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 30 September 2021. The interim report has been prepared in compliance with IAS 34 Interim Reporting and in accordance with accounting principles and methods applied in the 2020 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 standard method and for operational risk the basic method is used.

Sparebanken Møre has a total requirement for Common 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 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 countercyclical capital buffer can be increased with 12 months’ notice. On 17 June 2021, the Ministry of Finance announced that the countercyclical capital buffer requirement will be increased to 1.5 per cent from 30 June 2022.

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

Reported capital adequacy in the annual report for 2020 was based on a proposed cash dividend of NOK 4.50 per equity certificate, a total of NOK 44 million, and dividend funds to the local community totaling NOK 45 million.

On 23 March 2021, the General Meeting made a decision to authorise the Board of Directors to decide on further distribution of dividends on the basis of the bank's annual accounts for 2020 of up to NOK 9.00 per equity certificate and up to NOK 91 million in dividends for local communities. The authoritsation is valid until the ordinary General Meeting in 2022. The funds that can be distributed in accordance with the board authorisation have been transferred to other equity pending any distribution, instead of to the equalisation fund and primary capital as originally proposed. The funds transferred to other equity shall not be included in the calculation of Common Equity Tier 1 capital, which resulted in a reduction in the CET1 capital ratio as at 31.12.2020 from 17.5 per cent to 17.0 per cent. Similarly, the Tier 1 capital ratio was reduced from 19.2 per cent to 18.7 per cent and the capital adequacy ratio was reduced from 21.3 per cent to 20.8 per cent.

The figures as of 31 December 2020 in the quarterly report have been revised in relation to reported capital adequacy in the annual report for 2020, thus reflecting the General Meeting's resolution of 23 March 2021.

Equity30.09.202130.09.202031.12.2020
EC capital989989989
- ECs owned by the bank-2-2-2
Share premium357357357
Additional Tier 1 capital (AT1)599599599
Primary capital fund2 9392 8192 939
Gift fund125125125
Dividend equalisation fund1 6781 5601 679
Proposed dividend for EC holders0044
Proposed dividend for the local community0045
Equity that can be granted in accordance with board authorisation1790179
Other equity238225254
Comprehensive income for the period485414-
Total equity7 5877 0867 208
    
Tier 1 capital (T1)30.09.202130.09.202031.12.2020
Goodwill, intangible assets and other deductions-50-52-56
Value adjustments of financial instruments at fair value-16-17-16
Deduction of overfunded pension liability0-30
Additional Tier 1 capital (AT1)-599-599-599
Expected IRB-losses exceeding ECL calculated according to IFRS 9-509-381-480
Deduction for proposed dividend for EC holders00-44
Deduction for proposed dividend for the local community00-45
Deduction for equity that can be granted in accordance with board authorisation-1790-179
Deduction of comprehensive income for the period-485-414-
Total Common Equity Tier 1 capital (CET1)5 7495 6205 788
Additional Tier 1 capital - classified as equity599599599
Additional Tier 1 capital - classified as debt000
Total Tier 1 capital (T1)6 3486 2196 387
    
Tier 2 capital (T2)30.09.202130.09.202031.12.2020
Subordinated loan capital of limited duration702702702
Total Tier 2 capital (T2)702702702
    
Net equity and subordinated loan capital7 0506 9217 089
    
Risk weighted assets (RWA) by exposure classes   
Credit risk - standardised approach30.09.202130.09.202031.12.2020
Central governments or central banks000
Local and regional authorities335240248
Public sector companies2128199
Institutions507597538
Covered bonds469450454
Equity173173173
Other items687695640
Total credit risk - standardised approach2 3822 2362 152
    
Credit risk - IRB Foundation30.09.202130.09.202031.12.2020
Retail - Secured by real estate10 2899 3909 932
Retail - Other403457411
Corporate lending18 91417 89518 419
Total credit risk - IRB-F29 60527 74228 762
    
Credit value adjustment risk (CVA) - market risk255528396
Operational risk (basic method)2 8402 7352 840
Risk weighted assets (RWA)35 08233 24134 150
    
Minimum requirement Common Equity Tier 1 capital (4.5 %)1 5791 4961 537
    
Buffer requirements30.09.202130.09.202031.12.2020
Capital conservation buffer , 2.5 %877831854
Systemic risk buffer, 3.0 %1 0529971 025
Countercyclical buffer, 1.0 %351332342
Total buffer requirements for Common Equity Tier 1 capital2 2802 1612 220
Available Common Equity Tier 1 capital after buffer requirements1 8901 9632 032
    
Capital adequacy as a percentage of risk weighted assets (RWA)30.09.202130.09.202031.12.2020
Capital adequacy ratio20.120.820.8
Capital adequacy ratio incl. 50 % of the profit20.821.4-
Tier 1 capital ratio18.118.718.7
Tier 1 capital ratio incl. 50 % of the profit18.819.3-
Common Equity Tier 1 capital ratio16.416.917.0
Common Equity Tier 1 capital ratio incl. 50 % of the profit17.117.5-
    
Leverage Ratio (LR)30.09.202130.09.202031.12.2020
Basis for calculation of leverage ratio86 66481 84382 643
Leverage Ratio (LR)7.37.67.7
Leverage Ratio (LR) incl. 50 % of the profit7.67.9-
 

Note 3

Operating segments

Result - Q3 2021GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income3200-101331970
Other operating income71-142524297
Total income391-14151572267
Operating costs160-1519441057
Profit before impairment2311-41131210
Impairment on loans, guarantees etc.2009-70
Pre-tax profit2291-41041280
Taxes53     
Profit after tax176     
       
       
Result - 30.09.2021GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income9321-163855620
Other operating income222-4595737920
Total income1 154-447945864120
Operating costs478-461099130420
Profit before impairment6762-303673370
Impairment on loans, guarantees etc.44004400
Pre-tax profit6322-303233370
Taxes143     
Profit after tax489     
       
       
Key figures - 30.09.2021GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)69 738-1131 17721 98146 6930
Expected credit loss on loans-31500-252-630
Net loans to customers69 423-1131 17721 72946 6300
Deposits from customers 1)40 780-1660414 10326 0890
Guarantee liabilities1 57900041 575
Expected credit loss on guarantee liabilities50005000
The deposit-to-loan ratio58.514.251.364.255.90.0
Man-years36101634413717
       
       
Result - Q3 2020GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income3061-21131940
Other operating income77-133423267
Total income383-12321362207
Operating costs149-1325311015
Profit before impairment234171051192
Impairment on loans, guarantees etc.360045-90
Pre-tax profit19817601282
Taxes45     
Profit after tax153     
       
       
Result - 30.09.2020GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income9142303535290
Other operating income213-4181768017
Total income1 127-3911142960917
Operating costs473-401119629214
Profit before impairment654103333173
Impairment on loans, guarantees etc.1140010590
Pre-tax profit540102283083
Taxes120     
Profit after tax420     
       
       
Key figures - 30.09.2020GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)65 691-1171 33719 93044 5410
Expected credit loss on loans-32400-255-690
Net loans to customers65 367-1171 33719 67544 4720
Deposits from customers 1)39 329-2272313 98524 6430
Guarantee liabilities1 9000051 8950
Expected credit loss on guarantee liabilities1570015700
The deposit-to-loan ratio59.918.854.170.255.30
Man-years35301564913414
       
       
Result - 31.12.2020GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income1 2282154857260
Other operating income285-5611510110223
Total income1 513-5413058682823
Operating costs630-5513912839622
Profit before impairment8831-94584321
Impairment on loans, guarantees etc.1490014900
Pre-tax profit7341-93094321
Taxes167     
Profit after tax567     
       
       
Key figures - 31.12.2020GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)67 126-1161 31220 90645 0240
Expected credit loss on loans-27600-216-600
Net loans to customers66 850-1161 31220 69044 9640
Deposits from customers 1)39 023-2665113 66524 7330
Guarantee liabilities1 530001 52550
Expected credit loss on guarantee liabilities50005000
The deposit-to-loan ratio58.10.049.665.454.90.0
Man-years34601564913011
       
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 incomeQ3 2021Q3 202030.09.202130.09.202031.12.2020
Net interest income96100274250345
Other operating income509-1-1
Total income101100283249344
Operating costs1211393749
Profit before impairment on loans8989244212295
Impairment on loans, guarantees etc.0-1021
Pre-tax profit8990244210294
Taxes2020544664
Profit after tax6970190164230
MØRE BOLIGKREDITT AS   
Statement of financial position30.09.202130.09.202031.12.2020
Loans to and receivables from customers29 53126 72429 041
Total equity1 7362 2082 282
 

Note 4

Loans and deposits broken down according to sector and industry

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.
       
30.09.2021GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry5900-2-154641
Fisheries3 577-1-1-123 576
Manufacturing3 376-9-5-1393 358
Building and construction951-4-2-48949
Wholesale and retail trade, hotels1 047-2-2-261 047
Supply/Offshore1 289-1-20-15501 113
Property management7 851-6-4-42008 037
Professional/financial services442-1-1016456
Transport and private/public services/abroad3 199-5-3-3533 241
Total corporate/public entities22 322-29-40-18334822 418
Retail customers43 321-7-36-203 74747 005
Total loans to and receivables from customers65 643-36-76-2034 09569 423
       
       
30.09.2020GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry5410-1-151590
Fisheries3 441-20033 442
Manufacturing2 627-11-8-7112 612
Building and construction955-3-4-12949
Wholesale and retail trade, hotels680-1-5-36677
Supply/Offshore1 1050-20-1440941
Property management7 463-6-12-91877 623
Professional/financial services919-1-1024941
Transport and private/public services/abroad2 510-2-6-4302 528
Total corporate/public entities20 241-26-57-16931420 303
Retail customers41 115-7-47-184 02145 064
Total loans to and receivables from customers61 356-33-104-1874 33565 367
       
       
31.12.2020GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry5690-2-153619
Fisheries3 449-2-2033 448
Manufacturing2 690-8-6-7132 682
Building and construction965-3-6-16961
Wholesale and retail trade, hotels686-1-2-26687
Supply/Offshore1 488-3-16-12201 347
Property management7 516-7-5-81867 682
Professional/financial services909-1-1024931
Transport and private/public services/abroad2 941-2-3-5302 961
Total corporate/public entities21 213-27-43-14632121 318
Retail customers41 541-6-34-204 05145 532
Total loans to and receivables from customers62 754-33-77-1664 37266 850
Deposits with agreed floating and fixed interest rates are measured at amortised cost.
    
DEPOSITS FROM CUSTOMERSGROUP
Sector/industry30.09.202130.09.202031.12.2020
Agriculture and forestry237217196
Fisheries1 1701 3391 446
Manufacturing2 5422 7902 321
Building and construction872858909
Wholesale and retail trade, hotels1 7319911 082
Property management2 1991 8771 802
Transport and private/public services4 0134 7974 773
Public administration935900822
Others2 5662 2872 306
Total corporate/public entities16 26516 05615 657
Retail customers24 51523 27323 366
Total40 78039 32939 023
 

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.

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  

 A 12-months PD is used 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.

Customers who 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.

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 in the third quarter.

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 in stage 2 and stage 3 under different scenarios.

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 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. Even though we are back to a normal everyday life (with increased preparedness), there is still considerable uncertainty associated with expected developments both in Norway and in the world economy, and the picture is constantly changing. Some industries have changed fundamentally due to the rapid digitalization that occurred during Covid-19. Further, we will see changes in the economy due to the climate issue and the focus on sustainability. This means that there is greater uncertainty about critical estimates.

In the Group’s calculations of expected credit loss (ECL), the macroeconomic scenarios and the weightings have been impacted by the changes in economic conditions through 2020 and 2021.

During the second half of 2021, the outlook has become more positive and clearer. There are improvements in macroeconomic conditions. There are very few bankruptcies and the level of default is relatively low. Increased compulsory liquidation of companies and an increase in the number of bankruptcies are expected when deferred public debt falls due for payment.

No changes have been made in scenario weighting or other assumptions in the Group’s loss model. The probability of a pessimistic scenario is 20 per cent, the base case scenario is 70 per cent probability and the best case scenario is 10 per cent.

Specification of credit loss in the income statement
GROUPQ3 2021Q3 202030.09.202130.09.20202020
Changes in ECL - stage 12-14-2-3
Changes in ECL - stage 2-6-2-414-15
Changes in ECL - stage 30-3-1-1-3
Increase in existing expected losses in stage 3 (individually assessed)410384425
New expected losses in stage 3 (individually assessed)2341465113
Confirmed losses, previously impaired2379161
Reversal of previous expected losses in stage 3 (individually assessed)-3-5-12-15-165
Confirmed losses, not previously impaired325544
Recoveries-2-2-7-5-8
Total impairments on loans and guarantees23644114149
Changes in the loss provisions/ECL recognised in the balance sheet in the period  
GROUP - 30.09.2021Stage 1Stage 2Stage 3Total
ECL 31.12.20203384209326
New commitments113014
Disposal of commitments and transfer to stage 3 (individually assessed)-6-14-3-23
Changes in ECL in the period for commitments which have not migrated1-210
Migration to stage 11-13-1-13
Migration to stage 2-324-219
Migration to stage 30-242
Changes stage 3 (individually assessed)--4040
ECL 30.09.20213780248365
- of which expected losses on loans to retail customers7362063
- of which expected losses on loans to corporate customers2940183252
- of which expected losses on guarantee liabilities144550
     
     
GROUP - 30.09.2020Stage 1Stage 2Stage 3Total
ECL 31.12.20193699240375
New commitments1221134
Disposal of commitments and transfer to stage 3 (individually assessed)-11-13-4-28
Changes in ECL in the period for commitments which have not migrated-2-140-16
Migration to stage 14-20-1-17
Migration to stage 2-541-135
Migration to stage 30-143
Changes stage 3 (individually assessed)--9595
ECL 30.09.202034113334481
- of which expected losses on loans to retail customers7471872
- of which expected losses on loans to corporate customers2657169252
- of which expected losses on guarantee liabilities19147157
     
     
GROUP - 31.12.2020Stage 1Stage 2Stage 3Total
ECL 31.12.20193699240375
New commitments1320134
Disposal of commitments and transfer to stage 3 (individually assessed)-12-17-6-35
Changes in ECL in the period for commitments which have not migrated-3-22-2-27
Migration to stage 13-220-19
Migration to stage 2-427-122
Migration to stage 30-154
Changes stage 3 (individually assessed)---28-28
ECL 31.12.20203384209326
- of which expected losses on loans to retail customers6342060
- of which expected losses on loans to corporate customers2743146216
- of which expected losses on guarantee liabilities074350
Commitments (exposure) divided into risk groups based on probability of default
GROUP - 30.09.2021Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)53 710468-54 178
Medium risk (0.5 % - < 3 %)7 8172 788-10 605
High risk (3 % - <100 %)1 4031 181-2 584
Credit-impaired commitments--1 1191 119
Total commitments before ECL62 9304 4371 11968 486
- ECL-37-80-248-365
Total net commitments *)62 8934 35787168 121
     
     
GROUP - 30.09.2020Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)51 666752-52 418
Medium risk (0.5 % - < 3 %)7 8272 245-10 072
High risk (3 % - <100 %)6291 144-1 773
Credit-impaired commitments--1 2131 213
Total commitments before ECL60 1224 1411 21365 476
- ECL-34-113-334-481
Total net commitments *)60 0884 02887964 995
     
 
GROUP - 31.12.2020Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)52 268569-52 837
Medium risk (0.5 % - < 3 %)7 5322 239-9 771
High risk (3 % - <100 %)7561 112-1 868
Credit-impaired commitments--1 0501 050
Total commitments before ECL60 5563 9201 05065 526
- ECL-33-84-209-326
Total net commitments *)60 5233 83684165 200
*) 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 above 90 days and other credit-impaired commitments (not above 90 days).
 30.09.202130.09.202031.12.2020
GROUPTotalRetailCorporateTotalRetailCorporateTotalRetailCorporate
          
Gross commitments in default above 90 days7868101047628837211
Gross other credit-impaired commitments1 041499921 109291 08096739928
Gross credit-impaired commitments1 1191171 0021 2131051 1081 050111939
          
ECL on commitments in default above 90 days1812622121018126
ECL on other credit-impaired commitments231922231273051918183
ECL on credit-impaired commitments249212283341931520920189
          
Net commitments in default above 90 days6056482641865605
Net other credit-impaired commitments810407707972277577631745
Net credit-impaired commitments870967748798679384191750
          
Gross credit-impaired commitments as a percentage of loans/guarantee liabilities1.570.254.131.800.234.941.530.244.09
Net credit-impaired commitments as a percentage of loans/guarantee liabilities1.220.203.191.310.193.531.220.203.27
 

Note 7

Other income

(NOK million)30.09.202130.09.20202020
Guarantee commission292736
Income from the sale of insurance services (non-life/personal)181723
Income from the sale of shares in unit trusts/securities11911
Income from Descretionary Asset Management312736
Income from payment transfers595881
Other fees and commission income181823
Commission income and income from banking services166156210
Commission expenses and expenses from banking services-22-19-26
Income from real estate brokerage181723
Other operating income134
Total other operating income192027
Net commission and other operating income163157211
Interest hedging (for customers)91415
Currency hedging (for customers)264452
Dividend received2622
Net gains/losses on shares116-3
Net gains/losses on bonds0-6-4
Change in value of fixed-rate loans-8512278
Derivates related to fixed-rate lending97-125-77
Change in value of issued bonds446-1255-600
Derivates related to issued bonds-4461251596
Net gains/losses related to buy back of outstanding bonds-1-1-3
Net result from financial instruments595674
Total other income222213285

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

Result - 30.09.2021GroupOtherCorporateRetailReal estate brokerage
Guarantee commission2902900
Income from the sale of insurance services1821150
Income from the sale of shares in unit trusts/securities113080
Income from Discretionary Asset Management31121090
Income from payment transfers59713390
Other fees and commission income18-2521220
Commission income and income from banking services166-174930
Commission expenses and expenses from banking services-22-7-1-140
Income from real estate brokerage1800018
Other operating income11000
Total other operating income1910018
Net commision and other income163-7737918
      
      
Result - 30.09.2020GroupOtherCorporateRetailReal estate brokerage
Guarantee commission2702700
Income from the sale of insurance services1711150
Income from the sale of shares in unit trusts/securities93060
Income from Discretionary Asset Management27213120
Income from payment transfers58712390
Other fees and commission income18-2623210
Commission income and income from banking services156-1376930
Commission expenses and expenses from banking services-19-5-1-130
Income from real estate brokerage1700017
Other operating income32100
Total other operating income2021017
Net commision and other income157-16768017
      
      
Result - 2020GroupOtherCorporateRetailReal estate brokerage
Guarantee commission3603600
Income from the sale of insurance services2302210
Income from the sale of shares in unit trusts/securities1100110
Income from Discretionary Asset Management36418140
Income from payment transfers811317510
Other fees and commission income2347120
Commission income and income from banking services21021801090
Commission expenses and expenses from banking services-26-8-1-170
Income from real estate brokerage2300023
Other operating income43100
Total other operating income2731023
Net commision and other income21116809223
 

Note 8

Operating expenses

(NOK million)30.09.202130.09.20202020
Wages191192250
Pension expenses161420
Employers' social security contribution and Financial activity tax393953
Other personnel expenses1169
Wages, salaries, etc.257251332
Depreciations343546
Operating expenses own and rented premises121219
Maintenance of fixed assets679
IT-expenses9590117
Marketing expenses201826
Purchase of external services171727
Expenses related to postage, telephone and newspapers etc.5710
Travel expenses024
Capital tax445
Other operating expenses283034
Total other operating expenses187187252
Total operating expenses478473630
 

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 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 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 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 - 30.09.2021Financial instruments at fair value through profit and lossFinancial instruments assessed at amortised costTotal book value
Cash and claims on Norges Bank 480480
Loans to and receivables from credit institutions 2 7362 736
Loans to and receivables from customers4 09565 32869 423
Certificates and bonds9 814 9 814
Shares and other securities193 193
Financial derivatives1 198 1 198
Total financial assets15 30068 54483 844
Loans and deposits from credit institutions 1 8441 844
Deposits from and liabilities to customers 40 78040 780
Financial derivatives327 327
Debt securities 31 60831 608
Subordinated loan capital 702702
Total financial liabilities32774 93475 261
    
    
GROUP - 30.09.2020Financial instruments at fair value through profit and lossFinancial instruments assessed at amortised costTotal book value
Cash and claims on Norges Bank 650650
Loans to and receivables from credit institutions 2 7322 732
Loans to and receivables from customers4 33561 03265 367
Certificates and bonds8 517 8 517
Shares and other securities191 191
Financial derivatives2 507 2 507
Total financial assets15 55064 41479 964
Loans and deposits from credit institutions 2 4622 462
Deposits from and liabilities to customers 39 32939 329
Financial derivatives863 863
Debt securities 28 78128 781
Subordinated loan capital 702702
Total financial liabilities86371 27472 137
    
    
GROUP - 31.12.2020Financial instruments at fair value through profit and lossFinancial instruments assessed at amortised costTotal book value
Cash and claims on Norges Bank 542542
Loans to and receivables from credit institutions 1 1661 166
Loans to and receivables from customers4 37262 47866 850
Certificates and bonds8 563 8 563
Shares and other securities178 178
Financial derivatives1 793 1 793
Total financial assets14 90664 18679 092
Loans and deposits from credit institutions 2 2092 209
Deposits from customers 39 02339 023
Financial derivatives537 537
Debt securities issued 28 77428 774
Subordinated loan capital 702702
Total financial liabilities53770 70871 245
 

Note 10

Financial instruments at amortised cost

GROUP30.09.202130.09.202031.12.2020
 Fair valueBook valueFair valueBook valueFair valueBook value
Cash and claims on Norges Bank480480650650542542
Loans to and receivables from credit institutions2 7362 7362 7322 7321 1661 166
Loans to and receivables from customers65 32865 32861 03261 03262 47862 478
Total financial assets68 54468 54464 41464 41464 18664 186
Loans and deposits from credit institutions1 8441 8442 4622 4622 2092 209
Deposits from and liabilities to customers40 78040 78039 32939 32939 02339 023
Debt securities issued31 77531 60828 89828 78128 90728 774
Subordinated loan capital713702712702714702
Total financial liabilities75 11274 93471 40171 27470 85370 708
 

Note 11

Financial instruments at fair value

A change in the discount rate of 10 basis points will have an impact of about NOK 11 million on loans with fixed interest rate.

GROUP - 30.09.2021Based 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 0954 095
Certificates and bonds6 8942 920 9 814
Shares and other securities10 183193
Financial derivatives 1 198 1 198
Total financial assets6 9044 1184 27815 300
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers   -
Debt securities   -
Subordinated loan capital   -
Financial derivatives 327 327
Total financial liabilities-327-327
     
     
GROUP - 30.09.2020Based 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 3354 335
Certificates and bonds6 1462 371 8 517
Shares and other securities5 186191
Financial derivatives 2 507 2 507
Total financial assets6 1514 8784 52115 550
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers   -
Debt securities   -
Subordinated loan capital   -
Financial derivatives 863 863
Total financial liabilities-863-863
     
     
GROUP - 31.12.2020Based 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 3724 372
Certificates and bonds6 1212 442 8 563
Shares and other securities14 164178
Financial derivatives 1 793 1 793
Total financial assets6 1354 2354 53614 906
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers   -
Debt securities   -
Subordinated loan capital   -
Financial derivatives 537 537
Total financial liabilities-537-537
Reconciliation of movements in level 3 during the period
GROUPLoans to and receivables from customersShares
Book value as at 31.12.20204 372164
Purchases/additions5106
Sales/reduction-821-8
Transferred to Level 300
Transferred from Level 300
Net gains/losses in the period3421
Book value as at 30.09.20214 095183
   
   
GROUPLoans to and receivables from customersShares
Book value as at 31.12.194 197188
Purchases/additions9730
Sales/reduction-876-10
Transferred to Level 300
Transferred from Level 300
Net gains/losses in the period418
Book value as at 30.09.204 335186
   
   
GROUPLoans to and receivables from customersShares
Book value as at 31.12.20194 197188
Purchases/additions1 2044
Sales/reduction-1 058-17
Transferred to Level 300
Transferred from Level 300
Net gains/losses in the period29-11
Book value as at 31.12.20204 372164
 

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 30.09.2021InterestIssuedMaturityBook value 30.09.2021Book value 30.09.2020Book value 31.12.2020
NO0010588072NOK1 050fixed NOK 4.75 %201020251 1531 2341 221
XS0968459361EUR25fixed EUR 2.81 %20132028307348330
XS0984191873EUR 6M Euribor + 0.20 %20132020-332-
NO0010730187NOK1 000fixed NOK 1.50 %201520221 0111 0211 022
NO0010777584NOK3 0003M Nibor + 0.58 %201620213 0043 0053 006
XS1626109968EUR250fixed EUR 0.125 %201720222 5622 7952 647
NO0010819543NOK3 0003M Nibor + 0.42 %201820243 0023 0023 002
XS1839386577EUR250fixed EUR 0.375 %201820232 5882 8342 684
NO0010836489NOK1 000fixed NOK 2.75 %201820281 0561 1401 086
NO0010853096NOK3 0003M Nibor + 0.37 %201920252 9992 9982 998
XS2063496546EUR250fixed EUR 0.01 %201920242 5782 8192 670
NO0010884950NOK3 0003M Nibor + 0.42 %202020252 9992 9982 998
XS2233150890EUR303M Euribor + 0.75 %20202027317345327
NO0010951544NOK2 7003M Nibor + 0.75 %202120262 769--
XS2389402905EUR250fixed EUR 0.01 %202120262 581--
Total covered bonds issued by Møre Boligkreditt AS (incl. accrued interests)28 92624 87123 991

As at 30.09.2021, Sparebanken Møre held NOK 2,356 million in covered bonds (incl. accrued interest) issued by Møre Boligkreditt AS (NOK 498 million). Møre Boligkreditt AS held no own covered bonds as at 30.09.2021 (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 BANK30.09.202130.09.202031.12.2020
Statement of income   
Net interest and credit commission income from subsidiaries241824
Received dividend from subsidiaries237227227
Administration fee received from Møre Boligkreditt AS333041
Rent paid to Sparebankeiendom AS101014
    
Statement of financial position   
Claims on subsidiaries1 7552 7514 876
Covered bonds2 356498503
Liabilities to subsidiaries1 7551 8211 475
Intragroup right-of-use of properties in Sparebankeiendom AS889996
Intragroup hedging37660
Accumulated loan portfolio transferred to Møre Boligkreditt AS29 53526 73029 045
 

Note14

EC-capital

The 20 largest EC holders in Sparebanken Møre as at 30.09.2021Number of ECsPercentage share of EC capital
Sparebankstiftelsen Tingvoll958 3009.69
Cape Invest AS950 4699.61
Wenaasgruppen AS380 0003.84
Verdipapirfond Nordea Norge Verdi366 0753.70
Verdipapirfondet Eika egenkapital342 2993.46
MP Pensjon339 7813.44
Pareto AS301 8153.05
Spesialfondet Borea utbytte256 0972.59
Verdipapirfond Pareto Aksje Norge246 2142.49
Wenaas EFTF AS200 0002.02
FLPS - Princ All Sec199 4732.02
Beka Holding AS150 1001.52
Lapas AS (Leif-Arne Langøy)123 5001.25
Forsvarets personellservice84 1600.85
Stiftelsen Kjell Holm80 7500.82
BKK Pensjonskasse61 5200.62
U Aandahls Eftf AS50 0000.51
PIBCO AS45 0000.46
Borghild Hanna Møller40 2440.41
Morgan Stanley & Co. International38 4230.39
Total 20 largest EC holders5 214 22052.74
Total number of ECs9 886 954100.00

The proportion of equity certificates held by foreign nationals was 5.1 percent at the end of the quarter.

 

 

 

Note 15

Events after the reporting date

No events have occurred after the reporting period that will materially affect the figures presented as of 30 September 2021.

There is still uncertainty associated with Covid-19. This uncertainty is reflected in the calculations of expected losses. Please see the interim report from the Board of Directors as well as note 5 for further information.

In its meeting on 25 October, the Board used its authorization and decided to distribute an additional dividend of NOK 9.00 per equity certificate, as well as distribution of dividend funds of NOK 90 million to the local communities. This dividend payment was taken into account in the calculation of capital adequacy as of 31 December 2020 and will thus not affect the bank’s Common Equity Tier 1(CET1) now.