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 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)30.09.202030.09.201931.12.2019
Loans, nominal amount26 72923 26425 658
Expected credit loss (ECL) - stage 1-1-10
Expected credit loss (ECL) - stage 2-4-2-3
Expected credit loss (ECL) - stage 3000
Loans to and receivables from customers26 72423 26125 655
Net interest income   
(NOK million)30.09.202030.09.201931.12.2019
Interest income from:   
Loans to and receivables from credit institutions91118
Loans to and receivables from customers529525739
Certificates, bonds and other interest-bearing securities467
Interest income542542764
Interest expenses in respect of:   
Loans from credit institutions181117
Debt securities issued269305435
Other interest expenses504
Interest expenses292316456
Net interest income250226308
 

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)Q3 2020Q3 201930.09.202030.09.20192019
Changes in Expected Credit Loss (ECL) in stage 1-84-2 323252-2 218-2 284
Changes in Expected Credit Loss (ECL) in stage 2-934-7 5071 810-9 513-8 938
Changes in Expected Credit Loss (ECL) in stage 3-00-237-237
Total impairment on loans in the period-1 018-9 8302 062-11 968-11 459
Changes in ECL in the period (NOK thousand) - 30.09.2020Stage 1Stage 2Stage 3Total
ECL 31.12.20195412 84903 390
New loans1274560583
Disposal of loans-96-3610-457
Changes in ECL in the period for loans which have not migrated2415860827
Migration to stage 146-7550-709
Migration to stage 2-621 92101 859
Migration to stage 30000
Other changes-4-370-41
ECL 30.09.20207934 65905 452
     
     
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
Other changes--00
ECL 30.09.20196082 27302 881
     
     
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)
30.09.2020Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)24 6550024 655
Medium risk (0.5 % - < 3 %)68741901 106
High risk (3 % - <100 %)561130169
Total commitments before ECL25 398532025 930
- ECL-1-40-5
Loans to and receivables from customers 30.09.2020 *)25 397528025 925
     
     
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 and receivables from customers 30.09.2019 *)23 879628024 507
     
     
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 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 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 30.09.2020.

Classification of financial instrumentsFinancial instruments at fair value through profit or lossFinancial instruments carried at amortised cost
 30.09.202030.09.201931.12.201930.09.202030.09.201931.12.2019
Loans to and receivables from credit institutions   1 8001 431827
Loans to and receivables from customers2 271  24 45323 26125 655
Certificates and bonds52980678   
Financial derivatives1 816730589   
Total financial assets4 6168101 26726 25324 69226 482
Loans from credit institutions   3 5262352 296
Debt securities issued   24 87122 98823 062
Financial derivatives1032845   
Total financial liabilities103284528 39723 22325 358
Fair value of financial instruments at amortised cost30.09.202030.09.201931.12.2019
 Fair valueBook valueFair valueBook valueFair valueBook value
Loans to and receivables from credit institutions1 8001 8001 4311 431827827
Loans to and receivables from customers24 45324 45323 26123 26125 65525 655
Total financial assets26 25326 25324 69224 69226 48226 482
Loans from credit institutions3 5263 5262352352 2962 296
Debt securities issued24 98024 87123 07222 98823 13823 062
Total financial liabilities28 50628 39723 30723 22325 43425 358
Financial instruments at fair value - 30.09.2020Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Loans to and receivables from customers  2 2712 271
Certificates and bonds424105 529
Financial derivatives 1 816 1 816
Total financial assets4241 9212 2714 616
Financial derivatives 103 103
Total financial liabilities-103-103
     
     
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 financial assets80730-810
Financial derivatives 28 28
Total financial liabilities-28-28
     
     
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 591
Sales/reduction-315
Transferred to Level 30
Transferred out of Level 30
Gains/losses during the period-5
Booked value as at 30.09.20202 271
 

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 30.09.2020InterestIssuedMaturity30.09.202030.09.201931.12.2019
NO0010588072NOK1 050fixed NOK 4.75 %201020251 2341 1981 187
XS0968459361EUR25fixed EUR 2.81 %20132028348318308
XS0984191873EUR306M Euribor + 0.20 %20132020332297296
NO0010696990NOK-3M Nibor + 0.45 %20132020-2 510231
NO0010720204NOK-3M Nibor + 0.24 %20142020-3 0013 001
NO0010730187NOK1 000fixed NOK 1.50 %201520221 021996999
NO0010777584NOK3 0003M Nibor + 0.58 %201620213 0053 0123 013
XS1626109968EUR250fixed EUR 0.125 %201720222 7952 5182 490
NO0010819543NOK3 0003M Nibor + 0.42 %201820243 0023 0043 004
XS1839386577EUR250fixed EUR 0.375 %201820232 8342 5592 522
NO0010836489NOK1 000fixed NOK 2.75 %201820281 1401 0731 024
NO0010853096NOK3 0003M Nibor + 0.37 %201920252 9982 5022 503
XS2063496546EUR250fixed EUR 0.01 %201920242 819-2 484
NO0010884950NOK3 0003M Nibor + 0.42 %202020252 998--
XS2233150890EUR303M Euribor +0.75 %20202027345--
Total borrowings raised through the issue of securities (incl. accrued interest)  24 87122 98823 062
Cover pool (NOK million)30.09.202030.09.201931.12.2019
Pool of eligible loans 1)26 28222 77025 182
Substistute assets9071 196988
Financial derivatives to hedge issued securities (assets)1 816730589
Financial derivatives to hedge issued securities (liabilities)-103-28-45
Total collateralised assets28 90224 66826 714
1) NOK 447 million of total gross loans are not eligible for the cover pool as at 30.09.2020 (NOK 491 million as at 30.09.2019)
    
Covered bonds issued (NOK million)30.09.202030.09.201931.12.2019
Covered bonds (nominal) 2)23 07922 54222 720
Premium/discount1 792446342
Total covered bonds24 87122 98823 062
Own holding (covered bonds)---
Debt securities issued24 87122 98823 062
2) Swap exchange rates are applied for outstanding debt in currencies other than NOK 
    
Collateralisation (in %)30.09.202030.09.201931.12.2019
Total collateralised assets / debt securitised issued116.2107.3115.8
 

Note 6

Transaction 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)30.09.202030.09.201931.12.2019
Statement of income:   
Interest and credit commission income from Sparebanken Møre related to deposits91118
Interest and credit commission income paid to Sparebanken Møre related to loan/credit facility181117
Interest paid to Sparebanken Møre related to bonded debt769
Management fee paid to Sparebanken Møre302736
    
Statement of financial position:   
Deposits in Sparebanken Møre 1)1 8001 431827
Covered bonds held by Sparebanken Møre as assets4985890
Loan/credit facility in Sparebanken Møre2 63402 171
Intragroup hedging76--
Accumulated transferred loan portfolio from Sparebanken Møre26 73023 26425 658
1) NOK 892 million out of total NOK 1,800 million of deposits in Sparebanken Møre is the margin call balance on financial derivatives paid in by counterparties according to CSA
 

Note 7

Equity and related capital

Tier 1 capital and supplementary capital30.09.202030.09.201931.12.2019
Share capital and share premium2 0502 0502 050
Retained earnings158162224
Total equity2 2082 2122 274
Value adjustments of financial instruments at fair value-4-1-1
Expected IRB-losses exceeding ECL-45-43-44
Dividends00-224
Deductions for total comprehensive income for the period-158-162-
Common Equity Tier 1 capital2 0012 0062 005
Supplementary capital000
Net equity and subordinated loan capital2 0012 0062 005
    
Risk-Weighted Assets (RWA) - calculation basis for capital adequacy ratio30.09.202030.09.201931.12.2019
Credit risk loans and receivables (Standardised Approach)587624429
Credit risk loans and receivables (Internal Ratings Based Approach)5 1074 4174 671
Operational Risk (Basic indicator Approach)516477516
Total risk exposure amount for credit valuation adjustment (CVA) (SA)499517452
Risk-weighted assets6 7096 0356 068
Additional RWA from transitional rules 1)-3 9550
Total risk-weighted assets6 7099 9906 068
Minimum requirement Common Equity Tier 1 capital (4.5%)302450273
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 Requirement30.09.202030.09.201931.12.2019
Countercyclical buffer (1.0 % at 30.09.20, 2.0 % at 30.09.19 and 2.5 % at 31.12.19)67200152
Capital conservation buffer (2.5%)168250152
Systemic risk buffer (3.0%)201299182
Total buffer requirements436749485
Available Common Equity Tier 1 capital after buffer requirements1 2638071 247
    
Capital adequacy as a percentage of the weighted asset calculation basis30.09.202030.09.201931.12.2019
Capital adequacy ratio29.8 %20.1 %33.0 %
Tier 1 capital ratio29.8 %20.1 %33.0 %
Common Equity Tier 1 capital ratio29.8 %20.1 %33.0 %
    
Leverage ratio30.09.202030.09.201931.12.2019
Leverage ratio6.7 %7.6 %7.0 %
    
Liquidity Coverage Ratio30.09.202030.09.201931.12.2019
Liquidity Coverage Ratio - Total157.7 %391.7 %117.0 %
Liquidity Coverage Ratio - NOK157.7 %391.7 %117.0 %
Liquidity Coverage Ratio - EUR-105.5 %-
    
Møre Boligkreditt AS' capital requirements at 30 September 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 Q3-2020 have occurred after the reporting date. The company is not involved in any legal proceedings.