Protector Forsikring

Investor Presentation • Jul 10, 2025

Q2 2025 Interim results

Investor Presentation

Oslo, 11 July 2025

We will always be

The Challenger

We will deliver through unique relationships, best in class decision-making and cost effective solutions

Main targets

Cost and quality leadership Profitable growth Top 3

Values Credible Innovative/Open Bold Committed

Highlights Q2 & H1 2025

Q2: Combined ratio at 84.9% | Total investment return of 468 | EPS at 8.7

Amounts in NOKm, Earnings per share (EPS) in NOK

Volume update

Q2: GWP growth at 19% | 16% in local currencies (LCY)

• Q2 growth at 16% (LCY)
  • Renewal rate at 103%, supported by price increases to counter claims inflation
• From Q1 presentation: 1 April is the largest inception date in the UK
  • NOK 369m growth in GWP (14% in LCY), driven by Public sector and Housing

Segment	Q2 25	Q2 24	Growth	NOK %	LCY%
UK	2 855	2 387	469	20%	17%
Sweden	era	556	103	19%	9%
Norway	529	505	24	5%	5%
Denmark	156	103	53	51%	59%
France	18		18
Protector	4 218	3 551	666	19 %	16 %

Segment	H1 25	H1 24	Growth	NOK %	LCY%
UK	3 331	2 816	515	18%	15%
Sweden	2 279	2 055	224	11%	7%
Norway	2 109	1 855	255	14%	14%
Denmark	1 453	1 255	198	16%	14%
France	316		316
Protector	9 489	7 981.	1 508	19 %	16 %

Claims update

Q2: Loss ratio, net of reinsurance at 73.4% | Large losses of NOK 209m (6.1%) | Run-off gains of NOK 74m (2.2%)

• Q2 positively influenced by property, supported by lower-than-expected large losses
• Underlying improvement in motor profitability
  • Some parts of the portfolio still need action
• Large losses¹ NOK 209m or 6.1% (358 or 12.5%)
  • 7 large loss events
  • Property and motor in the UK, Sweden and Norway
• Run-off gains at 2.2% (2.1%)
  • Gains on general liability and property
  • Gains in all countries but Denmark

Loss ratios
Segment	Q2 25 Gross	Q2 24 Gross	02 25 Net	Q2 24 Net
UK	70%	63%	69%	73%
Sweden*	65%	69%	70%	71%
Norway	76%	80%	80%	81%
Denmark	70%	139%	83%	146%
France	62%		73%
Protector	69.8%	777.7%	73.4%	83.9%
Whereof large loss %	6.1%	12.5%
Whereof run-off %	-2.2%	-2.1%

Loss ratios
Segment	H1 25 Gross	H1 24 Gross	H1 25 Net	H1 24 Net
UK	65%	62%	69%	72%
Sweden*	69%	76%	72%	77%
Norway	78%	86%	80%	87%
Denmark	71%	112%	82%	117%
France	88%		98%
Protector	69.5%	77.0%	74.4%	82.3%
Whereof large loss %	4.7%	9.5%
Whereof run-off %	-1.9%	-0.2%

¹ Large losses defined as net losses > NOKm 10 5

Large losses and run-off

Best estimate reserving practice; run-off neutral over time

* Lines in figures indicate large loss and run-off accumulations within outlined periods

Key metrics per segment

Quarterly volatility must be expected, especially by segment

Q2	2 5
----	--------

	UK		Sweden Norway		Denmark		France		Protector
NOKm	Q2 25	Q2 24	Q2 25	Q2 24	Q2 25	Q2 24	Q2 25	Q2 24	Q2 25	Q2 24	Q2 25	Q2 24
Gross premium written	2 855	2 387	ਦਿੰਦਰ	556	529	505	156	103	18		4 218	3 551
Insurance revenues	1 469	1 238	773	678	652	564	440	384	80		3 413	2 865
Insurance service result	283	198	114	101	76	રૂડિયાર્થદિત્વે સાચના દિવેલા કુલ ૧૯૯૮માં છે. આ ગામનાં લોકોનો મુખ્ય વ્યવસાય ખેતી, ખેતમજૂરી તેમ જ પશુપાલન છે. આ ગામમાં મુખ્યત્વે ખેત-ઉત્પત્તમજૂરી તેમ જ દૂધની ડેરી જેવી સવલતો પ	41	(204)			515	157
Loss ratio, gross	70.0%	62.5%	65.4%	68.6%	75.5%	79.9%	69.8%	139.4%	62.4%		69.8%	77.7%
Net reinsurance ratio	-0.7%	10.7%	4.6%	2.0%	4.8%	1.4%	13.0%	6.2%	10.2%		3.6%	6.2%
Loss ratio, net of reinsurance	69.3%	73.2%	70.0%	70.6%	80.3%	81.2%	82.9%	145.6%	72.6%		73.4%	83.9%
Cost ratio	11.5%	10.8%	15.2%	14.6%	8.0%	7.6%	7.9%	7.6%	26.7%		11.5%	10.6%
Whereof commissions to brokers and agents	4.3%	4.7%	8.0%	7.8%	1.9%	3.6%	0.1%	0.1%	8.5%		4.2%	4.6%
Combined ratio	80.8%	84.0%	85.2%	85.1%	88.3%	88.8%	90.7%	153.2%	99.2%		84.9%	94.5%

	UK		Sweden		Norway		Denmark		France		Protector
NOKm	H1 25	H1 24	H1 25	H1 24	H1 25	H1 24	H1 25	H1 24	H1 25	H1 24	H1 25	H1 24
Gross premium written	3 331	2 816	2 279	2 055	2 109	1 855	1 453	1 255	316		9 489	7 981
Insurance revenue	2 855	2 345	1 515	1 391	1 268	1 098	879	766	151		6 668	5 600
Insurance service result	565	393	200	130	149	el	97	(186)	(38)		973	398
Loss ratio, gross	64.5%	61.9%	69.4%	76.5%	77.5%	85.9%	70.9%	111.8%	88.4%		69.5%	77.0%
Net reinsurance ratio	4.8%	9.9%	2.6%	0.5%	2.9%	1.4%	11.1%	5.1%	9.2%		4.9%	5.2%
Loss ratio, net of reinsurance	69.3%	71.8%	72.0%	77.0%	80.5%	87.3%	82.0%	116.8%	97.6%		74.4%	82.3%
Cost ratio	10.9%	11.4%	14.8%	13.7%	7.8%	7.2%	7.0%	7.5%	27.4%		11.0%	10.6%
Whereof commissions to brokers and agents	4.3%	4.8%	8.0%	7.6%	2.2%	2.7%	0.2%	0.1%	8.6%		4.3%	4.4%
Combined ratio	80.2%	83.2%	86.8%	90.7%	88.2%	94.5%	89.0%	124.3%	125.0%		85.4%	92.9%

Quality Leadership update

Easy to do business with, commercially attractive and trustworthy

• The brokers are our only distribution channel
  • The relative ranking gives a competitive edge
• Learning from surveys and following dialogue is key
  • Understanding and improving our common value chain

Why measure quality perceived by brokers? UK broker satisfaction index1,2 2025 (vs. 2024)

Investments

Investment results and portfolio statistics

Q2: Return of NOK 642m (2.4%) | Bond portfolio yield at 4.9%, before cost of risk

• NOK 642m, or 2.4% gain
  • Equities: NOK 263m, or 6.5 %
  • Put options: NOK -17m
  • Bonds: NOK 395m, or 1.8 %
    • Interest rate swaps: NOK 74m
• Increase in bond risk during April volatility and in Q2
  • HY portfolio totalling ≈ NOK 5.8bn
• Duration at 2.1, unchanged from Q1
  • Steering interest rate risk from solvency capital perspective
• Volatile quarter for Nordic HY bonds
  • DNB Nordic HY index up 1.1%
• AUM up NOK 2.1bn (or 9%) since Q1

Q2 Investment result

	Investment portfolio statistics	30.06.25	30.06.24	31.03.25
	Size bond & cash eq. (NOKm) 3	22 623	19 094	20 778
	Avg. ref. rate (NIBOR, STIBOR, etc.)	3.4%	4.0%	3.8%
	Avg. spread/risk premium (bps)	151	141	128
Bonds2	Yield4	4.9%	5.4%	5.1%
	Duration4	2.1	2.3	2.1
	Credit duration	1.9	1.8	1.8
	Avg. rating5	A+	A	A+
	Portfolio size (NOKm) 3	4 184	3 136	3 976
Equities	Share of total	15.5 %	14.1%	16.0 %
	Estimated intrinsic value discount	35 %	37%	37 %
	No. of companies	37	38	35

¹ Put option included in total return and excluded in equity return

² Bank deposits included

³Size includes currency swaps

Interest rate swap effect included

⁵Avg. linear rating based on official rating (>45%) and 'Protector rating' (<55%)

10

4

Capital position

Income statement

Profit of NOK 716m (254) | EPS at NOK 8.7 (3.1)

NOKm	Q2 25	Q2 24	H1 25	H1 24	FY 24
Gross written premium	4 218	3 551	9 489	7 981	12 333
Insurance revenue	3 413	2 865	6 668	5 600	11 783
Insurance claims expenses	(2 383)	(2 225)	(4 633)	(4 315)	(8 606)
Insurance operating expenses	(394)	(304)	(736)	(594)	(1 253)
Insurance service result before reinsurance contracts held	637	335	1 298	691	1 924
Net result from reinsurance contracts held	(122)	(178)	(325)	(293)	(520)
Insurance service result	515	157	973	398	1 404
Net income from investments	642	271	1 219	621	1 059
Net insurance finance income or expenses	(174)	(29)	(215)	(7)	(213)
Other income/expenses	(60)	(52)	(93)	(91)	(198)
Profit/(loss) before tax	923	348	1 884	921	2 052
lax	(206)	(94)	(427)	(211)	(513)
Profit/(loss) for the period	716	254	1 457	710	1 539
Loss ratio	69.8%	77.7%	69.5%	77.0%	73.0%
Net reinsurance ratio	3.6%	6.2%	4.9%	5.2%	4.4%
Loss ratio, net of reinsurance	73.4%	83.9%	74.4%	82.3%	77.5%
Cost ratio	11.5%	10.6%	11.0%	10.6%	10.6 %
Combined ratio	84.9%	94.5%	85.4%	92.9%	88.1 %
Large losses, net of reinsurance	6.1%	12.5%	4.7%	9.5%	7.2 %
Run-off gains/losses, net of reinsurance	-2.2%	-2.1%	-1.9%	-0.2%	-0.9 %
Change in risk adjustment, net of reinsurance	1.4%	1.9%	1.3%	1.8%	1.5 %
Discounting effect, net of reinsurance	-4.2%	-4.4%	-4.1%	-4.3%	-3.8 %

Statement of financial position

SCR ratio¹ at 220%

NOKm	30.06.2025	30.06.2024	31.12.2024
Financial assets	26 769	22 252	22 102
Derivatives	381	79	224
Bank deposits	139	163	456
Other assets	2 385	1 847	1 872
Total assets	29 675	24 341	24 654
Total equity	6 289	4 688	5 439
Subordinated loan capital	2 688	1 892	1 892
Insurance contract liabilities	18 789	16 184	15 768
Derivatives	104	120	33
Other liabilities	1 804	1 457	1 522
Total equity and liabilities	29 675	24 341	24 654

*Numbers may not add up due to rounding

• Profit for the quarter
• Dividend NOK 2 per share, NOK 165m in total
• Solvency capital requirement up due to growth, currency effects, and higher investment risk

¹ Solvency Capital Requirement (SCR) ratio = Eligible own funds (OF)

0

2,000

4,000

6,000

8,000

10,000

Solvency II

SCR ratio at 220%

Composition of SCR:

• Net insurance risk 61%
• Net market risk 30%
• Other risks 9%

Eligible solvency capital:

• Guarantee provision and proposed dividend subtracted from own funds

0

2,000

4,000

6,000

8,000

10,000

12,000

0

2,000

4,000

6,000

8,000

10,000

12,000

We will always be

The Challenger

We will deliver through unique relationships, best in class decision-making and cost effective solutions

Main targets

Cost and quality leadership Profitable growth Top 3

Values Credible Innovative/Open Bold Committed

Summary Q2 & H1 2025

Q2: Combined ratio at 84.9% | Total investment return of 468 | EPS at 8.7

Disclaimer

This presentation and the information contained herein have been prepared by and is the sole responsibility of Protector Forsikring ASA (the "Company"). Such information is being provided to you solely for your information and may not be reproduced, retransmitted, further distributed to any other person or published, in whole or in part, for any purpose. Failure to comply with this restriction may constitute a violation of applicable securities laws. The information and opinions presented herein are based on general information gathered at the time of writing and are therefore subject to change without notice. The Company assumes no obligations to update or correct any of the information set out herein.

These materials may contain statements about future events and expectations that are forward-looking statements. Any statement in these materials that is not a statement of historical fact including, without limitation, those regarding the Company's financial position, business strategy, plans and objectives of management for future operations is a forward-looking statement that involves known and unknown risks, uncertainties and other factors which may cause our actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such forward-looking statements are based on numerous assumptions regarding the Company's present and future business strategies and the environment in which the Company will operate in the future. The Company assumes no obligations to update the forward-looking statements contained herein to reflect actual results, changes in assumptions or changes in factors affecting these statements.

This presentation does not constitute or form part of, and is not prepared or made in connection with, an offer or invitation to sell, or any solicitation of any offer to subscribe for or purchase any securities and nothing contained herein shall form the basis of any contract or commitment whatsoever. No reliance may be placed for any purposes whatsoever on the information contained in this presentation or on its completeness, accuracy or fairness. The information in this presentation is subject to verification, completion and change. The contents of this presentation have not been independently verified. While the Company relies on information obtained from sources believed to be reliable, it does not guarantee its accuracy or completeness. Accordingly, no representation or warranty, express or implied, is made or given by or on behalf of the Company or any of its owners, directors, officers or employees or any other person as to the accuracy, completeness or fairness of the information or opinions contained in this presentation. None of the Company, its affiliates or any of their respective advisors or representatives or any other person shall have any liability whatsoever (in negligence or otherwise) for any loss howsoever arising from any use of this presentation or its contents or otherwise arising in connection with the presentation. The Company's securities have not been and will not be registered under the US Securities Act of 1933, as amended (the "US Securities Act"), and are offered and sold only outside the United States in accordance with an exemption from registration provided by Regulation S of the US Securities Act.

This presentation should not form the basis of any investment decision. Investors and prospective investors in securities of any issuer mentioned herein are required to make their own independent investigation and appraisal of the business and financial condition of such company and the nature of the securities. Any decision to purchase securities in the context of a proposed offering of securities, if any, should be made solely on the basis of information contained in any offering documents published in relation to such an offering. For further information about the Company, reference is made public disclosures made by the Company, such as filings made with the Oslo Stock Exchange, periodic reports and other materials available on the Company's web pages.