practices can cause a financial risk for Sampo Group through legislative consequences (e.g. possible fines) and reputational damage. Time-horizon: short to medium term | • Internal policies and guidelines (e.g. codes of conduct) • Effective governance structures and processes (e.g. feedback channels, quality communications, responsible remuneration practices) • Training and competence development programmes |
Data privacy, information security, and cybersecurity | ↓ As an insurance company, Sampo Group handles and stores large amounts of customers and other stakeholders’ personal data. Due to increasing digitalisation and the use of AI, there is a risk of, for example, information security breaches, cybersecurity attacks, and data privacy incidents, leading to potential negative impacts on consumers and end-users. Time-horizon: short to medium term | ↓ Sampo Group is exposed to data privacy, information security, and cybersecurity risks due to the high quantity of sensitive data the company handles and processes. In the case of incidents related to privacy and data security, negative financial risks, such as fines and reputational damage, may be significant. Time-horizon: short to medium term | • Internal policies and guidelines (e.g. codes of conduct, data privacy statement, information security principles, risk management principles) • Effective governance structures and processes (e.g. frameworks and reporting structures, screenings, impact assessments, security measures, data processing agreements, risk analyses, continuity planning, quality systems and infrastructure) • Training and competence development programmes • Metrics and targets |
BOARD OF DIRECTORS’ REPORT 2024 | 108 |
BOARD OF DIRECTORS’ REPORT 2024 | 109 |
BOARD OF DIRECTORS’ REPORT 2024 | 110 |
BOARD OF DIRECTORS’ REPORT 2024 | 111 |
BOARD OF DIRECTORS’ REPORT 2024 | 112 |
BOARD OF DIRECTORS’ REPORT 2024 | 113 |
BOARD OF DIRECTORS’ REPORT 2024 | 114 |
Metric | Target | 2024 |
If (business area Private) | 2024: 60 | 57 |
Topdanmark | 2025: 60 2027: 70 | 57 |
Hastings | 2024: 50 | 56 |
Metric | 2024 |
Complaints from data subjects | 135 |
Complaints from data protection authorities | 3 |
Metric | 2024 |
Data privacy incidents reported to local data protection authorities | 414 |
Metric | 2024 |
Information security and cybersecurity incidents reported to the authorities | 0 |
BOARD OF DIRECTORS’ REPORT 2024 | 115 |
Topic | Impacts | Risks and opportunities | Strategy and actions |
Corruption and bribery | ↓ Sampo Group can have potential negative impact on society, as financial institutions tend to be favoured channels for financial crime, corruption, and bribery, for example, through customer support functions, investments, suppliers, or business partners. Time-horizon: short to medium term | ↓ Sampo Group can face reputational risks, legal risks, business risks, and potential costs if it fails to combat financial crime, corruption, or bribery in all their forms. Time-horizon: short to medium term | • Internal policies and guidelines (e.g. codes of conduct, responsible investment policies) • Effective governance structures and processes (e.g. general risk management measures, screening of direct investments and corporate customers against international norms and standards, encouraging sustainability in supply chains, reporting channels) • Training and competence development programmes • Metrics and targets (e.g. reported incidents) |
Responsible business practices | ↑ Actual positive impact can occur through quality risk management, which is at the core of Sampo Group’s business operations. Risk management ensures that Sampo Group can provide safety and financial security to its customers, investors, and society in general. ↑ Emphasising sustainability and responsible business practices in strategy and business operations may result in positive impacts across Sampo Group’s value chain. ↓ Sampo Group can have potential negative impact on suppliers and business partners if it fails to manage its supplier relationships according to agreed terms and conditions (e.g. delays in payments). Time-horizon: short to medium term | ↓ For an insurance company like Sampo Group, responsible business practices and quality risk management (e.g. adequate management and control systems, internal standards and processes) are at the core of the business. However, due to the size of the company and its value chain, it is not possible to completely remove the risk for potential negative impacts (e.g. risk of non-compliance due to increasing regulation or human error). ↓ If sustainability is not an integrated part of governance and business management, it can cause a financial risk for Sampo Group due to possible legislative consequences (e.g. fines) and reputational damage, for example. ↑ There might be financial opportunities for Sampo Group in the medium term, as ESG integration helps in preparing for future regulation and the sustainable development of society (e.g. green transformation), for instance. Time-horizon: short to medium term | • Internal policies and guidelines (e.g. risk management principles, compliance principles, codes of conduct) • Effective governance structures and processes (e.g. Sampo Group steering framework, risk management governance framework, regulated risk management measures, sustainability reporting and governance structure) • Training and competence development programmes |
BOARD OF DIRECTORS’ REPORT 2024 | 116 |
BOARD OF DIRECTORS’ REPORT 2024 | 117 |
BOARD OF DIRECTORS’ REPORT 2024 | 118 |
Metric | 2024 |
Confirmed incidents of corruption or bribery | 0 |
Confirmed incidents in which own workers were dismissed or disciplined for corruption or bribery-related incidents | 0 |
BOARD OF DIRECTORS’ REPORT 2024 | 119 |
Disclosure requirement | Location |
ESRS 2 General disclosures | |
BP-1 – General basis for preparation of the sustainability statement | |
BP-2 – Disclosures in relation to specific circumstances | |
GOV-1 – The role of the administrative, management and supervisory bodies | |
GOV-2 – Information provided to and sustainability matters addressed by the undertaking’s administrative, management and supervisory bodies | |
GOV-3 – Integration of sustainability-related performance in incentive schemes | |
GOV-4 – Statement on due diligence | |
GOV-5 – Risk management and internal controls over sustainability reporting | |
SBM-1 – Strategy, business model and value chain | |
SBM-2 – Interests and views of stakeholders | |
SBM-3 – Material impacts, risks, and opportunities and their interaction with strategy and business model | |
IRO-1 – Description of the processes to identify and assess material impacts, risks, and opportunities | |
IRO-2 – Disclosure Requirements in ESRS covered by the undertaking’s sustainability statement | |
ESRS E1 Climate change | |
E1-1 – Transition plan for climate change mitigation | |
E1-2 – Policies related to climate change mitigation and adaptation | |
E1-3 – Actions and resources in relation to climate change policies | |
E1-4 – Targets related to climate change mitigation and adaptation | |
E1-6 – Gross Scopes 1, 2, 3 and Total GHG emissions | |
ESRS E5 Resource use and circular economy | |
E5-1 – Policies related to resource use and circular economy | |
E5-2 – Actions and resources related to resource use and circular economy | |
E5-3 – Targets related to resource use and circular economy | |
Disclosure requirement | Location |
ESRS S1 Own workforce | |
S1-1 – Policies related to own workforce | |
S1-2 – Processes for engaging with own workers and workers’ representatives about impacts | |
S1-3 – Processes to remediate negative impacts and channels for own workers to raise concerns | |
S1-4 – Taking action on material impacts on own workforce, and approaches to mitigating material risks and pursuing material opportunities related to own workforce, and effectiveness of those actions | |
S1-5 – Targets related to managing material negative impacts, advancing positive impacts, and managing material risks and opportunities | |
S1-6 – Characteristics of the undertaking’s employees | |
S1-7 – Characteristics of non-employee workers in the undertaking’s own workforce | |
S1-8 – Collective bargaining coverage and social dialogue | |
S1-9 – Diversity metrics | |
S1-10 – Adequate wages | |
S1-11 – Social protection | |
S1-12– Persons with disabilities | |
S1-13 – Training and skills development metrics | |
S1-14 – Health and safety metrics | |
S1-15 – Work-life balance metrics | |
S1-16 – Remuneration metrics (pay gap and total remuneration) | |
S1-17 – Incidents, complaints and severe human rights impacts | |
BOARD OF DIRECTORS’ REPORT 2024 | 120 |
Disclosure requirement | Location |
ESRS S2 Workers in the value chain | |
S2-1 – Policies related to value chain workers | |
S2-2 – Processes for engaging with value chain workers about impacts | |
S2-3 – Processes to remediate negative impacts and channels for value chain workers to raise concerns | |
S2-4 – Taking action on material impacts on value chain workers, and approaches to managing material risks and pursuing material opportunities related to value chain workers, and effectiveness of those actions | |
S2-5 – Targets related to managing material negative impacts, advancing positive impacts, and managing material risks and opportunities | |
ESRS S4 Consumers and end-users | |
S4-1 – Policies related to consumers and end-users | |
S4-2 – Processes for engaging with consumers and end-users about impacts | |
S4-3 – Processes to remediate negative impacts and channels for consumers and end-users to raise concerns | |
S4-4 – Taking action on material impacts on consumers and end-users, and approaches to managing material risks and pursuing material opportunities related to consumers and end-users, and effectiveness of those actions | |
S4-5 – Targets related to managing material negative impacts, advancing positive impacts, and managing material risks and opportunities | |
ESRS G1 Business conduct | |
G1-1 – Business conduct policies and corporate culture | |
G1-2 – Management of relationships with suppliers | |
G1-3 – Prevention and detection of corruption and bribery | |
G1-4 – Incidents of corruption or bribery | |
G1-6 – Payment practices |
BOARD OF DIRECTORS’ REPORT 2024 | 121 |
Disclosure requirement and related datapoint | SFDR reference | Pillar 3 reference | Benchmark Regulation reference | EU Climate Law reference | Location |
ESRS 2 GOV-1 Board's gender diversity paragraph 21 (d) | Indicator number 13 of Table #1 of Annex 1 | Commission Delegated Regulation (EU) 2020/1816, Annex II | |||
ESRS 2 GOV-1 Percentage of board members who are independent paragraph 21 (e) | Delegated Regulation (EU) 2020/1816, Annex II | ||||
ESRS 2 GOV-4 Statement on due diligence paragraph 30 | Indicator number 10 Table #3 of Annex 1 | ||||
ESRS 2 SBM-1 Involvement in activities related to fossil fuel activities paragraph 40 (d) i | Indicators number 4 Table #1 of Annex 1 | Article 449a Regulation (EU) No 575/2013; Commission Implementing Regulation (EU) 2022/2453 Table 1: Qualitative information on Environmental risk and Table 2: Qualitative information on Social risk | Delegated Regulation (EU) 2020/1816, Annex II | Not material | |
ESRS 2 SBM-1 Involvement in activities related to chemical production paragraph 40 (d) ii | Indicator number 9 Table #2 of Annex 1 | Delegated Regulation (EU) 2020/1816, Annex II | Not material | ||
ESRS 2 SBM-1 Involvement in activities related to controversial weapons paragraph 40 (d) iii | Indicator number 14 Table #1 of Annex 1 | Delegated Regulation (EU) 2020/1818, Article 12(1) Delegated Regulation (EU) 2020/1816, Annex II | Not material | ||
ESRS 2 SBM-1 Involvement in activities related to cultivation and production of tobacco paragraph 40 (d) iv | Delegated Regulation (EU) 2020/1818, Article 12(1) Delegated Regulation (EU) 2020/1816, Annex II | Not material | |||
ESRS E1-1 Transition plan to reach climate neutrality by 2050 paragraph 14 | Regulation (EU) 2021/1119, Article 2(1) | ||||
ESRS E1-1 Undertakings excluded from Paris- aligned Benchmarks paragraph 16 (g) | Article 449a Regulation (EU) No 575/2013; Commission Implementing Regulation (EU) 2022/2453 Template 1: Banking book – Climate Change transition risk: Credit quality of exposures by sector, emissions and residual maturity | Delegated Regulation (EU) 2020/1818, Article 12.1 (d) to (g), and Article 12.2 | |||
BOARD OF DIRECTORS’ REPORT 2024 | 122 |
Disclosure requirement and related datapoint | SFDR reference | Pillar 3 reference | Benchmark Regulation reference | EU Climate Law reference | Location |
ESRS E1-4 GHG emission reduction targets paragraph 34 | Indicator number 4 Table #2 of Annex 1 | Article 449a Regulation (EU) No 575/2013; Commission Implementing Regulation (EU) 2022/2453 Template 3: Banking book – Climate change transition risk: alignment metrics | Delegated Regulation (EU) 2020/1818, Article 6 | ||
ESRS E1-5 Energy consumption from fossil sources disaggregated by sources (only high climate impact sectors) paragraph 38 | Indicator number 5 Table #1 and Indicator no. 5 Table #2 of Annex 1 | Not material | |||
ESRS E1-5 Energy consumption and mix paragraph 37 | Indicator number 5 Table #1 of Annex 1 | Not material | |||
ESRS E1-5 Energy intensity associated with activities in high climate impact sectors paragraphs 40 to 43 | Indicator number 6 Table #1 of Annex 1 | Not material | |||
ESRS E1-6 Gross Scope 1, 2, 3 and Total GHG emissions paragraph 44 | Indicators number 1 and 2 Table #1 of Annex 1 | Article 449a; Regulation (EU) No 575/2013; Commission Implementing Regulation (EU) 2022/2453 Template 1: Banking book – Climate change transition risk: Credit quality of exposures by sector, emissions and residual maturity | Delegated Regulation (EU) 2020/1818, Article 5(1), 6 and 8(1) | ||
ESRS E1-6 Gross GHG emissions intensity paragraphs 53 to 55 | Indicators number 3 Table #1 of Annex 1 | Article 449a Regulation (EU) No 575/2013; Commission Implementing Regulation (EU) 2022/2453 Template 3: Banking book – Climate change transition risk: alignment metrics | Delegated Regulation (EU) 2020/1818, Article 8(1) | ||
ESRS E1-7 GHG removals and carbon credits paragraph 56 | Regulation (EU) 2021/1119, Article 2(1) | Not material | |||
ESRS E1-9 Exposure of the benchmark portfolio to climate-related physical risks paragraph 66 | Delegated Regulation (EU) 2020/1818, Annex II Delegated Regulation (EU) 2020/1816, Annex II | Phased-in | |||
BOARD OF DIRECTORS’ REPORT 2024 | 123 |
Disclosure requirement and related datapoint | SFDR reference | Pillar 3 reference | Benchmark Regulation reference | EU Climate Law reference | Location |
ESRS E1-9 Disaggregation of monetary amounts by acute and chronic physical risk paragraph 66 (a) ESRS E1-9 Location of significant assets at material physical risk paragraph 66 (c) | Article 449a Regulation (EU) No 575/2013; Commission Implementing Regulation (EU) 2022/2453 paragraphs 46 and 47; Template 5: Banking book – Climate change physical risk: Exposures subject to physical risk | Phased-in | |||
ESRS E1-9 Breakdown of the carrying value of its real estate assets by energy-efficiency classes paragraph 67 (c). | Article 449a Regulation (EU) No 575/2013; Commission Implementing Regulation (EU) 2022/2453 paragraph 34;Template 2:Banking book -Climate change transition risk: Loans collateralised by immovable property – Energy efficiency of the collateral | Phased-in | |||
ESRS E1-9 Degree of exposure of the portfolio to climate-related opportunities paragraph 69 | Delegated Regulation (EU) 2020/1818, Annex II | Phased-in | |||
ESRS E2-4 Amount of each pollutant listed in Annex II of the E-PRTR Regulation (European Pollutant Release and Transfer Register) emitted to air, water and soil, paragraph 28 | Indicator number 8 Table #1 of Annex 1, Indicator number 2 Table #2 of Annex 1, Indicator number 1 Table #2 of Annex 1, Indicator number 3 Table #2 of Annex 1 | Not material | |||
ESRS E3-1 Water and marine resources paragraph 9 | Indicator number 7 Table #2 of Annex 1 | Not material | |||
ESRS E3-1 Dedicated policy paragraph 13 | Indicator number 8 Table # 2 of Annex 1 | Not material | |||
ESRS E3-1 Sustainable oceans and seas paragraph 14 | Indicator number 12 Table #2 of Annex 1 | Not material | |||
ESRS E3-4 Total water recycled and reused paragraph 28 (c) | Indicator number 6.2 Table #2 of Annex 1 | Not material | |||
ESRS E3-4 Total water consumption in m³ per net revenue on own operations paragraph 29 | Indicator number 6.1 Table #2 of Annex 1 | Not material | |||
ESRS 2 – IRO-1 - E4 paragraph 16 (a) i | Indicator number 7 Table #1 of Annex 1 | Not material | |||
ESRS 2 – IRO-1 - E4 paragraph 16 (b) | Indicator number 10 Table #2 of Annex 1 | Not material | |||
ESRS 2 – IRO-1 - E4 paragraph 16 (c) | Indicator number 14 Table #2 of Annex 1 | Not material | |||
BOARD OF DIRECTORS’ REPORT 2024 | 124 |
Disclosure requirement and related datapoint | SFDR reference | Pillar 3 reference | Benchmark Regulation reference | EU Climate Law reference | Location |
ESRS E4-2 Sustainable land / agriculture practices or policies paragraph 24 (b) | Indicator number 11 Table #2 of Annex 1 | Not material | |||
ESRS E4-2 Sustainable oceans / seas practices or policies paragraph 24 (c) | Indicator number 12 Table #2 of Annex 1 | Not material | |||
ESRS E4-2 Policies to address deforestation paragraph 24 (d) | Indicator number 15 Table #2 of Annex 1 | Not material | |||
ESRS E5-5 Non-recycled waste paragraph 37 (d) | Indicator number 13 Table #2 of Annex 1 | Not material | |||
ESRS E5-5 Hazardous waste and radioactive waste paragraph 39 | Indicator number 9 Table #1 of Annex 1 | Not material | |||
ESRS 2 – SBM-3 - S1 Risk of incidents of forced labour paragraph 14 (f) | Indicator number 13 Table #3 of Annex I | Not material | |||
ESRS 2 – SBM-3 - S1 Risk of incidents of child labour paragraph 14 (g) | Indicator number 12 Table #3 of Annex I | Not material | |||
ESRS S1-1 Human rights policy commitments paragraph 20 | Indicator number 9 Table #3 and Indicator number 11 Table #1 of Annex I | ||||
ESRS S1-1 Due diligence policies on issues addressed by the fundamental International Labor Organisation Conventions 1 to 8, paragraph 21 | Delegated Regulation (EU) 2020/1816, Annex II | ||||
ESRS S1-1 processes and measures for preventing trafficking in human beings paragraph 22 | Indicator number 11 Table #3 of Annex I | ||||
ESRS S1-1 workplace accident prevention policy or management system paragraph 23 | Indicator number 1 Table #3 of Annex I | ||||
ESRS S1-3 grievance/complaints handling mechanisms paragraph 32 (c) | Indicator number 5 Table #3 of Annex I | ||||
ESRS S1-14 Number of fatalities and number and rate of work-related accidents paragraph 88 (b) and (c) | Indicator number 2 Table #3 of Annex I | Delegated Regulation (EU) 2020/1816, Annex II | |||
ESRS S1-14 Number of days lost to injuries, accidents, fatalities or illness paragraph 88 (e) | Indicator number 3 Table #3 of Annex I | Phased-in | |||
ESRS S1-16 Unadjusted gender pay gap paragraph 97 (a) | Indicator number 12 Table #1 of Annex I | Delegated Regulation (EU) 2020/1816, Annex II | |||
ESRS S1-16 Excessive CEO pay ratio paragraph 97 (b) | Indicator number 8 Table #3 of Annex I | ||||
ESRS S1-17 Incidents of discrimination paragraph 103 (a) | Indicator number 7 Table #3 of Annex I | ||||
ESRS S1-17 Non-respect of UNGPs on Business and Human Rights and OECD paragraph 104 (a) | Indicator number 10 Table #1 and Indicator no. 14 Table #3 of Annex I | Delegated Regulation (EU) 2020/1816, Annex II Delegated Regulation (EU) 2020/1818 Art 12 (1) | |||
BOARD OF DIRECTORS’ REPORT 2024 | 125 |
Disclosure requirement and related datapoint | SFDR reference | Pillar 3 reference | Benchmark Regulation reference | EU Climate Law reference | Location |
ESRS 2 – SBM-3 – S2 Significant risk of child labour or forced labour in the value chain paragraph 11 (b) | Indicators number 12 and 13 Table #3 of Annex I | ||||
ESRS S2-1 Human rights policy commitments paragraph 17 | Indicator number 9 Table #3 and Indicator no. 11 Table #1 of Annex 1 | ||||
ESRS S2-1 Policies related to value chain workers paragraph 18 | Indicator number 11 and 4 Table #3 of Annex 1 | ||||
SRS S2-1 Non-respect of UNGPs on Business and Human Rights principles and OECD guidelines paragraph 19 | Indicator number 10 Table #1 of Annex 1 | Delegated Regulation (EU) 2020/1816, Annex II Delegated Regulation (EU) 2020/1818, Art 12 (1) | |||
ESRS S2-1 Due diligence policies on issues addressed by the fundamental International Labor Organisation Conventions 1 to 8, paragraph 19 | Delegated Regulation (EU) 2020/1816, Annex II | ||||
ESRS S2-4 Human rights issues and incidents connected to its upstream and downstream value chain paragraph 36 | Indicator number 14 Table #3 of Annex 1 | ||||
ESRS S3-1 Human rights policy commitments paragraph 16 | Indicator number 9 Table #3 of Annex 1 and Indicator number 11 Table #1 of Annex 1 | Not material | |||
ESRS S3-1 Non-respect of UNGPs on Business and Human Rights, ILO principles or and OECD guidelines paragraph 17 | Indicator number 10 Table #1 Annex 1 | Delegated Regulation (EU) 2020/1816, Annex II Delegated Regulation (EU) 2020/1818, Art 12 (1) | Not material | ||
ESRS S3-4 Human rights issues and incidents paragraph 36 | Indicator number 14 Table #3 of Annex 1 | Not material | |||
ESRS S4-1 Policies related to consumers and end-users paragraph 16 | Indicator number 9 Table #3 and Indicator number 11 Table #1 of Annex 1 | ||||
ESRS S4-1 Non-respect of UNGPs on Business and Human Rights and OECD guidelines paragraph 17 | Indicator number 10 Table #1 of Annex 1 | Delegated Regulation (EU) 2020/1816, Annex II Delegated Regulation (EU) 2020/1818, Art 12 (1) | |||
ESRS S4-4 Human rights issues and incidents paragraph 35 | Indicator number 14 Table #3 of Annex 1 | ||||
ESRS G1-1 United Nations Convention against Corruption paragraph 10 (b) | Indicator number 15 Table #3 of Annex 1 | ||||
ESRS G1-1 Protection of whistle-blowers paragraph 10 (d) | Indicator number 6 Table #3 of Annex 1 | ||||
ESRS G1-4 Fines for violation of anti- corruption and anti-bribery laws paragraph 24 (a) | Indicator number 17 Table #3 of Annex 1 | Delegated Regulation (EU) 2020/1816, Annex II) | |||
ESRS G1-4 Standards of anti-corruption and anti-bribery paragraph 24 (b) | Indicator number 16 Table #3 of Annex 1 |
BOARD OF DIRECTORS’ REPORT 2024 | 126 |
Row | Nuclear energy related activities | |
1. | The undertaking carries out, funds or has exposures to research, development, demonstration and deployment of innovative electricity generation facilities that produce energy from nuclear processes with minimal waste from the fuel cycle. | YES |
2. | The undertaking carries out, funds or has exposures to construction and safe operation of new nuclear installations to produce electricity or process heat, including for the purposes of district heating or industrial processes such as hydrogen production, as well as their safety upgrades, using best available technologies. | YES |
3. | The undertaking carries out, funds or has exposures to safe operation of existing nuclear installations that produce electricity or process heat, including for the purposes of district heating or industrial processes such as hydrogen production from nuclear energy, as well as their safety upgrades. | YES |
Fossil gas related activities | ||
4. | The undertaking carries out, funds or has exposures to construction or operation of electricity generation facilities that produce electricity using fossil gaseous fuels. | YES |
5. | The undertaking carries out, funds or has exposures to construction, refurbishment, and operation of combined heat/cool and power generation facilities using fossil gaseous fuels. | YES |
6. | The undertaking carries out, funds or has exposures to construction, refurbishment and operation of heat generation facilities that produce heat/cool using fossil gaseous fuels. | YES |
BOARD OF DIRECTORS’ REPORT 2024 | 127 |
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
Amount | % | Amount | % | Amount | % | ||
1. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | —% | — | —% | — | —% |
2. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0.0% | 0 | 0.0% | — | —% |
3. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 4 | 0.0% | 4 | 0.0% | — | —% |
4. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | —% | — | —% | — | —% |
5. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0.0% | 0 | 0.0% | — | —% |
6. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0.0% | 0 | 0.0% | — | —% |
7. | Amount and proportion of other taxonomy-aligned economic activities not referred to in rows 1 to 6 above in the denominator of the applicable KPI | 121 | 0.6% | 121 | 0.6% | 0 | 0.0% |
8. | Total applicable KPI | 125 | 0.6% | 125 | 0.6% | 0 | 0.0% |
BOARD OF DIRECTORS’ REPORT 2024 | 128 |
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
Amount | % | Amount | % | Amount | % | ||
1. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | —% | — | —% | — | —% |
2. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0.0% | 0 | 0.0% | — | —% |
3. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 1 | 0.0% | 1 | 0.0% | — | —% |
4. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0.0% | 0 | 0.0% | — | —% |
5. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0.0% | 0 | 0.0% | — | —% |
6. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0.0% | 0 | 0.0% | — | —% |
7. | Amount and proportion of other taxonomy-aligned economic activities not referred to in rows 1 to 6 above in the denominator of the applicable KPI | 196 | 1.0% | 195 | 1.0% | 1 | 0.0% |
8. | Total applicable KPI | 196 | 1.0% | 195 | 1.0% | 1 | 0.0% |
BOARD OF DIRECTORS’ REPORT 2024 | 129 |
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
Amount | % | Amount | % | Amount | % | ||
1. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | — | —% | — | —% | — | —% |
2. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0.3% | 0 | 0.3% | — | —% |
3. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 4 | 3.1% | 4 | 3.1% | — | —% |
4. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | — | —% | — | —% | — | —% |
5. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0.0% | 0 | 0.0% | — | —% |
6. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0.0% | 0 | 0.0% | — | —% |
7. | Amount and proportion of other taxonomy-aligned economic activities not referred to in rows 1 to 6 above in the numerator of the applicable KPI | 121 | 92.2% | 121 | 92.0% | 0 | 0.3% |
8. | Total amount and proportion of taxonomy-aligned economic activities in the numerator of the applicable KPI | 125 | 95.6% | 125 | 95.3% | 0 | 0.3% |
BOARD OF DIRECTORS’ REPORT 2024 | 130 |
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
Amount | % | Amount | % | Amount | % | ||
1. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | — | —% | — | —% | — | —% |
2. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0.0% | 0 | 0.0% | — | —% |
3. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 1 | 0.3% | 1 | 0.3% | — | —% |
4. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0.0% | 0 | 0.0% | — | —% |
5. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0.0% | 0 | 0.0% | — | —% |
6. | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0.0% | 0 | 0.0% | — | —% |
7. | Amount and proportion of other taxonomy-aligned economic activities not referred to in rows 1 to 6 above in the numerator of the applicable KPI | 196 | 97.2% | 195 | 96.7% | 1 | 0.5% |
8. | Total amount and proportion of taxonomy-aligned economic activities in the numerator of the applicable KPI | 196 | 97.6% | 195 | 97.1% | 1 | 0.5% |
BOARD OF DIRECTORS’ REPORT 2024 | 131 |
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
Amount | % | Amount | % | Amount | % | ||
1. | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | —% | — | —% | — | —% |
2. | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0.0% | 0 | 0.0% | — | —% |
3. | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0.0% | 0 | 0.0% | — | —% |
4. | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 1 | 0.0% | 1 | 0.0% | — | —% |
5. | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 1 | 0.0% | 1 | 0.0% | — | —% |
6. | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0.0% | 0 | 0.0% | — | —% |
7. | Amount and proportion of other taxonomy-eligible but not taxonomy-aligned economic activities not referred to in rows 1 to 6 above in the denominator of the applicable KPI | 480 | 2.4% | 470 | 2.4% | 10 | 0.0% |
8. | Total amount and proportion of taxonomy eligible but not taxonomy-aligned economic activities in the denominator of the applicable KPI | 483 | 2.4% | 473 | 2.4% | 10 | 0.0% |
BOARD OF DIRECTORS’ REPORT 2024 | 132 |
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
Amount | % | Amount | % | Amount | % | ||
1. | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | —% | — | —% | — | —% |
2. | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | —% | — | —% | — | —% |
3. | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0.0% | 0 | 0.0% | — | —% |
4. | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 1 | 0.0% | 1 | 0.0% | 0 | 0.0% |
5. | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 1 | 0.0% | 1 | 0.0% | — | —% |
6. | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0.0% | 0 | 0.0% | — | —% |
7. | Amount and proportion of other taxonomy-eligible but not taxonomy-aligned economic activities not referred to in rows 1 to 6 above in the denominator of the applicable KPI | 610 | 3.1% | 577 | 2.9% | 34 | 0.2% |
8. | Total amount and proportion of taxonomy eligible but not taxonomy-aligned economic activities in the denominator of the applicable KPI | 613 | 3.1% | 579 | 2.9% | 34 | 0.2% |
BOARD OF DIRECTORS’ REPORT 2024 | 133 |
Row | Economic activities | Amount | % |
1. | Amount and proportion of economic activity referred to in row 1 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | —% |
2. | Amount and proportion of economic activity referred to in row 2 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 7 | 0.0% |
3. | Amount and proportion of economic activity referred to in row 3 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0.0% |
4. | Amount and proportion of economic activity referred to in row 4 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | —% |
5. | Amount and proportion of economic activity referred to in row 5 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | —% |
6. | Amount and proportion of economic activity referred to in row 6 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | —% |
7. | Amount and proportion of other taxonomy-non-eligible economic activities not referred to in rows 1 to 6 above in the denominator of the applicable KPI | 19,151 | 96.2% |
8. | Total amount and proportion of taxonomy-non-eligible economic activities in the denominator of the applicable KPI | 19,158 | 96.3% |
Row | Economic activities | Amount | % |
1. | Amount and proportion of economic activity referred to in row 1 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | —% |
2. | Amount and proportion of economic activity referred to in row 2 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0.0% |
3. | Amount and proportion of economic activity referred to in row 3 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0.0% |
4. | Amount and proportion of economic activity referred to in row 4 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | —% |
5. | Amount and proportion of economic activity referred to in row 5 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0.0% |
6. | Amount and proportion of economic activity referred to in row 6 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | — | —% |
7. | Amount and proportion of other taxonomy-non-eligible economic activities not referred to in rows 1 to 6 above in the denominator of the applicable KPI | 18,987 | 95.4% |
8. | Total amount and proportion of taxonomy-non-eligible economic activities in the denominator of the applicable KPI | 18,987 | 95.4% |
BOARD OF DIRECTORS’ REPORT 2024 | 134 |
Financial highlights | 2024 | 2023 | 2022 (restated) | 2022 (published) | 2021 | 2020 | |
Group | |||||||
Gross written premiums & brokerage income | EURm | 9,931 | 8,870 | 8,375 | — | — | — |
Insurance revenue, net | EURm | 8,249 | 7,412 | 7,168 | — | — | — |
Insurance service result, net | EURm | 1,394 | 1,193 | 1,062 | — | — | — |
Underwriting result | EURm | 1,316 | 1,164 | 1,031 | 1,314 | 1,282 | 967 |
Net financial result | EURm | 636 | 560 | 1,056 | — | — | — |
Profit before taxes (P&C operations) | EURm | 1,559 | 1,481 | 1,924 | 1,863 | 3,171 | 380 |
Net profit for the equity holders | EURm | 1,154 | 1,323 | 2,107 | 1,427 | 2,567 | 37 |
Operating result | EURm | 1,193 | 1,046 | — | — | — | — |
Combined ratio | % | 84.3 | 84.6 | 85.8 | 82.1 | 81.4 | 83.4 |
Undiscounted underlying combined ratio, current year, % | % | 85.5 | 87.1 | — | — | — | — |
Solvency ratio1 3 | % | 177 | 182 | 210 | 210 | 185 | 176 |
Financial leverage | % | 26.9 | 25.3 | 24.4 | 25.6 | 23.8 | 28.6 |
Return on own funds | % | 21.3 | 18.1 | — | — | — | — |
Return on equity own funds | % | 29.5 | 24.7 | — | — | — | — |
Return on equity | % | 16.1 | 15.6 | 4.2 | -1.3 | 26.8 | 3.1 |
Average number of staff | 14,280 | 13,935 | 13,550 | 13,550 | 13,274 | 13,227 | |
If | 2024 | 2023 | 2022 (restated) | 2022 (published) | 2021 | 2020 | |
Gross written premiums | EURm | 5,860 | 5,468 | 5,432 | — | — | — |
Insurance revenue, net | EURm | 5,258 | 4,996 | 5,024 | — | — | — |
Insurance service result/underwriting result | EURm | 890 | 842 | 673 | 985 | 891 | 801 |
Net financial result | EURm | 464 | 539 | 888 | — | — | — |
Premiums written before reinsurers' share (IFRS 4) | EURm | — | — | — | 5,432 | 5,134 | 4,823 |
Premiums earned (IFRS 4) | EURm | — | — | — | 5,002 | 4,772 | 4,484 |
Profit before taxes | EURm | 1,256 | 1,358 | 1,550 | 1,217 | 1,077 | 901 |
Combined ratio | % | 83.1 | 83.1 | 86.6 | 80.3 | 81.3 | 82.1 |
Cost ratio | % | 20.9 | 21.2 | 21.6 | 21.1 | 21.4 | 21.5 |
Risk ratio | % | 62.1 | 61.9 | 65.0 | 59.2 | 59.9 | 60.7 |
Adjusted risk ratio, current year, %5 | % | 61.5 | 61.3 | 62.3 | — | — | — |
Undiscounted adjusted risk ratio, current year, %6 | % | 64.4 | 64.7 | 65.2 | — | — | — |
Loss ratio | % | 67.6 | 67.6 | 70.7 | 64.9 | 65.5 | 66.4 |
Expense ratio | % | 15.5 | 15.6 | 15.9 | 15.4 | 15.8 | 15.8 |
Average number of staff | 8,070 | 7,858 | 7,496 | 7,496 | 7,223 | 7,182 |
BOARD OF DIRECTORS’ REPORT 2024 | 135 |
Topdanmark | 2024 | 2023 | 2022 (restated) | 2022 (published) | 2021 | 2020 | |
Gross written premiums | EURm | 1,553 | 1,339 | 1,308 | — | — | — |
Insurance revenue, net | EURm | 1,470 | 1,288 | 1,255 | — | — | — |
Insurance service result/underwriting result | EURm | 233 | 194 | 230 | 224 | 227 | 182 |
Net financial result | EURm | 60 | 27 | -28 | — | — | — |
Premiums written before reinsurers' share, P&C insurance (IFRS 4) | EURm | — | — | — | 1,391 | 1,383 | 1,315 |
Premiums earned, P&C insurance (IFRS 4) | EURm | — | — | — | 1,326 | 1,285 | 1,227 |
Profit before taxes | EURm | 137 | 162 | 158 | 220 | 346 | 167 |
Combined ratio | % | 84.2 | 85.0 | 81.7 | 83.1 | 82.3 | 85.2 |
Loss ratio | % | 66.0 | 66.9 | 64.4 | 66.8 | 66.7 | 69.0 |
Expense ratio | % | 18.1 | 18.1 | 17.2 | 16.3 | 15.6 | 16.2 |
Average number of staff | 2,412 | 2,160 | 2,381 | 2,381 | 2,395 | 2,428 | |
Hastings | 2024 | 2023 | 2022 (restated) | 2022 (published) | 2021 | 2020 | |
GWP & brokerage income | EURm | 2,565 | 2,063 | 1,636 | — | — | — |
Insurance revenue, net | EURm | 1,522 | 1,128 | 889 | — | — | — |
Insurance service result, net | EURm | 268 | 157 | 159 | — | — | — |
Underwriting result | EURm | 190 | 128 | 128 | 104 | 164 | — |
Net financial result | EURm | 41 | 44 | 27 | — | — | — |
Premiums written before reinsurers' share (IFRS 4) | EURm | — | — | — | 1,313 | 1,127 | 103 |
Net premiums written (IFRS 4) | EURm | — | — | — | 727 | 495 | 137 |
Premiums earned (IFRS 4) | EURm | — | — | — | 594 | 499 | 63 |
Profit before taxes | EURm | 193 | 129 | 107 | 73 | 127 | -16 |
Operating ratio | % | 88.5 | 89.8 | 87.2 | 89.7 | 80.3 | — |
Loss ratio | % | 61.6 | 63.3 | 57.2 | 83.7 | 62.2 | — |
Average number of staff | 3,736 | 3,200 | 3,021 | 3,021 | 3,005 | 2,974 | |
Holding | 2024 | 2023 | 2022 (restated) | 2022 (published) | 2021 | 2020 | |
Profit before taxes | EURm | -29 | -160 | 146 | 146 | 1,331 | -826 |
Average number of staff | 61 | 54 | 50 | 50 | 63 | 67 | |
BOARD OF DIRECTORS’ REPORT 2024 | 136 |
Per share key figures | 2024 | 2023 | 2022 (restated) | 2022 (published) | 2021 | 2020 | |
Earnings per share | EUR | 2.25 | 2.62 | 3.97 | 2.69 | 4.63 | 0.07 |
Earnings per share, continuing operations2 | EUR | 2.25 | 2.12 | 2.88 | — | — | — |
Earning per share, discontinuing operations | EUR | — | 0.50 | 1.09 | — | — | — |
Operational result per share | EUR | 2.33 | 2.07 | — | — | — | — |
Equity per share | EUR | 13.11 | 14.47 | 18.70 | 17.44 | 23.39 | 20.56 |
Net asset value per share | EUR | 13.11 | 15.30 | 20.01 | 18.74 | 25.48 | 19.82 |
Market capitalisation4 | EURm | 21,196 | 19,876 | 25,112 | 25,112 | 24,093 | 19,199 |
Dividend per share | EUR | 1.70 | 1.80 | 2.60 | 2.60 | 4.10 | 1.70 |
Dividend payout ratio | % | 75.5 | 68.8 | 65.4 | 96.7 | 88.6 | 78.7 |
Effective dividend yield | % | 4.3 | 4.5 | 5.3 | 5.3 | 9.3 | 4.9 |
Price/earnings ratio | 17.5 | 15.1 | 12.3 | 18.1 | 9.5 | 16.0 | |
Number of shares at 31 Dec. | 1,000 | 538,248 | 501,797 | 514,369 | 514,369 | 546,812 | 555,352 |
Average number of shares | 1,000 | 512,114 | 505,939 | 530,296 | 530,296 | 554,317 | 555,352 |
Weighted average number of shares | 1,000 | 512,114 | 505,939 | 530,296 | 530,296 | 554,317 | 555,352 |
A shares | 2024 | 2023 | 2022 | 2022 | 2021 | 2020 | |
Number of shares at 31 Dec. | 1,000 | 538,048 | 501,597 | 514,169 | 514,169 | 545,612 | 554,152 |
Average number of shares | 1,000 | 511,914 | 505,739 | 530,096 | 530,096 | 553,117 | 554,152 |
Weighted average number of shares | 1,000 | 511,914 | 505,739 | 530,096 | 530,096 | 553,117 | 554,152 |
Weighted average share price | EUR | 40.11 | 39.36 | 44.25 | 44.25 | 40.50 | 32.35 |
Adjusted share price, high4 | EUR | 42.37 | 45.21 | 49.97 | 49.97 | 47.33 | 42.46 |
Adjusted share price, low4 | EUR | 37.38 | 34.53 | 35.85 | 35.85 | 33.82 | 21.34 |
Adjusted closing price | EUR | 39.38 | 39.61 | 48.82 | 48.82 | 44.06 | 34.57 |
Share trading volume during the financial year | 1,000 | 178,910 | 178,801 | 257,879 | 257,879 | 243,763 | 376,964 |
Relative share trading volume | % | 34.9 | 35.4 | 48.6 | 48.6 | 44.1 | 68.0 |
B shares | 2024 | 2023 | 2022 | 2022 | 2021 | 2020 | |
Number of shares at 31 Dec. | 1,000 | 200 | 200 | 200 | 200 | 1,200 | 1,200 |
Average number of shares | 1,000 | 200 | 200 | 200 | 200 | 1,200 | 1,200 |
BOARD OF DIRECTORS’ REPORT 2024 | 137 |
Return on equity, % | ||
+ | total comprehensive income attributable to owners of the parent | x 100% |
+ | total equity attributable to owners of the parent | |
(average of values 1 Jan. and the end of reporting period) | ||
Return on equity own funds, % | ||
+ | operating result (annualised) | x 100 % |
+ | Unrestricted Tier 1 Own funds | |
(average of values 1 Jan. and the end of reporting period) | ||
Return on own funds, % | ||
+ | operating result (annualised) | x 100 % |
+ | SII own funds | |
(average of values 1 Jan. and the end of reporting period) | ||
Equity/assets ratio, % | ||
+ | total equity attributable to owners of the parent | x 100% |
+ | balance sheet total | |
Financial leverage1 | ||
financial debt | x 100% | |
equity + financial debt | ||
1The Group’s financial leverage includes only long-term funding. | ||
Insurance revenue, net | ||
+ | insurance revenue, gross | |
- | reinsurers' share of insurance revenue | |
- | quota share premium expense (Hastings) | |
insurance revenue, net | ||
Underwriting result | ||
+ | insurance revenue, net | |
+ | other income (Hastings) | |
- | claims incurred | |
- | operating expenses | |
underwriting result | ||
Operating result | ||
+ | P&C operations’ (incl. Sampo plc) profit after tax | |
- | non-controlling interest in P&C operations | |
- | ||
- | result effect from changes in discount rates in P&C operations | |
- | non-operational amortisations in P&C operations | |
- | non-recurring items | |
- | adjustment on taxes | |
operating result | ||
Combined ratio for P&C insurance, % | ||
+ | claims incurred | |
+ | operating expenses | x 100% |
+ | insurance revenue, net | |
+ | other revenue (Hastings) | |
BOARD OF DIRECTORS’ REPORT 2024 | 138 |
Risk ratio for P&C insurance, % | ||
+ | claims incurred | |
– | claims settlement expenses | x 100% |
insurance revenue, net | ||
Cost ratio for P&C insurance, % | ||
+ | operating expenses | |
+ | claims settlement expenses | x 100% |
insurance revenue, net | ||
Loss ratio for P&C insurance, % | ||
+ | claims incurred | x 100% |
insurance revenue, net | ||
Expense ratio for P&C insurance, % | ||
+ | operating expenses | x 100% |
insurance revenue, net | ||
Operating ratio for Hastings, % | ||
+ | claims incurred | |
+ | acquisition costs | |
+ | other operating expenses | |
+ | operational depreciation and amortisation | x 100% |
+ | insurance revenue, net | |
+ | other revenue | |
Per share key figures | ||
Earnings per share | ||
profit for the financial period attributable to owners of the parent | ||
adjusted average number of shares | ||
Operating result per share | ||
operating result | ||
adjusted average number of shares | ||
Equity per share | ||
equity attributable to owners of the parent | ||
adjusted number of shares at the balance sheet date | ||
Net asset value per share | ||
+ | equity attributable to owners of the parent | |
± | valuation differences on listed Group companies | |
adjusted number of shares at balance sheet date | ||
Market capitalisation | ||
number of shares at the balance sheet date x closing share price at the balance sheet date | ||
Dividend payout ratio | ||
Dividend per share | x 100% | |
Earnings per share | ||
Effective dividend yield | ||
Dividend per share | x 100% | |
Adjusted closing price | ||
Price/earnings ratio | ||
Adjusted closing price | ||
Earnings per share | ||
Relative share trading volume | ||
Share trading volume during the financial year | x 100% | |
Average number of A shares | ||
BOARD OF DIRECTORS’ REPORT 2024 | 139 |
1–12/2024 | 1–9/2024 | 1–6/2024 | 1–3/2024 | 1–12/2023 | |
EURSEK | |||||
Income statement (average) | 11.4345 | 11.4143 | 11.3945 | 11.2814 | 11.4745 |
Balance sheet (at end of period) | 11.4590 | 11.3000 | 11.3595 | 11.5250 | 11.0960 |
DKKSEK | |||||
Income statement (average) | 1.5327 | 1.5300 | 1.5274 | 1.5127 | 1.5406 |
Balance sheet (at end of period) | 1.5365 | 1.5156 | 1.5232 | 1.5453 | 1.4888 |
NOKSEK | |||||
Income statement (average) | 0.9831 | 0.9850 | 0.9912 | 0.9880 | 1.0048 |
Balance sheet (at end of period) | 0.9715 | 0.9605 | 0.9968 | 0.9851 | 0.9871 |
EURDKK | |||||
Income statement (average) | 7.4589 | 7.4589 | 7.4579 | 7.4562 | 7.4510 |
Balance sheet (at end of period) | 7.4578 | 7.4560 | 7.4575 | 7.4580 | 7.4529 |
EURGBP | |||||
Income statement (average) | 0.8467 | 0.8514 | 0.8547 | 0.8563 | 0.8697 |
Balance sheet (at end of period) | 0.8292 | 0.8354 | 0.8464 | 0.8551 | 0.8691 |
FINANCIAL STATEMENTS 2024 | 140 |
FINANCIAL STATEMENTS 2024 | 141 |
EURm | Note | 1-12/2024 | 1-12/2023 |
Insurance revenue | |||
Insurance service expenses | - | - | |
Reinsurance result | - | - | |
Insurance service result | 1 | ||
Net investment income | 2 | ||
Net finance income or expense from insurance contracts | 3 | - | - |
Insurance finance income or expense, gross | - | - | |
Insurance finance income or expense, reinsurance | |||
Net financial result | |||
Other income | 4 | ||
Other expenses | 5 | - | - |
Finance expenses | 7 | - | - |
Share of associates' profit or loss | |||
Profit before taxes | |||
Income taxes | 15,16 | - | - |
Profit from the continuing operations | |||
Discontinued operations, net of tax | 30 | ||
Divested operations, net of tax | - | ||
Net profit | |||
EURm | Note | 1-12/2024 | 1-12/2023 |
Other comprehensive income | 8 | ||
Items reclassifiable to profit or loss | |||
Exchange differences | - | - | |
Cash flow hedges | - | ||
Total items reclassifiable to profit or loss, net of tax | - | - | |
Items not reclassifiable to profit or loss | |||
Actuarial gains and losses from defined pension plans | - | ||
Taxes | |||
Total items not reclassifiable to profit or loss, net of tax | - | ||
Other comprehensive income total, net of tax | - | - | |
Total comprehensive income | |||
Profit attributable to | |||
Owners of the parent | |||
Non-controlling interests | |||
Total comprehensive income attributable to | |||
Owners of the parent | |||
Non-controlling interests | |||
Earnings per share (EPS), EUR | |||
Earnings per share, continuing operations, EUR |
FINANCIAL STATEMENTS 2024 | 142 |
EURm | Note | 12/2024 | 12/2023 |
Assets | |||
Property, plant and equipment | 10 | ||
Intangible assets | 11 | ||
Investments in associates | |||
Financial assets | 12,13,14 | ||
Deferred income tax | 15 | ||
Reinsurance contract assets | 19 | ||
Other assets | 17 | ||
Cash and cash equivalents | |||
Total assets |
Liabilities | |||
Insurance contract liabilities | 18,19,20,21 | ||
Subordinated debts | 22 | ||
Other financial liabilities | 22 | ||
Deferred income tax | 15 | ||
Other liabilities | 23 | ||
Total liabilities | |||
Equity | 25 | ||
Share capital | |||
Reserves | |||
Retained earnings | |||
Other components of equity | - | - | |
Equity attributable to owners of the parent | |||
Non-controlling interests | |||
Total equity | |||
Total equity and liabilities |
FINANCIAL STATEMENTS 2024 | 143 |
EURm | Share capital | Legal reserve | Invested unres- tricted equity | Retained earnings1 | Transla-tion of foreign opera-tions | Available- for-sale financial assets | Cash flow hedges | Total | Non- control-ling interest | Total |
Equity at 31 December 2022 (IFRS 17) | - | |||||||||
Impact of IFRS 9 transition 1 January 2023 | - | |||||||||
Equity at 1 January 2023 | - | |||||||||
Changes in equity | ||||||||||
Acquired non-controlling interests | - | - | - | - | ||||||
Dividends 3 | - | - | - | - | ||||||
Transferred assets at fair value in the demerger | - | - | - | |||||||
Acquisition of own shares | - | - | - | |||||||
Other changes in equity | - | |||||||||
Profit for the reporting period | ||||||||||
Other comprehensive income for the period | - | - | - | - | - | |||||
Total comprehensive income | - | - | ||||||||
Equity at 31 December 2023 | - | - | ||||||||
Changes in equity | ||||||||||
Directed share issue 2 | ||||||||||
Acquired non-controlling interests 2 | - | - | - | - | ||||||
Compulsory acquisition of non-controlling interests 2 | - | - | - | - | ||||||
Transaction costs related to the acquisition of non- controlling interests | - | - | - | |||||||
Dividends 3 | - | - | - | - | ||||||
Acquisition of own shares | - | - | - | |||||||
Other changes in equity | - | - | - | - | ||||||
Profit for the reporting period | ||||||||||
Other comprehensive income for the period | - | - | - | |||||||
Total comprehensive income | - | |||||||||
Equity at 31 December 2024 | - |
FINANCIAL STATEMENTS 2024 | 144 |
EURm | 1–12/2024 | 1–12/2023 |
Operating activities | ||
Profit before tax | ||
Adjustments | ||
Depreciation and amortisation | ||
Unrealised gains and losses arising from valuation | - | - |
Realised gains and losses on investments | - | - |
Change in liabilities for insurance and investment contracts | ||
Other adjustments | - | |
Adjustments total | - | |
Change (+/-) in assets of operating activities | ||
Investments 1 | - | - |
Other assets | - | - |
Total | - | - |
Change (+/-) in liabilities of operating activities | ||
Financial liabilities | ||
Other liabilities | - | |
Paid taxes | - | - |
Paid interest | - | - |
Total | - | - |
Net cash from (or used in) operating activities | ||
Investing activities | ||
Investments in subsidiary shares | - | |
Divestments in subsidiary shares | ||
Investments in tangible and intangible assets | - | |
Divestments in equipment and intangible assets | ||
Net cash from (or used in) investing activities | - | - |
EURm | 1–12/2024 | 1–12/2023 |
Financing activities | ||
Dividends paid | - | - |
Dividends paid to non-controlling interests | - | - |
Acquisition of non-controlling interests | - | - |
Transaction costs related to acquisition of non- controlling interests | - | |
Acquisition of own shares | - | - |
Issue of debt securities 2 | ||
Repayments of debt securities in issue 2 | - | - |
Net cash used in (or from) financing activities | - | - |
Total cash flows | - | - |
Cash and cash equivalents at the beginning of reporting period | ||
Effects of exchange rate changes | ||
Cash and cash equivalents at the end of reporting period | ||
Net change in cash and cash equivalents | - | - |
Additional information to the cash flow statement | 1–12/2024 | 1–12/2023 |
Interest income received | ||
Dividend income received (excl. profit sharing from funds) | ||
Total out-going cashflows from leases | - | - |
FINANCIAL STATEMENTS 2024 | 145 |
FINANCIAL STATEMENTS 2024 | 146 |
FINANCIAL STATEMENTS 2024 | 147 |
1 euro (EUR) = | Balance sheet date | Average exchange rate |
Swedish krona (SEK) | 11.4590 | 11.4345 |
Danish krona (DKK) | 7.4578 | 7.4589 |
Pound sterling (GBP) | 0.8292 | 0.8467 |
FINANCIAL STATEMENTS 2024 | 148 |
FINANCIAL STATEMENTS 2024 | 149 |
FINANCIAL STATEMENTS 2024 | 150 |
FINANCIAL STATEMENTS 2024 | 151 |
FINANCIAL STATEMENTS 2024 | 152 |
FINANCIAL STATEMENTS 2024 | 153 |
FINANCIAL STATEMENTS 2024 | 154 |
FINANCIAL STATEMENTS 2024 | 155 |
FINANCIAL STATEMENTS 2024 | 156 |
FINANCIAL STATEMENTS 2024 | 157 |
FINANCIAL STATEMENTS 2024 | 158 |
FINANCIAL STATEMENTS 2024 | 159 |
FINANCIAL STATEMENTS 2024 | 160 |
FINANCIAL STATEMENTS 2024 | 161 |
FINANCIAL STATEMENTS 2024 | 162 |
EURm | If | Topdan- mark | Hastings | Holding | Elim. | Sampo Group |
GWP & brokerage income | 5,860 | 1,553 | 2,565 | — | -47 | 9,931 |
Insurance revenue, net (incl. brokerage) | 5,258 | 1,470 | 1,659 | — | — | 8,386 |
Claims incurred, net | -3,554 | -970 | -938 | — | 4 | -5,459 |
Operating expenses | -814 | -267 | -532 | — | — | -1,612 |
Underwriting result | 890 | 233 | 190 | — | 3 | 1,316 |
Net investment income | 652 | 93 | 72 | 78 | -8 | 888 |
Insurance finance income or expense, net | -188 | -33 | -31 | — | — | -252 |
Net financial result | 464 | 60 | 41 | 78 | -8 | 636 |
Other items | -98 | -155 | -39 | -107 | 8 | -392 |
Profit before taxes | 1,256 | 137 | 193 | -29 | 3 | 1,559 |
Income taxes | -252 | -48 | -30 | 0 | — | -330 |
Profit after taxes | 1,003 | 90 | 163 | -30 | 3 | 1,229 |
Divested operations, net of tax | — | -26 | — | — | — | -26 |
Net profit | 1,203 | |||||
Other comprehensive income | ||||||
Items reclassifiable to profit or loss | ||||||
Exchange differences | -104 | -1 | 101 | — | — | -4 |
Cash flow hedges | — | — | 1 | — | — | 1 |
Total items reclassifiable to profit or loss, net of tax | -104 | -1 | 102 | — | — | -3 |
EURm | If | Topdan- mark | Hastings | Holding | Elim. | Sampo Group |
Items not reclassifiable to profit or loss | ||||||
Actuarial gains and losses from defined pension plans | 0 | — | — | — | — | 0 |
Taxes | 0 | — | — | — | — | 0 |
Total items not reclassifiable to profit or loss, net of tax | 0 | — | — | — | — | 0 |
Total other comprehensive income, net of tax | -105 | -1 | 102 | — | — | -3 |
Total comprehensive income | 899 | 63 | 265 | -30 | 3 | 1,200 |
Profit attributable to | ||||||
Owners of the parent | 1,154 | |||||
Non-controlling interests | 50 | |||||
Total comprehensive income attributable to | ||||||
Owners of the parent | 1,151 | |||||
Non-controlling interests | 50 |
FINANCIAL STATEMENTS 2024 | 163 |
EURm | If | Topdan- mark | Hastings | Holding | Elim. | Sampo Group |
GWP & brokerage income | 5,468 | 1,339 | 2,063 | — | — | 8,870 |
Insurance revenue, net (incl. brokerage) | 4,996 | 1,288 | 1,251 | — | — | 7,535 |
Claims incurred, net | -3,377 | -862 | -714 | — | — | -4,953 |
Operating expenses | -777 | -233 | -409 | — | — | -1,419 |
Underwriting result | 842 | 194 | 128 | — | — | 1,164 |
Net investment income | 871 | 107 | 79 | -37 | -13 | 1,006 |
Insurance finance income or expense, net | -331 | -79 | -35 | — | — | -446 |
Net financial result | 539 | 27 | 44 | -37 | -13 | 560 |
Other items | -24 | -59 | -42 | -122 | 4 | -243 |
Profit before taxes | 1,358 | 162 | 129 | -160 | -9 | 1,481 |
Income taxes | -285 | -43 | -11 | 0 | — | -339 |
Profit from the continuing operations | 1,073 | 119 | 118 | -160 | -9 | 1,142 |
Discontinued operations, net of tax 1 | — | — | — | — | 9 | 251 |
Net profit | 1,393 | |||||
Other comprehensive income | ||||||
Items reclassifiable to profit or loss | ||||||
Exchange differences | -23 | -3 | 24 | — | — | -1 |
Cash flow hedges | — | — | -1 | — | — | -1 |
Total items reclassifiable to profit or loss, net of tax | -23 | -3 | 23 | — | — | -3 |
EURm | If | Topdan- mark | Hastings | Holding | Elim. | Sampo Group |
Items not reclassifiable to profit or loss | ||||||
Actuarial gains and losses from defined pension plans | -6 | — | — | — | — | -6 |
Taxes | 1 | — | — | — | — | 1 |
Total items not reclassifiable to profit or loss, net of tax | -5 | — | — | — | — | -5 |
Total other comprehensive income for the continuing operations, net of tax | -28 | -3 | 23 | — | — | -8 |
Total comprehensive income | 1,045 | 117 | 141 | -160 | -9 | 1,386 |
Profit attributable to | ||||||
Owners of the parent | 1,323 | |||||
Non-controlling interests | 70 | |||||
Total comprehensive income attributable to | ||||||
Owners of the parent | 1,316 | |||||
Non-controlling interests | 70 |
FINANCIAL STATEMENTS 2024 | 164 |
EURm | If | Topdanmark | Hastings | Holding | Elim. | Sampo Group |
Assets | ||||||
Property, plant and equipment | 151 | 114 | 15 | 3 | — | 284 |
Intangible assets | 560 | 1,521 | 1,554 | 1 | — | 3,637 |
Investments in associates | 4 | — | — | — | — | 4 |
Financial assets | 10,454 | 2,418 | 2,287 | 7,645 | -6,713 | 16,090 |
Deferred income tax | 4 | 1 | — | 0 | -4 | 2 |
Reinsurance contract assets | 679 | 73 | 1,896 | — | -30 | 2,618 |
Other assets | 593 | 91 | 167 | 31 | -1 | 880 |
Cash and cash equivalents | 273 | 108 | 333 | 248 | — | 962 |
Total assets | 12,720 | 4,327 | 6,252 | 7,927 | -6,748 | 24,478 |
Liabilities | ||||||
Insurance contract liabilities | 7,049 | 1,875 | 3,396 | — | -33 | 12,286 |
Subordinated debts | 131 | 147 | — | 1,491 | -127 | 1,642 |
Other financial liabilities | 19 | 43 | 353 | 979 | — | 1,395 |
Deferred income tax | 358 | 113 | 64 | — | — | 535 |
Other liabilities | 1,113 | 290 | 110 | 51 | -1 | 1,562 |
Total liabilities | 8,670 | 2,469 | 3,923 | 2,520 | -162 | 17,419 |
Equity | ||||||
Share capital | 98 | |||||
Reserves | 3,531 | |||||
Retained earnings | 4,176 | |||||
Other components of equity | -746 | |||||
Equity attributable to owners of the parent | 7,059 | |||||
Non-controlling interests | — | |||||
Total equity | 7,059 | |||||
Total equity and liabilities | 24,478 |
FINANCIAL STATEMENTS 2024 | 165 |
EURm | If | Topdanmark | Hastings | Holding | Elim. | Sampo Group |
Assets | ||||||
Property, plant and equipment | 177 | 117 | 19 | 4 | — | 318 |
Intangible assets | 579 | 1,545 | 1,512 | 1 | — | 3,637 |
Investments in associates | 4 | 8 | — | — | — | 12 |
Financial assets | 10,838 | 2,060 | 1,407 | 7,564 | -6,112 | 15,757 |
Deferred income tax | 4 | 4 | — | — | -4 | 3 |
Reinsurance contract assets | 563 | 79 | 1,640 | — | — | 2,282 |
Other assets | 553 | 89 | 136 | 23 | — | 800 |
Cash and cash equivalents | 197 | 24 | 448 | 747 | — | 1,415 |
Total assets | 12,915 | 3,926 | 5,162 | 8,339 | -6,117 | 24,225 |
Liabilities | ||||||
Insurance contract liabilities | 7,134 | 1,855 | 2,726 | — | — | 11,716 |
Subordinated debts | 135 | 148 | — | 1,490 | -127 | 1,645 |
Other financial liabilities | 58 | 46 | 186 | 979 | — | 1,269 |
Deferred income tax | 352 | 139 | 76 | — | — | 567 |
Other liabilities | 1,011 | 162 | 112 | 58 | — | 1,342 |
Total liabilities | 8,689 | 2,350 | 3,100 | 2,527 | -128 | 16,538 |
Equity | ||||||
Share capital | 98 | |||||
Reserves | 1,530 | |||||
Retained earnings | 6,378 | |||||
Other components of equity | -743 | |||||
Equity attributable to owners of the parent | 7,263 | |||||
Non-controlling interests | 424 | |||||
Equity | 7,687 | |||||
Total equity and liabilities | 24,225 |
FINANCIAL STATEMENTS 2024 | 166 |
EURm | |||||||
2024 | Finland | Sweden | Norway | Denmark | UK | Baltic | Total |
Revenue from external customers | 1,269 | 1,954 | 1,749 | 2,126 | 2,234 | 245 | 9,577 |
Non-current assets | 99 | 433 | 179 | 1,639 | 1,570 | 6 | 3,925 |
EURm | |||||||
2023 | Finland | Sweden | Norway | Denmark | UK | Baltic | Total |
Revenue from external customers | 1,343 | 1,801 | 1,654 | 1,897 | 1,977 | 223 | 8,894 |
Non-current assets | 111 | 454 | 189 | 1,675 | 1,531 | 7 | 3,968 |
FINANCIAL STATEMENTS 2024 | 167 |
EURm | 1-12/2024 | 1-12/2023 |
Insurance revenue | ||
Insurance contracts measured under PAA | ||
Gross written premiums | 9,527 | 8,513 |
Change in liability for remaining coverage | -343 | -329 |
Brokerage revenue | 266 | 233 |
Total insurance revenue from contracts measured under PAA | 9,450 | 8,417 |
Total insurance revenue | 9,450 | 8,417 |
Insurance service expenses | ||
Expenses related to claims incurred | ||
Claims paid and benefits | -5,827 | -5,292 |
Claims handling expenses | -518 | -468 |
Change in liability for incurred claims | 118 | -29 |
Change in risk adjustment | -80 | -9 |
Change in loss component | 21 | -12 |
Insurance service expenses related to claims incurred | -6,287 | -5,810 |
Operating expenses | -1,396 | -1,266 |
Total insurance service expenses | -7,684 | -7,076 |
Reinsurance result | ||
Premiums | -909 | -1,005 |
Claims recovered | 537 | 857 |
Total reinsurance result | -372 | -148 |
Total insurance service result | 1,394 | 1,193 |
FINANCIAL STATEMENTS 2024 | 168 |
EURm | 1-12/2024 | 1-12/2023 |
Derivative financial instruments | ||
Interest income | 4 | 6 |
Interest expense | 0 | -23 |
Net gains or losses | 13 | 5 |
Derivative financial instruments, total | 17 | -12 |
Financial assets at fair value through profit or loss | ||
Debt securities | ||
Interest income | 493 | 447 |
Net gains or losses | 147 | 364 |
Equity securities | ||
Dividend income | 37 | 59 |
Net gains or losses | 81 | 64 |
Funds | ||
Distributions | 6 | 5 |
Interest income | 10 | 11 |
Net gains or losses | 70 | 60 |
Financial assets at fair value through profit or loss, total | 844 | 1,010 |
Financial assets at amortised cost | 32 | 23 |
Total income or expenses from financial assets | 892 | 1,021 |
Other | ||
Expenses from asset management | -21 | -19 |
Other income | 57 | 34 |
Other expenses | -38 | -26 |
Fee expenses | 0 | -1 |
Expenses from investment property | -3 | -4 |
Total other | -4 | -15 |
Total net investment income | 888 | 1,006 |
EURm | 1-12/2024 | 1-12/2023 |
Insurance contracts | ||
Unwinding of discount rate | -324 | -322 |
Effect of changes in interest rates and other financial assumptions | 15 | -207 |
Total finance income or expenses from insurance contracts | -309 | -529 |
Reinsurance contracts | ||
Unwinding of discount rate | 86 | 74 |
Reinsurers' share of effect of changes in interest rates and other financial assumptions | -29 | 9 |
Total finance income or expenses from reinsurance contracts | 57 | 83 |
Net finance result insurance and reinsurance contracts | -252 | -446 |
FINANCIAL STATEMENTS 2024 | 169 |
EURm | 1-12/2024 | 1-12/2023 |
Other income | 300 | 265 |
Income related to broker activities | 12 | 12 |
Total other income | 312 | 277 |
EURm | 1-12/2024 | 1-12/2023 |
Other expenses | -465 | -300 |
Depreciation and amortisation | -119 | -99 |
Salaries and other staff costs | -100 | -57 |
Total other expenses | -685 | -457 |
EURm | 1-12/2024 | 1-12/2023 |
Staff costs | ||
Salaries and wages | -967 | -893 |
Cash-settled share-based payments | -22 | -4 |
Share-settled share-based payments | -7 | -2 |
Pension costs | ||
Pension expenses - defined contribution plans | -101 | -99 |
Pension expenses - defined benefit plans | -9 | -15 |
Other social security costs | -188 | -168 |
Depreciations | ||
Depreciation on plant and equipment | -17 | -15 |
Depreciation IFRS 16 | -34 | -33 |
Amortisations | ||
Amortisation on customer relations | -72 | -64 |
Amortisation on other intangibles | -57 | -46 |
Rental expenses | -35 | -34 |
IT costs | -243 | -244 |
Marketing expenses | -75 | -62 |
Other | -824 | -654 |
Total expenses split by nature | -2,653 | -2,335 |
FINANCIAL STATEMENTS 2024 | 170 |
EUR thousand | 1-12/2024 | 1-12/2023 |
Auditing fees | -4,322 | -4,666 |
Deloitte | -4,322 | -4,032 |
KPMG | — | -634 |
Other fees | -712 | -612 |
Deloitte | -712 | -460 |
KPMG | — | -152 |
Total | -5,034 | -5,278 |
EURm | 1-12/2024 | 1-12/2023 |
Interest expense on financial liabilities | -21 | -24 |
Interest expense on subordinated loans | -52 | -48 |
Other items | -30 | -22 |
Total finance expenses | -103 | -93 |
EURm | 1-12/2024 | 1-12/2023 |
Other comprehensive income | ||
Items reclassifiable to profit or loss | ||
Exchange differences | -25 | -1 |
Exchange differences arising from net investment in foreign operation | 21 | — |
Cashflow hedges | 1 | -1 |
Total items reclassifiable to profit or loss, net of tax | -3 | -3 |
Items not reclassifiable to profit or loss | ||
Actuarial gains and losses from defined pension plans | 0 | -6 |
Taxes | 0 | 1 |
Total items not reclassifiable to profit or loss, net of tax | 0 | -5 |
Other comprehensive income total, net of tax | -3 | -8 |
FINANCIAL STATEMENTS 2024 | 171 |
EURm | 1-12/2024 | 1-12/2023 |
Profit or loss attributable to the equity holders of the parent company | 1,154 | 1,323 |
Weighted average number of shares outstanding during the financial year* | 512 | 506 |
Earnings per share (EUR per share) | 2.25 | 2.62 |
Earnings per share, continuing operations | 2.25 | 2.12 |
Earning per share, discontinuing operations | — | 0.50 |
FINANCIAL STATEMENTS 2024 | 172 |
2024 | ||||
EURm | Right-of- use assets1 | Land and buildings | Plant and equipment2 | Total |
At 1 January | ||||
Cost | 286 | 114 | 182 | 582 |
Accumulated depreciation | -126 | -9 | -130 | -264 |
Net carrying amount at 1 January | 160 | 106 | 52 | 318 |
Carrying amount at 1 January | ||||
Additions | 14 | 2 | 17 | 33 |
Disposals | -4 | -7 | -1 | -12 |
Depreciation | -34 | 0 | -17 | -51 |
Exchange differences | -4 | 0 | 0 | -4 |
Other changes | 1 | -1 | — | — |
Carrying amount at 31 December | 134 | 100 | 51 | 284 |
At 31 December | ||||
Cost | 294 | 108 | 197 | 599 |
Accumulated depreciation | -160 | -9 | -147 | -315 |
Net carrying amount at 31 December | 134 | 100 | 51 | 284 |
2023 | ||||
EURm | Right-of- use assets1 | Land and buildings | Plant and equipment2 | Total |
At 1 January | ||||
Cost | 289 | 119 | 162 | 570 |
Accumulated depreciation | -92 | -8 | -115 | -216 |
Net carrying amount at 1 January | 197 | 111 | 47 | 355 |
Carrying amount at 1 January | ||||
Business acquisitions | — | 1 | 0 | 1 |
Additions | 19 | 1 | 25 | 45 |
Disposals | -20 | -4 | -5 | -29 |
Depreciation | -32 | 0 | -14 | -46 |
Exchange differences | -4 | 0 | -1 | -4 |
Other changes | — | -3 | — | -3 |
Carrying amount at 31 December | 160 | 106 | 52 | 318 |
At 31 December | ||||
Cost | 286 | 114 | 182 | 582 |
Accumulated depreciation | -126 | -9 | -130 | -264 |
Net carrying amount at 31 December | 160 | 106 | 52 | 318 |
FINANCIAL STATEMENTS 2024 | 173 |
2024 | ||||||
EURm | Goodwill | Customer relations | Trademark | Work in progress | Other intangible assets | Total |
At 1 January | ||||||
Cost | 2,469 | 726 | 233 | 91 | 722 | 4,241 |
Accumulated amortisation | — | -282 | 0 | -1 | -321 | -604 |
Net carrying amount at 1 January | 2,469 | 443 | 233 | 90 | 401 | 3,637 |
Net carrying amount at 1 January | ||||||
Additions | — | — | — | 96 | 5 | 101 |
Disposals | -5 | -13 | -6 | — | -1 | -25 |
Amortisation | — | -72 | — | — | -57 | -129 |
Impairment losses | — | — | — | -2 | — | -2 |
Transfers from WIP | — | — | — | -36 | 36 | — |
Exchange differences | 26 | 7 | 6 | 0 | 14 | 54 |
Net carrying amount at 31 December | 2,490 | 365 | 233 | 149 | 399 | 3,637 |
At 31 December | ||||||
Cost | 2,490 | 719 | 234 | 151 | 777 | 4,371 |
Accumulated amortisation | — | -354 | — | -1 | -378 | -733 |
Accumulated impairment losses | — | — | — | -2 | — | -2 |
Net carrying amount at 31 December | 2,490 | 365 | 233 | 149 | 399 | 3,637 |
2023 | ||||||
EURm | Goodwill | Customer relations | Trademark | Work in progress | Other intangible assets | Total |
At 1 January | ||||||
Cost | 2,385 | 679 | 224 | 72 | 625 | 3,985 |
Accumulated amortisation | — | -216 | — | — | -275 | -492 |
Net carrying amount at 1 January | 2,385 | 463 | 224 | 72 | 350 | 3,494 |
Net carrying amount at 1 January | ||||||
Business acquisitions | 238 | 72 | 7 | — | 8 | 325 |
Additions | — | — | — | 102 | 4 | 106 |
Disposals | -163 | -31 | — | -2 | -4 | -200 |
Amortisation | — | -65 | 0 | -1 | -44 | -109 |
Transfers from WIP | — | — | — | -81 | 81 | — |
Exchange differences | 10 | 3 | 3 | 0 | 5 | 21 |
Net carrying amount at 31 December | 2,469 | 443 | 233 | 90 | 401 | 3,637 |
At 31 December | ||||||
Cost | 2,469 | 726 | 233 | 91 | 722 | 4,241 |
Accumulated amortisation | — | -282 | 0 | -1 | -321 | -604 |
Net carrying amount at 31 December | 2,469 | 443 | 233 | 90 | 401 | 3,637 |
FINANCIAL STATEMENTS 2024 | 174 |
Goodwill is split between the segments as follows: | 2024 | 2023 |
If | 537 | 556 |
Topdanmark | 1,036 | 1,038 |
Hastings | 918 | 876 |
Total | 2,490 | 2,469 |
Impact on the present value from the following changes (EURbn) | 2024 |
If | |
Long-term Combined ratio +2.5 p.p. | -1.4 |
Long-term Combined ratio -2.5 p.p. | 2.0 |
Long-term growth rate -1 p.p. | -1.9 |
Long-term growth rate +1 p.p. | 2.7 |
Cost of equity +1 p.p. | -2.3 |
Cost of equity -1 p.p. | 3.2 |
Hastings | |
Long-term growth rate -1 p.p. | -0.2 |
Long-term growth rate +1 p.p. | 0.3 |
Cost of Equity +1 p.p. | -0.4 |
Cost of Equity -1 p.p. | 0.5 |
FINANCIAL STATEMENTS 2024 | 175 |
EURm | 12/2024 | 12/2023 |
Financial assets | ||
Derivative financial instruments | 26 | 38 |
Financial assets at fair value through profit or loss | ||
Debt securities | 13,325 | 12,925 |
Equity securities | 1,288 | 1,640 |
Funds | 823 | 662 |
Deposits and other | — | 40 |
Total financial assets at fair value through profit or loss | 15,436 | 15,267 |
Financial assets measured at amortised cost | ||
Loans | 272 | 276 |
Loans and advances to customers | 356 | 175 |
Deposits | 1 | 1 |
Total financial assets measured at amortised cost | 629 | 452 |
Total financial assets | 16,090 | 15,757 |
FINANCIAL STATEMENTS 2024 | 176 |
2024 | ||||
EURm | Stage 1 - 12-month ECL | Stage 2 - Lifetime ECL - not credit- impaired | Stage 3 - Lifetime ECL - credit-impaired | Total |
Financial assets at amortised cost | ||||
Loans | 273 | — | — | 273 |
Loans and advances to customers | 347 | 16 | 14 | 377 |
Deposits | 1 | — | — | 1 |
Loss allowance | -8 | -3 | -11 | -23 |
Total | 613 | 13 | 3 | 629 |
2023 | ||||
EURm | Stage 1 - 12-month ECL | Stage 2 - Lifetime ECL - not credit- impaired | Stage 3 - Lifetime ECL - credit-impaired | Total |
Financial assets at amortised cost | ||||
Loans | 278 | — | 2 | 280 |
Loans and advances to customers | 173 | 8 | 5 | 186 |
Deposits | 1 | — | — | 1 |
Loss allowance | -9 | -1 | -5 | -16 |
Total | 442 | 6 | 2 | 451 |
FINANCIAL STATEMENTS 2024 | 177 |
2024 Fair value | 2023 Fair value | |||||
EURm | Contract/ Notional Amount | Assets | Liabilities | Contract/ Notional Amount | Assets | Liabilities |
Derivatives held for trading | ||||||
Interest rate derivatives | ||||||
OTC derivatives | ||||||
Interest rate swaps | 456 | 2 | 49 | 340 | 3 | 44 |
Inflation cover | 211 | 13 | 18 | 211 | 16 | 12 |
Total interest rate derivatives | 667 | 15 | 68 | 551 | 18 | 56 |
Foreign exchange derivatives | ||||||
OTC derivatives | ||||||
Currency forwards | 2,760 | 10 | 19 | 3,032 | 18 | 57 |
Currency options, bought and sold | 24 | 1 | 0 | 53 | 1 | 1 |
Total foreign exchange derivatives | 2,784 | 11 | 20 | 3,085 | 20 | 58 |
Total derivatives held for trading | 3,451 | 26 | 87 | 3,636 | 38 | 114 |
2024 Fair value | 2023 Fair value | |||||
EURm | Contract/ Notional Amount | Assets | Liabilities | Contract/ Notional Amount | Assets | Liabilities |
Derivatives held for hedging | ||||||
Cash flow hedges | ||||||
Currency forwards | 5 | 0 | — | — | — | — |
Interest rate swaps | 576 | — | 1 | 228 | — | 2 |
Total cash flow hedges | 581 | 0 | 1 | 228 | — | 2 |
Total derivatives held for hedging | 581 | 0 | 1 | 228 | — | 2 |
Group financial derivatives, total | 4,032 | 26 | 88 | 3,864 | 38 | 116 |
FINANCIAL STATEMENTS 2024 | 178 |
FINANCIAL STATEMENTS 2024 | 179 |
EURm | |||||
31 December 2024 | Carrying amount | Level 1 | Level 2 | Level 3 | Total |
Financial assets at fair value | |||||
Derivative financial instruments | |||||
Interest rate swaps | 2 | — | 2 | — | 2 |
Foreign exchange derivatives | 11 | — | 11 | — | 11 |
Inflation cover derivatives | 13 | — | 13 | — | 13 |
Total | 26 | — | 26 | — | 26 |
Financial assets at fair value through profit or loss | |||||
Debt securities | 13,325 | 8,469 | 4,839 | 17 | 13,325 |
Equity securities | 1,288 | 837 | 19 | 432 | 1,288 |
Funds | 823 | 491 | 176 | 157 | 823 |
Total | 15,436 | 9,796 | 5,033 | 606 | 15,436 |
Total financial assets measured at fair value | 15,462 | 9,796 | 5,059 | 606 | 15,462 |
Financial assets measured at amortised cost | |||||
Loans | 272 | — | 101 | 171 | 272 |
Loans and advances to customers | 356 | — | — | 356 | 356 |
Other | 1 | — | — | 1 | 1 |
Total | 629 | — | 101 | 528 | 629 |
Total financial assets | 16,090 | 9,796 | 5,160 | 1,134 | 16,090 |
EURm | |||||
31 December 2024 | Carrying amount | Level 1 | Level 2 | Level 3 | Total |
Financial liabilities at fair value | |||||
Derivative financial instruments | |||||
Interest derivatives | 50 | — | 50 | — | 50 |
Foreign exchange derivatives | 20 | — | 20 | — | 20 |
Inflation cover derivatives | 18 | — | 18 | — | 18 |
Total financial liabilities at fair value | 88 | — | 88 | — | 88 |
Financial liabilities measured at amortised cost | |||||
Subordinated debt securities | |||||
Subordinated loans | 1,642 | 1,535 | 20 | — | 1,555 |
Debt securities in issue | |||||
Bonds | 954 | 847 | 80 | — | 927 |
Amounts owed to credit institutions | 353 | — | — | 353 | 353 |
Financial liabilities measured at amortised cost total | 2,948 | 2,382 | 100 | 353 | 2,835 |
Group financial liabilities, total | 3,036 | 2,382 | 188 | 353 | 2,923 |
FINANCIAL STATEMENTS 2024 | 180 |
EURm | |||||
31 December 2023 | Carrying amount | Level 1 | Level 2 | Level 3 | Total |
Financial assets at fair value | |||||
Derivative financial instruments | |||||
Interest rate swaps | 3 | — | 3 | — | 3 |
Foreign exchange derivatives | 20 | — | 20 | — | 20 |
Inflation cover derivatives | 16 | — | 16 | — | 16 |
Total | 38 | — | 38 | — | 38 |
Financial assets at fair value through profit or loss | |||||
Debt securities | 12,925 | 8,476 | 4,430 | 19 | 12,925 |
Equity securities | 1,640 | 886 | 24 | 730 | 1,640 |
Funds | 662 | 480 | 31 | 151 | 662 |
Deposits and other | 40 | — | 40 | — | 40 |
Total | 15,267 | 9,842 | 4,525 | 900 | 15,267 |
Total financial assets measured at fair value | 15,305 | 9,842 | 4,563 | 900 | 15,305 |
Financial assets measured at amortised cost | |||||
Loans | 276 | — | 97 | 179 | 276 |
Loans and advances to customers | 175 | — | — | 175 | 175 |
Other | 1 | — | — | 1 | 1 |
Total | 452 | — | 97 | 354 | 452 |
Total financial assets | 15,757 | 9,842 | 4,660 | 1,254 | 15,756 |
EURm | |||||
31 December 2023 | Carrying amount | Level 1 | Level 2 | Level 3 | Total |
Financial liabilities at fair value | |||||
Derivative financial instruments | |||||
Interest derivatives | 46 | 2 | 44 | — | 46 |
Foreign exchange derivatives | 58 | — | 58 | — | 58 |
Inflation cover derivatives | 12 | — | 12 | — | 12 |
Total financial liabilities at fair value | 116 | 2 | 114 | — | 116 |
Financial liabilities measured at amortised cost | |||||
Subordinated debt securities | |||||
Subordinated loans | 1,645 | 1,448 | 148 | — | 1,596 |
Debt securities in issue | |||||
Bonds | 959 | 936 | — | — | 936 |
Amounts owed to credit institutions | 194 | — | 9 | 184 | 194 |
Financial liabilities measured at amortised cost total | 2,798 | 2,385 | 157 | 184 | 2,726 |
Group financial liabilities, total | 2,914 | 2,387 | 271 | 184 | 2,842 |
FINANCIAL STATEMENTS 2024 | 181 |
EURm | 1-12/2024 | 1-12/2023 | ||
Transfers between levels 1 and 2 | Transfers from level 2 to level 1 | Transfers from level 1 to level 2 | Transfers from level 2 to level 1 | Transfers from level 1 to level 2 |
Financial assets at fair value through profit or loss | ||||
Debt securities | 192 | 181 | 378 | 334 |
Total | 192 | 181 | 378 | 334 |
12/2024 | 12/2023 | |
EURm | Recognised in profit or loss | Recognised in profit or loss |
If | ||
10 percentage point depreciation of all other currencies against SEK | 17 | 4 |
Topdanmark | ||
10 percentage point depreciation of all other currencies against DKK | -1 | -1 |
Hastings | ||
10 percentage point depreciation of all other currencies against GBP | 8 | — |
Holding | ||
10 percentage point depreciation of all other currencies against EUR | -68 | -73 |
Interest rate | Interest rate | Equity | Other financial assets | |
EURm | 1% parallel shift down | 1% parallel shift up | 20% fall in prices | 20% fall in prices |
Effect in profit/loss | 354 | -332 | -270 | -141 |
Total effect | 354 | -332 | -270 | -141 |
FINANCIAL STATEMENTS 2024 | 182 |
EURm | ||||||
Financial assets | At 1 Jan | Total gains/ losses in income statement | Purchases and re- classifi-cations | Sales | Settle- ments | At 31 Dec 2024 |
Financial assets at fair value through profit or loss | ||||||
Debt securities | 19 | 0 | — | — | -2 | 17 |
Equity securities | 730 | -1 | 5 | -302 | — | 432 |
Funds | 151 | 6 | — | — | — | 157 |
Total | 900 | 6 | 5 | -302 | -2 | 606 |
EURm | |||||
Financial assets | At 1 Jan | Total gains/ losses in income statement | Purchases and re- classifi-cations | Sales | At 31 Dec 2023 |
Financial assets at fair value through profit or loss | |||||
Debt securities | 134 | 1 | 11 | -126 | 19 |
Equity securities | 763 | -14 | 9 | -28 | 730 |
Funds | 212 | -61 | — | 0 | 151 |
Total | 1,109 | -74 | 20 | -155 | 900 |
FINANCIAL STATEMENTS 2024 | 183 |
12/2024 | 12/2023 | |||
EURm | Carrying amount | Effect of reasonably possible alternative assumptions (+/-) | Carrying amount | Effect of reasonably possible alternative assumptions (+/-) |
Financial assets at fair value through profit or loss | ||||
Debt securities | 17 | -1 | 19 | 0 |
Equity securities | 432 | -86 | 730 | -146 |
Funds | 157 | -31 | 151 | -30 |
Total | 606 | -118 | 900 | -176 |
FINANCIAL STATEMENTS 2024 | 184 |
EURm | 1 Jan | Business acquisitions/ disposals | Recognised in statement of profit and other comprehensive income | Recognised in equity | Exchange differences | 31 Dec |
Deferred tax assets | ||||||
Tax losses carried forward | 1 | — | — | — | 0 | 1 |
Changes in fair values | 0 | — | — | — | 0 | 0 |
Other deductible temporary differences | 116 | — | 38 | 1 | 0 | 156 |
Total | 117 | — | 38 | 1 | 0 | 157 |
Netting of deferred taxes | -155 | |||||
Deferred tax assets in the balance sheet, total | 117 | — | 38 | 1 | 0 | 2 |
Deferred tax liabilities | ||||||
Depreciation differences and untaxed reserves | 224 | — | 1 | — | -5 | 219 |
Changes in fair values | 194 | — | 32 | — | 2 | 228 |
Pension assets | 7 | — | 1 | 0 | — | 8 |
Other taxable temporary differences | 255 | — | -18 | 0 | -3 | 235 |
Total | 680 | — | 15 | 1 | -6 | 690 |
Netting of deferred taxes | -155 | |||||
Deferred tax liabilities in the balance sheet, total | 680 | — | 15 | 1 | -6 | 535 |
FINANCIAL STATEMENTS 2024 | 185 |
EURm | 1 Jan | Business acquisitions/ disposals | Recognised in statement of profit and other comprehensive income | Recognised in equity | Exchange differences | 31 Dec |
Deferred tax assets | ||||||
Tax losses carried forward | 2 | 0 | -1 | — | 0 | 1 |
Changes in fair values | 5 | — | -5 | — | 0 | 0 |
Other deductible temporary differences | 128 | -3 | -11 | 0 | 2 | 116 |
Total | 135 | -3 | -17 | 0 | 2 | 117 |
Netting of deferred taxes | -114 | |||||
Deferred tax assets in the balance sheet, total | 135 | -3 | -17 | 0 | 2 | 3 |
Deferred tax liabilities | ||||||
Depreciation differences and untaxed reserves | 209 | -2 | 21 | — | -4 | 224 |
Changes in fair values | 194 | -70 | 67 | 0 | 2 | 194 |
Pension assets | 7 | — | -1 | — | — | 7 |
Other taxable temporary differences | 379 | -93 | -32 | 0 | 1 | 255 |
Total | 790 | -164 | 56 | 0 | -1 | 680 |
Netting of deferred taxes | -114 | |||||
Deferred tax liabilities in the balance sheet, total | 790 | -164 | 56 | 0 | -1 | 567 |
FINANCIAL STATEMENTS 2024 | 186 |
EURm | ||||||||
Tax losses carried forward 2024 | Country | Tax losses carried forward in local currency | Tax losses carried forward | Of which no deferred tax asset has been recognised | Of which deferred tax asset has been recognised | Recognised deferred tax asset | Applicable tax rate | Potential deferred tax asset not recognised |
Sampo Plc | Finland | EURm 413 | 413 | 413 | — | — | 20,0 % | 83 |
If P&C Insurance Holding Ltd (publ) | Norway | NOKm 83 | 7 | 7 | — | — | 22,0 % | -* |
If P&C Insurance Ltd (publ) | Germany | — | — | — | — | — | 27,4 % | -* |
If P&C Insurance Ltd (publ) | France | EURm 15 | 15 | 15 | — | — | 25,8 % | -* |
If P&C Insurance Ltd (publ) | UK | GBPm 9 | 11 | 11 | — | — | 25,0 % | -* |
If P&C Insurance AS | Latvia | — | — | — | — | — | 20,0 % | — |
Insrt AB | Sweden | SEKm 6 | 1 | — | 0 | 0 | 20,6 % | — |
Viking Sverige AB | Sweden | SEKm 61 | 5 | 2 | 4 | 1 | 20,6 % | 0 |
Viking Assistance A/S | Denmark | DKKm 27 | 4 | 4 | 0 | 0 | 22,0 % | 1 |
Viking Membership AB | Sweden | SEKm 3 | 0 | 0 | — | — | 20,6 % | 0 |
Viking Guard AS | Norway | NOKm 6 | 1 | — | 1 | 0 | 22,0 % | — |
Viking Assistance A/S | Estonia | EURm 0 | 0 | 0 | — | — | 20,0 % | 0 |
Hastings Group Finance plc | UK | GBPm 9 | 9 | 9 | — | — | 25.0% | 2 |
Hastings Holdings Limited | UK | GBPm 0 | 0 | 0 | — | — | 25.0% | 0 |
Hastings (US) Limited | UK | GBPm 0 | 0 | 0 | — | — | 25.0% | 0 |
Total | 86 |
FINANCIAL STATEMENTS 2024 | 187 |
MEUR | ||||||||
Tax losses carried forward 2023 | Country | Tax losses carried forward in local currency | Tax losses carried forward | Of which no deferred tax asset has been recognised | Of which deferred tax asset has been recognised | Recognised deferred tax asset | Applicable tax rate | Potential deferred tax asset not recognised |
Sampo Plc | Finland | EURm 365 | 365 | 365 | — | — | 20.00% | 73 |
If P&C Insurance Holding Ltd (publ) | Norway | NOKm 83 | 7 | 7 | — | — | 22.00% | -* |
If P&C Insurance Ltd (publ) | Germany | EURm 2 | 2 | 2 | — | — | 27.38% | -* |
If P&C Insurance Ltd (publ) | France | EURm 16 | 16 | 16 | — | — | 25.83% | -* |
If P&C Insurance Ltd (publ) | UK | GBPm 20 | 23 | 23 | — | — | 25.00% | -* |
If P&C Insurance AS | Latvia | — | — | — | — | — | 20.00% | - |
Insrt AB | Sweden | SEKm 6 | 1 | 1 | — | — | 20.60% | — |
Viking Sverige AB | Sweden | SEKm 42 | 4 | — | 4 | 1 | 20.60% | — |
Viking Assistance A/S | Denmark | DKKm 33 | 4 | 4 | — | — | 22.00% | 1 |
Viking Nordic Assistance S.L | Spain | — | — | — | — | — | 25.00% | — |
Hastings Group Finance plc | UK | GBPm 7 | 8 | 8 | — | — | 25.00% | 2 |
Total | 1 | 76 |
FINANCIAL STATEMENTS 2024 | 188 |
EURm | 2024 | 2023 |
Profit before tax | 1,559 | 1,481 |
Tax calculated at parent company's tax rate | -312 | -296 |
Different tax rates in foreign jurisdictions | -3 | -40 |
Income from associates not subject to tax | 2 | 0 |
Income not subject to tax | 9 | 46 |
Non-deductible expenses | -17 | -40 |
Tax losses for which no deferred tax asset has been recognised | -10 | -36 |
Changes in tax rates | 0 | -8 |
Tax from previous years | 1 | 2 |
Total | -330 | -372 |
EURm | 12/2024 | 12/2023 |
Receivables arising from direct insurance operations | 233 | 245 |
Receivables arising from reinsurance operations | 174 | 92 |
Settlement receivables | 8 | 5 |
Accrued interest | 155 | 130 |
Net pension asset | 36 | 32 |
Other | 274 | 296 |
Total other asset | 880 | 800 |
FINANCIAL STATEMENTS 2024 | 189 |
EURm | 12/2024 | 12/2023 |
Insurance contract liability - contracts measured under PAA | ||
Liability for remaining coverage | 1,877 | 1,709 |
Liability for incurred claims | 10,409 | 10,007 |
Total insurance contract liabilities | 12,286 | 11,716 |
Reinsurance contract assets | ||
Assets for remaining coverage | 276 | 258 |
Assets for incurred claims | 2,342 | 2,024 |
Reinsurance contract assets, total | 2,618 | 2,282 |
Total insurance contracts, net of reinsurance | 9,668 | 9,434 |
2024 | 2023 | |||||||||
Currency , % | 1 year | 5 years | 10 years | 20 years | 30 years | 1 year | 5 years | 10 years | 20 years | 30 years |
DKK | 2.23 | 2.13 | 2.26 | 2.25 | 2.38 | 3.35 | 2.31 | 2.38 | 2.40 | 2.53 |
EUR | 2.44 | 2.34 | 2.47 | 2.46 | 2.55 | 3.61 | 2.57 | 2.64 | 2.66 | 2.74 |
GBP | 4.70 | 4.58 | 4.92 | 5.41 | 5.69 | 4.83 | 3.83 | 4.02 | 4.51 | 4.58 |
NOK | 4.82 | 4.52 | 4.45 | 4.23 | 4.01 | 4.56 | 3.87 | 3.78 | 3.75 | 3.70 |
SEK | 2.91 | 3.07 | 3.29 | 3.35 | 3.33 | 3.71 | 2.94 | 2.93 | 3.16 | 3.26 |
FINANCIAL STATEMENTS 2024 | 190 |
FINANCIAL STATEMENTS 2024 | 191 |
2024 | 2023 | |||||||||
Liabilities for remaining coverage | Liabilities for incurred claims | Liabilities for remaining coverage | Liabilities for incurred claims | |||||||
EURm | Excluding loss component | Loss component | Estimates of present value of future cash flows | Risk adjustment for non- financial risk | Total | Excluding loss component | Loss component | Estimates of present value of future cash flows | Risk adjustment for non- financial risk | Total |
Opening balance | 1,701 | 27 | 9,547 | 459 | 11,734 | 1,499 | 14 | 8,931 | 444 | 10,889 |
Acquisition cash flow asset | -18 | — | ||||||||
11,716 | 10,889 | |||||||||
Changes in the statement of comprehensive income | ||||||||||
Insurance revenue | -9,450 | — | — | — | -9,450 | -8,417 | — | — | — | -8,417 |
Insurance service expenses | ||||||||||
Incurred claims and other insurance service expenses | — | — | 6,847 | 186 | 7,032 | — | — | 6,503 | 154 | 6,657 |
Amortisation of insurance acquisition cash flows | 262 | — | — | — | 262 | 223 | — | — | — | 223 |
Changes that relate to past service (LIC) | — | — | -174 | -100 | -274 | — | — | -395 | -145 | -540 |
Changes that relate to future service (LRC) | — | -21 | — | — | -21 | — | 12 | — | — | 12 |
Total insurance service expenses | 262 | -21 | 6,673 | 85 | 7,000 | 223 | 12 | 6,108 | 9 | 6,351 |
Insurance service result | -9,188 | -21 | 6,673 | 85 | -2,450 | -8,195 | 12 | 6,108 | 9 | -2,066 |
Insurance finance income or expense | — | — | 307 | — | 307 | — | — | 529 | — | 529 |
Other items (including FX effects) | -62 | 0 | 24 | 11 | -27 | -185 | 0 | 91 | 4 | -89 |
Total changes in the statement of comprehensive income | -9,250 | -21 | 7,004 | 97 | -2,170 | -8,379 | 12 | 6,728 | 13 | -1,626 |
Cash flows during the period | ||||||||||
Premiums received | 9,718 | — | — | — | 9,718 | 8,785 | — | — | — | 8,785 |
Claims and other insurance service expenses paid | — | — | -6,703 | — | -6,703 | — | — | -6,111 | — | -6,111 |
Insurance acquisition cash flows paid | -283 | — | — | — | -283 | -221 | — | — | — | -221 |
Total cash flows during the period | 9,435 | — | -6,703 | — | 2,732 | 8,564 | — | -6,111 | — | 2,453 |
Transfer to other items in the balance sheet | — | — | — | — | — | 17 | — | — | 1 | 18 |
Other | 5 | — | 4 | 0 | 9 | — | — | — | — | — |
Closing balance - liabilities relating to insurance contracts | 1,891 | 6 | 9,853 | 557 | 12,305 | 1,701 | 27 | 9,547 | 459 | 11,734 |
Acquisition cash flow asset | -20 | -18 | ||||||||
Closing balance | 12,286 | 11,716 | ||||||||
FINANCIAL STATEMENTS 2024 | 192 |
2024 | 2023 | |||||||
Assets for remaining coverage | Assets for incurred claims | Assets for remaining coverage | Assets for incurred claims | |||||
EURm | Estimates of present value of future cash flows | Risk adjustment for non- financial risk | Total | Estimates of present value of future cash flows | Risk adjustment for non- financial risk | Total | ||
Opening assets | 258 | 1,803 | 220 | 2,282 | 221 | 1,384 | 215 | 1,820 |
Changes in the statement of comprehensive income | ||||||||
Allocation of reinsurance premiums paid | -909 | — | — | -909 | -1,005 | — | — | -1,005 |
Amounts recoverable from reinsurers | ||||||||
Recoveries of incurred claims and other insurance service expenses | — | 521 | 79 | 600 | — | 935 | 72 | 1,007 |
Adjustments to assets for incurred claims | 0 | 21 | -52 | -31 | 0 | -80 | -70 | -150 |
Effect of changes in non-performance risk of reinsurers | — | 0 | — | 0 | — | 0 | — | 0 |
Net expenses from reinsurance contracts | -909 | 542 | 28 | -340 | -1,005 | 855 | 2 | -148 |
Insurance finance income or expenses from reinsurance contracts | — | 57 | — | 57 | — | 83 | — | 83 |
Effect of movements in exchange rates | -33 | 29 | 4 | -1 | -8 | 31 | 4 | 26 |
Reinsurance investment component | — | — | — | — | ||||
Total changes in the statement of comprehensive income | -943 | 628 | 31 | -284 | -1,014 | 969 | 6 | -39 |
Investment component excluded from the net expenses from reinsurance contracts | -216 | 216 | — | — | ||||
Cash flows | ||||||||
Premiums paid | 1,176 | — | — | 1,176 | 1,051 | — | — | 1,051 |
Amounts received | — | -556 | — | -556 | — | -550 | — | -550 |
Total cash flows | 1,176 | -556 | — | 620 | 1,051 | -550 | — | 501 |
Closing assets | 276 | 2,090 | 252 | 2,618 | 258 | 1,803 | 220 | 2,282 |
FINANCIAL STATEMENTS 2024 | 193 |
2024 | 2023 | |||||||||
Liabilities for remaining coverage | Liabilities for incurred claims | Liabilities for remaining coverage | Liabilities for incurred claims | |||||||
EURm | Excluding loss component | Loss component | Estimates of present value of future cash flows | Risk adjustment for non- financial risk | Total | Excluding loss component | Loss component | Estimates of present value of future cash flows | Risk adjustment for non- financial risk | Total |
Opening balance - liabilities relating to insurance contracts | 911 | 17 | 6,038 | 175 | 7,141 | 868 | 7 | 5,655 | 162 | 6,693 |
Acquisition cash flow asset | -7 | — | ||||||||
7,134 | 6,693 | |||||||||
Changes in the statement of comprehensive income | ||||||||||
Insurance revenue | -5,680 | — | — | — | -5,680 | -5,330 | — | — | — | -5,330 |
Insurance service expenses | ||||||||||
Incurred claims and other insurance service expenses | — | — | 4,060 | 65 | 4,125 | — | — | 3,924 | 58 | 3,981 |
Amortisation of insurance acquisition cash flows | 107 | — | — | — | 107 | 100 | — | — | — | 100 |
Changes that relate to past service (LIC) | — | — | -191 | -50 | -241 | — | — | -184 | -43 | -228 |
Changes that relate to future service (LRC) | — | -11 | — | — | -11 | — | 10 | — | — | 10 |
Total insurance service expenses | 107 | -11 | 3,869 | 15 | 3,980 | 100 | 10 | 3,739 | 14 | 3,863 |
Insurance service result | -5,573 | -11 | 3,869 | 15 | -1,700 | -5,230 | 10 | 3,739 | 14 | -1,467 |
Insurance finance income or expense | — | — | 208 | — | 208 | — | — | 340 | — | 340 |
Other items (including FX effects) | -5 | -1 | -104 | -3 | -112 | -191 | 0 | 57 | -2 | -135 |
Total changes in the statement of comprehensive income | -5,579 | -11 | 3,973 | 12 | -1,605 | -5,420 | 10 | 4,136 | 13 | -1,261 |
Cash flows during the period | ||||||||||
Premiums received | 5,694 | — | — | — | 5,694 | 5,572 | — | — | — | 5,572 |
Claims and other insurance service expenses paid | — | — | -4,052 | — | -4,052 | — | — | -3,754 | — | -3,754 |
Insurance acquisition cash flows paid | -125 | — | — | — | -125 | -108 | — | — | — | -108 |
Total cash flows during the period | 5,569 | — | -4,052 | — | 1,517 | 5,463 | — | -3,754 | — | 1,710 |
Transfer to other items in the balance sheet | — | — | — | — | — | — | — | — | — | — |
Other | 5 | — | 4 | — | 9 | — | — | — | — | — |
Closing balance - liabilities relating to insurance contracts | 906 | 6 | 5,962 | 188 | 7,062 | 911 | 17 | 6,038 | 175 | 7,141 |
Acquisition cash flow asset | -14 | -7 | ||||||||
Closing balance - Insurance contract liabilities | 7,049 | 7,134 | ||||||||
FINANCIAL STATEMENTS 2024 | 194 |
2024 | 2023 | |||||||
Assets for remaining coverage | Assets for incurred claims | Assets for remaining coverage | Assets for incurred claims | |||||
EURm | Estimates of present value of future cash flows | Risk adjustment for non- financial risk | Total | Estimates of present value of future cash flows | Risk adjustment for non- financial risk | Total | ||
Opening assets | 36 | 510 | 17 | 563 | 28 | 226 | 10 | 264 |
Changes in the statement of comprehensive income | ||||||||
Allocation of reinsurance premiums paid | -423 | — | — | -423 | -334 | — | — | -334 |
Amounts recoverable from reinsurers | ||||||||
Recoveries of incurred claims and other insurance service expenses | — | 282 | 11 | 293 | — | 339 | 10 | 348 |
Adjustments to assets for incurred claims | — | 30 | -4 | 26 | — | 41 | -3 | 38 |
Effect of changes in non-performance risk of reinsurers | — | 0 | — | 0 | — | 0 | — | 0 |
Net expenses from reinsurance contracts | -423 | 312 | 6 | -104 | -334 | 380 | 7 | 52 |
Insurance finance income or expenses from reinsurance contracts | — | 20 | — | 20 | — | 8 | — | 8 |
Effect of movements in exchange rates | 1 | -7 | — | -6 | -12 | 8 | 0 | -4 |
Reinsurance investment component | — | — | — | — | ||||
Total changes in the statement of comprehensive income | -421 | 325 | 6 | -90 | -346 | 396 | 7 | 57 |
Investment component excluded from the net expenses from reinsurance contracts | -25 | 25 | — | — | ||||
Cash flows | ||||||||
Premiums paid | 429 | — | — | 429 | 354 | — | — | 354 |
Amounts received | — | -223 | — | -223 | — | -112 | — | -112 |
Total cash flows | 429 | -223 | — | 206 | 354 | -112 | — | 242 |
Closing assets | 20 | 636 | 23 | 679 | 36 | 510 | 17 | 563 |
FINANCIAL STATEMENTS 2024 | 195 |
2024 | 2023 | |||||||||
Liabilities for remaining coverage | Liabilities for incurred claims | Liabilities for remaining coverage | Liabilities for incurred claims | |||||||
EURm | Excluding loss component | Loss component | Estimates of present value of future cash flows | Risk adjustment for non- financial risk | Total | Excluding loss component | Loss component | Estimates of present value of future cash flows | Risk adjustment for non- financial risk | Total |
Opening balance - liabilities relating to insurance contracts | 282 | 2 | 1,546 | 37 | 1,867 | 285 | 2 | 1,441 | 35 | 1,763 |
Acquisition cash flow asset | -12 | — | ||||||||
1,855 | 1,763 | |||||||||
Changes in the statement of comprehensive income | ||||||||||
Insurance revenue | -1,560 | — | — | — | -1,560 | -1,369 | — | — | — | -1,369 |
Insurance service expenses | ||||||||||
Incurred claims and other insurance service expenses | — | — | 1,287 | 39 | 1,326 | — | — | 1,093 | 15 | 1,108 |
Amortisation of insurance acquisition cash flows | 29 | — | — | — | 29 | 31 | — | — | — | 31 |
Changes that relate to past service (LIC) | — | — | -31 | -16 | -47 | — | — | -27 | -16 | -43 |
Changes that relate to future service (LRC) | — | -2 | — | — | -2 | — | 1 | — | — | 1 |
Total insurance service expenses | 29 | -2 | 1,256 | 23 | 1,306 | 31 | 1 | 1,066 | -1 | 1,097 |
Insurance service result | -1,530 | -2 | 1,256 | 23 | -253 | -1,337 | 1 | 1,066 | -1 | -272 |
Insurance finance income or expense | — | — | 32 | — | 32 | — | — | 81 | — | 81 |
Other items (including FX effects) | 1 | 0 | -1 | 1 | 1 | 0 | 0 | -5 | 1 | -4 |
Total changes in the statement of comprehensive income | -1,530 | -2 | 1,287 | 25 | -220 | -1,337 | 1 | 1,142 | 0 | -194 |
Cash flows during the period | ||||||||||
Premiums received | 1,561 | — | — | — | 1,561 | 1,336 | — | — | — | 1,336 |
Claims and other insurance service expenses paid | — | — | -1,298 | — | -1,298 | — | — | -1,038 | — | -1,038 |
Insurance acquisition cash flows paid | -29 | — | — | — | -29 | -18 | — | — | — | -18 |
Total cash flows during the period | 1,531 | — | -1,298 | — | 234 | 1,318 | — | -1,038 | — | 280 |
Transfer to other items in the balance sheet | — | — | — | — | — | 17 | — | — | 1 | 18 |
Other | — | — | — | — | — | — | — | — | — | — |
Closing balance - liabilities relating to insurance contracts | 284 | 0 | 1,535 | 61 | 1,881 | 282 | 2 | 1,546 | 37 | 1,867 |
Acquisition cash flow asset | -6 | -12 | ||||||||
Closing balance - liabilities relating to insurance contracts | 1,875 | 1,855 | ||||||||
FINANCIAL STATEMENTS 2024 | 196 |
2024 | 2023 | |||||||
Assets for remaining coverage | Assets for incurred claims | Assets for remaining coverage | Assets for incurred claims | |||||
EURm | Estimates of present value of future cash flows | Risk adjustment for non- financial risk | Total | Estimates of present value of future cash flows | Risk adjustment for non- financial risk | Total | ||
Opening assets | -1 | 78 | 1 | 79 | -2 | 80 | 1 | 79 |
Changes in the statement of comprehensive income | ||||||||
Allocation of reinsurance premiums paid | -90 | — | — | -90 | -80 | — | — | -80 |
Amounts recoverable from reinsurers | ||||||||
Recoveries of incurred claims and other insurance service expenses | — | 44 | 2 | 46 | — | 49 | — | 49 |
Adjustments to assets for incurred claims | — | 2 | -1 | 1 | — | 1 | 0 | 1 |
Effect of changes in non-performance risk of reinsurers | — | — | — | — | — | — | — | — |
Net expenses from reinsurance contracts | -90 | 46 | 1 | -43 | -80 | 49 | 0 | -31 |
Insurance finance income or expenses from reinsurance contracts | — | 1 | — | 1 | — | 2 | — | 2 |
Effect of movements in exchange rates | — | — | — | 0 | 0 | 0 | 0 | 0 |
Reinsurance investment component | — | — | — | — | ||||
Total changes in the statement of comprehensive income | -90 | 47 | 1 | -42 | -80 | 51 | 0 | -29 |
Investment component excluded from the net expenses from reinsurance contracts | — | — | — | — | ||||
Cash flows | ||||||||
Premiums paid | 90 | — | — | 90 | 82 | — | — | 82 |
Amounts received | — | -54 | — | -54 | — | -54 | — | -54 |
Total cash flows | 90 | -54 | — | 36 | 82 | -54 | — | 28 |
Closing assets | -1 | 72 | 2 | 73 | -1 | 78 | 1 | 79 |
FINANCIAL STATEMENTS 2024 | 197 |
2024 | 2023 | |||||||||
Liabilities for remaining coverage | Liabilities for incurred claims | Liabilities for remaining coverage | Liabilities for incurred claims | |||||||
EURm | Excluding loss component | Loss component | Estimates of present value of future cash flows | Risk adjustment for non- financial risk | Total | Excluding loss component | Loss component | Estimates of present value of future cash flows | Risk adjustment for non- financial risk | Total |
Opening balance - liabilities relating to insurance contracts | 508 | 7 | 1,964 | 247 | 2,726 | 347 | 5 | 1,835 | 247 | 2,434 |
Acquisition cash flow asset | — | — | ||||||||
2,726 | 2,434 | |||||||||
Changes in the statement of profit or loss | ||||||||||
Insurance revenue | -2,234 | — | — | — | -2,234 | -1,719 | — | — | — | -1,719 |
Insurance service expenses | ||||||||||
Incurred claims and other insurance service expenses | — | — | 1,517 | 84 | 1,601 | — | — | 1,486 | 81 | 1,568 |
Amortisation of insurance acquisition cash flows | 125 | — | — | — | 125 | 92 | — | — | — | 92 |
Changes that relate to past service (LIC) | — | — | 48 | -34 | 14 | — | — | -184 | -86 | -269 |
Changes that relate to future service (LRC) | — | -8 | — | — | -8 | — | 2 | — | — | 2 |
Total insurance service expenses | 125 | -8 | 1,566 | 50 | 1,733 | 92 | 2 | 1,303 | -4 | 1,391 |
Insurance service result | -2,109 | -8 | 1,566 | 50 | -501 | -1,628 | 2 | 1,303 | -4 | -328 |
Insurance finance income or expense | — | — | 67 | — | 67 | — | — | 108 | — | 108 |
Other items (including FX effects) | -20 | 0 | 129 | 13 | 122 | 6 | 0 | 39 | 5 | 50 |
Total changes in the statement of profit or loss | -2,129 | -7 | 1,762 | 63 | -312 | -1,622 | 2 | 1,449 | 1 | -170 |
Cash flows during the period | ||||||||||
Premiums received | 2,463 | — | — | — | 2,463 | 1,877 | — | — | — | 1,877 |
Claims and other insurance service expenses paid | — | — | -1,353 | — | -1,353 | — | — | -1,320 | — | -1,320 |
Insurance acquisition cash flows paid | -129 | — | — | — | -129 | -95 | — | — | — | -95 |
Total cash flows during the period | 2,334 | — | -1,353 | — | 981 | 1,782 | — | -1,320 | — | 462 |
Transfer to other items in the balance sheet | — | — | — | — | — | — | — | — | — | — |
Other | — | — | — | — | — | — | — | — | — | — |
Closing balance - liabilities relating to insurance contracts | 713 | 0 | 2,373 | 310 | 3,396 | 508 | 7 | 1,964 | 247 | 2,726 |
Closing balance - liabilities relating to insurance contracts | 3,396 | 2,726 | ||||||||
FINANCIAL STATEMENTS 2024 | 198 |
2024 | 2023 | |||||||
Assets for remaining coverage | Assets for incurred claims | Assets for remaining coverage | Assets for incurred claims | |||||
EURm | Estimates of present value of future cash flows | Risk adjustment for non- financial risk | Total | Estimates of present value of future cash flows | Risk adjustment for non- financial risk | Total | ||
Opening assets | 223 | 1,215 | 202 | 1,640 | 195 | 1,078 | 203 | 1,477 |
Changes in the statement of comprehensive income | ||||||||
Allocation of reinsurance premiums paid | -420 | — | — | -420 | -591 | — | — | -591 |
Amounts recoverable from reinsurers | ||||||||
Recoveries of incurred claims and other insurance service expenses | — | 181 | 63 | 245 | — | 548 | 62 | 610 |
Adjustments to assets for incurred claims | 0 | -11 | -46 | -57 | 0 | -121 | -67 | -188 |
Effect of changes in non-performance risk of reinsurers | — | — | — | — | — | — | — | — |
Net expenses from reinsurance contracts | -420 | 170 | 17 | -232 | -591 | 426 | -5 | -170 |
Insurance finance income or expenses from reinsurance contracts | — | 36 | — | 36 | — | 73 | — | 73 |
Effect of movements in exchange rates | 2 | 63 | 10 | 75 | 4 | 22 | 4 | 30 |
Total changes in the statement of comprehensive income | -418 | 269 | 27 | -122 | -588 | 521 | -1 | -68 |
Investment component excluded from the net expenses from reinsurance contracts | -191 | 191 | — | — | ||||
Cash flows | ||||||||
Premiums paid | 657 | — | — | 657 | 615 | — | — | 615 |
Amounts received | — | -279 | — | -279 | — | -384 | — | -384 |
Total cash flows | 657 | -279 | — | 378 | 615 | -384 | — | 231 |
Closing assets | 270 | 1,396 | 229 | 1,896 | 223 | 1,215 | 202 | 1,640 |
FINANCIAL STATEMENTS 2024 | 199 |
EURm | 2024 | 2023 |
Reconciliation of acquisition cash flow asset | ||
At 1 January | 18 | 10 |
Cash flows recognised as an asset | 32 | 36 |
Amounts transferred to liability for remaining coverage | -30 | -28 |
At 31 December | 20 | 18 |
2024 | Expected timing of derecognition | ||||
EURm | 2025 | 2026-2027 | 2028-2029 | 2030- | Total |
Acquisition cash flow asset | 7 | 6 | 1 | 5 | 20 |
2023 | Expected timing of derecognition | |||
EURm | 2024 | 2025-2026 | 2027-2028 | Total |
Acquisition cash flow asset | 12 | 4 | 2 | 18 |
FINANCIAL STATEMENTS 2024 | 200 |
EURm | |||||||||||
Claims expense, gross Accident year | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Total |
Estimated claims expense | |||||||||||
at the close of the claims year | 3,917 | 4,034 | 4,129 | 4,344 | 4,529 | 4,531 | 4,760 | 5,321 | 6,342 | 6,491 | |
one year later | 3,937 | 4,049 | 4,136 | 4,429 | 4,591 | 4,574 | 4,916 | 5,427 | 6,403 | ||
two years later | 3,914 | 4,015 | 4,120 | 4,495 | 4,642 | 4,650 | 4,986 | 5,426 | |||
three years later | 3,896 | 3,985 | 4,164 | 4,556 | 4,747 | 4,658 | 4,975 | ||||
four years later | 3,843 | 3,924 | 4,118 | 4,560 | 4,710 | 4,696 | |||||
five years later | 3,832 | 4,012 | 4,137 | 4,530 | 4,719 | ||||||
six years later | 3,812 | 3,988 | 4,106 | 4,543 | |||||||
seven years later | 3,835 | 3,986 | 4,142 | ||||||||
eight years later | 3,803 | 3,943 | |||||||||
nine years later | 3,744 | ||||||||||
ten years later | |||||||||||
Current estimate of total claims expense | 3,777 | 3,930 | 4,100 | 4,486 | 4,606 | 4,515 | 4,844 | 5,372 | 6,430 | 6,491 | |
Total disbursed | 2,469 | 2,308 | 2,301 | 2,526 | 2,581 | 2,787 | 2,700 | 2,672 | 2,833 | 1,963 | |
Liability (gross) reported in the balance sheet | 184 | 252 | 289 | 351 | 417 | 504 | 781 | 1,109 | 1,933 | 3,245 | 9,066 |
Liability (gross) relating to prior years | 2,859 | ||||||||||
Discounting effect, gross | -2,120 | ||||||||||
Liability for claims handling expenses and other items | 624 | ||||||||||
Elimination | -20 | ||||||||||
Total liability for incurred claims | 10,409 |
FINANCIAL STATEMENTS 2024 | 201 |
EURm | |||||||||||
Claims expense, net of reinsurance Accident year | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Total |
Estimated claims expense | |||||||||||
at the close of the claims year | 3,779 | 3,807 | 3,929 | 4,191 | 4,327 | 4,244 | 4,374 | 4,925 | 5,529 | 5,868 | |
one year later | 3,797 | 3,822 | 3,969 | 4,258 | 4,362 | 4,239 | 4,465 | 4,982 | 5,567 | ||
two years later | 3,766 | 3,803 | 3,949 | 4,302 | 4,388 | 4,270 | 4,456 | 4,959 | |||
three years later | 3,748 | 3,758 | 3,968 | 4,341 | 4,453 | 4,295 | 4,472 | ||||
four years later | 3,692 | 3,713 | 3,915 | 4,334 | 4,435 | 4,338 | |||||
five years later | 3,672 | 3,714 | 3,930 | 4,302 | 4,459 | ||||||
six years later | 3,655 | 3,705 | 3,902 | 4,308 | |||||||
seven years later | 3,667 | 3,672 | 3,916 | ||||||||
eight years later | 3,634 | 3,658 | |||||||||
nine years later | 3,608 | ||||||||||
ten years later | |||||||||||
Current estimate of total claims expense | 3,644 | 3,570 | 3,698 | 4,009 | 4,080 | 4,030 | 4,135 | 4,463 | 4,929 | 5,193 | |
Total disbursed | 2,435 | 2,250 | 2,282 | 2,419 | 2,497 | 2,515 | 2,475 | 2,494 | 2,558 | 1,861 | |
Liability (net) reported in the balance sheet | 170 | 171 | 209 | 302 | 306 | 355 | 515 | 761 | 1,202 | 2,513 | 6,504 |
Liability (net) relating to prior years | 2,678 | ||||||||||
Discounting effect, gross | -1,594 | ||||||||||
Liability for claims handling expenses | 482 | ||||||||||
Risk of non-performance by reinsurer | 1 | ||||||||||
Elimination | -4 | ||||||||||
Total liability for incurred claims | 8,067 |
FINANCIAL STATEMENTS 2024 | 202 |
EURm | |||||||||||
Claims expense, gross Accident year | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Total |
Estimated claims expense | |||||||||||
at the close of the claims year | 2,515 | 2,474 | 2,546 | 2,678 | 2,797 | 2,927 | 2,917 | 3,157 | 3,775 | 3,921 | |
one year later | 2,529 | 2,505 | 2,582 | 2,768 | 2,839 | 2,962 | 3,066 | 3,273 | 3,870 | ||
two years later | 2,513 | 2,499 | 2,569 | 2,796 | 2,851 | 3,006 | 3,049 | 3,223 | |||
three years later | 2,487 | 2,456 | 2,572 | 2,812 | 2,896 | 2,978 | 2,997 | ||||
four years later | 2,456 | 2,443 | 2,543 | 2,830 | 2,887 | 2,938 | |||||
five years later | 2,450 | 2,452 | 2,552 | 2,799 | 2,846 | ||||||
six years later | 2,435 | 2,457 | 2,527 | 2,790 | |||||||
seven years later | 2,445 | 2,427 | 2,504 | ||||||||
eight years later | 2,425 | 2,411 | |||||||||
nine years later | 2,413 | ||||||||||
ten years later | |||||||||||
Current estimate of total claims expense | 2,413 | 2,411 | 2,504 | 2,790 | 2,846 | 2,938 | 2,997 | 3,223 | 3,870 | 3,921 | |
Total disbursed | 2,279 | 2,270 | 2,361 | 2,577 | 2,646 | 2,694 | 2,654 | 2,759 | 2,943 | 2,005 | |
Liability (gross) reported in the balance sheet | 134 | 141 | 143 | 212 | 200 | 244 | 343 | 464 | 927 | 1,916 | 4,725 |
Liability (gross) relating to prior years | 2,332 | ||||||||||
Discounting effect, gross | -1,374 | ||||||||||
Liability for claims handling expenses | 467 | ||||||||||
Total liability for incurred claims | 6,150 |
FINANCIAL STATEMENTS 2024 | 203 |
EURm | |||||||||||
Claims expense, net of reinsurance Accident year | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Total |
Estimated claims expense | |||||||||||
at the close of the claims year | 2,479 | 2,423 | 2,491 | 2,628 | 2,739 | 2,757 | 2,797 | 3,074 | 3,424 | 3,627 | |
one year later | 2,490 | 2,433 | 2,532 | 2,702 | 2,771 | 2,774 | 2,914 | 3,163 | 3,486 | ||
two years later | 2,471 | 2,426 | 2,515 | 2,729 | 2,780 | 2,818 | 2,879 | 3,116 | |||
three years later | 2,454 | 2,390 | 2,518 | 2,747 | 2,826 | 2,791 | 2,824 | ||||
four years later | 2,421 | 2,378 | 2,490 | 2,761 | 2,820 | 2,750 | |||||
five years later | 2,414 | 2,382 | 2,509 | 2,731 | 2,777 | ||||||
six years later | 2,400 | 2,388 | 2,484 | 2,721 | |||||||
seven years later | 2,410 | 2,358 | 2,460 | ||||||||
eight years later | 2,391 | 2,343 | |||||||||
nine years later | 2,379 | ||||||||||
ten years later | |||||||||||
Current estimate of total claims expense | 2,379 | 2,343 | 2,460 | 2,721 | 2,777 | 2,750 | 2,824 | 3,116 | 3,486 | 3,627 | |
Total disbursed | 2,248 | 2,216 | 2,323 | 2,514 | 2,586 | 2,514 | 2,511 | 2,675 | 2,786 | 2,027 | |
Liability (net) reported in the balance sheet | 131 | 127 | 138 | 207 | 191 | 236 | 313 | 442 | 700 | 1,600 | 4,083 |
Liability (net) relating to prior years | 2,317 | ||||||||||
Discounting effect, gross | -1,345 | ||||||||||
Liability for claims handling expenses | 434 | ||||||||||
Risk of non-performance by reinsurer | 1 | ||||||||||
Total liability for incurred claims | 5,491 |
FINANCIAL STATEMENTS 2024 | 204 |
EURm | |||||||||||
Claims expense, gross Accident year | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Total |
Estimated claims expense | |||||||||||
at the close of the claims year | 826 | 800 | 727 | 786 | 789 | 819 | 842 | 882 | 975 | 1,087 | |
one year later | 836 | 799 | 743 | 798 | 809 | 801 | 834 | 875 | 968 | ||
two years later | 821 | 785 | 735 | 806 | 815 | 779 | 843 | 868 | |||
three years later | 818 | 774 | 743 | 814 | 816 | 793 | 847 | ||||
four years later | 812 | 756 | 737 | 812 | 815 | 791 | |||||
five years later | 793 | 759 | 734 | 816 | 817 | ||||||
six years later | 787 | 755 | 741 | 817 | |||||||
seven years later | 795 | 756 | 740 | ||||||||
eight years later | 789 | 759 | |||||||||
nine years later | 788 | ||||||||||
ten years later | |||||||||||
Current estimate of total claims expense | 788 | 759 | 740 | 817 | 817 | 791 | 847 | 868 | 968 | 1,087 | |
Total disbursed | 752 | 723 | 695 | 753 | 739 | 705 | 727 | 709 | 722 | 600 | |
Liability (gross) reported in the balance sheet | 36 | 36 | 45 | 64 | 78 | 86 | 120 | 159 | 246 | 487 | 1,357 |
Liability (gross) relating to prior years | 352 | ||||||||||
Discounting effect, gross | -157 | ||||||||||
Other items | 45 | ||||||||||
Total liability for incurred claims | 1,596 |
FINANCIAL STATEMENTS 2024 | 205 |
EURm | |||||||||||
Claims expense, net of reinsurance Accident year | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Total |
Estimated claims expense | |||||||||||
at the close of the claims year | 776 | 742 | 703 | 735 | 756 | 782 | 785 | 837 | 925 | 1,042 | |
one year later | 783 | 745 | 716 | 746 | 773 | 764 | 777 | 830 | 919 | ||
two years later | 770 | 731 | 707 | 754 | 780 | 743 | 784 | 823 | |||
three years later | 767 | 719 | 716 | 761 | 781 | 757 | 787 | ||||
four years later | 756 | 701 | 710 | 759 | 778 | 756 | |||||
five years later | 746 | 700 | 707 | 763 | 779 | ||||||
six years later | 742 | 698 | 714 | 763 | |||||||
seven years later | 750 | 700 | 713 | ||||||||
eight years later | 744 | 702 | |||||||||
nine years later | 741 | ||||||||||
ten years later | |||||||||||
Current estimate of total claims expense | 741 | 702 | 713 | 763 | 779 | 756 | 787 | 823 | 919 | 1,042 | |
Total disbursed | 707 | 667 | 668 | 701 | 703 | 671 | 671 | 669 | 685 | 581 | |
Liability (net) reported in the balance sheet | 34 | 35 | 45 | 63 | 76 | 85 | 116 | 154 | 234 | 461 | 1,303 |
Liability (net) relating to prior years | 351 | ||||||||||
Discounting effect, gross | -155 | ||||||||||
Liability for claims handling expenses | 24 | ||||||||||
Total liability for incurred claims | 1,523 |
FINANCIAL STATEMENTS 2024 | 206 |
EURm | |||||||||||
Claims expense, gross Accident year | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Total |
Estimated claims expense | |||||||||||
at the close of the claims year | 576 | 760 | 856 | 880 | 943 | 786 | 1,000 | 1,282 | 1,591 | 1,483 | |
one year later | 573 | 744 | 811 | 863 | 943 | 811 | 1,016 | 1,279 | 1,564 | ||
two years later | 581 | 730 | 817 | 893 | 976 | 865 | 1,094 | 1,336 | |||
three years later | 591 | 755 | 849 | 930 | 1,035 | 888 | 1,131 | ||||
four years later | 574 | 724 | 838 | 918 | 1,008 | 967 | |||||
five years later | 590 | 800 | 851 | 915 | 1,056 | ||||||
six years later | 590 | 776 | 838 | 936 | |||||||
seven years later | 595 | 802 | 898 | ||||||||
eight years later | 589 | 774 | |||||||||
nine years later | 543 | ||||||||||
ten years later | |||||||||||
Current estimate of total claims expense | 576 | 760 | 856 | 880 | 943 | 786 | 1,000 | 1,282 | 1,591 | 1,483 | |
Total disbursed | -562 | -685 | -754 | -805 | -804 | -612 | -681 | -795 | -832 | -641 | |
Liability (gross) reported in the balance sheet | 14 | 75 | 101 | 75 | 139 | 174 | 318 | 486 | 759 | 842 | 2,985 |
Liability (gross) relating to prior years | 176 | ||||||||||
Discounting effect, gross | -589 | ||||||||||
Liability for claims handling expenses | 112 | ||||||||||
Total liability for incurred claims | 2,683 |
FINANCIAL STATEMENTS 2024 | 207 |
EURm | |||||||||||
Claims expense, net of reinsurance Accident year | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Total |
Estimated claims expense | |||||||||||
at the close of the claims year | 524 | 642 | 735 | 828 | 832 | 706 | 792 | 1,014 | 1,180 | 1,199 | |
one year later | 523 | 643 | 721 | 810 | 818 | 701 | 774 | 989 | 1,162 | ||
two years later | 525 | 646 | 728 | 819 | 828 | 709 | 792 | 1,020 | |||
three years later | 527 | 648 | 734 | 833 | 846 | 746 | 861 | ||||
four years later | 516 | 634 | 716 | 814 | 837 | 832 | |||||
five years later | 512 | 631 | 714 | 808 | 904 | ||||||
six years later | 513 | 620 | 704 | 824 | |||||||
seven years later | 506 | 614 | 742 | ||||||||
eight years later | 499 | 613 | |||||||||
nine years later | 488 | ||||||||||
ten years later | |||||||||||
Current estimate of total claims expense | 524 | 524 | 524 | 524 | 524 | 524 | 524 | 524 | 524 | 524 | |
Total disbursed | -520 | -633 | -709 | -796 | -792 | -671 | -706 | -849 | -912 | -747 | |
Liability (net) reported in the balance sheet | 5 | 9 | 26 | 32 | 40 | 35 | 86 | 165 | 268 | 453 | 1,118 |
Liability (net) relating to prior years | 10 | ||||||||||
Discounting effect, gross | -93 | ||||||||||
Liability for claims handling expenses | 24 | ||||||||||
Total liability for incurred claims | 1,058 |
FINANCIAL STATEMENTS 2024 | 208 |
EURm | 12/2024 | 12/2023 |
Subordinated debt liabilities | ||
Subordinated loans | 1,642 | 1,645 |
Total subordinated debt liabilities | 1,642 | 1,645 |
Other financial liabilities | ||
Derivative financial instruments | 88 | 116 |
Financial liabilities measured at amortised cost | ||
Debt securities in issue | 954 | 959 |
Amounts owed to credit institutions | 353 | 194 |
Total financial liabilities measured at amortised cost | 1,307 | 1,153 |
Total other financial liabilities | 1,395 | 1,269 |
Total financial liabilities | 3,036 | 2,914 |
EURm | 12/2024 | 12/2023 | ||
Subordinated debt securities | ||||
Subordinated loans | Maturity | Interest | ||
Subordinated loan, 2021 (nominal value SEKm 1,500) | 30 years | 3 month Stibor + 1.30% | 131 | 135 |
Total subordinated debt securities | 131 | 135 | ||
Other financial liabilities | ||||
Derivative financial instruments | 19 | 58 | ||
Total financial liabilities | 150 | 193 |
FINANCIAL STATEMENTS 2024 | 209 |
EURm | 12/2024 | 12/2023 | ||
Subordinated debt securities | ||||
Subordinated loans | Maturity | Interest | ||
Subordinated loan tier 1, 2022 (nominal value DKKm 400) | perpetual | 3 month Cibor + 4.75 % | 54 | 54 |
Subordinated loan, 2021 (nominal value DKKm 700) | 12/2031 | 3 month Cibor + 1.25 % | 94 | 94 |
Total subordinated debt securities | 147 | 148 | ||
Other financial liabilities | ||||
Derivative financial instruments | 43 | 36 | ||
Amounts owed to credit institutions | — | 9 | ||
Total financial liabilities | 191 | 193 |
EURm | 12/2024 | 12/2023 | ||
Other financial liabilities | ||||
Derivative financial instruments | 1 | 2 | ||
Amounts owed to credit institutions | 353 | 184 | ||
Total financial liabilities | 353 | 186 |
FINANCIAL STATEMENTS 2024 | 210 |
EURm | 12/2024 | 12/2023 | ||
Subordinated debt securities | ||||
Subordinated loans | Maturity | Interest | ||
Subordinated loan, 2020 (nominal value EURm 1,000) | 32 years | 2.50 % | 994 | 993 |
Subordinated loan, 2019 (nominal value EURm 500) | 30 years | 3.38 % | 497 | 496 |
Total subordinated debt securities | 1,491 | 1,490 | ||
Other financial liabilities | ||||
Derivative financial instruments | 25 | 20 | ||
Debt securities in issue | Maturity | Interest | ||
Bond 2017, (nominal value EURm 500) | 8 years | 1.25 % | 162 | 162 |
Bond 2018, (nominal value EURm 500) | 10 years | 1.625 % | 312 | 311 |
Bond 2018, (nominal value EURm 500) | 12 years | 2.25 % | 395 | 395 |
Bond 2018, (nominal value NOKm 1,000) | 10 years | 3.10 % | 85 | 89 |
Other | 2 | |||
Total bonds | 954 | 959 | ||
Total financial liabilities | 2,470 | 2,469 |
EURm | 12/2024 | 12/2023 |
Eliminations between segments | -127 | -127 |
Group financial liabilities total | 3,036 | 2,914 |
EURm | 1 January 2024 | Incoming cash flows | Outgoing cash flows | Exchange differences | Other | 31 December 2024 |
Subordinated debt | 1,645 | — | — | -3 | — | 1,642 |
Bonds | 959 | — | -2 | -3 | — | 954 |
Other loans | 194 | 194 | -48 | 13 | — | 353 |
Total | 2,798 | 194 | -50 | 7 | — | 2,948 |
EURm | 1 January 2023 | Incoming cash flows | Outgoing cash flows | Exchange differences | Other | 31 December 2023 |
Subordinated debt | 1,983 | — | -87 | -3 | -248 | 1,645 |
Bonds | 1,306 | — | -340 | -7 | — | 959 |
Other loans | 96 | 143 | -46 | 2 | — | 194 |
Total | 3,384 | 143 | -473 | -8 | -248 | 2,798 |
FINANCIAL STATEMENTS 2024 | 211 |
EURm | 12/2024 | 12/2023 |
Liabilities arising out of direct insurance operations | 176 | 227 |
Liabilities arising out of reinsurance operations | 126 | 69 |
Settlement liabilities | 90 | 5 |
Provisions | 174 | 6 |
Interests | 29 | 29 |
Tax liabilities | 14 | 2 |
Lease liabilities | 134 | 160 |
Employee benefit liability | 21 | 21 |
Prepayments and accrued income | 265 | 241 |
Other | 535 | 581 |
Total other liabilities | 1,562 | 1,342 |
EURm | 1-12/2024 | 1-12/2023 |
Items recognised in the p/l from lease liabilities | ||
Interest expenses | -2 | -2 |
Expenses from short-term and low-value lease liabilities | -4 | -4 |
EURm | 2024 |
At 1 January | 6 |
Reclassification of Topdanmark's provision | 27 |
Provisions utilized during the financial year | -9 |
Provisions added during the fiscal year | 151 |
Translation difference | -1 |
At 31 December | 174 |
FINANCIAL STATEMENTS 2024 | 212 |
EURm | 2024 | 2023 |
Defined benefit pension obligations, including social costs | 217 | 209 |
Fair value of plan assets | 232 | 220 |
Net liability (asset) recognised in the balance sheet | -15 | -11 |
of which recognised as Net pension assets in Other assets | 36 | 32 |
of which recognised as Net pension liabilities in Other liabilities | 21 | 21 |
FINANCIAL STATEMENTS 2024 | 213 |
2024 | 2023 | |||||
EURm | Sweden | Norway | Total | Sweden | Norway | Total |
Recognised in income statement and other comprehensive income | ||||||
Current service cost | 2 | 0 | 3 | 3 | 0 | 3 |
Total defined benefit pensions costs in insurance service result | 2 | 0 | 3 | 3 | 0 | 3 |
Interest expense on net pension liability | -1 | 1 | -1 | -1 | 1 | -1 |
Remeasurement of the net pension liability | -1 | 1 | 0 | 6 | 0 | 6 |
Total net cost (income) in comprehensive income statement | 0 | 2 | 2 | 8 | 1 | 8 |
Recognised in balance sheet | ||||||
Defined benefit pension obligations, including social costs | 194 | 22 | 217 | 186 | 23 | 209 |
Fair value of plan assets | 230 | 1 | 232 | 218 | 2 | 220 |
Net liability (net assets) recognised in balance sheet | -36 | 21 | -15 | -32 | 21 | -11 |
Distribution by asset class | ||||||
Bonds | 41% | — | 42% | — | ||
Equities | 22% | — | 20% | — | ||
Properties | 9% | — | 10% | — | ||
Other | 28% | — | 28% | — | ||
FINANCIAL STATEMENTS 2024 | 214 |
Sweden | Sweden | Norway | Norway | |
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | |
Discount rate | 3.25% | 3.50% | 4.00% | 3.75% |
Future salary increases | 3.00% | 3.00% | 3.25% | 3.25% |
Price inflation | 2.00% | 2.00% | 2.25% | 2.25% |
Mortality table | DUS23 | DUS23 | K2013 | K2013 |
Average duration of pension liabilities | 17 years | 17 years | 11 years | 11 years |
Expected contributions to the defined benefit plans during 2025 and 2024 | 5 | 6 | - | - |
2024 | 2023 | |||||
Sensitivity analysis of effect of reasonably possible changes | Sweden | Norway | Total | Sweden | Norway | Total |
Discount rate, +0.50% | -15 | -1 | -16 | -15 | -1 | -15 |
Discount rate, -0.50% | 17 | 1 | 18 | 16 | 1 | 17 |
Future salary increases, +0.25% | 3 | 0 | 4 | 4 | 0 | 4 |
Future salary increases, -0.25% | -3 | 0 | -3 | -3 | 0 | -3 |
Expected longevity, +1 year | 7 | 1 | 7 | 6 | 1 | 6 |
2024 | 2023 | |||||
EURm | Funded plans | Unfunded plans | Total | Funded plans | Unfunded plans | Total |
Distribution of obligations on funded and unfunded plans | ||||||
Defined benefit pension obligations, including social costs | 196 | 20 | 217 | 188 | 20 | 209 |
Fair value of plan assets | 232 | — | 232 | 220 | — | 220 |
Net pension liability (net assets) recognised in the balance sheet | -36 | 20 | -15 | -31 | 20 | -11 |
FINANCIAL STATEMENTS 2024 | 215 |
EURm | 2024 | 2023 |
Pension liabilities | ||
At the beginning of the year | 202 | 204 |
Current cost | 2 | 3 |
Interest cost | 7 | 7 |
Actuarial gains (-) / losses (+) on financial assumptions | 7 | — |
Actuarial gains (-) / losses (+), experience adjustments | 4 | -3 |
Exchange differences on foreign plans | -7 | -1 |
Benefits paid | -6 | -7 |
Defined benefit pension obligations on Dec 31, excl. social security costs | 210 | 203 |
Social security costs | 7 | 6 |
Defined benefit plans on Dec 31, incl. social security costs | 217 | 209 |
Reconciliation of plan assets | ||
At the beginning of the year | 220 | 220 |
Interest income | 7 | 7 |
Difference between actual return and calculated interest income | 11 | -9 |
Contributions paid | 5 | 5 |
Exchange differences on foreign plans | -7 | 0 |
Benefits paid | -5 | -4 |
Plan assets at 31 December | 232 | 220 |
FINANCIAL STATEMENTS 2024 | 216 |
12/2024 | 12/2023 | |
Equity (1,000 shares) | 538,248 | 501,797 |
12/2024 | 12/2023 | |
Own shares held by Sampo plc (1,000 shares) | — | — |
FINANCIAL STATEMENTS 2024 | 217 |
2020:I | 2020:I/2 | 2020:I/3 | ||
Terms approved* | 5 Aug 2020 | 5 Aug 2020 | 5 Aug 2020 | |
Granted (1,000) 31 Dec 2021 | 3,815 | 220 | — | |
Granted (1,000) 31 Dec 2022 | 3,805 | 220 | 208 | |
Granted (1,000) 31 Dec 2023** | 2,124 | 170 | 158 | |
Granted (1,000) 31 Dec 2024** | 1,052 | 119 | 158 | |
End of performance period I 30% | Q2-2023 | Q2-2024 | Q2-2025 | |
End of performance period II 35% | Q2-2024 | Q2-2025 | Q2-2026 | |
End of performance period III 35% | Q2-2025 | Q2-2026 | Q2-2027 | |
Payment I 30% | 09/2023 | 09/2024 | 09/2025 | |
Payment II 35% | 09/2024 | 09/2025 | 09/2026 | |
Payment III 35% | 09/2025 | 09/2026 | 09/2027 | |
Price of Sampo A at terms approval date EUR* | 30.30 | 30.30 | 30.30 | |
Starting price EUR*** | 32.94 | 43.49 | 44.74 | |
Starting price adjusted with dividend and Mandatum EUR at 31 December 2024 | 18.11 | 30.36 | 35.71 | |
Sampo A closing price EUR at 31 December 2024 | 39.38 | |||
Total intrinsic value, EURm | 19 | 1 | 1 | |
Total debt | 21 | |||
Total cost for the financial period, EURm (incl. social cost) | 14 |
FINANCIAL STATEMENTS 2024 | 218 |
FINANCIAL STATEMENTS 2024 | 219 |
FINANCIAL STATEMENTS 2024 | 220 |
Name | Group holding % | Carrying amount |
If P&C Insurance Holding Ltd | 100 | 4,820 |
If P&C Insurance Ltd | 100 | 1,441 |
If P&C Insurance AS | 100 | 39 |
Vertikal Helseassistanse AS | 100 | 9 |
Viking Assistance Group AS | 100 | 80 |
Topdanmark A/S | 100 | 39 |
Topdanmark Forsikring A/S | 100 | 4,614 |
Topdanmark EDB A/S | 100 | 41 |
Topdanmark BidCo A/S* | 100 | 261 |
Hastings Group (Consolidated) Ltd | 100 | 2,611 |
Hastings Group Holdings Limited | 100 | 2,535 |
Advantage Global Holdings Limited | 100 | 1,518 |
Advantage Insurance Company Limited | 100 | 283 |
Hastings Insurance Services Limited | 100 | 537 |
FINANCIAL STATEMENTS 2024 | 221 |
FINANCIAL STATEMENTS 2024 | 222 |
EURm | 2024 | 2023 |
Short-term employee benefits | -8 | -8 |
Post employment benefits | -4 | -3 |
Other long-term benefits | -8 | -6 |
Total | -20 | -17 |
EURm | 1-9/2023 |
Insurance revenue | 255 |
Insurance service expenses | -213 |
Reinsurance result | -1 |
Insurance service result | 41 |
Net investment result | 658 |
Net finance income or expense from insurance contracts | -161 |
Net result from investment contracts | -369 |
Net financial result | 127 |
Other income | 22 |
Other expenses | -12 |
Finance expenses | -4 |
Profit before taxes | 173 |
Income taxes | -33 |
Discontinued operations, net of tax | 140 |
FINANCIAL STATEMENTS 2024 | 223 |
EURm | 1 Dec 2023 |
Cash | 257 |
Contingent consideration | 12 |
Total purchase price | 269 |
Acquisition related costs | 5 |
Identified assets acquired and liabilities assumed | |
Financial assets | 39 |
Cash and cash equivalents | 8 |
Intangible asset | 87 |
Other assets | 11 |
Total assets | 146 |
Insurance contract liabilities | 18 |
Other liabilities | 96 |
Total liabilities | 114 |
Total identifiable net assets | 31 |
Goodwill | 237 |
Purchase price | 269 |
FINANCIAL STATEMENTS 2024 | 224 |
EURm | 12/2024 | 12/2023 |
Off-balance sheet items | ||
Guarantees | 9 | 9 |
Investment commitments | 40 | 15 |
IT acquisitions | — | 1 |
Other | 2 | 2 |
Total | 51 | 27 |
12/2024 | 12/2023 | |||
EURm | Assets pledged | Liabilities/ commitments | Assets pledged | Liabilities/ commitments |
Assets pledged as collateral | ||||
Investment securities | 403 | 294 | 408 | 293 |
Subsidiary shares | 91 | 25 | 91 | 27 |
Cash and cash equivalents | 66 | 43 | 63 | 36 |
Total | 559 | 362 | 561 | 356 |
Assets pledged as security for derivative contracts | ||||
Investment securities | — | 9 | ||
Cash and cash equivalents | 66 | 62 | ||
Assets pledged as security for insurance undertakings | ||||
Investment securities | 403 | 399 | ||
Assets pledged as security for loans | ||||
Shares in subsidiaries | 91 | 91 | ||
EURm | 12/2024 | 12/2023 |
Assets covered by policyholders' beneficiary rights | 9,748 | 10,034 |
Technical provisions, net | -6,021 | -6,171 |
Surplus of registered securities | 3,727 | 3,863 |
FINANCIAL STATEMENTS 2024 | 225 |
FINANCIAL STATEMENTS 2024 | 226 |
FINANCIAL STATEMENTS 2024 | 227 |
FINANCIAL STATEMENTS 2024 | 228 |
FINANCIAL STATEMENTS 2024 | 229 |
FINANCIAL STATEMENTS 2024 | 230 |
FINANCIAL STATEMENTS 2024 | 231 |
FINANCIAL STATEMENTS 2024 | 232 |
EURm | Insurance revenue | Reinsurance premiums expenses | Insurance service expenses, Claims incurred | Insurance service expenses, Operating expenses | Reinsurers' share of claims incurred | Insurance service result | ||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Motor | 4,520 | 3,973 | -392 | -590 | -2,989 | -2,688 | -680 | -621 | 173 | 424 | 632 | 499 |
Workers' compensation | 314 | 309 | -6 | -6 | -164 | -106 | -43 | -42 | 5 | 1 | 106 | 155 |
Liability | 460 | 446 | -71 | -68 | -213 | -222 | -68 | -65 | 36 | 22 | 143 | 114 |
Accident | 1,162 | 910 | -8 | -6 | -746 | -542 | -180 | -148 | 6 | 4 | 234 | 217 |
Property | 2,796 | 2,532 | -406 | -307 | -2,054 | -2,097 | -388 | -347 | 297 | 393 | 244 | 173 |
Marine, aviation, transport | 136 | 142 | -24 | -27 | -75 | -79 | -21 | -22 | 16 | 13 | 31 | 28 |
Other | 62 | 105 | -2 | -2 | -46 | -76 | -16 | -22 | 4 | 1 | 3 | 7 |
Total | 9,450 | 8,418 | -909 | -1,006 | -6,287 | -5,810 | -1,396 | -1,266 | 537 | 858 | 1,394 | 1,193 |
FINANCIAL STATEMENTS 2024 | 233 |
EURm | Shock | 2024 |
Combined ratio (quarterly effect) | Discount rate +100 bps | -0.60 % |
Combined ratio (quarterly effect) | Discount rate -100 bps | 0.60% |
Insurance finance income and expense, net | Discount rate +100 bps | 330 |
Insurance finance income and expense, net | Discount rate -100 bps | -380 |
Net investment income | Interest rates +100 bps | -320 |
Net investment income | Interest rates -100 bps | 350 |
Net investment income | Spreads +100 bps | -330 |
Net investment income | Equities -10% | -220 |
Sweden | Norway | Finland | Denmark | Baltics | UK | Total | ||||||||
EURm | Duration | EURm | Duration | EURm | Duration | EURm | Duration | EURm | Duration | EURm | Duration | EURm | Duration | |
Motor other and MTPL | 779 | 8.9 | 163 | 1.3 | 655 | 11.0 | 273 | 2.2 | 111 | 4.0 | 1,030 | 2.2 | 3,011 | 5.9 |
- whereof MTPL | 679 | 10.2 | 91 | 2.0 | 633 | 11.4 | 238 | 2.3 | 98 | 4.5 | — | — | 1,739 | 8.8 |
Workers' compensation | — | — | 97 | 2.8 | 773 | 10.3 | 1,137 | 7.3 | — | — | — | — | 2,008 | 8.3 |
Liability | 229 | 3.8 | 100 | 1.5 | 113 | 2.7 | 193 | 2.5 | 23 | 2.0 | — | — | 658 | 2.8 |
Accident | 253 | 6.0 | 338 | 5.9 | 190 | 7.1 | 269 | 2.3 | 3 | 0.3 | — | — | 1,053 | 5.2 |
Property | 349 | 0.9 | 334 | 0.9 | 160 | 0.8 | 325 | 1.1 | 34 | 0.4 | 44 | 1.0 | 1,245 | 0.9 |
Marine, aviation, transport | 17 | 0.7 | 18 | 0.7 | 9 | 1.0 | 13 | 0.7 | 2 | 0.6 | — | — | 59 | 0.8 |
Other | — | — | 0 | — | — | — | 34 | 1.1 | — | 0.0 | — | — | 34 | 1.1 |
Total | 1,628 | 6.0 | 1,050 | 2.8 | 1,900 | 8.9 | 2,243 | 4.6 | 172 | 3.0 | 1,074 | 2.1 | 8,067 | 5.3 |
FINANCIAL STATEMENTS 2024 | 234 |
FINANCIAL STATEMENTS 2024 | 235 |
Level 2024 | Change in current level | Effect on result before tax (Gross) | Effect on result before tax (Net) | ||||
Key Figures | (Gross) | (Net) | 2024 | 2023 | 2024 | 2023 | |
Combined ratio, business area Private | 81.9% | 82.2% | +/- 1 percentage point | +/- 30.1 | +/- 28.7 | +/- 29.7 | +/- 28.4 |
Combined ratio, business area Commercial | 89.4% | 83.6% | +/- 1 percentage point | +/- 13.7 | +/- 13.2 | +/- 13.6 | +/- 13.1 |
Combined ratio, business area Industrial | 76.9% | 88.7% | +/- 1 percentage point | +/- 10.3 | +/- 9.2 | +/- 6.6 | +/- 6.3 |
Combined ratio, business area Baltics | 85.6% | 86.0% | +/- 1 percentage point | +/- 2.4 | +/- 2.3 | +/- 2.4 | +/- 2.2 |
Insurance revenue (net of reinsurance premium expenses EURm) | 5,680 | 5,258 | +/- 1 per cent | +/- 56.8 | +/- 53.3 | +/- 52.6 | +/- 49.9 |
Claims incurred (EURm) | 3,873 | 3,554 | +/- 1 per cent | +/- 38.7 | +/- 37.6 | +/- 35.5 | +/- 33.7 |
FINANCIAL STATEMENTS 2024 | 236 |
Sweden | Norway | Finland | Denmark | Baltics | Total | |||||||
EURm | Duration | EURm | Duration | EURm | Duration | EURm | Duration | EURm | Duration | EURm | Duration | |
Motor other and MTPL | 800 | 8.8 | 163 | 1.3 | 655 | 11.0 | 102 | 2.3 | 111 | 4.0 | 1,831 | 8.3 |
- whereof MTPL | 699 | 10.0 | 91 | 2.0 | 633 | 11.4 | 97 | 2.4 | 98 | 4.5 | 1,618 | 9.3 |
Workers' compensation | — | — | 97 | 2.8 | 773 | 10.3 | 319 | 8.1 | — | — | 1,190 | 9.1 |
Liability | 229 | 3.8 | 100 | 1.5 | 113 | 2.7 | 84 | 2.8 | 23 | 2.0 | 548 | 2.9 |
Accident | 253 | 6.0 | 338 | 5.9 | 190 | 7.1 | 79 | 1.9 | 3 | 0.3 | 863 | 5.8 |
Property | 349 | 0.9 | 334 | 0.9 | 160 | 0.8 | 125 | 0.3 | 34 | 0.4 | 1,001 | 0.8 |
Marine, aviation, transport | 17 | 0.7 | 18 | 0.7 | 9 | 1.0 | 12 | 0.7 | 2 | 0.6 | 58 | 0.7 |
Total | 1,648 | 5.9 | 1,050 | 2.8 | 1,900 | 8.9 | 721 | 4.5 | 172 | 3.0 | 5,491 | 6.1 |
FINANCIAL STATEMENTS 2024 | 237 |
Sweden | Norway | Finland | Denmark | Baltics | Total | |||||||
EURm | Duration | EURm | Duration | EURm | Duration | EURm | Duration | EURm | Duration | EURm | Duration | |
Motor other and MTPL | 868 | 9.2 | 226 | 1.7 | 669 | 10.8 | 103 | 3.0 | 107 | 4.0 | 1,972 | 8.2 |
- whereof MTPL | 774 | 10.2 | 159 | 2.3 | 647 | 11.1 | 89 | 3.1 | 93 | 4.5 | 1,762 | 9.2 |
Workers' compensation | — | — | 116 | 2.9 | 805 | 10.4 | 300 | 8.2 | — | — | 1,220 | 9.1 |
Liability | 249 | 4.0 | 120 | 1.5 | 117 | 3.3 | 74 | 2.9 | 20 | 2.0 | 580 | 3.1 |
Accident | 283 | 6.4 | 319 | 6.1 | 163 | 7.0 | 80 | 1.7 | 3 | 0.3 | 847 | 5.9 |
Property | 330 | 1.0 | 364 | 0.8 | 175 | 0.7 | 101 | 0.4 | 26 | 0.6 | 996 | 0.8 |
Marine, aviation, transport | 17 | 0.7 | 16 | 0.7 | 9 | 1.1 | 26 | 0.6 | 3 | 0.7 | 70 | 0.7 |
Total | 1,747 | 6.3 | 1,162 | 2.7 | 1,938 | 8.9 | 681 | 4.7 | 158 | 3.1 | 5,686 | 6.2 |
Insurance liabilities item | Risk factor | Change in risk parameter | Country | Effect EURm 2024 Gross | Effect EURm 2024 Net | Effect EURm 2023 Gross | Effect EURm 2023 Net |
Discounted estimated future cash flows | Inflation increase | Increase by 1 percentage point | Sweden | 110.4 | 106.5 | 124.5 | 120.1 |
Denmark | 35.7 | 33.8 | 33.6 | 33.0 | |||
Finland | 29.0 | 27.9 | 25.5 | 25.2 | |||
Norway | 17.3 | 16.2 | 21.5 | 20.2 | |||
Annuities and reated INBR | Decrease in mortality | Life expectancy increase by 1 year | Sweden | 14.7 | 14.7 | 15.1 | 15.1 |
Denmark | 1.1 | 1.1 | 1.0 | 1.0 | |||
Finland | 49.1 | 49.1 | 49.2 | 49.2 | |||
Norway | 0.2 | 0.2 | 0.2 | 0.2 | |||
Discounted liability for incurred claims | Decrease in discount rate | Decrease by 1 percentage point to liquid part of yield curve | Sweden | 79.0 | 75.2 | 87.0 | 82.6 |
Denmark | 35.3 | 33.4 | 33.5 | 32.9 | |||
Finland | 169.5 | 168.4 | 171.6 | 171.3 | |||
Norway | 28.6 | 27.5 | 31.4 | 30.1 |
FINANCIAL STATEMENTS 2024 | 238 |
FINANCIAL STATEMENTS 2024 | 239 |
FINANCIAL STATEMENTS 2024 | 240 |
Key figures | Current level 2024 (Gross) | Current level 2024 (Net) | Change in current level | Effect on result before tax (Gross) | Effect on result before tax (Net) | ||
2024 | 2023 | 2024 | 2023 | ||||
Combined ratio, business area Private | 85.6% | 85.4% | +/- 1 percentage point | +/- 8.2 | +/- 7.6 | +/- 8.1 | +/- 7.5 |
Combined ratio, business area Commercial | 85.0% | 83.2% | +/- 1 percentage point | +/- 7.4 | +/- 7.0 | +/- 6.6 | +/- 6.4 |
Insurance revenue (net of insurance premium expense, EURm) | — | 1,468 | +/- 1 per cent | — | — | +/- 14.7 | +/- 13.8 |
Claims incurred (EURm) | 1,017 | 971 | +/- 1 per cent | +/- 10.2 | +/- 9.5 | +/- 9.7 | +/- 9.1 |
2024 | 2023 | |||
EURm | Duration | EURm | Duration | |
Motor other and MTPL | 170 | 2.1 | 159 | 2.1 |
- whereof MTPL | 141 | 2.3 | 133 | 2.3 |
Workers' compensation | 818 | 7.1 | 813 | 7.2 |
Liability | 110 | 2.3 | 105 | 2.3 |
Accident | 190 | 2.5 | 179 | 2.5 |
Property | 199 | 1.5 | 209 | 1.4 |
Marine, aviation, transport | 1 | 1.2 | 1 | 1.0 |
Other | 35 | 1.1 | 37 | 1.0 |
Total | 1,523 | 4.7 | 1,503 | 4.8 |
FINANCIAL STATEMENTS 2024 | 241 |
Insurance liabilities item | Risk factor | Change in risk parameter | Country | Effect EURm 2024 | Effect EURm 2024 Net | Effect EURm 2023 | Effect EURm 2023 Net |
Discounted estimated future cash flows | Inflation increase | Increase by 1 percentage point | Denmark | 49.9 | 49.9 | 50.7 | 50.7 |
Annuities and reated INBR | Decrease in mortality | Life expectancy increase by 1 year | Denmark | 0.9 | 0.9 | 0.9 | 0.9 |
Discounted insurance liabilities, net | Decrease in discount rate | Decrease by 1 percentage point | Denmark | 59.1 | 58.7 | 62.4 | 61.7 |
FINANCIAL STATEMENTS 2024 | 242 |
31 Dec 2024 | 31 Dec 2023 | |||
EURm | Duration | EURm | Duration | |
Motor | 1,014 | 2.2 | 755 | 2.2 |
Property | 44 | 1.0 | 40 | 1.8 |
Total | 1,058 | 2.1 | 794 | 2.2 |
Key figure | Level, 2024 (Gross) | Level, 2024 (Net) | Change | Effect on pre-tax profit (Gross), EURm | Effect on pre-tax profit (Net), EURm | ||
2024 | 2023 | 2024 | 2023 | ||||
Operating ratio | —% | 89% | +/- 1 percentage point | — | — | +/- 16.7 | +/- 12.5 |
Insurance revenue (net of reinsurance premium expense) | 2234 | 1814 | +/- 1 per cent | +/- 22.3 | +/- 17.2 | +/- 18.2 | +/- 11.3 |
Claims incurred | 1417 | 1230 | +/- 1 per cent | +/- 14.2 | +/- 11.4 | +/- 12.3 | +/- 7.1 |
FINANCIAL STATEMENTS 2024 | 243 |
FINANCIAL STATEMENTS 2024 | 244 |
Insurance liabilities item | Risk factor | Change in risk parameter | Effect Gross EURm 2024 | Effect Net EURm 2024 | Effect Gross EURm 2023 | Effect Net EURm 2023 |
Discounted estimated future cash flows | Inflation increase | Increase by 1 percentage point | 66.1 | 12.6 | 63.0 | 10.1 |
Periodic Payment Orders (PPOs) | Decrease in mortality | Life expectancy increase by 1 year | 3.4 | 0.1 | 3.1 | 0.1 |
Discounted insurance liabilities, net | Decrease in discount rate | Decrease by 1 percentage point | 58.8 | 17.3 | 37.4 | 10.2 |
FINANCIAL STATEMENTS 2024 | 245 |
2024 | 2023 | |||||
Asset class | Market value, EURm | Weight, % | Average maturity, years | Market value, EURm | Weight, % | Average maturity, years |
Fixed income total | 14,780 | 88% | 3.7 | 14,903 | 87% | 3.4 |
Money market securities and cash | 1,262 | 8% | 0.1 | 2,026 | 12% | 0.1 |
Government bonds | 1,597 | 10% | 4.1 | 1,299 | 8% | 3.4 |
Credit bonds, funds and loans | 11,922 | 71% | 3.9 | 11,579 | 67% | 3.9 |
Covered bonds | 4,175 | 25% | 4.9 | 4,022 | 23% | 4.8 |
Investment grade bonds and loans | 6,518 | 39% | 3.4 | 6,013 | 35% | 3.6 |
High-yield bonds and loans | 1,228 | 7% | 3.3 | 1,544 | 9% | 3.1 |
Listed equity total | 1,520 | 9% | - | 1,474 | 9% | - |
Nordic Countries | 693 | 4% | - | 735 | 4% | - |
Western Europe | 447 | 3% | - | 416 | 2% | - |
North America | 204 | 1% | - | 155 | 1% | - |
Asia | 176 | 1% | - | 147 | 1% | - |
Others | 0 | 0% | - | 20 | –% | - |
Alternative investments total | 465 | 3% | - | 800 | 5% | - |
Real estate | 0 | 0% | - | 1 | 0% | - |
Private equity | 464 | 3% | - | 765 | 4% | - |
Other alternative | 0 | 0% | - | 34 | 0% | - |
Derivatives | -38 | 0% | - | -17 | 0% | - |
Asset classes total | 16,727 | 100 % | - | 17,160 | 100% | - |
FINANCIAL STATEMENTS 2024 | 246 |
FINANCIAL STATEMENTS 2024 | 247 |
EURm | AAA | AA+ - AA- | A+ - A- | BBB+ - BBB- | BB+ - C | D | Non- rated | Fixed income total | Listed equities | Other | Counter- party risk | Total | Change from 31 Dec 2023 |
Basic industry | – | – | 36 | 171 | 28 | – | 31 | 266 | 32 | – | – | 297 | -49 |
Capital goods | – | 15 | 100 | 228 | 26 | – | 31 | 399 | 518 | – | – | 917 | -84 |
Consumer products | – | 57 | 272 | 323 | 22 | – | 122 | 796 | 173 | 1 | – | 969 | -12 |
Energy | – | 21 | 44 | – | – | – | 44 | 108 | 13 | – | – | 122 | 2 |
Financial institutions | 34 | 962 | 2,122 | 800 | 27 | – | 81 | 4,026 | – | 404 | 3 | 4,432 | -1,049 |
Governments | 487 | 209 | – | – | – | – | 15 | 711 | – | – | – | 711 | 240 |
Government guaranteed | 55 | 25 | – | – | – | – | – | 80 | – | – | – | 80 | 6 |
Health care | – | – | 17 | 141 | 23 | – | 47 | 228 | 2 | – | – | 230 | 32 |
Insurance | 17 | 20 | 44 | 230 | 8 | – | 4 | 324 | – | – | – | 324 | -210 |
Media | – | – | – | 5 | 5 | – | 47 | 57 | – | – | – | 57 | 42 |
Packaging | – | – | – | 6 | 12 | – | 9 | 27 | – | – | – | 27 | 2 |
Public sector, other | 478 | 18 | – | – | – | – | – | 496 | – | – | – | 496 | -27 |
Real estate | – | 35 | 149 | 137 | 27 | 3 | 154 | 506 | – | – | – | 507 | -133 |
Services | – | – | 42 | 193 | 135 | – | 59 | 428 | – | – | – | 428 | 68 |
Supranationals | 310 | – | – | – | – | – | – | 310 | – | – | – | 310 | 107 |
Technology and electronics | – | 12 | 28 | 68 | – | – | 86 | 193 | – | 1 | – | 194 | 38 |
Telecommunications | – | – | 35 | 263 | – | – | – | 298 | 43 | – | – | 341 | 51 |
Transportation | – | 49 | 85 | 48 | 5 | – | 62 | 249 | – | – | – | 249 | 29 |
Utilities | – | – | 130 | 238 | 60 | – | 94 | 522 | – | – | – | 522 | 114 |
Others | – | – | 31 | 20 | – | – | 42 | 93 | 4 | 25 | – | 122 | 32 |
Covered bonds | 3,764 | – | 109 | – | – | – | 302 | 4,175 | – | – | – | 4,175 | 137 |
Funds | 157 | 79 | 120 | 18 | 24 | – | 81 | 480 | 735 | 13 | – | 1,228 | -22 |
Clearing house | – | – | – | – | – | – | – | – | – | – | 9 | 9 | 7 |
Total | 5,302 | 1,502 | 3,363 | 2,887 | 402 | 3 | 1,311 | 14,771 | 1,520 | 445 | 12 | 16,748 | -677 |
Change from 31 Dec 2023 | -111 | -235 | -118 | 206 | 10 | 3 | 18 | -228 | 43 | -436 | -57 | -677 |
FINANCIAL STATEMENTS 2024 | 248 |
EURm | Covered bonds | Cash and money market securities | Long-term senior debt | Long-term subordinated debt | Total | % |
Denmark | 2,214 | 7 | 332 | 168 | 2,721 | 32,3 % |
Sweden | 1,506 | 40 | 474 | 175 | 2,195 | 26,0 % |
Norway | 303 | – | 361 | 311 | 974 | 11,6 % |
Finland | 39 | 310 | 269 | 161 | 778 | 9,2 % |
France | – | 153 | 233 | 15 | 401 | 4,8 % |
United States | – | – | 331 | – | 331 | 3,9 % |
United Kingdom | – | 134 | 144 | – | 278 | 3,3 % |
Canada | 64 | – | 131 | – | 195 | 2,3 % |
Netherlands | – | – | 159 | 32 | 192 | 2,3 % |
Australia | 45 | – | 37 | – | 82 | 1,0 % |
Switzerland | 5 | – | 70 | – | 75 | 0,9 % |
Iceland | – | – | 61 | – | 61 | 0,7 % |
Germany | – | – | 50 | – | 50 | 0,6 % |
Spain | – | – | 37 | – | 37 | 0,4 % |
Belgium | – | – | 33 | – | 33 | 0,4 % |
Austria | – | – | 21 | – | 21 | 0,2 % |
Bermuda | – | – | 3 | 8 | 11 | 0,1 % |
Total | 4,175 | 644 | 2,745 | 871 | 8,435 | 100,0 % |
FINANCIAL STATEMENTS 2024 | 249 |
EURm | Covered bonds | Cash and money market securities | Long-term senior debt | Long-term subordinated debt | Total | % |
Sweden | 1,776 | 191 | 566 | 169 | 2,702 | 32,1 % |
Denmark | 1,863 | 79 | 315 | 162 | 2,419 | 28,7 % |
Finland | 52 | 750 | 275 | 125 | 1,202 | 14,3 % |
Norway | 338 | – | 384 | 319 | 1,041 | 12,4 % |
France | – | 249 | 133 | 5 | 388 | 4,6 % |
United States | – | 2 | 179 | – | 181 | 2,2 % |
Netherlands | – | – | 92 | 21 | 113 | 1,3 % |
Iceland | – | – | 60 | 2 | 62 | 0,7 % |
Switzerland | – | – | 52 | – | 52 | 0,6 % |
Canada | – | – | 51 | – | 51 | 0,6 % |
Ireland | – | – | 47 | – | 47 | 0,6 % |
United Kingdom | – | – | 41 | – | 41 | 0,5 % |
Australia | – | – | 36 | – | 36 | 0,4 % |
Austria | – | – | 20 | – | 20 | 0,2 % |
Germany | – | – | 18 | – | 18 | 0,2 % |
Spain | – | – | 15 | – | 15 | 0,2 % |
Belgium | – | – | 15 | – | 15 | 0,2 % |
New Zealand | – | – | 11 | – | 11 | 0,1 % |
Bermuda | – | – | – | 7 | 7 | 0,1 % |
Total | 4,028 | 1,271 | 2,310 | 811 | 8,420 | 100,0 % |
FINANCIAL STATEMENTS 2024 | 250 |
EURm | Governments | Government guaranteed | Public sector, other | Total |
Sweden | 415 | – | 96 | 511 |
Norway | 72 | – | 397 | 470 |
Supranationals | – | – | 313 | 313 |
United States | 122 | – | – | 122 |
United Kingdom | 87 | – | – | 87 |
Germany | – | 56 | – | 56 |
Finland | 14 | 25 | – | 39 |
Total | 711 | 80 | 806 | 1,597 |
EURm | Governments | Governments guaranteed | Public sector, other | Total |
Sweden | 421 | – | 131 | 552 |
Norway | – | – | 391 | 391 |
Supranationals | – | 6 | 191 | 197 |
United States | 46 | – | – | 46 |
Germany | – | 46 | – | 46 |
Finland | – | 25 | – | 25 |
Denmark | 7 | – | – | 7 |
Total | 473 | 77 | 713 | 1,264 |
Breakdown of listed equity investments by geographical regions Sampo Group, 31 December 2024 and 31 December 2023 |
Equity funds and ETFs are reported using a fund look-through approach for both the 2024 and 2023 reporting periods. |
FINANCIAL STATEMENTS 2024 | 251 |
Issuer | Total, EURm | % of total investment assets | Cash & short-term fixed income | Long-term fixed income: Covered bonds | Long-term fixed income: Other bonds | Equities | Uncolla- teralised part of derivatives |
Nordea Bank | 1,174 | 7% | 204 | 788 | 181 | — | 1 |
Nykredit Association | 897 | 5% | — | 815 | 82 | — | — |
Swedbank | 658 | 4% | — | 546 | 112 | — | — |
Svenska Handelsbanken | 582 | 3% | 40 | 451 | 91 | — | — |
Realkredit Danmark | 558 | 3% | — | 558 | — | — | — |
Sweden | 511 | 3% | — | — | 511 | — | — |
Norway | 472 | 3% | — | — | 472 | — | — |
NOBA | 433 | 3% | — | — | 9 | 424 | — |
Jyske Bank | 299 | 2% | — | 226 | 73 | — | — |
Danske Bank | 223 | 1% | 34 | 15 | 174 | — | 1 |
Total top 10 exposures | 5,808 | 35% | 278 | 3,399 | 1,704 | 424 | 2 |
Other | 10,919 | 65% | |||||
Total investment assets | 16,727 | 100% |
FINANCIAL STATEMENTS 2024 | 252 |
Issuer | Total, EURm | % of total investment assets | Cash & short-term fixed income | Long-term fixed income: Covered bonds | Long-term fixed income: Other bonds | Equities | Uncolla- teralised part of derivatives |
Nordea Bank | 959 | 6% | 284 | 489 | 183 | — | 2 |
Svenska Handelsbanken | 814 | 5% | 108 | 622 | 83 | — | — |
Swedbank | 713 | 4% | — | 589 | 124 | — | — |
Nykredit Realkredit A/S | 598 | 3% | — | 598 | — | — | — |
Realcredit Danmark | 592 | 3% | — | 592 | — | — | — |
Sweden | 552 | 3% | — | — | 552 | — | — |
NOBA | 471 | 3% | — | — | 46 | 425 | — |
Skandinaviska Enskilda Banken | 439 | 3% | 252 | 22 | 164 | — | 2 |
Danske Bank | 429 | 2% | 251 | 24 | 152 | — | 1 |
Norway | 391 | 2% | — | — | 391 | — | — |
Total top 10 exposures | 5,958 | 35% | 896 | 2,936 | 1,696 | 425 | 5 |
Other | 11,202 | 65% | |||||
Total investment assets | 17,160 | 100% |
FINANCIAL STATEMENTS 2024 | 253 |
Ten largest high yield and non-rated fixed income investments | Rating | Total, EURm | % of total fixed income investments | Ten largest listed equity investments | Total, EURm | % of total equity investments | |
Vattenfall AB | BB+ | 60 | 0.4% | NOBA * | 424 | 21,8 % | |
Pohjolan Voima Oy | NR | 32 | 0.2% | Nexi S.p.A. ** | 156 | 8,0 % | |
Campus Byen A/S | NR | 29 | 0.2% | Volvo | 148 | 7,6 % | |
Swedavia AB | NR | 29 | 0.2% | ABB | 88 | 4,5 % | |
Visma AS | NR | 28 | 0.2% | Nederman Holding | 66 | 3,4 % | |
Hexagon AB | NR | 24 | 0.2% | Veidekke | 61 | 3,1 % | |
Sanoma Oyj | NR | 22 | 0.2% | Autoliv Inc | 57 | 2,9 % | |
Altera Shuttle | NR | 21 | 0.1% | Telia Company | 43 | 2,2 % | |
Granite Debtco 9 Ltd | NR | 20 | 0.1% | Husqvarna | 40 | 2,1 % | |
Ica Gruppen AB | NR | 20 | 0.1% | Beijer AB | 32 | 1,7 % | |
Total top 10 exposures | 286 | 1.9% | Total top 10 exposures | 1,116 | 57,4 % | ||
Other fixed income investments | 14,494 | 98.1% | Other equity investments | 828 | 42,6 % | ||
Total fixed income investments | 14,780 | 100.0% | Total equity investments | 1,944 | 100,0 % |
Ten largest high yield and non-rated fixed income investments | Rating | Total, EURm | % of total fixed income investments | Ten largest direct listed equity investments | Total, EURm | % of total direct equity investments | |
Saab | NR | 56 | 0.4% | NOBA* | 425 | 19.3% | |
NOBA | NR | 46 | 0.3% | Saxo Bank* | 302 | 13.7% | |
ALM Equity | NR | 38 | 0.3% | Volvo | 180 | 8.2% | |
Ellevio Holding 1 AB | NR | 35 | 0.2% | Nexi S.p.A.** | 149 | 6.8% | |
Visma Group Holding | NR | 35 | 0.2% | ABB | 86 | 3.9% | |
Altera Infrastructure Holdings LLC | NR | 30 | 0.2% | Autoliv Inc | 64 | 2.9% | |
Swedavia | NR | 30 | 0.2% | Husqvarna | 59 | 2.7% | |
Campus Byen A/S | NR | 29 | 0.2% | Nederman Holding | 56 | 2.6% | |
Resource Group TRG | NR | 27 | 0.2% | Veidekke | 46 | 2.1% | |
Huhtamaki | BB+ | 25 | 0.2% | Volvo Cars | 38 | 1.7% | |
Total top 10 exposures | 351 | 2.4% | Total top 10 exposures | 1,405 | 63.8% | ||
Other fixed income investments | 14,031 | 97.6% | Other equity investments | 797 | 36.2% | ||
Total fixed income investments | 14,382 | 100.0% | Total equity investments | 2,202 | 100.0% |
FINANCIAL STATEMENTS 2024 | 254 |
FINANCIAL STATEMENTS 2024 | 255 |
Base currency SEK (in EURm) | EUR | USD | JPY | GBP | SEK | NOK | DKK | Other | Total, net |
Insurance operations | -3,225 | -156 | 0 | -93 | 13 | -2,332 | -1,163 | -32 | -6,989 |
Investments | 3,261 | 480 | 0 | 68 | 97 | 1,930 | 53 | 1 | 5,889 |
Derivatives | -117 | -323 | 12 | 20 | -109 | 354 | 976 | 7 | 820 |
Transaction risk, net position | -82 | 1 | 12 | -5 | 1 | -49 | -134 | -25 | -280 |
Sensitivity: SEK -10% | -8 | 0 | 1 | 0 | 0 | -5 | -13 | -2 | -28 |
Base currency SEK (in EURm) | EUR | USD | JPY | GBP | SEK | NOK | DKK | Other | Total, net |
Insurance operations | -3,255 | -180 | 0 | -49 | 37 | -2,233 | -1,114 | -29 | -6,823 |
Investments | 3,091 | 319 | 0 | 24 | 113 | 1,869 | 187 | 0 | 5,604 |
Derivatives | 117 | -123 | 5 | 22 | -168 | 350 | 916 | 22 | 1,141 |
Transaction risk, net position | -47 | 15 | 5 | -4 | -18 | -13 | -11 | -7 | -79 |
Sensitivity: SEK -10% | -5 | 2 | 0 | 0 | -2 | -1 | -1 | -1 | -8 |
FINANCIAL STATEMENTS 2024 | 256 |
EURm | Carrying amount total | Carrying amount without contractual maturity | Carrying amount with contractual maturity | Cash flows | ||||||
2025 | 2026 | 2027 | 2028 | 2029 | 2030- 2039 | 2040- | ||||
Financial assets | 10,848 | 1,353 | 9,495 | 1,434 | 1,850 | 2,524 | 1,577 | 1,129 | 1,945 | 3 |
Financial assets (non-derivatives) | 10,838 | 1,353 | 9,484 | 1,423 | 1,850 | 2,524 | 1,577 | 1,129 | 1,945 | 3 |
FX derivatives | 11 | — | 11 | 11 | — | — | — | — | — | — |
Asset for incurred claims | 659 | — | 659 | 424 | 131 | 52 | 23 | 11 | 18 | 1 |
Financial liabilities | -482 | -1 | -481 | -323 | -134 | -27 | — | — | — | — |
Financial liabilities (non-derivatives) | -462 | -1 | -461 | -305 | -134 | -27 | — | — | — | — |
FX derivatives | -19 | — | -19 | -18 | — | — | — | — | — | — |
Lease liabilities | -125 | — | -125 | -27 | -24 | -20 | -17 | -16 | -44 | — |
Liability for incurred claims and other insurance related payables | -6,445 | — | -6,445 | -2,606 | -789 | -475 | -339 | -265 | -1,209 | -762 |
EURm | Carrying amount total | Carrying amount without contractual maturity | Carrying amount with contractual maturity | Cash flows | ||||||
2024 | 2025 | 2026 | 2027 | 2028 | 2029- 2038 | 2039- | ||||
Financial assets | 11,296 | 1,485 | 9,812 | 1,605 | 1,835 | 2,142 | 2,561 | 1,400 | 1,487 | — |
Financial assets (non-derivatives) | 11,275 | 1,485 | 9,791 | 1,585 | 1,835 | 2,142 | 2,561 | 1,400 | 1,487 | — |
Interest rate swaps | 2 | — | 2 | 2 | — | — | — | — | — | — |
FX derivatives | 19 | — | 19 | 19 | — | — | — | — | — | — |
Asset for incurred claims | 527 | — | 527 | 328 | 108 | 44 | 19 | 11 | 18 | 1 |
Financial liabilities | -550 | — | -550 | -402 | -31 | -137 | — | — | — | — |
Financial liabilities (non-derivatives) | -492 | — | -492 | -344 | -31 | -137 | — | — | — | — |
FX derivatives | -58 | — | -58 | -58 | — | — | — | — | — | — |
Lease liabilities | -148 | — | -148 | -27 | -26 | -23 | -20 | -14 | -47 | — |
Liability for incurred claims and other insurance related payables | -6,443 | — | -6,443 | -2,483 | -794 | -471 | -339 | -262 | -1,301 | -795 |
FINANCIAL STATEMENTS 2024 | 257 |
FINANCIAL STATEMENTS 2024 | 258 |
FINANCIAL STATEMENTS 2024 | 259 |
EURm | Carrying amount total | Carrying amount without contractual maturity | Carrying amount with contractual maturity | Cash flows | ||||||
2025 | 2026 | 2027 | 2028 | 2029 | 2030- 2039 | 2040- | ||||
Financial assets | 2,278 | — | 2,278 | 668 | 485 | 347 | 314 | 211 | 374 | 142 |
Financial assets (non-derivatives) | 2,276 | — | 2,276 | 668 | 485 | 347 | 314 | 211 | 373 | 142 |
Interest rate swaps | 2 | — | 2 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
FX forwards | 0 | — | 0 | 0 | — | — | — | — | — | — |
Asset for incurred claims | 73 | — | 73 | 52 | 9 | 5 | 3 | 2 | 4 | — |
Financial liabilities | -348 | -175 | -172 | -9 | -103 | -60 | -2 | -2 | -18 | -2 |
Financial liabilities (non-derivatives) | -323 | -175 | -148 | -7 | -101 | -57 | — | — | — | — |
Interest rate swaps | -25 | — | -25 | -2 | -2 | -2 | -2 | -2 | -18 | -2 |
FX derivatives | 0 | — | 0 | 0 | — | — | — | — | — | — |
Lease liabilities | — | — | — | — | — | — | — | — | — | — |
Liability for incurred claims and other insurance related payables | -1,596 | — | -1,596 | -606 | -261 | -175 | -124 | -90 | -306 | -169 |
EURm | Carrying amount total | Carrying amount without contractual maturity | Carrying amount with contractual maturity | Cash flows | ||||||
2024 | 2025 | 2026 | 2027 | 2028 | 2029- 2038 | 2039- | ||||
Financial assets | 1,861 | — | 1,861 | 420 | 424 | 321 | 170 | 166 | 505 | 113 |
Financial assets (non-derivatives) | 1,859 | — | 1,859 | 420 | 424 | 321 | 170 | 166 | 504 | 113 |
Interest rate swaps | 1 | — | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
FX forwards | 0 | — | 0 | 0 | — | — | — | — | — | — |
Asset for incurred claims | 79 | — | 79 | 58 | 9 | 4 | 3 | 2 | 4 | 0 |
Financial liabilities | -299 | -128 | -172 | -10 | -9 | -102 | -59 | -1 | -21 | -1 |
Financial liabilities (non-derivatives) | -275 | -128 | -148 | -9 | -7 | -101 | -57 | — | — | — |
Interest rate swaps | -24 | — | -24 | -1 | -2 | -1 | -1 | -1 | -21 | -1 |
FX derivatives | 0 | — | 0 | 0 | — | — | — | — | — | — |
Lease liabilities | — | — | — | — | — | — | — | — | — | — |
Liability for incurred claims and other insurance related payables | -1,582 | — | -1,582 | -603 | -249 | -183 | -118 | -87 | -303 | -184 |
FINANCIAL STATEMENTS 2024 | 260 |
FINANCIAL STATEMENTS 2024 | 261 |
EURm | Carrying amount total | Carrying amount without contractual maturity | Carrying amount with contractual maturity | Cash flows | ||||||
2025 | 2026 | 2027 | 2028 | 2029 | 2030- 2039 | 2040- | ||||
Financial assets | 2,263 | 438 | 1,825 | 438 | 497 | 373 | 391 | 103 | 13 | 11 |
Financial assets (non-derivatives) | 2,263 | 438 | 1,825 | 437 | 497 | 373 | 391 | 103 | 13 | 11 |
FX forwards | 0 | — | 0 | 0 | — | — | — | — | — | — |
Asset for incurred claims | 1,537 | 1,537 | — | 409 | 264 | 225 | 64 | 99 | 169 | 307 |
Financial liabilities | -355 | — | -355 | -22 | -85 | -305 | — | — | — | — |
Financial liabilities (non-derivatives) | -354 | — | -354 | -21 | -85 | -305 | — | — | — | — |
Interest rate swaps | -1 | — | -1 | -1 | — | — | — | — | — | — |
FX derivatives | -0 | — | -0 | -0 | — | — | — | — | — | — |
Lease liabilities | -5 | — | -5 | -3 | -1 | -0 | -0 | -0 | — | — |
Liability for incurred claims and other insurance related payables | -2,683 | -2,683 | — | -908 | -493 | -390 | -154 | -151 | -227 | -358 |
EURm | Carrying amount total | Carrying amount without contractual maturity | Carrying amount with contractual maturity | Cash flows | ||||||
2024 | 2025 | 2026 | 2027 | 2028 | 2029- 2038 | 2039- | ||||
Financial assets | 1,869 | 704 | 1,165 | 143 | 341 | 349 | 179 | 154 | — | — |
Financial assets (non-derivatives) | 1,869 | 704 | 1,165 | 143 | 341 | 349 | 179 | 154 | — | — |
Asset for incurred claims | 1,333 | 1,333 | — | 349 | 236 | 183 | 61 | 96 | 169 | 240 |
Financial liabilities | -187 | — | -187 | -73 | -71 | -43 | — | — | — | — |
Financial liabilities (non-derivatives) | -185 | — | -185 | -71 | -71 | -43 | — | — | — | — |
Interest rate swaps | -2 | — | -2 | -2 | — | — | — | — | — | — |
Lease liabilities | -10 | — | -10 | -6 | -3 | -1 | -0 | -0 | -0 | — |
Liability for incurred claims and other insurance related payables | -2,125 | -2,125 | — | -670 | -404 | -302 | -127 | -137 | -211 | -275 |
FINANCIAL STATEMENTS 2024 | 262 |
31 Dec 2024 | 31 Dec 2023 | |||
Rating | Total EURm | % of total | Total EURm | % of total |
AAA | — | —% | — | —% |
AA+ - A- | 633 | 100% | 450 | 100% |
BBB+ - BBB- | — | — | — | —% |
BB+ - C | — | —% | — | —% |
D | — | —% | — | —% |
Non-rated | — | —% | — | —% |
Total | 633 | 100% | 450 | 100% |
FINANCIAL STATEMENTS 2024 | 263 |
FINANCIAL STATEMENTS 2024 | 264 |
2024 | 2023 | |||
Rating | Total, EURm | % of total | Total, EURm | % of total |
AAA | — | —% | — | —% |
AA | 1,232 | 65% | 1,031 | 63% |
A | 664 | 35% | 608 | 37% |
BBB | — | —% | 2 | 0% |
Less than BBB | — | —% | — | —% |
Unrated | — | —% | — | —% |
Total | 1,896 | 100% | 1,640 | 100% |
FINANCIAL STATEMENTS 2024 | 265 |
FINANCIAL STATEMENTS 2024 | 266 |
FINANCIAL STATEMENTS 2024 | 267 |
EURm | 31 Dec 2024 | 31 Dec 2023 |
Assets total | 10,508 | 7,970 |
Liquidity | 626 | 1,352 |
Investment assets | 2,408 | 980 |
Other investments | 3 | 3 |
Fixed income | 1,826 | 101 |
Equity & private equity | 580 | 876 |
Equity holdings | 7,431 | 5,618 |
Subsidiaries | 7,431 | 5,618 |
Other assets | 44 | 20 |
EURm | 31 Dec 2024 | 31 Dec 2023 |
Liabilities total | 10,508 | 7,970 |
Long-term senior debt | 954 | 959 |
Bonds issued | 954 | 959 |
Subordinated debt | 1,491 | 1,490 |
Capital | 7,989 | 5,445 |
Undistributable capital | 98 | 98 |
Distributable capital | 7,891 | 5,347 |
Other liabilities | 75 | 76 |
FINANCIAL STATEMENTS 2024 | 268 |
31 Dec 2024 | Carrying amount total | Cash flows | ||||||||
EURm | Carrying amount total | Carrying amount without contractual maturity | Carrying amount with contractual maturity | 2025 | 2026 | 2027 | 2028 | 2029 | 2030- 2039 | 2040- |
Financial assets | 1,307 | 828 | 479 | 395 | 2 | 2 | 30 | 36 | 29 | — |
Financial assets (non-derivatives) | 1,307 | 828 | 479 | 395 | 2 | 2 | 30 | 36 | 29 | — |
Financial liabilities | -2,520 | — | -2,520 | -232 | -58 | -59 | -475 | -551 | -1,481 | — |
Financial liabilities (non-derivatives) | -2,495 | — | -2,495 | -229 | -59 | -59 | -456 | -551 | -1,481 | — |
Interest rate swaps | -25 | — | -25 | -2 | 1 | — | -19 | — | — | — |
Lease liabilities | -1 | — | -1 | -1 | — | — | — | — | — | — |
31 Dec 2023 | Carrying amount total | Cash flows | ||||||||
EURm | Carrying amount total | Carrying amount without contractual maturity | Carrying amount with contractual maturity | 2024 | 2025 | 2026 | 2027 | 2028 | 2029- 2038 | 2039- |
Financial assets | 2,325 | 1,623 | 702 | 617 | 14 | 2 | 2 | 30 | 65 | 0 |
Financial assets (non-derivatives) | 2,325 | 1,623 | 702 | 617 | 14 | 2 | 2 | 30 | 65 | 0 |
Financial liabilities | -2,527 | — | -2,527 | -72 | -223 | -59 | -59 | -475 | -2,032 | — |
Financial liabilities (non-derivatives) | -2,507 | — | -2,507 | -70 | -223 | -59 | -59 | -461 | -2,032 | — |
Interest rate swaps | -20 | — | -20 | -2 | 0 | 0 | 0 | -14 | 0 | — |
Lease liabilities | -2 | — | -2 | -1 | 1 | — | — | — | — | — |
FINANCIAL STATEMENTS 2023 | 269 |
FINANCIAL STATEMENTS 2023 | 270 |
EURm | Note | 1–12/2024 | 1–12/2023 |
Sales | 2 | 1 | |
Staff expenses | |||
Salaries and remunerations | -17 | -14 | |
Social security costs | |||
Pension costs | -2 | -2 | |
Other | -3 | -3 | |
Other operating expenses | 1 | -21 | -39 |
Operating profit | -42 | -57 | |
Financial income and expense | 3 | ||
Income from shares in Group companies | 768 | 1,039 | |
Income from other shares | — | 23 | |
Other interest and financial income | |||
Group companies | 12 | — | |
Other | 26 | 23 | |
Other investment income and expense | 1,130 | -9 | |
Other interest income | 30 | 37 | |
Interest and other financial expense | -74 | -95 | |
Exchange result | 14 | 3 | |
Profit before appropriations and taxes | 1,863 | 963 | |
Income taxes | 0 | 0 | |
Profit for the financial year | 1,862 | 963 |
FINANCIAL STATEMENTS 2023 | 271 |
EURm | Note | 2024 | 2023 |
Assets | |||
Intangible assets | 1 | 1 | |
Tangible assets | 3 | 3 | |
Investments | |||
Shares in Group company | 20 | 7,448 | 5,635 |
Receivables from Group companies | 4 | 1,725 | — |
Other shares and participations | 5 | 524 | 876 |
Other investments | 6 | 479 | 706 |
Short-term receivables | |||
Other receivables | 7 | 25 | 20 |
Prepayments and accrued income | 8 | 18 | 2 |
Cash and cash equivalents | 248 | 747 | |
Total assets | 10,469 | 7,990 |
EURm | Note | 2024 | 2023 |
Liabilities | |||
Equity | 9,10 | ||
Share capital | 98 | 98 | |
Invested unrestricted equity | 3,527 | 1,527 | |
Other reserves | 273 | 273 | |
Retained earnings | 2,189 | 2,604 | |
Profit for the financial year | 1,862 | 963 | |
Liabilities | |||
Long-term liabilities | 12 | ||
Bonds | 792 | 959 | |
Subordinated debt securities | 1,491 | 1,490 | |
Short-term liabilities | |||
Bonds | 162 | — | |
Other liabilities | 2 | 5 | |
Accruals and deferred income | 11 | 72 | 71 |
Total liabilities | 10,469 | 7,990 |
FINANCIAL STATEMENTS 2023 | 272 |
EURm | 1–12/2024 | 1–12/2023 |
Operating activities | ||
Profit before tax | 1,863 | 963 |
Adjustments | ||
Realised gains and losses on investments | -18 | 9 |
Other adjustments1 | -1,118 | -14 |
Adjustments total | -1,136 | -5 |
Change (+/-) in assets of operating activities | ||
Investments | 529 | 341 |
Other assets | 47 | 11 |
Total | 576 | 351 |
Change (+/-) in liabilities of operating activities | ||
Financial liabilities | -2 | -2 |
Other liabilities | 4 | 1 |
Paid interests | -66 | -72 |
Paid taxes | 0 | 0 |
Total | -65 | -73 |
Net cash from operating activities | 1,238 | 1,237 |
Investing activities | ||
Investments in subsidiaries | -356 | -108 |
Net cash used in investing activities | -356 | -108 |
EURm | 1–12/2024 | 1–12/2023 |
Financing activities | ||
Dividends paid | -903 | -1,321 |
Purchase of own shares | -475 | -555 |
Repayments of debt securities in issue | -2 | -334 |
Received group contribution | — | 29 |
Net cash used in financing activities | -1,380 | -2,180 |
Total cash flows | -499 | -1,051 |
Cash and cash equivalents at 1 January | 747 | 1,798 |
Cash and cash equivalents at 31 December | 248 | 747 |
Net change in cash and cash equivalents | -499 | -1,051 |
EURm | 1–12/2024 | 1–12/2023 |
Interest income received | 54 | 63 |
Interest expense paid | -66 | -72 |
Dividend income received | 768 | 1,062 |
FINANCIAL STATEMENTS 2023 | 273 |
FINANCIAL STATEMENTS 2024 | 274 |
FINANCIAL STATEMENTS 2024 | 275 |
FINANCIAL STATEMENTS 2024 | 276 |
EURm | 1–12/2024 | 1–12/2023 |
Rental expenses | -1 | -1 |
IT expenses | -3 | -1 |
External services | -10 | -28 |
Other staff costs | -1 | -1 |
Other | -5 | -7 |
Total | -21 | -39 |
EUR thousand | 1–12/2024 | 1–12/2023 |
Auditing fees | -450 | -1,166 |
CSRD assurance | -137 | — |
Other fees | -204 | -53 |
Total | -791 | -1,219 |
EURm | 1–12/2024 | 1–12/2023 |
Dividend income | 768 | 1,062 |
Interest income | 67 | 60 |
Interest expense | -68 | -72 |
Gains on disposal | 1,199 | — |
Exchange result | 14 | 3 |
Other | -74 | -32 |
Total | 1,905 | 1,020 |
EURm | 2024 | 2023 |
Carrying amount at the beginning of the year | — | 100 |
Additions | 1,725 | — |
Disposals | — | -100 |
Carrying amount at the end of the year | 1,725 | — |
EURm | 2024 | 2023 |
Acquisition cost 1 January | 876 | 961 |
Increase | — | 7 |
Decrease | -352 | -92 |
Acquisition cost 31 December | 524 | 876 |
FINANCIAL STATEMENTS 2024 | 277 |
EURm | 2024 | 2023 |
Acquisition cost 1 January | 706 | 696 |
Increase | 1,659 | 2,325 |
Decrease | -1,886 | -2,315 |
Acquisition cost 31 December | 479 | 706 |
EURm | 2024 | 2023 |
Bonds | 75 | 15 |
Money market | 303 | 590 |
Loan receivable | 101 | 101 |
Total | 479 | 706 |
EURm | 2024 | 2023 |
Other | 25 | 20 |
Total | 25 | 20 |
EURm | 2024 | 2023 |
Accrued interest | 15 | 2 |
Other | 3 | 0 |
Total | 18 | 2 |
EURm | 2024 | Fair value | 2023 | Fair value | ||
Derivatives | Contract /notional value | Assets | Liabilities | Contract /notional value | Assets | Liabilities |
Derivatives held for trading | ||||||
Interest rate derivatives | 85 | — | 25 | 89 | — | 20 |
Total | 85 | — | 25 | 89 | — | 20 |
FINANCIAL STATEMENTS 2024 | 278 |
Restricted equity | Unrestricted equity | ||||
EURm | Share capital | Invested unrestricted capital | Other reserves | Retained earnings | Total |
Carrying amount at 1 January 2023 | 98 | 1,527 | 273 | 4,916 | 6,814 |
Dividends | — | — | — | -1,321 | -1,321 |
Acquisition of own shares | — | — | — | -555 | -555 |
Partial demerger | — | — | — | -539 | -539 |
Loan receivable due to partial demerger | — | — | — | 102 | 102 |
Profit for the year | — | — | — | 963 | 963 |
Carrying amount at 31 December 2023 | 98 | 1,527 | 273 | 3,567 | 5,465 |
Restricted equity | Unrestricted equity | ||||
EURm | Share capital | Invested unrestricted capital | Other reserves | Retained earnings | Total |
Carrying amount at 1 January 2024 | 98 | 1,527 | 273 | 3,567 | 5,465 |
Dividends | — | — | — | -903 | -903 |
Acquisition of own shares | — | — | — | -475 | -475 |
Directed share issue | — | 2,000 | — | — | 2,000 |
Profit for the year | — | — | — | 1,862 | 1,862 |
Carrying amount at 31 December 2024 | 98 | 3,527 | 273 | 4,051 | 7,949 |
EURm | 2024 | 2023 |
Parent company | ||
Profit for the year | 1,862 | 963 |
Retained earnings | 2,189 | 2,604 |
Invested unrestricted capital | 3,527 | 1,527 |
Other reserves | 273 | 273 |
Total | 7,851 | 5,367 |
FINANCIAL STATEMENTS 2024 | 279 |
EURm | 2024 | 2023 |
Deferred interest | 28 | 29 |
Derivatives | 25 | 20 |
Other | 19 | 23 |
Total | 72 | 71 |
EURm | 2024 | 2023 |
Bonds | 792 | 959 |
Subordinated debt securities | 1,491 | 1,490 |
Total | 2,283 | 2,449 |
EURm | 2024 | 2023 |
Not more than one year | 1 | 1 |
Over one year but not more than ten years | 15 | 1 |
Total | 16 | 2 |
2024 Average during the year | 2023 Average during the year | |
Full-time personnel | 61 | 54 |
Part-time personnel | — | 1 |
Temporary personnel | 4 | — |
Total | 65 | 55 |
FINANCIAL STATEMENTS 2024 | 280 |
EUR thousand | 2024 | 2023 | |
Group CEO | Torbjörn Magnusson | 4,257 | 3,139 |
Members of the Board of Directors | |||
Antti Mäkinen | 235 | 228 | |
Christian Clausen | 104 | 101 | |
Fiona Clutterbuck | — | 107 | |
Georg Ehrnrooth | 104 | 107 | |
Jannica Fagerholm | 164 | 159 | |
Johanna Lamminen | — | 45 | |
Steve Langan | 111 | 107 | |
Risto Murto | 104 | 101 | |
Markus Rauramo | 111 | 101 | |
Annica Withchard | 111 | 107 | |
Astrid Stange | 111 | — | |
EUR thousand | Supplementary pension costs | Statutory pension costs | Total |
Pension contributions paid during the year | |||
President/CEO1 | 905 | 615 | 1,520 |
Former Chairmen of the Board | |||
Kalevi Keinänen2 | 74 | — | 74 |
Former Presidents/CEO:s | |||
Harri Hollmen3 | 186 | — | 186 |
Total | 1,165 | 615 | 1,780 |
FINANCIAL STATEMENTS 2024 | 281 |
2024 | 2023 | |||
Company name | Percentage of share capital held | Carrying amount EURm | Percentage of share capital held | Carrying amount EURm |
Group undertakings | ||||
P&C insurance | ||||
If P&C Insurance Holding Ltd, Stockholm, Sweden | 100.00 | 4,820 | 100.00 | 1,886 |
P&C insurance | ||||
Topdanmark A/S, Copenhagen, Denmark | — | — | 48.92 | 1,122 |
P&C insurance | ||||
Hastings Group (Consolidated) Plc, London, United Kingdom | 100.00 | 2,627 | 100.00 | 2,627 |
FINANCIAL STATEMENTS 2024 | 282 |
Christian Clausen | Georg Ehrnrooth | Jannica Fagerholm | |||||
Steve Langan | Risto Murto | Markus Rauramo | |||||
Astrid Stange | Annica Witschard | ||||||
Antti Mäkinen Chairman | Torbjörn Magnusson Group CEO | ||||||
FINANCIAL STATEMENTS 2024 | 283 |
FINANCIAL STATEMENTS 2024 | 284 |
FINANCIAL STATEMENTS 2024 | 285 |
Key Audit Matter | How our audit addressed the Key Audit Matter |
Valuation of insurance contract liabilities We refer to Summary of Material Accounting policies in the financial statements as well as notes 18 and 19. As at 31.12.2024 Sampo Group has insurance contract liabilities totalling EUR 12,286 million (2023: EUR 11,716 million), consisting primarily of property and casualty (P&C) insurance contract liabilities. The measurement of insurance liabilities consists of the liability for remaining coverage (LRC) and the liability for incurred claims (LIC) including both reported but not settled claims as well as incurred but not reported claims (IBNR). The result of management's assessments regarding the calculation of the liability for incurred claims depends on inputs, the choice of actuarial methods and the precision of management judgment in determining actuarial assumptions. Key assumptions with the greatest impact on the carrying amount include inflation, discount rates as well as estimated future payments for claims. Valuation of insurance contract liabilities requires significant management judgment and accounting assumptions about uncertain future events, which may materially affect the carrying amount, and thus this is a key audit matter. | We have assessed the measurement of the provisions for insurance contracts as calculated by Management. Our audit procedures included testing of the key controls relating to valuation of insurance liabilities and key assumptions. We have involved Deloitte´s actuarial experts together with IFRS 17 subject matter experts in our audit procedures and evaluated methods and models used by the management. We have compared the information used in the calculations with the historical data and we have analysed the developments in risk, interest and cost trends. We have evaluated management’s significant estimations and judgments and performed independent calculations based on actuarial methods for a substantial part of the insurance contract liabilities. We have evaluated and examined a selection of general IT controls linked to relevant systems and applications assessed as critical to the data that forms the basis for the calculation of the liability for incurred claims. On a sample basis we have examined input data used in the calculations of the liability for incurred claims. We have assessed the disclosures of the insurance contract liabilities in the financial statements. |
FINANCIAL STATEMENTS 2024 | 286 |
Key Audit Matter | How our audit addressed the Key Audit Matter |
Valuation of financial assets We refer to Summary of Material Accounting policies in the financial statements as well as notes 12-14. The Group's investments amount to EUR 16,090 million (2023: EUR 15,757 million). Financial assets represent a significant part of the group's balance sheet. Major part of the Group's financial assets are measured at fair value. At level 1, the valuation of the financial asset is based on the quoted price in an active market. Level 2 valuation also uses other verifiable prices as inputs, either directly or derived from them, using valuation techniques. At level 3, valuation is based on non-observable market data. Audit focus areas relate to valuations on level 2 and 3 in line with IFRS in which the valuation techniques include inputs which are not directly observable from the markets. The use of different valuation techniques and assumptions may result in different estimates of fair value and hence this is a key audit matter. | Our audit procedures have included the evaluation of the internal controls, appropriateness of accounting policies used and the reasonableness of accounting estimates made by management. We have evaluated the appropriateness of the valuation models and accounting policies used by the company to assess whether the fair value measurement is in accordance with generally accepted standards and industry practices. We have requested external confirmations to verify the existence of the investment. Together with our valuation specialists, we have assessed the assumptions used by management in the valuation calculation. We have utilized Deloitte´s valuation analytics and performed the recalculation of fair values based on the information available on the market. For financial assets that are valued on the basis of non-market information, we have also evaluated the practices and assumptions used by management in determining fair values. We have assessed the disclosures of the investments in the financial statements. |
FINANCIAL STATEMENTS 2024 | 287 |
FINANCIAL STATEMENTS 2024 | 288 |
FINANCIAL STATEMENTS 2024 | 289 |
FINANCIAL STATEMENTS 2024 | 290 |
FINANCIAL STATEMENTS 2024 | 291 |
Our procedures included for example the following: |
• Performed inquiries of the company’s management and personnel responsible for collecting and reporting the information contained in the Sustainability Statement at the group level and for subsidiaries, as well as at the different levels and business areas of the organization. • Obtained an understanding of the company’s sustainability reporting process, internal controls, and information systems related to the sustainability reporting process through inquiries. • Reviewed the supporting documentation and records prepared by the company, where applicable, and assessed whether they support the information included in the Sustainability Statement. • With respect to the double materiality assessment process, we evaluated the implementation of the process conducted by the company in relation to the requirements of the ESRS standards and assessed whether the disclosed information on the double materiality assessment is in accordance with the ESRS standards. • Evaluated whether the Sustainability Statement meets the requirements of the ESRS standards, in all material aspects, regarding material sustainability matters to a significant extent. • With respect to the EU taxonomy information, we obtained an understanding of the process by which the company has identified taxonomy-eligible and taxonomy- aligned economic activities and assessed the compliance of the related disclosed information with the regulations. |
FINANCIAL STATEMENTS 2024 | 292 |
FINANCIAL STATEMENTS 2024 | 293 |