Note 1

Accounting principles

The Group`s interim accounts have been prepared in accordance with adopted International Financial Reporting Standards (IFRS), approved by the EU as at 31 March 2022. The interim report has been prepared in compliance with IAS 34 Interim Reporting and in accordance with accounting principles and methods applied in the 2021 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 2

Capital adequacy

Sparebanken Møre calculates and reports capital adequacy in compliance with the EU’s capital requirements regulation and directive (CRR/CRD IV). Sparebanken Møre is granted permission from the Financial Supervisory Authority of Norway (FSA) to use internal rating methods, IRB Foundation for credit risk. Calculations regarding market risk are performed using the standardised approach and for operational risk the basic indicator approach is used.

Sparebanken Møre has a total requirement for Common Equity Tier 1 capital ratio (CET1) of 12.7 per cent. The requirement consists of a minimum requirement of 4.5 per cent, a capital conservation buffer of 2.5 per cent, a systemic risk buffer of 3.0 per cent and a countercyclical capital buffer of 1.0 per cent. In addition, the FSA has set an individual Pillar 2 requirement for Sparebanken Møre of 1.7 per cent, albeit a minimum of NOK 590 million.

The next time it sets the Pillar 2 requirement in 2022, the FSA will also express its expectation concerning the Pillar 2 Guidance (P2G) in excess of the total risk-weighted capital requirement.

Norges Bank has decided to increase the countercyclical buffer to 1.5 per cent from 30 June 2022, then to 2.0 per cent with effect from 31 December 2022 and further to 2.5 per cent from 31 March 2023. The Ministry of Finance has stated that the systemic risk buffer requirement will be increased from 3.0 per cent to 4.5 per cent with effect from 31 December 2022 for banks using the standardised approach and IRB basic.

Sparebanken Møre has an internal target for CET1 of 15.2 per cent.

MREL
One key element of the BRRD II (Bank Recovery and Resolution Directive) is that capital instruments and debt can be written down and/or converted to equity (bail-in). The Financial Institutions Act, therefore, requires the bank to meet a minimum requirement regarding the sum of its own funds and convertible debt at all times (MREL – minimum requirement for own funds and eligible liabilities) such that the bank has sufficient primary capital and convertible debt to cope with a crisis without the use of public funds.

The MREL requirement must be covered by own funds or debt instruments with a lower priority than ordinary, unsecured, non-prioritised debt (senior debt). The subordination requirement (lower priority) must be met in full by no later than 1 January 2024. Until then, senior debt with a remaining term to maturity of more than one year can be used to help meet the subordination requirement.

The overall subordination requirement must as a minimum be phased in linearly. From 1 January 2022, the effective subordination requirement is 20 per cent of the adjusted risk-weighted assets.

Sparebanken Møre had issued NOK 2,000 million in senior non-preferred debt (SNP) at the end of the 1 quarter of 2022.

Equity31.03.202231.03.202131.12.2021
EC capital989989989
- ECs owned by the bank-2-2-2
Share premium358357357
Additional Tier 1 capital (AT1)599599599
Primary capital fund3 0932 9393 094
Gift fund125125125
Dividend equalisation fund1 8311 6791 831
Proposed dividend for EC holders00158
Proposed dividend for the local community00160
Equity granted in accordance with board authorisation01790
Other equity2532490
Comprehensive income for the period186163259
Total equity7 4327 2777 570
    
Tier 1 capital (T1)31.03.202231.03.202131.12.2021
Goodwill, intangible assets and other deductions-49-54-51
Value adjustments of financial instruments at fair value-16-15-16
Deduction of overfunded pension liability000
Additional Tier 1 capital (AT1)-599-599-599
Expected IRB-losses exceeding ECL calculated according to IFRS 9-492-490-498
Deduction for proposed dividend for EC holders00-158
Deduction for proposed dividend for the local community00-160
Deduction for dividend distributed in accordance with board authorisation0-1790
Deduction of comprehensive income for the period-186-1630
Total Common Equity Tier 1 capital (CET1)6 0905 7776 088
Additional Tier 1 capital - classified as equity599599599
Additional Tier 1 capital - classified as debt000
Total Tier 1 capital (T1)6 6896 3766 687
    
Tier 2 capital (T2)31.03.202231.03.202131.12.2021
Subordinated loan capital of limited duration703702703
Total Tier 2 capital (T2)703702703
    
Net equity and subordinated loan capital7 3927 0787 390
    
Risk weighted assets (RWA) by exposure classes   
Credit risk - standardised approach31.03.202231.03.202131.12.2021
Central governments or central banks000
Local and regional authorities313280336
Public sector companies196196195
Institutions457440434
Covered bonds483438486
Equity173173173
Other items697674655
Total credit risk - standardised approach2 3192 2012 279
    
Credit risk - IRB Foundation31.03.202231.03.202131.12.2021
Retail - Secured by real estate10 72810 35510 409
Retail - Other364456359
Corporate lending19 24818 47319 138
Total credit risk - IRB-F30 34029 28429 906
    
Market risk (standardised approach)372326225
Operational risk (basic indicator approach)2 9032 8402 903
Risk weighted assets (RWA)35 93434 65135 313
    
Minimum requirement Common Equity Tier 1 capital (4.5 %)1 6171 5591 589
    
Buffer requirements31.03.202231.03.202131.12.2021
Capital conservation buffer , 2.5 %898866883
Systemic risk buffer, 3.0 %1 0781 0401 059
Countercyclical buffer, 1.0 %359347353
Total buffer requirements for Common Equity Tier 1 capital2 3362 2522 295
Available Common Equity Tier 1 capital after buffer requirements2 1371 9652 204
    
Capital adequacy as a percentage of risk weighted assets (RWA)31.03.202231.03.202131.12.2021
Capital adequacy ratio20.620.420.9
Capital adequacy ratio incl. 50 % of the profit20.820.6-
Tier 1 capital ratio18.618.418.9
Tier 1 capital ratio incl. 50 % of the profit18.818.6-
Common Equity Tier 1 capital ratio17.016.717.2
Common Equity Tier 1 capital ratio incl. 50 % of the profit17.216.9-
    
Leverage Ratio (LR)31.03.202231.03.202131.12.2021
Basis for calculation of leverage ratio88 01183 39186 890
Leverage Ratio (LR)7.67.67.7
Leverage Ratio (LR) incl. 50 % of the profit7.77.7-
 

Note 3

Operating segments

Result - Q1 2022GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income3340-21411950
Other operating income53-15925277
Total income387-1571662227
Operating costs178-1544341087
Profit before impairment2090-371321140
Impairment on loans, guarantees etc.000-330
Pre-tax profit2090-371351110
Taxes46     
Profit after tax163     
       
       
Key figures - 31.03.2022GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)70 705-1121 22822 06347 5260
Expected credit loss on loans-32500-257-680
Net loans to customers70 380-1121 22821 80647 4580
Deposits from customers 1)43 501-1763615 77827 1040
Guarantee liabilities1 650001 64640
Expected credit loss on guarantee liabilities41004100
The deposit-to-loan ratio61.515.251.871.557.00.0
Man-years37001744213519
       
       
Result - Q1 2021GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income3040-41251830
Other operating income83-154426226
Total income387-15401512056
Operating costs155-1526341046
Profit before impairment2320141171010
Impairment on loans, guarantees etc.14001130
Pre-tax profit218014106980
Taxes48     
Profit after tax170     
       
       
Key figures - 31.03.2021GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)68 000-1151 21821 39145 5060
Expected credit loss on loans-28900-225-640
Net loans to customers67 711-1151 21821 16645 4420
Deposits from customers 1)40 301-1766714 58825 0630
Guarantee liabilities1 642001 63750
Expected credit loss on guarantee liabilities50005000
The deposit-to-loan ratio59.314.854.868.255.10.0
Man-years34301604212714
       
       
Result - 31.12.2021GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income1 2662-245267620
Other operating income261-64979810327
Total income1 527-627362486527
Operating costs645-6214912340827
Profit before impairment8820-765014570
Impairment on loans, guarantees etc.49004540
Pre-tax profit8330-764564530
Taxes191     
Profit after tax642     
       
       
Key figures - 31.12.2021GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)70 254-1131 22121 93947 2070
Expected credit loss on loans-32900-262-670
Net loans to customers69 925-1131 22121 67747 1400
Deposits from customers 1)41 853-1761114 95726 3020
Guarantee liabilities1 732001 72840
Expected credit loss on guarantee liabilities39003900
The deposit-to-loan ratio59.615.050.068.255.70.0
Man-years36401754013217
       
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 2022Q1 202131.12.2021
Net interest income7688360
Other operating income31-3
Total income7989357
Operating costs131351
Profit before impairment on loans6676306
Impairment on loans, guarantees etc.100
Pre-tax profit6576306
Taxes141767
Profit after tax5159239
MØRE BOLIGKREDITT AS   
Statement of financial position31.03.202231.03.202131.12.2021
Loans to and receivables from customers29 75629 19828 971
Total equity1 6242 1021 791
 

Note 4

Loans and deposits broken down according to sectors

The loan portfolio with agreed floating interest is measured at amortised cost, while the loan portfolio with fixed interest rates is measured at fair value.
       
31.03.2022GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry5960-1-356648
Fisheries3 698-2-1-123 696
Manufacturing3 045-5-4-6103 040
Building and construction1 013-3-2-251 012
Wholesale and retail trade, hotels1 144-1-4-171 145
Supply/Offshore1 2760-11-18101 083
Property management7 709-6-3-41977 893
Professional/financial services775-10017791
Transport and private/public services/abroad3 288-4-4-2313 309
Total corporate/public entities22 544-23-30-20032522 616
Retail customers44 226-7-48-173 61047 764
Total loans to and receivables from customers66 770-30-78-2173 93570 380
       
       
31.03.2021GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry5550-2-152604
Fisheries3 602-20033 603
Manufacturing3 107-6-1-7133 106
Building and construction964-2-6-28962
Wholesale and retail trade, hotels957-2-1-26958
Supply/Offshore1 224-1-14-14001 069
Property management7 472-7-8-62017 652
Professional/financial services524-1-2-117537
Transport and private/public services/abroad3 299-4-3-4293 317
Total corporate/public entities21 704-25-37-16332921 808
Retail customers41 953-6-35-234 01445 903
Total loans to and receivables from customers63 657-31-72-1864 34367 711
       
       
31.12.2021GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry6230-2-353671
Fisheries3 480-4-2-123 475
Manufacturing3 142-6-2-12103 132
Building and construction1 006-2-1-351 005
Wholesale and retail trade, hotels1 065-10-151 068
Supply/Offshore1 258-1-10-18101 066
Property management7 694-5-2-41977 880
Professional/financial services785-1-1016799
Transport and private/public services/abroad3 319-5-9-3373 339
Total corporate/public entities22 372-25-29-20832522 435
Retail customers43 925-7-39-213 63247 490
Total loans to and receivables from customers66 297-32-68-2293 95769 925
Deposits with agreed floating and fixed interest rates are measured at amortised cost. 
    
DEPOSITS FROM CUSTOMERSGROUP
Sector/industry31.03.202231.03.202131.12.2021
Agriculture and forestry300256234
Fisheries1 9641 9281 679
Manufacturing3 2192 1962 600
Building and construction774840836
Wholesale and retail trade, hotels1 4851 6631 682
Property management2 3061 9252 306
Transport and private/public services4 5824 1644 400
Public administration1 0121 202946
Others2 4982 4502 503
Total corporate/public entities18 14016 62417 186
Retail customers25 36123 67724 667
Total43 50140 30141 853
 

Note 5

Losses on loans and guarantees

Methodology for measuring expected credit losses (ECL) according to IFRS 9
Sparebanken Møre has developed an ECL model based on the Group’s IRB parameters and 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, including evidence of loss, the commitment is transferred to stage 3 with lifetime ECL measurement. The commitment is considered to be credit-impaired. As opposed to stage 1 and 2, effective interest rate in stage 3 is calculated on net impaired commitment (total commitment less expected credit loss) instead of gross commitment.

Staging is performed at account level and implies that two or more accounts held by the same customer can be placed in different stages. If a customer has one account in stage 3 (risk classes M or N), all of the customer’s accounts will migrate to stage 3.

An increase in credit risk reflects both customer-specific circumstances and development in relevant macro factors for the particular customer segment. The assessment of what is considered to be a significant increase in credit risk is based on a combination of quantitative and qualitative indicators, as well as “backstops” (see separate section regarding “backstops”)

Quantitative criteria
A significant increase in credit risk is determined by comparing the PD at the reporting date with PD at initial recognition. If the actual PD is higher than initial PD, an assessment is made of whether the increase is significant.

Significant increase in credit risk since initial recognition is considered to have occurred when either

  • PD has increased by 100 per cent or more and the increase in PD is more than 0.5 percentage points, or
  • PD has increased by more than 2 percentage points

The weighted, macro adjusted PD in year 1 is used for comparison with PD on initial recognition to determine whether the credit risk has increased significantly.

Qualitative criteria
In addition to the quantitative assessment of a changes in the PD, a qualitative assessment is made to determine whether there has been a significant increase in credit risk, for example, if the commitment is subject to special monitoring.

“Backstops”
Credit risk is always considered to have increased significantly if the following events, “backstops”, have occurred:

  • the customer’s contractual payments are 30 days past due
  • the customer has been granted forbearance measures due to financial distress, though it is not severe enough to be individually assessed in stage 3. 

 Significant reduction in credit risk – recovery
A customer migrates from stage 2 to stage 1 if:

  • The criteria for migration from stage 1 to stage 2 is no longer present, and
  • This is satisfied for at least one subsequent month (total 2 months)

A customer migrates from stage 3 to stage 1 or stage 2 if the customer no longer meets the conditions for migration to stage 3:

  • The customer migrates to stage 2 if more than 30 days in default.
  • Otherwise, the customer migrates to stage 1.

Accounts that are not subject to the migration rules above are not expected to have significant change in credit risk and retain the stage from previous month.

Scenarios
Three scenarios are developed: Best, Basis and Worst. For each of the scenarios, expected values of different parameters are given, for each of the next five years. The possibility for each of the scenarios to occur is also estimated. After five years, the scenarios are expected to converge to a long-term stable level.

Changes to PD as a result of scenarios, may also affect the staging.

Definition of default, credit-impaired and forbearance
The definition of default has been amended from 1 January 2021 and has been extended to include breaches of special covenants and agreed payment reliefs (forbearance). The new default definition has not changed the Group’s assessment of credit risk associated with individual exposures, and there is therefore no significant effect on the Group’s losses.

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 the highest of 1 per cent of the exposure (loans and undrawn credits) and NOK 1,000 for the retail market and NOK 2,000 for the corporate market. Breaches of covenants can also trigger default.

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.

As part of the process of granting payment relief, a specific, individual assessment is made of whether the application for payment relief is ‘forbearance’ and whether the loan should thus migrate to stage 2 (performing) or stage 3 (non-performing) in the Group’s ECL model.

Management override
Quarterly review meetings evaluate the basis for the accounting of ECL losses. If there are significant events that will affect an estimated loss which the model has not taken into account, relevant factors in the ECL model will be overridden. An assessment is made of the level of long-term PD and LGD in stage 2 and stage 3 under different scenarios.

Consequences of the war in Ukraine 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 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. Consequences of Covid-19 and the war in Ukraine have led to increased uncertainty about the economic development both in Norway and in the global economy, and the picture is constantly changing. Capacity problems in production as a result of the reopening of the economy in combination with increased energy prices and raw material prices have led to rising inflation. Increased uncertainty about economic development and interest rate hikes have led to a sharp rise in market interest rates internationally.

In the Group’s calculations of expected credit loss (ECL), the macroeconomic scenarios and the weightings have been impacted by the changes in economic conditionsin the first quarter of 2022.

The probability of a pessimistic scenario is increased from 10 per cent to 20 per cent, the base case scenario is 70 per cent and the best case scenario is reduced from 20 per cent to 10 per cent.

Specification of credit loss in the income statement
GROUPQ1 2022Q1 20212021
Changes in ECL - stage 1-1-10
Changes in ECL - stage 210-8-12
Changes in ECL - stage 303-1
Increase in existing expected losses in stage 3 (individually assessed)02159
New expected losses in stage 3 (individually assessed)0219
Confirmed losses, previously impaired(individually assessed)439
Reversal of previous expected losses in stage 3 (individually assessed)-11-3-23
Confirmed losses, not previously impaired007
Recoveries-2-3-9
Total impairments on loans and guarantees01449
Changes in the loss provisions/ECL recognised in the balance sheet in the period  
GROUP - 31.03.2022Stage 1Stage 2Stage 3Total
ECL 31.12.20213372263368
New commitments65011
Disposal of commitments and transfer to stage 3 (individually assessed)-5-4-1-10
Changes in ECL in the period for commitments which have not migrated-14-12
Migration to stage 11-100-9
Migration to stage 2-216-113
Migration to stage 30-132
Changes stage 3 (individually assessed)---11-11
ECL 31.03.20223282252366
- of which expected losses on loans to retail customers7481772
- of which expected losses on loans to corporate customers2330200253
- of which expected losses on guarantee liabilities243541
     
     
GROUP - 31.03.2021Stage 1Stage 2Stage 3Total
ECL 31.12.20203384209326
New commitments5106
Disposal of commitments and transfer to stage 3 (individually assessed)-2-8-1-11
Changes in ECL in the period for commitments which have not migrated-4-40-8
Migration to stage 11-50-4
Migration to stage 2-110-27
Migration to stage 30-264
Changes stage 3 (individually assessed)--1919
ECL 31.03.20213276231339
- of which expected losses on loans to retail customers6352364
- of which expected losses on loans to corporate customers2537163225
- of which expected losses on guarantees144550
     
     
GROUP - 31.12.2021Stage 1Stage 2Stage 3Total
ECL 31.12.20203384209326
New commitments1312025
Disposal of commitments and transfer to stage 3 (individually assessed)-8-20-4-32
Changes in ECL in the period for commitments which have not migrated-5-5-1-11
Migration to stage 11-18-2-19
Migration to stage 2-122021
Migration to stage 30-363
Changes stage 3 (individually assessed)--5555
ECL 31.12.20213372263368
- of which expected losses on loans to retail customers7392167
- of which expected losses on loans to corporate customers2529208262
- of which expected losses on guarantee liabilities143439
Commitments (exposure) divided into risk groups based on probability of default
GROUP - 31.03.2022Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)57 925351-58 276
Medium risk (0.5 % - < 3 %)9 9052 390-12 295
High risk (3 % - <100 %)1 9471 273-3 220
Credit-impaired commitments--1 0231 023
Total commitments before ECL69 7774 0141 02374 814
- ECL-32-82-252-366
Total net commitments *)69 7453 93277174 448
     
     
GROUP - 31.03.2021Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)54 876588-55 464
Medium risk (0.5 % - < 3 %)9 2351 959-11 194
High risk (3 % - <100 %)1 3801 077-2 457
Credit-impaired commitments--1 0601 060
Total commitments before ECL65 4913 6241 06070 175
- ECL-32-76-231-339
Total net commitments *)65 4593 54882969 836
     
     
GROUP - 31.12.2021Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)57 093339-57 432
Medium risk (0.5 % - < 3 %)10 1862 024-12 210
High risk (3 % - <100 %)1 9741 261-3 235
Credit-impaired commitments--1 0961 096
Total commitments before ECL69 2533 6241 09673 973
- ECL-33-72-263-368
Total net commitments *)69 2203 55283373 605
*) The tables above are based on exposure (incl. undrawn credit facilities and guarantee liabilities) 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 6

Credit-impaired commitments

The table shows total commitments in default for more than 90 days and other credit-impaired commitments (less than 90 days).   
          
 31.03.202231.03.202131.12.2021
GROUPTotalRetailCorporateTotalRetailCorporateTotalRetailCorporate
          
Gross commitments in default for more than 90 days4737107364946415
Gross other credit-impaired commitments97642934987719161 05051999
Gross credit-impaired commitments1 023799441 0601359251 096921 004
          
ECL on commitments in default for more than 90 days141041611515114
ECL on other credit-impaired commitments23872312151220324810238
ECL on credit-impaired commitments252172352312320826321242
          
Net commitments in default for more than 90 days332765753431301
Net other credit-impaired commitments738357037725971380241761
Net credit-impaired commitments7716270982911271783371762
          
Total gross loans to customers - Group70 70547 83622 86968 00045 96722 03370 25447 55722 697
Guarantees - Group1 65041 6461 64251 6371 73241 728
Gross credit-impaired commitments as a percentage of loans/guarantee liabilities1.41%0.17%3.85%1.52%0.29%3.91%1.52%0.19%4.11%
Net credit-impaired commitments as a percentage of loans/guarantee liabilities1.07%0.13%2.89%1.19%0.24%3.03%1.16%0.15%3.12%
 

Note 7

Other income

(NOK million)Q1 2022Q1 20212021
Guarantee commission10939
Income from the sale of insurance services (non-life/personal)7826
Income from the sale of shares in unit trusts/securities3315
Income from Discretionary Asset Management111042
Income from payment transfers191879
Other fees and commission income6525
Commission income and income from banking services5653226
Commission expenses and expenses from banking services-8-10-34
Income from real estate brokerage7625
Other operating income001
Total other operating income7626
Net commission and other operating income5549218
Interest hedging (for customers)4512
Currency hedging (for customers)10935
Dividend received013
Net gains/losses on shares111018
Net gains/losses on bonds-318-23
Change in value of fixed-rate loans-72-51-107
Derivates related to fixed-rate lending8159113
Change in value of issued bonds614526771
Derivates related to issued bonds-619-532-777
Net gains/losses related to buy back of outstanding bonds0-1-2
Net result from financial instruments-23443
Total other income5383261

The following table lists commission income and costs covered by IFRS 15 broken down by the largest main items and allocated per segment. 

Net commission and other operating income - 31.03.2022GroupOtherCorporateRetailReal estate brokerage
Guarantee commission1001000
Income from the sale of insurance services7-1170
Income from the sale of shares in unit trusts/securities30030
Income from Discretionary Asset Management111550
Income from payment transfers1925120
Other fees and commission income6-8770
Commission income and income from banking services56-628340
Commission expenses and expenses from banking services-8-1-1-60
Income from real estate brokerage70007
Other operating income00000
Total other operating income70007
Net commision and other operating income55-727287
      
      
Net commission and other operating income - 31.03.2021GroupOtherCorporateRetailReal estate brokerage
Guarantee commission90900
Income from the sale of insurance services83050
Income from the sale of shares in unit trusts/securities31020
Income from Discretionary Asset Management101540
Income from payment transfers1825110
Other fees and commission income5-131080
Commission income and income from banking services53-629300
Commission expenses and expenses from banking services-10-3-1-60
Income from real estate brokerage60006
Other operating income00000
Total other operating income60006
Net commision and other operating income49-928246
      
      
Net commission and other operating income - 31.12.2021GroupOtherCorporateRetailReal estate brokerage
Guarantee commission3933600
Income from the sale of insurance services2642200
Income from the sale of shares in unit trusts/securities1541100
Income from Discretionary Asset Management42221190
Income from payment transfers79918520
Other fees and commission income25-18180
Commission income and income from banking services22621861190
Commission expenses and expenses from banking services-34-9-2-230
Income from real estate brokerage2500025
Other operating income11000
Total other operating income2610025
Net commision and other operating income21813849625
 

Note 8

Operating expenses

(NOK million)Q1 2022Q1 20212021
Wages7963262
Pension expenses6521
Employers' social security contribution and Financial activity tax161357
Other personnel expenses4520
Wages, salaries, etc.10586360
Depreciations111245
Operating expenses own and rented premises4419
Maintenance of fixed assets227
IT-expenses3634128
Marketing expenses7728
Purchase of external services6622
Expenses related to postage, telephone and newspapers etc.227
Travel expenses002
Capital tax115
Other operating expenses4122
Total other operating expenses6257240
Total operating expenses178155645
 

Note 9

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 measured at amortised cost
The classification of 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 measured at amortised cost
Debt securities, including debt securities included in fair value hedging, loans and deposits from credit institutions and deposits from customers, 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 measured at 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 quality requirements for the liquidity portfolio.

The Group’s portfolio of fixed interest rate loans is measured 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 Group. Financial derivatives are recognised at fair value through the income statement and recognised gross per contract as an asset or a liability.

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

Losses and gains as a result of value changes on assets and liabilities measured 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, 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 includes derivatives, as well as 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 includes loans to customers, as well as shares.

GROUP - 31.03.2022Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 739739
Loans to and receivables from credit institutions 881881
Loans to and receivables from customers3 93566 44570 380
Certificates and bonds10 375 10 375
Shares and other securities215 215
Financial derivatives814 814
Total financial assets15 33968 06583 404
Loans and deposits from credit institutions 674674
Deposits from and liabilities to customers 43 50143 501
Financial derivatives664 664
Debt securities 29 35129 351
Subordinated loan capital 703703
Total financial liabilities66474 22974 893
    
    
GROUP - 31.03.2021Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 221221
Loans to and receivables from credit institutions 2 5662 566
Loans to and receivables from customers4 34363 36867 711
Certificates and bonds8 767 8 767
Shares and other securities188 188
Financial derivatives1 189 1 189
Total financial assets14 48766 15580 642
Loans and deposits from credit institutions 1 5661 566
Deposits from customers 40 30140 301
Financial derivatives407 407
Debt securities issued 29 75829 758
Subordinated loan capital 702702
Total financial liabilities40772 32772 734
    
    
GROUP - 31.12.2021Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 428428
Loans to and receivables from credit institutions 867867
Loans to and receivables from customers3 95765 96869 925
Certificates and bonds10 185 10 185
Shares and other securities204 204
Financial derivatives810 810
Total financial assets15 15667 26382 419
Loans and deposits from credit institutions 980980
Deposits from and liabilities to customers 41 85341 853
Financial derivatives336 336
Debt securities 30 26330 263
Subordinated loan capital 703703
Total financial liabilities33673 79974 135
 

Note 10

Financial instruments at amortised cost

GROUP31.03.202231.03.202131.12.2021
 Fair valueBook valueFair valueBook valueFair valueBook value
Cash and receivebles from Norges Bank739739221221428428
Loans to and receivables from credit institutions8818812 5662 566867867
Loans to and receivables from customers66 44566 44563 36863 36865 96865 968
Total financial assets68 06568 06566 15566 15567 26367 263
Loans and deposits from credit institutions6746741 5661 566980980
Deposits from and liabilities to customers43 50143 50140 30140 30141 85341 853
Debt securities issued29 38129 35129 92229 75830 38730 263
Subordinated loan capital704703716702710703
Total financial liabilities74 26074 22972 50572 32773 93073 799
 

Note 11

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 - 31.03.2022Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and receivables from Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  3 9353 935
Certificates and bonds7 3653 010 10 375
Shares and other securities21 194215
Financial derivatives 814 814
Total financial assets7 3863 8244 12915 339
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers   -
Debt securities   -
Subordinated loan capital   -
Financial derivatives 664 664
Total financial liabilities-664-664
     
     
GROUP - 31.03.2021Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and receivables from Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  4 3434 343
Certificates and bonds5 4453 322 8 767
Shares and other securities12 175187
Financial derivatives 1 189 1 189
Total financial assets5 4574 5114 51814 486
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers   -
Debt securities   -
Subordinated loan capital   -
Financial derivatives 407 407
Total financial liabilities-407-407
     
     
GROUP - 31.12.2021Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and receivables from Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  3 9573 957
Certificates and bonds7 0823 103 10 185
Shares and other securities10 194204
Financial derivatives 810 810
Total financial assets7 0923 9134 15115 156
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers   -
Debt securities   -
Subordinated loan capital   -
Financial derivatives 336 336
Total financial liabilities-336-336
Reconciliation of movements in level 3 during the period
GROUPLoans to and receivables from customersShares
Book value as at 31.12.20213 957194
Purchases/additions1630
Sales/reduction-2120
Transferred to Level 300
Transferred from Level 300
Net gains/losses in the period270
Book value as at 31.03.20223 935194
   
   
GROUPLoans to and receivables from customersShares
Book value as at 31.12.20204 372164
Purchases/additions2200
Sales/reduction-203-6
Transferred to Level 300
Transferred from Level 300
Net gains/losses in the period-4617
Book value as at 31.03.20214 343175
   
   
GROUPLoans to and receivables from customersShares
Book value as at 31.12.20204 372164
Purchases/additions6489
Sales/reduction-1 170-8
Transferred to Level 300
Transferred from Level 300
Net gains/losses in the period10729
Book value as at 31.12.20213 957194
 

Note 12

Issued covered bonds

The debt securities of 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 issued covered bonds.

Issued covered bonds in the Group (NOK million)     
ISIN codeCurrencyNominal value 31.03.2022InterestIssuedMaturityBook value 31.03.2022Book value 31.03.2021Book value 31.12.2021
NO0010588072NOK1 050fixed NOK 4.75 %201020251 1281 2031 153
XS0968459361EUR25fixed EUR 2.81 %20132028273310297
NO0010730187NOK-fixed NOK 1.50 %20152022-1 0081 014
NO0010777584NOK-3M Nibor + 0.58 %20162021-3 005-
XS1626109968EUR250fixed EUR 0.125 %201720222 4292 5212 503
NO0010819543NOK3 0003M Nibor + 0.42 %201820243 0033 0023 002
XS1839386577EUR250fixed EUR 0.375 %201820232 4402 5542 526
NO0010836489NOK1 000fixed NOK 2.75 %201820289831 0531 028
NO0010853096NOK3 0003M Nibor + 0.37 %201920253 0022 9993 001
XS2063496546EUR250fixed EUR 0.01 %201920242 3832 5382 505
NO0010884950NOK3 0003M Nibor + 0.42 %202020253 0002 9992 999
XS2233150890EUR303M Euribor + 0.75 %20202027300311309
NO0010951544NOK2 7003M Nibor + 0.75 %202120262 7632 7752 766
XS2389402905EUR250fixed EUR 0.01 %202120262 326-2 500
Total covered bonds issued by Møre Boligkreditt AS (incl. accrued interests)24 03026 27825 603

As at 31.03.2022, Sparebanken Møre held NOK 503 million in covered bonds (incl.accrued interest)  issued by Møre Boligkreditt AS (NOK 1,641 million). Møre Boligkreditt AS held no own covered bonds as at 31.03.2022 (NOK 0 million).

 

 

Note 13

Transactions with related parties

These are transactions between the parent bank and wholly-owned subsidiaries based on arm's length principles.
The most important transactions eliminated in the Group accounts: 
PARENT BANK31.03.202231.03.202131.12.2021
Statement of income   
Net interest and credit commission income from subsidiaries13832
Received dividend from subsidiaries241237237
Administration fee received from Møre Boligkreditt AS111144
Rent paid to Sparebankeiendom AS4314
    
Statement of financial position   
Claims on subsidiaries5 0623 5003 514
Covered bonds5031 641514
Liabilities to subsidiaries1 0672 1841 061
Intragroup right-of-use of properties in Sparebankeiendom AS869485
Intragroup hedging61258
Accumulated loan portfolio transferred to Møre Boligkreditt AS29 76129 20228 975
 

Note 14

EC capital

The 20 largest EC holders in Sparebanken Møre as at 31.03.2022Number of ECsPercentage share of EC capital
Cape Invest AS1 005 46910.17
Sparebankstiftelsen Tingvoll989 37010.01
Verdipapirfondet Eika egenkapital395 6304.00
Wenaasgruppen AS380 0003.84
Spesialfondet Borea utbytte365 1003.69
MP Pensjon339 7813.44
Verdipapirfond Nordea Norge Verdi283 0122.86
Verdipapirfond Pareto Aksje Norge254 0572.57
Pareto AS231 5222.34
Wenaas EFTF AS200 0002.02
Kommunal Landspensjonskasse177 2271.79
Beka Holding AS150 1001.52
Lapas AS (Leif-Arne Langøy)123 5001.25
Forsvarets personellservice91 8000.93
Stiftelsen Kjell Holm80 7500.82
BKK Pensjonskasse70 6700.71
Brown Brothers Harriman & Co.50 8090.51
U Aandahls Eftf AS50 0000.51
PIBCO AS45 9000.46
Morgan Stanley & Co. International41 9120.42
Total 20 largest EC holders5 326 60953.88
Total number of ECs9 886 954100.00

The proportion of equity certificates held by foreign nationals was 3.6 per cent at the end of the 1 quarter of 2022.

 

 

 

Note 15

Events after the reporting date

No events have occurred after the reporting period that will materially affect the figures presented as of 31 March 2022.