CROATIA OSIGURANJE D.D. UNCONSOLIDATED UNAUDITED
QUARTERLY REPORT,
FOR THE PERIOD
1 January 2022 - 31 March 2022
Zagreb, April 2022
CONTENT
I. UNAUDITED FINANCIAL STATEMENTS ................................................................................. 3
STATEMENT OF COMPREHENSIVE INCOME .................................................................................. 4
STATEMENT OF FINANCIAL POSITION (BALANCE SHEET) ........................................................... 6
STATEMENT OF CHANGES IN EQUITY ............................................................................................. 8
STATEMENT OF CASH FLOWS indirect method ........................................................................... 9
II. QUARTERLY MANAGEMENT REPORT .............................................................................. 10
III. NOTES TO THE UNAUDITED FINANCIAL STATEMENTS FOR THE PERIOD I-III 2022 ..... 16
MANAGEMENT BOARD STATEMENT ...................................................................................... 26
I. UNAUDITED FINANCIAL STATEMENTS
Annex 1
ISSUER'S GENERAL DATA
(name of the bookkeeping firm)
Contact person: Jelena Matijević
(only name and surname of the contact person)
Telephone: 072 00 1884
3
STATEMENT OF COMPREHENSIVE INCOME
(STATEMENT OF PROFIT OR LOSS)
For the period: 1.1.2022 - 31.3.2022
in HRK | |||||||
Item | ADP code | Same period of the previous year | Current year | ||||
Life | Non-life | Total | Life | Non-life | Total | ||
1 | 2 | 3 | 4 | 5(3+4) | 6 | 7 | 8(6+7) |
I Earned premiums (ADP 119 to 123) | 118 | 116.721.074 | 509.160.580 | 625.881.654 | 144.037.948 | 527.930.100 | 671.968.048 |
1 Gross written premium | 119 | 116.693.301 | 750.160.755 | 866.854.056 | 144.253.768 | 841.174.685 | 985.428.453 |
2 Value adjustment and charged premium value adjustment | 120 | 0 | 2.628.479 | 2.628.479 | 0 | 4.589.072 | 4.589.072 |
3 Outward reinsurance premiums (-) | 121 | -44.310 | -123.384.926 | -123.429.236 | -37.578 | -146.674.224 | -146.711.802 |
4 Change of gross provisions for unearned premiums (+/-) | 122 | 61.472 | -196.234.504 | -196.173.032 | -205.319 | -253.725.972 | -253.931.291 |
5 Change of provisions for unearned premiums, reinsurers' share (+/-) | 123 | 10.611 | 75.990.776 | 76.001.387 | 27.077 | 82.566.539 | 82.593.616 |
II Income from investments (ADP 125 to 131) | 124 | 36.347.166 | 81.612.060 | 117.959.226 | 48.420.641 | 92.185.867 | 140.606.508 |
1 Income from branches, associates and joint ventures. | 125 | 445.052 | 10.988.002 | 11.433.054 | 493.108 | 11.924.680 | 12.417.788 |
2 Income from investment in land and buildings | 126 | 0 | 9.541.056 | 9.541.056 | 0 | 10.922.502 | 10.922.502 |
3 Interest income | 127 | 21.447.203 | 22.373.849 | 43.821.052 | 21.419.969 | 20.479.901 | 41.899.870 |
4 Unrealised gains on investments | 128 | 197.119 | 4.347.245 | 4.544.364 | 825.964 | 5.877.563 | 6.703.527 |
5 Realised gains on investments | 129 | 1.863.165 | 17.390.025 | 19.253.190 | 3.768.664 | 22.231.516 | 26.000.180 |
6 Net positive exchange rate differences | 130 | 12.394.148 | 9.705.318 | 22.099.466 | 21.912.039 | 14.757.290 | 36.669.329 |
7 Other income from investments | 131 | 479 | 7.266.565 | 7.267.044 | 897 | 5.992.415 | 5.993.312 |
III Income from commissions and fees | 132 | 477.546 | 2.411.392 | 2.888.938 | 389.349 | 10.444.248 | 10.833.597 |
IV Other insurance-technical income, net amount from reinsurance | 133 | 46.551 | 4.174.315 | 4.220.866 | 36.707 | 4.224.488 | 4.261.195 |
V Other income | 134 | 1 | 2.488.658 | 2.488.659 | 3.707 | 2.053.358 | 2.057.065 |
VI Claims incurred, net (ADP 136 + 139) | 135 | -107.117.898 | -217.211.819 | -324.329.717 | -127.653.291 | -233.115.946 | -360.769.237 |
1 Claims settled (ADP 137+138) | 136 | -111.199.269 | -317.021.273 | -428.220.542 | -115.850.592 | -286.029.229 | -401.879.821 |
1.1 Gross amount (-) | 137 | -111.199.269 | -347.718.972 | -458.918.241 | -115.850.592 | -319.638.586 | -435.489.178 |
1.2 Reinsurers' share (+) | 138 | 0 | 30.697.699 | 30.697.699 | 0 | 33.609.357 | 33.609.357 |
2 Change in the provision for claims (+/-) (ADP 140+141) | 139 | 4.081.371 | 99.809.454 | 103.890.825 | -11.802.699 | 52.913.283 | 41.110.584 |
2.1 Gross amount | 140 | 4.081.371 | 92.245.466 | 96.326.837 | -11.802.699 | 60.210.101 | 48.407.402 |
2.3 Reinsurers' share | 141 | 0 | 7.563.988 | 7.563.988 | 0 | -7.296.818 | -7.296.818 |
VII Change in mathematical provision and other technical provisions, net of reinsurance (ADP 143+146) | 142 | -29.182.111 | -9.619.985 | -38.802.096 | -76.773.680 | -1.230.687 | -78.004.367 |
1 Change in mathematical provisions (+/-) (ADP 144+145) | 143 | -29.182.111 | 1.330.679 | -27.851.432 | -76.773.680 | 886.397 | -75.887.283 |
1.1 Gross amount (-) | 144 | -29.186.933 | 1.330.679 | -27.856.254 | -76.775.050 | 886.397 | -75.888.653 |
1.2 Reinsurers' share (+) | 145 | 4.822 | 0 | 4.822 | 1.370 | 0 | 1.370 |
2 Change in other technical provisions, net of reinsurance (+/-) (ADP 147+148) | 146 | 0 | -10.950.664 | -10.950.664 | 0 | -2.117.084 | -2.117.084 |
2.1 Gross amount (-) | 147 | 0 | -10.950.664 | -10.950.664 | 0 | -2.117.084 | -2.117.084 |
2.2 Reinsurers' share (+) | 148 | 0 | 0 | 0 | 0 | 0 | 0 |
VIII Change of special provision for life assurance where policyholders bear the investment risk, net of reinsurance (+/-) (ADP 150+151) | 149 | 4.749.889 | 0 | 4.749.889 | 44.379.000 | 0 | 44.379.000 |
1 Gross amount (-) | 150 | 4.749.889 | 0 | 4.749.889 | 44.379.000 | 0 | 44.379.000 |
3 Reinsurers' share (+) | 151 | 0 | 0 | 0 | 0 | 0 | 0 |
IX Cash payments for bonuses and rebates, net of reinsurance (ADP 153+154) | 152 | 0 | -2.767.377 | -2.767.377 | 0 | -3.506.207 | -3.506.207 |
1 Performance-dependent (bonuses) | 153 | 0 | -2.767.377 | -2.767.377 | 0 | -3.506.207 | -3.506.207 |
2 Performance-independent (rebates) | 154 | 0 | 0 | 0 | 0 | 0 | 0 |
4
STATEMENT OF COMPREHENSIVE INCOME
(STATEMENT OF PROFIT OR LOSS)
For the period: 1.1.2022 - 31.3.2022
in HRK | |||||||
Item | ADP code | Same period of the previous year | Current year | ||||
Life | Non-life | Total | Life | Non-life | Total | ||
1 | 2 | 3 | 4 | 5(3+4) | 6 | 7 | 8(6+7) |
X Operating expenses (business expenditures), net (ADP 156+160) | 155 | -12.393.406 | -202.712.035 | -215.105.441 | -8.247.295 | -223.200.026 | -231.447.321 |
1 Acquisition costs (ADP 157 to 159) | 156 | -5.878.525 | -116.742.524 | -122.621.049 | -2.737.173 | -131.788.387 | -134.525.560 |
1.1 Commission | 157 | -1.556.314 | -74.219.926 | -75.776.240 | -1.657.393 | -88.314.790 | -89.972.183 |
1.2 Other acquisition costs | 158 | -4.322.211 | -50.974.738 | -55.296.949 | -1.079.780 | -59.244.557 | -60.324.337 |
1.3 Change in deferred acquisition costs | 159 | 0 | 8.452.140 | 8.452.140 | 0 | 15.770.960 | 15.770.960 |
2 Administration expenses (administrative costs) (ADP 161 to 163) | 160 | -6.514.881 | -85.969.511 | -92.484.392 | -5.510.122 | -91.411.639 | -96.921.761 |
2.1 Depreciation | 161 | -556.162 | -12.910.932 | -13.467.094 | -336.041 | -15.373.673 | -15.709.714 |
2.2 Salaries, taxes and contributions from/on salaries | 162 | -2.675.978 | -26.534.235 | -29.210.213 | -2.204.459 | -29.676.147 | -31.880.606 |
2.3 Other administration expenses | 163 | -3.282.741 | -46.524.344 | -49.807.085 | -2.969.622 | -46.361.819 | -49.331.441 |
XI Investment expenses (ADP 165 to 171) | 164 | -2.647.986 | -23.010.438 | -25.658.424 | -3.171.116 | -34.099.792 | -37.270.908 |
1 Depreciation of land and buildings not occupied by an undertaking for its own activities | 165 | 0 | 0 | 0 | 0 | 0 | 0 |
2 Interest | 166 | -230.196 | -1.995.909 | -2.226.105 | -118.290 | -2.413.452 | -2.531.742 |
3 Impairment of investments | 167 | 0 | -9.816 | -9.816 | 0 | -2.174.163 | -2.174.163 |
4 Realised loss on investments | 168 | -705.769 | -1.821.570 | -2.527.339 | -201.733 | -1.491.466 | -1.693.199 |
5 Unrealised loss on investments | 169 | -1.148.570 | -8.947.056 | -10.095.626 | -2.394.710 | -17.703.744 | -20.098.454 |
6 Net negative exchange rate differences | 170 | 0 | 0 | 0 | 0 | 0 | 0 |
7 Other investment expenses | 171 | -563.451 | -10.236.087 | -10.799.538 | -456.383 | -10.316.967 | -10.773.350 |
XII Other technical expenses, net of reinsurance (ADP 173+174) | 172 | -883.528 | -9.911.963 | -10.795.491 | -108.056 | -9.299.535 | -9.407.591 |
1 Expenses of preventive activities | 173 | 0 | 0 | 0 | 0 | 0 | 0 |
2 Other technical expenses of insurance | 174 | -883.528 | -9.911.963 | -10.795.491 | -108.056 | -9.299.535 | -9.407.591 |
XIII Other activities, including value adjustments | 175 | -3.579 | -146.670 | -150.249 | -2.841 | -10.441.738 | -10.444.579 |
XIV Profit or loss for the accounting period before tax (+/-) (ADP 118+124+132 to 135+142+149+152+155+164+172+175) | 176 | 6.113.719 | 134.466.718 | 140.580.437 | 21.311.073 | 121.944.130 | 143.255.203 |
XV Profit or loss tax (ADP 178+179) | 177 | -1.020.360 | -22.227.936 | -23.248.296 | -3.835.990 | -19.825.231 | -23.661.221 |
1 Current tax expense | 178 | -1.020.360 | -22.227.936 | -23.248.296 | -3.835.990 | -19.825.231 | -23.661.221 |
2 Deferred tax expense (income) | 179 | 0 | 0 | 0 | 0 | 0 | 0 |
XVI Profit or loss for the accounting period after tax (+/-) (ADP 176+177) | 180 | 5.093.359 | 112.238.782 | 117.332.141 | 17.475.083 | 102.118.899 | 119.593.982 |
1 Attributable to owners of the parent | 181 | 0 | 0 | 0 | 0 | 0 | 0 |
2 Attributable to non-controlling interest | 182 | 0 | 0 | 0 | 0 | 0 | 0 |
XVII TOTAL INCOME (ADP 118+124+132+133+134+179) | 183 | 153.592.338 | 599.847.005 | 753.439.343 | 192.888.352 | 636.838.061 | 829.726.413 |
XVIII TOTAL EXPENSES (ADP 135+142+149+152+155+164+172+175+178) | 184 | -148.498.979 | -487.608.223 | -636.107.202 | -175.413.269 | -534.719.162 | -710.132.431 |
IX Other comprehensive income (ADP 186 to 193) | 185 | -13.809.587 | 64.947.477 | 51.137.890 | -81.639.999 | -81.409.784 | -163.049.783 |
1 Gains/losses arising from translation of financial statements relating to foreign operations | 186 | 0 | -71.281 | -71.281 | 0 | -234.084 | -234.084 |
2 Gains/losses arising from the revaluation of financial assets available for sale | 187 | -16.840.960 | 79.291.168 | 62.450.208 | -99.560.974 | -98.994.757 | -198.555.731 |
3 Gains/losses arising from the revaluation of land and buildings occupied by an undertaking for its own activities | 188 | 0 | 0 | 0 | 0 | 0 | 0 |
4 Gains/losses arising from the revaluation of other tangible (other than land and property) and intangible assets | 189 | 0 | 0 | 0 | 0 | 0 | 0 |
5 Effects of cash flow hedging instruments | 190 | 0 | 0 | 0 | 0 | 0 | 0 |
6 Actuarial gains/losses on pension plans with defined pensions | 191 | 0 | 0 | 0 | 0 | 0 | 0 |
7 Share in other comprehensive income of associates | 192 | 0 | 0 | 0 | 0 | 0 | 0 |
8 Income tax on other comprehensive income | 193 | 3.031.373 | -14.272.410 | -11.241.037 | 17.920.975 | 17.819.057 | 35.740.032 |
XX Total comprehensive income (ADP 180 +185) | 194 | -8.716.228 | 177.186.259 | 168.470.031 | -64.164.916 | 20.709.115 | -43.455.801 |
1 Attributable to owners of the parent | 195 | 0 | 0 | 0 | 0 | 0 | 0 |
2 Attributable to non-controlling interests | 196 | 0 | 0 | 0 | 0 | 0 | 0 |
XXI Reclassification adjustments | 197 | 0 | 0 | 0 | 0 | 0 | 0 |
5
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Croatia osiguranje dd published this content on 28 April 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 28 April 2022 12:42:10 UTC.
