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 30 June 2020. The interim report has been prepared in accordance with IAS 34 Interim Financial Reporting (compressed). The accounts are prepared using the same principles and with the same methodology as the annual accounts for 2019.

All amounts are stated in NOK million unless stated otherwise.

The interim financial statements are not audited.  

 

Note 2

Operating segments

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

Loans   
(NOK million)30.06.202030.06.201931.12.2019
Loans, nominal amount28 74225 00625 658
Expected credit loss (ECL) - stage 1-1-30
Expected credit loss (ECL) - stage 2-5-10-3
Expected credit loss (ECL) - stage 3000
Loans to and receivables from customers28 73624 99325 655
Net interest income   
(NOK million)30.06.202030.06.201931.12.2019
Interest income from:   
Loans to and receivables from credit institutions4918
Loans to and receivables from customers377332739
Certificates, bonds and other interest-bearing securities357
Interest income384346764
Interest expenses in respect of:   
Loans from credit institutions13817
Debt securities issued219192435
Other interest expenses204
Interest expenses234200456
Net interest income150146308
 

Note 3

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)Q2 2020Q2 201930.06.202030.06.20192019
Changes in Expected Credit Loss (ECL) in stage 199159336105-2 284
Changes in Expected Credit Loss (ECL) in stage 2-338-1 6842 744-2 006-8 938
Changes in Expected Credit Loss (ECL) in stage 3000-237-237
Total impairment on loans in the period-239-1 5253 080-2 138-11 459
Changes in ECL in the period (NOK thousand) - 30.06.2020Stage 1Stage 2Stage 3Total
ECL 31.12.20195412 84903 390
New loans1093720481
Disposal of loans-76-2430-319
Changes in ECL in the period for loans which have not migrated2771 07901 356
Migration to stage 194-6270-533
Migration to stage 2-662 18302 117
Migration to stage 30000
Other changes-3-200-23
ECL 30.06.20208765 59306 469
     
     
Changes in ECL in the period (NOK thousand) - 30.06.2019Stage 1Stage 2Stage 3Total
ECL 31.12.20182 82511 78723714 849
New loans2316380869
Disposal of loans-472-8200-1 292
Changes in ECL in the period for loans which have not migrated41-2640-223
Migration to stage 1463-6 224-237-5 999
Migration to stage 2-1584 66504 506
Migration to stage 30000
Other changes--00
ECL 30.06.20192 9309 781012 711
     
     
Changes in ECL in the period (NOK thousand) - 31.12.2019Stage 1Stage 2Stage 3Total
ECL 31.12.20182 82511 78723714 849
New loans1092340343
Disposal of loans-573-2 8590-3 432
Changes in ECL in the period for loans which have not migrated-1 418-1 9510-3 369
Migration to stage 128-5 2040-5 176
Migration to stage 2-1471 167-122898
Migration to stage 30000
Other changes-284-325-115-724
ECL 31.12.20195402 84903 389
Commitments (exposure) divided into risk groups based on probability of default (NOK million)
30.06.2020Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)26 6280026 628
Medium risk (0.5 % - < 3 %)78940701 196
High risk (3 % - <100 %)941570251
Total commitments before ECL27 511564028 075
- ECL-1-50-6
Loans to and receivables from customers 30.06.2020 *)27 510559028 069
     
     
30.06.2019Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)24 990161025 151
Medium risk (0.5 % - < 3 %)6393260965
High risk (3 % - <100 %)94790173
Total commitments before ECL25 723566026 289
- ECL-3-100-13
Loans and receivables from customers 30.06.2019 *)25 720556026 277
     
     
31.12.2019Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)25 4101025 411
Medium risk (0.5 % - < 3 %)93044401 374
High risk (3 % - <100 %)1151370252
Total commitments before ECL26 455582027 037
- ECL0-30-3
Loans to and receivables from customers 31.12.2019 *)26 455579027 034
     
*) The tables above show exposures (incl. undrawn credit facilities) and can therefore not be reconciled against carrying amount.
 

Note 4

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 assessed at amortised cost
The classification of the financial assets assumes that the following requirements are met:

• The asset is acquired to receive contractual cash flows

• The contractual cash flows consist solely of principal and interest

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 assessed at amortised cost
Debt securities, including debt securities included in fair value hedging and loans and deposits from credit institutions, are assessed at amortised cost based on expected cash flows.

Financial instruments assessed 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 assessed 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.

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

LEVELS IN THE VALUATION HIERARCHY
Financial instruments 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 5 million on the valuation of the fixed rate loans as at 30.06.2020.  

 

Classification of financial instrumentsFinancial instruments at fair value through profit or lossFinancial instruments carried at amortised cost
 30.06.202030.06.201931.12.201930.06.202030.06.201931.12.2019
Loans to and receivables from credit institutions   2 732148827
Loans to and receivables from customers2 289  26 44724 99325 655
Certificates and bonds10680678   
Financial derivatives1 705621589   
Total financial assets4 1007011 26729 17925 14126 482
Loans from credit institutions   3 4981 2732 296
Debt securities issued   27 43822 37123 062
Financial derivatives1012945   
Total financial liabilities101294530 93623 64425 358
Fair value of financial instruments at amortised cost30.06.202030.06.201931.12.2019
 Fair valueBook valueFair valueBook valueFair valueBook value
Loans to and receivables from credit institutions2 7322 732148148827827
Loans to and receivables from customers26 44726 44724 99324 99325 65525 655
Total financial assets29 17929 17925 14125 14126 48226 482
Loans from credit institutions3 4983 4981 2731 2732 2962 296
Debt securities issued27 51227 43822 45422 37123 13823 062
Total financial liabilities31 01030 93623 72723 64425 43425 358
Financial instruments at fair value - 30.06.2020Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Loans to and receivables from customers  2 2892 289
Certificates and bonds7630 106
Financial derivatives 1 705 1 705
Total financial assets761 7352 2894 100
Financial derivatives 101 101
Total financial liabilities-101-101
     
     
Financial instruments at fair value - 30.06.2019Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Certificates and bonds 80 80
Financial derivatives 621 621
Total financial assets-701-701
Financial derivatives 29 29
Total financial liabilities-29-29
     
     
Financial instruments at fair value - 31.12.2019Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Certificates and bonds678  678
Financial derivatives 589 589
Total financial assets678589-1 267
Financial derivatives 45 45
Total financial liabilities-45-45
Reconciliation of movements in Level 3 during the periodLoans to and receivables from customers
Booked value as at 31.12.20190
Purchase/increase2 550
Sales/reduction-261
Transferred to Level 30
Transferred out of Level 30
Gains/losses during the period0
Booked value as at 30.06.20202 289
 

Note 5

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 recognised in profit and loss.

Covered bonds (NOK million)   
ISIN codeCurrencyNominal value 30.06.2020InterestIssuedMaturity30.06.202030.06.201931.12.2019
NO0010588072NOK1 050fixed NOK 4.75 %201020251 2781 2381 187
XS0968459361EUR25fixed EUR 2.81 %20132028350310308
XS0984191873EUR306M Euribor + 0.20 %20132020327291296
NO0010696990NOK-3M Nibor + 0.45 %20132020-2 509231
NO0010720204NOK3 0003M Nibor + 0.24 %201420203 0003 0003 001
NO0010730187NOK1 000fixed NOK 1.50 %201520221 018993999
NO0010777584NOK3 0003M Nibor + 0.58 %201620213 0063 0113 013
XS1626109968EUR250fixed EUR 0.125 %201720222 7572 4632 490
NO0010819543NOK3 0003M Nibor + 0.42 %201820243 0022 5003 004
XS1839386577EUR250fixed EUR 0.375 %201820232 7932 4962 522
NO0010836489NOK1 000fixed NOK 2.75 %201820281 1341 0581 024
NO0010853096NOK3 0003M Nibor + 0.37 %201920252 9982 5022 503
XS2063496546EUR250fixed EUR 0.01 %201920242 777-2 484
NO0010884950NOK3 0003M Nibor + 0.42 %202020252 998--
Total borrowings raised through the issue of securities  27 43822 37123 062
Cover pool (NOK million)30.06.202030.06.201931.12.2019
Pool of eligible loans 1)28 26124 71925 182
Substistute assets1 9815988
Financial derivatives to hedge issued securities (assets)1 705621589
Financial derivatives to hedge issued securities (liabilities)-101-29-45
Total collateralised assets31 84625 31626 714
1) NOK 481 million of total gross loans are not eligible for the cover pool as at 30.06.2020 (NOK 274 million as at 30.06.2019)
    
Covered bonds issued (NOK million)30.06.202030.06.201931.12.2019
Covered bonds (nominal) 2)25 73121 93022 720
Premium/discount1 707441342
Total covered bonds27 43822 37123 062
Own holding (covered bonds)---
Debt securities issued27 43822 37123 062
2) Swap exchange rates are applied for outstanding debt in currencies other than NOK 
    
Collateralisation (in %)30.06.202030.06.201931.12.2019
Total collateralised assets / debt securitised issued116.1113.2115.8
 

Note 6

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)30.06.202030.06.201931.12.2019
Statement of income:   
Interest and credit commission income from Sparebanken Møre related to deposits4918
Interest and credit commission income paid to Sparebanken Møre related to loan/credit facility13817
Interest paid to Sparebanken Møre related to bonded debt459
Management fee paid to Sparebanken Møre201736
    
Statement of financial position:   
Deposits in Sparebanken Møre2 732148827
Covered bonds held by Sparebanken Møre as assets2 13700
Loan/credit facility in Sparebanken Møre2 7471 1302 171
Accumulated transferred loan portfolio from Sparebanken Møre28 74225 00625 658
 

Note 7

Equity and related capital

Tier 1 capital and supplementary capital30.06.202030.06.201931.12.2019
Share capital and share premium2 0502 0502 050
Retained earnings9498224
Total equity2 1442 1482 274
Value adjustments of financial instruments at fair value-4-1-1
Expected IRB-losses exceeding ECL-45-38-44
Dividends00-224
Deductions for total comprehensive income for the period-94-98-
Common Equity Tier 1 capital2 0012 0112 005
Supplementary capital000
Net equity and subordinated loan capital2 0012 0112 005
    
Risk-Weighted Assets (RWA) - calculation basis for capital adequacy ratio30.06.202030.06.201931.12.2019
Credit risk loans and receivables (Standardised Approach)762313429
Credit risk loans and receivables (Internal Ratings Based Approach)5 2214 8884 671
Operational Risk (Basic indicator Approach)516477516
Total risk exposure amount for credit valuation adjustment (CVA) (SA)531468452
Risk-weighted assets7 0306 1466 068
Additional RWA from transitional rules 1)-4 2810
Total risk-weighted assets7 03010 4276 068
Minimum requirement Common Equity Tier 1 capital (4.5%)316469273
1) Transitional rules require that RWA can not be less than 80 per cent of the corresponding Basel I requirement. This rule is no longer applicable as of 31.12.2019.
    
Buffer Requirement30.06.202030.06.201931.12.2019
Countercyclical buffer (1.0 % at 30.06.20, 2.0 % at 30.06.19 and 2.5 % at 31.12.19)70209152
Capital conservation buffer (2.5%)176261152
Systemic risk buffer (3.0%)211313182
Total buffer requirements457782485
Available Common Equity Tier 1 capital after buffer requirements1 2287601 247
    
Capital adequacy as a percentage of the weighted asset calculation basis30.06.202030.06.201931.12.2019
Capital adequacy ratio28.5 %19.3 %33.0 %
Tier 1 capital ratio28.5 %19.3 %33.0 %
Common Equity Tier 1 capital ratio28.5 %19.3 %33.0 %
    
Leverage ratio30.06.202030.06.201931.12.2019
Leverage ratio6.1 %7.6 %7.0 %
    
Liquidity Coverage Ratio30.06.202030.06.201931.12.2019
Liquidity Coverage Ratio - Total477%397%117%
Liquidity Coverage Ratio - NOK477%397%117%
Liquidity Coverage Ratio - EUR---
    
Møre Boligkreditt AS' capital requirements at 31 March 2020 are based on IRB-Foundation for commercial commitments and IRB-Retail for retail commitments.
 

Note 8

Events after the reporting date

No events of material significance for the financial statements for Q2-2020 have occurred after the reporting date. The company is not involved in any legal proceedings.