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 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 (CRD/CRR). 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.

The EU Banking Package, CRR II/CRD V, entered into force in Norway 1st June and introduces a number of changes in the solvency and liquidity requirements as well as in the Bank and Resolution Directive, BRRD II. The Banking Package also includes an extension of the SME discount, which reduces the bank’s capital requirements for lending to small and medium-sized enterprises. For Sparebanken Møre, the effect of this rule change is an improvement in CET1 of 1.3 percentage points.

Sparebanken Møre has a total requirement for Common Equity Tier 1 capital ratio (CET1) of 13.2 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 1.5 per cent. In addition, the FSA has set an individual Pillar 2 requirement for Sparebanken Møre of 1.7 per cent, as well as an expectation of a capital margin of 1.25 per cent.

Norges Bank has decided to increase the countercyclical buffer 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 the CET1 ratio to equal the sum of Pillar 1, Pillar 2 and the Pillar 2 Guidance.

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.

At the end of the 3rd quarter of 2022, Sparebanken Møre has issued NOK 2,000 million in senior non-preferred debt (SNP).

Equity30.09.202230.09.202131.12.2021
EC capital989989989
- ECs owned by the bank-3-2-2
Share premium358357357
Additional Tier 1 capital (AT1)650599599
Primary capital fund3 0932 9393 094
Gift fund125125125
Dividend equalisation fund1 8291 6791 831
Proposed dividend00158
Proposed dividend for the local community00160
Equity granted in accordance with board authorisation01790
Other equity239238259
Comprehensive income for the period5804850
Total equity7 8607 5887 570
    
Tier 1 capital (T1)30.09.202230.09.202131.12.2021
Goodwill, intangible assets and other deductions-53-50-51
Value adjustments of financial instruments at fair value-17-16-16
Additional Tier 1 capital (AT1)-650-599-599
Expected IRB-losses exceeding ECL calculated according to IFRS 9-589-509-498
Deduction for proposed dividend00-158
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-580-4850
Total Common Equity Tier 1 capital (CET1)5 9715 7506 088
Additional Tier 1 capital - classified as equity650599599
Additional Tier 1 capital - classified as debt000
Total Tier 1 capital (T1)6 6216 3496 687
    
Tier 2 capital (T2)30.09.202230.09.202131.12.2021
Subordinated loan capital of limited duration855702703
Total Tier 2 capital (T2)855702703
    
Net equity and subordinated loan capital7 4767 0517 390
    
Risk weighted assets (RWA) by exposure classes   
Credit risk - standardised approach30.09.202230.09.202131.12.2021
Central governments or central banks000
Local and regional authorities240335336
Public sector companies202212195
Institutions281507434
Covered bonds523469486
Equity198173173
Other items709687655
Total credit risk - standardised approach2 1532 3822 279
    
Credit risk - IRB Foundation30.09.202230.09.202131.12.2021
Retail - Secured by real estate11 10010 28910 409
Retail - Other336403359
Corporate lending17 92518 91419 138
Total credit risk - IRB-F29 36129 60529 906
    
Market risk (standardised approach)155255225
Operational risk (basic indicator approach)2 9032 8402 903
Risk weighted assets (RWA)34 57235 08235 313
    
Minimum requirement Common Equity Tier 1 capital (4.5 %)1 5561 5791 589
    
Buffer requirements30.09.202230.09.202131.12.2021
Capital conservation buffer , 2.5 %864877883
Systemic risk buffer, 3.0 %1 0371 0521 059
Countercyclical buffer, 1.5 % (1.0 % per 30.09.2021 and 31.12.2021)519351353
Total buffer requirements for Common Equity Tier 1 capital2 4202 2802 295
Available Common Equity Tier 1 capital after buffer requirements1 9951 8912 204
    
Capital adequacy as a percentage of risk weighted assets (RWA)30.09.202230.09.202131.12.2021
Capital adequacy ratio21.620.120.9
Capital adequacy ratio incl. 50 % of the profit22.520.8-
Tier 1 capital ratio19.218.118.9
Tier 1 capital ratio incl. 50 % of the profit20.118.8-
Common Equity Tier 1 capital ratio17.316.417.2
Common Equity Tier 1 capital ratio incl. 50 % of the profit18.217.1-
    
Leverage Ratio (LR)30.09.202230.09.202131.12.2021
Basis for calculation of leverage ratio91 21486 66486 890
Leverage Ratio (LR)7.37.37.7
Leverage Ratio (LR) incl. 50 % of the profit7.67.6-
 

Note 3

Operating segments

Result - Q3 2022GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income398091732160
Other operating income35-15-20263410
Total income433-15-1119925010
Operating costs179-632341109
Profit before impairment254-9-431651401
Impairment on loans, guarantees etc.2006-40
Pre-tax profit252-9-431591441
Taxes63     
Profit after tax189     
       
       
Result - 30.09.2022GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income1 0851244625980
Other operating income137-46-10779125
Total income1 222-451453968925
Operating costs531-361329731523
Profit before impairment691-9-1184423742
Impairment on loans, guarantees etc.-600-1040
Pre-tax profit697-9-1184523702
Taxes162     
Profit after tax535     
       
       
Key figures - 30.09.2022GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)74 008-1101 23123 22449 6630
Expected credit loss on loans-31900-245-740
Net loans to customers73 689-1101 23122 97949 5890
Deposits from customers 1)44 686-12678316 00728 0220
Guarantee liabilities1 587001 58430
Expected credit loss on guarantee liabilities31003100
The deposit-to-loan ratio60.4114.563.668.956.40.0
Man-years38001744214519
       
Result - Q3 2021GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income3200-101331970
Other operating income69-142324297
Total income389-14131572267
Operating costs158-1517441057
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 income9311-173855620
Other operating income216-4589737920
Total income1 147-447245864120
Operating costs471-461029130420
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 - 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 incomeQ3 2022Q3 202130.09.202230.09.202131.12.2021
Net interest income6696207274360
Other operating income-55-79-3
Total income61101200283357
Operating costs1112383951
Profit before impairment on loans5089162244306
Impairment on loans, guarantees etc.00500
Pre-tax profit5089157244306
Taxes1120355467
Profit after tax3969122190239
MØRE BOLIGKREDITT AS   
Statement of financial position30.09.202230.09.202131.12.2021
Loans to and receivables from customers28 20029 53128 971
Total equity1 7181 7361 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.
       
30.09.2022GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry60000-448644
Fisheries3 909-10023 910
Manufacturing3 101-3-3-1083 093
Building and construction1 178-3-6-261 173
Wholesale and retail trade, hotels1 388-1-1-251 389
Supply/Offshore1 4670-16-15801 293
Property management7 736-6-16-52938 002
Professional/financial services791-1-1-115803
Transport and private/public services/abroad3 624-3-1-1383 657
Total corporate/public entities23 794-18-44-18341523 964
Retail customers46 641-9-50-153 15849 725
Total loans to and receivables from customers70 435-27-94-1983 57373 689
       
       
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
       
       
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/industry30.09.202230.09.202131.12.2021
Agriculture and forestry274237234
Fisheries1 8891 1701 679
Manufacturing3 5642 5422 600
Building and construction946872836
Wholesale and retail trade, hotels1 4091 7311 682
Property management2 6642 1992 306
Transport and private/public services4 6244 0134 400
Public administration751935946
Others2 5142 5662 503
Total corporate/public entities18 63516 26517 186
Retail customers26 05124 51524 667
Total44 68640 78041 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 (if initial PD <1 per cent), or
  • PD has increased by 100 per cent or more or the increase in PD is higher than 2 percentage points (if initial PD was >/= 1 per cent)

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 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 the 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, as well as an assessment of macro factors and weighting of scenarios.

Consequences of increased macroeconomic uncertainty 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.

Price inflation has risen rapidly in recent months and has been significantly higher than estimated by Norges Bank. Inflation is clearly above Norges Bank’s target, and it is anticipated that it will remain high for longer than previously estimated. The job market is tight, but there are clear indications of a turnaround in the Norwegian economy. Less pressure in the economy will contribute to curbing price inflation. 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.

There are prospects of lower commercial property prices, but there may be large geographical variations. While the required rate of return for some commercial properties in Oslo has been at a record low level, the required rate of return on properties in Møre og Romsdal has not changed appreciably. Sparebanken Møre has not changed the lower required rate of return on commercial property in its credit policy during the period of record low interest rates. This has contributed to a relatively solid equity ratio for commercial properties.

Projections for rental price inflation and required rate of return are expected to result in a fall in selling prices on commercial property in the years ahead.

Low required rates of return make commercial property prices particularly vulnerable to higher interest rates or risk premiums. An abrupt increase in the required rate of return may lead to a marked fall in selling prices. Many commercial real estate companies have high debt-to-income ratios, and higher interest rates will lead to a larger portion of the income being spent on servicing debt.

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 in the first three quarters 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.

The model-based provisions have increased in the quarter, which is attributed to increased uncertainty in the retail market due to increased energy prices, interest costs and general price increases in society. Overall, this will increase household expenses, reduce purchasing power and potentially increase default somewhat in the future. Overall, the level of model-based provisions is assessed as robust.

So far, no significant increase in arrears and forbearance has been observed as a result of increased interest costs and higher inflation.

The decrease in the individually assessed provisions in stage 3 in 2022 is primarily attributed to positive risk development on commitments in the offshore/supply sector.                                  

                                                          

 

 

Specification of credit loss in the income statement
GROUPQ3 2022Q3 202130.09.202230.09.20212021
Changes in ECL - stage 1 (model-based)-72-540
Changes in ECL - stage 2 (model-based)6-626-4-12
Changes in ECL - stage 3 (model-based)-20-1-1-1
Changes in existing expected losses in stage 3 (individually assessed)65-214764
Confirmed losses, not previously impaired03057
Recoveries-1-2-5-7-9
Total impairments on loans and guarantees22-64449
Changes in the loss provisions/ECL recognised in the balance sheet in the period  
GROUP - 30.09.2022Stage 1Stage 2Stage 3Total
ECL 31.12.20213372263368
New commitments834042
Disposal of commitments and transfer to stage 3 (individually assessed)-8-20-3-31
Changes in ECL in the period for commitments which have not migrated-410-3
Migration to stage 12-24-1-23
Migration to stage 2-336-132
Migration to stage 30-143
Changes stage 3 (individually assessed)---38-38
ECL 30.09.20222898224350
- of which expected losses on loans to retail customers9501574
- of which expected losses on loans to corporate customers1844183245
- of which expected losses on guarantee liabilities142631
     
     
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 - 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 - 30.09.2022Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)60 593658-61 251
Medium risk (0.5 % - < 3 %)8 8143 936-12 750
High risk (3 % - <100 %)1 3721 675-3 047
Credit-impaired commitments--776776
Total commitments before ECL70 7796 26977677 824
- ECL-28-98-224-350
Total net commitments *)70 7516 17155277 474
     
     
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
Net commitments *)62 8934 35787168 121
     
     
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).   
          
 30.09.202230.09.202131.12.2021
GROUPTotalRetailCorporateTotalRetailCorporateTotalRetailCorporate
          
Gross commitments in default for more than 90 days4234878681046415
Gross other credit-impaired commitments734476871 041499921 05051999
Gross credit-impaired commitments776816951 1191171 0021 096921 004
          
ECL on commitments in default for more than 90 days11741711615114
ECL on other credit-impaired commitments2138205231922224810238
ECL on credit-impaired commitments224152092482022826321242
          
Net commitments in default for more than 90 days312746157431301
Net other credit-impaired commitments521394828104077080241761
Net credit-impaired commitments552664868719777483371762
          
Total gross loans to customers - Group74 00849 79924 20969 73847 06822 67070 25447 55722 697
Guarantees - Group1 58731 5841 57941 5751 73241 728
Gross credit-impaired commitments as a percentage of loans/guarantee liabilities1.03%0.16%2.69%1.57%0.25%4.13%1.52%0.19%4.11%
Net credit-impaired commitments as a percentage of loans/guarantee liabilities0.73%0.13%1.88%1.22%0.20%3.19%1.16%0.15%3.12%
 

Note 7

Other income

(NOK million)30.09.202230.09.20212021
Guarantee commission302939
Income from the sale of insurance services (non-life/personal)181826
Income from the sale of shares in unit trusts/securities121115
Income from Discretionary Portfolio Management333142
Income from payment transfers665979
Other fees and commission income211825
Commission income and income from banking services180166226
Commission expenses and expenses from banking services-25-28-34
Income from real estate brokerage241825
Other operating income011
Total other operating income241926
Net commission and other operating income179157218
Interest hedging (for customers)14912
Currency hedging (for customers)272635
Dividend received123
Net gains/losses on shares121118
Net gains/losses on bonds-930-23
Change in value of fixed-rate loans-143-85-107
Derivates related to fixed-rate lending14697113
Change in value of issued bonds436446771
Derivates related to issued bonds-441-446-777
Net gains/losses related to buy back of outstanding bonds-1-1-2
Net result from financial instruments-425943
Total other income137216261

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 - 30.09.2022GroupOtherCorporateRetailReal estate brokerage
Guarantee commission3012900
Income from the sale of insurance services18-22180
Income from the sale of shares in unit trusts/securities123090
Income from Discretionary Portfolio Management33216150
Income from payment transfers66613470
Other fees and commission income2116140
Commission income and income from banking services18011661030
Commission expenses and expenses from banking services-25-8-1-160
Income from real estate brokerage24-10025
Other operating income00000
Total other operating income24-10025
Net commision and other operating income1792658725
      
      
Net commission and other operating income - 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 Portfolio 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-28-13-1-140
Income from real estate brokerage1800018
Other operating income11000
Total other operating income1910018
Net commision and other income157-13737918
      
      
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 Portfolio 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)30.09.202230.09.20212021
Wages229191262
Pension expenses181621
Employers' social security contribution and Financial activity tax453957
Other personnel expenses161720
Wages, salaries, etc.308263360
Depreciations343445
Operating expenses own and rented premises111219
Maintenance of fixed assets567
IT-expenses10998128
Marketing expenses242128
Purchase of external services171722
Expenses related to postage, telephone and newspapers etc.657
Travel expenses302
Capital tax545
Other operating expenses91122
Total other operating expenses189174240
Total operating expenses531471645
 

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 - 30.09.2022Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 677677
Loans to and receivables from credit institutions 971971
Loans to and receivables from customers3 57370 11673 689
Certificates and bonds10 546 10 546
Shares and other securities221 221
Financial derivatives1 115 1 115
Total financial assets15 45571 76487 219
Loans and deposits from credit institutions 836836
Deposits from and liabilities to customers 44 68644 686
Financial derivatives943 943
Debt securities 31 08631 086
Subordinated loan capital 855855
Total financial liabilities94377 46378 406
    
    
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 - 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

GROUP30.09.202230.09.202131.12.2021
 Fair valueBook valueFair valueBook valueFair valueBook value
Cash and receivebles from Norges Bank677677480480428428
Loans to and receivables from credit institutions9719712 7362 736867867
Loans to and receivables from customers70 11670 11665 32865 32865 96865 968
Total financial assets71 76471 76468 54468 54467 26367 263
Loans and deposits from credit institutions8368361 8441 844980980
Deposits from and liabilities to customers44 68644 68640 78040 78041 85341 853
Debt securities issued30 90531 08631 77531 60830 38730 263
Subordinated loan capital840855713702710703
Total financial liabilities77 26777 46375 11274 93473 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 - 30.09.2022Based 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 5733 573
Certificates and bonds7 9122 634 10 546
Shares and other securities21 200221
Financial derivatives 1 115 1 115
Total financial assets7 9333 7493 77315 455
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers   -
Debt securities   -
Subordinated loan capital   -
Financial derivatives 943 943
Total financial liabilities-943-943
     
     
GROUP - 30.09.2021Based 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 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 - 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/additions5116
Sales/reduction-7850
Transferred to Level 300
Transferred from Level 300
Net gains/losses in the period-1100
Book value as at 30.09.20223 573200
   
   
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 31.12.20204 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 30.09.2022InterestIssuedMaturityBook value 30.09.2022Book value 30.09.2021Book value 31.12.2021
NO0010588072NOK1 050fixed NOK 4.75 %201020251 0701 1531 153
XS0968459361EUR25fixed EUR 2.81 %20132028262307297
NO0010730187NOK fixed NOK 1.50 %20152022-1 0111 014
NO0010777584NOK 3M Nibor + 0.58 %20162021-3 004-
XS1626109968EUR fixed EUR 0.125 %20172022-2 5622 503
NO0010819543NOK3 0003M Nibor + 0.42 %201820243 0043 0023 002
XS1839386577EUR250fixed EUR 0.375 %201820232 6052 5882 526
NO0010836489NOK1 000fixed NOK 2.75 %201820289621 0561 028
NO0010853096NOK3 0003M Nibor + 0.37 %201920253 0072 9993 001
XS2063496546EUR250fixed EUR 0.01 %201920242 4932 5782 505
NO0010884950NOK3 0003M Nibor + 0.42 %202020253 0022 9992 999
XS2233150890EUR303M Euribor + 0.75 %20202027326317309
NO0010951544NOK5 0003M Nibor + 0.75 %202120265 0982 7692 766
XS2389402905EUR250fixed EUR 0.01 %202120262 3552 5812 500
Total covered bonds issued by Møre Boligkreditt AS (incl. accrued interests)24 18428 92625 603

As at 30.09.2022, Sparebanken Møre held NOK 0 million in covered bonds issued by Møre Boligkreditt AS (NOK 2,356 million, incl. accrued interest). Møre Boligkreditt AS held no own covered bonds as at 30.09.2022 (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 BANK30.09.202230.09.202131.12.2021
Statement of income   
Net interest and credit commission income from subsidiaries462432
Received dividend from subsidiaries241237237
Administration fee received from Møre Boligkreditt AS323344
Rent paid to Sparebankeiendom AS111014
    
Statement of financial position   
Claims on subsidiaries3 2111 7553 514
Covered bonds02 356514
Liabilities to subsidiaries1 2961 7551 061
Intragroup right-of-use of properties in Sparebankeiendom AS798885
Intragroup hedging11538
Accumulated loan portfolio transferred to Møre Boligkreditt AS28 21029 53528 975
 

Note 14

EC capital

The 20 largest EC holders in Sparebanken Møre as at 30.09.2022Number of ECsPercentage share of EC capital
Sparebankstiftelsen Tingvoll4 983 27110.08
Cape Invest AS4 913 7069.94
Spesialfondet Borea utbytte2 447 2054.95
Verdipapirfondet Eika egenkapital2 182 7514.42
Wenaasgruppen AS1 900 0003.84
MP Pensjon1 698 9053.44
Verdipapirfond Pareto Aksje Norge1 354 5682.74
Verdipapirfond Nordea Norge Verdi1 265 0602.56
Kommunal Landspensjonskasse1 148 1042.32
Wenaas EFTF AS1 000 0002.02
Beka Holding AS750 5001.52
Lapas AS (Leif-Arne Langøy)617 5001.25
Pareto Invest Norge AS565 7531.14
Forsvarets personellservice459 0000.93
Stiftelsen Kjell Holm419 7500.85
BKK Pensjonskasse378 3500.77
U Aandahls Eftf AS250 0000.51
PIBCO AS229 5000.46
Morgan Stanley & Co. International204 1980.41
Borghild Hanna Møller201 2200.41
Total 20 largest EC holders26 969 34154.56
Total number of ECs49 434 770100.00

The proportion of equity certificates held by foreign nationals was 2.3 per cent at the end of the 3rd quarter of 2022.

During the 3rd quarter of 2022, Sparebanken Møre has purchased 10.000 of its own ECs.

 

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 2022.