Annexe SFCR : public disclosure (Solvency and Financial Conditions Report) Données clôturées au titre de l'exercice 2017 MGEFI - 6, rue Bouchardon - CS 50070-75 481 Paris cedex 10 Mutuelle soumise aux dispositions du livre II du Code de la mutualité, immatriculée sous le n Siren 499 982 098 1
SOMMAIRE S.02.01.02 BILAN... 3 S.05.01.02 PRIMES, SINISTRES ET CHARGES PAR LIGNE D'ACTIVITE... 5 S.17.01.02 PROVISIONS TECHNIQUES NON VIE... 6 S.19.01.21 TRIANGES NON VIE... 7 S.23.01.01 FONDS PROPRES... 8 S.25.01.21 SCR POUR LES ENTREPRISES UTILISANT LA FORMULE STANDARD... 9 S.28.01.01 MCR ENTREPRISES VIE NON VIE... 10 2
S.02.01.02 BILAN S.02.01.02 Balance sheet Assets Goodwill Deferred acquisition costs R0010 R0020 Solvency II value Intangible assets R0030 0 Deferred tax assets R0040 5 515 Pension benefit surplus R0050 0 Property, plant & equipment held for own use R0060 16 111 Investments (other than assets held for index-linked and unit-linked contracts) R0070 209 212 Property (other than for own use) R0080 0 Holdings in related undertakings, including participations R0090 0 Equities R0100 9 940 Equities - listed R0110 0 Equities - unlisted R0120 9 940 Bonds R0130 86 834 Government Bonds R0140 667 Corporate Bonds R0150 86 167 Structured notes R0160 0 Collateralised securities R0170 0 Collective Investments Undertakings R0180 111 783 Derivatives R0190 0 Deposits other than cash equivalents R0200 654 Other investments R0210 0 Assets held for index-linked and unit-linked contracts R0220 0 Loans and mortgages R0230 312 Loans on policies R0240 0 Loans and mortgages to individuals R0250 0 Other loans and mortgages R0260 312 Re recoverables from: R0270 0 Non-life and health similar to non-life R0280 0 Non-life excluding health R0290 0 Health similar to non-life R0300 0 Life and health similar to life, excluding health and index-linked and unit-linked R0310 0 Health similar to life R0320 0 Life excluding health and index-linked and unit-linked R0330 0 Life index-linked and unit-linked R0340 0 Deposits to cedants R0350 0 Insurance and intermediaries receivables R0360 3 933 Re receivables R0370 0 Receivables (trade, not ) R0380 17 331 Own shares (held directly) R0390 0 Amounts due in respect of own fund items or initial fund called up but not yet paid in R0400 0 Cash and cash equivalents R0410 1 583 Any other assets, not elsewhere shown R0420 24 Total assets R0500 254 022 C0010 3
Liabilities Solvency II value Technical provisions non-life R0510 50 258 Technical provisions non-life (excluding health) R0520 0 Technical provisions calculated as a whole R0530 0 Best Estimate R0540 0 Risk margin R0550 0 Technical provisions - health (similar to non-life) R0560 50 258 Technical provisions calculated as a whole R0570 0 Best Estimate R0580 42 860 Risk margin R0590 7 398 Technical provisions - life (excluding index-linked and unit-linked) R0600 0 Technical provisions - health (similar to life) R0610 0 Technical provisions calculated as a whole R0620 0 Best Estimate R0630 0 Risk margin R0640 0 Technical provisions life (excluding health and index-linked and unit-linked) R0650 0 Technical provisions calculated as a whole R0660 0 Best Estimate R0670 0 Risk margin R0680 0 Technical provisions index-linked and unit-linked R0690 0 Technical provisions calculated as a whole R0700 0 Best Estimate R0710 0 Risk margin R0720 0 Other technical provisions R0730 Contingent liabilities R0740 700 Provisions other than technical provisions R0750 2 947 Pension benefit obligations R0760 979 Deposits from reinsurers R0770 0 Deferred tax liabilities R0780 6 015 Derivatives R0790 0 Debts owed to credit institutions R0800 1 594 Financial liabilities other than debts owed to credit institutions R0810 0 Insurance & intermediaries payables R0820 431 Re payables R0830 0 Payables (trade, not ) R0840 30 895 Subordinated liabilities R0850 0 Subordinated liabilities not in Basic Own Funds R0860 0 Subordinated liabilities in Basic Own Funds R0870 0 Any other liabilities, not elsewhere shown R0880 0 Total liabilities R0900 93 819 Excess of assets over liabilities R1000 160 203 C0010 4
S.05.01.02 PRIMES, SINISTRES ET CHARGES PAR LIGNE D'ACTIVITE S.05.01.02 Premiums, claims and expenses by line of business Medical expense Line of Business for: non-life and re obligations (direct business and accepted proportional re) Income protection Motor Workers' vehicle compensation liability Other motor Marine, aviation and transport Fire and other damage to property General liability Credit and suretyship Legal expenses Assistance Miscellaneous financial loss Line of Business for: accepted non-proportional re C0010 C0020 C0030 C0040 C0050 C0060 C0070 C0080 C0090 C0100 C0110 C0120 C0130 C0140 C0150 C0160 C0200 Premiums written Gross - Direct Business R0110 198 229 14 192 0 0 0 0 0 0 0 0 0 0 212 421 Gross - Proportional re accepted R0120 0 0 0 0 0 0 0 0 0 0 0 0 0 Gross - Non-proportional re accepted R0130 0 0 0 0 0 Reinsurers' share R0140 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Net R0200 198 229 14 192 0 0 0 0 0 0 0 0 0 0 0 0 0 0 212 421 Premiums earned Gross - Direct Business R0210 198 229 14 192 0 0 0 0 0 0 0 0 0 0 212 421 Gross - Proportional re accepted R0220 0 0 0 0 0 0 0 0 0 0 0 0 0 Gross - Non-proportional re accepted R0230 0 0 0 0 0 Reinsurers' share R0240 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Net R0300 198 229 14 192 0 0 0 0 0 0 0 0 0 0 0 0 0 0 212 421 Claims incurred Gross - Direct Business R0310 159 025 12 832 0 0 0 0 0 0 0 0 0 0 171 857 Gross - Proportional re accepted R0320 0 0 0 0 0 0 0 0 0 0 0 0 0 Gross - Non-proportional re accepted R0330 0 0 0 0 0 Reinsurers' share R0340 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Net R0400 159 025 12 832 0 0 0 0 0 0 0 0 0 0 0 0 0 0 171 857 Changes in other technical provisions Gross - Direct Business R0410 0 0 0 0 0 0 0 0 0 0 0 0 0 Gross - Proportional re accepted R0420 0 0 0 0 0 0 0 0 0 0 0 0 0 Gross - Non- proportional re accepted R0430 0 0 0 0 0 Reinsurers'share R0440 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Net R0500 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Expenses incurred R0550 21 666 1 874 0 0 0 0 0 0 0 0 0 0 0 0 0 0 23 540 Other expenses R1200 6 592 Total expenses R1300 30 132 Health Casualty Marine, aviation, transport Property Total 5
S.17.01.02 PROVISIONS TECHNIQUES NON VIE S.17.01.02 Non-life Technical Provisions Technical provisions calculated as a whole Total Recoverables from re/spv and Finite Re after the adjustment for expected losses due to counterparty default associated to TP calculated as a whole Technical provisions calculated as a sum of BE and RM Best estimate Premium provisions R0010 R0050 Direct business and accepted proportional re Accepted non-proportional re Nonproportioproportioproportioproportion Non- Non- Non- Motor Marine, Fire and other Miscellane Total Non- Medical Income Workers' Other General Credit and Legal vehicle aviation and damage to ous Life expense protection compensation motor liability suretyship expenses Assistance al health al casualty al marine, al property liability transport property financial obligation reinsuranc reinsuranc aviation reinsuranc loss e e and e C0020 C0030 C0040 C0050 C0060 C0070 C0080 C0090 C0100 C0110 C0120 C0130 C0140 C0150 C0160 C0170 C0180 Gross R0060-855 680 0 0 0 0 0 0 0 0 0 0 0 0 0 0-175 Total recoverable from re/spv and Finite Re after the adjustment for R0140 expected losses due to counterparty default 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Net Best Estimate of Premium Provisions R0150-855 680 0 0 0 0 0 0 0 0 0 0 0 0 0 0-175 Claims provisions Gross R0160 19 283 23 752 0 0 0 0 0 0 0 0 0 0 0 0 0 0 43 035 Total recoverable from re/spv and Finite Re after the adjustment for expected losses due to counterparty default R0240 Net Best Estimate of Claims Provisions R0250 19 283 23 752 0 0 0 0 0 0 0 0 0 0 0 0 0 0 43 035 Total Best estimate - gross R0260 18 428 24 432 0 0 0 0 0 0 0 0 0 0 0 0 0 0 42 860 Total Best estimate - net R0270 18 428 24 432 0 0 0 0 0 0 0 0 0 0 0 0 0 0 42 860 Risk margin R0280 5 490 1 908 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7 398 Amount of the transitional on Technical Provisions Technical Provisions calculated as a whole R0290 Best estimate R0300 Risk margin R0310 Technical provisions - total Technical provisions - total R0320 23 918 26 340 0 0 0 0 0 0 0 0 0 0 0 0 0 0 50 258 Recoverable from re contract/spv and Finite Re after the adjustment for expected losses due to counterparty default - total R0330 Technical provisions minus recoverables from re/spv and Finite Re - total R0340 23 918 26 340 0 0 0 0 0 0 0 0 0 0 0 0 0 0 50 258 6
S.19.01.21 TRIANGES NON VIE S.19.01.21 Non-life Insurance Claims Information Total Non-Life Business Accident year / Underwriting year Z0010 1 Gross Claims Paid (non-cumulative) (absolute amount) Development year Year 0 1 2 3 4 5 6 7 8 9 10 & + In Current year Sum of years (cumulative) C0010 C0020 C0030 C0040 C0050 C0060 C0070 C0080 C0090 C0100 C0110 C0170 C0180 Prior R0100 R0100 N-9 R0160 140 013 16 369 509 0 0 0 0-4 14 0 R0160 0 156 901 N-8 R0170 153 146 15 355 573 47 3-5 3 24 0 R0170 0 169 146 N-7 R0180 153 331 14 551 266 33-15 -6 101 13 R0180 13 168 275 N-6 R0190 156 281 15 260 462 51-1 756 270 R0190 270 173 078 N-5 R0200 159 902 14 710 323-56 1 535 642 R0200 642 177 056 N-4 R0210 163 581 14 462 264 1 737 1 719 R0210 1 719 181 763 N-3 R0220 161 550 16 959 2 586 1 671 R0220 1 671 182 766 N-2 R0230 157 601 23 871 2 598 R0230 2 598 184 071 N-1 R0240 148 305 20 849 R0240 20 849 169 154 N R0250 150 550 R0250 150 550 150 550 Total R0260 178 312 1 730 316 Gross undiscounted Best Estimate Claims Provisions (absolute amount) Development year Year end Year 0 1 2 3 4 5 6 7 8 9 10 & + (discounted C0200 C0210 C0220 C0230 C0240 C0250 C0260 C0270 C0280 C0290 C0300 C0360 Prior R0100 R0100 N-9 R0160 0 0 R0160 0 N-8 R0170 0 21 R0170 21 N-7 R0180 0 124 R0180 125 N-6 R0190 0 256 R0190 256 N-5 R0200 0 560 R0200 561 N-4 R0210 0 1 384 R0210 1 387 N-3 R0220 0 2 800 R0220 2 807 N-2 R0230 0 4 004 R0230 4 013 N-1 R0240 31 952 8 055 R0240 8 067 N R0250 25 771 R0250 25 798 Total R0260 43 035 7
S.23.01.01 FONDS PROPRES S.23.01.01 Own funds Total Tier 1 - unrestricted Tier 1 - restricted Tier 2 Tier 3 C0010 C0020 C0030 C0040 C0050 Basic own funds before deduction for participations in other financial sector as foreseen in article 68 of Delegated Regulation 2015/35 Ordinary share capital (gross of own shares) R0010 0 Share premium account related to ordinary share capital R0030 0 Iinitial funds, members' contributions or the equivalent basic own - fund item for mutual and mutual-type undertakings R0040 132 047 132 047 0 Subordinated mutual member accounts R0050 0 Surplus funds R0070 0 Preference shares R0090 0 Share premium account related to preference shares R0110 0 Reconciliation reserve R0130 28 156 28 156 Subordinated liabilities R0140 0 An amount equal to the value of net deferred tax assets R0160 0 Other own fund items approved by the supervisory authority as basic own funds not specified above R0180 0 Own funds from the financial statements that should not be represented by the reconciliation reserve and do not meet the criteria to be classified as Solvency II own funds Own funds from the financial statements that should not be represented by the reconciliation reserve and do not meet the criteria to be classified as Solvency II own funds R0220 Deductions Deductions for participations in financial and credit institutions R0230 0 0 0 0 0 Total basic own funds after deductions R0290 160 203 160 203 0 0 0 Ancillary own funds Unpaid and uncalled ordinary share capital callable on demand R0300 0 Unpaid and uncalled initial funds, members' contributions or the equivalent basic own fund item for mutual and mutual - type undertakings, callable on demand R0310 0 Unpaid and uncalled preference shares callable on demand R0320 0 A legally binding commitment to subscribe and pay for subordinated liabilities on demand R0330 0 Letters of credit and guarantees under Article 96(2) of the Directive 2009/138/EC R0340 0 Letters of credit and guarantees other than under Article 96(2) of the Directive 2009/138/EC R0350 0 Supplementary members calls under first subparagraph of Article 96(3) of the Directive 2009/138/EC R0360 0 Supplementary members calls - other than under first subparagraph of Article 96(3) of the Directive 2009/138/EC R0370 0 Other ancillary own funds R0390 0 Total Tier 1 - unrestricted Tier 1 - restricted Tier 2 Tier 3 C0010 C0020 C0030 C0040 C0050 Total ancillary own funds R0400 Available and eligible own funds Total available own funds to meet the SCR R0500 160 203 160 203 0 0 Total available own funds to meet the MCR R0510 160 203 160 203 0 0 Total eligible own funds to meet the SCR R0540 160 203 160 203 0 0 Total eligible own funds to meet the MCR R0550 160 203 160 203 0 0 SCR R0580 72 489 MCR R0600 18 122 Ratio of Eligible own funds to SCR R0620 221,00% Ratio of Eligible own funds to MCR R0640 884,02% C0060 Reconciliation reserve Excess of assets over liabilities R0700 160 203 Own shares (held directly and indirectly) R0710 0 Foreseeable dividends, distributions and charges R0720 0 Other basic own fund items R0730 132 047 Adjustment for restricted own fund items in respect of matching adjustment portfolios and ring fenced funds R0740 0 Reconciliation reserve R0760 Expected profits Expected profits included in future premiums (EPIFP) - Life business R0770 0 Expected profits included in future premiums (EPIFP) - Non- life business R0780 0 Total Expected profits included in future premiums (EPIFP) R0790 0 8
S.25.01.21 SCR POUR LES ENTREPRISES UTILISANT LA FORMULE STANDARD S.25.01.21 Solvency Capital Requirement - for undertakings on Standard Formula Gross solvency capital requirement USP Simplifications C0110 C0090 C0100 Market risk R0010 36 027 Counterparty default risk R0020 600 Life underwriting risk R0030 Health underwriting risk R0040 46 933 Non-life underwriting risk R0050 Diversification R0060-17 444 Intangible asset risk R0070 Basic Solvency Capital Requirement R0100 66 116 Calculation of Solvency Capital Requirement Operational risk R0130 6 373 Loss-absorbing capacity of technical provisions Loss-absorbing capacity of deferred taxes Capital requirement for business operated in accordance with Art. 4 of Directive 2003/41/EC R0140 R0150 R0160 Solvency capital requirement excluding capital add-on R0200 72 489 Capital add-on already set R0210 Solvency capital requirement R0220 72 489 Other information on SCR Capital requirement for duration-based equity risk sub-module Total amount of Notional Solvency Capital Requirement for remaining part Total amount of Notional Solvency Capital Requirements for ring fenced funds Total amount of Notional Solvency Capital Requirement for matching adjustment portfolios R0400 R0410 R0420 R0430 Diversification effects due to RFF nscr aggregation for article 304 R0440 9
S.28.01.01 MCR ENTREPRISES VIE NON VIE S.28.01.01 Minimum Capital Requirement - Only life or only non-life or re activity Linear formula component for non-life and re obligations C0010 MCRNL Result R0010 14 590 Net (of re/spv) best estimate and TP calculated as a whole Net (of re) written premiums in the last 12 months C0020 C0030 Medical expense and proportional re R0020 18 428 198 229 Income protection and proportional re R0030 24 432 14 192 Workers' compensation and proportional re R0040 Motor vehicle liability and proportional re R0050 Other motor and proportional re R0060 Marine, aviation and transport and proportional re R0070 Fire and other damage to property and proportional re R0080 General liability and proportional re R0090 Credit and suretyship and proportional re R0100 Legal expenses and proportional re R0110 Assistance and proportional re R0120 Miscellaneous financial loss and proportional re R0130 Non-proportional health re R0140 Non-proportional casualty re R0150 Non-proportional marine, aviation and transport re R0160 Non-proportional property re R0170 Linear formula component for life and re obligations C0040 MCRL Result R0200 0 Obligations with profit participation - guaranteed benefits Obligations with profit participation - future discretionary benefits Index-linked and unit-linked obligations Other life (re) and health (re) obligations Total capital at risk for all life (re) obligations Net (of Net (of re/spv) re/spv) best estimate and total capital at risk TP calculated as a whole C0050 C0060 R0210 R0220 R0230 R0240 R0250 Overall MCR calculation C0070 Linear MCR R0300 14 590 SCR R0310 72 489 MCR cap R0320 32 620 MCR floor R0330 18 122 Combined MCR R0340 18 122 Absolute floor of the MCR R0350 2 500 C0070 Minimum Capital Requirement R0400 18 122 10