RNS Number:6034I
Highway Insurance Holdings PLC
12 March 2003


Extract from Highway Insurance 2002 Preliminary Results

Highway Insurance Holdings Plc (Highway) is today publishing an extract of its
preliminary results for 2002 that will be published in full on 8 April 2003.  As
in prior years, the reason for doing this in two stages is as follows:

Immediately following the merger with New London Capital plc ("NLC") at the end
of 1998, Highway entered into reinsurance arrangements which transferred to
third parties the whole of the interest in the results of NLC's Lloyd's
syndicate participations for the then unclosed underwriting years (1996 to
1999).  Subsequently, NLC also withdrew from future participation in syndicates
managed outside the Highway group.

Despite Highway shareholders therefore having no further economic interest in
the results of these underwriting years, there remain some accounting data
relating to 12 syndicate underwriting years that are still open in 2002 that
have to be included in Highway's 2002 Report and Accounts.  Waiting for Lloyd's
to provide this data would mean that full preliminary results for 2002 could not
be released until the beginning of April 2003.

Therefore in order that shareholders may have more timely information about the
operations that are their concern, Highway is today publishing the statement
that follows and which is expected to appear with no material change in the full
preliminary results.


- more -



                         HIGHWAY INSURANCE HOLDINGS Plc

                  Extract From Preliminary Group Results 2002

                                                                 2002              2001

Operating profit* from continuing operations before
amortisation costs                                      #21.4 million      #9.2 million
                                                        
Operating profit*                                       #15.9 million     #12.6 million
                                                        
Operating ratio on continuing operations                        93.7%            102.9%
                                                                

Profit before tax and exceptional items                 #13.5 million     #10.5 million

Earnings per share - continuing business                         6.8p              3.4p

Final dividend                                                  1.68p             1.60p

Full year dividend                                              2.48p             2.40p



Highlights



*         Highway has outperformed the UK motor insurance market

*         Operating ratio on continuing operations of 93.7% (2001: 102.9%)

*         Operating profit* up from #12.6 million to #15.9 million

*         Expense ratio reduced to 21.1% (2001: 24.9%) compared with the latest
          published market expense ratio of 27.8%

*         Positive investment returns despite falling market

*         Exit from Lloyd's and initial FSA close supervisory period completed

*         General trading conditions remain positive

*         2003 gross premium limit increased by 22% to #320 million

*         Appointment of Richard Gamble and David Barker as Non-Executive
          Directors

*         Proposed final divided increased by 5% to 1.68p per share (2000: 1.6p)

*Based on long term investment rate of return, before exceptional items and tax


Commenting on these results, Ross Dunlop, Executive Chairman said:

"I believe that 2002 was a watershed year for Highway and its shareholders.  We
have taken significant steps to improve the quality of the business by
strengthening management, investing in better systems and reducing costs.  We
are therefore prepared to cope with conditions and circumstances affecting UK
motor insurance which are likely to become more challenging as the cycle
progresses."

For more information:

Highway Insurance:                01277 266573

   Ross Dunlop                    Chairman
   Andrew Gibson                  CEO
   Ian Patrick                    Finance Director

Bell Pottinger First Financial:

   Roger Carroll                  0207 861 3838



An analysts' meeting will be held at 9:30 a.m. today at 11-12 Bury Street,
London, EC3.

Chairman's Statement

When I took over the Chairmanship in July last year we constructed a plan to
ensure that 2002 would become a watershed in the fortunes of Highway's
shareholders.  The plan contained both top-down and bottom-up components.  Our
top-down approach took in our withdrawal from Lloyd's, our exit from New
Millennium Technologies (NMT) and the closure of our former head office in
Bishopsgate.  It also involved the successful completion of our initial
three-year FSA close supervisory period for Highway Insurance Company Limited
(HighCo), together with a fundamental reassessment of how we manage our
investment funds.  From the bottom-up we promoted those who were actually
running the business to the positions that accorded with the responsibility they
discharged on the Company's behalf.  The objective was to make Highway the
lowest cost producer for its position on the value chain.  Over the period we
have introduced a simplified product range, administered through a new core
processing IT system, which incorporates the transmission of data via Electronic
Data Interchange (EDI).

All of these initiatives involved additional expenditure during the year,
greater detail regarding which is dealt with in the CEO's Report and the
Financial Review.  Each one will contribute towards our ongoing policy of
tightening costs, streamlining processes and improving the quality of our
business model.  All are steps towards Highway's basic modus operandi that aims
to ally sound, yet imaginative management with the most efficient systems.

Highway enters 2003 with a business focused on UK motor insurance, administered
by a FSA regulated subsidiary HighCo, and distributed through an up-rated broker
network via improved product and systems.  We believe we are therefore better
equipped to compete, in our chosen areas of risk selection, on the principal
criteria which governs the creation of the bulk of motor insurance contracts -
price.

To date the Highway model has been restricted to competing solely around price.
Whilst we believe that we have a competitive edge within this part of the value
chain, it is also illustrative of quite how plain our product offering is and
how little opportunity we have to add value to each of our sales.  Moreover, we
are aware that the constituency of the UK motor market may continue to change,
either by consolidation or by the continuing evolution of new business models
predicated with category killer instincts in mind.

At Highway we have taken the opportunity to reconsider where we could enhance
our model to extend our position over the value chain.  We have pursued this aim
without recourse to substantial commitments regarding both capital and human
resources.  As a result we have developed two businesses, Highway Premium
Finance (financing annual insurance premiums) and Crusader (accident
management).  The aim is to generate a non-risk income stream, garnered by
achieving a higher degree of mutual inclusivity on the sale of a Highway motor
policy with each of these two products.

In addition we have increased our investment in Elite Insurance Brokers from 30%
to 75% for an outlay of #300,000.  Elite is a small broker with whom we have had
a close relationship for some years.  It has a specialisation in motorcycles,
though it carries a small book in both private car and commercial vehicles.
This acquisition gives us a platform in integrated distribution, and affords us
a step up the learning curve on the value chain.

Financial Results

Given the considerable changes made to the business the results we have achieved
for 2002 are satisfactory.  The comparatives with 2001 are not overly helpful
because of the distortions that affected the pattern and levels of business
written in 2002, re-organisation costs of #1.2 million charged to the profit and
loss account and the change made in reducing our long-term rate of return
expectations.  In addition we incurred a #12.1 million write off in respect of
our investment in NMT.

Nonetheless, we have made progress in underlying terms.  Benefits of the
additional costs incurred in 2002 will begin to contribute to increased
profitability in 2003 and beyond.  Accordingly we are proposing to increase our
final dividend by 5% to 1.68 pence per share (2001 - 1.6p) which is being
financed entirely from reserves.  This increase should not however be taken as a
declaration of intent on a future progressive dividend policy.  We regard the
dividend as a charge on shareholders' equity, where in 2002 our proposed payment
would represent a charge of 6.6% which is somewhat higher than the sector
average.  The dividend increase should be viewed as a reflection of our
confidence in the steps taken to improve the business and to compensate those
shareholders who have continued to support the business.  The dividend will be
payable on 11 June 2003 to shareholders on the register on 22 April 2003.

Board

With the completion of our three year close supervisory period for HighCo
coinciding with our Lloyd's exit at the end of 2002, it was clear that the
Boards of Highway and HighCo should have non-executives in common with each
other.

We are very pleased that Judy Kellie and John Stoker, both Directors of HighCo,
have recently joined the parent company board.  Both have considerable insurance
expertise, Judy in marketing and John in re-insurance.  Each of these areas is
becoming more important for us going forward.  At the same time, Highway
Directors, David Coleridge and Allen Thomas agreed to join the Board of HighCo.

To facilitate these changes Keith Bradley and Graham Kennedy generously agreed
to step down from the Highway Board.  Both had served the Company with
distinction for many years and were always enormously supportive.
Simultaneously Quin Lovis and Gilles Avenel resigned from the HighCo Board,
having seen us through our three year FSA supervision.  They all depart with my
greatest thanks for their efforts on shareholders' behalf.

In addition I am delighted that Richard Gamble and David Barker have agreed to
join us as Directors on both Boards.  Both were formerly with Royal & Sun
Alliance (RSA), Richard as CEO and David as Investment Director.  It is an
enormous compliment to Highway that two such experienced insurance professionals
have agreed to help us in the development of the business.  Richard, who has a
finance background, also held senior positions at British Airways and has
considerable experience in insurance broking from his days at Lowndes Lambert.
David, an actuary by profession, will be of great value advising and overseeing
the management of our insurance fund which today is worth some #290 million.

Lastly, we have invited Stuart Davies our Claims Director to join the parent
company board.  Stuart, who has a finance background has been with Highway for
ten years and has operated in a variety of roles, including Finance Director of
HighCo.

The Future

Looking ahead there are two key considerations that will impact on the future of
our business and its profitability.  The first concerns underwriting margins and
investment returns, the second the possible consolidation of the UK motor
insurance industry.

Over the last thirty years, high inflation has helped generate high nominal
investment returns.  This in turn subsidised poor underwriting practices and
chronically inefficient process systems.  General insurers became investment
led, de-emphasising underwriting disciplines.  Business was written for cash
flow.  While such a phenomenon persisted, profits were easily generated.
However, as this trend expired and eventually reversed the pincer effect of
poorer investment returns combined with operating ratios stubbornly in excess of
100% had the potential to be very painful.  Short-term premium rate increases
could only ameliorate this squeeze, not compensate for it.

The recent decline in shareholders' funds from insurance company balance sheets
globally is estimated to exceed US $200 billion.  Even allowing for the
fundraisings of the past eighteen months, the industry is woefully
undercapitalised compared to its position three years ago when virtually every
class of premium was much cheaper.

These issues would suggest that unless expectations for future investment
returns improve dramatically, the insurance industry should proceed with some
caution before reducing premium rates.  Such caution will be justified to
maintain underwriting discipline, since industry costs overall are still too
high.  Balance sheet restoration will become mandatory for survival.  Claims and
administration cost reduction will become a priority and carriers will seek to
improve the quality of their business written.  For these reasons our view is
that the shape of the current insurance cycle will show a lengthening in
comparison with those of the recent past.

We continue to invest our insurance fund, that today totals #290 million, in
fixed interest instruments.  Our priority is to preserve the capital value of
our funds to protect our underwriting book from capital adequacy issues that
could restrict our ability in writing business.  We must therefore accept a
return commensurate with this fairly risk averse approach.  However, we are
investigating investment strategies that could enhance our return potential,
without extending the risk profile we are prepared to countenance.

The second consideration is based around the likelihood of industry
consolidation, together with an assessment of the ground rules that affect and
therefore govern the profitability of all companies in the sector.

The UK motor insurance market covers gross premiums of #11.5bn, of which 60% is
still distributed through intermediaries.  Six major insurers dominate,
controlling 70% of the market.  The balance is made up by an additional 15 or so
participants who have individual market shares of between 1% and 4%.  For an
industry whose key selling proposition is based around price and therefore
lowest costs, the present status quo would appear unsustainable.  Predominantly,
scale will prevail, as will some smaller players who have been inventive in
developing business models which accrete value and are low cost producers.

Highway has sufficient business volume to warrant the necessary investment in
the most modern and productive systems.  It has the capacity to write
substantial additional business, is low cost and is seeking to enhance its
business model.  It therefore possesses the capability of being a consolidator
of the UK motor industry, though larger industry players may view Highway as a
consolidation play.

My final point of observation for the industry regards the post modernist
culture of complaint, blame and compensation which appears to be a blight on UK
society blown here from the US.  In the UK we now have a judicial system with a
willingness to sanction ever-increasing settlements over an ever-widening range
of claims.  It is not therefore surprising that a raft of lawyers would rather
channel their efforts in to retrospective re-determination of legal insurance
contracts, tempting the public with the "no win no fee" advertisements on
television.

There is one point which is particularly germane to this issue.  Most insurers
are happy to settle genuine claims where cover has been provided; the quid pro
quo is that the quantum of risk is agreed at the time the policy is contracted.
At the moment this is not the case.  On exchange of contract for insurance,
insurers are likely to see 90% of the total liability, with the remaining 10% "
evolving" by precedent over the term of the claims settlement process.
Eventually insurers will see an opportunity to 'price in' the unseen part of the
liability, and as they seek to improve the quality of their underwriting book,
to 'price out' some customer groupings.  At such a stage the motor insurance
buying public will be confronted with what has from its point of view become a
minus sum game.  Insurance, like all goods and services, comes at a price, where
part of the implicit assumption is to ensure that the business endures, so that
claims are met and "renewals" are offered.  The capacity of the industry to pay
claims should not be viewed as limitless, and the insured public should realise
it will pay in the end.

Staff

My statement would not be complete without mention of all our staff, who have
coped admirably with all the changes which have confronted them in the past
twelve months.  Their support and enthusiasm in modernising the business has
been marvellous.  I thank all of them and Andrew Gibson, together with the rest
of the executive team, for the progress we have been able to achieve in
improving the business for our shareholders.

We have taken some important and significant steps in 2002, which I expect to be
reflected in a more successful year in 2003.  Given our resources and market
position, we have appropriate plans to deal with market conditions as they
change.  However, we remain fully committed to the main thrust of our strategy,
which has to be good implementation.

Ross Dunlop
Executive Chairman
12 March 2003

Chief Executive's Report

2002 has been a year of renewal for Highway.  We set out to address three broad
objectives, namely to:

*         enhance our franchise as a leading broker-only motor insurer;
*         utilise better our assets by driving out any unnecessary costs and
          inefficiencies from the business; and
*         take full advantage of the current favourable trading environment.

I believe that we made great strides in achieving these aims during the year and
the business is much improved as a result.  Our many achievements would not have
been possible without the tremendous effort of our people.  Their dedication and
commitment has been exemplary.

Financial Performance

Financial performance is split between our continuing motor insurance operations
and discontinued operations comprising a household insurance account and
Autofirst, a French personal lines operation, both of which were closed at the
start of the year.

For 2002, we have produced what we consider to be a satisfactory financial
result.  Operating profit from continuing operations, based on the longer-term
investment rate of return, before exceptional items and amortisation, was #21.4
million (2001: #9.2 million).  The operating ratio from continuing operations
reduced to 93.7% from 102.9% in 2001.

Profit before tax on continuing operations, excluding exceptional items was
#17.7 million (2001: #6.8 million).  Including discontinued operations and,
after accounting for the exceptional write-off of the investment in New
Millennium Technologies and the costs of restructuring the head-office, profit
before tax was #0.3 million (2001: #10.5 million).

Operational Review Of 2002

In the ensuing paragraphs I describe the principal operational changes that were
implemented during 2002 that have resulted in a more robust business.

We completed the implementation of GIOS, our new core processing IT system, in
January.  The new system has been the platform from which we have been able to
enhance our business processes and, for example, develop electronic trading
facilities with our distribution network.  We were the first UK users of GIOS;
the system is now fully installed and I am confident that over time it will
become the system of choice for UK motor insurers.  During the same month we
also completed the installation of FRESH, a new broker accounting and
reconciliation system.

In January, we closed the Stockport and Chatham underwriting offices.  This was
in addition to the closure of our Bristol office in 2001.  These closures and
other initiatives reduced our headcount from over 750 to under 600.  Cost
control is key to our future success and we will continue to develop the most
efficient business that we can.

During the first quarter, the claims department introduced competency testing
and an enhanced branch audit process.  These have helped identify training and
development requirements in this key area of our business whilst enabling
members of staff to progress through the new grading structure.

In April, we raised #25 million in new equity.  Following the capital raising, I
was subsequently appointed CEO.  Chris Hill and Ian Patrick also joined the
board of our holding company as Underwriting Director and Finance Director
respectively.

At the same time we renamed the group Highway.  Our business is now focused
exclusively on motor insurance and it made little sense having the listed
holding company called something different from its principal trading
subsidiary.

At the end of June we closed our City office and relocated our registered office
and head-office functions to Brentwood.  The office relocation and senior
management changes will save us #1.5 million per annum from 2003.  The one-off
cost of the restructuring was #1.2 million.

On 1 July we launched a new private car product, Highway Choice.  This replaced
13 existing Highway private car products.  Choice took six months to develop
using the latest actuarial rating techniques and provides a more sophisticated
rating engine that gives us the ability to select more accurately the risks that
we want.  Choice has been very well received by our brokers.

In July we also began piloting our fraud detection capabilities including Voice
Stress Analyser, cognitive interviewing techniques and Hunter, a fraud database.
The ABI estimates that fraud costs the UK insurance industry over #2 billion
per annum.  Highway is at the forefront of fraud prevention and detection and we
intend to continue to lead the market in this area.

We completed our first year using the Claims Outcome Advisor (COA) system.  COA
is an expert system that assists us to settle and reserve personal injury
claims.  Our initial review indicates that we have successfully reduced general
damage costs by some 14%.  Another claims change that is improving the bottom
line is the outsourcing of the negotiation of third party legal cost.  This
initiative is estimated to be generating average savings of approximately 27% on
each invoice presented which is a significant improvement on the savings
achieved in prior years.

By October we had developed full-cycle private car Electronic Data Interchange
(EDI) facilities with the five software houses that support the vast majority of
UK personal lines brokers.  This process allows transactions collected by our
brokers to be sent to us and processed automatically without the need for
clerical input.  EDI greatly accelerates processing, is more accurate and
improves cash flow.  In January approximately 25% of our new business was
received electronically.  Today the figure is almost 80% and is increasing.
This initiative allowed us to close the Edinburgh underwriting office and reduce
staff count further to 557 today.  As a result we expect to reduce operating
costs by #1 million in 2003 and by #2 million in 2004 and subsequent years.

In November we also announced the outcome of a detailed review of our
underwriting process.  In particular, we introduced a new operating structure
that separates processing from broker management.  Our new structure will help
us control costs whilst providing an improved service to brokers and
policyholders.

In December, the FSA confirmed that, as HighCo has now successfully completed
three years trading, it is no longer regarded as a new insurance company and it
will therefore benefit from a lower solvency requirement going forward.

New Millennium Technologies

Ockham had made an investment in the New Millennium Technologies (NMT) software
business in 1999 when its previous supporters, including a number of insurers
and brokers, withdrew.  Although NMT was a much-improved business, and had made
a number of new sales, it was still some way from break-even.  It had tried to
attract new investors but had not achieved this.  We announced in November,
therefore, that we would no longer support NMT after the end of the 2002
calendar year as we needed to preserve our resources to invest in our core
underwriting business.

Lloyd's Exit

Lloyd's is an expensive, complicated and risky environment in which to operate.
Lloyd's levies and subscriptions cost somewhere between 2.5% to 3% of premium
income per annum.  Lloyd's three year accounting convention and other accounting
policies inhibit transparency and prevent a direct comparison with the majority
of other UK personal lines insurers.  Finally, within the Lloyd's environment,
all insurers are linked via the mutuality of the Lloyd's Central Fund.  In 2002,
for example, Highway paid a levy of 1% of premium income underwritten at Lloyd's
to replenish the Central Fund following the events of 11 September 2001 albeit
that we have never written insurance business in North America.

In November we agreed with Lloyd's that 2002 would be our last year and in 2003
we would underwrite exclusively through Highway Insurance Company Limited, our
FSA regulated insurance company.

Highway has increasingly benefited from lower operating costs since HighCo was
established for the 2000 underwriting year.  These cost reductions have
increased annually as an increasing proportion of our business has been
transferred from Lloyd's to HighCo.  The exit from Lloyd's will, however,
generate further cost savings of around #1.5 million in 2003 and this will rise
to #2 million per annum thereafter.

Outlook

We are well set to continue to benefit from the positive trading conditions, an
increased premium capacity and a more robust business.

Underwriting

Following our exit from Lloyd's and the capital raising completed in the first
half of 2002 we will have an underwriting limit of #320 million of gross
premiums in 2003.  This is a 22% increase on our total premium income limit and
means that we will not have to rely on co-insurance to the same extent as we did
in 2002.


                  Highway Premium Limit by Underwriting Entity

    # millions                                         2003    2002    2001 
    Highway Insurance Company                           285     116      87 
    Syndicate 2037 (Highway's corporate syndicate)        -      59     156 
    Syndicate 37 (third party Lloyd's names)              -       8      74 
    Co and Reinsurance arrangements                      35      80      26 
                                                        320     263     343 

The rate of premium increase slowed in 2002 when compared to the previous three
years as the UK motor market returned to profitability.  We achieved increases
of approximately 8% in 2002 following increases of 15% in 2001, 17% in 2000 and
21% in 1999.

Going forward we expect premiums to continue to increase albeit at a more modest
rate than that seen over the last few years.  There is no new capital entering
the UK motor market and consolidation continues to reduce the number of
underwriters.  At the same time many insurers are continuing to experience
difficulties with falling asset bases and increasing liabilities from non-motor
activities.  These factors, together with greater market discipline, should
continue to help us to achieve further premium rate increases.

On 1 January 2003 we launched our new Commercial Vehicle product, Highway CV
Choice.  This product again consolidates and replaces a number of existing
Highway offerings and it also provides a more sophisticated rating engine.
Highway CV Choice supports electronic trading with the leading broker software
houses from 1 February 2003.  Our motorcycle product is being similarly
redeveloped and upgraded and the new product will be available from 1 May 2003.

Distribution

Brokers and other intermediaries continue to control over 60% of the #11.5
billion UK motor insurance market.  We are committed to the broker market and
have little current intention of developing our brand with the end-consumer.  In
this way, Highway is an invisible insurer, content to stand behind the brand of
others, underwriting as part of a panel of insurers selecting only those risks
that we believe we can write profitably.

Highway's business is currently placed via a diverse distribution base
comprising some 2,000 individual outlets.  Brokers include:

*         major chains such as Swintons, Budget, Endsleigh and A Plan;
*         telesales and Internet operators such as The AA and Kwik Fit;
*         niche operators providing non-standard insurance to young drivers and
          coverages for modified or specialist vehicles;
*         direct underwriters who refer non-core business;
*         affinity schemes.

Our underwriters understand and manage closely our brokers.  In this way we can
maximise these relationships to ensure the most beneficial and profitable
outcome for both parties.

We believe that technology such as the Internet and the development of brands
will ensure that intermediaries have a continuing strong role in the
distribution of personal lines products and Highway is well set to continue to
benefit from these trading arrangements.

Claims

Claims cost inflation continues to be an issue for the market and for 2003 will
probably outstrip increases in premium rates.  Although accidental damage and
theft costs are increasing at modest rates in-line with retail price inflation,
personal injury costs and their related legal expenses continue to run ahead of
this level.  The rate of increase is, however, showing signs of slowing and
although National Health costs have been increased from January 2003 this
change, is for once, not retrospective and should only affect claims arising
after this date.  We are further encouraged by the recent decision to introduce
fixed legal fees for road traffic accident cases valued up to #10,000.  We
believe that this will limit the costs of some of the worse protagonists within
the market and also allow for greater consistency in the reserving and pricing
processes.

Going forward we will continue to focus our activities on controlling the key
claim cost drivers whilst providing an above average level of service.  These
include frequency, severity and settlement time.  Our claims frequency has
improved following the introduction of the new Highway Choice private car
product in July.  Our fraud prevention and detection procedures will help us to
control average claims costs and we are introducing new workflow processes that
will help to reduce further average claims settlement times.

Operating Expenses

In 2002 Highway had an expense ratio of 21.1% of premium income.  This compares
favourably with the latest published market expense ratio for the 2001 year of
27.8%.  Cost control is a key business objective.  We expect the cost savings
already in the pipeline following the introduction of electronic trading, the
closure of the Bishopsgate head office and our exit from Lloyd's to allow us to
reduce costs further in the future as we trend to lowest cost producer status.

Investments

Highway's investment funds totalled #267 million at 31 December 2002.  These
funds have increased to #290 million today following an increase in the capital
base of HighCo in early 2003.  Highway's investment funds are expected to
continue to grow as a result of the positive trading conditions and our
increased premium income limits.

Over the last two years we have benefited from a conservative investment policy
that has avoided exposure to equities.  We have therefore produced positive
total returns when many of our competitors have produced losses.

In today's economic climate, however, historic investment yields are probably
unattainable.  We must therefore maintain a strict discipline to underwrite for
profit; an objective that the UK motor market has failed to achieve for a number
of years.  This will reduce our reliance on investment income where our
objective will be to maximise returns whilst protecting the underlying capital.

Non-risk Income

In order to augment our underwriting returns and to support our broker trading
partners, we are continuing to develop our interests in businesses that extend
our reach across the personal lines insurance value chain.  Two of these
operations: Crusader and Highway Premium Finance operated profitably throughout
2002.

Crusader is an accident management business that provides services to those
involved in non-fault accidents.  Highway owns 60% of the share capital of
Crusader with the minority interest owned jointly by management and one of our
producing brokers.  During 2002, Crusader has made good progress in developing
its client base and made a contribution of #0.5m to pre-tax profits before
minority interests.

Highway Premium Finance is a wholly owned subsidiary that provides
premium-financing facilities to brokers placing personal lines products.  By 31
December 2002, Highway Premium Finance had made loans totalling #12.1 million
and had made a contribution to pre-tax profits of #0.2 million.

In the early part of 2003 we have also made an investment of #300,000 to extend
our ownership of Elite, primarily a specialist motorcycle broker, from 30% to
75%.  This is a modest but significant investment for Highway and one through
which we will seek to develop further our knowledge of the retail marketplace.

Overall 2002 was a busy and productive year.  We have made satisfactory
operating profits and achieved an operating ratio of 93.7% from continuing
operations that is better than our cross-cycle target of 98%.  Our expense ratio
on continuing activities has reduced to 21.1% from 24.9% in 2001.  Investment
returns were positive when many insurers lost money on the stock market.  We
have again outperformed the market whilst continuing to make significant
progress in developing our business.

We start 2003 with more underwriting capacity and lower costs and I am confident
that we will continue to make the best of all available opportunities.

Andrew Gibson
Chief Executive Officer
12 March 2003


Financial Review

Accounting Presentation

In 2002, Highway's motor insurance business was underwritten in parallel through
two Syndicates at Lloyd's (Syndicate 37 and Syndicate 2037) and Highway
Insurance Company Limited ("HighCo"), together with co-insurance arrangements.
The capital for Syndicate 37 was provided solely by third-party Lloyd's Names.
The capital for Syndicate 2037 was provided exclusively by Highway.

Under FSA rules, HighCo must produce its accounts on a one year earned premium
GAAP basis.  As HighCo represents a significant part of our business and from 1
January 2003 replaced Syndicate 2037, we have again adopted this accounting
policy for all of our motor insurance underwriting.

The New London Capital corporate members of Lloyd's underwrite on syndicates
managed by other agents, and the respective managing agents through an
information exchange facility operated by Lloyd's at 31 December provide the
accounting information in respect of those syndicates.  As no information is
available the financial statements presented do not include the non-managed
syndicates.  As the economic benefit of these syndicates has been fully
re-insured the Directors believe that this treatment will have no material
effect on the result for the period.

Financial Results

The year to 31 December 2002 has seen Highway continue to make significant
progress and increase operating profits by 26%.

The operating result, based on the long term investment rate of return, was
#15.9 million (2001: #12.6 million).  Profit before tax and exceptional items
was #13.5 million (2001: #10.5 million).  This result equates to an after tax
return on equity of 16.1% (2001: 13.2%) excluding the exceptional items.

The following activities have been treated as discontinued: the Household and
French books, restructuring costs and the withdrawal from NMT.

The results from continuing operations excluding the exceptional items can be
analysed as follows:

    # millions                                               2002      2001 
    Net earned premiums                                     146.1     170.5  
    Underwriting result                                      10.5      (4.9) 
    Long term investment return                              14.1      16.0  
    Reported technical result                                24.6      11.0  
    Other income                                              4.2       5.3  
    Other charges                                            (8.0)     (6.9) 
    Non-underwriting investment return                       (0.9)     (0.7) 
    Operating profit based on long term rate of return       19.9       8.7 
    Short term investment fluctuation                        (2.3)     (1.9) 
    Reported profit before tax                               17.7       6.8  
    Tax                                                      (5.3)     (2.2) 
    Reported profit after tax                                12.4       4.6  
    Earnings per share                                       6.8p      3.4p 



Highway - Financial Performance

The technical result for the year was a profit on continuing activities of #24.6
million compared to #11.0 million in 2001.  This result equates to an operating
ratio on continuing operations of 93.7% for 2002, a significant improvement over
the 102.9% achieved in 2001.

              # millions                         2002       2001 
              Gross premiums written            129.1      220.1  
              Net premiums written              119.5      195.6  
              Net earned premiums               146.1      170.5  
              Net claims incurred              (105.9)    (133.0) 
              Loss ratio                        72.6%      78.0%  
              Net operating expenses            (30.9)     (42.4)  
              Expense ratio                     21.1%      24.9%  
              Long term investment return        14.1       15.9  
              Other Technical Income              1.2          -  
              Published technical result         24.6       11.0  
              Operating ratio                    93.7%     102.9% 


Written Premiums

Highway's share of written premiums fell in the year, following the replacement
of a reinsurance gearing arrangement with co-insurance.  Business ceded to the
co-insurer does not appear as part of the Group's written premiums.  Commission
arising from the co-insurance of #1.2 million appears as Other Technical Income.

Expense Ratio

Highway trades with one of the lowest expense ratios in the UK personal lines
insurance market.  2002 saw a significant transfer of Highway's business out of
Lloyd's into HighCo, where we can save up to 3% of premium income per annum on
regulatory costs.  2003 will see the completion of this process as all of
Highway's business is written in HighCo.  Further cost saving initiatives are
planned.

Investment Income

Net investment income received for the year was #11.4 million against #14.3
million.  Income was reduced as a result of falling fixed interest yields.
During the year, against the backdrop of falling markets, we maintained very
conservative investment guidelines and did not invest in the equity market.  The
portfolio consisted only of gilts, high-grade corporate bonds, certificates of
deposit and cash with an overall maturity of around six months.

Investment income received is analysed below:


   # millions                                                2002        2001
   Long-term return on insurance funds                       14.7        17.1
   Adjustment for actual yield received                      (2.4)       (2.1)
   Actual return on investment funds                         12.3        15.0
   Investment return on non-insurance funds                  (0.9)       (0.7)
   Total investment return achieved                          11.4        14.3

On a longer-term basis, we now anticipate a return of 5.5% per annum from our
managed investment portfolios.  This is a reduction from a rate of 6.5% used in
the past.  The investment income credited to the technical account based on the
long term rate of return of 5.5% was #14.8 million in 2002.  The 2001 figure of
#17.1 million is not restated and is still based on a 6.5% rate of return.  On a
similar basis the 2001 figure would reduce to #14.4 million.

In 2002, the overall investment yields achieved were 4.56% for HighCo (2001:
5.64%) and 4.68% for Syndicate 2037 (2001: 5.63%).  The difference in yield from
5.5% is charged to the consolidated profit and loss account as a short-term
fluctuation in investment return.  This difference was a loss of #2.4 million
compared with #2.1 million in 2001.

In 2002, the profit and loss account also showed net interest payable from
non-underwriting funds of #0.9 million.  Highway has utilised greater amounts of
debt in 2002, the costs of which offset any investment income earned on
non-insurance funds.

Non-risk Income

Crusader is our uninsured loss recovery business that provides accident
management services to those involved in non-fault road traffic accidents.
Crusader is 60% owned by Highway with the remainder held by staff and one of
Highway's principal producing brokers.  For 2002, Crusader produced a profit
before tax of #0.5 million.  The income and costs of Crusader are consolidated
fully within the financial statements and are included within Other Income and
Other Charges within the Profit and Loss Account

2002 also saw the first full year's trading for our instalment plan business,
Highway Premium Finance.  It produced a profit before tax of #0.2 million.

Central Costs

Highway's central costs include the Group's central administrative and support
functions and the costs of the central management team.  The costs are those
retained by Highway  net of expenditure allocated to managing agencies and
Names.

During the year the former head office in Bishopsgate was closed and the
management team was reorganised.  One-off costs of the exit from Bishopsgate and
management change totalled #1.2 million but these initiatives are expected to
save around #1.5 million annually from 2003.

The detailed figures are set out below:


# 000s                                       2002      2001
Property and other costs                      476       820
Irrecoverable VAT                             161       140
Central management costs                    1,556     1,817
Professional and consultancy cost             422       465
Other central costs                           112       441
                                            2,727     3,683

Taxation

The tax charge for the year on continuing operations was 30.1%.  The tax credit
on discontinued operations of 15.0% was below the standard rate of 30% as a
result of disallowable items.

Dividends

The directors have proposed a final dividend of 1.68p per share (2001: 1.6p)
payable on 11 June 2003 to shareholders on the register on 22 April 2003.  Taken
together with the interim dividend of 0.8p per share (2001: 0.8p), total
dividends for the year are 2.48p per share (2.4p).

Balance Sheet

The Balance Sheet presented within the financial statements consolidates the
assets and liabilities of Syndicate 2037 and Highway Insurance Company Limited
with other directly held corporate assets.  For clarity the Balance Sheet is
replicated below summarising the main headings and including Syndicate 2037 and
Highway Insurance Company Limited as single separate lines.

      # million                                           2002      2001 
      Goodwill                                             3.5       3.3 
      Tangible fixed assets                                1.2       1.9 
      Own shares                                           2.5       2.6 
      Group assets used as funds at Lloyd's               19.7      18.8 
      Other financial investments and cash balances        9.4       3.6 
      Net other assets                                     5.3      17.3 
      Term debt                                          (35.0)    (33.0) 
      Interest in HighCo                                  71.2      52.4 
      Interest in managed syndicates                      (2.3)     (7.7) 
                                                          75.5      59.2 


Following the Placing and Open Offer completed in April that raised #23.2
million after expenses, Shareholders' funds have increased to #75.3 million from
#58.9 million after providing for the proposed final dividend.  Net assets were
equivalent to 37.3p per share at 31 December 2002 (2001: 46.1p).

During the year the Group agreed a new #50 million term debt facility with
Lloyds TSB and Credit Lyonnais.  At 31 December 2002, #35 million of the
facility had been drawn.  The balance of the facility was utilised in January
2003 and used to increase the capitalisation of HighCo.

Pension Commitments

The Group has assessed its pension commitments in accordance with FRS17.  This
methodology compares the market value of the pension fund assets with the
discounted value of the projected liabilities using a corporate bond discount
rate of 5.5%.  The aggregate net of tax shortfall at the end of 2002 was
approximately #11.5 million.

The defined benefit pension scheme is closed with the exception of 91 members of
staff who were in the scheme and aged over 50 on 1 January 2001.  All other
members of staff have the opportunity to participate in a defined contribution
pension scheme.

Further initiatives are ongoing to reduce the shortfall.

IAN PATRICK
Finance Director
12 March 2003


Highway Insurance Holdings Plc
Extracted Group Profit and Loss Account - Technical Account
for the year ended 31 December 2002
Based on unaudited figures

                                                         2002                                      2001
                                        Continuing     Discont'd       Total      Continuing     Discont'd       Total
                                  Notes       #000          #000        #000            #000          #000        #000
                                           
Gross premiums written                     129,064           743     129,807         220,115        14,604     234,719 
Outward reinsurance premiums                (9,545)          (49)     (9,594)        (24,525)         (965)    (25,490)
                                                             
Net premiums written                       119,519           694     120,213         195,590        13,639     209,229 
                                                             
Change in gross unearned premiums           31,274         6,518      37,792         (26,666)       (1,818)    (28,484)
Change in unearned outward 
reinsurance Premiums                        (4,703)         (431)     (5,134)          1,528           120       1,648
                                                             
Change in net unearned premiums             26,571         6,087      32,658         (25,138)       (1,698)    (26,836)
                                                             
Net earned premiums                        146,090         6,781     152,871         170,452        11,941     182,393 
                                                             
Allocated investment return 
transferred from the non-technical 
account                                     14,127           656      14,783          15,958         1,118      17,076 
Other technical income                       1,218             -       1,218               -             -           -
                                           
Total technical income                     161,435         7,437     168,872         186,410        13,059     199,469 
                                           
Gross claims paid                         (147,989)       (7,663)   (155,652)       (142,552)      (11,624)   (154,176)
Reinsurers' share                           19,006           686      19,692          20,148         2,096      22,244
                                                             
Net paid claims                           (128,983)     (6,977)     (135,960)       (122,404)       (9,528)   (131,932)
                                                             
Change in claims provision                 (33,519)     (2,659)      (36,178)        (15,182)        3,231     (11,951)
Reinsurers' share                           56,556         132        56,688           4,575          (186)      4,389 
                                                             
Change in the provision for claims          23,037      (2,527)       20,510         (10,607)        3,045      (7,562)
                                                             
                                                             
Net claims incurred                       (105,946)     (9,504)     (115,450)       (133,011)       (6,483)   (139,494)
Net operating expenses                     (30,873)     (1,433)      (32,306)        (42,382)       (2,969)    (45,351)
                                                             
Total technical charges                   (136,819)    (10,937)     (147,756)       (175,393)       (9,452)   (184,845)
                                           
Balance on the technical account            24,616      (3,500)       21,116          11,017         3,607      14,624



Highway Insurance Holdings Plc
Extracted Group Profit and Loss Account - Non Technical Account
for the year ended 31 December 2002
Based on unaudited figures

                                                         2002                                      2001
                                        Continuing     Discont'd       Total      Continuing     Discont'd       Total
                                  Notes       #000          #000        #000            #000          #000        #000

Balance on the technical account            24,616        (3,500)     21,116          11,017         3,607      14,624
                                                             
Net investment return on a 
longer-term rate of return 
basis                                           
Investment Income                           10,932           517      11,449          13,389           892      14,281
Short term fluctuations in 
investment return                            2,284           139       2,423           1,905           226       2,131
                                           
Net longer term investment 
return transferred to the 
technical account                          (14,127)         (656)    (14,783)        (15,958)       (1,118)    (17,076)
                                                             
Other income                           2     4,196             4       4,200           5,260           849       6,109
                                           
Total income                                27,901        (3,496)     24,405          15,613         4,456      20,069
Other charges                                7,953           517       8,470           6,929           532       7,461
                                           
Operating profit based on longer 
term investment return before 
exceptional items                      3    19,948        (4,013)     15,935           8,684         3,924      12,608
Loss arising from investment in NMT              -       (12,071)    (12,071)              -             -           -
Restructuring costs                              -        (1,178)     (1,178)              -             -           -
Short term fluctuations in investment 
return                                      (2,284)         (139)     (2,423)         (1,905)         (226)     (2,131)
                                           
Profit on ordinary activities before 
taxation                                    17,664       (17,401)        263           6,779         3,698      10,477
Taxation on profit on ordinary 
activities                            4     (5,318)        2,612      (2,706)         (2,191)       (1,109)     (3,300)
                                           
(Loss)/profit on ordinary activities 
after taxation                              12,346       (14,789)     (2,443)          4,588         2,589       7,177
Minority Interest                             (138)            -        (138)           (396)            -        (396)
                                           
(Loss)/profit for the financial year        12,208       (14,789)     (2,581)          4,192         2,589       6,781
Dividends                             5      4,911             -       4,911           2,986             -       2,986
                                           
Retained (loss)/profit for the 
financial year                               7,297       (14,789)     (7,492)          1,206         2,589       3,795
                                           
Earnings per share                                          
Basic                                 6       6.8p         (8.2p)      (1.4p)           3.4p          2.0p        5.4p
Diluted                               6       6.8p         (8.2p)      (1.4p)           3.4p          2.0p        5.4p
                                           


Highway Insurance Holdings Plc
Extracted Group Balance Sheet
as at 31 December 2002
Based on unaudited figures

                                                          2002           2001 
                                          Notes           #000           #000 
  Assets                                                                      
  Intangible assets                                      3,498         3,331  
                                                                              
  Investments                                                                 
  Other financial investments                11        266,930       265,998  
                                                                              
  Reinsurers' share of technical                                              
  provisions                                                                  
  Provision for unearned reinsurance                     4,912        10,081  
  premiums                                                                    
  Claims outstanding                                    88,533        37,638  
                                                        93,445        47,719  
  Debtors                                                                     
  Debtors arising out of direct                         43,493         84,574 
  insurance operations                                                        
  Debtors arising out of reinsurance                     5,283         1,241  
  operations                                                                  
  Other debtors - amounts falling due                   19,939        10,350  
  within one year                                                             
  Other debtors - amounts falling due                    6,161        15,447                     
  after more than one year                                                              
                                                        74,876       111,612  
                                                                              
  Other assets                                                                
  Tangible assets                                        6,420         1,904  
  Cash at bank and in hand                   11         27,853        10,824  
  Investment in own shares                               2,492         2,557  
                                                        36,765        15,285  
                                                                              
  Prepayments and accrued income                         6,493         8,065  
  Deferred acquisition costs                            13,582        14,202  
                                                                              
  Total assets                                         495,589        466,212 
                                                                              
 
 
Highway Insurance Holdings Plc 
Extracted Group Balance Sheet 
as at 31 December 2002  
Based on unaudited figures 
 

                                                                              
                                                         2002            2001 
                                        Notes            #000            #000 
  Liabilities                                                                 
  Capital and reserves                                                        
  Called-up share capital                   7          40,323          25,578  
  Share premium account                     8          16,277           7,210 
  Merger reserve                            8          39,221          39,221 
  Other reserves                            8           1,640           1,640 
  Profit and loss account                   8         (22,196)        (14,704) 
  Total shareholders' funds - equity                   75,265          58,945 
  Minority interest - equity                              254             236 
  Total capital & reserves                             75,519          59,181 
                                                                              
  Technical provisions                                                        
  Provision for unearned premium                       78,510         116,338 
  Claims outstanding                                  271,752         244,629 
                                                      350,262         360,967 
                                                                              
  Creditors                                                                   
  Creditors arising out of direct                      15,291            455  
  insurance operations                                                        
  Creditors arising out of                              5,775               - 
  reinsurance operations                                                      
  Other creditors - amounts falling                     9,278          7,936  
  due within one year                                                         
  Other creditors - amounts falling                    35,845         34,137  
  due after one year                                                          
                                                       66,189          42,528 
                                                                              
  Accruals and deferred income                          3,619           3,536 
                                                                              
  Total liabilities                                   495,589         466,212 
                                                                              
 
 

 
Highway Insurance Holdings Plc 
Extracted Group Cash Flow Statement 
for the year to 31 December 2002 
Based on unaudited figures 
 

                                                                              
                                                        2002             2001 
                                         Note           #000             #000 
  Net cash inflow from operating            9          2,681            2,815 
  activities                                                                  
                                                                              
  Servicing of finance                                                        
  Dividends paid to minorities                         (120)                - 
                                                                              
  Taxation                                                                    
  Corporation tax (paid)/received                      (948)             852  
                                                                              
  Capital expenditure and financial                                           
  investment                                                                  
  Purchase of tangible fixed assets                  (5,938)            (396) 
  Sale of tangible fixed assets                          126             312  
  Purchase of syndicate capacity                       (642)                - 
                                                     (6,454)             (84) 
                                                                              
  Equity dividends paid                              (3,124)          (4,437) 
                                                                              
  Financing                                                                   
  Issue of ordinary share capital                     25,000                - 
  Expense of issue                                   (1,638)                - 
  Capital element of finance leases                    (360)                - 
  and hire purchase contracts                                                 
  Drawdown of bank loan                                2,000           11,000 
                                                      25,002           11,000 
                                                                              
  Net cash inflow                                     17,037           10,146 
                                                                              
  Cash flows were invested as                                                 
  follows:                                                                    
  Increase/(decrease) in cash              11         17,029        (100,954) 
  holdings                                                                    
                                                                              
  Net portfolio investments                                                   
  Financial investments                    12              8         111,100  
                                                                              
  Net investment of cash flows                        17,037          10,146 
 

Notes to the Extracted Financial Statements
Based on unaudited figures

1.         Principal accounting policies

The Extracted Financial Statements for the year to 31 December 2002 are
unaudited.  The Extracted Group Results include the performance of Highway
Insurance Holdings PLC and its subsidiary undertakings.  The statements for the
year to 31 December 2002 have, except in respect of non-managed syndicates, been
prepared using accounting policies consistent with those adopted in the audited
financial statements for the year to 31 December 2001.

The comparative figures for 31 December 2001 have been abridged from the
financial statements for the year to that date which have been delivered to the
Registrar and upon which the auditors' report was unqualified and did not
include a statement under Section 237(2) or (3) of the Companies Act 1985.

Basis of consolidation

The consolidated financial statements comprise the accounts of Highway Insurance
Holdings PLC ("the Company") and its subsidiary undertakings for the year to 31
December 2002.

Ockham Corporate Limited and Highway Corporate Capital Limited underwrite as a
corporate member of Lloyd's on a Highway Motor Policies syndicate managed by the
Group.  The Group's share of transactions of this syndicate has been included in
the interim financial statements.

The New London Capital corporate members of Lloyd's underwrite on syndicates
managed by other agents, and the respective managing agents through an
information exchange facility operated by Lloyd's at 31 December provide the
accounting information in respect of those syndicates.  As no information is
available the technical account presented in respect of the year to 31 December
2002 and 2001 does not include the results of the non-managed syndicates.  As
the economic benefit of these syndicates has been fully re-insured the Directors
believe that this treatment will have no material effect on the result for the
period.

The balance sheet includes the assets and liabilities of Group companies and the
subsidiaries' share of the assets and liabilities of syndicates on which they
participate that are managed by the Group.

Premiums

Gross written premiums represent premiums on business incepting during the
period together with adjustments to premiums written in previous periods.  The
provision for unearned premiums represents that part of gross premiums written
which is estimated to be earned after the balance sheet date.  Outward
reinsurance premiums are accounted for in the same accounting period as the
premiums for the direct or inward reinsurance to which they relate.

Claims

For business accounted for on a one year basis provision is made for claims
incurred during the period, whether or not reported.

Unexpired risk provisions

A provision for unexpired risks is made when it is anticipated that unearned
premiums will be insufficient to meet future claims and claims settlement
expenses of business in force at the end of the period.  The provision for
unexpired risks is included in the technical provisions in the balance sheet.

Deferred acquisition costs

Acquisition costs, comprising commission and other costs related to the
acquisition of new insurance contracts, are deferred to the extent that they are
attributable to premiums unearned at the balance sheet date.

Notes to the Extracted Financial Statements
Based on unaudited figures

2.         Other Income

                                                                         2002            2001
                                                                         #000            #000
Continuing operations:                               
      Insurance agencies:                               
            Lloyd's underwriting agency fees                            2,317           2,604 
            Lloyd's underwriting profit commission                          -             439 
            Other commissions and fees      - Non-risk income           1,879           2,217
Total continuing operations                                             4,196           5,260 
                                           
Discontinued operations:                               
      Insurance agencies:                               
            Lloyd's underwriting profit commission                          4             149 
            Other commissions and fees     - Overrider                      -             700
Total discontinued operations                                               4             849 
                                           
                                                                        4,200           6,109 
                                                            

3.         Operating Profit

                                                                         2002            2001 
                                                                         #000            #000 
  Operating profit based on longer term                                       
  investment return before exceptional items                                  
  Continuing operations:                                                      
  Insurance agencies and corporate members of Lloyd's                  20,873          10,384 
  Central costs                                                          (925)         (1,700) 
                                                                       19,948           8,684 
                                                                              
  Discontinued operations:                                                    
  Insurance agencies and corporate members of Lloyd's                  (3,796)          4,284 
  Central costs                                                          (217)           (360) 
                                                                       (4,013)          3,924 
                                                                              
                                                                       15,935          12,608 

Discontinued operations consist of the French and Household books of business
and the run-off costs associated with the Sturge managing agencies.

Notes to the Extracted Financial Statements
Based on unaudited figures

4.      Taxation on profit on ordinary activities

                                                                         2002            2001 
                                                                         #000            #000 
                                                                   
             UK Corporation tax                                    
             Current year:                                         
             Corporation tax                                             (154)              - 
             Deferred tax                                              (4,345)         (2,016) 
                                                                       (4,499)         (2,016) 
             Prior periods:                                        
             Corporation tax                                              (61)         (1,284) 
             Deferred tax                                               1,854               - 
                                                                        1,793          (1,284) 
                                                                   
                                                                       (2,706)         (3,300) 
 
UK corporation tax has been provided at 30% (2001: 30%).  
 
The movement in deferred tax was credited to the deferred tax asset. 
 
 
5.     Dividends 
 
                                                                         2002            2001 
                                                                         #000            #000 

  Interim paid of 0.8p per Highway share (2001: 0.8p per share)         1,581             994 
                                                                    
  Final proposed of 1.68p per Highway share (2001: 1.6p per share)      3,330           1,992 
                                                                    
                                                                        4,911           2,986 
 
 
6.     Earnings per share  
 
                                                                         2002            2001 
                                                                         #000            #000 

  (Loss)/profit for the financial year                                 (2,581)          6,781 
                                                            
                                                                              
                                                             Number of shares       Number of
                                                                                       shares 
                                                                              
  Number of shares in issue excluding LTIP shares                 198,242,410     124,514,670
                                                          
  Basic (loss)/profit per share                                         (1.4p)           5.4p 
  Weighted average number of potentially dilutive share           
  options                                                                  -                -
  Diluted (loss)/profit share                                           (1.4p)            5.4p 
                                                                
                                                                         
 
Notes to the Extracted Financial Statements 
Based on unaudited figures 
 
 
7.     Called up Share Capital 
                                                                              
                                               Number of      2002         Number of           2001 
                                                  shares      #000             shares          #000 
                                                                              
  Company                                                                     
  Ordinary 20p shares                                                                
  Authorised                                 274,999,998    55,000        149,999,998        30,000 
  Allotted, issued and fully paid            201,615,316    40,323        127,887,576        25,578 
                                                                    

8.     Reserves 
                                                                              
                                                 Share premium  Capital redemption   Merger     Other      Profit and 
                                                    account            reserve       reserve   reserves       Loss
                                                     #000                #000          #000       #000        #000
                               
Group - Corporate Undertakings                              
At 1st January 2002 - as previously reported        7,911                 710        37,810      1,640     (14,704)
Prior year adjustment                                (701)               (710)        1,411          -           -
At 1st January 2002 - as restated                   7,210                   -        39,221      1,640     (14,704)
Retained loss for the financial year                    -                   -             -          -      (7,492)
Placing & open offer                               10,508                   -             -          -           -
Placing expenses                                   (1,638)                  -             -          -           -
Scrip issue final dividend 2001                        93                   -             -          -           -
Scrip issue interim dividend 2002                     104                   -             -          -           -
At 31st December 2002                              16,277                   -        39,221      1,640     (22,196)


The restatement of reserves at 1st January 2002 reflects the alignment of
Group reserves to those of the parent company. 
 
 
9.     Reconciliation of operating profit to net cash inflow from operating
activities 
 

                                                                              
                                                         2002            2001 
                                                         #000            #000 
                                                                              
  Operating profit                                        263          10,477 
  Depreciation                                          1,466             642 
  Amortisation                                            475             472 
  Change in market values - (increase)                   (924)              - 
  Sale of tangible fixed assets                            53               - 
  Debtors - (increase)                                 (9,225)        (58,544) 
  Creditors - increase                                 10,573          49,895 
  Provisions for other risks and charges -                  -           (127) 
  decrease                                                                    
                                                                              
  Net cash inflow from operating activities             2,681           2,815 
 

Notes to the Extracted Financial Statements 
Based on unaudited figures 
 
10.     Movement in opening and closing portfolio investments net of
financing 
 

                                                                              
                                                        2002             2001 
                                                        #000             #000 
                                                                              
  Net cash increase/(decrease) in the year            17,029         (100,954) 
  Cash flow - loans                                   (2,000)         (11,000) 
  Cash flow - portfolio investments                        8          111,100 
  Net movement arising from cashflows                 15,037             (854) 
  Change in market values                                924                - 
  Portfolio at 1st January                           243,822          244,676 
                                                                              
  Portfolio net of financing at 31st December        259,783          243,822 
 
 
 
11.     Movement in cash and portfolio investments 
                                                                              
                             1st January         Cash       Change in       31st December 
                                    2002         Flow     Market values              2002 
                                    #000         #000         #000                   #000 
                                                                              
  Net cash:                                                                   
  Cash                            10,824       17,029            -                 27,853 
                                                                              
                                  10,824       17,029            -                 27,853  
                                                                              
  Other financial                265,998            8          924                266,930  
  investments                                                                 
  Loan                           (33,000)      (2,000)           -                (35,000) 
                                                                              
  Total                          243,822       15,037          924                259,783  
 
 
12.     Net cash inflow on portfolio investments 
 

                                                                              
                                                         2002            2001 
                                                         #000            #000 
                                                                              
  Interest bearing deposits held as security by         1,471         (10,815) 
  the Corporation of Lloyd's                                                  
  Debt securities and other fixed income             (141,899)        121,915 
  securities                                                                  
  Deposits with credit institutions                   140,436               - 
                                                                              
                                                            8         111,100 




                      This information is provided by RNS
            The company news service from the London Stock Exchange
END

MSCBCGDXXGBGGXB