Note 1

Accounting principles

Møre Boligkreditt AS’ interim accounts have been prepared in accordance with the International Financial Reporting Standards (IFRS) adopted by the EU as of 31 March 2022. The interim report has been prepared in accordance with IAS 34 Interim Financial Reporting. The accounts are prepared using the same principles and with the same methodology as the annual accounts for 2021.

All amounts are stated in NOK million unless stated otherwise.

The interim financial statements are not audited.

 

Note 2

Equity and related capital

Tier 1 capital and supplementary capital31.03.202231.03.202131.12.2021
Share capital and share premium1 5502 0501 550
Retained earnings7452241
Total equity1 6242 1021 791
Value adjustments of financial instruments at fair value-3-3-4
Expected IRB-losses exceeding ECL-58-59-57
Dividends00-241
Deductions for total comprehensive income for the period-74-52-
Common Equity Tier 1 capital1 4891 9881 489
Supplementary capital000
Net equity and subordinated loan capital1 4891 9881 489
    
Risk-Weighted Assets (RWA) by exposure classes   
Credit risk - standardised approach31.03.202231.03.202131.12.2021
Regional governments or local authorities006
Institutions (banks etc)369622427
Covered bonds8759
Other items444340
Total credit risk - standardised approach421672532
    
Credit risk - IRB Foundation   
Retail - Secured by real estate6 2056 0665 993
Retail - Other110
Corporate lending340248319
Total credit risk - IRB-F6 5466 3156 312
    
Credit valuation adjustment risk (CVA) - market risk137303213
Operational risk (Basic indicator Approach)629577629
Risk weighted assets (RWA)7 7337 8677 686
    
Minimum requirement Common Equity Tier 1 capital (4.5 %)348354346
    
Buffer Requirement31.03.202231.03.202131.12.2021
Countercyclical buffer (1.0 %)777977
Capital conservation buffer (2.5 %)193197192
Systemic risk buffer (3.0 %)232236231
Total buffer requirements503511500
Available Common Equity Tier 1 capital after buffer requirements6381 123644
    
Capital adequacy as a percentage of the weighted asset calculation basis31.03.202231.03.202131.12.2021
Capital adequacy ratio19.3 %25.3 %19.4 %
Tier 1 capital ratio19.3 %25.3 %19.4 %
Common Equity Tier 1 capital ratio19.3 %25.3 %19.4 %
    
Leverage ratio31.03.202231.03.202131.12.2021
Leverage ratio4.6 %6.0 %4.6 %
    
Møre Boligkreditt AS' capital requirements at 31 March 2022 are based on IRB-Foundation for commercial commitments and IRB-Retail for retail commitments.
 

Note 3

Operating segments

Møre Boligkreditt AS’ business mainly comprises operations within the retail banking market. Møre Boligkreditt AS has only one operating segment. 

Loans to and receivables from customers    
31.03.2022Gross loans measured at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans measured at fair valueNet loans to and receivables from customers
Loans to and receivables from customers27 085-1-402 67629 756
       
       
31.03.2021Gross loans measured at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans measured at fair valueNet loans to and receivables from customers
Loans to and receivables from customers26 619-1-302 58329 198
       
       
31.12.2021Gross loans measured at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans measured at fair valueNet loans to and receivables from customers
Loans to and receivables from customers26 378-1-302 59728 971
Net interest income   
(NOK million)31.03.202231.03.202131.12.2021
Interest income from:   
Loans to and receivables from credit institutions3211
Loans to and receivables from customers167146594
Certificates, bonds and other interest-bearing securities204
Interest income172148609
Interest expenses in respect of:   
Loans from credit institutions14931
Debt securities issued8050211
Other interest expenses217
Interest expenses9660249
Net interest income7688360
 

Note 4

Impairment, losses and non-performance

Møre Boligkreditt AS applies a three-stage approach when assessing ECL on loans to customers in accordance with IFRS 9 

  • Stage 1: At initial recognition and if there’s no significant increase in credit risk, the commitment is classified in stage 1 with 12-months ECL.
  • Stage 2: If a significant increase in credit risk since initial recognition is identified, but without evidence of loss, the commitment is transferred to stage 2 with lifetime ECL measurement.
  • Stage 3: If the credit risk increases further and there’s evidence of loss, the commitment is transferred to stage 3.

Staging is performed at account level and implies that two or more accounts held by the same customer can be placed in different stages.

Specification of credit loss expense (NOK thousand)Q1 2022Q1 20212021
Changes in Expected Credit Loss (ECL) in stage 180-133287
Changes in Expected Credit Loss (ECL) in stage 245359-332
Changes in Expected Credit Loss (ECL) in stage 35800
Total impairment on loans in the period591-74-45
Changes in ECL in the period (NOK thousand) - 31.03.2022Stage 1Stage 2Stage 3Total
ECL 31.12.20211 1543 12104 275
New loans871100197
Disposal of loans-38-2360-274
Changes in ECL in the period for loans which have not migrated302770307
Migration to stage 136-6220-586
Migration to stage 2-369600924
Migration to stage 30-365822
Other changes0000
ECL 31.03.20221 2333 574584 865
     
     
Changes in ECL in the period (NOK thousand) - 31.03.2021Stage 1Stage 2Stage 3Total
ECL 31.12.20208663 45304 319
New loans3210042
Disposal of loans-48-730-121
Changes in ECL in the period for loans which have not migrated-70-3430-413
Migration to stage 115-5480-533
Migration to stage 2-631 0190956
Migration to stage 30000
Other changes0-50-5
ECL 31.03.20217323 51304 245
     
     
Changes in ECL in the period (NOK thousand) - 31.12.2021Stage 1Stage 2Stage 3Total
ECL 31.12.20208663 45304 319
New loans2654220687
Disposal of loans-158-7130-871
Changes in ECL in the period for loans which have not migrated239-6300-391
Migration to stage 127-8080-781
Migration to stage 2-871 39601 309
Migration to stage 30000
Other changes2103
ECL 31.12.20211 1543 12104 275
Commitments (exposure) divided into risk groups based on probability of default (NOK million)
31.03.2022Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)26 63454026 688
Medium risk (0.5 % - < 3 %)97273301 705
High risk (3 % - <100 %)1111721284
Total commitments before ECL27 717959128 677
- ECL-1-40-5
Loans to and receivables from customers 31.03.2022 *)27 716955128 672
     
     
Commitments (exposure) divided into risk groups based on probability of default (NOK million)
31.03.2021Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)26 72337026 760
Medium risk (0.5 % - < 3 %)59462301 217
High risk (3 % - <100 %)471290176
Total commitments before ECL27 364789028 153
- ECL-1-30-4
Loans to and receivables from customers 31.03.2021 *)27 363786028 149
     
     
Commitments (exposure) divided into risk groups based on probability of default (NOK million)
31.12.2021Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)25 81959025 878
Medium risk (0.5 % - < 3 %)1 00769101 698
High risk (3 % - <100 %)1081260234
Total commitments before ECL26 934876027 810
- ECL-1-30-4
Loans to and receivables from customers 31.12.2021 *)26 933873027 806
     
*) The tables above show exposures (incl. undrawn credit facilities) 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 5

Financial instruments

CLASSIFICATION AND MEASUREMENT
The company’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 any changes in value 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

With the exception of fixed rate loans, all lending and receivables are recorded in the 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 and loans and deposits from credit institutions, are measured at amortised cost based on expected cash flows.

Financial instruments measured at fair value, any changes in value recognised through the income statement
The company's portfolio of bonds in the liquidity portfolio is classified at fair value with any value changes through the income statement, based on the business model of the company.

The 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 instruments used to mitigate any interest- or currency risk incurred by the company. Financial derivatives are recorded at fair value, with any changes in value through the income statement, and recognised gross per contract, as either asset or debt.

Changes in basis swaps effects for swaps included in fair value hedging are recognised in OCI.

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 at fair value 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 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 mainly includes derivatives and 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. Loans to customers are included in this category.

A change of 10 basis points in the discount rate will have an effect of approximately NOK 7 million on the valuation of the fixed rate loans as at 31.03.2022.

Classification of financial instrumentsFinancial instruments at fair value through profit or lossFinancial instruments carried at amortised cost
 31.03.202231.03.202131.12.202131.03.202231.03.202131.12.2021
Loans to and receivables from credit institutions   1 0512 1681 044
Loans to and receivables from customers2 6762 5832 59727 08026 61526 374
Certificates and bonds131116668   
Financial derivatives358697540   
Total financial assets3 1653 3963 80528 13128 78327 418
Loans from credit institutions   5 0253 5903 548
Debt securities issued   24 03026 27825 603
Financial derivatives3916479   
Total financial liabilities391647929 05529 86829 151
Fair value of financial instruments at amortised cost31.03.202231.03.202131.12.2021
 Fair valueBook valueFair valueBook valueFair valueBook value
Loans to and receivables from credit institutions1 0511 0512 1682 1681 0441 044
Loans to and receivables from customers27 08027 08026 61526 61526 37426 374
Total financial assets28 13128 13128 78328 78327 41827 418
Loans from credit institutions5 0255 0253 5903 5903 5483 548
Debt securities issued24 08124 03026 41826 27825 70425 603
Total financial liabilities29 10629 05530 00829 86829 25229 151
Financial instruments at fair value - 31.03.2022Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Loans to and receivables from customers  2 6762 676
Certificates and bonds131  131
Financial derivatives 358 358
Total financial assets1313582 6763 165
Financial derivatives 391 391
Total financial liabilities-391-391
     
     
Financial instruments at fair value - 31.03.2021Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Loans to and receivables from customers  2 5832 583
Certificates and bonds116  116
Financial derivatives 697 697
Total financial assets1166972 5833 396
Financial derivatives 64 64
Total financial liabilities-64-64
     
     
Financial instruments at fair value - 31.12.2021Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Loans to and receivables from customers  2 5972 597
Certificates and bonds668  668
Financial derivatives 540 540
Total financial assets6685402 5973 805
Financial derivatives 79 79
Total financial liabilities-79-79
Reconciliation of movements in Level 3 during the periodLoans to and receivables from customers
Book value as at 31.12.20212 597
Purchase/increase216
Sales/reduction-153
Transferred to Level 30
Transferred out of Level 30
Gains/losses during the period16
Book value as at 31.03.20222 676
  
  
Reconciliation of movements in Level 3 during the periodLoans to and receivables from customers
Book value as at 31.12.20202 718
Purchase/increase37
Sales/reduction-107
Transferred to Level 30
Transferred out of Level 30
Gains/losses during the period-65
Book value as at 31.03.20212 583
  
  
Reconciliation of movements in Level 3 during the periodLoans to and receivables from customers
Book value as at 31.12.20202 718
Purchase/increase449
Sales/reduction-637
Transferred to Level 30
Transferred out of Level 30
Gains/losses during the period67
Book value as at 31.12.20212 597
 

Note 6

Issued covered bonds

Securities issued at floating interest rates are measured at amortised cost. Fair value hedge accounting is used for the company's securities issued at fixed rate terms, and changes in fair value (due to the hedged risk) are recognized in profit and loss. 

Covered bonds (NOK million)   
ISIN codeCurrencyNominal value 31.03.2022InterestIssuedMaturity31.03.202231.03.202131.12.2021
NO0010588072NOK1 050fixed NOK 4.75 %201020251 1281 2031 153
XS0968459361EUR25fixed EUR 2.81 %20132028273310297
NO0010730187NOK-fixed NOK 1.50 %20152022-1 0081 014
NO0010777584NOK-3M Nibor + 0.58 %20162021-3 005-
XS1626109968EUR250fixed EUR 0.125 %201720222 4292 5212 503
NO0010819543NOK3 0003M Nibor + 0.42 %201820243 0033 0023 002
XS1839386577EUR250fixed EUR 0.375 %201820232 4402 5542 526
NO0010836489NOK1 000fixed NOK 2.75 %201820289831 0531 028
NO0010853096NOK3 0003M Nibor + 0.37 %201920253 0022 9993 001
XS2063496546EUR250fixed EUR 0.01 %201920242 3832 5382 505
NO0010884950NOK3 0003M Nibor + 0.42 %202020253 0002 9992 999
XS2233150890EUR303M Euribor +0.75 %20202027300311309
NO0010951544NOK2 7003M Nibor + 0.75 %202120262 7632 7752 766
XS2389402905EUR250fixed EUR 0.01 %202120262 326-2 500
Total borrowings raised through the issue of securities (incl. accrued interest)  24 03026 27825 603
Cover pool (NOK million)31.03.202231.03.202131.12.2021
Pool of eligible loans 1)29 62228 93728 778
Substitute assets9761 9601 455
Financial derivatives to hedge issued securities (assets)358697540
Financial derivatives to hedge issued securities (liabilities)-391-64-79
Total collateralised assets30 56431 53030 694
1) NOK 134 million of total gross loans are not eligible for the cover pool as at 31.03.2022 (NOK 261 million as at 31.03.2021)
    
Covered bonds issued (NOK million)31.03.202231.03.202131.12.2021
Covered bonds (nominal) 2)24 05825 50825 058
Accrued interest606247
Premium/discount-88708498
Total covered bonds24 03026 27825 603
Own holding (covered bonds)000
Debt securities issued24 03026 27825 603
2) Swap exchange rates are applied for outstanding debt in currencies other than NOK
    
Over-collateralisation (in %)31.03.202231.03.202131.12.2021
Total collateralised assets / debt securitised issued27.220.019.9
    
Liquidity Coverage Ration (LCR)31.03.202231.03.202131.12.2021
Liquidity buffer125111104
Net liquidity outflow next 30 days222020
LCR ratio -Total562%543%525%
LCR ratio - NOK562%543%525%
LCR ratio - EURN/AN/AN/A
    
    
Net Stable Funding Ratio (NSFR)31.03.202231.03.202131.12.2021
Available amount of stable funding27 98829 59326 950
Required amount of stable funding28 85130 24029 384
NSFR ratio97%98%92%
 

Note 7

Transactions with related parties

Møre Boligkreditt AS purchases services from Sparebanken Møre. There are also transactions between the parties related to the acquisition of loan portfolio and the fact that Sparebanken Møre provides loans and credits to the mortgage company.

Loans from Sparebanken Møre are transferred at market value. If the purchased mortgage loans have fixed interest rates, the purchase price is adjusted according to the value above/below par. Sparebanken Møre is responsible for ensuring that the loans to be transferred to Møre Boligkreditt AS are properly established and in accordance with the requirements specified in the agreement between the mortgage company and the Parent Bank. In case of a violation of these requirements, the Parent Bank will be liable for any losses that the mortgage company would experience as a result of the error. Sparebanken Møre and Møre Boligkreditt AS have formalised the settlement of interest for transaction days from date of transfer of loan portfolio to date of settlement of the consideration.

If Møre Boligkreditt AS should have difficulties obtaining financing, a revolving guarantee from Sparebanken Møre is established with the purpose of ensuring timely payments to owners of bonds and derivative counterparties.

The pricing of the services provided by Sparebanken Møre to Møre Boligkreditt AS distinguishes between fixed and variable costs for the mortgage company. Fixed costs are defined as costs the mortgage company must bear regardless of the activity related to the issuance of covered bonds, the acquisition of portfolio, etc. Variable costs are defined as costs related to the size of the portfolio acquired from Sparebanken Møre and the work that must be exercised by the Bank's employees to deliver satisfactory services given the number of customers in the portfolio.

Møre Boligkreditt AS is billed for costs related to the lease of premises at Sparebanken Møre. It is assumed that regardless of operations, a certain area of the bank attributable to the mortgage company is utilised during the year. Regardless of the extent of the activity and the loan portfolio acquired by Møre Boligkreditt AS, charges related to accounting, financial reporting, risk management, cash management, financing, governance and general legal services will incur.

Sparebanken Møre bills the mortgage company based on actual salary costs, including social security contribution, pension costs and other social costs. Parts of the mortgage company's expenses related to services provided by Sparebanken Møre relates to the size of the portfolio acquired from Sparebanken Møre. Management fee is calculated and billed monthly, in which the month's average portfolio size forms the basis of billing.

The interest rate of the mortgage company's deposit and credit limit in Sparebanken Møre is based on 3 months NIBOR + a premium.

The most important transactions are as follows:   
(NOK million)31.03.202231.03.202131.12.2021
Statement of income:   
Interest and credit commission income from Sparebanken Møre related to deposits3211
Interest and credit commission paid to Sparebanken Møre related to loan/credit facility14931
Interest paid to Sparebanken Møre related to bonded debt2110
Management fee paid to Sparebanken Møre111144
    
Statement of financial position:   
Deposits in Sparebanken Møre 1)1 0512 1681 044
Covered bonds held by Sparebanken Møre as assets5031 641514
Loan/credit facility in Sparebanken Møre4 9503 3833 402
Intragroup hedging61258
Accumulated transferred loan portfolio from Sparebanken Møre29 76129 20228 975
1) NOK 75 million out of total NOK 1,051 million of deposits in Sparebanken Møre is the margin call balance on financial derivatives paid in by counterparties according to CSA.
 

Note 8

Events after the reporting date

No events of material significance for the financial statements for Q1-2022 have occurred after the reporting date. The company is not involved in any legal proceedings.