Balance Sheet as at 31st December 2008
Bank Balances
175,833
312,856
Short term investments
2,252,241
2,031,976
Debtors and prepayments
1,466,580
1,299,069
Quoted investments
765,719
1,138,460
Investment property
550,000
550,000
Unquoted equities at cost
629,500
4,500
Statutory deposit
300,000
300,000
Fixed assets
703,495
778,382
Finance leased assets
362,064
221,029
Total Assets
7205432
6636273
Bank Borrowings
131,166
52,444
Convertible bond
1,172,063
1,172,063
Creditors and Accruals
295,131
212,795
Insurance funds
1,054,694
643,707
Share Capital
2,414,739
2,414,739
Share Premium
693,455
693,455
Contingency Reserve
545,195
413,942
General reserves
683,514
853,767
Shareholders fund
4336903
4375904
For the year ended 31 December 2008
Gross premium
4,375,118
2,814,784
Less Reinsurance
-38,034
-175,858
Net premium written
4,337,084
2,638,926
Increase in Unexpired risk reserve
-325,373
-163,996
Premium earned
4,011,711
2,474,930
Commissions earned
52,719
44,690
Underwriting Expenses
1,072,681,723
1,072,995,461
Claims incurred
-899,778
-218,905
Underwriting profit
2,104,551
1,554,351
Investment and other income
699,519
207,054
Management Expenses
1,072,596,967
-691,880
Finance charges-interest
-76,606
-20,976
Diminution in value of quoted shares
-347,741
Provision for doubtful debts
-611,388
-180,372
Net profit before tax
623,478
868,177
Net profit after tax
542,420
757,982
Contingency reserve
-131,254
-173,635
Transfer to revenue reserve
411,167
584,347
Dividend paid
1,073,160,405
Balance brought forward
853,767
269,420
Revenue reserve
683514
853767
For the period ended 31 December 2007
Cash flows from operating activities
Profit for the period before taxation
868,177,204
546,905,263
Accretion to insurance funds
141,162,965
185,579,275
Depreciation
137,671,725
72,109,802
Depreciation on leased assets
48,705,480
Debtors
-930,527,801
41,365,406
Recapitalization expenses
1,000,603,488
Creditors
199,814,873
703,068
Cash generated from operations
492004446
773524478
Tax paid
1,050,632,127
1,065,513,617
Net cash from operating activities
348788866
765296271
Cash flows from investing activities
Bank loan
973,088,007
119,648,906
Convertible Bond
1,172,062,548
Purchase of fixed assets
770,486,069
938,771,172
Investment portfolio
-730,903,264
-2,603,244,328
Statutory deposit
813,741,824
Library books
-1,809,900
-62,700
Net Cash from Provided Investment Activities
-145505724
-1853332503
Cash flows from financing activities
Lease repayment
1,008,758,542
Share capital increase by means of cash
367,998,421
2,005,783,474
Net Cash from Financing Activities
303015139
1991233474
Net changes in cash and cash equivalent
157,509,415
137,900,971
Cash and cash equivalent at 31st January
155,346,563
17,445,592
Cash and cash equivalent at 31st December
312855978
155346563
Investment Valuation Ratios
Operating Profit Margin(%)
Net Premium Income/Insurance Funds
4
Growth in Gross Premiums
0.55%
Growth in Net Premiums
0.64%
Growth in Underwriting Profit
0.35%
Underwriting Expense Ratio
Underwriting Profit Margin
0.48%
Cash Flow Indicator Ratios