Note 1

Accounting principles

Møre Boligkreditt AS’ interim report is 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 2016. The principles are outlined in the annual report for 2016. There have been no changes in standards that affect the financial statements of Møre Boligkreditt AS from 31 December 2016.

The interim financial statements are not audited.

All amounts are stated in NOK million unless stated otherwise.  

 

Note 2

Operating segments

Møre Boligkreditt AS has only one segment in its business and the customers derive mainly from the retail banking market. The following tables contain details of loans to customers by sector.  

(MNOK)Loans 
Broken down according to sectors30.09.201730.09.201631.12.2016
Commercial sector373373366
Retail customers20 44717 61719 426
Accrued interest income231923
Loans, nominal amount20 84318 00919 815
Collective impairment-5-4-5
Loans to and receivables from customers20 83818 00519 810
(MNOK)Net interest income
 30.09.201730.09.201631.12.2016
Interest income from:   
Loans to and receivables from credit institutions122
Loans to and receivables from customers388367494
Certificates, bonds and other interest-bearing securities346
Interest income392373502
Interest expenses in respect of:   
Loans from credit institutions131518
Debt securities issued193175242
Interest expenses206190260
Net interest income186183242
 

Note 3

Impairment, losses and non-performance

Møre Boligkreditt AS reviews its loan portfolio continuously. If there is objective evidence that a loan is impaired, the impairment loss is calculated quarterly as the difference between the carrying value of the loan and the estimated present value of future cash flows. Loans and loan commitments are assessed to see whether or not objective evidence exists that a loss event has occurred at the reporting date that have a negative impact on future cash flows. Examples of such objective evidence are significant financial problems at the borrower, payment defaults, significant breaches of contract, amendments to terms as a result of the borrower’s financial difficulties, bankruptcy, etc.

If objective evidence of impairment exists, the impairment is estimated as the difference between the carrying amount and the present value of future cash flows. Estimates of future cash flows also take into account takeovers and sales of associated collateral, including expenses associated with such takeovers and sales.

When all collateral has been realised and there is no doubt that the mortgage company will not receive further payments relating to the loan, the impairment will be reversed and the actual loss will be booked. Nonetheless, the claim against the customer will remain and be followed up, unless a debt forgiveness agreement is reached with the customer.

Assets for which no objective evidence of impairment is observed on an individual instrument basis are grouped based on similar credit risk characteristics and assessed on a collective basis. Collective impairments are recognised for sub-groups of loans or loan commitments when there is observable data indicating that there is a measurable decrease in the estimated future cash flows from a group of loans or loan commitments since the initial recognition, while the decrease cannot yet be identified with the individual financial assets in the group.

The Sparebanken Møre Group has developed its own collective impairment model and calculations are conducted each month based on input from the risk classification system, data warehouse, and assessments of macroeconomic factors. Changes to risk classification, negative developments in collateral values, and registered macroeconomic events that affect future estimated cash flows are taken into account in the model. The Group's model for collective impairment is tailored to Møre Boligkreditt AS' assumptions and operations.

No objective evidence of loss events requiring impairment on an individual loan or loan commitment basis was observed at the reporting date. Nor do the lending statistics on this date show any registered non-performance in the mortgage company's portfolio. The collective impairment model on this date indicates no increase in collective impairments for the mortgage company's portfolio. Total impairment amounts to NOK 5 million as at 30 September 2017.

 

 

 

Note 4

Financial instruments

All lending and receivables are recorded at amortised cost. Amortised cost is also used for fixed and floating rate securities issued.

The company's debt securities issued with fixed interest rates are accounted for using fair value hedging. Losses and gains, resulting from changes in value due to changes in market interest, of debt securities with fixed interest are recognised in the income statement in the period they arise.

Market prices are used to price lending to and receivables from financial institutions and lending to customers. The prices set include a mark-up for the relevant credit risk. Fair value is estimated as the carrying amount of the lending and receivables stated at amortised cost after deducting impairment.

There are no major differences between the book value and the fair value of loans to credit institutions and customers, and liabilities to credit institutions agreed at variable rates and recognised at amortised cost. Fair value of debt securities is calculated allowing for change in the market interest rates and change in the credit margin.

Financial derivatives related to the company’s debt securities issued are carried at fair value through profit or loss, and recognised gross per contract, as either asset or debt.    

CLASSIFICATION OF FINANCIAL INSTRUMENTSFinancial instruments at fair value through profit or lossFinancial assets and liabilities carried at amortised cost
 30.09.201730.09.201630.09.201730.09.2016
Loans to and receivables from credit institutions  19420
Loans to and receivables from customers  20 83818 005
Certificates and bonds168373  
Financial derivatives318419  
Total assets48679221 03218 025
Loans from credit institutions  1 1681 498
Debt securities issued  18 69215 805
Financial derivatives154  
Total liabilities15419 86017 303
FAIR VALUE OF FINANCIAL INSTRUMENTS AT AMORTISED COST30.09.201730.09.2016
 Fair valueBook valueFair valueBook value
Loans to and receivables from credit institutions1941942020
Loans to and receivables from customers20 83820 83818 00518 005
Total assets21 03221 03218 02518 025
Loans from credit institutions1 1681 1681 4981 498
Debt securities issued18 76618 69215 80715 805
Total liabilities19 93419 86017 30517 303
FINANCIAL INSTRUMENTS AT AMORTISED COST - 30.09.2017Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Loans to and receivables from credit institutions-194-194
Loans to and receivables from customers--20 83820 838
Total assets-19420 83821 032
Loans from credit institutions-1 168-1 168
Debt securities issued-18 766-18 766
Total liabilities-19 934-19 934
     
     
FINANCIAL INSTRUMENTS AT AMORTISED COST - 30.09.2016Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Loans to and receivables from credit institutions-20-20
Loans to and receivables from customers--18 00518 005
Total assets-2018 00518 025
Loans from credit institutions-1 498-1 498
Debt securities issued-15 807-15 807
Total liabilities-17 305-17 305
     
     
FINANCIAL INSTRUMENTS AT FAIR VALUE - 30.09.2017Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Certificates and bonds-168-168
Financial derivatives-318-318
Total assets-486-486
Financial derivatives-15-15
Total liabilities-15-15
     
     
FINANCIAL INSTRUMENTS AT FAIR VALUE - 30.09.2016Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Certificates and bonds-373-373
Financial derivatives-419-419
Total assets-792-792
Financial derivatives-4-4
Total liabilities-4-4
 

Note 5

Issued covered bonds

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

COVERED BONDS (MNOK)      
ISIN codeCurrencyNominal value 30.09.2017InterestIssueMaturity30.09.201730.09.201631.12.2016
NO0010575079NOK 3M Nibor + 0.55 %20102017-1 4981 498
NO0010588072NOK1 050fixed NOK 4.75 %201020251 2411 3021 251
NO0010657232NOK2 5003M Nibor + 0.65 %201220182 5042 5092 508
XS0828616457SEK 3M Stibor + 0.70 %20122017-655666
NO0010676018NOK2 5003M Nibor + 0.47 %201320192 5022 5032 503
XS0968459361EUR25fixed EUR 2.81 %20132028283293282
XS0984191873EUR306M Euribor + 0.20 %20132020282270272
NO0010696990NOK2 5003M Nibor + 0.45 %201320202 4972 4952 496
NO0010699028NOK 3M Nibor + 0.37 %20132017-750750
NO0010720204NOK3 0003M Nibor + 0.24 %201420202 9982 4972 498
NO0010730187NOK1 000fixed NOK 1.50 %201520229941 003987
NO0010777584NOK3 0003M Nibor + 0.58 %201620213 003-2 498
XS1626109968EUR250fixed EUR 0.125 %201720222 354--
Total securities issued  18 65815 77518 209
Accrued interest  343056
Total borrowings raised through the issue of securities  18 69215 80518 265
COVER POOL (MNOK)30.09.201730.09.201631.12.2016
Pool of eligible loans 1)20 48717 77419 430
Supplementary assets31120743
Financial derivatives to hedge issued securities (liabilities)-15-4-4
Financial derivatives to hedge issued securities (assets)318419368
Total collateralised assets21 10118 20920 537
Collateralisation in %112.9115.2112.4
1) NOK 351 million of total gross loans are not eligible for the cover pool as at 30.09.17. 
 

Note 6

Transactions with related parties

In order to conduct normal business, Møre Boligkreditt AS purchases services from Sparebanken Møre. There will also be 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 price is adjusted for 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 difficulty in obtaining financing, there is established a revolving guarantee from Sparebanken Møre where the purpose is to ensure timely payments to owners of bonds and derivative counterparties.

The pricing of the services provided to Møre Boligkreditt AS by Sparebanken Møre 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 form 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:  
(MNOK)30.09.201730.09.201631.12.2016
Statement of income   
Interest and credit commission income from Sparebanken Møre related to deposits122
Interest and credit commission income paid to Sparebanken Møre related to loan/credit facility131518
Interest paid to Sparebanken Møre related to bonded debt1018
Management fee paid to Sparebanken Møre222026
    
Statement of financial position   
Deposits in Sparebanken Møre19420271
Covered bonds held by Sparebanken Møre as assets01592 186
Loan/credit facility in Sparebanken Møre1 1681 4981 141
Accumulated transferred loan portfolio from Sparebanken Møre20 84318 00919 815
 

Note 7

Equity and related capital

Core capital and supplementary capital30.09.201730.09.201631.12.2016
Share capital and share premium1 5001 3501 350
Retained earnings33159
Total equity1 5031 3531 509
Dividends00-156
Expected losses exceeding actual losses, IRB portfolios-37-38-39
Common Equity Tier 1 capital1 4661 3151 313
    
Supplementary capital000
Net equity and subordinated loan capital1 4661 3151 313
    
Risk-weighted assets (calculation basis for capital adequacy ratio)  
Credit risk loans and receivables (Standardised Approach)200202250
Credit risk loans and receivables (Internal ratings based Approach)3 9743 6574 083
Operational Risk (Basic indicator Approach)505501501
Total risk exposure amount for credit valuation adjustment (CVA) (SA)295365300
Risk-weighted assets less transitional rules4 9744 7255 134
Additional RWA from transitional rules 1)4 1263 2823 587
Total risk-weighted assets9 0998 0078 722
Minimum requirement common equity Tier 1 capital (4.5%)409360392
    
1) Transitional rules require that RWA can not be less than 80 per cent of the corresponding Basel I requirement
    
Buffer Requirement   
Countercyclical buffer (1.5%)1368087
Capital conservation buffer (2.5%)227200218
Systemic risk buffer (3.0%)273240262
Total buffer requirements637520567
Available common equity Tier 1 capital after buffer requirements420434354
    
Capital adequacy as a percentage of the weighted asset calculation basis
Capital adequacy ratio16.1 %16.4 %15.1 %
Core capital ratio16.1 %16.4 %15.1 %
Core tier 1 capital ratio16.1 %16.4 %15.1 %
    
Leverage ratio  
Leverage ratio6.6 %6.6 %6.1 %
    
Liquidity Coverage Ratio  
Liquidity Coverage Ratio175%180%119%
    
Møre Boligkreditt AS' capital requirements at 30th September 2017 are based on IRB-Foundation for commercial commitments and IRB-Retail for retail commitments