Note 1

Accounting principles

The Group`s interim accounts have been prepared in accordance with International Financial Reporting Standards (IFRS), implemented by the EU as at 31 March 2020. The interim report has been prepared in compliance with IAS 34 Interim Reporting and in accordance with accounting principles and methods applied in the 2019 Financial statements.

The accounts are presented in Norwegian kroner (NOK), which is also the Parent Bank`s and subsidiaries` functional currency. All amounts are stated in NOK million unless stated otherwise.

Note 1.5 in the Annual report 2019 discloses the use of estimates used in the preparation of the financial statements. One of the most important areas to which critical estimates and assumptions are linked is the measurement of expected credit losses (ECL) according to IFRS 9. Covid-19 has resulted in changed assumptions for the calculation of expected losses as of Q1-2020. See note 3 for further information.     

 

Note 2

Loans and deposits broken down according to sectors

GROUPLoans
Broken down according to sectors31.03.202031.03.201931.12.2019
Agriculture and forestry558520568
Fisheries3 5833 1963 502
Manufacturing2 2402 6802 346
Building and construction1 086740915
Wholesale and retail trade, hotels718630621
Supply/Offshore1 2229781 042
Property management7 7306 8377 692
Professional/financial services9861 2941 186
Transport and private/public services2 6351 9432 307
Public entities000
Activities abroad292246262
Total corporate/public entities21 05019 06420 441
Retail customers44 24242 42443 815
Fair value adjustment of loans1365232
Total loans (gross carrying amount)65 42861 54064 288
Expected credit loss (ECL) - stage 1 - Corporate-23-21-30
Expected credit loss (ECL) - stage 1 - Retail-8-5-5
Expected credit loss (ECL) - stage 2 - Corporate-53-30-58
Expected credit loss (ECL) - stage 2 - Retail-59-32-36
Expected credit loss (ECL) - stage 3 - Corporate-116-163-106
Expected credit loss (ECL) - stage 3 - Retail-24-19-24
Loans to and receivables from customers (net carrying amount)65 14561 27064 029
-of which loans with floating interest rate (amortised cost)61 09857 56559 832
-of which loans with fixed interest rate (fair value)4 0473 7054 197
    
    
GROUPDeposits
Broken down according to sectors31.03.202031.03.201931.12.2019
Agriculture and forestry231218187
Fisheries1 2271 0301 252
Manufacturing1 8271 5591 659
Building and construction858656841
Wholesale and retail trade, hotels730731839
Property management1 7531 7001 648
Transport and private/public services5 3655 3165 448
Public entities855831777
Activities abroad355
Miscellaneous2 2872 1682 462
Total corporate/public entities15 13614 21415 118
Retail customers22 29620 85221 685
Total deposits37 43235 06636 803
 

Note 3

Losses and impairments on loans and guarantees

Sparebanken Møre applies a three-stage approach when assessing ECL on loans to customers and financial guarantees in accordance with IFRS 9.

Stage 1: At initial recognition and if there’s no significant increase in credit risk, the commitment is classified in stage 1 with 12-months ECL.

Stage 2: If a significant increase in credit risk since initial recognition is identified, but without evidence of loss, the commitment is transferred to stage 2 with lifetime ECL measurement.

Stage 3: If the credit risk increases further and there’s evidence of loss or if an individual assessment has been made, the commitment is transferred to stage 3 with lifetime ECL measurement. The commitment is considered to be credit-impaired.

Staging is performed at account level and implies that two or more accounts held by the same customer can be placed in different stages.

A commitment is defined as the total of loans, undrawn credit facilities and guarantees (undrawn credit facilities and guarantees are off-balance items).

A commitment is defined to be in default and credit-impaired (non-performing) if a claim is more than 90 days overdue and the overdue amount exceeds NOK 1 000.

A commitment is also defined to be credit-impaired (non-performing) if the commitment, as a result of a weakening of the debtor's creditworthiness, has been subject to an individual assessment, resulting in a lifetime ECL in stage 3.

A commitment is defined to be subject to forbearance (payment relief due to payment difficulties) if the bank agrees to changes in the terms and conditions as a result of the debtor having problems meeting payment obligations. Performing forbearance (not in default) is placed in stage 2 whereas non-performing (defaulted) forbearance is placed in stage 3.

ECL on loans are presented in the balance sheet as a reduction to «Loans to and receivables from customers» and ECL on guarantees are recognised under «Other provisions for incurred liabilities and costs».  

Consequences of COVID-19 and measurement of expected credit loss (ECL) for loans and guarantees
Pursuant to the accounting rules (IAS 34), interim financial reports must provide an explanation of events and transactions that are significant to an understanding of the changes in financial position and performance of an entity since the last annual report. The information related to these events and transactions must take into account relevant information presented in the most recent annual report. The first interim report of 2020 has been prepared in a period when the economic outlook differs from that in the annual financial statements for 2019.

The Bank’s loss provisions reflect expected credit loss (ECL) pursuant to IFRS 9. When assessing ECL, the relevant conditions at the time of reporting and expected economic developments are taken into account. COVID-19 has resulted in an extraordinary situation for the Bank’s customers. Many corporate and retail customers have seen their income reduced in the short term, and the level of uncertainty associated with estimating the future cash flows and debt servicing capacity of these customers is very high.

The situation has impacted the ECL calculation at the end of the first quarter of 2020. Changes in economic conditions have impacted macroeconomic scenarios and weightings.

Weighting at the end of Q1 2020:                Weighting as at 31 December 2019:

  • Best:             10 %                         Best:              10 %
  • Base:             50 %                         Base:              80 %
  • Worst:           40 %                         Worst:            10 %

The changes to scenario weightings are based on analyses and estimates from Norges Bank and Statistics Norway. The estimates for key macro factors have been adjusted downwards in relation to previous estimates. In addition to the external estimates, the Bank has used its best judgement to ensure that the forecasts are unbiased. On the one hand, the government’s package of measures will limit expected losses. State guarantees are reflected in the Bank’s LGD model (expected loss has been reduced).

In its assessments, the Bank has taken into account a significant increase in approved payment holidays. A specific, individual assessment is made of whether the payment holiday is forbearance and thus should migrate to stage 2 (performing) or stage 3 (non-performing). The migration of agreements from stage 1 to stage 2 in the first quarter of 2020 is largely a result of this review and amounts to around NOK 600 million.

This has been further supplemented with a more portfolio- or segment based (hotels, tourism, travel industry, and personal services industry) approach to assess significantly increased credit risk and migration to stage 2. This is due to the fact that the ECL model does not fully capture changes in future prospects.

In addition to COVID-19, oil prices have fallen dramatically due to high output and a substantial drop in demand. This has resulted in the overriding of relevant variables in the ECL model in order to take account of the increased uncertainty for individual commitments within the oil services industry.  

                                              

                                                          

                                                 

Specification of credit loss in the income statement  
GROUPQ1 2020Q1 20192019
Changes in ECL - Stage 1-1110
Changes in ECL - Stage 218237
Changes in ECL - Stage 30-43-138
Increase in existing expected losses in stage 3 (individually assessed)1162
New expected losses in stage 3 (individually assessed)1252155
Confirmed losses, previously impaired4312
Reversal of previous expected losses in stage 3 (individually assessed)-9-7-30
Confirmed losses, not previously impaired2110
Recoveries-1-1-8
Total impairments on loans and guarantees, etc361350
Changes in the loss provisions/ECL recognised in the balance sheet in the period  
GROUP - 31.03.2020Stage 1Stage 2Stage 3Total
ECL 31.12.20193699240375
New commitments6208
Disposal of commitments and transfer to stage 3 (individually assessed)-7-4-3-14
Changes in ECL in the period for commitments which have not migrated0-10-1
Migration to stage 14-130-9
Migration to stage 2-436-131
Migration to stage 30-242
Changes stage 3 (individually assessed)--1414
ECL 31.03.202035117254406
- of which expected losses on loans to retail customers8592491
- of which expected losses on loans to corporate customers2353116192
- of which expected losses on guarantees45114123
     
     
GROUP - 31.03.2019Stage 1Stage 2Stage 3Total
ECL 31.12.20182661251338
New commitments3508
Disposal of commitments and transfer to stage 3 (individually assessed)-2-3-52-57
Changes in ECL in the period for commitments which have not migrated0-1109
Migration to stage 11-9-1-9
Migration to stage 2-111-37
Migration to stage 30-132
Changes stage 3 (individually assessed)--5050
ECL 31.03.20192763258348
- of which expected losses on loans to retail customers5321956
- of which expected losses on loans to corporate customers2130163214
- of which expected losses on guarantees117678
     
     
GROUP - 31.12.2019Stage 1Stage 2Stage 3Total
ECL 31.12.20182661251338
New commitments1511127
Disposal of commitments and transfer to stage 3 (individually assessed)-5-12-125-142
Changes in ECL in the period for commitments which have not migrated2204
Migration to stage 11-22-1-22
Migration to stage 2-360-2136
Migration to stage 30-187
Changes stage 3 (individually assessed)--127127
ECL 31.12.20193699240375
- of which expected losses on loans to retail customers5362465
- of which expected losses on loans to corporate customers3058106194
- of which expected losses on guarantees15110116
Commitments (exposure) divided into risk groups based on probability of default
GROUP - 31.03.2020Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)50 530506-51 036
Medium risk (0.5 % - < 3 %)7 9222 521-10 443
High risk (3 % - <100 %)8081 262-2 070
Credit-impaired commitments--1 0011 001
Total commitments before ECL59 2604 2891 00164 550
- ECL-35-117-254-406
Net commitments *)59 2254 17274764 144
     
     
GROUP - 31.03.2019Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)48 432619-49 051
Medium risk (0.5 % - < 3 %)7 0952 610-9 704
High risk (3 % - <100 %)529945-1 474
Credit-impaired commitments--970970
Total commitments before ECL56 0564 17397061 199
- ECL-27-63-258-348
Net commitments *)56 0294 11071260 851
     
 
GROUP - 31.12.2019Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)50 157171-50 328
Medium risk (0.5 % - < 3 %)7 3692 489-9 858
High risk (3 % - <100 %)1 7261 004-2 730
Credit-impaired commitments--976976
Total commitments before ECL59 2523 66497663 892
- ECL-36-99-240-375
Net commitments *)59 2163 56573663 517
*) The tables above are based on exposure (incl. undrawn credit facilities and guarantees) and are not including fixed rate loans assessed at fair value. The figures are thus not reconcilable against balances in the statement of financial position.
 

Note 4

Credit-impaired commitments

The table shows total commitments in default above 90 days and other credit-impaired commitments (not in default above 90 days).
 31.03.202031.03.201931.12.2019
GROUPTotalRetailCorporateTotalRetailCorporateTotalRetailCorporate
          
Gross commitments in default above 90 days170739712553721627686
Gross other credit-impaired commitments831407918452981681434780
Gross credit-impaired commitments1 00111388897082888976110866
          
ECL on commitments in default above 90 days231581910924195
ECL on other credit-impaired commitments231922223982312165211
ECL on credit-impaired commitments254242302581824024024216
          
Net commitments in default above 90 days147588910643631385781
Net other credit-impaired commitments600315696062158559829569
Net credit-impaired commitments747896587126464873686650
          
Gross credit-impaired commitments as a percentage of loans/guarantees1.500.263.891.550.194.331.480.253.96
Net credit-impaired commitments as a percentage of loans/guarantees1.120.212.891.140.153.161.120.202.98
 

Note 5

Classification of financial instruments

Financial assets and financial liabilities are recognised in the balance sheet at the date when the Group becomes a party to the contractual provisions of the instrument. A financial asset is derecognised when the contractual rights to the cash flows from the financial asset expire, or the company transfers the financial asset in such a way that risk and profit potential of the financial asset is substantially transferred. Financial liabilities are derecognised from the date when the rights to the contractual provisions have been extinguished, cancelled or expired.  

CLASSIFICATION AND MEASUREMENT
The Group’s portfolio of financial instruments is at initial recognition classified in accordance with IFRS 9. Financial assets are classified in one of the following categories:    

• Amortised cost

• Fair value with value changes through the income statement    

The classification of the financial assets depends on two factors:  

• The purpose of the acquisition of the financial instrument

• The contractual cash flows from the financial assets
    

Financial assets assessed at amortised cost
The classification of the the financial assets assumes that the following requirements are met: 

• The asset is acquired to receive contractual cash flows

• The contractual cash flows consist solely of principal and interest

All lending and receivables, except fixed interest rate loans, are recorded in the group accounts at amortised cost, based on expected cash flows. The difference between the issue cost and the settlement amount at maturity, is amortised over the lifetime of the loan.

Financial liabilities assessed at amortised cost
Debt securities, including debt securities included in fair value hedging, loans and deposits from credit institutions and deposits from customers without agreed maturity, are valued at amortised cost based on expected cash flows. The portfolio of own bonds is shown in the accounts as a reduction of the debt.

Financial instruments assessed fair value, any changes in value recognised through the income statement
The Group's portfolio of bonds in the liquidity portfolio is classified at fair value through the income statement. The portfolio is held solely for liquidity management and is traded to optimize returns within current requirements for the liquidity portfolio.

The Group’s portfolio of fixed interest rate loans is assessed at fair value to avoid accounting mismatch in relation to the underlying interest rate swaps.  

Financial derivatives are contracts signed to mitigate an existing interest rate or currency risk incurred by the bank. Financial derivatives are recognised at fair value through the income statement and recognised gross per contract as an asset or liability.

The Group’s portfolio of shares is assessed at fair value with any value changes through the income statement.  

Losses and gains as a result of value changes on assets and liabilities assessed at fair value, with any value changes being recognised in the income statement, are included in the accounts during the period in which they occur.

LEVELS IN THE VALUATION HIERARCHY
Financial instruments are classified into different levels based on the quality of market data for each type of instrument.

Level 1 – Valuation based on prices in an active market
Level 1 comprises financial instruments valued by using quoted prices in active markets for identical assets or liabilities. This category includes listed shares and mutual funds, as well as bonds and certificates in LCR-level 1, traded in active markets.

Level 2 – Valuation based on observable market data
Level 2 comprises financial instruments valued by using information which is not quoted prices, but where prices are directly or indirectly observable for assets or liabilities, including quoted prices in inactive markets for identical assets or liabilities. This category mainly includes debt securities issued, derivatives and bonds which are not included in level 1.

Level 3 – Valuation based on other than observable market data
Level 3 comprises financial instruments which cannot be valued based on directly or indirectly observable prices. This category mainly includes loans to customers, as well as shares.    

GROUP - 31.03.2020Financial instruments at fair value through profit and lossFinancial instruments assessed at amortised costTotal book value
Cash and claims on Norges Bank 653653
Loans to and receivables from credit institutions 1 7751 775
Loans to and receivables from customers4 04761 09865 145
Certificates and bonds7 758 7 758
Shares and other securities181 181
Financial derivatives3 149 3 149
Total financial assets15 13563 52678 661
Loans and deposits from credit institutions 3 1463 146
Deposits from and liabilities to customers 37 43237 432
Financial derivatives1 228 1 228
Debt securities 28 55028 550
Subordinated loan capital 704704
Total financial liabilities1 22869 83271 060
    
    
GROUP - 31.03.2019Financial instruments at fair value through profit and lossFinancial instruments assessed at amortised costTotal book value
Cash and claims on Norges Bank 297297
Loans to and receivables from credit institutions 561561
Loans to and receivables from customers3 70557 56561 270
Certificates and bonds7 229 7 229
Shares and other securities188 188
Financial derivatives1 093 1 093
Total financial assets12 21558 42370 638
Loans and deposits from credit institutions 1 0861 086
Deposits from and liabilities to customers 35 06635 066
Financial derivatives396 396
Debt securities 26 42326 423
Subordinated loan capital 1 0011 001
Total financial liabilities39663 57663 972
    
    
GROUP - 31.12.2019Financial instruments at fair value in the income statementFinancial instruments assessed at amortised costTotal book value
Cash and claims on Norges Bank 1 0721 072
Loans to and receivables from credit institutions 1 0881 088
Loans to and receivables from customers4 19759 83264 029
Certificates and bonds6 938 6 938
Shares and other securities194 194
Financial derivatives1 176 1 176
Total financial assets12 50561 99274 497
Loans and deposits from credit institutions 817817
Deposits from customers 36 80336 803
Financial derivatives288 288
Debt securities issued 28 27128 271
Subordinated loan capital and Additional Tier 1 capital 704704
Total financial liabilities28866 59566 883
Net gains/losses on financial instruments   
 Q1 2020Q1 201931.12.2019
Certificates and bonds-426-9
Securities-7616
Foreign exchange trading (for customers)121341
Fixed income trading (for customers)6116
Financial derivatives-161-2
Net change in value and gains/losses from financial instruments-472762
 

Note 6

Financial instruments at amortised cost

GROUP31.03.202031.03.201931.12.2019
 Fair valueBook valueFair valueBook valueFair valueBook value
Cash and claims on Norges Bank6536532972971 0721 072
Loans to and receivables from credit institutions1 7751 7755615611 0881 088
Loans to and receivables from customers61 09861 09857 56557 56559 83259 832
Total financial assets63 52663 52658 42358 42361 99261 992
Loans and deposits from credit institutions3 1463 1461 0861 086817817
Deposits from and liabilities to customers37 43237 43235 06635 06636 80336 803
Debt securities28 47928 55026 51626 42328 36228 271
Subordinated loan capital and AT1 capital6657041 0111 001714704
Total financial liabilities69 72269 83263 67963 57666 69666 595
 

Note 7

Financial instruments at fair value

A change in the discount rate of 10 basis points will have an impact of about NOK 10 million on loans with fixed interest rate.

 

GROUP - 31.03.2020Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and claims on Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  4 0474 047
Certificates and bonds5 2822 476 7 758
Shares and other securities5 176181
Financial derivatives 3 149 3 149
Total financial assets5 2875 6254 22315 135
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers   -
Debt securities   -
Subordinated loan capital and Additional Tier 1 capital   -
Financial derivatives 1 228 1 228
Total financial liabilities-1 228-1 228
     
     
GROUP - 31.03.2019Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and claims on Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  3 7053 705
Certificates and bonds4 9912 238 7 229
Shares and other securities18 170188
Financial derivatives 1 093 1 093
Total financial assets5 0093 3313 87512 215
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers   -
Debt securities   -
Subordinated loan capital and Additional Tier 1 capital   -
Financial derivatives 396 396
Total financial liabilities-396-396
     
     
GROUP - 31.12.2019Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and claims on Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  4 1974 197
Certificates and bonds4 7412 197 6 938
Shares6 188194
Financial derivatives 1 176 1 176
Total financial assets4 7473 3734 38512 505
Loans and deposits from credit institutions   -
Deposits from customers   -
Debt securities issued   -
Subordinated loan capital and Additional Tier 1 capital   -
Financial derivatives 288 288
Total financial liabilities-288-288
Reconciliation of movements in level 3 during the period
GROUPLoans to and receivables from customersShares
Book value as at 31.12.194 197188
Purchases/additions2580
Sales/reduction-513-8
Transferred to Level 300
Transferred from Level 300
Net gains/losses in the period105-4
Book value as at 31.03.204 047176
   
   
GROUPLoans to and receivables from customersShares
Book value as at 31.12.183 811175
Purchases/additions690
Sales/reduction-171-3
Transferred to Level 300
Transferred from Level 300
Net gains/losses in the period-4-2
Book value as at 31.03.193 705170
 

Note 8

Issued covered bonds

The debt securities in the Group consist of covered bonds quoted in Norwegian kroner (NOK) and Euro (EUR) issued by Møre Boligkreditt AS, in addition to certificates and bonds quoted in NOK issued by Sparebanken Møre. The table below provides an overview of the Group’s covered bonds.  

Covered bonds in the Group (NOK million)     
ISIN codeCurrencyNominal value 31.12.2019InterestIssuedMaturityBook value 31.03.202031.03.201931.12.2019
NO0010588072NOK1 050fixed NOK 4.75 %201020251 2621 2251 187
NO0010676018NOK-3M Nibor + 0.47 %20132019-2 506-
XS0968459361EUR25fixed EUR 2.81 %20132028364302308
XS0984191873EUR306M Euribor + 0.20 %20132020345290296
NO0010696990NOK-3M Nibor + 0.45 %20132020-2 508231
NO0010720204NOK3 0003M Nibor + 0.24 %201420203 0013 0003 001
NO0010730187NOK1 000fixed NOK 1.50 %201520221 011989999
NO0010777584NOK3 0003M Nibor + 0.58 %201620213 0133 0113 013
XS1626109968EUR250fixed EUR 0.125 %201720222 9052 4472 490
NO0010819543NOK3 0003M Nibor + 0.42 %201820243 0032 5003 004
XS1839386577EUR250fixed EUR 0.375 %201820232 9472 4772 522
NO0010836489NOK1 000fixed NOK 2.75 %201820281 1151 0411 024
NO0010853096NOK3 0003M Nibor + 0.37 %201920253 002-2 503
XS2063496546EUR250fixed EUR 0.01 %201920242 912-2 484
Total covered bonds issued by Møre Boligkreditt AS  24 88022 29623 062

As of 31.03.2020, Sparebanken Møre had a holding of NOK 823 million in covered bonds issued by Møre Boligkreditt AS (NOK 1 288 million). Møre Boligkreditt AS had no own holding as of 31.03.2020 (NOK 0 million).

 

Note 9

Operating segments

Result - Q1 2020GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income3421221291900
Other operating income12-13-3528284
Total income354-12-131572184
Operating costs167-1337381014
Profit before impairment1871-501191170
Impairment on loans, guarantees etc.36009270
Pre-tax profit1511-50110900
Taxes34     
Profit after tax117     
       
       
       
Key figures - 31.03.2020GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Loans to customers 1)65 145-1191 48420 38443 3960
Deposits from customers 1)37 432-1678613 08923 5730
Guarantee liabilities1 762001 75660
The deposit-to-loan ratio57.513.453.064.254.30
Man-years35401575013413
       
       
Result - Q1 2019GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income304151141840
Other operating income77-123424265
Total income381-11391382105
Operating costs157-1231331014
Profit before impairment224181051091
Impairment on loans, guarantees etc.130015-20
Pre-tax profit21118901111
Taxes49     
Profit after tax162     
       
       
Key figures - 31.03.2019GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Loans to customers 1)61 270-1221 34018 36941 6830
Deposits from customers 1)35 066-1876312 04022 2810
Guarantee liabilities1 410001 400100
Deposit-to-loan ratio57.214.856.965.553.50
Man-years35601564813814
       
       
Result - 31.12.2019GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income1 314255097980
Other operating income293-511109911520
Total income1 607-4911560891320
Operating costs646-5015312739719
Profit before impairment9611-384815161
Impairment on loans, guarantees etc.500040100
Pre-tax profit9111-384415061
Taxes200     
Profit after tax711     
       
       
Key figures - 31.12.2019GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Loans to customers 1)64 029-1201 37219 69343 0840
Deposits from customers 1)36 803-2171113 13422 9790
Guarantee liabilities1 360001 35550
Deposit-to-loan ratio57.50.051.866.753.30.0
Man-years35701565113713
       
1) The subsidiary, Møre Boligkreditt AS, is part of the Bank’s Retail segment. The mortgage company's main objective is to issue covered bonds for both national and international investors, and the company is part of Sparebanken Møre's long-term financing strategy. Key figures for Møre Boligkreditt AS are displayed in a separate table.
       
2) Consists of head office activities not allocated to reporting segments, customer commitments towards employees as well as the subsidiary Sparebankeiendom AS, which manages the buildings owned by the Group.
 MØRE BOLIGKREDITT AS
Statement of incomeQ1 2020Q1 201931.12.2019
Net interest income8169308
Other operating income-51-3
Total income7670305
Operating costs121045
Profit before impairment on loans6460260
Impairment on loans, guarantees etc.3-1-11
Pre-tax profit6161271
Taxes131449
Profit after tax4847222
    
    
Statement of financial position31.03.202031.03.201931.12.2019
Loans to and receivables from customers25 88023 68225 655
Total equity2 1022 0942 274
 

Note 10

Transactions with related parties

These are transactions between the Parent Bank and wholly-owned subsidiaries based on the arm`s length principles.
The most important transactions eliminated in the Group accounts:
PARENT BANK31.03.202031.03.201931.12.2019
Statement of income   
Interest and credit commission income from subsidiaries5310
Received dividend from subsidiaries227172172
Administration fee received from Møre Boligkreditt AS9936
Rent paid to Sparebankeiendom AS3313
    
Statement of financial position   
Claims on subsidiaries2 9751 2762 290
Covered bonds8231 2880
Liabilities to subsidiaries3 0871 350848
Intragroup right-of-use of properties in Sparebankeiendom AS106114107
Accumulated loan portfolio transferred to Møre Boligkreditt AS25 88723 69625 658
 

Note 11

EC capital

The 20 largest EC holders in Sparebanken Møre as at 31.03.2020Number of ECsPercentage share of EC capital
Sparebankstiftelsen Tingvoll975 2119.86
Cape Invest AS884 5488.95
Verdipapirfond Nordea Norge Verdi390 3433.95
Wenaasgruppen AS380 0003.84
MP Pensjon339 7813.44
Pareto AS297 1893.01
Verdipapirfond Pareto Aksje Norge275 5162.79
Wenaas Kapital AS250 0002.53
Verdipapirfondet Eika egenkapital218 2592.21
FLPS - Princ All Sec204 9032.07
Beka Holding AS150 1001.52
Lapas AS (Leif-Arne Langøy)123 5001.25
State Street Bank80 3290.81
Stiftelsen Kjell Holm76 0000.77
PIBCO AS75 0000.76
Forsvarets personell pensjonskasse68 9600.70
Storebrand Norge I Verdipapirfond59 8840.61
Malme AS55 0000.56
U Aandals Eftf AS50 0000.51
Morgan Stanley & Co. International41 1340.42
Total 20 largest EC holders4 995 65750.53
Total number of ECs9 886 954100.00
 

Note 12

Capital adequacy

Sparebanken Møre’s capital adequacy is calculated in accordance with IRB Foundation for credit risk. Market risk calculations are based on the standard method and operational risk calculations on the basic Method.

The countercyclical capital buffer was reduced from 2.5 per cent to 1.0 per cent with effect from 13 March 2020. The level is set by the Ministry of Finance based on advice from Norges Bank.

The requirement for Common Equity Tier 1 capital (CET1) for Pillar 1 is 11.0 per cent. The requirement consists of a minimum requirement of 4.5 per cent, conservation buffer of 2.5 per cent, systemic risk buffer of 3.0 per cent and countercyclical capital buffer of 1.0 per cent. In addition, Finanstilsynet has set an individual Pillar 2 requirement of 1.7 per cent, however a minimum of NOK 590 mill.  

The capital adequacy reported in the 2019 Annual report was based on a proposed cash dividend of NOK 17.50 per equity certificate, a total of NOK 173 million, and an allocation to dividend funds for the local community totalling NOK 176 million. The final cash dividend for 2019 was approved by the General Meeting 16 April 2020, at NOK 14.00 per equity certificate, a total of NOK 138 million, and dividend funds for the local community was set at NOK 141 million. As a result of the reduced dividends, the Group’s Common Equity Tier 1 was strengthened by 0.3 p.p. from 17.4 per cent to 17.7 per cent. Correspondingly, the Tier 1 capital was increased from 19.3 per cent to 19.5 per cent and the Capital adequacy ratio increased from 21.5 per cent to 21.7 per cent.

The capital adequacy figures as of 31.12.2019 are in the interim report restated compared to the reported figures in the 2019 Annual report, thus reflecting the resolution of the General Meeting dated 16 April 2020.

 

 

 31.03.202031.03.201931.12.2019
EC capital989989989
- ECs owned by the Bank-2-3-3
Share premium357356357
Additional Tier 1 capital (AT1)599349599
Primary capital fund2 8192 6492 819
Gift fund125125125
Dividend equalisation fund1 5591 3911 559
Proposed dividend for EC holders1380138
Proposed dividend for the local community1400140
Other equity239226246
Accumulated profit for the period1221580
Total equity7 0856 2406 970
    
Tier 1 capital (T1)   
Goodwill, intangible assets and other deductions-51-41-53
Value adjustments of financial instruments at fair value-16-13-14
Deduction of overfunded pension liability-3-170
Additional Tier 1 capital (AT1)-599-349-599
Expected IRB-losses exceeding ECL-338-215-352
Deduction for proposed dividend for EC holders-1380-138
Deduction for proposed dividend for the local community-1400-140
Deduction of accumulated profit for the period-122-158-
Total Common Equity Tier 1 capital (CET1)5 6785 4475 673
Additional Tier 1 capital - classified as equity599349599
Additional Tier 1 capital - classified as debt01470
Total Tier 1 capital (T1)6 2775 9436 272
    
Tier 2 capital (T2)   
Subordinated loan capital of limited duration704703704
Total Tier 2 capital (T2)704703704
    
Net equity and subordinated loan capital6 9816 6466 976
    
Risk weighted assets (RWA) by exposure classes   
Credit risk - standardised approach31.03.202031.03.201931.12.2019
Central governments or central banks000
Regional governments or local authorities269223188
Public sector companies626573
Institutions (banks etc)790401342
Covered bonds407347373
Equity17398148
Other items675719666
Total credit risk - standardised approach2 3761 8531 790
    
Credit risk - IRB Foundation   
Retail - Secured by real estate8 7708 7858 684
Retail - Other431628431
Corporate lending18 93519 68717 969
Total credit risk - IRB-F28 13629 10027 084
    
Credit value adjustment risk (CVA) - market risk826502535
Operational risk (basic method)2 7352 5822 735
Transitional scheme (Basel I)06300
Risk weighted assets (RWA)34 07334 66732 144
    
Minimum requirement Common Equity Tier 1 capital (4.5 %)1 5331 5601 446
    
Buffer requirements31.03.202031.03.201931.12.2019
Capital conservation buffer , 2.5 %852867804
Systemic risk buffer, 3.0 %1 0221 040964
Countercyclical buffer, 1.0 % (2.0% per 31.03.2019 and 2.5 % per 31.12.2019)341693804
Total buffer requirements2 2152 6002 572
Available Common Equity Tier 1 capital after buffer requirements1 9301 2871 655
    
Capital adequacy as a percentage of the risk weighted assets (RWA)31.03.202031.03.201931.12.2019
Capital adequacy ratio20.519.221.7
Capital adequacy ratio incl. 50 % of the result20.719.4-
Tier 1 capital ratio18.417.119.5
Tier 1 capital ratio incl. 50 % of the result18.617.3-
Common Equity Tier 1 capital ratio16.715.717.7
Common Equity Tier 1 capital ratio incl. 50 % of the result16.915.9-
    
Leverage Ratio (LR)31.03.202031.03.201931.12.2019
Basis for calculation of leverage ratio81 37674 47677 552
Leverage Ratio (LR)7.78.08.1
Leverage Ratio (LR) incl. 50 % of the result7.88.1-
 

Note 13

Events after the reporting period

No events have occurred after the reporting period that will materially affect the figures presented as of 31 March 2020.