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 2022. 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 2021.

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 capital30.09.202230.09.202131.12.2021
Share capital and share premium1 5501 5501 550
Retained earnings168186241
Total equity1 7181 7361 791
Value adjustments of financial instruments at fair value-4-4-4
Expected IRB-losses exceeding ECL-51-63-57
Dividends00-241
Deductions for total comprehensive income for the period-168-186-
Common Equity Tier 1 capital1 4951 4831 489
Supplementary capital000
Net equity and subordinated loan capital1 4951 4831 489
    
Risk-Weighted Assets (RWA) by exposure classes   
Credit risk - standardised approach30.09.202230.09.202131.12.2021
Regional governments or local authorities006
Institutions (banks etc)270540427
Covered bonds76459
Other items455540
Total credit risk - standardised approach322659532
    
Credit risk - IRB Foundation   
Retail - Secured by real estate5 9176 1445 993
Retail - Other210
Corporate lending258312319
Total credit risk - IRB-F6 1776 4576 312
    
Credit valuation adjustment risk (CVA) - market risk96234213
Operational risk (Basic indicator Approach)629577629
Risk weighted assets (RWA)7 2247 9277 686
    
Minimum requirement Common Equity Tier 1 capital (4.5 %)325357346
    
Buffer Requirement30.09.202230.09.202131.12.2021
Countercyclical buffer (1.5 % at 30.09.2022, 1.0 % at 30.09.2021 and 31.12.2021)1087977
Capital conservation buffer (2.5 %)181198192
Systemic risk buffer (3.0 %)217238231
Total buffer requirements506515500
Available Common Equity Tier 1 capital after buffer requirements664611644
    
Capital adequacy as a percentage of the weighted asset calculation basis30.09.202230.09.202131.12.2021
Capital adequacy ratio20.7 %18.7 %19.4 %
Tier 1 capital ratio20.7 %18.7 %19.4 %
Common Equity Tier 1 capital ratio20.7 %18.7 %19.4 %
    
Leverage ratio30.09.202230.09.202131.12.2021
Leverage ratio4.9 %4.4 %4.6 %
    
Møre Boligkreditt AS' capital requirements at 30 September 2022 are based on IRB-Foundation for commercial commitments and IRB-Retail for retail commitments.
 

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    
30.09.2022Gross 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 customers25 589-1-902 62128 200
       
       
30.09.2021Gross 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 customers26 777-1-302 75829 531
       
       
31.12.2021Gross 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 customers26 378-1-302 59728 971
Net interest income   
(NOK million)30.09.202230.09.202131.12.2021
Interest income from:   
Loans to and receivables from credit institutions13811
Loans to and receivables from customers553441594
Certificates, bonds and other interest-bearing securities814
Interest income574450609
Interest expenses in respect of:   
Loans from credit institutions522131
Debt securities issued311150211
Other interest expenses457
Interest expenses367176249
Net interest income207274360
 

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.

The increase in IFRS expected loan losses from 4 million as of 31.12.2021 to 10 million as of 30.09.2022 is model-based due to changes made in the macroeconomic factors, specifically related to expectations of higher mortgage rate levels. No actual loan losses have occurred.

Specification of credit loss expense (TNOK)Q3 2022Q3 202130.09.202230.09.20212021
Changes in Expected Credit Loss (ECL) in stage 131-612072287
Changes in Expected Credit Loss (ECL) in stage 267-2435 21391-332
Changes in Expected Credit Loss (ECL) in stage 3151015100
Total impairment on loans in the period249-3045 384163-45
Changes in ECL in the period (NOK thousand) - 30.09.2022Stage 1Stage 2Stage 3Total
ECL 31.12.20211 1543 12104 275
New loans26887901 147
Disposal of loans-173-8990-1 072
Changes in ECL in the period for loans which have not migrated227-2520-25
Migration to stage 18-3700-362
Migration to stage 2-3105 85505 545
Migration to stage 300151151
Other changes0000
ECL 30.09.20221 1748 3341519 659
     
     
Changes in ECL in the period (NOK thousand) - 30.09.2021Stage 1Stage 2Stage 3Total
ECL 31.12.20208663 45304 319
New loans2623550617
Disposal of loans-109-5400-649
Changes in ECL in the period for loans which have not migrated-26-5170-543
Migration to stage 123-8840-861
Migration to stage 2-771 68301 606
Migration to stage 30000
Other changes-1-60-7
ECL 30.09.20219383 54404 482
     
     
Changes in ECL in the period (NOK thousand) - 31.12.2021Stage 1Stage 2Stage 3Total
ECL 31.12.20208663 45304 319
New loans2654220687
Disposal of loans-158-7130-871
Changes in ECL in the period for loans which have not migrated239-6300-391
Migration to stage 127-8080-781
Migration to stage 2-871 39601 309
Migration to stage 30000
Other changes2103
ECL 31.12.20211 1543 12104 275
Commitments (exposure) divided into risk groups based on probability of default (NOK million)
30.09.2022Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)24 893260025 153
Medium risk (0.5 % - < 3 %)4491 33501 784
High risk (3 % - <100 %)92692280
Total commitments before ECL25 3511 864227 217
- ECL-1-90-10
Loans to and receivables from customers 30.09.2022 *)25 3501 855227 207
     
     
Commitments (exposure) divided into risk groups based on probability of default (NOK million)
30.09.2021Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)26 6751026 676
Medium risk (0.5 % - < 3 %)64080901 449
High risk (3 % - <100 %)461590205
Total commitments before ECL27 361969028 330
- ECL-1-30-4
Loans to and receivables from customers 30.09.2021 *)27 360966028 326
     
     
Commitments (exposure) divided into risk groups based on probability of default (NOK million)
31.12.2021Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)25 81959025 878
Medium risk (0.5 % - < 3 %)1 00769101 698
High risk (3 % - <100 %)1091260235
Total commitments before ECL26 935876027 811
- ECL-1-30-4
Loans to and receivables from customers 31.12.2021 *)26 934873027 807
     
*) 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 million on the valuation of the fixed rate loans as at 30.09.2022.

Classification of financial instrumentsFinancial instruments at fair value through profit or lossFinancial instruments carried at amortised cost
 30.09.202230.09.202131.12.202130.09.202230.09.202131.12.2021
Loans to and receivables from credit institutions   1 1701 7381 044
Loans to and receivables from customers2 6212 7582 59725 57926 77326 374
Certificates and bonds121685668   
Financial derivatives475801540   
Total financial assets3 2174 2443 80526 74928 51127 418
Loans from credit institutions   3 5611 8823 548
Debt securities issued   24 18428 92625 603
Financial derivatives2543379   
Total financial liabilities254337927 74530 80829 151
Fair value of financial instruments at amortised cost30.09.202230.09.202131.12.2021
 Fair valueBook valueFair valueBook valueFair valueBook value
Loans to and receivables from credit institutions1 1701 1701 7381 7381 0441 044
Loans to and receivables from customers25 57925 57926 77326 77326 37426 374
Total financial assets26 74926 74928 51128 51127 41827 418
Loans from credit institutions3 5613 5611 8821 8823 5483 548
Debt securities issued24 11924 18429 06128 92625 70425 603
Total financial liabilities27 68027 74530 94330 80829 25229 151
Financial instruments at fair value - 30.09.2022Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Loans to and receivables from customers  2 6212 621
Certificates and bonds121  121
Financial derivatives 475 475
Total financial assets1214752 6213 217
Financial derivatives 254 254
Total financial liabilities-254-254
     
     
Financial instruments at fair value - 30.09.2021Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Loans to and receivables from customers  2 7582 758
Certificates and bonds685  685
Financial derivatives 801 801
Total financial assets6858012 7584 244
Financial derivatives 33 33
Total financial liabilities-33-33
     
     
Financial instruments at fair value - 31.12.2021Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Loans to and receivables from customers  2 5972 597
Certificates and bonds668  668
Financial derivatives 540 540
Total financial assets6685402 5973 805
Financial derivatives 79 79
Total financial liabilities-79-79
Reconciliation of movements in Level 3 during the periodLoans to and receivables from customers
Book value as at 31.12.20212 597
Purchase/increase510
Sales/reduction-378
Transferred to Level 30
Transferred out of Level 30
Gains/losses during the period-108
Book value as at 30.09.20222 621
  
  
Reconciliation of movements in Level 3 during the periodLoans to and receivables from customers
Book value as at 31.12.20202 718
Purchase/increase593
Sales/reduction-501
Transferred to Level 30
Transferred out of Level 30
Gains/losses during the period-52
Book value as at 30.09.20212 758
  
  
Reconciliation of movements in Level 3 during the periodLoans to and receivables from customers
Book value as at 31.12.20202 718
Purchase/increase449
Sales/reduction-637
Transferred to Level 30
Transferred out of Level 30
Gains/losses during the period67
Book value as at 31.12.20212 597
 

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 30.09.2022InterestIssuedMaturity30.09.202230.09.202131.12.2021
NO0010588072NOK1 050fixed NOK 4.75 %201020251 0701 1531 153
XS0968459361EUR25fixed EUR 2.81 %20132028262307297
NO0010730187NOK fixed NOK 1.50 %20152022-1 0111 014
NO0010777584NOK 3M Nibor + 0.58 %20162021-3 004-
XS1626109968EUR fixed EUR 0.125 %20172022-2 5622 503
NO0010819543NOK3 0003M Nibor + 0.42 %201820243 0043 0023 002
XS1839386577EUR250fixed EUR 0.375 %201820232 6052 5882 526
NO0010836489NOK1 000fixed NOK 2.75 %201820289621 0561 028
NO0010853096NOK3 0003M Nibor + 0.37 %201920253 0072 9993 001
XS2063496546EUR250fixed EUR 0.01 %201920242 4932 5782 505
NO0010884950NOK3 0003M Nibor + 0.42 %202020253 0022 9992 999
XS2233150890EUR303M Euribor +0.75 %20202027326317309
NO0010951544NOK5 0003M Nibor + 0.75 %202120265 0982 7692 766
XS2389402905EUR250fixed EUR 0.01 %202120262 3552 5812 500
Total borrowings raised through the issue of securities (incl. accrued interest)  24 18428 92625 603
Cover pool (NOK million)30.09.202230.09.202131.12.2021
Pool of eligible loans (nominal) 1)28 21329 35528 778
Change in market value eligible fixed rate mortgages-11112-3
Substitute assets9902 1381 455
Financial derivatives to hedge issued securities (assets)475801540
Financial derivatives to hedge issued securities (liabilities)-254-33-79
Total collateralised assets29 31332 27330 691
1) NOK 77 million of total gross loans are not eligible for the cover pool as at 30.09.2022 (NOK 175 million as at 30.09.2021)
    
Covered bonds issued (NOK million)30.09.202230.09.202131.12.2021
Covered bonds (nominal) 2)23 99528 05825 058
Accrued interest514847
Premium/discount138820498
Total covered bonds24 18428 92625 603
Own holding (covered bonds)000
Debt securities issued24 18428 92625 603
2) Swap exchange rates are applied for outstanding debt in currencies other than NOK
    
Over-collateralisation (in %) (Nominal calculation)30.09.202230.09.202131.12.2021
Pool of eligible mortgages + Substitute assets / Covered bonds (nominal)21.712.220.7
    
Over-collateralisation (in %) (Market value calculation)30.09.202230.09.202131.12.2021
Total collateralised assets / debt securitised issued21.211.619.9
    
Liquidity Coverage Ration (LCR)30.09.202230.09.202131.12.2021
Liquidity buffer11545104
Net liquidity outflow next 30 days242220
LCR ratio -Total482%211%525%
LCR ratio - NOK482%211%525%
LCR ratio - EURN/AN/AN/A
    
    
Net Stable Funding Ratio (NSFR)30.09.202230.09.202131.12.2021
Available amount of stable funding27 59226 72726 950
Required amount of stable funding24 08531 61729 384
NSFR ratio115%85%92%
 

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 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)30.09.202230.09.202131.12.2021
Statement of income:   
Interest and credit commission income from Sparebanken Møre related to deposits13811
Interest and credit commission paid to Sparebanken Møre related to loan/credit facility522131
Interest paid to Sparebanken Møre related to bonded debt5910
Management fee paid to Sparebanken Møre323344
    
Statement of financial position:   
Deposits in Sparebanken Møre 1)1 1701 7381 044
Covered bonds held by Sparebanken Møre as assets02 352514
Loan/credit facility in Sparebanken Møre3 2611 6423 402
Intragroup hedging11538
Accumulated transferred loan portfolio from Sparebanken Møre28 21029 53528 975
1) NOK 300 million out of total NOK 1,170 million of deposits in Sparebanken Møre is the margin call balance on financial derivatives paid in by counterparties according to CSA.
 

Note 8

Events after the reporting date

No events of material significance for the financial statements for Q3-2022 have occurred after the reporting date. The company is not involved in any legal proceedings.