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 2023. 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 2022.

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 capital31.03.202331.03.202231.12.2022
Share capital and share premium1 5501 5501 550
Liability credit reserve16-816
Retained earnings3782146
Total equity1 6031 6241 712
Value adjustments of financial instruments at fair value-4-3-3
Expected IRB-losses exceeding ECL-46-58-48
Dividends00-146
Deductions for total comprehensive income for the period-37-74 
Common Equity Tier 1 capital1 5161 4891 515
Supplementary capital000
Net equity and subordinated loan capital1 5161 4891 515
    
Risk-Weighted Assets (RWA) by exposure classes   
Credit risk - standardised approach31.03.202331.03.202231.12.2022
Regional governments or local authorities 00
Institutions (banks etc)368369453
Covered bonds887
Other items894442
Total credit risk - standardised approach465421502
    
Credit risk - IRB Foundation   
Retail - Secured by real estate6 6516 2056 334
Retail - Other210
Corporate lending 1)231340248
Total credit risk - IRB-Foundation6 8846 5466 582
    
Credit valuation adjustment risk (CVA) - market risk195137176
Operational risk (Basic indicator Approach)585629585
Risk weighted assets (RWA)8 1297 7337 845
    
Minimum requirement Common Equity Tier 1 capital (4.5 %)366348353
    
Buffer Requirement31.03.202331.03.202231.12.2022
Countercyclical buffer (2.5% at 31.03.2022, 2.0 % at 31.12.2022, 1.0 % at 31.12.2021)20377157
Capital conservation buffer (2.5 %)203193196
Systemic risk buffer (3.0 %)244232235
Total buffer requirements650503588
Available Common Equity Tier 1 capital after buffer requirements500638574
    
Capital adequacy as a percentage of the weighted asset calculation basis31.03.202331.03.202231.12.2022
Capital adequacy ratio18.6 %19.3 %19.3 %
Tier 1 capital ratio18.6 %19.3 %19.3 %
Common Equity Tier 1 capital ratio18.6 %19.3 %19.3 %
    
Leverage ratio31.03.202331.03.202231.12.2022
Leverage ratio4.3 %4.6 %4.6 %
    
1) Corporate lending in MBK consists of lending to housing associations.
    
Møre Boligkreditt AS' capital requirements at 31 March 2023 are based on IRB-Foundation.
 

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    
31.03.2023Gross 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 customers29 906-2-802 34432 240
       
       
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
       
       
31.12.2022Gross 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 customers28 028-2-802 44630 464
Net interest income   
(NOK million)31.03.202331.03.202231.12.2022
Interest income from:   
Loans to and receivables from credit institutions12321
Loans to and receivables from customers324167840
Certificates, bonds and other interest-bearing securities129
Interest income337172870
Interest expenses in respect of:   
Loans from credit institutions251479
Debt securities issued24380522
Other interest expenses226
Interest expenses27096607
Net interest income6776263
 

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 millon)Q1 2023Q1 20222022
Changes in Expected Credit Loss (ECL) in stage 1001
Changes in Expected Credit Loss (ECL) in stage 2015
Changes in Expected Credit Loss (ECL) in stage 3000
Total impairments on loans in the period016
Changes in ECL in the period (NOK million) - 31.03.2023Stage 1Stage 2Stage 3Total
ECL 31.12.202228010
New loans0000
Disposal of loans0-10-1
Changes in ECL in the period for loans which have not migrated0000
Migration to stage 10000
Migration to stage 20101
Migration to stage 30000
Other changes0000
ECL 31.03.202328010
     
     
Changes in ECL in the period (NOK million) - 31.03.2022Stage 1Stage 2Stage 3Total
ECL 31.12.20211304
New loans0000
Disposal of loans0000
Changes in ECL in the period for loans which have not migrated0000
Migration to stage 10000
Migration to stage 20101
Migration to stage 30000
Other changes0000
ECL 31.03.20221405
     
     
Changes in ECL in the period (NOK million) - 31.12.2022Stage 1Stage 2Stage 3Total
ECL 31.12.20211304
New loans1102
Disposal of loans0-10-1
Changes in ECL in the period for loans which have not migrated0000
Migration to stage 10000
Migration to stage 20505
Migration to stage 30000
Other changes0000
ECL 31.12.202228010
Commitments (exposure) divided into risk groups based on probability of default (NOK million)
31.03.2023Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)26 5302 526029 056
Medium risk (0.5 % - < 3 %)2231 93802 161
High risk (3 % - <100 %)-2950295
Total commitments before ECL26 7534 759031 512
- ECL-2-80-10
Loans to and receivables from customers 31.03.2023 *)26 7514 751031 502
     
     
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 1)27 716955128 672
     
     
31.12.2022Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)24 6442 637027 281
Medium risk (0.5 % - < 3 %)2251 81102 036
High risk (3 % - <100 %)429810312
Total commitments before ECL24 8734 7461029 629
- ECL-2-80-10
Loans to and receivables from customers 31.12.2022 *)24 8714 7381029 619
     
*) 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 7.1 million on the valuation of the fixed rate loans as at 31.03.2023. 

Classification of financial instrumentsFinancial instruments at fair value through profit or lossFinancial instruments carried at amortised cost
 31.03.202331.03.202231.12.202231.03.202331.03.202231.12.2022
Loans to and receivables from credit institutions   1 7791 0511 660
Loans to and receivables from customers2 3442 6762 44629 89627 08028 018
Certificates and bonds123131121   
Financial derivatives1 180358469   
Total financial assets3 6473 1653 03631 67528 13129 678
Loans from credit institutions   5 8515 0253 782
Debt securities issued   27 77224 03026 807
Financial derivatives41391298   
Total financial liabilities4139129833 62329 05530 589
Fair value of financial instruments at amortised cost31.03.202331.03.202231.12.2022
 Fair valueBook valueFair valueBook valueFair valueBook value
Loans to and receivables from credit institutions1 7791 7791 0511 0511 6601 660
Loans to and receivables from customers29 89629 89627 08027 08028 01828 018
Total financial assets31 67531 67528 13128 13129 67829 678
Loans from credit institutions5 8515 8515 0255 0253 7823 782
Debt securities issued27 76127 77224 08124 03026 81126 807
Total financial liabilities33 61233 62329 10629 05530 59330 589
Financial instruments at fair value - 31.03.2023Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Loans to and receivables from customers  2 3442 344
Certificates and bonds123  123
Financial derivatives 1 180 1 180
Total financial assets1231 1802 3443 647
Financial derivatives 41 41
Total financial liabilities-41-41
     
     
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 - 31.12.2022Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Loans to and receivables from customers  2 4462 446
Certificates and bonds121  121
Financial derivatives 469 469
Total financial assets1214692 4463 036
Financial derivatives 298 298
Total financial liabilities-298-298
Reconciliation of movements in Level 3 during the periodLoans to and receivables from customers
Book value as at 31.12.20222 446
Purchase/increase40
Sales/reduction-143
Transferred to Level 30
Transferred out of Level 30
Gains/losses during the period1
Book value as at 31.03.20232 344
  
  
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 31.12.20212 597
Purchase/increase326
Sales/reduction-401
Transferred to Level 30
Transferred out of Level 30
Gains/losses during the period-76
Book value as at 31.12.20222 446
 

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 31.03.2023InterestIssuedMaturity31.03.202331.03.202231.12.2022
NO0010588072NOK1 050fixed NOK 4.75 %201020251 0941 1281 087
XS0968459361EUR25fixed EUR 2.81 %20132028286273261
XS1626109968EUR fixed EUR 0.125 %20172022 2 429 
NO0010819543NOK3 0003M Nibor + 0.42 %201820243 0043 0033 004
XS1839386577EUR250fixed EUR 0.375 %201820232 8372 4402 606
NO0010836489NOK1 000fixed NOK 2.75 %20182028964983957
NO0010853096NOK3 0003M Nibor + 0.37 %201920253 0093 0023 010
XS2063496546EUR250fixed EUR 0.01 %201920242 7002 3832 481
NO0010884950NOK3 0003M Nibor + 0.42 %202020253 0043 0003 004
XS2233150890EUR303M Euribor +0.75 %20202027351300324
NO0010951544NOK5 0003M Nibor + 0.75 %202120265 0892 7635 094
XS2389402905EUR250fixed EUR 0.01 %202120262 5522 3262 341
XS2556223233EUR250fixed EUR 3.125 %202220272 882-2 638
Total borrowings raised through the issue of securities (incl. accrued interest)  27 77224 03026 807
Cover pool (NOK million)31.03.202331.03.202231.12.2022
Eligible mortgages (nominal) 1)31 98429 62230 338
Substitute assets8919761 409
Total collateralised assets32 87530 59831 747
1) NOK 213 million of total gross mortgages are not eligible for the cover pool as at 31.03.2023 (NOK 134 million as at 31.03.2022) NOK 112 million of the non-eligible mortgages is due to a technical error, and these mortgages have been sold back to Sparebanken Møre in April 2023.
    
Covered bonds issued (NOK million)31.03.202331.03.202231.12.2022
Covered bonds (nominal) 2)26 58224 05826 582
-of which own holding (covered bonds)000
2) Swap exchange rates are applied for outstanding debt in currencies other than NOK
    
Over-collateralisation (in %) (Nominal calculation)31.03.202331.03.202231.12.2022
(Eligible mortgages + Substitute assets-Covered bonds) / Covered bonds23.727.219.4
    
Liquidity Coverage Ratio (LCR)31.03.202331.03.202231.12.2022
Liquid Assets117125113
Net liquidity outflow next 30 days262226
LCR ratio -Total442%562%436%
LCR ratio - NOK442%562%436%
LCR ratio - EURN/AN/AN/A
    
180-day Cover Pool Liquidity Buffer31.03.202331.03.202231.12.2022
Liquid Assets986N/A1 503
Net liquidity outflow next 180 days443N/A485
180-day cover pool liquidity buffer ratio223%N/A310%
    
Net Stable Funding Ratio (NSFR)31.03.202331.03.202231.12.2022
Available amount of stable funding29 88727 98829 163
Required amount of stable funding27 57228 85126 425
NSFR ratio108%97%110%
 

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 expenses for the mortgage company. Fixed expenses are defined as expenses the mortgage company must bear regardless of the activity related to the issuance of covered bonds, the acquisition of portfolio, etc. Variable expenses are defined as expenses 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 expenses 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 expenses, including social security contribution, pension expense and other social expenses. 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)31.03.202331.03.202231.12.2022
Statement of income:   
Interest and credit commission income from Sparebanken Møre related to deposits12321
Interest and credit commission paid to Sparebanken Møre related to loan/credit facility261479
Interest paid to Sparebanken Møre related to bonded debt025
Management fee paid to Sparebanken Møre111143
    
Balance sheet:   
Deposits in Sparebanken Møre 1)1 7791 0511 660
Covered bonds held by Sparebanken Møre as assets05030
Loan/credit facility in Sparebanken Møre4 9364 9503 504
Intragroup hedging36661125
Accumulated transferred loan portfolio from Sparebanken Møre32 25029 76130 474
1) NOK 915 million out of total NOK 1,779 million of deposits in Sparebanken Møre is the margin call balance on financial derivatives paid in by counterparties according to CSA as at 31.03.2023 
 

Note 8

Events after the reporting date

No events of material significance for the financial statements for Q1-2023 have occurred after the reporting date. The company is not involved in any legal proceedings.