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 30 June 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 applied in the preparation of the annual 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 at 30.06.2020. See note 3 for further information.  

 

Note 2

Loans and deposits broken down according to sectors

GROUPLoans
Broken down according to sectors30.06.202030.06.201931.12.2019
Agriculture and forestry572538568
Fisheries3 5403 2703 502
Manufacturing2 3802 6862 346
Building and construction1 127797915
Wholesale and retail trade, hotels709646621
Supply/Offshore1 1109861 042
Property management7 3137 2477 692
Professional/financial services9339881 186
Transport and private/public services2 6661 9802 307
Activities abroad283255262
Total corporate/public entities20 63319 39320 441
Retail customers44 76543 38143 847
Total loans (gross carrying amount)65 39862 77464 288
Expected credit loss (ECL) - stage 1 - Corporate-25-24-30
Expected credit loss (ECL) - stage 1 - Retail-8-5-5
Expected credit loss (ECL) - stage 2 - Corporate-56-39-58
Expected credit loss (ECL) - stage 2 - Retail-53-30-36
Expected credit loss (ECL) - stage 3 - Corporate-141-125-106
Expected credit loss (ECL) - stage 3 - Retail-21-22-24
Loans to and receivables from customers (net carrying amount)65 09462 52964 029
-of which loans with floating interest rate (amortised cost)60 97958 70359 832
-of which loans with fixed interest rate (fair value)4 1153 8264 197
    
    
GROUPDeposits
Broken down according to sectors30.06.202030.06.201931.12.2019
Agriculture and forestry231206187
Fisheries1 3721 1411 252
Manufacturing2 2581 6031 659
Building and construction899752841
Wholesale and retail trade, hotels896750839
Property management1 8381 8491 648
Transport and private/public services4 7246 0145 448
Public entities888812777
Miscellaneous2 2742 2842 467
Total corporate/public entities15 38015 41115 118
Retail customers23 67521 91021 685
Total deposits39 05537 32136 803
 

Note 3

Losses and impairment 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 interim report for Q2 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 high. The situation has impacted the ECL calculation as at 30.06.2020. Changes in economic conditions have impacted macroeconomic scenarios and weightings. Weightings for Q1 2020 have been continued in Q2 2020.

Weighting in Q1 and Q2 2020:             Weighting as at 31 December 2019:

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

Changes made to the scenario weightings from 31.12.2019 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 applied its best judgement to ensure that the forecasts are unbiased. On the other hand, the government’s package of measures might limit expected losses. State guarantees are reflected in the Bank’s LGD model (reducing expected degree of loss).

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 the commitment to stage 2 (performing) or stage 3 (non-performing).

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

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  
GROUPQ2 2020Q2 201930.06.202030.06.20192019
Changes in ECL - Stage 1140510
Changes in ECL - Stage 2-311151337
Changes in ECL - Stage 32-952-138-138
Increase in existing expected losses in stage 3 (individually assessed)2323482
New expected losses in stage 3 (individually assessed)198731139155
Confirmed losses, previously impaired216412
Reversal of previous expected losses in stage 3 (individually assessed)-1-3-10-11-30
Confirmed losses, not previously impaired123310
Recoveries-2-3-3-4-8
Total impairments on loans and guarantees, etc426781950
Changes in the loss provisions/ECL recognised in the balance sheet in the period  
GROUP - 30.06.2020Stage 1Stage 2Stage 3Total
ECL 31.12.20193699240375
New commitments98118
Disposal of commitments and transfer to stage 3 (individually assessed)-9-10-3-22
Changes in ECL in the period for commitments which have not migrated-1-90-10
Migration to stage 16-17-1-12
Migration to stage 2-544-138
Migration to stage 30-165
Changes stage 3 (individually assessed)--5454
ECL 30.06.202036114296446
- of which expected losses on loans to retail customers8532182
- of which expected losses on loans to corporate customers2556141222
- of which expected losses on guarantees35134142
     
     
GROUP - 30.06.2019Stage 1Stage 2Stage 3Total
ECL 31.12.20182661251338
New commitments86114
Disposal of commitments and transfer to stage 3 (individually assessed)-3-5-118-126
Changes in ECL in the period for commitments which have not migrated0-6-2-8
Migration to stage 11-14-1-13
Migration to stage 2-234-2210
Migration to stage 30-153
Changes stage 3 (individually assessed)--136136
ECL 30.06.20193075250354
- of which expected losses on loans to retail customers5302257
- of which expected losses on loans to corporate customers2439125188
- of which expected losses on guarantees16103110
     
     
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 - 30.06.2020Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)51 284654-51 938
Medium risk (0.5 % - < 3 %)7 4262 278-9 704
High risk (3 % - <100 %)8331 097-1 930
Credit-impaired commitments--1 2371 237
Total commitments before ECL59 5434 0291 23764 809
- ECL-36-114-296-446
Net commitments *)59 5073 91594164 363
     
     
GROUP - 30.06.2019Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)49 156590-49 746
Medium risk (0.5 % - < 3 %)7 2832 959-10 242
High risk (3 % - <100 %)983666-1 649
Credit-impaired commitments--997997
Total commitments before ECL57 4224 21599762 634
- ECL-30-75-250-355
Net commitments *)57 3924 14074762 279
     
 
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).
 30.06.202030.06.201931.12.2019
GROUPTotalRetailCorporateTotalRetailCorporateTotalRetailCorporate
          
Gross commitments in default above 90 days104762813456781627686
Gross other credit-impaired commitments1 133301 1038631884581434780
Gross credit-impaired commitments1 2371061 13199774923976110866
          
ECL on commitments in default above 90 days241410116524195
ECL on other credit-impaired commitments2727265239162232165211
ECL on credit-impaired commitments296212752502222824024216
          
Net commitments in default above 90 days80621812350731385781
Net other credit-impaired commitments86123838624262259829569
Net credit-impaired commitments941858567475269573686650
          
Gross credit-impaired commitments as a percentage of loans/guarantees1.850.245.061.560.174.431.480.253.96
Net credit-impaired commitments as a percentage of loans/guarantees1.410.193.831.170.123.341.120.202.98
 

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 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, 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 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 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, 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 - 30.06.2020Financial instruments at fair value through profit and lossFinancial instruments assessed at amortised costTotal book value
Cash and claims on Norges Bank 1 0341 034
Loans to and receivables from credit institutions 2 6332 633
Loans to and receivables from customers4 11560 97965 094
Certificates and bonds9 332 9 332
Shares and other securities192 192
Financial derivatives2 518 2 518
Total financial assets16 15764 64680 803
Loans and deposits from credit institutions 2 8072 807
Deposits from and liabilities to customers 39 05539 055
Financial derivatives797 797
Debt securities 29 79629 796
Subordinated loan capital 702702
Total financial liabilities79772 36073 157
    
    
GROUP - 30.06.2019Financial instruments at fair value through profit and lossFinancial instruments assessed at amortised costTotal book value
Cash and claims on Norges Bank 963963
Loans to and receivables from credit institutions 2 8612 861
Loans to and receivables from customers3 82658 70362 529
Certificates and bonds6 711 6 711
Shares and other securities186 186
Financial derivatives1 199 1 199
Total financial assets11 92262 52774 449
Loans and deposits from credit institutions 1 3651 365
Deposits from and liabilities to customers 37 32137 321
Financial derivatives357 357
Debt securities 27 17827 178
Subordinated loan capital 860860
Total financial liabilities35766 72467 081
    
    
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     
 Q2 2020Q2 201930.06.202030.06.201931.12.2019
Certificates and bonds28-3-143-9
Securities12651216
Foreign exchange trading (for customers)1411262441
Fixed income trading (for customers)3711816
Financial derivatives16-2-2-1-2
Net change in value and gains/losses from financial instruments7319264662
 

Note 6

Financial instruments at amortised cost

GROUP30.06.202030.06.201931.12.2019
 Fair valueBook valueFair valueBook valueFair valueBook value
Cash and claims on Norges Bank1 0341 0349639631 0721 072
Loans to and receivables from credit institutions2 6332 6332 8612 8611 0881 088
Loans to and receivables from customers60 97960 97958 70358 70359 83259 832
Total financial assets64 64664 64662 52762 52761 99261 992
Loans and deposits from credit institutions2 8072 8071 3651 365817817
Deposits from and liabilities to customers39 05539 05537 32137 32136 80336 803
Debt securities29 87229 79627 28227 17828 36228 271
Subordinated loan capital and AT1 capital707702865860714704
Total financial liabilities72 44172 36066 83366 72466 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 9 million on loans with fixed interest rate.

 

GROUP - 30.06.2020Based 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 1154 115
Certificates and bonds5 8533 479 9 332
Shares and other securities5 187192
Financial derivatives 2 518 2 518
Total financial assets5 8585 9974 30216 157
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers   -
Debt securities   -
Subordinated loan capital and Additional Tier 1 capital   -
Financial derivatives 797 797
Total financial liabilities-797-797
     
     
GROUP - 30.06.2019Based 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 8263 826
Certificates and bonds4 4992 212 6 711
Shares and other securities7 179186
Financial derivatives 1 199 1 199
Total financial assets4 5063 4114 00511 922
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers   -
Debt securities   -
Subordinated loan capital and Additional Tier 1 capital   -
Financial derivatives 357 357
Total financial liabilities-357-357
     
     
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/additions578 
Sales/reduction-702-9
Transferred to Level 3  
Transferred from Level 3  
Net gains/losses in the period428
Book value as at 30.06.204 115187
   
   
GROUPLoans to and receivables from customersShares
Book value as at 31.12.183 811175
Purchases/additions3415
Sales/reduction-319-9
Transferred to Level 3  
Transferred from Level 3  
Net gains/losses in the period-78
Book value as at 30.06.193 826179
 

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 30.06.2020InterestIssuedMaturityBook value 30.06.202030.06.201931.12.2019
NO0010588072NOK1 050fixed NOK 4.75 %201020251 2781 2381 187
XS0968459361EUR25fixed EUR 2.81 %20132028350310308
XS0984191873EUR306M Euribor + 0.20 %20132020327291296
NO0010696990NOK-3M Nibor + 0.45 %20132020-2 509231
NO0010720204NOK3 0003M Nibor + 0.24 %201420203 0003 0003 001
NO0010730187NOK1 000fixed NOK 1.50 %201520221 018993999
NO0010777584NOK3 0003M Nibor + 0.58 %201620213 0063 0113 013
XS1626109968EUR250fixed EUR 0.125 %201720222 7572 4632 490
NO0010819543NOK3 0003M Nibor + 0.42 %201820243 0022 5003 004
XS1839386577EUR250fixed EUR 0.375 %201820232 7932 4962 522
NO0010836489NOK1 000fixed NOK 2.75 %201820281 1341 0581 024
NO0010853096NOK3 0003M Nibor + 0.37 %201920252 9982 5022 503
XS2063496546EUR250fixed EUR 0.01 %201920242 777-2 484
NO0010884950NOK3 0003M Nibor + 0.42 %202020252 998--
Total covered bonds issued by Møre Boligkreditt AS  27 43822 37123 062

As at 30.06.2020, Sparebanken Møre held NOK 2,137 million in covered bonds issued by Møre Boligkreditt AS (NOK 0 million). Møre Boligkreditt AS held no own covered bonds as at 30.06.2020 (NOK 0 million).


 

Note 9

Operating segments

Result - Q2 2020GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income2660101111450
Other operating income124-158225266
Total income390-15921361716
Operating costs157-144927905
Profit before impairment233-143109811
Impairment on loans, guarantees etc.420051-90
Pre-tax profit191-14358901
Taxes41     
Profit after tax150     
       
       
Result - 30.06.2020GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income6081322403350
Other operating income136-2847535410
Total income744-277929338910
Operating costs3242732651919
Profit before impairment420-54472281981
Impairment on loans, guarantees etc.780060180
Pre-tax profit342-54471681801
Taxes75     
Profit after tax267     
       
       
Key figures - 30.06.2020GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Loans to customers 1)65 094-1181 35419 83944 0190
Deposits from customers 1)39 055-1869713 30625 0700
Guarantee liabilities1 767001 76250
The deposit-to-loan ratio60.015.351.567.157.00
Man-years36001615113414
       
       
Result - Q2 2019GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income320031261910
Other operating income78-132629306
Total income398-13291552216
Operating costs160-124828915
Profit before impairment238-1-191271301
Impairment on loans, guarantees etc.600420
Pre-tax profit232-1-191231281
Taxes51     
Profit after tax181     
       
       
Result - 30.06.2019GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income624182403750
Other operating income155-2561535610
Total income779-246929343110
Operating costs317-2479611929
Profit before impairment4620-102322391
Impairment on loans, guarantees etc.19001900
Pre-tax profit4430-102132391
Taxes100     
Profit after tax343     
       
       
Key figures - 30.06.2019GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Loans to customers 1)62 529-1211 37618 68642 5880
Deposits from customers 1)37 321-1888313 08423 3720
Guarantee liabilities1 435001 42960
Deposit-to-loan ratio59.714.964.270.054.90
Man-years35801564714213
       
       
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 incomeQ2 2020Q2 201931.12.2019
Net interest income6977308
Other operating income4-2-3
Total income7375305
Operating costs141345
Profit before impairment on loans5962260
Impairment on loans, guarantees etc.0-1-11
Pre-tax profit5963271
Taxes131349
Profit after tax4650222
    
    
Statement of income30.06.202030.06.201931.12.2019
Net interest income150146308
Other operating income-1-1-3
Total income149145305
Operating costs262345
Profit before impairment on loans123122260
Impairment on loans, guarantees etc.3-2-11
Pre-tax profit120124271
Taxes262749
Profit after tax9497222
    
    
Statement of financial position30.06.202030.06.201931.12.2019
Loans to and receivables from customers28 73624 99325 655
Total equity2 1442 1482 274
 

Note 10

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 BANK30.06.202030.06.201931.12.2019
Statement of income   
Interest and credit commission income from subsidiaries15610
Received dividend from subsidiaries227172172
Administration fee received from Møre Boligkreditt AS201736
Rent paid to Sparebankeiendom AS7713
    
Statement of financial position   
Claims on subsidiaries2 8661 2512 290
Covered bonds2 13700
Liabilities to subsidiaries2 750166848
Intragroup right-of-use of properties in Sparebankeiendom AS103113107
Intragroup hedging8000
Accumulated loan portfolio transferred to Møre Boligkreditt AS28 74225 00625 658
 

Note 11

EC capital

The 20 largest EC holders in Sparebanken Møre as at 30.06.2020Number of ECsPercentage share of EC capital
Sparebankstiftelsen Tingvoll963 9829.75
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 Norge284 3742.88
Wenaas Kapital AS250 0002.53
Verdipapirfondet Eika egenkapital234 4352.37
FLPS - Princ All Sec204 9032.07
Beka Holding AS150 1001.52
Lapas AS (Leif-Arne Langøy)123 5001.25
Stiftelsen Kjell Holm79 7000.81
PIBCO AS75 0000.76
Forsvarets personell pensjonskasse70 6600.71
BKK Pensjonskasse58 8280.60
Malme AS55 0000.56
Storebrand Norge I Verdipapirfond54 8070.55
U Aandals Eftf AS50 0000.51
Mertens40 0000.40
J E Devold AS40 0000.40
Total 20 largest EC holders5 027 15050.85
Total number of ECs9 886 954100.00
 

Note 12

Capital adequacy

Capital adequacy for Sparebanken Møre 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, a 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, Finanstilsynet has set an individual Pillar 2 requirement of 1.7 per cent, however a minimum of NOK 590 million.

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. Equally, 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.

 30.06.202030.06.201931.12.2019
EC capital989989989
- ECs owned by the Bank-2-3-3
Share premium357356357
Additional Tier 1 capital (AT1)599599599
Primary capital fund2 8192 6492 819
Gift fund125125125
Dividend equalisation fund1 5591 3921 559
Proposed dividend for EC holders00138
Proposed dividend for the local community00140
Other equity231221246
Accumulated profit for the period2673440
Total equity6 9446 6726 970
    
Tier 1 capital (T1)   
Goodwill, intangible assets and other deductions-52-40-53
Value adjustments of financial instruments at fair value-16-13-14
Deduction of overfunded pension liability-3-180
Additional Tier 1 capital (AT1)-599-599-599
Expected IRB-losses exceeding ECL-419-407-352
Deduction for proposed dividend for EC holders00-138
Deduction for proposed dividend for the local community00-140
Deduction of accumulated profit for the period-267-344-
Total Common Equity Tier 1 capital (CET1)5 5885 2545 673
Additional Tier 1 capital - classified as equity599599599
Additional Tier 1 capital - classified as debt01430
Total Tier 1 capital (T1)6 1875 9966 272
    
Tier 2 capital (T2)   
Subordinated loan capital of limited duration702703704
Total Tier 2 capital (T2)702703704
    
Net equity and subordinated loan capital6 8896 6996 976
    
Risk weighted assets (RWA) by exposure classes   
Credit risk - standardised approach30.06.202030.06.201931.12.2019
Central governments or central banks000
Regional governments or local authorities493315188
Public sector companies717173
Institutions (banks etc)520536342
Covered bonds417441373
Equity173148148
Other items719676666
Total credit risk - standardised approach2 3932 1871 790
    
Credit risk - IRB Foundation   
Retail - Secured by real estate8 9049 0128 684
Retail - Other454662431
Corporate lending18 04221 02317 969
Total credit risk - IRB-F27 40030 69727 084
    
Credit value adjustment risk (CVA) - market risk551532535
Operational risk (basic method)2 7352 5822 735
Transitional scheme (Basel I)000
Risk weighted assets (RWA)33 07935 99932 144
    
Minimum requirement Common Equity Tier 1 capital (4.5 %)1 4891 6201 446
    
Buffer requirements30.06.202030.06.201931.12.2019
Capital conservation buffer , 2.5 %827900804
Systemic risk buffer, 3.0 %9921 080964
Countercyclical buffer, 1.0 % (2.0% per 30.06.2019 and 2.5 % per 31.12.2019)331720804
Total buffer requirements2 1502 7002 572
Available Common Equity Tier 1 capital after buffer requirements1 9499341 655
    
Capital adequacy as a percentage of risk weighted assets (RWA)30.06.202030.06.201931.12.2019
Capital adequacy ratio20.818.621.7
Capital adequacy ratio incl. 50 % of the result21.219.1-
Tier 1 capital ratio18.716.719.5
Tier 1 capital ratio incl. 50 % of the result19.117.2-
Common Equity Tier 1 capital ratio16.914.617.7
Common Equity Tier 1 capital ratio incl. 50 % of the result17.315.1-
    
Leverage Ratio (LR)30.06.202030.06.201931.12.2019
Basis for calculation of leverage ratio82 33478 74277 552
Leverage Ratio (LR)7.57.68.1
Leverage Ratio (LR) incl. 50 % of the result7.77.9-
 

Note 13

Events after the reporting date

No events have occurred after the reporting period that will materially affect the figures presented as of 30 June 2020.