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 September 2019. 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 2018. IFRS 16 Leases is effective from 1 January 2019. The implementation of the new standard has no effect on the statements of either income or financial position of Møre Boligkreditt AS.

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)30.09.201930.09.201831.12.2018
Loans, nominal amount23 26422 34823 424
Expected credit loss (ECL) - Stage 1-1-2-3
Expected credit loss (ECL) - Stage 2-2-11-12
Expected credit loss (ECL) - Stage 3000
Loans to and receivables from customers23 26122 33523 409
 Net interest income
(NOK million)30.09.201930.09.201831.12.2018
Interest income from:   
Loans to and receivables from credit institutions1158
Loans to and receivables from customers525437591
Certificates, bonds and other interest-bearing securities634
Interest income542445603
Interest expenses in respect of:   
Loans from credit institutions111112
Debt securities issued305230317
Interest expenses316241329
Net interest income226204274
 

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 objective 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 objective evidence of loss or if individual impairments have been made, the commitment is transferred to stage 3.

The methodology for measuring expected credit losses (ECL) in accordance with IFRS 9 are presented in Note 3 in the Annual Report 2018. 

Specification of credit loss expense (NOK thousand)Q3 2019Q3 201830.09.201930.09.201831.12.2018
Changes in Expected Credit Loss (ECL) in stage 1-2 323-41-2 218-60510
Changes in Expected Credit Loss (ECL) in stage 2-7 507-1 574-9 513-583405
Changes in Expected Credit Loss (ECL) in stage 300-2370237
Total impairment on loans in the period-9 830-1 615-11 968-6431 152
Changes in ECL in the period (NOK thousand) - 30.09.2019Stage 1Stage 2Stage 3Total
ECL 31.12.20182 82511 78723714 849
New loans691930262
Disposal of loans-2 305-8 861-115-11 281
Changes in ECL in the period for loans which have not migrated-61-2310-292
Migration to stage 1142-1 9240-1 782
Migration to stage 2-621 309-1221 125
Migration to stage 30000
ECL 30.09.20196082 27302 881
     
     
Changes in ECL in the period (NOK thousand) - 30.09.2018Stage 1Stage 2Stage 3Total
31.12.2017 according to IAS 39   2 000
Effect of transition to IFRS 9   11 697
ECL 1.1.2018 according to IFRS 92 31511 382013 697
New loans4662 76103 227
Disposal of loans-308-1 6400-1 948
Changes in ECL in the period for loans which have not migrated-194-1 5220-1 716
Migration to stage 199-3 8550-3 756
Migration to stage 2-1243 67303 549
Migration to stage 30000
ECL 30.09.20182 25410 799013 053
     
     
Changes in ECL in the period (NOK thousand) - 31.12.2018Stage 1Stage 2Stage 3Total
31.12.2017 according to IAS 39   2 000
Effect of transition to IFRS 9   11 697
ECL 01.01.2018 according to IFRS 92 31511 382013 697
New loans7463 37704 123
Disposal of loans-440-2 3120-2 752
Changes in ECL in the period for loans which have not migrated125-7890-664
Migration to stage 1185-4 7640-4 579
Migration to stage 2-1054 89304 788
Migration to stage 3-10237236
ECL 31.12.20182 82511 78723714 849
Commitments (exposure) divided into risk groups based on probability of default (NOK million)
30.09.2019Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)23 105141023 246
Medium risk (0.5 % - < 3 %)71239301 105
High risk (3 % - <100 %)63960159
Total commitments before ECL23 880630024 510
- ECL-1-20-3
Loans to and receivables from customers 30.09.2019 *)23 879628024 507
     
 
30.09.2018Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0,5 %)22 479179022 658
Medium risk (0,5 % - < 3 %)55045301 003
High risk (3 % - <100 %)3756093
Total commitments before ECL23 066688023 754
- ECL-2-110-13
Loans to and receivables from customers 30.09.2018 *)23 064677023 741
     
 
31.12.2018Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)23 165183023 348
Medium risk (0.5 % - < 3 %)69142901 120
High risk (3 % - <100 %)78933174
Total commitments before ECL23 934704324 641
- ECL-3-120-15
Loans and receivables from customers 31.12.2018 *23 931692324 626
*) The tables above show exposures at reporting date 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:  

• Fair value with any changes in value through the income statement

• Amortised cost

 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

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.

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 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 debt securities issued, 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. This category mainly includes loans to customers.    

Classification of financial instrumentsFinancial instruments at fair value through profit or lossFinancial instruments carried at amortised cost
 30.09.201930.09.201831.12.201830.09.201930.09.201831.12.2018
Loans to and receivables from credit institutions   1 4311 1541 002
Loans to and receivables from customers   23 26122 33523 409
Certificates and bonds80213512   
Financial derivatives730273625   
Total financial assets8104861 13724 69223 48924 411
Loans from credit institutions   2351 1721 330
Debt securities issued   22 98821 01822 384
Financial derivatives282423   
Total financial liabilities28242323 22322 19023 714
Fair value of financial instruments at amortised cost30.09.201930.09.201831.12.2018
 Fair valueBook valueFair valueBook valueFair valueBook value
Loans to and receivables from credit institutions1 4311 4311 1541 1541 0021 002
Loans to and receivables from customers23 26123 26122 33522 33523 40923 409
Total assets24 69224 69223 48923 48924 41124 411
Loans from credit institutions2352351 1721 1721 3301 330
Debt securities issued23 07222 98821 09521 01822 43222 384
Total liabilities23 30723 22322 26722 19023 76223 714
Financial instruments at amortised cost - 30.09.2019Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Loans to and receivables from credit institutions-1 431-1 431
Loans to and receivables from customers--23 26123 261
Total assets-1 43123 26124 692
Loans from credit institutions-235-235
Debt securities issued-23 072-23 072
Total liabilities-23 307-23 307
     
     
Financial instruments at amortised cost- 30.09.2018Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Loans to and receivables from credit institutions-1 154-1 154
Loans to and receivables from customers--22 33522 335
Total assets-1 15422 33523 489
Loans from credit institutions-1 172-1 172
Debt securities issued-21 095-21 095
Total liabilities-22 267-22 267
     
     
Financial instruments at amortised cost - 31.12.2018Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Loans to and receivables from credit institutions-1 002-1 002
Loans to and receivables from customers--23 40923 409
Total assets-1 00223 40924 411
Loans from credit institutions-1 330-1 330
Debt securities issued-22 432-22 432
Total liabilities-23 762-23 762
     
     
Financial instruments at fair value - 30.09.2019Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Certificates and bonds80--80
Financial derivatives-730-730
Total assets80730-810
Financial derivatives-28-28
Total liabilities-28-28
     
     
Financial instruments at fair value - 30.09.2018Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Certificates and bonds213--213
Financial derivatives-273-273
Total assets213273-486
Financial derivatives-24-24
Total liabilities-24-24
     
     
Financial instruments at fair value - 31.12.2018Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Certificates and bonds512--512
Financial derivatives-625-625
Total assets512625-1 137
Financial derivatives-23-23
Total liabilities-23-23
 

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 30.09.2019InterestIssueMaturityBook value 30.09.201930.09.201831.12.2018
NO0010588072NOK1 050fixed NOK 4.75 %201020251 1971 1901 200
NO0010676018NOK-3M Nibor + 0.47 %20132019-2 5012 501
XS0968459361EUR25fixed EUR 2.81 %20132028317280298
XS0984191873EUR306M Euribor + 0.20 %20132020297284298
NO0010696990NOK2 5003M Nibor + 0.45 %201320202 5002 4982 499
NO0010720204NOK3 0003M Nibor + 0.24 %201420202 9992 9992 999
NO0010730187NOK1 000fixed NOK 1.50 %20152022986982987
NO0010777584NOK3 0003M Nibor + 0.58 %201620213 0023 0023 002
XS1626109968EUR250fixed EUR 0.125 %201720222 5172 3682 502
NO0010819543NOK3 0003M Nibor + 0.42 %201820243 0022 4992 499
XS1839386577EUR250fixed EUR 0.375 %201820232 5572 3782 519
NO0010836489NOK1 000fixed NOK 2.75 %201820281 050-1 018
NO0010853096NOK2 5003M Nibor + 0.37 %201920252 497--
Total securities issued  22 92020 98122 322
Accrued interest  683762
Total borrowings raised through the issue of securities  22 98821 01822 384
Cover pool (NOK million)30.09.201930.09.201831.12.2018
Pool of eligible loans 1)22 77021 94222 976
Substistute assets1 1961 3071 300
Financial derivatives to hedge issued securities (liabilities)-28-24-23
Financial derivatives to hedge issued securities (assets)730273625
Total collateralised assets24 66823 49824 878
1) NOK 491 million of total gross loans are not eligible for the cover pool as at 30.09.19 (NOK 393 million as at 30.09.2018)
    
Covered bonds issued (NOK million)30.09.201930.09.201831.12.2018
Covered bonds (nominal) 2)22 54220 80422 071
Premium/discount378177251
Total covered bonds22 92020 98122 322
Accrued interest683762
Own holding (covered bonds)---
Debt securities issued22 98821 01822 384
2) Norges Bank's exchange rates at the date of reporting is applied for outstanding debt in currencies other than NOK
    
Collateralisation (in %)30.09.201930.09.201831.12.2018
Total collateralised assets / debt securitised issued107.3111.8111.1
 

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 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)30.09.201930.09.201831.12.2018
Statement of income:   
Interest and credit commission income from Sparebanken Møre related to deposits1158
Interest and credit commission income paid to Sparebanken Møre related to loan/credit facility111112
Interest paid to Sparebanken Møre related to bonded debt61719
Management fee paid to Sparebanken Møre272534
    
Statement of financial position:   
Deposits in Sparebanken Møre1 4311 154867
Covered bonds held by Sparebanken Møre as assets589556818
Loan/credit facility in Sparebanken Møre01 1721 177
Accumulated transferred loan portfolio from Sparebanken Møre23 26422 34823 424
 

Note 7

Tier 1 capital and supplementary capital30.09.201930.09.201831.12.2018
Share capital and share premium2 0501 6001 600
Retained earnings162132167
Total equity2 2121 7321 767
Value adjustments of financial instruments at fair value-1--1
Expected IRB-losses exceeding ECL-43-25-32
Dividends00-167
Deductions for total comprehensive income for the period-162-125-
Common Equity Tier 1 capital2 0061 5751 567
Supplementary capital000
Net equity and subordinated loan capital2 0061 5751 567
    
Risk-weighted assets (calculation basis for capital adequacy ratio)30.09.201930.09.201831.12.2018
Credit risk loans and receivables (Standardised Approach)624348505
Credit risk loans and receivables (Internal Ratings Based Approach)4 4174 2754 537
Operational Risk (Basic indicator Approach)477486486
Total risk exposure amount for credit valuation adjustment (CVA) (SA)517215498
Risk-weighted assets less transitional rules6 0355 3246 026
Additional RWA from transitional rules 1)3 9554 1773 944
Total risk-weighted assets9 9909 5019 970
Minimum requirement Common Equity Tier 1 capital (4.5%)450428449
1) Transitional rules require that RWA can not be less than 80 per cent of the corresponding Basel I requirement 
    
Buffer Requirement30.09.201930.09.201831.12.2018
Countercyclical buffer (2.0%)200190200
Capital conservation buffer (2.5%)250238249
Systemic risk buffer (3.0%)299285299
Total buffer requirements749713748
Available Common Equity Tier 1 capital after buffer requirements807435370
    
Capital adequacy as a percentage of the weighted asset calculation basis30.09.201930.09.201831.12.2018
Capital adequacy ratio20.1 %16.6 %15.7 %
Tier 1 capital ratio20.1 %16.6 %15.7 %
Common Equity Tier 1 capital ratio20.1 %16.6 %15.7 %
    
Leverage ratio30.09.201930.09.201831.12.2018
Leverage ratio7.6 %6.4 %6.0 %
    
Liquidity Coverage Ratio30.09.201930.09.201831.12.2018
Liquidity Coverage Ratio - Total391.7 %338.6 %325%
Liquidity Coverage Ratio - NOK391.7 %338.4 %325%
Liquidity Coverage Ratio - EUR105.5 %106.9 %-
    
Møre Boligkreditt AS' capital requirements at 30 September 2019 are based on IRB-Foundation for commercial commitments and IRB-Retail for retail commitments.