Note 1

Accounting principles

The Group`s interim accounts have been prepared in accordance with adopted International Financial Reporting Standards (IFRS), approved by the EU as at 31 December 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 was enacted in Norway on 1 June 2022 and resulted in several changes such as the expansion of the SME discount and the introduction of a minimum NSFR requirement. On 21 December 2021, Sparebanken Møre applied to the Financial Supervisory Authority to make changes to the bank’s IRB models and calibration framework. The bank received a preliminary response to the application on 13 July 2022 and responded to this on 14 December 2022. The Board is awaiting a final response from the Financial Supervisory Authority to the application that has been submitted.

Sparebanken Møre has a total requirement for Common Equity Tier 1 capital ratio (CET1) of 13.7 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 2.0 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.The FSA has informed the bank that it plans to implement SREP in 2023. At least 56.25 per cent of the new Pillar 2 requirement that results from the aforementioned SERP must be met with Common Equity Tier 1 capital, while 75 per cent must be met with Tier 1 capital.

Norges Bank has decided to increase the countercyclical buffer to 2.5 per cent with effect 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 2023 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.

The FSA has set Sparebanken Møre’s effective MREL-requirement as at 01.01.2023 at 32.4 per cent and the minimum subordination requirement at 23.5 per cent. Based on the set capital requirements and announced changes that will come into force by 1 January 2024, Sparebanken Møre will operate on the basis of an effective MREL-requirement for 35.9 per cent and a subordination requirement of 28.9 per cent. 

At the end of the 4th quarter of 2022, Sparebanken Møre has issued NOK 2,000 million in senior non-preferred debt (SNP).

Equity31.12.202231.12.2021
EC capital989989
- ECs owned by the bank-3-2
Share premium358357
Additional Tier 1 capital (AT1)650599
Primary capital fund3 3343 094
Gift fund125125
Dividend equalisation fund2 0661 831
Proposed dividend198158
Proposed dividend for the local community200160
Liability credit reserve16-8
Other equity169267
Total equity8 1027 570
   
Tier 1 capital (T1)31.12.202231.12.2021
Goodwill, intangible assets and other deductions-56-51
Value adjustments of financial instruments at fair value-17-16
Deduction for overfunded pension liability-350
Additional Tier 1 capital (AT1)-650-599
Expected IRB-losses exceeding ECL calculated according to IFRS 9-518-498
Deduction for proposed dividend-198-158
Deduction for proposed dividend for the local community-200-160
Total Common Equity Tier 1 capital (CET1)6 4286 088
Additional Tier 1 capital - classified as equity650599
Additional Tier 1 capital - classified as debt00
Total Tier 1 capital (T1)7 0786 687
   
Tier 2 capital (T2)31.12.202231.12.2021
Subordinated loan capital of limited duration857703
Total Tier 2 capital (T2)857703
   
Net equity and subordinated loan capital7 9357 390
   
Risk weighted assets (RWA) by exposure classes  
Credit risk - standardised approach31.12.202231.12.2021
Central governments or central banks00
Local and regional authorities296336
Public sector companies203195
Institutions245434
Covered bonds526486
Equity198173
Other items738655
Total credit risk - standardised approach2 2062 279
   
Credit risk - IRB Foundation31.12.202231.12.2021
Retail - Secured by real estate11 30710 409
Retail - Other304359
Corporate lending18 87419 138
Total credit risk - IRB-Foundation30 48529 906
   
Market risk (standardised approach)236225
Operational risk (basic indicator approach)2 9962 903
Risk weighted assets (RWA)35 92335 313
   
Minimum requirement Common Equity Tier 1 capital (4.5 %)1 6171 589
   
Buffer requirements31.12.202231.12.2021
Capital conservation buffer , 2.5 %898883
Systemic risk buffer, 3.0 %1 0781 059
Countercyclical buffer, 2.0 % (1.0 % per 31.12.2021)718353
Total buffer requirements for Common Equity Tier 1 capital2 6942 295
Available Common Equity Tier 1 capital after buffer requirements2 1172 204
   
Capital adequacy as a percentage of risk weighted assets (RWA)31.12.202231.12.2021
Capital adequacy ratio22.120.9
Tier 1 capital ratio19.718.9
Common Equity Tier 1 capital ratio17.917.2
   
Leverage Ratio (LR)31.12.202231.12.2021
Basis for calculation of leverage ratio93 21886 890
Leverage Ratio (LR)7.67.7
 

Note 3

Operating segments

 MØRE BOLIGKREDITT AS
Statement of incomeQ4 2022Q4 202131.12.202231.12.2021
Net interest income5686263360
Other operating income-22-12-29-3
Total income3474234357
Operating costs13125151
Profit before impairment on loans2162183306
Impairment on loans, guarantees etc.1060
Pre-tax profit2062177306
Taxes4133967
Profit after tax1649138239
MØRE BOLIGKREDITT AS  
Statement of financial position31.12.202231.12.2021
Loans to and receivables from customers30 46428 971
Total equity1 7121 791
Result - Q4 2022GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income4321211852250
Other operating income102-175530268
Total income534-16762152518
Operating costs216-2576381189
Profit before impairment31890177133-1
Impairment on loans, guarantees etc.200-16180
Pre-tax profit31690193115-1
Taxes74     
Profit after tax242     
       
Result - 31.12.2022GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income1 5172456478230
Other operating income239-634510711733
Total income1 756-619075494033
Operating costs747-6120813543332
Profit before impairment1 0090-1186195071
Impairment on loans, guarantees etc.-400-26220
Pre-tax profit1 0130-1186454851
Taxes236     
Profit after tax777     
       
Key figures - 31.12.2022GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)76 393-2291 35224 52450 7460
Expected credit loss on loans-31500-226-890
Net loans to customers76 078-2291 35224 29850 6570
Deposits from customers 1)43 881-8684414 62728 4960
Guarantee liabilities1 362001 35930
Expected credit loss on guarantee liabilities26002600
The deposit-to-loan ratio57.437.662.459.656.20.0
Man-years37401724414018
       
       
Result - Q4 2021GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income3351-71412000
Other operating income45-19825247
Total income380-1811662247
Operating costs174-1647321047
Profit before impairment206-2-461341200
Impairment on loans, guarantees etc.500140
Pre-tax profit201-2-461331160
Taxes48     
Profit after tax153     
       
       
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 subsidiaries Sparebankeiendom AS and Storgata 41-45 Molde AS, managing the buildings owned by the Group.
 

Note 4

Loans and deposits broken down according to sectors

The loan portfolio with agreed floating interest is measured at amortised cost, while the loan portfolio with fixed interest rates is measured at fair value.
       
31.12.2022GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry6360-1-446677
Fisheries4 594-3-2024 591
Manufacturing2 671-5-8-1072 655
Building and construction1 040-3-5-161 037
Wholesale and retail trade, hotels1 298-2-3-381 298
Supply/Offshore1 5180-4-12901 385
Property management8 764-8-8-52819 024
Professional/financial services936-1-2-114946
Transport and private/public services/abroad3 717-5-8-1373 740
Total corporate/public entities25 174-27-41-15440125 353
Retail customers47 804-11-56-263 01450 725
Total loans to and receivables from customers72 978-38-97-1803 41576 078
       
       
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 interest rates are measured at amortised cost, fixed-interest rate deposits with maturities less than one year are measured at amortised cost and fixed-interest rate deposits with maturities in excess of one year are classified at fair value and secured by interest rate swaps.
DEPOSITS FROM CUSTOMERSGROUP
Sector/industry31.12.202231.12.2021
Agriculture and forestry262234
Fisheries1 9501 679
Manufacturing3 5162 600
Building and construction867836
Wholesale and retail trade, hotels1 1831 682
Property management2 3242 306
Transport and private/public services4 6284 400
Public administration669946
Others2 1382 503
Total corporate/public entities17 53717 186
Retail customers26 34424 667
Total43 88141 853
 

Note 5

Losses and impairment 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 K, M or N), all of the customer’s accounts will migrate to stage 3.

Customers in risk class N have been subject to individual loss assessment with impairment. In connection with individual loss assessment, 3 scenarios based on calculation of the weighted present value of future cash flow after realisation of collateral are prepared. If the weighted present value of cash flow after realisation of collateral is positive, model-based loss provisions according to the ECL model is used.

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 %), or
  • PD has increased by 100 % or more or the increase in PD is higher than 2 percentage points (if initial PD was >/= 1 %)

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

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

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

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

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

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

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

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

Accounts that are not subject to the migration rules above are not expected to have significant change in credit risk and retain the stage from 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 through 2022 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 half 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. In the 4th quarter of 2022, there has been an increase in applications for payment holidays and reduced term payments.

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
GROUPQ4 2022Q4 202120222021
Changes in ECL - stage 1 (model-based)11-460
Changes in ECL - stage 2 (model-based)6-832-12
Changes in ECL - stage 3 (model-based)1009-1
Changes in individually assessed losses-2617-4764
Confirmed losses, not previously impaired2227
Recoveries-1-2-6-9
Total impairments on loans and guarantees25-449
Changes in the loss provisions/ECL recognised in the balance sheet in the period  
GROUP - 31.12.2022Stage 1Stage 2Stage 3Total
ECL 31.12.20213372263368
New commitments1938360
Disposal of commitments and transfer to stage 3 (individually assessed)-9-23-5-37
Changes in ECL in the period for commitments which have not migrated0-81-7
Migration to stage 11-180-17
Migration to stage 2-645039
Migration to stage 31-2109
Changes stage 3 (individually assessed)---74-74
ECL 31.12.202239104198341
- of which expected losses on loans to retail customers11562693
- of which expected losses on loans to corporate customers2742153222
- of which expected losses on guarantee liabilities161926
     
     
GROUP - 31.12.2021Stage 1Stage 2Stage 3Total
ECL 31.12.20203384209326
New commitments1312025
Disposal of commitments and transfer to stage 3 (individually assessed)-8-20-4-32
Changes in ECL in the period for commitments which have not migrated-5-5-1-11
Migration to stage 11-18-2-19
Migration to stage 2-122021
Migration to stage 30-363
Changes stage 3 (individually assessed)--5555
ECL 31.12.20213372263368
- of which expected losses on loans to retail customers7392167
- of which expected losses on loans to corporate customers2529208262
- of which expected losses on guarantee liabilities143439
Commitments (exposure) divided into risk groups based on probability of default
GROUP - 31.12.2022Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)55 4725 630-61 102
Medium risk (0.5 % - < 3 %)8 2816 10622014 607
High risk (3 % - <100 %)1 0281 932-2 960
PD = 100 %-4496741 123
Total commitments before ECL64 78114 11789479 792
- ECL-39-104-198-341
Total net commitments *)64 74214 01369679 451
     
     
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
PD = 100 %--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). Customers who have been in default must go through a probation period with 100 per cent PD for at least three months before they are scored as non-defaulted. These customers are included in gross credit-impaired commitments.
 31.12.202231.12.2021
GROUPTotalRetailCorporateTotalRetailCorporate
       
Gross commitments in default for more than 90 days47351246415
Gross other credit-impaired commitments1 0761469301 05051999
Gross credit-impaired commitments1 1231819421 096921 004
       
ECL on commitments in default for more than 90 days126615114
ECL on other credit-impaired commitments1791316624810238
ECL on credit-impaired commitments1911917226321242
       
Net commitments in default for more than 90 days3529631301
Net other credit-impaired commitments89713376480241761
Net credit-impaired commitments93216277083371762
       
Total gross loans to customers - Group76 39350 81825 57570 25447 55722 697
Guarantees - Group1 36231 3591 73241 728
Gross credit-impaired commitments as a percentage of loans/guarantee liabilities1.44%0.36%3.50%1.52%0.19%4.11%
Net credit-impaired commitments as a percentage of loans/guarantee liabilities1.20%0.32%2.86%1.16%0.15%3.12%
       
       
Commitments with probation period31.12.2022   
GROUPTotalRetailCorporate   
Gross commitments with probation period50859449   
Gross commitments with probation period in percentage of gross credit-impaired commitments45%33%48%   
 

Note 7

Other income

(NOK million)20222021
Guarantee commission4439
Income from the sale of insurance services (non-life/personal)2726
Income from the sale of shares in unit trusts/securities1515
Income from Discretionary Portfolio Management4342
Income from payment transfers9079
Other fees and commission income2925
Commission income and income from banking services248226
Commission expenses and expenses from banking services-34-34
Income from real estate brokerage3125
Other operating income11
Total other operating income3226
Net commission and other operating income246218
Interest hedging (for customers)1512
Currency hedging (for customers)4235
Dividend received113
Net gains/losses on shares2418
Net gains/losses on bonds-75-23
Change in value of fixed-rate loans-121-107
Derivates related to fixed-rate lending107113
Change in value of issued bonds371771
Derivates related to issued bonds-380-777
Net gains/losses related to buy back of outstanding bonds-1-2
Net result from financial instruments-743
Total other income239261

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

Net commission and other operating income - 31.12.2022GroupOtherCorporateRetailReal estate brokerage
Guarantee commission4404400
Income from the sale of insurance services2722230
Income from the sale of shares in unit trusts/securities1521120
Income from Discretionary Portfolio Management43221190
Income from payment transfers90918630
Other fees and commission income2919190
Commission income and income from banking services24816951360
Commission expenses and expenses from banking services-34-7-3-240
Income from real estate brokerage3100031
Other operating income11000
Total other operating income3210031
Net commision and other operating income246109211231
      
      
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)20222021
Wages314262
Pension expenses2321
Employers' social security contribution and Financial activity tax6757
Other personnel expenses2620
Wages, salaries, etc.430360
Depreciations4645
Operating expenses own and rented premises1519
Maintenance of fixed assets77
IT-expenses150128
Marketing expenses3728
Purchase of external services2522
Expenses related to postage, telephone and newspapers etc.87
Travel expenses52
Capital tax85
Other operating expenses1622
Total other operating expenses271240
Total operating expenses747645
 

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.

Fixed interest rate deposits from customers with maturities in excess of one year are classified at fair value and secured by interest rate swaps.

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

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

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

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

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

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

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

GROUP - 31.12.2022Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 394394
Loans to and receivables from credit institutions 361361
Loans to and receivables from customers3 41572 66376 078
Certificates and bonds11 013 11 013
Shares and other securities246 246
Financial derivatives987 987
Total financial assets15 66173 41889 079
Loans and deposits from credit institutions 586586
Deposits from and liabilities to customers4843 83343 881
Financial derivatives752 752
Debt securities 34 23634 236
Subordinated loan capital 857857
Total financial liabilities80079 51280 312
    
    
GROUP - 31.12.2021Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 428428
Loans to and receivables from credit institutions 867867
Loans to and receivables from customers3 95765 96869 925
Certificates and bonds10 185 10 185
Shares and other securities204 204
Financial derivatives810 810
Total financial assets15 15667 26382 419
Loans and deposits from credit institutions 980980
Deposits from and liabilities to customers 41 85341 853
Financial derivatives336 336
Debt securities 30 26330 263
Subordinated loan capital 703703
Total financial liabilities33673 79974 135
 

Note 10

Financial instruments at amortised cost

GROUP31.12.202231.12.2021
 Fair valueBook valueFair valueBook value
Cash and receivebles from Norges Bank394394428428
Loans to and receivables from credit institutions361361867867
Loans to and receivables from customers72 66372 66365 96865 968
Total financial assets73 41873 41867 26367 263
Loans and deposits from credit institutions586586980980
Deposits from and liabilities to customers43 83343 83341 85341 853
Debt securities issued34 17534 23630 38730 263
Subordinated loan capital848857710703
Total financial liabilities79 44279 51273 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 9.1 million on loans with fixed interest rate.

GROUP - 31.12.2022Based 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 4153 415
Certificates and bonds8 2392 774 11 013
Shares and other securities39 207246
Financial derivatives 987 987
Total financial assets8 2783 7613 62215 661
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers  4848
Debt securities   -
Subordinated loan capital   -
Financial derivatives 752 752
Total financial liabilities-75248800
     
     
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 customersSharesDeposits from customers
Book value as at 31.12.20213 9571940
Purchases/additions5462048
Sales/reduction-95720
Transferred to Level 3000
Transferred from Level 3000
Net gains/losses in the period-131-90
Book value as at 31.12.20223 41520748
    
    
GROUPLoans to and receivables from customersShares 
Book value as at 31.12.20204 372164 
Purchases/additions6489 
Sales/reduction-1 170-8 
Transferred to Level 300 
Transferred from Level 300 
Net gains/losses in the period10729 
Book value as at 31.12.20213 957194 
 

Note 12

Issued covered bonds

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

Issued covered bonds in the Group (NOK million)    
ISIN codeCurrencyNominal value 31.12.2022InterestIssuedMaturityBook value 31.12.2022Book value 31.12.2021
NO0010588072NOK1 050fixed NOK 4.75 %201020251 0871 153
XS0968459361EUR25fixed EUR 2.81 %20132028261297
NO0010730187NOK-fixed NOK 1.50 %20152022-1 014
XS1626109968EUR-fixed EUR 0.125 %20172022-2 503
NO0010819543NOK3 0003M Nibor + 0.42 %201820243 0043 002
XS1839386577EUR250fixed EUR 0.375 %201820232 6062 526
NO0010836489NOK1 000fixed NOK 2.75 %201820289571 028
NO0010853096NOK3 0003M Nibor + 0.37 %201920253 0103 001
XS2063496546EUR250fixed EUR 0.01 %201920242 4812 505
NO0010884950NOK3 0003M Nibor + 0.42 %202020253 0042 999
XS2233150890EUR303M Euribor + 0.75 %20202027324309
NO0010951544NOK5 0003M Nibor + 0.75 %202120265 0942 766
XS2389402905EUR250fixed EUR 0.01 %202120262 3412 500
XS2556223233EUR250fixed EUR 3.125 %202220272 638-
Total covered bonds issued by Møre Boligkreditt AS (incl. accrued interests)26 80725 603

As at 31.12.2022, Sparebanken Møre held NOK 0 million in covered bonds issued by Møre Boligkreditt AS (NOK 514 million, incl. accrued interest). Møre Boligkreditt AS held no own covered bonds as at 31.12.2022 (NOK 0 million).

 

Note 13

Transactions with related parties

These are transactions between the parent bank and wholly-owned subsidiaries based on arm's length principles.
The most important transactions eliminated in the Group accounts: 
PARENT BANK31.12.202231.12.2021
Statement of income  
Net interest and credit commission income from subsidiaries6832
Received dividend from subsidiaries241237
Administration fee received from Møre Boligkreditt AS4344
Rent paid to Sparebankeiendom AS and Storgata 41-45 Molde AS1414
   
Statement of financial position  
Claims on subsidiaries3 6143 514
Covered bonds0514
Liabilities to subsidiaries1 7471 061
Intragroup right-of-use of properties in Sparebankeiendom AS and Storgata 41-45 Molde AS7685
Intragroup hedging1258
Accumulated loan portfolio transferred to Møre Boligkreditt AS30 47428 975
 

Note 14

EC capital

The 20 largest EC holders in Sparebanken Møre as at 31.12.2022Number of ECsPercentage share of EC capital
Cape Invest AS4 913 7069.94
Sparebankstiftelsen Tingvoll4 910 7769.93
Spesialfondet Borea utbytte2 455 1034.97
Verdipapirfondet Eika egenkapital2 081 4194.21
Wenaasgruppen AS1 900 0003.84
MP Pensjon1 698 9053.44
Verdipapirfond Pareto Aksje Norge1 369 1682.77
Verdipapirfond Nordea Norge Verdi1 211 0112.45
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. International201 4560.41
Borghild Hanna Møller201 3630.41
Total 20 largest EC holders26 761 36454.13
Total number of ECs49 434 770100.00

The proportion of equity certificates held by foreign nationals was 2.6 per cent at the end of the 4th quarter of 2022.

During the 4th quarter of 2022, Sparebanken Møre has purchased 30.000 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 31 December 2022.