amounts in millions of euros, unless stated otherwise | |||
notes | 2024 | 2023 | |
Assets | |||
Cash and cash equivalents | 2 | ||
Investments at fair value through Other Comprehensive Income | 3 | ||
Investments at cost | 4 | ||
Investments at fair value through profit or loss | 5 | ||
Investments in real estate | 6 | ||
Investments in associates and joint ventures | 7 | ||
Derivatives | 19 | ||
Investments | |||
Insurance contracts | 12 | ||
Reinsurance contracts | 14 | ||
Insurance and reinsurance contracts | |||
Property and equipment | 8 | ||
Intangible assets | 9 | ||
Deferred tax assets | 31 | ||
Other assets | 10 | ||
Other | |||
Total assets |
notes | 2024 | 2023 | |
Equity | |||
Shareholders’ equity | |||
Minority interests | |||
Undated subordinated notes | |||
Total equity | 11 | ||
Liabilities | |||
Insurance contracts | 12 | ||
Investment contracts | 13 | ||
Reinsurance contracts | 14 | ||
Insurance, investment and reinsurance contracts | |||
Debt instruments issued | 15 | ||
Subordinated debt | 16 | ||
Other borrowed funds | 17 | ||
Customer deposits | 18 | ||
Funding | |||
Derivatives | 19 | ||
Deferred tax liabilities | 31 | ||
Other liabilities | 20 | ||
Other | |||
Total liabilities | |||
Total equity and liabilities |
About NN | Governance Our strategy and business Our performance Managing our risks Annual accounts Other information AppendixSustainability Stateme | nt | |||
Consolidated profit and loss account | |||||
For the year ended 31 December | notes | 2024 | 2023 | ||
Release of contractual service margin | |||||
Release of risk adjustment | |||||
Expected claims and benefits | |||||
Expected attributable expenses | |||||
Recovery of acquisition costs | |||||
Experience adjustments for premiums | |||||
Insurance income Premium Allocation Approach | |||||
Insurance income | 21 | ||||
Incurred claims and benefits | |||||
Incurred attributable expenses | |||||
Amortisation of acquisition costs | |||||
Changes in incurred claims and benefits previous periods | − | ||||
(Reversal of) losses on onerous contracts | − | ||||
Insurance expenses Premium Allocation Approach | |||||
Insurance expenses | 22 | ||||
Net insurance result | |||||
Net reinsurance result | − | − | |||
Insurance and reinsurance result |
For the year ended 31 December | notes | 2024 | 2023 |
Investment income | |||
Gains (losses) on investments | |||
Other investment result | |||
Investment result | 23 | ||
Finance result on (re) insurance contracts | 24 | ||
Result on investment contracts | |||
Finance result other | 24 | ||
Finance result | |||
Net investment result | |||
Fee and commission result | 25 | ||
Result on disposals of group companies | |||
Non-attributable operating expenses | 26 | − | − |
Other | |||
Other result | − | − | |
Result before tax | |||
Taxation | 31 | ||
Net result |
For the year ended 31 December | 2024 | 2023 |
Net result attributable to: | ||
Shareholders of the parent | ||
Minority interests | ||
Net result |
For the year ended 31 December and amounts in euros per ordinary share | notes | 2024 | 2023 |
Basic earnings per ordinary share | 27 | ||
Diluted earnings per ordinary share | 27 |
For the year ended 31 December | 2024 | 2023 | ||
Net result | ||||
– finance result on insurance contracts, recognised in OCI | − | − | ||
– finance result on reinsurance contracts, recognised in OCI | − | |||
– revaluations on debt securities at fair value through OCI | − | |||
– revaluations on loans at fair value through OCI | ||||
– realised gains (losses) transferred to the profit and loss | ||||
account | ||||
– changes in cash flow hedge reserve | − | |||
– share of OCI of investments in associates and joint | ||||
ventures | − | − | ||
– foreign currency exchange differences | − | − | ||
Items that may be reclassified subsequently to the profit and loss account | ||||
– revaluations on equity securities at fair value through OCI | − | |||
– revaluations on property in own use | − | |||
– remeasurement of the net defined benefit asset/liability | − | |||
Items that will not be reclassified to the profit and loss | ||||
account | - | |||
Total other comprehensive income | ||||
Total comprehensive income |
For the year ended 31 December | 2024 | 2023 |
Comprehensive income attributable to: | ||
Shareholders of the parent | ||
Minority interests | ||
Total comprehensive income |
For the year ended 31 December | 2024 | 2023 |
Result before tax | ||
Adjusted for: | ||
– depreciation and amortisation | ||
– changes in (re) insurance and investment contracts | ||
– (un) realised results and impairments on investments | − | − |
– other | − | |
Net premiums, claims, and attributable expenses on (re) insurance contracts | − | − |
Tax paid (received) | − | − |
Changes in: | ||
– derivatives | − | − |
– investments at cost | − | − |
– other assets | ||
– customer deposits | ||
– other liabilities | − | |
Net cash flow from operating activities | − | |
Investments and advances: | ||
– group companies, net of cash acquired | − | − |
– investments at fair value through OCI | − | − |
– investments at cost | − | − |
– investments at fair value through profit or loss | − | − |
– investments in associates and joint ventures | − | − |
– investments in real estate | − | − |
– other investments | − | − |
For the year ended 31 December | 2024 | 2023 |
Disposals and redemptions: | ||
– group companies | ||
– investments at fair value through OCI | ||
– investments at cost | ||
– investments at fair value through profit or loss | ||
– investments in associates and joint ventures | ||
– investments in real estate | ||
– other investments | ||
Net cash flow from investing activities | ||
Proceeds from issuance of undated subordinated notes | ||
Repayments of undated subordinated notes | − | − |
Proceeds from issuance of subordinated notes | ||
Repayments of subordinated notes | − | − |
Repayments of debt instruments issued | − | |
Proceeds from other borrowed funds | ||
Repayments of other borrowed funds | − | − |
Dividend paid | − | − |
Purchase (sale) of treasury shares | − | − |
Coupon on undated subordinated notes | − | − |
Net cash flow from financing activities | − | − |
Net cash flow | − |
For the year ended 31 December | 2024 | 2023 |
Interest received | ||
Interest paid | − | − |
Dividend received | ||
Cash and cash equivalents |
For the year ended 31 December | 2024 | 2023 |
Changes in Cash and cash equivalents - opening balance | ||
Net cash flow | − | |
Effect of foreign currency exchange differences on cash and cash equivalents | − | − |
Changes in Cash and cash equivalents - closing balance |
Total | |||||||
Shareholders' | Undated | ||||||
Share | Share | equity | Minority | subordinated | Total | ||
capital | premium | Reserves | (parent) | interest | notes | equity | |
Balance at 1 January 2024 | |||||||
Finance result on insurance contracts recognised in OCI | − | − | − | ||||
Finance result on reinsurance contracts recognised in OCI | |||||||
Revaluations on debt securities at fair value through OCI | − | − | − | ||||
Revaluations on loans at fair value through OCI | |||||||
Realised gains (losses) transferred to the profit and loss account | |||||||
Changes in cash flow hedge reserve | |||||||
Share of OCI of investments in associates and joint ventures | − | − | − | ||||
Foreign currency exchange differences | − | − | − | ||||
Revaluations on equity securities at fair value through OCI | − | − | − | ||||
Remeasurement of the net defined benefit asset/liability | |||||||
Total amount recognised directly in equity (OCI) | |||||||
Net result for the year | |||||||
Total comprehensive income | |||||||
Issuance (redemption) of undated subordinated notes | |||||||
Changes in share capital | − | ||||||
Dividend | − | − | − | − | |||
Purchase (sale) of treasury shares | − | − | − | ||||
Employee stock option and share plans | |||||||
Coupon on undated subordinated notes | − | − | − | ||||
Changes in the composition of the group and other changes | − | − | − | ||||
Balance at 31 December 2024 |
Total | |||||||
Shareholders' | Undated | ||||||
Share | Share | equity | Minority | subordinated | Total | ||
capital | premium | Reserves | (parent) | interest | notes | equity | |
Balance at 1 January 2023 | |||||||
Finance result on insurance contracts recognised in OCI | − | − | − | ||||
Finance result on reinsurance contracts recognised in OCI | − | − | − | ||||
Revaluations on debt securities at fair value through OCI | |||||||
Revaluations on loans at fair value through OCI | |||||||
Realised gains (losses) transferred to the profit and loss account | |||||||
Changes in cash flow hedge reserve | − | − | − | ||||
Share of OCI of investments in associates and joint ventures | − | − | − | ||||
Foreign currency exchange differences | − | − | − | ||||
Revaluations on equity securities at fair value through OCI | |||||||
Remeasurement of the net defined benefit asset/liability | − | − | − | ||||
Revaluations on property in own use | − | − | − | ||||
Total amount recognised directly in equity (OCI) | |||||||
Net result for the year | |||||||
Total comprehensive income |
Issuance (redemption) of undated subordinated notes | − | − | |||||
Changes in share capital | − | ||||||
Dividend | − | − | − | − | |||
Purchase (sale) of treasury shares | − | − | − | ||||
Employee stock option and share plans | |||||||
Coupon on undated subordinated notes | − | − | − | ||||
Changes in the composition of the group and other changes | − | − | − | ||||
Balance at 31 December 2023 |
2024 | 2023 | |
Changes in Cash and cash equivalents - opening balance | 8,207 | 6,670 |
Net cash flow | −1,247 | 1,609 |
Effect of foreign currency exchange differences on cash and cash equivalents | −31 | −72 |
Changes in Cash and cash equivalents - closing balance | 6,929 | 8,207 |
2024 | 2023 | |
Cash and bank balances | 3,764 | 3,888 |
Money market funds | 2,759 | 2,976 |
Short-term deposits | 406 | 1,343 |
Cash and cash equivalents | 6,929 | 8,207 |
2024 | 2023 | |
Debt securities | 65,198 | 66,131 |
Equity securities | 3,110 | 3,919 |
Loans | 37,742 | 40,050 |
Investments at fair value through other comprehensive income | 106,050 | 110,100 |
2024 | Debt securities | Equity securities | Loans | Total |
Change in Investments at fair value through OCI - | ||||
opening balance | 66,131 | 3,919 | 40,050 | 110,100 |
Additions | 13,129 | 173 | 1,990 | 15,292 |
Disposals and redemptions | −12,514 | −875 | −5,500 | −18,889 |
Revaluations | −1,588 | −106 | 1,223 | −471 |
Impairments and reversal of impairments | 23 | −11 | 12 | |
Amortisation | −18 | −42 | −60 | |
Changes in the composition of the group and other changes | 14 | 14 | ||
Foreign currency exchange differences | 35 | −1 | 18 | 52 |
Change in Investments at fair value through OCI - closing balance | 65,198 | 3,110 | 37,742 | 106,050 |
2023 | Debt securities | Equity securities | Loans | Total |
Change in Investments at fair value through OCI - | ||||
opening balance | 69,684 | 4,106 | 41,271 | 115,061 |
Additions | 15,448 | 423 | 1,986 | 17,857 |
Disposals and redemptions | −19,995 | −875 | −2,744 | −23,614 |
Revaluations | 2,580 | 245 | 952 | 3,777 |
Impairments and reversal of impairments | −50 | 4 | −46 | |
Amortisation | −69 | −55 | −124 | |
Transfers and reclassifications | −1,351 | −1,351 | ||
Changes in the composition of the group and other changes | −13 | −13 | ||
Foreign currency exchange differences | −1,467 | 20 | −1,447 | |
Change in Investments at fair value through OCI - closing balance | 66,131 | 3,919 | 40,050 | 110,100 |
Stage 1 | Stage 2 | Stage 3 | ||
12 month | Lifetime | Lifetime | ||
expected credit | expected credit | expected credit | ||
2024 | losses | losses | losses | Total |
Impairments - Debt instruments at fair value through OCI and loans - opening balance | −82 | −15 | −67 | −164 |
Transfers between stage 1,2 and 3 | 2 | −2 | 0 | |
Additions | 38 | −13 | −13 | 12 |
Disposals | 12 | 10 | 22 | 44 |
Impairments - Debt instruments at fair value through OCI and loans - closing balance | −30 | −18 | −60 | −108 |
Stage 1 | Stage 2 | Stage 3 | ||
12 month | Lifetime | Lifetime | ||
expected credit | expected credit | expected credit | ||
2023 | losses | losses | losses | Total |
Impairments - Debt instruments at fair value through OCI and loans - opening balance | −46 | −22 | −128 | −196 |
Transfers between stage 1,2 and 3 | 2 | 1 | −3 | 0 |
Additions | −38 | 5 | −13 | −46 |
Disposals | 1 | 77 | 78 | |
Impairments - Debt instruments at fair value through OCI and loans - closing balance | −82 | −15 | −67 | −164 |
2024 | 2023 | |
Mortgage loans | 22,182 | 21,390 |
Other | 54 | 101 |
Impairments | −2 | −3 |
Investments at cost - net of impairments | 22,234 | 21,488 |
2024 | Mortgage loans | Other | Total |
Changes in Investments at cost - opening balance | 21,387 | 101 | 21,488 |
Additions | 2,540 | 76 | 2,616 |
Disposals and redemptions | −1,938 | −126 | −2,064 |
Fair value changes recognised on hedged items | 186 | 186 | |
Impairments and reversal of impairments | 1 | 1 | |
Amortisation | 3 | 3 | |
Transfers and reclassifications | 4 | 4 | |
Changes in Investments at cost - closing balance | 22,179 | 55 | 22,234 |
2023 | Mortgage loans | Other | Total |
Changes in Investments at cost - opening balance | 20,028 | 263 | 20,291 |
Additions | 2,728 | 117 | 2,845 |
Disposals and redemptions | −1,943 | −156 | −2,099 |
Fair value changes recognised on hedged items | 535 | 535 | |
Impairments and reversal of impairments | 3 | 5 | 8 |
Amortisation | −27 | −27 | |
Transfers and reclassifications | 64 | −69 | −5 |
Changes in the composition of the group and other changes | −1 | −59 | −60 |
Changes in Investments at cost - closing balance | 21,387 | 101 | 21,488 |
2024 | 2023 | |
For risk of policyholders: | ||
– debt securities | 797 | 889 |
– equity securities and investment funds | 41,999 | 36,789 |
– loans and other | 2,624 | 2,611 |
Total for risk of policyholders | 45,420 | 40,289 |
For risk of company: | ||
– debt securities | 445 | 460 |
– equity securities and investment funds | 8,679 | 7,821 |
– loans and other | 424 | 822 |
Total for risk of company | 9,548 | 9,103 |
Investments at fair value through profit or loss | 54,968 | 49,392 |
2024 | 2023 | |
Investments in real estate – opening balance | 2,620 | 2,754 |
Additions | 114 | 193 |
Transfers from (to) other assets | −3 | −1 |
Fair value gains (losses) | −13 | −276 |
Disposals | −206 | −50 |
Investments in real estate – closing balance | 2,512 | 2,620 |
2024 | 2023 | |
Most recent appraisal in current year | 100% | 100% |
100% | 100% |
2024 | 2023 | |
Investments in real estate | 2,512 | 2,620 |
Investments at fair value through profit or loss | 2,050 | 2,181 |
Investments at fair value through OCI | 369 | 348 |
Investments in associates and joint ventures | 4,586 | 4,384 |
Property and equipment – property in own use | 91 | 92 |
Real estate exposure | 9,608 | 9,625 |
Interest | Balance | Total | Total | Total | Total | |
2024 | held | sheet value | assets | liabilities | income | expenses |
Vesteda Residential Fund FGR | 24% | 1,757 | 10,050 | 2,779 | 1,335 | 206 |
Macquarie European Infrastructure Debt Fund | 47% | 357 | 756 | 1 | 64 | 2 |
Rivage Euro Debt infrastructure 3 | 34% | 317 | 927 | 55 | 7 | |
Nestar Residencial S.I.I. S.A. | 23% | 268 | 1,762 | 606 | 105 | 67 |
CBRE Dutch Office Fund FGR | 19% | 263 | 2,129 | 715 | 79 | 81 |
Hayfin Amber GP S.A R.L. | 100% | 253 | 347 | 94 | 22 | 3 |
CBRE Dutch Residential Fund I FGR | 8% | 250 | 3,161 | 140 | 340 | 39 |
CBRE Retail Property Fund Iberica L.P. | 50% | 225 | 988 | 537 | 109 | 36 |
Rivage Hopitaux Publics Euro | 34% | 207 | 600 | 17 | 6 | |
Ardstone Residential Partners III | 29% | 203 | 1,068 | 363 | 33 | 28 |
NRP Nordic Logistic Fund SA | 42% | 187 | 474 | 30 | 22 | 5 |
Healthcare Activos SOCIMI S.A. | 38% | 177 | 883 | 416 | 35 | 26 |
Rivage Priv. Debt – Fund for Infrastructure | ||||||
Climate Solutions | 100% | 168 | 169 | 1 | 14 | 2 |
Dutch Urban Living Venture FGR | 49% | 160 | 478 | 155 | 66 | 12 |
Rivage Euro Debt Infrastructure High return 2 | 34% | 153 | 454 | 37 | 8 | |
Dutch Student and Young Professional Housing | ||||||
Fund FGR | 49% | 143 | 370 | 81 | 45 | 8 |
CBRE Dutch Retail Fund FGR | 22% | 126 | 790 | 223 | 11 | 25 |
Allee center Kft | 50% | 116 | 251 | 19 | 20 | 12 |
Fiumaranuova s.r.l. | 50% | 98 | 202 | 6 | 18 | 8 |
Macquarie Climate Inv Debt. | 58% | 95 | 163 | 4 | 1 | |
Bentall Green Oak Europe Secured Lending III | ||||||
SLP | 33% | 92 | 413 | 129 | 13 | 8 |
Octopus Commercial Real Estate Debt Fund III LP | 46% | 90 | 219 | 21 | 13 | 3 |
Prime Ventures V.C.V. | 18% | 89 | 501 | 0 | −12 | 5 |
DPE Deutschland III (Parallel) GmbH & Co | 17% | 81 | 676 | 201 | 214 | 2 |
CBRE UK Property Fund PAIF | 8% | 80 | 1,035 | 14 | 16 −5 |
Interest | Balance | Total | Total | Total | Total | |
2023 | held | sheet value | assets | liabilities | income | expenses |
Vesteda Residential Fund FGR | 24% | 1,545 | 8,982 | 2,590 | −481 | 176 |
Rivage Euro Debt infrastructure 3 | 34% | 313 | 917 | 1 | ||
Macquarie European Infrastructure Debt Fund | 50% | 289 | 583 | 7 | ||
CBRE Dutch Office Fund FGR | 19% | 273 | 2,214 | 745 | −370 | 90 |
Nestar Residencial S.I.I. S.A. | 23% | 267 | 1,693 | 538 | 87 | 71 |
CBRE Retail Property Fund Iberica L.P. | 50% | 221 | 971 | 528 | 72 | 37 |
CBRE Dutch Residential Fund I FGR | 7% | 209 | 3,013 | 136 | −269 | 43 |
Ardstone Residential Partners III | 30% | 208 | 1,031 | 335 | 29 | 20 |
Hayfin Amber GP S.A R.L. | 100% | 205 | 376 | 171 | ||
NRP Nordic Logistic Fund SA | 42% | 194 | 493 | 31 | 10 | 5 |
Healthcare Activos SOCIMI S.A. | 38% | 177 | 855 | 387 | 33 | 20 |
CBRE Dutch Retail Fund FGR | 21% | 150 | 996 | 282 | −47 | 21 |
Dutch Urban Living Venture FGR | 49% | 138 | 434 | 156 | −39 | 7 |
Rivage Hopitaux Publics Euro | 34% | 133 | 389 | 3 | ||
Dutch Student and Young Professional Housing | ||||||
Fund FGR | 49% | 130 | 342 | 78 | −9 | 6 |
Allee center Kft | 50% | 118 | 257 | 20 | 21 | 7 |
CBRE UK Property Fund PAIF | 9% | 112 | 1,309 | 37 | 21 | −1 |
2024 | 2023 | |
Investments in associates and joint ventures – opening balance | 6,231 | 6,450 |
Additions | 706 | 507 |
Transfers from (to) investments at fair value through OCI | −3 | |
Share in changes in equity (revaluations) | −9 | |
Share of result | 579 | −237 |
Dividends received | −250 | −244 |
Disposals | −244 | −259 |
Foreign currency exchange differences | 17 | 23 |
Investments in associates and joint ventures – closing balance | 7,036 | 6,231 |
2024 | 2023 | |
Property in own use | 91 | 92 |
Equipment | 59 | 82 |
Property and equipment owned | 150 | 174 |
Right of use assets | 152 | 174 |
Property and equipment total | 302 | 348 |
2024 | 2023 | |
Property in own use – opening balance | 92 | 97 |
Additions | 3 | 3 |
Revaluations | 2 | −2 |
Disposals | −6 | |
Depreciation | −2 | −2 |
Impairments | −6 | |
Changes in the composition of the group and other changes | 2 | 2 |
Property in own use – closing balance | 91 | 92 |
Gross carrying value | 150 | 146 |
Accumulated depreciation, revaluations and impairments | −59 | −54 |
Net carrying value | 91 | 92 |
Revaluation surplus – opening balance | 14 | 16 |
Revaluation in year | 2 | −2 |
Revaluation surplus – closing balance | 16 | 14 |
Data processing | Fixtures and fittings and | |||||
equipment | other equipment | Total | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Equipment – opening balance | 33 | 30 | 49 | 70 | 82 | 100 |
Additions | 8 | 20 | 24 | 6 | 32 | 26 |
Disposals | −18 | −1 | −18 | −1 | ||
Depreciation | −17 | −14 | −20 | −20 | −37 | −34 |
Changes in the composition of the group and other changes | −3 | −6 | 0 | −9 | ||
Equipment – closing balance | 24 | 33 | 35 | 49 | 59 | 82 |
Gross carrying value | 204 | 196 | 272 | 266 | 476 | 462 |
Accumulated depreciation | −180 | −163 | −237 | −217 | −417 | −380 |
Net carrying value | 24 | 33 | 35 | 49 | 59 | 82 |
Property | Equipment | Total | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Right of use assets – opening balance | 155 | 183 | 19 | 19 | 174 | 202 |
Additions | 9 | 15 | 17 | 12 | 26 | 27 |
Disposals | −2 | −11 | −2 | −1 | −4 | −12 |
Depreciation | −31 | −35 | −12 | −11 | −43 | −46 |
Changes in the composition of the group and other changes | 7 | 1 | 1 | 7 | ||
Foreign currency exchange differences | −2 | −4 | −2 | −4 | ||
Right of use assets – closing balance | 129 | 155 | 23 | 19 | 152 | 174 |
Gross carrying value | 355 | 350 | 92 | 76 | 447 | 426 |
Accumulated depreciation | −226 | −195 | −69 | −57 | −295 | −252 |
Net carrying value | 129 | 155 | 23 | 19 | 152 | 174 |
2024 | Goodwill | Software | Other | Total |
Intangible assets – opening balance | 892 | 79 | 299 | 1,270 |
Additions | 36 | 3 | 39 | |
Amortisation | −37 | −38 | −75 | |
Disposals | −6 | −6 | ||
Changes in the composition of the group and other changes | −26 | 24 | −2 | |
Foreign currency exchange differences | 3 | 3 | ||
Intangible assets – closing balance | 869 | 72 | 288 | 1,229 |
Gross carrying value | 1,842 | 1,030 | 871 | 3,743 |
Accumulated amortisation | −888 | −533 | −1,421 | |
Accumulated impairments | −973 | −70 | −50 | −1,093 |
Net carrying value | 869 | 72 | 288 | 1,229 |
2023 | Goodwill | Software | Other | Total |
Intangible assets – opening balance | 871 | 91 | 318 | 1,280 |
Additions | 12 | 29 | 18 | 59 |
Amortisation | −35 | −35 | −70 | |
Disposals | −3 | −3 | ||
Impairments | −3 | −2 | −5 | |
Foreign currency exchange differences | 9 | 9 | ||
Intangible assets – closing balance | 892 | 79 | 299 | 1,270 |
Gross carrying value | 1,865 | 1,000 | 844 | 3,709 |
Accumulated amortisation | −851 | −495 | −1,346 | |
Accumulated impairments | −973 | −70 | −50 | −1,093 |
Net carrying value | 892 | 79 | 299 | 1,270 |
2024 | 2023 | |
Netherlands Non-life | 434 | 460 |
Insurance Europe | 373 | 370 |
Banking | 62 | 62 |
Goodwill | 869 | 892 |
2024 | 2023 | |
Income tax receivable | 446 | 251 |
Accrued interest and rents | 1,474 | 1,414 |
Other accrued assets | 219 | 228 |
Cash collateral amounts paid | 2,584 | 3,000 |
Other | 525 | 672 |
Other assets | 5,248 | 5,565 |
2024 | 2023 | |
Share capital | 32 | 34 |
Share premium | 12,581 | 12,579 |
Accumulated revaluations on investments | −3,865 | −4,116 |
Accumulated revaluations on (re) insurance contracts | 12,901 | 13,313 |
Foreign currency translation reserve | −487 | −421 |
Net defined benefit asset/liability remeasurement reserve | −55 | −63 |
Other reserves | −1,276 | −1,702 |
Shareholders' equity (parent) | 19,831 | 19,624 |
Minority interests | 85 | 79 |
Undated subordinated notes | 1,736 | 1,416 |
Total equity | 21,652 | 21,119 |
Total | ||||
shareholders' | ||||
Share | Share | equity | ||
2024 | capital | premium | Reserves | (parent) |
Shareholders' equity (parent) – opening balance | 34 | 12,579 | 7,011 | 19,624 |
Total amount recognised directly in equity (other comprehensive income) | 25 | 25 | ||
Net result for the year | 1,583 | 1,583 | ||
Changes in share capital | −2 | 2 | 0 | |
Dividend | −680 | −680 | ||
Purchase (sale) of treasury shares | −529 | −529 | ||
Employee stock option and share plans | 1 | 1 | ||
Coupon on undated subordinated notes | −62 | −62 | ||
Changes in the composition of the group and other changes | −131 | −131 | ||
Shareholders' equity (parent) – closing balance | 32 | 12,581 | 7,218 | 19,831 |
Total | ||||
shareholders' | ||||
Share | Share | equity | ||
2023 | capital | premium | Reserves | (parent) |
Shareholders' equity (parent) – opening balance | 35 | 12,578 | 6,652 | 19,265 |
Total amount recognised directly in equity (other comprehensive income) | 312 | 312 | ||
Net result for the year | 1,172 | 1,172 | ||
Changes in share capital | −1 | 1 | 0 | |
Dividend | −422 | −422 | ||
Purchase (sale) of treasury shares | −632 | −632 | ||
Employee stock option and share plans | 1 | 1 | ||
Coupon on undated subordinated notes | −57 | −57 | ||
Changes in the composition of the group and other changes | −15 | −15 | ||
Shareholders' equity (parent) – closing balance | 34 | 12,579 | 7,011 | 19,624 |
Share capital | Ordinary shares | |||
Ordinary shares (in number) | (Amounts in millions of euros) | |||
2024 | 2023 | 2024 | 2023 | |
Authorised share capital | 700,000,000 | 700,000,000 | 84 | 84 |
Unissued share capital | 431,000,000 | 415,000,000 | 52 | 50 |
Issued share capital | 269,000,000 | 285,000,000 | 32 | 34 |
2024 | 2023 | |
Share premium – opening balance | 12,579 | 12,578 |
Issue of ordinary shares | 2 | 1 |
Share premium – closing balance | 12,581 | 12,579 |
Changes in Accumulated revaluations investments (2024) | ||||
Property | Investment | Cash flow | ||
revaluation | revaluation | hedge | ||
2024 | reserve | reserve | reserve | Total |
Revaluation reserve – opening balance | 10 | −6,967 | 2,841 | −4,116 |
Revaluations | −303 | −303 | ||
Realised gains / losses transferred to the profit and loss | ||||
account | 757 | 757 | ||
Realised gains / losses on equity securities | −244 | −244 | ||
Changes in cash flow hedge reserve | 44 | 44 | ||
Other revaluations | −2 | −2 | ||
Revaluation reserve – closing balance | 10 | −6,759 | 2,885 | −3,864 |
Changes in Accumulated revaluations investments (2023) | ||||
Property | Investment | Cash flow | ||
revaluation | revaluation | hedge | ||
2023 | reserve | reserve | reserve | Total |
Revaluation reserve – opening balance | 11 | −10,037 | 2,894 | −7,132 |
Revaluations | −1 | 2,868 | 2,867 | |
Realised gains / losses transferred to the profit and loss | ||||
account | 249 | 249 | ||
Realised gains / losses on equity securities | −38 | −38 | ||
Changes in cash flow hedge reserve | −53 | −53 | ||
Other revaluations | −9 | −9 | ||
Revaluation reserve – closing balance | 10 | −6,967 | 2,841 | −4,116 |
2024 | 2023 | |
Revaluation reserve – opening balance | 13,313 | 15,962 |
Finance result on insurance contracts recognised in other comprehensive income | −447 | −2,634 |
Finance result on reinsurance contracts recognised in other comprehensive income | 35 | −15 |
Revaluation reserve – closing balance | 12,901 | 13,313 |
2024 | 2023 | |
Foreign currency translation reserve – opening balance | −421 | −338 |
Unrealised revaluations after taxation | −23 | −24 |
Foreign currency exchange differences for the year | −43 | −59 |
Foreign currency translation reserve – closing balance | −487 | −421 |
Changes in Other reserves (2024) | |||
Share of | |||
Retained | associates | ||
2024 | earnings | reserve | Total |
Other reserves – opening balance | −3,018 | 1,316 | −1,702 |
Net result for the year | 1,583 | 1,583 | |
Transfers from (to) share of associates reserve | −344 | 344 | 0 |
Realised gains / losses on equity securities | 243 | 243 | |
Dividend | −680 | −680 | |
Purchase (sale) of treasury shares | −529 | −529 | |
Employee stock option and share plans | 1 | 1 | |
Coupon on subordinated notes | −62 | −62 | |
Changes in the composition of the group and other changes | −131 | −131 | |
Other reserves – closing balance | −2,937 | 1,660 | −1,277 |
Changes in Other reserves (2023) | |||
Share of | |||
Retained | associates | ||
2023 | earnings | reserve | Total |
Other reserves – opening balance | −3,601 | 1,812 | −1,789 |
Net result for the year | 1,172 | 1,172 | |
Transfers from (to) share of associates reserve | 496 | −496 | 0 |
Realised gains / losses on equity securities | 39 | 39 | |
Dividend | −422 | −422 | |
Purchase (sale) of treasury shares | −632 | −632 | |
Employee stock option and share plans | 1 | 1 | |
Coupon on subordinated notes | −57 | −57 | |
Changes in the composition of the group and other changes | −14 | −14 | |
Other reserves – closing balance | −3,018 | 1,316 | −1,702 |
2024 | 2023 | |
Dividend paid in cash (interim current year) | 347 | 164 |
Dividend paid in cash (final previous year) | 334 | 258 |
Stock dividend (interim current year) | 146 | |
Stock dividend (final previous year) | 232 | 236 |
Total dividend | 913 | 804 |
General Model | Variable Fee Approach | |||
2024 | 2023 | 2024 | 2023 | |
1 year | 3.2% | 4.1% | 2.3% | 3.4% |
5 years | 3.1% | 3.1% | 2.2% | 2.4% |
10 years | 3.2% | 3.2% | 2.3% | 2.5% |
20 years | 3.2% | 3.2% | 2.3% | 2.5% |
30 years | 2.9% | 2.9% | 2.1% | 2.2% |
40 years | 2.9% | 2.9% | 2.1% | 2.3% |
One year view | Ultimate view | |||
2024 | 2023 | 2024 | 2023 | |
Life | 89% | 90% | 69% | 69% |
Non-life | 69% | 70% | 62% | 64% |
Total General | |||||
Model and | Premium | ||||
Variable Fee | Variable Fee | Allocation | |||
2024 | General Model | Approach | Approach | Approach | Total |
Life Insurance contracts for risk of company | 95,796 | 1,953 | 97,749 | 1 | 97,750 |
Life Insurance contracts for risk of policyholders | 6,239 | 36,523 | 42,762 | 42,762 | |
Life insurance contracts | 102,035 | 38,476 | 140,511 | 1 | 140,512 |
Non-life contracts for remaining | |||||
coverage | 3,948 | 3,948 | 225 | 4,173 | |
Non-life contracts for incurred claims | |||||
and benefits | 111 | 111 | 2,336 | 2,447 | |
Non-life insurance contracts | 4,059 | 0 | 4,059 | 2,561 | 6,620 |
Total insurance contracts | 106,094 | 38,476 | 144,570 | 2,562 | 147,132 |
– of which presented as assets | 409 | 409 | 409 | ||
– of which presented as liabilities | 106,503 | 38,476 | 144,979 | 2,562 | 147,541 |
Total insurance contracts | 106,094 | 38,476 | 144,570 | 2,562 | 147,132 |
Total General | |||||
Model and | Premium | ||||
Variable Fee | Variable Fee | Allocation | |||
2023 | General Model | Approach | Approach | Approach | Total |
Life Insurance contracts for risk of company | 98,489 | 1,760 | 100,249 | 100,249 | |
Life Insurance contracts for risk of policyholders | 6,137 | 31,819 | 37,956 | 37,956 | |
Life insurance contracts | 104,626 | 33,579 | 138,205 | 0 | 138,205 |
Non-life contracts for remaining | |||||
coverage | 3,706 | 3,706 | 221 | 3,927 | |
Non-life contracts for incurred claims | |||||
and benefits | 241 | 241 | 2,336 | 2,577 | |
Non-life insurance contracts | 3,947 | 0 | 3,947 | 2,557 | 6,504 |
Total insurance contracts | 108,573 | 33,579 | 142,152 | 2,557 | 144,709 |
– of which presented as assets | 355 | 355 | 355 | ||
– of which presented as liabilities | 108,928 | 33,579 | 142,507 | 2,557 | 145,064 |
Total insurance contracts | 108,573 | 33,579 | 142,152 | 2,557 | 144,709 |
Total General | ||||
Estimates of the | Risk adjustment | Model and | ||
present value of | for non-financial | Contractual | Variable Fee | |
2024 | future cash flows | risk | service margin | Approach |
– opening balance presented as assets | 778 | −70 | −353 | 355 |
– opening balance presented as liabilities | 134,158 | 1,730 | 6,619 | 142,507 |
Net opening balance | 133,380 | 1,800 | 6,972 | 142,152 |
– insurance contracts initially recognised in the year | −709 | 101 | 659 | 51 |
– changes in estimates that adjust the contractual | ||||
service margin | −475 | −630 | 1,105 | 0 |
– changes in estimates that do not adjust the contractual service margin | −2 | −76 | −78 | |
Changes that relate to future service | −1,186 | −605 | 1,764 | −27 |
Total General | ||||
Estimates of the | Risk adjustment | Model and | ||
present value of | for non-financial | Contractual | Variable Fee | |
2023 | future cash flows | risk | service margin | Approach |
– opening balance presented as assets | 348 | −26 | −198 | 124 |
– opening balance presented as liabilities | 129,854 | 1,603 | 6,652 | 138,109 |
Net opening balance | 129,506 | 1,629 | 6,850 | 137,985 |
– insurance contracts initially recognised in the year | −709 | 73 | 673 | 37 |
– changes in estimates that adjust the contractual | ||||
service margin | −293 | 102 | 191 | 0 |
– changes in estimates that do not adjust the contractual service margin | 116 | 83 | 199 | |
Changes that relate to future service | −886 | 258 | 864 | 236 |
– release to profit or loss | −168 | −778 | −946 | |
– experience adjustments not adjusting the contractual | ||||
service margin | 1 | 1 | ||
Changes that relate to current service | 1 | −168 | −778 | −945 |
– changes in incurred claims and benefits previous | ||||
periods | 18 | 18 | ||
Changes that relate to past service | 18 | 0 | 0 | 18 |
– finance result through profit or loss | 5,823 | 38 | 67 | 5,928 |
– finance result recognised in OCI | 3,439 | 51 | 3,490 | |
Finance result on insurance contracts | 9,262 | 89 | 67 | 9,418 |
– premiums received | 10,346 | 10,346 | ||
– acquisition costs paid | −593 | −593 | ||
– claims, benefits and attributable expenses paid | −12,975 | −12,975 | ||
– changes in the composition of the group and other changes | 95 | 1 | 96 | |
Cash flows | −3,127 | 1 | 0 | −3,126 |
Total Insurance | ||||
Onerous | Insurance | contracts | ||
Insurance | Other Insurance | contracts | initially | |
2024 | contracts issued | contracts issued | acquired | recognised |
Estimates of the present value of future cash inflows | −719 | −6,876 | −7,595 | |
– acquisition costs | 31 | 508 | 539 | |
– claims, benefits and attributable expenses | 732 | 5,615 | 6,347 | |
Estimates of the present value of future cash | ||||
outflows | 763 | 6,123 | 0 | 6,886 |
Risk adjustment | 7 | 94 | 101 | |
Contractual service margin | 659 | 659 | ||
Total insurance contracts initially recognised in the year | 51 | 0 | 0 | 51 |
Total Insurance | ||||
Onerous | Insurance | contracts | ||
Insurance | Other Insurance | contracts | initially | |
2023 | contracts issued | contracts issued | acquired | recognised |
Estimates of the present value of future cash inflows | −760 | −5,700 | −6,460 | |
– acquisition costs | 56 | 437 | 493 | |
– claims, benefits and attributable expenses | 735 | 4,523 | 5,258 | |
Estimates of the present value of future cash | ||||
outflows | 791 | 4,960 | 0 | 5,751 |
Risk adjustment | 6 | 67 | 73 | |
Contractual service margin | 673 | 673 | ||
Total insurance contracts initially recognised in the year | 37 | 0 | 0 | 37 |
Composition of underlying items for insurance contracts | ||
Fair value of underlying items | 2024 | 2023 |
– debt securities | 766 | 856 |
– equity securities and investment funds | 39,534 | 33,785 |
– loans and other | 2,462 | 3,315 |
Total | 42,762 | 37,956 |
Contract issued | ||||
after transition | Total General | |||
and full | Modified | Model and | ||
retrospective | retrospective | Fair value | Variable Fee | |
2024 | approach | approach | approach | Approach |
Disaggregation of the contractual service margin by transition approach - opening balance | 1,983 | 824 | 4,165 | 6,972 |
– insurance contracts initially recognised in the year | 659 | 659 | ||
– changes in estimates that adjust the contractual | ||||
service margin | 213 | 69 | 823 | 1,105 |
Changes that relate to future service | 872 | 69 | 823 | 1,764 |
– release to profit or loss | −365 | −138 | −354 | −857 |
Changes that relate to current service | −365 | −138 | −354 | −857 |
Finance result through profit or loss | 40 | 9 | 31 | 80 |
Other movements | 16 | 31 | 47 | |
Foreign currency exchange differences | −38 | −9 | −9 | −56 |
Disaggregation of the contractual service margin by transition approach - closing balance | 2,508 | 755 | 4,687 | 7,950 |
Disaggregation of contractual service margin by transition approach (2023) | ||||
Contract issued | ||||
after transition | Total General | |||
and full | Modified | Model and | ||
retrospective | retrospective | Fair value | Variable Fee | |
2023 | approach | approach | approach | Approach |
Disaggregation of the contractual service margin by transition approach - opening balance | 1,707 | 977 | 4,166 | 6,850 |
– insurance contracts initially recognised in the year | 673 | 673 | ||
– changes in estimates that adjust the contractual | ||||
service margin | −50 | 12 | 229 | 191 |
Changes that relate to future service | 623 | 12 | 229 | 864 |
– release to profit or loss | −335 | −154 | −289 | −778 |
Changes that relate to current service | −335 | −154 | −289 | −778 |
Finance result through profit or loss | 27 | 9 | 31 | 67 |
Other movements | 7 | 41 | 48 | |
Foreign currency exchange differences | −46 | −20 | −13 | −79 |
Disaggregation of the contractual service margin by transition approach - closing balance | 1,983 | 824 | 4,165 | 6,972 |
2024 | 2023 | |
Less than 1 year | 687 | 698 |
1-2 years | 590 | 586 |
2-3 years | 529 | 528 |
3-4 years | 479 | 479 |
4-5 years | 440 | 436 |
5-10 years | 1,627 | 1,638 |
Over 10 years | 3,598 | 2,607 |
Total | 7,950 | 6,972 |
Liabilities for remaining coverage and incurred claims and benefits (2024) | Total General | |||
Liability for | Model and | |||
incurred claims | Variable Fee | |||
Liability for remaining coverage | and benefits | Approach | ||
Remaining | ||||
2024 | coverage | Loss component | ||
– opening balance presented as assets | 391 | −6 | −30 | 355 |
– opening balance presented as liabilities | 140,190 | 315 | 2,002 | 142,507 |
Net opening balance | 139,799 | 321 | 2,032 | 142,152 |
– release of contractual service margin | −857 | −857 | ||
– release of risk adjustment | −134 | −134 | ||
– expected claims and benefits | −5,139 | −5,139 | ||
– expected attributable expenses | −1,280 | −1,280 | ||
– recovery of acquisition costs | −415 | −415 | ||
– experience adjustments for premiums relating to current or past service | −18 | −18 | ||
Insurance income | −7,843 | 0 | 0 | −7,843 |
– incurred claims and benefits | 5,110 | 5,110 | ||
– incurred attributable expenses | 1,298 | 1,298 | ||
– amortisation of acquisition costs | 415 | 415 | ||
– changes in incurred claims and benefits previous | ||||
periods | −17 | −17 | ||
– (reversal of) losses on onerous contracts | −45 | −45 | ||
Insurance expenses | 415 | −45 | 6,391 | 6,761 |
Investment components excluded from insurance | ||||
expenses and insurance income | −6,894 | 6,894 | 0 |
Liabilities for remaining coverage and incurred claims and benefits (2023) | Total General | |||
Liability for | Model and | |||
incurred claims | Variable Fee | |||
Liability for remaining coverage | and benefits | Approach | ||
Remaining | ||||
2023 | coverage | Loss component | ||
– opening balance presented as assets | 135 | −1 | −10 | 124 |
– opening balance presented as liabilities | 136,143 | 111 | 1,855 | 138,109 |
Net opening balance | 136,008 | 112 | 1,865 | 137,985 |
– release of contractual service margin | −778 | −778 | ||
– release of risk adjustment | −168 | −168 | ||
– expected claims and benefits | −5,104 | −5,104 | ||
– expected attributable expenses | −1,237 | −1,237 | ||
– recovery of acquisition costs | −363 | −363 | ||
– experience adjustments for premiums relating to current or past service | −12 | −12 | ||
– other insurance income | 3 | 3 | ||
Insurance income | −7,659 | 0 | 0 | −7,659 |
– incurred claims and benefits | 5,126 | 5,126 | ||
– incurred attributable expenses | 1,250 | 1,250 | ||
– amortisation of acquisition costs | 363 | 363 | ||
– changes in incurred claims and benefits previous | ||||
periods | 18 | 18 | ||
– (reversal of) losses on onerous contracts | 209 | 209 | ||
– other insurance expenses | 2 | 2 | ||
Insurance expenses | 365 | 209 | 6,394 | 6,968 |
Investment components excluded from insurance | ||||
expenses and insurance income | −6,738 | 6,738 | 0 | |
– finance result through profit or loss | 5,915 | 1 | 12 | 5,928 |
– finance result recognised in OCI | 3,499 | −9 | 3,490 | |
Finance result on insurance contracts | 9,414 | 1 | 3 | 9,418 |
Total Premium | |||||
Liability for incurred claims and | Allocation | ||||
Liability for remaining coverage | benefits | Approach | |||
Estimates of the | |||||
Remaining | present value of | ||||
2024 | coverage | Loss component | future cash flows | Risk adjustment | |
– opening balance presented as assets | 0 | ||||
– opening balance presented as liabilities | 217 | 2 | 2,295 | 43 | 2,557 |
Net opening balance | 217 | 2 | 2,295 | 43 | 2,557 |
Insurance income | −2,863 | −2,863 | |||
– incurred claims and benefits | 1,498 | 4 | 1,502 | ||
– incurred attributable expenses | 922 | 922 | |||
– amortisation of acquisition costs | 5 | 5 | |||
– changes in incurred claims and benefits | |||||
previous periods | 55 | −9 | 46 | ||
– other insurance expenses | 1 | 1 | |||
Insurance expenses | 5 | 0 | 2,476 | −5 | 2,476 |
– finance result through profit or loss | 30 | 30 | |||
– finance result recognised in OCI | 44 | 44 | |||
Finance result on insurance contracts | 0 | 0 | 74 | 0 | 74 |
– premiums received | 2,872 | 2,872 | |||
– acquisition costs paid | −5 | −5 | |||
– claims, benefits and attributable | |||||
expenses paid | −2,549 | −2,549 | |||
Cash flows | 2,867 | 0 | −2,549 | 0 | 318 |
Foreign currency exchange differences | −1 | −1 | 2 | 0 | |
Net closing balance | 225 | 2 | 2,295 | 40 | 2,562 |
– closing balance presented as assets | 0 | ||||
– closing balance presented as liabilities | 225 | 2 | 2,295 | 40 | 2,562 |
Net closing balance | 225 | 2 | 2,295 | 40 | 2,562 |
Total Premium | |||||
Liability for incurred claims and | Allocation | ||||
Liability for remaining coverage | benefits | Approach | |||
Estimates of the | |||||
Remaining | present value of | ||||
2023 | coverage | Loss component | future cash flows | Risk adjustment | |
– opening balance presented as assets | 0 | ||||
– opening balance presented as liabilities | 193 | 9 | 2,421 | 67 | 2,690 |
Net opening balance | 193 | 9 | 2,421 | 67 | 2,690 |
Insurance income | −2,791 | −2,791 | |||
– incurred claims and benefits | 1,398 | 4 | 1,402 | ||
– incurred attributable expenses | 897 | 897 | |||
– amortisation of acquisition costs | 6 | 6 | |||
– changes in incurred claims and benefits | |||||
previous periods | −2 | −27 | −29 | ||
– (reversal of) losses on onerous | |||||
contracts | −8 | −8 | |||
– other insurance expenses | 1 | 1 | |||
Insurance expenses | 6 | −8 | 2,294 | −23 | 2,269 |
– finance result through profit or loss | 1 | 23 | 24 | ||
– finance result recognised in OCI | 76 | 1 | 77 | ||
Finance result on insurance contracts | 0 | 1 | 99 | 1 | 101 |
– premiums received | 2,840 | 2,840 | |||
– acquisition costs paid | −6 | −6 | |||
– claims, benefits and attributable | |||||
expenses paid | −2,451 | −2,451 | |||
– changes in the composition of the group | |||||
and other changes | −25 | −70 | −1 | −96 | |
Cash flows | 2,809 | 0 | −2,521 | −1 | 287 |
Gross claims development table 2024 | ||||||||
Accident year | ||||||||
2018 1 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Total | |
Estimate of cumulative claims | ||||||||
At the end of accident year | 1,358 | 1,217 | 1,535 | 1,378 | 1,556 | 1,410 | 1,557 | |
1 year later | 1,341 | 1,324 | 1,436 | 1,364 | 1,515 | 1,523 | ||
2 years later | 1,403 | 1,332 | 1,440 | 1,310 | 1,520 | |||
3 years later | 1,437 | 1,338 | 1,380 | 1,314 | ||||
4 years later | 1,401 | 1,323 | 1,380 | |||||
5 years later | 1,372 | 1,321 | ||||||
6 years later | 1,381 | |||||||
Estimate of cumulative claims | 1,381 | 1,321 | 1,380 | 1,314 | 1,520 | 1,523 | 1,557 | 9,996 |
Cumulative payments | −1,286 | −1,193 | −1,226 | −1,132 | −1,251 | −1,135 | −757 | −7,980 |
95 | 128 | 154 | 182 | 269 | 388 | 800 | 2,016 | |
Effect of discounting | −9 | −12 | −15 | −17 | −25 | −36 | −51 | −165 |
Liabilities recognised | 86 | 116 | 139 | 165 | 244 | 352 | 749 | 1,851 |
Liabilities relating to accident years prior to 2018 and liability for incurred expenses | 358 | |||||||
LIC expenses | 85 | |||||||
Risk adjustment | 41 | |||||||
Total liability for incurred claims and benefits | ||||||||
Premium Allocation Approach 2 | 2,335 | |||||||
1 | NN Group does not disclose claims development for years prior to 2018. | |||||||
2 | The claims development table includes the liability for incurred claims related to non-life contracts accounted for under the Premium Allocation Approach. Uncertainty about the amount and timing of the incurred claims for life contracts and | |||||||
non-life contracts accounted for under the General Model is typically resolved within one year, thus these have not been included in this table. |
2024 | 2023 | |
Investment contracts – opening balance | 3,621 | 3,421 |
Current year liabilities | 450 | 458 |
Prior years liabilities: | ||
– payments to contract holders | −462 | −463 |
– interest accrual | 6 | 7 |
– valuation changes investments | 250 | 217 |
Foreign currency exchange differences | −6 | −19 |
Investment contracts – closing balance | 3,859 | 3,621 |
Reinsurance contracts held (2024) | |||
Premium | |||
Allocation | |||
2024 | General Model | Approach | Total |
Life reinsurance contracts | 391 | 391 | |
Non-life reinsurance contracts | 15 | 162 | 177 |
Total life and non-life reinsurance contracts | 406 | 162 | 568 |
- of which presented as assets | 514 | 166 | 680 |
- of which presented as liabilities | 108 | 4 | 112 |
Total life and non-life reinsurance contracts | 406 | 162 | 568 |
Reinsurance contracts held (2023) | |||
Premium | |||
Allocation | |||
2023 | General Model | Approach | Total |
Life reinsurance contracts | 320 | 320 | |
Non-life reinsurance contracts | 26 | 243 | 269 |
Total life and non-life reinsurance contracts | 346 | 243 | 589 |
- of which presented as assets | 490 | 243 | 733 |
- of which presented as liabilities | 144 | 144 | |
Total life and non-life reinsurance contracts | 346 | 243 | 589 |
Reinsurance contracts held under General Model (2024) | ||||
Estimates of the | ||||
present value of | Contractual | Total General | ||
2024 | future cash flows | Risk adjustment | service margin | Model |
– opening balance presented as assets | −266 | 281 | 475 | 490 |
– opening balance presented as liabilities | 211 | −10 | −57 | 144 |
Net opening balance | −477 | 291 | 532 | 346 |
– reinsurance contracts initially recognised in the year | 26 | 12 | −38 | 0 |
– changes in estimates that adjust the contractual | ||||
service margin | −133 | −178 | 311 | 0 |
– changes in estimates that do not adjust the contractual service margin | −1 | −1 | ||
Changes that relate to future service | −108 | −166 | 273 | −1 |
– release to profit or loss | −11 | −88 | −99 | |
– experience adjustments not adjusting the contractual | ||||
service margin | −16 | −16 | ||
Changes that relate to current service | −16 | −11 | −88 | −115 |
– changes in reinsurance recoveries previous periods | 6 | 6 | ||
Changes that relate to past service | 6 | 0 | 0 | 6 |
– finance result through profit or loss | −38 | 5 | 4 | −29 |
– finance result recognised in OCI | 38 | 25 | 63 | |
Finance result from reinsurance contracts | 0 | 30 | 4 | 34 |
– reinsurance recoveries received | −1,799 | −1,799 | ||
– reinsurance premiums paid | 1,945 | 1,945 | ||
Cash flows | 146 | 0 | 0 | 146 |
Foreign currency exchange differences | −9 | −1 | −10 | |
Net closing balance | −458 | 144 | 720 | 406 |
– closing balance presented as assets | −262 | 139 | 637 | 514 |
– closing balance presented as liabilities | 196 | −5 | −83 | 108 |
Net closing balance | −458 | 144 | 720 | 406 |
Reinsurance contracts held under General Model (2023) | ||||
Estimates of the | ||||
present value of | Contractual | Total General | ||
2023 | future cash flows | Risk adjustment | service margin | Model |
– opening balance presented as assets | 23 | 138 | 383 | 544 |
– opening balance presented as liabilities | 234 | −9 | −2 | 223 |
Net opening balance | −211 | 147 | 385 | 321 |
– reinsurance contracts initially recognised in the year | −179 | 168 | 11 | 0 |
– changes in estimates that adjust the contractual | ||||
service margin | −148 | −25 | 173 | 0 |
– changes in estimates that do not adjust the contractual service margin | 1 | 1 | ||
Changes that relate to future service | −326 | 143 | 184 | 1 |
– release to profit or loss | −16 | −40 | −56 | |
– experience adjustments not adjusting the contractual | ||||
service margin | −2 | −2 | ||
Changes that relate to current service | −2 | −16 | −40 | −58 |
– changes in reinsurance recoveries previous periods | −4 | −4 | ||
Changes that relate to past service | −4 | 0 | 0 | −4 |
– finance result through profit or loss | 31 | 1 | 3 | 35 |
– finance result recognised in OCI | −48 | 15 | −33 | |
Finance result from reinsurance contracts | −17 | 16 | 3 | 2 |
– reinsurance recoveries received | −1,142 | −1,142 | ||
– reinsurance premiums paid | 1,243 | 1,243 | ||
– changes in the composition of the group and other changes | 2 | 2 | ||
Cash flows | 103 | 0 | 0 | 103 |
Other movements | 1 | 1 | ||
Foreign currency exchange differences | −20 | −20 | ||
Net closing balance | −477 | 291 | 532 | 346 |
– closing balance presented as assets | −266 | 281 | 475 | 490 |
– closing balance presented as liabilities | 211 | −10 | −57 | 144 |
Net closing balance | −477 | 291 | 532 | 346 |
Interest rate | Year of Issue | Due date | First call date | Notional amount | Balance sheet value | ||
2024 | 2023 | 2024 | 2023 | ||||
1.625% | 2017 | 01 June 2027 | 01 March 2027 | 600 | 600 | 599 | 598 |
0.875% | 2021 | 23 November 2031 | 23 May 2031 | 600 | 600 | 597 | 597 |
Debt instruments issued | 1,196 | 1,195 |
Interest rate | Year of Issue | Due date | First call date | Notional amount | Balance sheet value | ||
2024 | 2023 | 2024 | 2023 | ||||
4.625% | 2014 | 08 April 2044 | 08 April 2024 | 335 | 335 | ||
4.625% | 2017 | 13 January 2048 | 13 January 2028 | 850 | 850 | 845 | 844 |
5.250% | 2022 | 01 March 2043 | 30 August 2032 | 500 | 500 | 494 | 494 |
6.000% | 2023 | 03 November 2043 | 03 May 2033 | 1,000 | 1,000 | 1,007 | 1,007 |
Subordinated debt | 2,346 | 2,680 |
Customer deposits | ||
2024 | 2023 | |
Savings | 7,724 | 7,451 |
Bank annuities | 9,750 | 9,009 |
Customer deposits | 17,474 | 16,460 |
2024 | 2023 | |
Customer deposits – opening balance | 16,460 | 16,235 |
Deposits received | 4,694 | 4,246 |
Withdrawals | −3,661 | −4,000 |
Amortisation | −19 | −21 |
Customer deposits– closing balance | 17,474 | 16,460 |
2024 | 2023 | |
Credit institutions | 1,856 | 2,881 |
Other | 6,131 | 7,111 |
Other borrowed funds | 7,987 | 9,992 |
Derivatives (assets) | ||
2024 | 2023 | |
Derivatives used in: | ||
– fair value hedges | 4 | |
– cash flow hedges | 630 | 536 |
– hedges of net investments in foreign operations | 5 | |
Other derivatives | 2,050 | 1,945 |
Derivatives (assets) | 2,684 | 2,486 |
Derivatives (liabilities) | ||
2024 | 2023 | |
Derivatives used in: | ||
– fair value hedges | 1 | 39 |
– cash flow hedges | 1,463 | 2,006 |
– hedges of net investments in foreign operations | 2 | 2 |
Other derivatives | 2,205 | 2,020 |
Derivatives (liabilities) | 3,671 | 4,067 |
2024 | 2023 | |
Income tax payable | 26 | 29 |
Net defined benefit liability | 41 | 49 |
Other post-employment benefits | 4 | 4 |
Other staff-related liabilities | 87 | 82 |
Other taxation and social security contributions | 103 | 113 |
Lease liabilities | 229 | 233 |
Accrued interest | 483 | 516 |
Costs payable | 285 | 305 |
Provisions | 463 | 524 |
Amounts to be settled | 29 | 32 |
Cash collateral amounts received | 1,454 | 1,595 |
Other | 569 | 558 |
Other liabilities | 3,773 | 4,040 |
2024 | 2023 | |
Fair value of plan assets | 71 | 70 |
Defined benefit obligation | 112 | 119 |
Net defined benefit liability recognised in the balance sheet (funded status) | 41 | 49 |
2024 | 2023 | |
Insurance income (2024) | Contracts issued | |||
after transition | ||||
and full | Modified | |||
retrospective | retrospective | Fair value | ||
2024 | approach | approach | approach | Total |
Release of contractual service margin | 321 | 138 | 398 | 857 |
Release of risk adjustment | 37 | 17 | 80 | 134 |
Expected claims and benefits | 909 | 88 | 4,142 | 5,139 |
Expected attributable expenses | 574 | 125 | 581 | 1,280 |
Recovery of acquisition costs | 325 | 89 | 1 | 415 |
Experience adjustments for premiums that relate to current or past service | 15 | 3 | 18 | |
Insurance income General Model and Variable Fee | ||||
Approach | 2,181 | 457 | 5,205 | 7,843 |
Insurance income Premium Allocation Approach | 2,863 | |||
Total insurance income | 10,706 |
Insurance income (2023) | Contracts issued | |||
after transition | ||||
and full | Modified | |||
retrospective | retrospective | Fair value | ||
2023 | approach | approach | approach | Total |
Release of contractual service margin | 335 | 154 | 289 | 778 |
Release of risk adjustment | 34 | 19 | 115 | 168 |
Expected claims and benefits | 676 | 93 | 4,335 | 5,104 |
Expected attributable expenses | 449 | 140 | 648 | 1,237 |
Recovery of acquisition costs | 254 | 109 | 363 | |
Experience adjustments for premiums that relate to current or past service | 9 | 3 | 12 | |
Insurance income General Model and Variable Fee | ||||
Approach | 1,757 | 515 | 5,390 | 7,662 |
Insurance income Premium Allocation Approach | 2,791 | |||
Total insurance income | 10,453 |
2024 | 2023 | |
Incurred claims and benefits | 5,110 | 5,126 |
Incurred attributable expenses | 1,298 | 1,250 |
Amortisation of acquisition costs | 415 | 363 |
Changes in incurred claims and benefits previous periods | −17 | 18 |
(Reversal of) losses on onerous contracts | −45 | 209 |
Other insurance expenses | 2 | |
Insurance expenses General Model and Variable Fee Approach | 6,761 | 6,968 |
(Reversal of) losses on onerous contracts General Model and Variable Fee Approach | ||
2024 | 2023 | |
Losses on onerous contracts initially recognised in the year | 51 | 37 |
Changes in estimates not adjusting the contractual service margin | −78 | 198 |
Release of risk adjustment attributed to the loss component | −1 | −3 |
Expected claims and benefits attributed to the loss component | −4 | −5 |
Expected attributable insurance expenses attributed to the loss component | −13 | −18 |
(Reversal of) losses on onerous contracts General Model and Variable Fee | ||
Approach | −45 | 209 |
Insurance expenses Premium Allocation Approach | ||
2024 | 2023 | |
Incurred claims and benefits | 1,502 | 1,402 |
Incurred attributable expenses | 922 | 897 |
Amortisation of acquisition costs | 5 | 6 |
Changes in incurred claims and benefits previous periods | 46 | −29 |
(Reversal of) losses on onerous contracts | −8 | |
Other insurance expenses | 15 | 19 |
Insurance expenses Premium Allocation Approach | 2,490 | 2,287 |
(Reversal of) losses on onerous contracts Premium Allocation Approach | ||
2024 | 2023 | |
Losses on onerous contracts initially recognised in the year | 3 | 3 |
Changes in estimates regarding onerous contracts | 1 | −4 |
Reversal of the loss component | −4 | −7 |
(Reversal of) losses on onerous contracts Premium Allocation Approach | 0 | −8 |
2024 | 2023 | |
Interest income from investments in debt securities | 1,764 | 1,744 |
Interest income from mortgage loans | 1,378 | 1,307 |
Interest income from other loans | 367 | 423 |
Interest income on (hedging) derivatives | 700 | 538 |
Other interest income | 289 | 208 |
Interest income | 4,498 | 4,220 |
Income from investments in real estate | 109 | 114 |
Dividend income on equity securities | 439 | 364 |
Other investment income | 5 | 9 |
Total other investment income | 553 | 487 |
Investment income | 5,051 | 4,707 |
2024 | 2023 | |
Netherlands Life | −2 | 29 |
Netherlands Non-life | −4 | 4 |
Insurance Europe | −2 | |
Japan Life | −2 | 8 |
Banking | −2 | |
Other | −1 | |
Total | −13 | 41 |
2024 | 2023 | |
Change in fair value of derivatives relating to: | ||
– fair value hedges | −115 | −381 |
– cash flow hedges (ineffective portion) | 1 | 3 |
– other derivatives | −817 | 729 |
Net result on derivatives | −931 | 351 |
Change in fair value of assets and liabilities (hedged items) | 82 | 341 |
Result on derivatives and hedging | −849 | 692 |
2024 | 2023 | |
Change in fair value of underlying items | 4,862 | 4,084 |
Interest accreted | 1,892 | 1,832 |
Changes in value of options and guarantees for which the risk mitigation solution is used | −3 | −3 |
Finance result | 6,751 | 5,913 |
2024 | 2023 | |
Interest expenses on derivatives | 625 | 482 |
Other interest expenses | 684 | 551 |
Finance result other | 1,309 | 1,033 |
2024 | 2023 | |
Investment income | 4,498 | 4,220 |
Interest expenses on derivatives | −625 | −482 |
Other interest expenses | −684 | −551 |
Total interest income and expenses | 3,189 | 3,187 |
2024 | 2023 | |
Asset management fees | 283 | 251 |
Insurance brokerage and advisory fees | 223 | 196 |
Other | 103 | 65 |
Fee and commission income | 609 | 512 |
Asset management fees | 111 | 107 |
Commission expenses and other | 58 | 17 |
Fee and commission expenses | 169 | 124 |
Fee and commission result | 440 | 388 |
2024 | 2023 | |
Staff expenses | 1,698 | 1,680 |
Other operating expenses | 2,531 | 2,832 |
Of which attributed to: | ||
– incurred acquisition costs | −649 | −602 |
– incurred insurance expenses | −2,255 | −2,192 |
Non-attributable operating expenses | 1,325 | 1,718 |
2024 | 2023 | |
Salaries | 1,099 | 1,045 |
Pension costs | 148 | 138 |
Social security costs | 168 | 156 |
Share-based compensation arrangements | 5 | 5 |
External staff costs | 189 | 255 |
Education | 20 | 16 |
Other staff costs | 69 | 65 |
Staff expenses | 1,698 | 1,680 |
2024 | 2023 | |
Current service cost | 6 | 5 |
Net interest cost | −1 | −2 |
Defined benefit plans | 5 | 3 |
Defined contribution plans | 143 | 135 |
Pension costs | 148 | 138 |
2024 | 2023 | |
Depreciation of property and equipment | 82 | 82 |
Amortisation of software | 36 | 35 |
Computer costs | 310 | 297 |
Office expenses | 69 | 69 |
Travel and accommodation expenses | 17 | 15 |
Advertising and public relations | 85 | 85 |
External advisory fees | 211 | 210 |
Claims handling expenses | 234 | 244 |
Additions to (releases of) other provisions | 7 | 403 |
Commissions, fees and other | 1,480 | 1,392 |
Other operating expenses | 2,531 | 2,832 |
Earnings per ordinary share | ||||||
Weighted average | ||||||
Amounts (in millions of | number of ordinary | Per ordinary share (in | ||||
euros) | shares (in millions) | euros) | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Net result | 1,583 | 1,172 | ||||
Coupon on undated subordinated notes | −66 | −51 | ||||
Basic earnings per ordinary share | 1,517 | 1,121 | 271.7 | 277.3 | 5.58 | 4.04 |
Dilutive instruments: | ||||||
– Share plans | 0.2 | 0.2 | ||||
Dilutive instruments | 0.2 | 0.2 | ||||
Diluted earnings per ordinary share | 1,517 | 1,121 | 271.9 | 277.5 | 5.58 | 4.04 |
Netherlands | Insurance | ||||||
2024 | Netherlands Life | Non-life | Europe | Japan Life | Banking | Other | Total |
Profit margin | 200 | 343 | 142 | 685 | |||
Technical result | 38 | 53 | 32 | 124 | |||
Service expense result | 9 | −2 | 19 | 25 | |||
Other (re) insurance result | −1 | −1 | |||||
(Re) insurance result | 246 | 0 | 393 | 194 | 0 | 0 | 833 |
Investment result | 1,240 | 148 | 40 | 1,428 | |||
Other results - insurance businesses | −112 | −96 | −31 | −239 | |||
Operating result insurance businesses | 1,375 | 0 | 445 | 203 | 0 | 0 | 2,023 |
Operating result non-insurance businesses | −7 | 113 | 107 | ||||
Operating result non-life | 364 | 364 | |||||
Operating result banking | 189 | 189 | |||||
Operating result other | −108 | −108 | |||||
Total operating result | 1,368 | 364 | 559 | 203 | 189 | −108 | 2,574 |
Non-operating items of which: | |||||||
– gains (losses) and impairments | −1,045 | −1 | 9 | 2 | −1,036 | ||
– revaluations | 514 | 50 | 19 | −57 | 9 | 535 | |
– market and other impacts | −29 | −5 | 57 | −1 | −10 | −32 | −20 |
Special items | −25 | −12 | −27 | −2 | −22 | −89 | |
Acquisition intangibles and goodwill | −2 | −26 | −28 | ||||
Result before tax | 783 | 397 | 604 | 153 | 179 | −180 | 1,936 |
Taxation | 83 | 99 | 134 | 40 | 46 | −67 | 334 |
Minority interests | 20 | 19 | |||||
Net result | 700 | 279 | 470 | 114 | 133 | −113 | 1,583 |
Netherlands | Insurance | ||||||
2023 | Netherlands Life | Non-life | Europe | Japan Life | Banking | Other | Total |
Profit margin | 180 | 315 | 156 | 652 | |||
Technical result | 60 | 26 | 22 | 107 | |||
Service expense result | −14 | −9 | 7 | −16 | |||
Other (re) insurance result | −1 | −1 | |||||
(Re) insurance result | 225 | 0 | 331 | 185 | 0 | 0 | 742 |
Investment result | 1,278 | 163 | 49 | 1,492 | |||
Other results - insurance businesses | −110 | −88 | −37 | −233 | |||
Operating result insurance businesses | 1,395 | 0 | 407 | 197 | 0 | 0 | 2,000 |
Operating result non-insurance businesses | −5 | 61 | 55 | ||||
Operating result non-life | 364 | 364 | |||||
Operating result banking | 226 | 226 | |||||
Operating result other | −118 | −118 | |||||
Total operating result | 1,390 | 364 | 468 | 197 | 226 | −118 | 2,528 |
Non-operating items of which: | |||||||
– gains (losses) and impairments | −311 | −14 | −5 | −12 | −4 | −345 | |
– revaluations | 225 | 1 | −79 | −73 | −8 | 28 | 94 |
– market and other impacts | −68 | −4 | −182 | 17 | −21 | −14 | −272 |
Special items | −413 | −7 | −23 | −1 | −1 | −17 | −462 |
Acquisition intangibles and goodwill | −2 | −27 | −29 | ||||
Result on divestments | 19 | 19 | |||||
Result before tax | 823 | 340 | 196 | 129 | 196 | −151 | 1,532 |
Taxation | 166 | 91 | 37 | 32 | 51 | −30 | 348 |
Minority interests | −1 | 14 | −1 | 12 | |||
Net result | 657 | 235 | 159 | 97 | 146 | −121 | 1,172 |
I | |||||||
Income by segment (2023) | |||||||
Netherlands | Insurance | Other and | |||||
2023 | Netherlands Life | Non-life | Europe | Japan Life | Banking | eliminations | Total |
Insurance income | 4,164 | 3,843 | 1,830 | 590 | 26 | 10,453 | |
Investment income | 5,700 | 174 | 1,488 | 107 | 1,068 | 128 | 8,665 |
Interest income and interest expenses by segment (2024) | |||||||
Netherlands | Insurance | Other and | |||||
2024 | Netherlands Life | Non-life | Europe | Japan Life | Banking | eliminations | Total |
Interest income | 2,425 | 164 | 408 | 153 | 1,321 | 27 | 4,498 |
Interest expenses | −391 | −39 | −21 | −11 | −897 | 50 | −1,309 |
Interest income and interest expenses by segment (2023) | |||||||
Netherlands | Insurance | Other and | |||||
2023 | Netherlands Life | Non-life | Europe | Japan Life | Banking | eliminations | Total |
Interest income | 2,384 | 156 | 394 | 164 | 1,096 | 26 | 4,220 |
Interest expenses | −372 | −36 | −19 | −1 | −651 | 46 | −1,033 |
Total assets and Total liabilities by segment | ||||
Total assets | Total liabilities | Total assets | Total liabilities | |
2024 | 2024 | 2023 | 2023 | |
Netherlands Life | 132,533 | 118,223 | 130,428 | 116,119 |
Netherlands Non-life | 8,781 | 7,235 | 8,672 | 7,069 |
Insurance Europe | 27,725 | 23,791 | 26,959 | 23,238 |
Japan Life | 13,778 | 12,645 | 15,562 | 14,344 |
Banking | 25,331 | 24,313 | 25,016 | 24,097 |
Other | 31,911 | 10,563 | 32,659 | 11,787 |
Total | 240,059 | 196,770 | 239,296 | 196,654 |
Eliminations | −29,684 | −8,047 | −30,355 | −8,832 |
Total assets and Total liabilities | 210,375 | 188,723 | 208,941 | 187,822 |
2024 | 2023 | |
Staff expenses | 1,698 | 1,680 |
Other operating expenses | 2,531 | 2,832 |
Total IFRS operating expenses (before attribution) | 4,229 | 4,512 |
Presented in insurance expenses and commissions | 1,292 | 1,263 |
Presented in insurance acquisition expenses | 537 | 510 |
Presented in non-operating items (including special items) | 117 | 479 |
Other adjustments | 53 | 54 |
Administrative expenses | 2,230 | 2,206 |
Written premiums (2024) | |||
2024 | Life | Non-life | Total |
Gross written premiums | 9,776 | 4,202 | 13,978 |
Reinsurance ceded | −1,863 | 132 | −1,731 |
Net written premiums | 7,913 | 4,334 | 12,247 |
Written premiums (2023) | |||
2023 | Life | Non-life | Total |
Gross written premiums | 9,190 | 3,997 | 13,187 |
Reinsurance ceded | −1,259 | 139 | −1,120 |
Net written premiums | 7,931 | 4,136 | 12,067 |
Insurance contracts by segment (2024) | |||
General Model | Premium | ||
and Variable Fee | Allocation | ||
2024 | Approach | Approach | Total |
Netherlands Life | 108,114 | 108,114 | |
Netherlands Non-life | 3,907 | 2,520 | 6,427 |
Insurance Europe | 19,331 | 19,331 | |
Japan Life | 12,047 | 12,047 | |
Other | 1,171 | 42 | 1,213 |
Insurance contracts | 144,570 | 2,562 | 147,132 |
Insurance contracts by segment (2023) | |||
General Model | Premium | ||
and Variable Fee | Allocation | ||
2023 | Approach | Approach | Total |
Netherlands Life | 104,312 | 104,312 | |
Netherlands Non-life | 3,798 | 2,504 | 6,302 |
Insurance Europe | 19,181 | 19,181 | |
Japan Life | 13,648 | 13,648 | |
Other | 1,213 | 53 | 1,266 |
Insurance contracts | 142,152 | 2,557 | 144,709 |
Insurance contracts under General Model and Variable Fee Approach (2024) | ||||
Total General | ||||
Estimates of the | Risk adjustment | Model and | ||
present value of | for non-financial | Contractual | Variable Fee | |
Netherlands Life 2024 | future cash flows | risk | service margin | Approach |
– opening balance presented as assets | 0 | |||
– opening balance presented as liabilities | 99,719 | 966 | 3,627 | 104,312 |
Net opening balance | 99,719 | 966 | 3,627 | 104,312 |
– insurance contracts initially recognised in the year | −170 | 36 | 159 | 25 |
– changes in estimates that adjust the contractual | ||||
service margin | −76 | −636 | 712 | 0 |
– changes in estimates that do not adjust the contractual service margin | 27 | −19 | 8 | |
Changes that relate to future service | −219 | −619 | 871 | 33 |
– release to profit or loss | −37 | −272 | −309 | |
– experience adjustments not adjusting the contractual | ||||
service margin | 1 | 1 | ||
Changes that relate to current service | 1 | −37 | −272 | −308 |
– changes in incurred claims and benefits previous | ||||
periods | −6 | −6 | ||
Changes that relate to past service | −6 | 0 | 0 | −6 |
– finance result through profit or loss | 5,051 | 22 | 32 | 5,105 |
– finance result recognised in OCI | 658 | 193 | 851 | |
Finance result on insurance contracts | 5,709 | 215 | 32 | 5,956 |
– premiums received | 4,298 | 4,298 | ||
– acquisition costs paid | −39 | −39 | ||
– claims, benefits and attributable expenses paid | −6,178 | −6,178 | ||
Cash flows | −1,919 | 0 | 0 | −1,919 |
Insurance contracts under General Model and Variable Fee Approach (2023) | ||||
Total General | ||||
Estimates of the | Risk adjustment | Model and | ||
present value of | for non-financial | Contractual | Variable Fee | |
Netherlands Life 2023 | future cash flows | risk | service margin | Approach |
– opening balance presented as assets | 0 | |||
– opening balance presented as liabilities | 95,529 | 1,024 | 3,573 | 100,126 |
Net opening balance | 95,529 | 1,024 | 3,573 | 100,126 |
– insurance contracts initially recognised in the year | −97 | 15 | 99 | 17 |
– changes in estimates that adjust the contractual | ||||
service margin | −87 | −76 | 163 | 0 |
– changes in estimates that do not adjust the contractual service margin | 40 | 5 | 45 | |
Changes that relate to future service | −144 | −56 | 262 | 62 |
– release to profit or loss | −66 | −233 | −299 | |
– experience adjustments not adjusting the contractual | ||||
service margin | 25 | 25 | ||
Changes that relate to current service | 25 | −66 | −233 | −274 |
– changes in incurred claims and benefits previous | ||||
periods | −12 | −12 | ||
Changes that relate to past service | −12 | 0 | 0 | −12 |
– finance result through profit or loss | 4,133 | 29 | 24 | 4,186 |
– finance result recognised in OCI | 2,856 | 35 | 1 | 2,892 |
Finance result on insurance contracts | 6,989 | 64 | 25 | 7,078 |
– premiums received | 3,415 | 3,415 | ||
– acquisition costs paid | −39 | −39 | ||
– claims, benefits and attributable expenses paid | −6,044 | −6,044 | ||
Cash flows | −2,668 | 0 | 0 | −2,668 |
Insurance contracts under General Model (2024) | ||||
Estimates of the | Risk adjustment | |||
present value of | for non-financial | Contractual | Total General | |
Netherlands Non-life 2024 | future cash flows | risk | service margin | Model |
– opening balance presented as assets | 0 | |||
– opening balance presented as liabilities | 3,173 | 130 | 495 | 3,798 |
Net opening balance | 3,173 | 130 | 495 | 3,798 |
– insurance contracts initially recognised in the year | −94 | 12 | 83 | 1 |
– changes in estimates that adjust the contractual | ||||
service margin | −19 | 25 | −6 | 0 |
– changes in estimates that do not adjust the contractual service margin | −2 | −2 | ||
Changes that relate to future service | −115 | 37 | 77 | −1 |
– release to profit or loss | −24 | −62 | −86 | |
– experience adjustments not adjusting the contractual | ||||
service margin | 12 | 12 | ||
Changes that relate to current service | 12 | −24 | −62 | −74 |
– changes in incurred claims and benefits previous | ||||
periods | 2 | 2 | ||
Changes that relate to past service | 2 | 0 | 0 | 2 |
– finance result through profit or loss | 68 | 2 | 7 | 77 |
– finance result recognised in OCI | 63 | 1 | 64 | |
Finance result on insurance contracts | 131 | 3 | 7 | 141 |
– premiums received | 1,187 | 1,187 | ||
– acquisition costs paid | −14 | −14 | ||
– claims, benefits and attributable expenses paid | −1,132 | −1,132 | ||
Cash flows | 41 | 0 | 0 | 41 |
Insurance contracts under General Model (2023) | ||||
Estimates of the | Risk adjustment | |||
present value of | for non-financial | Contractual | Total General | |
Netherlands Non-life 2023 | future cash flows | risk | service margin | Model |
– opening balance presented as assets | 0 | |||
– opening balance presented as liabilities | 2,906 | 149 | 355 | 3,410 |
Net opening balance | 2,906 | 149 | 355 | 3,410 |
– insurance contracts initially recognised in the year | −160 | 14 | 146 | 0 |
– changes in estimates that adjust the contractual | ||||
service margin | 40 | −28 | −12 | 0 |
– changes in estimates that do not adjust the contractual service margin | 1 | 1 | ||
Changes that relate to future service | −119 | −14 | 134 | 1 |
– release to profit or loss | −23 | −48 | −71 | |
– experience adjustments not adjusting the contractual | ||||
service margin | −14 | −14 | ||
Changes that relate to current service | −14 | −23 | −48 | −85 |
– changes in incurred claims and benefits previous | ||||
periods | 5 | 5 | ||
Changes that relate to past service | 5 | 0 | 0 | 5 |
– finance result through profit or loss | 56 | 2 | 6 | 64 |
– finance result recognised in OCI | 210 | 16 | 226 | |
Finance result on insurance contracts | 266 | 18 | 6 | 290 |
– premiums received | 1,053 | 1,053 | ||
– acquisition costs paid | −3 | −3 | ||
– claims, benefits and attributable expenses paid | −921 | −921 | ||
Cash flows | 129 | 0 | 0 | 129 |
Insurance contracts under General Model and Variable Fee Approach (2024) | ||||
Total General | ||||
Estimates of the | Risk adjustment | Model and | ||
present value of | for non-financial | Contractual | Variable Fee | |
Insurance Europe 2024 | future cash flows | risk | service margin | Approach |
– opening balance presented as assets | 777 | −69 | −353 | 355 |
– opening balance presented as liabilities | 17,679 | 372 | 1,485 | 19,536 |
Net opening balance | 16,902 | 441 | 1,838 | 19,181 |
– insurance contracts initially recognised in the year | −319 | 38 | 305 | 24 |
– changes in estimates that adjust the contractual | ||||
service margin | −308 | −33 | 341 | 0 |
– changes in estimates that do not adjust the contractual service margin | −31 | −58 | −89 | |
Changes that relate to future service | −658 | −53 | 646 | −65 |
– release to profit or loss | −47 | −371 | −418 | |
– experience adjustments not adjusting the contractual | ||||
service margin | −25 | −25 | ||
Changes that relate to current service | −25 | −47 | −371 | −443 |
– changes in incurred claims and benefits previous | ||||
periods | −13 | −13 | ||
Changes that relate to past service | −13 | 0 | 0 | −13 |
– finance result through profit or loss | 1,188 | 13 | 37 | 1,238 |
– finance result recognised in OCI | 17 | 3 | 20 | |
Finance result on insurance contracts | 1,205 | 16 | 37 | 1,258 |
– premiums received | 3,714 | 3,714 | ||
– acquisition costs paid | −480 | −480 | ||
– claims, benefits and attributable expenses paid | −3,750 | −3,750 | ||
Cash flows | −516 | 0 | 0 | −516 |
I | ||||
I | ||||
12,047 |
Total General | ||||
Estimates of the | Risk adjustment | Model and | ||
present value of | for non-financial | Contractual | Variable Fee | |
Japan Life 2023 | future cash flows | risk | service margin | Approach |
– opening balance presented as assets | 0 | |||
– opening balance presented as liabilities | 13,932 | 162 | 1,182 | 15,276 |
Net opening balance | 13,932 | 162 | 1,182 | 15,276 |
– insurance contracts initially recognised in the year | −143 | 11 | 132 | 0 |
– changes in estimates that adjust the contractual | ||||
service margin | −75 | 111 | −36 | 0 |
– changes in estimates that do not adjust the contractual service margin | 1 | 1 | 2 | |
Changes that relate to future service | −217 | 123 | 96 | 2 |
– release to profit or loss | −27 | −161 | −188 | |
– experience adjustments not adjusting the contractual | ||||
service margin | −18 | −18 | ||
Changes that relate to current service | −18 | −27 | −161 | −206 |
– changes in incurred claims and benefits previous | ||||
periods | 9 | 9 | ||
Changes that relate to past service | 9 | 0 | 0 | 9 |
– finance result through profit or loss | 135 | 1 | 4 | 140 |
– finance result recognised in OCI | 54 | 12 | 66 | |
Finance result on insurance contracts | 189 | 13 | 4 | 206 |
– premiums received | 2,441 | 2,441 | ||
– acquisition costs paid | −112 | −112 | ||
– claims, benefits and attributable expenses paid | −2,447 | −2,447 | ||
Cash flows | −118 | 0 | 0 | −118 |
Foreign currency exchange differences | −1,395 | −13 | −113 | −1,521 |
Net closing balance | 12,382 | 258 | 1,008 | 13,648 |
– closing balance presented as assets | 0 | |||
– closing balance presented as liabilities | 12,382 | 258 | 1,008 | 13,648 |
Net closing balance | 12,382 | 258 | 1,008 | 13,648 |
Average number | Total | Result | Income | |||||
Country/Name of principal subsidiaries | Main activity | of employees 1 | Total revenues 2 | Revenues 3 | assets | before tax | Taxation 4 | tax paid |
Nationale-Nederlanden Levensverzekering Maatschappij N.V. | Life insurance | |||||||
Nationale-Nederlanden Bank N.V. | Banking | |||||||
Nationale-Nederlanden Schadeverzekering Maatschappij N.V. | General insurance | |||||||
REI Investment I B.V. | Real estate | |||||||
NN Re (Netherlands) N.V. | Reinsurance | |||||||
The Netherlands | 9,215 | 15,989 | 12,656 | 167,455 | 1,156 | 153 | 268 | |
NN Life Insurance Company, Ltd. | Life insurance | |||||||
Japan | 1,005 | 840 | 686 | 13,033 | 131 | 36 | −16 | |
NN Insurance Belgium nv | Life insurance | |||||||
Belgium | 641 | 758 | 670 | 10,473 | 126 | 34 | 1 | |
NN Hellenic Life Insurance Co. S.A. | Life insurance | |||||||
Greece | 567 | 639 | 463 | 4,627 | 86 | 21 | ||
Nationale Nederlanden Vida, Compania de Seguros y Reaseguros. S.A. | Life insurance | |||||||
Nationale Nederlanden Generales, Compania de Seguros y Reaseguros, S.A. | General insurance | |||||||
Spain | 594 | 669 | 423 | 4,577 | 88 | 19 | 2 | |
Nationale-Nederlanden Towarzystwo Ubezpieczeń na Życie S.A. | Life insurance | |||||||
Nationale-Nederlanden Powszechne Towarzystwo Emerytalne S.A. | Pensions | |||||||
Poland 5 | 1,100 | 655 | 565 | 3,484 | 152 | 24 | 13 | |
NN Biztosító Zártkörûen Mûködõ Részvénytársaság | Life insurance | |||||||
Hungary | 515 | 302 | 121 | 1,375 | 15 | 5 | 2 | |
NN Životní pojišťovna N.V. (pobočka pro Českou republiku) | Life insurance | |||||||
Czech Republic | 710 | 233 | 154 | 1,300 | 29 | 7 | −10 | |
NN Asigurari de Viata S.A. | Life insurance | |||||||
Romania 6 | 546 | 253 | 211 | 1,117 | 43 | 8 | 7 |
Principal subsidiaries and geographical information (2023) | ||||||||
Average number | Total | Result | Income | |||||
Country/Name of principal subsidiaries | Main activity | of employees 1 | Total revenues 2 | Revenues 3 | assets | before tax | Taxation 4 | tax paid |
Nationale-Nederlanden Levensverzekering Maatschappij N.V. | Life insurance | |||||||
Nationale-Nederlanden Bank N.V. | Banking | |||||||
Nationale-Nederlanden Schadeverzekering Maatschappij N.V. | General insurance | |||||||
REI Investment I B.V. | Real estate | |||||||
NN Re (Netherlands) N.V. | Reinsurance | |||||||
The Netherlands | 9,127 | 15,128 | 12,254 | 165,114 | 1,277 | 295 | 147 | |
NN Life Insurance Company, Ltd. | Life insurance | |||||||
Japan | 976 | 914 | 754 | 14,683 | 116 | 30 | 93 | |
NN Insurance Belgium nv | Life insurance | |||||||
Belgium | 639 | 688 | 584 | 10,402 | −83 | −18 | 1 | |
Nationale Nederlanden Vida, Compania de Seguros y Reaseguros. S.A. | Life insurance | |||||||
Nationale Nederlanden Generales, Compania de Seguros y Reaseguros, S.A. | General insurance | |||||||
Spain | 580 | 562 | 386 | 4,516 | 16 | 2 | 6 | |
NN Hellenic Life Insurance Co. S.A. | Life insurance | |||||||
Greece | 581 | 601 | 432 | 4,289 | 20 | 3 | ||
Nationale-Nederlanden Towarzystwo Ubezpieczeń na Życie S.A. | Life insurance | |||||||
Nationale-Nederlanden Powszechne Towarzystwo Emerytalne S.A. | Pensions | |||||||
Poland 5 | 1,169 | 770 | 509 | 3,461 | 150 | 33 | −3 | |
NN Biztosító Zártkörûen Mûködõ Részvénytársaság | Life insurance | |||||||
Hungary | 488 | 205 | 114 | 1,313 | 8 | 2 | 2 | |
NN Životní pojišťovna N.V. (pobočka pro Českou republiku) | Life insurance | |||||||
Czech Republic | 688 | 250 | 133 | 1,299 | 25 | 1 | 4 | |
NN Asigurari de Viata S.A. | Life insurance | |||||||
Romania 6 | 512 | 265 | 175 | 1,082 | 40 | 7 | 4 | |
France | −48 | 19 | 831 | −54 | −7 | 5 | ||
Slovak Republic | 392 | 177 | 128 | 786 | 36 | 9 | 7 | |
Germany | −22 | 18 | 595 | −22 −5 3 |
Changes in | ||||||
the | ||||||
composition | Foreign | |||||
Net | Changes | Changes | of the group | currency | Net | |
liability | through | through net | and other | exchange | liability | |
2023 | equity | result | changes | differences | 2024 | |
Investments | −2,152 | 151 | −7 | 2 | −2,006 | |
Investments in real estate | 1,013 | 51 | −18 | 1,046 | ||
Insurance contracts | 594 | −129 | 188 | −8 | 645 | |
Cash flow hedges | 990 | 16 | 1,006 | |||
Fiscal reserves | 36 | −34 | 2 | |||
Unused tax losses carried forward | −134 | 11 | −123 | |||
Other | 66 | 4 | −15 | 43 | 2 | 100 |
Deferred tax | 413 | 42 | 194 | 25 | −4 | 670 |
Presented in the balance sheet as Deferred tax liabilities | 559 | 764 | ||||
Deferred tax assets | 146 | 94 | ||||
Deferred tax | 413 | 670 |
Changes in | ||||||
the | ||||||
composition | Foreign | |||||
Net | Changes | Changes | of the group | currency | Net | |
liability | through | through net | and other | exchange | liability | |
2022 | equity | result | changes | differences | 2023 | |
Investments | −3,158 | 953 | −3 | 55 | 1 | −2,152 |
Investments in real estate | 1,162 | −151 | 2 | 1,013 | ||
Insurance contracts | 1,572 | −923 | 150 | −197 | −8 | 594 |
Cash flow hedges | 1,005 | −15 | 990 | |||
Fiscal reserves | 36 | 36 | ||||
Unused tax losses carried forward | −131 | −3 | −134 | |||
Other | 43 | −5 | −56 | 84 | 66 | |
Deferred tax | 493 | 10 | −27 | −56 | −7 | 413 |
Presented in the balance sheet as Deferred tax liabilities | 624 | 559 | ||||
Deferred tax assets | 131 | 146 | ||||
Deferred tax | 493 | 413 |
Deferred tax on unused tax losses carried forward | ||
2024 | 2023 | |
Total unused tax losses carried forward | 741 | 757 |
Unused tax losses carried forward not recognised as a deferred tax asset | −217 | −186 |
Unused tax losses carried forward recognised as a deferred tax asset | 524 | 571 |
Average tax rate | 23.4% | 23.4% |
Deferred tax asset | 123 | 134 |
Total unused tax losses carried forward analysed by term of expiration | ||||
No deferred tax asset recognised | Deferred tax asset recognised | |||
2024 | 2023 | 2024 | 2023 | |
Within 1 year | 9 | 18 | 7 | |
More than 1 year but less than 5 years | 6 | 32 | 135 | 171 |
More than 5 years but less than 10 years | 5 | 15 | ||
Unlimited | 202 | 131 | 382 | 385 |
Total unused tax losses carried forward | 217 | 186 | 524 | 571 |
Taxation on result | ||
2024 | 2023 | |
Current tax | 140 | 375 |
Deferred tax | 194 | −27 |
Taxation on result | 334 | 348 |
2024 | 2023 | |
Result before tax | 1,936 | 1,532 |
Weighted average statutory tax rate | 24.6% | 24.7% |
Weighted average statutory tax amount | 477 | 378 |
Participation exemption | −126 | −49 |
Other income not subject to tax and other | −18 | 22 |
Expenses not deductible for tax purposes | 8 | 8 |
Impact on deferred tax from change in tax rates | 2 | −4 |
Tax benefit for previously unrecognised amounts | 6 | −2 |
Adjustments to prior periods | −15 | −5 |
Effective tax amount | 334 | 348 |
Effective tax rate | 17.3% | 22.7% |
Taxation on components of other comprehensive income | ||
2024 | 2023 | |
Finance result on (re) insurance contracts recognised in OCI | 118 | 917 |
Revaluations on debt securities and loans at fair value through OCI | 134 | −816 |
Realised gains (losses) transferred to the profit and loss account | −265 | −84 |
Changes in cash flow hedge reserve | −16 | 15 |
Remeasurement of the net defined benefit asset/liability | −3 | 5 |
Income tax | −32 | 37 |
Estimated fair value | Balance sheet value | |||
2024 | 2023 | 2024 | 2023 | |
Financial assets | ||||
Cash and cash equivalents | 6,929 | 8,207 | 6,929 | 8,207 |
Investments at fair value through other comprehensive income | 106,050 | 110,100 | 106,050 | 110,100 |
Investments at cost | 21,780 | 20,651 | 22,234 | 21,488 |
Investments at fair value through profit or loss | 54,968 | 49,392 | 54,968 | 49,392 |
Derivatives | 2,684 | 2,486 | 2,684 | 2,486 |
Financial assets | 192,411 | 190,836 | 192,865 | 191,673 |
Financial liabilities | ||||
Investment contracts for risk of company | 1,176 | 1,223 | 1,201 | 1,289 |
Investment contracts for risk of policyholders | 2,658 | 2,332 | 2,658 | 2,332 |
Investment contracts | 3,834 | 3,555 | 3,859 | 3,621 |
Debt instruments issued | 1,109 | 1,098 | 1,196 | 1,195 |
Subordinated debt | 2,560 | 2,784 | 2,346 | 2,680 |
Other borrowed funds | 7,630 | 9,633 | 7,987 | 9,992 |
Customer deposits | 17,198 | 16,069 | 17,474 | 16,460 |
Derivatives | 3,671 | 4,067 | 3,671 | 4,067 |
Financial liabilities | 36,002 | 37,206 | 36,533 | 38,015 |
Methods applied in determining the fair value of financial assets and liabilities at fair value (2024) | ||||
2024 | Level 1 | Level 2 | Level 3 | Total |
Financial assets | ||||
Derivatives | 65 | 2,619 | 2,684 | |
Investments at fair value through OCI | 48,451 | 20,639 | 36,960 | 106,050 |
Investments at fair value through profit or loss | 45,035 | 1,708 | 8,225 | 54,968 |
Financial assets | 93,551 | 24,966 | 45,185 | 163,702 |
Financial liabilities | ||||
Investment contracts (for contracts at fair value) | 2,658 | 2,658 | ||
Derivatives | 3 | 3,644 | 24 | 3,671 |
Financial liabilities | 2,661 | 3,644 | 24 | 6,329 |
Methods applied in determining the fair value of financial assets and liabilities at fair value (2023) | ||||
2023 | Level 1 | Level 2 | Level 3 | Total |
Financial assets | ||||
Derivatives | 1 | 2,485 | 2,486 | |
Investments at fair value through OCI | 46,113 | 24,508 | 39,479 | 110,100 |
Investments at fair value through profit or loss | 40,251 | 1,594 | 7,547 | 49,392 |
Financial assets | 86,365 | 28,587 | 47,026 | 161,978 |
Financial liabilities | ||||
Investment contracts (for contracts at fair value) | 2,332 | 2,332 | ||
Derivatives | 57 | 3,990 | 20 | 4,067 |
Financial liabilities | 2,389 | 3,990 | 20 | 6,399 |
Changes in Level 3 financial assets (2024) | Investments at | ||
fair value | Investments at | ||
through other | fair value | ||
comprehensive | through profit or | ||
2024 | income | loss | Total |
Level 3 Financial assets – opening balance | 39,479 | 7,547 | 47,026 |
Amounts recognised in the profit and loss account | −545 | 148 | −397 |
Revaluations recognised in other comprehensive income (equity) | 1,700 | 1,700 | |
Purchase | 2,086 | 1,079 | 3,165 |
Sale | −101 | −534 | −635 |
Maturity/settlement | −5,385 | −24 | −5,409 |
Other transfers and reclassifications | −48 | −48 | |
Transfers out of Level 3 | −334 | −334 | |
Transfers into Level 3 | 16 | 16 | |
Changes in the composition of the group and other changes | 25 | 25 | |
Foreign currency exchange differences | 19 | 57 | 76 |
Level 3 Financial assets – closing balance | 36,960 | 8,225 | 45,185 |
Changes in Level 3 financial assets (2023) | Investments at | ||
fair value | Investments at | ||
through other | fair value | ||
comprehensive | through profit or | ||
2023 | income | loss | Total |
Level 3 Financial assets – opening balance | 40,748 | 5,613 | 46,361 |
Amounts recognised in the profit and loss account | −97 | 42 | −55 |
Revaluations recognised in other comprehensive income (equity) | 909 | 909 | |
Purchase | 2,029 | 900 | 2,929 |
Sale | −183 | −728 | −911 |
Maturity/settlement | −2,634 | −9 | −2,643 |
Other transfers and reclassifications | −1,286 | 1,286 | 0 |
Transfers out of Level 3 | −3 | −11 | −14 |
Changes in the composition of the group and other changes | −4 | 454 | 450 |
Level 3 Financial assets – closing balance | 39,479 | 7,547 | 47,026 |
2024 | 2023 | |
Level 3 Financial liabilities – opening balance | 20 | 19 |
Amounts recognised in the profit and loss account | 4 | 1 |
Level 3 Financial liabilities – closing balance | 24 | 20 |
Held at balance | Derecognised | ||
2024 | sheet date | during the year | Total |
Financial assets | |||
Investments at fair value through other comprehensive income | −80 | −465 | −545 |
Investments at fair value through profit or loss | 147 | 1 | 148 |
Financial assets | 67 | −464 | −397 |
Financial liabilities | |||
Derivatives | 4 | 4 | |
Financial liabilities | 4 | 0 | 4 |
Level 3 – Amounts recognised in the profit and loss account during the year (2023) | |||
Held at balance | Derecognised | ||
2023 | sheet date | during the year | Total |
Financial assets | |||
Investments at fair value through other comprehensive income | −109 | 12 | −97 |
Investments at fair value through profit or loss | 45 | −3 | 42 |
Financial assets | −64 | 9 | −55 |
Financial liabilities | |||
Derivatives | 1 | 1 | |
Financial liabilities | 1 | 0 | 1 |
Methods applied in determining the fair value of financial assets and liabilities at cost (2024) | ||||
2024 | Level 1 | Level 2 | Level 3 | Total |
Financial assets | ||||
Cash and cash equivalents | 6,929 | 6,929 | ||
Investments at cost | 21,780 | 21,780 | ||
Financial assets | 6,929 | 0 | 21,780 | 28,709 |
Financial liabilities | ||||
Subordinated debt | 2,560 | 2,560 | ||
Debt instruments issued | 1,109 | 1,109 | ||
Other borrowed funds | 5,751 | 1,879 | 7,630 | |
Investment contracts for risk of company | 307 | 869 | 1,176 | |
Customer deposits | 9,091 | 8,107 | 17,198 | |
Financial liabilities | 18,818 | 9,986 | 869 | 29,673 |
2023 | Level 1 | Level 2 | Level 3 | Total |
Financial assets | ||||
Cash and cash equivalents | 8,207 | 8,207 | ||
Investments at cost | 42 | 17 | 20,592 | 20,651 |
Financial assets | 8,249 | 17 | 20,592 | 28,858 |
Financial liabilities | ||||
Subordinated debt | 2,784 | 2,784 | ||
Debt instruments issued | 1,098 | 1,098 | ||
Other borrowed funds | 6,648 | 2,985 | 9,633 | |
Investment contracts for risk of company | 329 | 894 | 1,223 | |
Customer deposits | 9,440 | 6,629 | 16,069 | |
Financial liabilities | 20,299 | 9,614 | 894 | 30,807 |
Fair value of non-financial assets | ||||
Estimated fair value | Balance sheet value | |||
2024 | 2023 | 2024 | 2023 | |
Investments in real estate | 2,512 | 2,620 | 2,512 | 2,620 |
Property in own use | 91 | 92 | 91 | 92 |
Fair value of non-financial assets | 2,603 | 2,712 | 2,603 | 2,712 |
Methods applied in determining the fair value of non-financial assets at fair value (2024) | ||||
2024 | Level 1 | Level 2 | Level 3 | Total |
Investments in real estate | 2,512 | 2,512 | ||
Property in own use | 91 | 91 | ||
Non-financial assets | 0 | 0 | 2,603 2,603 |
2023 | Level 1 | Level 2 | Level 3 | Total |
Investments in real estate | 2,620 | 2,620 | ||
Property in own use | 92 | 92 | ||
Non-financial assets | 0 | 0 | 2,712 | 2,712 |
Changes in Level 3 non-financial assets (2024) | |||
Real estate | Property | ||
2024 | investments | in own use | Total |
Level 3 non-financial assets – opening balance | 2,620 | 92 | 2,712 |
Amounts recognised in the profit and loss account during the year | −13 | −13 | |
Purchase | 114 | 3 | 117 |
Sale | −206 | −6 | −212 |
Changes in the composition of the group and other changes | −3 | 2 | −1 |
Level 3 non-financial assets – closing balance | 2,512 | 91 | 2,603 |
Changes in Level 3 non-financial assets (2023) | |||
Real estate | Property | ||
2023 | investments | in own use | Total |
Level 3 non-financial assets – opening balance | 2,754 | 97 | 2,851 |
Amounts recognised in the profit and loss account during the year | −276 | −9 | −285 |
Purchase | 193 | 3 | 196 |
Revaluation recognised in equity during the year | −1 | −1 | |
Sale | −50 | −50 | |
Changes in the composition of the group and other changes | −1 | 1 | 0 |
Foreign currency exchange differences | 1 | 1 | |
Level 3 non-financial assets – closing balance | 2,620 | 92 | 2,712 |
Held at balance | Derecognised | ||
2024 | sheet date | during the year | Total |
Investments in real estate | −11 | −2 | −13 |
Property in own use | −1 | 1 | 0 |
Level 3 Amounts recognised in the profit and loss account during the year on non-financial assets | −12 | −1 | −13 |
Held at balance | Derecognised | ||
2023 | sheet date | during the year | Total |
Investments in real estate | −275 | −1 | −276 |
Property in own use | −8 | −1 | −9 |
Level 3 Amounts recognised in the profit and loss account during the year on non-financial assets | −283 | −2 | −285 |
Assets by contractual maturity (2024) | ||||||||||
Maturity not | ||||||||||
2024 | Less than 1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | 5-10 years | Over 10 years | applicable | Adjustment | Total |
Cash and cash equivalents | 6,929 | 6,929 | ||||||||
Investments at fair value through OCI | 6,610 | 5,015 | 4,436 | 4,874 | 5,001 | 15,239 | 62,082 | 2,793 | 106,050 | |
Investments at cost | 447 | 294 | 401 | 425 | 469 | 3,113 | 17,085 | 22,234 | ||
Investments at fair value through profit or loss 1 | 868 | 66 | 69 | 80 | 24 | 81 | 62 | 53,718 | 54,968 | |
Investments in real estate | 2,512 | 2,512 | ||||||||
Investments in associates and joint ventures | 7,036 | 7,036 | ||||||||
Derivatives | 138 | 14 | 38 | 21 | 12 | 90 | 2,371 | 2,684 | ||
Insurance contracts | 36 | 66 | 58 | 49 | 22 | 104 | 207 | −133 | 409 | |
Reinsurance contracts | 66 | 67 | 78 | 116 | 62 | 92 | 16 | 183 | 680 | |
Property and equipment | 302 | 302 | ||||||||
Intangible assets | 61 | 51 | 43 | 38 | 39 | 90 | 23 | 884 | 1,229 | |
Deferred tax assets | 5 | 5 | 5 | 5 | 9 | 21 | 18 | 26 | 94 | |
Other assets | 4,533 | 93 | 25 | 28 | 37 | 328 | 180 | 24 | 5,248 | |
Total assets | 19,693 | 5,671 | 5,153 | 5,636 | 5,675 | 19,158 | 82,044 | 67,295 | 50 | 210,375 |
Assets by contractual maturity (2023) | ||||||||||
Maturity not | ||||||||||
2023 | Less than 1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | 5-10 years | Over 10 years | applicable | Adjustment | Total |
Cash and cash equivalents | 8,207 | 8,207 | ||||||||
Investments at fair value through OCI | 8,671 | 5,009 | 4,977 | 4,147 | 4,276 | 15,065 | 64,504 | 3,451 | 110,100 | |
Investments at cost | 453 | 341 | 399 | 412 | 432 | 2,726 | 16,725 | 21,488 | ||
Investments at fair value through profit or loss 1 | 1,076 | 74 | 66 | 63 | 48 | 103 | 64 | 47,898 | 49,392 | |
Investments in real estate | 2,620 | 2,620 | ||||||||
Investments in associates and joint ventures | 6,231 | 6,231 | ||||||||
Derivatives | 140 | 43 | 6 | 34 | 26 | 97 | 2,140 | 2,486 | ||
Insurance contracts | 51 | 61 | 53 | 47 | 41 | 148 | 110 | −156 | 355 | |
Reinsurance contracts | 157 | 124 | 117 | 127 | 193 | 263 | 82 | −330 | 733 | |
Property and equipment | 348 | 348 | ||||||||
Intangible assets | 54 | 50 | 47 | 37 | 43 | 95 | 35 | 909 | 1,270 | |
Deferred tax assets | 45 | 6 | 7 | 8 | 17 | 58 | −4 | 9 | 146 | |
Other assets | 4,984 | 70 | 18 | 20 | 23 | 316 | 113 | 21 | 5,565 | |
Total assets | 23,838 | 5,778 | 5,690 | 4,895 | 5,099 | 18,871 | 83,769 | 61,487 | −486 | 208,941 |
Liabilities by maturity (2024) | ||||||||||
Maturity not | ||||||||||
2024 | Less than 1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | 5-10 years | Over 10 years | applicable | Adjustment 1 | Total |
Insurance contracts | 11,676 | 11,553 | 9,877 | 11,163 | 8,852 | 35,885 | 129,233 | −70,698 | 147,541 | |
Investment contracts | 77 | 69 | 67 | 64 | 63 | 292 | 263 | 2,964 | 3,859 | |
Reinsurance contracts | 10 | 4 | 3 | 3 | 4 | 19 | 115 | −46 | 112 | |
Debt instruments issued | 600 | 600 | −4 | 1,196 | ||||||
Subordinated debt 2 | 850 | 1,500 | −4 | 2,346 | ||||||
Other borrowed funds | 2,799 | 790 | 798 | 987 | 493 | 940 | 1,180 | 7,987 | ||
Customer deposits | 11,010 | 1,214 | 863 | 603 | 562 | 1,921 | 1,301 | 17,474 | ||
Derivatives | 527 | 461 | 584 | 625 | 727 | 2,302 | 7,228 | −8,783 | 3,671 | |
Deferred tax liabilities | 191 | 11 | 24 | 39 | 20 | 41 | −648 | 1,086 | 764 | |
Other liabilities | 2,973 | 466 | 52 | 36 | 29 | 92 | 60 | 65 | 3,773 | |
Total liabilities | 29,263 | 14,568 | 12,268 | 14,970 | 10,750 | 43,592 | 138,732 | 4,115 | −79,535 | 188,723 |
Coupon interest due on financial liabilities | 211 | 356 | 337 | 286 | 260 | 1,037 | 1,433 | 3,920 |
Liabilities by maturity (2023) | ||||||||||
Maturity not | ||||||||||
2023 | Less than 1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | 5-10 years | Over 10 years | applicable | Adjustment 1 | Total |
Insurance contracts | 11,232 | 11,247 | 11,080 | 10,025 | 9,329 | 39,060 | 113,466 | −60,375 | 145,064 | |
Investment contracts | 71 | 65 | 64 | 65 | 65 | 324 | 305 | 2,662 | 3,621 | |
Reinsurance contracts | 12 | 3 | 1 | −1 | 3 | 152 | −3 | −23 | 144 | |
Debt instruments issued | 600 | 600 | −5 | 1,195 | ||||||
Subordinated debt 2 | 335 | 850 | 1,500 | −5 | 2,680 | |||||
Other borrowed funds | 3,872 | 1,008 | 790 | 796 | 956 | 1,407 | 1,164 | −1 | 9,992 | |
Customer deposits | 10,942 | 855 | 723 | 510 | 421 | 1,732 | 1,277 | 16,460 | ||
Derivatives | 543 | 316 | 448 | 597 | 482 | 2,192 | 7,493 | 1 | −8,005 | 4,067 |
Deferred tax liabilities | 87 | −6 | 1 | −13 | 17 | 141 | −734 | 1,066 | 559 | |
Other liabilities | 3,176 | 464 | 83 | 52 | 33 | 121 | 27 | 84 | 4,040 | |
Total liabilities | 30,270 | 13,952 | 13,190 | 12,632 | 12,152 | 47,080 | 123,150 | 3,809 | −68,413 | 187,822 |
Coupon interest due on financial liabilities | 297 | 198 | 291 | 247 | 210 | 900 | 1,654 | 0 | 0 | 3,797 |
Expected maturity of insurance contracts (2024) | |||||||
Total General | |||||||
Estimates of the | Model and | Total Premium | |||||
present value of | Contractual | Variable Fee | Allocation | Total Insurance | Total Insurance | ||
2024 | future cash flows | Risk adjustment | service margin | Approach | Approach | assets | liabilities |
Less than 1 year | 9,660 | 174 | 687 | 10,521 | 1,119 | 36 | 11,676 |
1-2 years | 10,334 | 140 | 590 | 11,064 | 423 | 66 | 11,553 |
2-3 years | 8,864 | 110 | 529 | 9,503 | 316 | 58 | 9,877 |
3-4 years | 10,280 | 118 | 479 | 10,877 | 237 | 49 | 11,163 |
4-5 years | 8,085 | 124 | 440 | 8,649 | 181 | 22 | 8,852 |
5-10 years | 33,289 | 458 | 1,627 | 35,374 | 407 | 104 | 35,885 |
Over 10 years | 124,382 | 857 | 3,598 | 128,837 | 189 | 207 | 129,233 |
Adjustments 1 | −69,563 | −692 | −70,255 | −310 | −133 | −70,698 | |
Total | 135,331 | 1,289 | 7,950 | 144,570 | 2,562 | 409 | 147,541 |
Expected maturity of insurance contracts (2023) | |||||||
Total General | |||||||
Estimates of the | Model and | Total Premium | |||||
present value of | Contractual | Variable Fee | Allocation | Total Insurance | Total Insurance | ||
2023 | future cash flows | Risk adjustment | service margin | Approach | Approach | assets | liabilities |
Less than 1 year | 9,242 | 163 | 698 | 10,103 | 1,078 | 51 | 11,232 |
1-2 years | 10,015 | 156 | 586 | 10,757 | 429 | 61 | 11,247 |
2-3 years | 10,043 | 148 | 528 | 10,719 | 308 | 53 | 11,080 |
3-4 years | 9,138 | 138 | 479 | 9,755 | 223 | 47 | 10,025 |
4-5 years | 8,551 | 131 | 436 | 9,118 | 170 | 41 | 9,329 |
5-10 years | 36,350 | 545 | 1,638 | 38,533 | 379 | 148 | 39,060 |
Over 10 years | 109,646 | 918 | 2,607 | 113,171 | 185 | 110 | 113,466 |
Adjustments 1 | −59,604 | −400 | −60,004 | −215 | −156 | −60,375 | |
Total | 133,381 | 1,799 | 6,972 | 142,152 | 2,557 | 355 | 145,064 |
2024 | 2023 | |
Investments at fair value through other comprehensive income | 8,720 | 8,994 |
Investments at fair value through profit or loss | 8 |
Financial assets subject to offsetting, enforceable master netting arrangements and similar agreements (2024) | Related amounts not offset in the | ||||||
2024 | |||||||
balance sheet | |||||||
Gross financial | Cash and | ||||||
liabilities | Net financial | financial | |||||
Gross financial | offset in the | assets in the | Financial | instruments | |||
Balance sheet line item | Financial instrument | assets | balance sheet | balance sheet | instruments | collateral | Net amount |
Derivatives | Derivatives | 2,684 | 2,684 | −1,257 | −1,386 | 41 | |
Other items where offsetting is applied in the balance sheet | Other assets | 439 | 439 | −349 | −86 | 4 | |
Total financial assets | 3,123 | 0 | 3,123 | −1,606 | −1,472 | 45 |
Financial assets subject to offsetting, enforceable master netting arrangements and similar agreements (2023) | Related amounts not offset in the | ||||||
2023 | |||||||
balance sheet | |||||||
Cash and | |||||||
Net financial | financial | ||||||
Gross financial | assets in the | Financial | instruments | ||||
Balance sheet line item | Financial instrument | assets | Net amount | balance sheet | instruments | collateral | Net amount |
Derivatives | Derivatives | 2,447 | 2,447 | −1,172 | −1,273 | 2 | |
Other items where offsetting is applied in the balance sheet | Other assets | 404 | 404 | −350 | −53 | 1 | |
Total financial assets | 2,851 | 0 | 2,851 | −1,522 | −1,326 | 3 |
Financial liabilities subject to offsetting, enforceable master netting arrangements and similar agreements (2024) | Related amounts not offset in the | ||||||
2024 | |||||||
balance sheet | |||||||
Gross financial | Cash and | ||||||
assets | Net financial | financial | |||||
Gross financial | offset in the | liabilities in the | Financial | instruments | |||
Balance sheet line item | Financial instrument | liabilities | balance sheet | balance sheet | instruments | collateral | Net amount |
Derivatives | Derivatives | 3,518 | 3,518 | −1,257 | −2,211 | 50 | |
Repo’s and Other items where offsetting is applied in the balance sheet | 1,686 | 1,686 | −349 | −1,336 | 1 | ||
Total financial liabilities | 5,204 | 0 | 5,204 | −1,606 | −3,547 | 51 |
Financial liabilities subject to offsetting, enforceable master netting arrangements and similar agreements (2023) | Related amounts not offset in the | ||||||
2023 | |||||||
balance sheet | |||||||
Gross financial | Cash and | ||||||
assets | Net financial | financial | |||||
Gross financial | offset in the | liabilities in the | Financial | instruments | |||
Balance sheet line item | Financial instrument | liabilities | balance sheet | balance sheet | instruments | collateral | Net amount |
Derivatives | Derivatives | 3,922 | 3,922 | −1,172 | −2,608 | 142 | |
Repo’s and Other items where offsetting is applied in the balance sheet | 2,980 | 2,980 | −350 | −2,599 | 31 | ||
Total financial liabilities | 6,902 | 0 | 6,902 | −1,522 | −5,207 | 173 |
Contingent liabilities and commitments (2024) | |||||||||
Maturity | |||||||||
Less than | Over 10 | not | |||||||
2024 | 1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | 5-10 years | years | applicable | Total |
Commitments | 1,281 | 92 | 22 | 1,395 | |||||
Guarantees | 18 | 18 | |||||||
Contingent liabilities and commitments | 1,299 | 92 | 0 | 0 | 0 | 0 | 22 | 0 | 1,413 |
Contingent liabilities and commitments (2023) | |||||||||
Maturity | |||||||||
Less than | Over 10 | not | |||||||
2023 | 1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | 5-10 years | years | applicable | Total |
Commitments | 1,333 | 160 | 19 | 1,512 | |||||
Guarantees | 18 | 18 | |||||||
Contingent liabilities and commitments | 1,351 | 160 | 0 | 0 | 0 | 0 | 19 | 0 | 1,530 |
Mortgage loans securitised | RMBS issued and held by third | ||||
Maturity year | Related mortgage loans | parties | |||
2024 | 2023 | 2024 | 2023 | ||
Soft Bullet Covered Bonds | 2024-2041 | 8,535 | 9,257 | 7,327 | 8,322 |
Total | 8,535 | 9,257 | 7,327 | 8,322 |
2024 | 2023 | |
Assets | 83 | 85 |
Income | 4 | 4 |
2024 | |||
Executive Board and Management Board (2024) | |||
Executive | Management | ||
Amounts in thousands of euros | Board | Board | Total |
Fixed compensation | |||
– base salary (cash) | 2,733 | 4,563 | 7,296 |
– base salary (fixed shares) | 683 | 1,141 | 1,824 |
– pension costs 1 | 58 | 173 | 231 |
– individual saving allowance 1 | 732 | 1,136 | 1,868 |
Variable compensation | |||
– upfront cash | 124 | 167 | 291 |
– upfront shares | 124 | 167 | 291 |
– deferred cash | 186 | 250 | 436 |
– deferred shares | 186 | 250 | 436 |
Fixed and variable compensation | 4,826 | 7,847 | 12,673 |
Other benefits | 149 | 296 | 445 |
Employer cost social security 2 | 108 | 215 | 323 |
Total compensation | 5,083 | 8,358 | 13,441 |
Supervisory Board (2024) | |
Supervisory | |
Amounts in thousands of euros | Board |
Fixed fees | 801 |
Expense allowances | 63 |
Compensation Supervisory Board | 864 |
Loans and advances to members of the Management Board (2024) | |||
Amount | |||
outstanding | Average | ||
Amounts in thousands of euros | 31 December | interest rate | Repayments |
Management Board members | 349 | 2.34% | 3 |
Loans and advances | 349 | 3 |
2023 | |||
Executive Board and Management Board (2023) | |||
Executive | Management | ||
Amounts in thousands of euros | Board | Board 2 | Total |
Fixed compensation | |||
– base salary (cash) | 2,597 | 4,131 | 6,728 |
– base salary (fixed shares) | 649 | 1,033 | 1,682 |
– pension costs 1 | 54 | 157 | 211 |
– individual saving allowance 1 | 696 | 1,029 | 1,725 |
Variable compensation | |||
– upfront cash | 112 | 171 | 283 |
– upfront shares | 112 | 171 | 283 |
– deferred cash | 168 | 257 | 425 |
– deferred shares | 168 | 257 | 425 |
Fixed and variable compensation | 4,556 | 7,206 | 11,762 |
Other benefits | 139 | 282 | 421 |
Employer cost social security 2 | 138 | 192 | 330 |
Total compensation | 4,833 | 7,680 | 12,513 |
Supervisory Board (2023) | |
Supervisory | |
Amounts in thousands of euros | Board |
Fixed fees | 812 |
Expense allowances | 67 |
Compensation Supervisory Board | 879 |
Loans and advances to members of the Management Board (2023) | |||
Amount | |||
outstanding | Average | ||
Amounts in thousands of euros | 31 December | interest rate | Repayments |
Management Board members | 352 | 2.41% | 9 |
Loans and advances | 352 | 9 |
2024 | 2023 | |
Audit fees | 23 | 20 |
Audit related fees | 2 | 5 |
Fees of auditors NN Group N.V. | 25 | 25 |
2024 | 2023 | |
Eligible Own Funds | 17,026 | 17,691 |
Solvency Capital Requirement | 8,786 | 8,990 |
NN Group Solvency II ratio (Eligible Own Funds/SCR) | 194% | 197% |
2024 | 2023 | |
Market risk | 6,555 | 6,602 |
Counterparty default risk | 112 | 129 |
Non-market risk | 4,966 | 4,773 |
Total BSCR (before diversification) | 11,633 | 11,504 |
Diversification | −3,085 | −2,659 |
Total BSCR (after diversification) | 8,548 | 8,845 |
Operational risk | 567 | 560 |
LACDT | −1,757 | −1,780 |
Other | 5 | 4 |
Solvency II entities SCR | 7,363 | 7,629 |
Non Solvency II entities | 1,423 | 1,361 |
Total SCR | 8,786 | 8,990 |
Market risk capital requirements | ||
2024 | 2023 | |
Interest rate risk | 1,163 | 898 |
Equity risk | 2,186 | 2,457 |
Credit spread risk | 3,659 | 3,340 |
Real estate risk | 1,907 | 2,014 |
Foreign exchange risk | 519 | 584 |
Inflation risk | 231 | 216 |
Basis risk | 56 | 53 |
Diversification market risk | −3,166 | −2,960 |
Market risk | 6,555 | 6,602 |
Market value | % of total | Market value | % of total | |
2024 | 2024 | 2023 | 2023 | |
Fixed income | 132,556 | 82% | 136,530 | 81% |
Government bonds and loans | 39,492 | 24% | 40,046 | 24% |
Financial bonds and loans | 7,918 | 5% | 7,671 | 5% |
Corporate bonds and loans | 23,325 | 14% | 23,308 | 14% |
Asset-backed securities | 2,423 | 2% | 2,642 | 2% |
Mortgages 1 | 58,265 | 36% | 61,729 | 37% |
Other retail loans | 1,133 | 1% | 1,134 | 1% |
Non-fixed income | 20,335 | 13% | 20,448 | 12% |
Common & preferred stock 2 | 2,770 | 2% | 3,533 | 2% |
Private equity | 106 | 0% | 138 | 0% |
Real estate 3 | 11,932 | 8% | 12,007 | 7% |
Mutual funds (money market funds excluded) 4 | 5,527 | 3% | 4,770 | 3% |
Money market instruments (money market funds | ||||
included) 5 | 8,471 | 5% | 10,682 | 6% |
Total investments | 161,362 | 100% | 167,660 | 100% |
Own Funds | Solvency II ratio | ||
impact | SCR impact | impact | |
Interest rate: Parallel shock +50 bps | −407 | −226 | 0% |
Interest rate: Parallel shock -50 bps | 451 | 247 | -0% |
Interest rate: 10 bps steepening between 20y-30y | −129 | −8 | −1% |
Own Funds | Solvency II ratio | ||
impact | SCR impact | impact | |
Interest rate: Parallel shock +50 bps | −343 | −224 | 1% |
Interest rate: Parallel shock -50 bps | 393 | 251 | −1% |
Interest rate: 10 bps steepening between 20y-30y | −151 | −7 | −2% |
2024 | 2023 | |
Common & preferred stock | 2,770 | 3,533 |
Private equity | 106 | 138 |
Mutual funds (money market funds are excluded, fixed income mutual funds are included) | 5,527 | 4,770 |
Total | 8,403 | 8,441 |
Own Funds | Solvency II ratio | ||
impact | SCR impact | impact | |
Equity Downward shock -25% | −1,0 81 | −160 | −9% |
Own Funds | Solvency II ratio | ||
impact | SCR impact | impact | |
Equity Downward shock -25% | −1,604 | −299 | −12% |
Fixed-income bonds and loans by type of issuer | ||||
Market value | Percentage | |||
2024 | 2023 | 2024 | 2023 | |
Sovereign | 39,492 | 40,046 | 54% | 54% |
Finance and Insurance | 7,918 | 7,671 | 11% | 10% |
Manufacturing | 7,089 | 6,560 | 10% | 9% |
Utilities | 2,504 | 2,585 | 3% | 4% |
Asset-backed securities | 2,423 | 2,642 | 3% | 4% |
Transportation and Warehousing | 1,885 | 2,114 | 3% | 3% |
Information | 1,697 | 1,778 | 2% | 2% |
Real Estate and Rental and Leasing | 1,589 | 1,800 | 2% | 2% |
Other | 8,561 | 8,471 | 12% | 12% |
Total | 73,158 | 73,667 | 100% | 100% |
Market value of government bond and loans in 2024 by number of years to maturity 3 | |||||||||||
Domestic | |||||||||||
2024 | Rating 1 | exposure 2 | 0-1 | 1-2 | 2-3 | 3-5 | 5-10 | 10-20 | 20-30 | 30+ | Total 2024 |
Japan | A+ | 100% | 394 | 284 | 321 | 652 | 1,391 | 1,692 | 1,314 | 519 | 6,567 |
France | AA- | 0% | 73 | 80 | 43 | 100 | 204 | 1,355 | 347 | 2,063 | 4,265 |
Belgium | AA- | 27% | 7 | 58 | 329 | 327 | 1,578 | 936 | 618 | 3,853 | |
Netherlands | AAA | 99% | 51 | 9 | 13 | 250 | 320 | 2,699 | 267 | 9 | 3,618 |
Germany | AAA | 0% | 30 | 99 | 53 | 353 | 926 | 1,228 | 413 | 210 | 3,312 |
Spain | A- | 30% | 114 | 43 | 24 | 262 | 190 | 1,591 | 125 | 79 | 2,428 |
European Union | AAA | 0% | 5 | 24 | 3 | 3 | 213 | 791 | 1,305 | 2,344 | |
Austria | AA+ | 0% | 157 | 233 | 7 | 38 | 512 | 257 | 1,098 | 2,302 | |
United States | AA+ | 0% | 205 | 1,369 | 1,574 | ||||||
Finland | AA+ | 0% | 162 | 3 | 1 | 68 | 1 | 722 | 48 | 54 | 1,059 |
Italy | BBB | 0% | 9 | 4 | 103 | 174 | 317 | 111 | 270 | 35 | 1,023 |
Other 4 - Above Investment Grade | 263 | 317 | 245 | 738 | 1,385 | 1,552 | 1,606 | 82 | 6,188 | ||
Other 4 - Below Investment Grade | 4 | 61 | 106 | 644 | 106 | 38 | 959 | ||||
Total | 1,108 | 1,082 | 1,100 | 3,042 | 5,956 | 14,142 | 8,295 | 4,767 | 39,492 |
Market value of government bond and loans in 2023 by number of years to maturity 4 | |||||||||||
Domestic | |||||||||||
2023 | Rating 1 | exposure 2 | 0-1 | 1-2 | 2-3 | 3-5 | 5-10 | 10-20 | 20-30 | 30+ | Total 2023 |
Japan | A+ | 100% | 413 | 418 | 305 | 681 | 1,665 | 1,913 | 1,594 | 654 | 7,643 |
France | AA | 0% | 55 | 24 | 79 | 46 | 307 | 1,413 | 353 | 3,135 | 5,412 |
Germany | AAA | 0% | 316 | 18 | 96 | 418 | 501 | 1,647 | 607 | 209 | 3,812 |
Belgium | AA- | 28% | 11 | 11 | 62 | 335 | 135 | 1,741 | 1,052 | 622 | 3,969 |
Netherlands | AAA | 99% | 2 | 95 | 11 | 247 | 328 | 2,280 | 158 | 244 | 3,365 |
Austria | AA+ | 0% | 11 | 168 | 241 | 1 | 145 | 495 | 1,134 | 2,195 | |
Spain | A- | 29% | 109 | 101 | 46 | 74 | 428 | 1,176 | 512 | 76 | 2,522 |
United States | AAA | 0% | 208 | 1,432 | 1,640 | ||||||
Multilateral 3 | AAA | 0% | 63 | 11 | 133 | 66 | 327 | 872 | 592 | 22 | 2,086 |
Finland | AA+ | 0% | 4 | 143 | 3 | 66 | 1 | 712 | 50 | 979 | |
Italy | BBB | 0% | 17 | 9 | 4 | 133 | 395 | 177 | 250 | 33 | 1,018 |
Other 5 – Above Investment Grade | 315 | 268 | 178 | 462 | 1,461 | 1,267 | 696 | 69 | 4,716 | ||
Other 5 – Below Investment Grade | 3 | 113 | 410 | 125 | 37 | 688 | |||||
Total | 1,316 | 1,098 | 1,088 | 2,882 | 5,959 | 13,676 | 7,828 | 6,198 | 40,045 |
Market value non-government bond securities and loans (2024) | |||||||||
Market value of non-government bond securities and loans in 2024 by number of years to maturity | |||||||||
2024 | 0-1 | 1-2 | 2-3 | 3-5 | 5-10 | 10-20 | 20-30 | 30+ | Total 2024 |
AAA | 344 | 212 | 196 | 88 | 572 | 783 | 888 | 962 | 4,045 |
AA | 213 | 277 | 330 | 494 | 589 | 405 | 80 | 84 | 2,472 |
A | 1,022 | 1,424 | 1,191 | 2,281 | 3,920 | 1,420 | 847 | 142 | 12,247 |
BBB | 1,044 | 1,529 | 1,140 | 1,808 | 3,031 | 1,518 | 560 | 66 | 10,696 |
BB | 362 | 190 | 378 | 799 | 509 | 70 | 13 | 2,321 | |
B and below | 173 | 186 | 115 | 713 | 292 | 54 | 11 | 1,544 | |
No rating available | 143 | 84 | 18 | 70 | 25 | 340 | |||
Total | 3,301 | 3,902 | 3,368 | 6,253 | 8,938 | 4,250 | 2,386 | 1,267 | 33,665 |
Market value non-government bond securities and loans (2023) | |||||||||
Market value of non-government bond securities and loans in 2023 by number of years to maturity | |||||||||
2023 | 0-1 | 1-2 | 2-3 | 3-5 | 5-10 | 10-20 | 20-30 | 30+ | Total 2023 |
AAA | 216 | 320 | 219 | 235 | 291 | 922 | 909 | 1,320 | 4,432 |
AA | 108 | 186 | 253 | 508 | 507 | 306 | 114 | 101 | 2,083 |
A | 1,014 | 1,117 | 1,357 | 2,033 | 3,241 | 1,246 | 930 | 159 | 11,097 |
BBB | 1,834 | 1,206 | 1,390 | 1,838 | 3,246 | 1,397 | 631 | 69 | 11,611 |
BB | 264 | 370 | 449 | 881 | 598 | 55 | 25 | 2,642 | |
B and below | 89 | 121 | 384 | 387 | 213 | 8 | 1,202 | ||
No rating available | 206 | 41 | 31 | 179 | 82 | 14 | 1 | 554 | |
Total | 3,731 | 3,361 | 4,083 | 6,061 | 8,178 | 3,948 | 2,609 | 1,650 | 33,621 |
2024 | 2023 | |
AAA | 13,754 | 13,259 |
AA | 17,535 | 18,144 |
A | 23,296 | 22,860 |
BBB | 13,250 | 14,200 |
BB | 3,193 | 3,233 |
B and below | 1,765 | 1,417 |
No rating available | 263 | 439 |
Mortgages 1 | 58,265 | 61,729 |
Other Retail Loans | 1,235 | 1,249 |
Total | 132,556 | 136,530 |
2024 | 2023 | |
NHG | 27% | 27% |
LTV <= 80% | 68% | 66% |
LTV 80% - 90% | 4% | 4% |
LTV 90% - 100% | 1% | 2% |
LTV > 100% | 1% | |
Total NN Group | 100% | 100% |
redit quality: NN Group mortgage portfolio, outstanding 1,2,5 | ||||||||
Life business | Banking | Other 3 | Total | |||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Performing mortgage loans that are not past due | 25,610 | 25,915 | 22,491 | 21,887 | 4,807 | 4,876 | 52,908 | 52,678 |
Performing mortgage loans that are past due | 105 | 119 | 136 | 161 | 23 | 26 | 264 | 306 |
Non-performing mortgage loans 4 | 75 | 79 | 113 | 99 | 15 | 13 | 203 | 192 |
Total | 25,790 | 26,114 | 22,740 | 22,147 | 4,845 | 4,915 | 53,375 | 53,176 |
Provisions for performing mortgage loans | 1 | 2 | 1 | 2 | 2 | 4 | ||
Provisions for non-performing mortgage loans | 1 | 2 | 1 | 1 | 2 | 3 | ||
Total 4 | 2 | 4 | 2 | 3 4 7 |
ollateral on mortgage loan 1,2,5 | ||||||||
Life business | Banking | Other 3 | Total | |||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Carrying value | 25,790 | 26,113 | 22,740 | 22,147 | 4,845 | 4,915 | 53,375 | 53,175 |
Indexed collateral value of real estate | 55,761 | 55,531 | 49,913 | 45,931 | 10,179 | 9,487 | 115,853 | 110,949 |
Savings held 6 | 1,146 | 1,134 | 1,563 | 1,481 | 80 | 77 | 2,789 | 2,692 |
NHG guarantee value 4 | 4,998 | 5,300 | 6,081 | 5,853 | 966 | 1,026 | 12,045 | 12,179 |
Total cover value + including NHG guarantee capped at carrying value | 25,784 | 26,100 | 22,739 | 22,138 | 4,845 | 4,913 | 53,368 | 53,151 |
Net exposure | 6 | 13 | 1 | 9 | 2 7 24 |
Own Funds | Solvency II ratio | ||
impact | SCR impact | impact | |
Credit spread: Parallel shock for AAA-rated government bonds +50 bps | −501 | −9 | −6% |
Credit spread: Parallel shock for AA and lower-rated government bonds | |||
+50 bps | −759 | −45 | −8% |
Credit spread: Parallel shock spreads corporates +50 bps | 391 | −72 | 6% |
Credit spread: Parallel shock spreads mortgages +25 bps | −551 | −18 | −6% |
Own Funds | Solvency II ratio | ||
2023 | impact | SCR impact | impact |
Credit spread: Parallel shock for AAA-rated government bonds +50 bps | −397 | −4 | −4% |
Credit spread: Parallel shock for AA and lower-rated government bonds | |||
+50 bps | −738 | −37 | −7% |
Credit spread: Parallel shock spreads corporates +50 bps | 371 | −63 | 6% |
Credit spread: Parallel shock spreads mortgages +25 bps | -564 | -15 | -6% |
Solvency II ratio sensitivities to credit spread increased as the OF sensitivity has increased because of asset |
2024 | 2023 | |
Western Europe | 56% | 56% |
Southern Europe | 18% | 18% |
Nordics | 10% | 10% |
Central and Eastern Europe | 5% | 5% |
UK and Ireland | 11% | 11% |
Total | 100% | 100% |
Own Funds impact | SCR impact | Solvency II ratio impact | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Real estate Downward | ||||||
shock -10% | −1,334 | −1,199 | −90 | −68 | −13% | −12% |
Insurance | Reinsurance held | Reinsurance held | Reinsurance | |
2024 | contracts 2 | as Assets 3 | as Liabilities 3 | Total 3 |
AA | 653 | −894 | −241 | |
A | 53 | 183 | −67 | 116 |
BBB | 14 | 14 | ||
No rating available | 1,134 | 32 | −15 | 18 |
Reinsurance held | Reinsurance held | Reinsurance | ||
as Assets 3 | as Liabilities 3 | Total 3 | ||
AA | 714 | −343 | 371 | |
A | 49 | 221 | 34 | 255 |
BBB | 32 | −27 | 5 | |
No rating available | 1,106 | 27 | 12 | 39 |
2024 | 2023 | |
Insurance risk (IM entities) | 2,641 | 2,480 |
Business risk (IM entities) | 1,729 | 1,846 |
Life risk (SF entities) | 1,286 | 1,190 |
Health risk (SF entities) | 325 | 289 |
Non-life risk (SF entities) | 100 | 89 |
Diversification non-market risk | −1,115 | −1,121 |
Non-market risk | 4,966 | 4,773 |
2024 | 2023 | |
Mortality (including longevity) risk | 1,969 | 1,975 |
Morbidity risk | 1,295 | 981 |
Property & Casualty risk | 816 | 815 |
Diversification insurance risk | −1,439 | −1,291 |
Insurance risk (IM entities) | 2,641 | 2,480 |
2024 | 2023 | |
Persistency risk | 605 | 632 |
Premium risk | 1 | 1 |
Expense risk | 1,529 | 1,564 |
Diversification business risk | −406 | −351 |
Business risk (IM entities) | 1,729 | 1,846 |
2024 | 2023 | |
Mortality risk | 104 | 99 |
Longevity risk | 59 | 57 |
Morbidity risk | 16 | 14 |
Expense risk | 356 | 361 |
Lapse risk | 997 | 897 |
Catastrophe risk | 118 | 110 |
Diversification life risk | −364 | −348 |
Life risk (SF entities) | 1,286 | 1,190 |
2024 | 2023 | |
SLT | 302 | 268 |
NSLT | 24 | 22 |
Catastrophe risk | 33 | 32 |
Diversification health risk | −34 | −33 |
Health risk (SF entities) | 325 | 289 |
2024 | 2023 | |
Premium and reserve risk | 83 | 78 |
Lapse risk | 19 | 16 |
Catastrophe risk | 35 | 24 |
Diversification non-life risk | −37 | −29 |
Non-life risk (SF entities) | 100 | 89 |
2024 | 2023 | |
Shareholders’ equity | 19,831 | 19,624 |
Minority interest | 85 | 79 |
Elimination of intangible assets | −1,197 | −1,234 |
Valuation differences on assets | −1,362 | −1,361 |
Valuation differences on liabilities, including insurance and investment contracts | −4,294 | −2,998 |
Deferred tax effect on valuation differences | 1,516 | 1,132 |
Difference in treatment of non-Solvency II regulated entities | −12 | −3 |
Excess assets/liabilities | 14,567 | 15,240 |
Qualifying subordinated debt | 4,188 | 4,127 |
Foreseeable dividends and distributions | −683 | −681 |
Basic Own Funds | 18,072 | 18,685 |
Non-available Own Funds | 867 | 896 |
Non-eligible Own Funds | 179 | 98 |
Eligible Own Funds (a) | 17,026 | 17,691 |
– of which Tier 1 unrestricted | 9,578 | 10,388 |
– of which Tier 1 restricted | 1,783 | 1,414 |
– of which Tier 2 | 2,361 | 2,631 |
– of which Tier 3 | 1,105 | 1,144 |
– of which non-Solvency II regulated entities | 2,199 | 2,113 |
Solvency Capital Requirements (b) | 8,786 | 8,990 |
– of which from solvency II entities | 7,363 | 7,628 |
– of which from non-solvency II entities | 1,423 | 1,362 |
NN Group Solvency II ratio (a/b)1 | 194% | 197% |
Interest rate | Issue 1 | Year of issue | Notional | First call date | Due date | Own Funds tier | Solvency II value | |
2024 | 2023 | |||||||
4.500% | NN Group N.V. | 2014 | 1,000 | 15 January 2026 | Perpetual | Tier 1 | 1,011 | 994 |
4.625% | NN Group N.V. | 2017 | 850 | 13 January 2028 | 13 January 2048 | Tier 2 | 849 | 830 |
5.250% | NN Group N.V. | 2022 | 500 | 30 August 2032 | 1 March 2043 | Tier 2 | 510 | 503 |
6.000% | NN Group N.V. | 2023 | 1,000 | 3 May 2033 | 3 November 2043 | Tier 2 | 1,047 | 1,037 |
6.375% | NN Group N.V. 2 | 2024 | 750 | 12 September 2030 | Perpetual | Tier 1 | 771 | |
4.375% | NN Group N.V. 3,4 | 2014 | 415 | 13 June 2024 | Perpetual | Tier 1 | 420 | |
4.625% | NN Group N.V. 5 | 2014 | 335 | 8 April 2024 | 8 April 2044 | Tier 2 | 334 |
Available | Eligible | Available | Eligible | ||
Own Funds | Own Funds | Own Funds | Own Funds | ||
2024 | 2024 | 2023 | 2023 | Eligibility restriction | |
Tier 1 | 11,361 | 11,361 | 11,802 | 11,802 | More than one third of total EOF |
Of which: | |||||
– Unrestricted Tier 1 | 9,578 | 9,578 | 10,388 | 10,388 | Not applicable |
– Restricted Tier 1 | 1,783 | 1,783 | 1,414 | 1,414 | Less than 20% of Tier 1 |
Tier 2 + Tier 3 | 3,645 | 3,465 | 3,873 | 3,775 | Less than 50% of SCR |
Tier 2 | 2,361 | 2,361 | 2,631 | 2,631 | |
Less than 15% of SCR; | |||||
Tier 3 | 1,284 | 1,105 | 1,243 | 1,144 | Less than one third of total EOF |
Non-Solvency II regulated entities | 2,199 | 2,199 | 2,113 | 2,113 | |
Total Own Funds | 17,205 | 17,026 | 17,789 | 17,691 |
2024 | 2023 | |
Cash capital position at the holding company - opening balance | 971 | 2,081 |
Remittances from subsidiaries 1 | 1,877 | 1,855 |
Capital injections into subsidiaries 2 | −91 | −1,117 |
Other 3 | −267 | −267 |
Free cash flow to the holding 4 | 1,519 | 470 |
Cash divestment proceeds | 0 | 0 |
Acquisitions | 0 | −20 |
Capital flow to shareholders | −1,213 | −1,053 |
Increase/decrease in debt and loans | −6 | −507 |
Cash capital position at the holding company - closing balance | 1,271 | 971 |
Financial leverage | ||
2024 | 2023 | |
Shareholders' equity | 19,831 | 19,624 |
Contractual service margin after tax 1 | 5,458 | 4,861 |
Minority interest | 85 | 79 |
Capital base for financial leverage (a) | 25,374 | 24,564 |
– Undated subordinated notes 2 | 1,736 | 1,416 |
– Subordinated debt | 2,346 | 2,680 |
Total subordinated debt | 4,082 | 4,096 |
Debt securities issued | 1,196 | 1,195 |
Financial leverage (b) | 5,278 | 5,291 |
Financial leverage ratio (b/(a+b)) | 17.2% | 17.7% |
Fixed-cost coverage ratio 3 | 10.2x | 8.7x |
Credit ratings on NN Group N.V. on 12 March 2025 | ||
Financial | NN Group N.V. | |
Strength | Counterparty | |
Rating | Credit Rating | |
Standard & Poor's | A+ | A- |
Stable | Stable | |
Fitch | AA- 1 | A+ |
Stable | Stable |
2024 | 2024 | 2023 | 2023 | |
Shareholders' equity | 19,832 | 19,624 | ||
Share capital | 32 | 34 | ||
Non-distributable reserves | 3,074 | 2,934 | ||
Total non-distributable part of shareholders' equity: | 3,106 | 2,968 | ||
Distributable reserves based on the Dutch Civil Code | 16,726 | 16,656 |
2024 | 2024 | 2023 | 2023 | ||
Solvency requirement under the Financial Supervision Act | 8,786 | 8,990 | |||
Reserves available for financial supervision purposes | 17,026 | 17,691 | |||
Total freely distributable reserves on the basis of solvency requirements | 8,240 | 8,701 | |||
Total freely distributable reserves on the basis of the Dutch Civil Code | 16, | 726 | 16,656 | ||
Total freely distributable reserves (lower of the values | |||||
above) | 8,240 | 8,701 |