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 31 December 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)31.12.201931.12.2018
Loans, nominal amount25 65823 424
Expected credit loss (ECL) - stage 10-3
Expected credit loss (ECL) - stage 2-3-12
Expected credit loss (ECL) - stage 300
Loans to and receivables from customers25 65523 409
 Net interest income
(NOK million)31.12.201931.12.2018
Interest income from:  
Loans to and receivables from credit institutions188
Loans to and receivables from customers739591
Certificates, bonds and other interest-bearing securities74
Interest income764603
Interest expenses in respect of:  
Loans from credit institutions1712
Debt securities issued435317
Other interest expenses40
Interest expenses456329
Net interest income308274
 

Note 3

Impairment and losses

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.

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)Q4 2019Q4 201831.12.201931.12.2018
Changes in Expected Credit Loss (ECL) in stage 1-66570-2 284510
Changes in Expected Credit Loss (ECL) in stage 2575988-8 938405
Changes in Expected Credit Loss (ECL) in stage 30-1 013-237237
Total impairment on loans in the period509545-11 4591 152
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
     
     
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)
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
     
     
31.12.2018Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)23 159183023 342
Medium risk (0.5 % - < 3 %)70342901 132
High risk (3 % - <100 %)73933169
Total commitments before ECL23 935705324 643
- ECL-3-120-15
Loans and receivables from customers 31.12.2018 *23 932693324 628
*) 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

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 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 any 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.

Classification of financial instrumentsFinancial instruments at fair value through profit or lossFinancial instruments carried at amortised cost
 31.12.201931.12.201831.12.201931.12.2018
Loans to and receivables from credit institutions  8271 002
Loans to and receivables from customers  25 65523 409
Certificates and bonds678512  
Financial derivatives589625  
Total financial assets1 2671 13726 48224 411
Loans from credit institutions  2 2961 330
Debt securities issued  23 06222 384
Financial derivatives4523  
Total financial liabilities452325 35823 714
Fair value of financial instruments at amortised cost31.12.201931.12.2018
 Fair valueBook valueFair valueBook value
Loans to and receivables from credit institutions8278271 0021 002
Loans to and receivables from customers25 65525 65523 40923 409
Total financial assets26 48226 48224 41124 411
Loans from credit institutions2 2962 2961 3301 330
Debt securities issued23 13823 06222 43222 384
Total financial liabilities25 43425 35823 76223 714
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
     
     
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 financial assets512625-1 137
Financial derivatives-23-23
Total financial 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 31.12.2019InterestIssuedMaturity31.12.201931.12.2018
NO0010588072NOK1 050fixed NOK 4.75 %201020251 1871 212
NO0010676018NOK-3M Nibor + 0.47 %20132019-2 506
XS0968459361EUR25fixed EUR 2.81 %20132028308300
XS0984191873EUR306M Euribor + 0.20 %20132020296298
NO0010696990NOK2303M Nibor + 0.45 %201320202312 507
NO0010720204NOK3 0003M Nibor + 0.24 %201420203 0012 999
NO0010730187NOK1 000fixed NOK 1.50 %201520229991 001
NO0010777584NOK3 0003M Nibor + 0.58 %201620213 0133 011
XS1626109968EUR250fixed EUR 0.125 %201720222 4902 504
NO0010819543NOK3 0003M Nibor + 0.42 %201820243 0042 500
XS1839386577EUR250fixed EUR 0.375 %201820232 5222 524
NO0010836489NOK1 000fixed NOK 2.75 %201820281 0241 022
NO0010853096NOK2 5003M Nibor + 0.37 %201920252 503-
XS2063496546EUR250fixed EUR 0.01 %201920242 484-
Total borrowings raised through the issue of securities  23 06222 384
Cover pool (NOK million)31.12.201931.12.2018
Pool of eligible loans 1)25 18222 976
Substistute assets9881 300
Financial derivatives to hedge issued securities (assets)589625
Financial derivatives to hedge issued securities (liabilities)-45-23
Total collateralised assets26 71424 878
1) NOK 476 million of total gross loans are not eligible for the cover pool as at 31.12.19 (NOK 433 million as at 31.12.2018)
   
Covered bonds issued (NOK million)31.12.201931.12.2018
Covered bonds (nominal) 2)22 72022 071
Premium/discount342313
Total covered bonds23 06222 384
Own holding (covered bonds)--
Debt securities issued23 06222 384
2) Norges Bank's exchange rates at the date of reporting is applied for outstanding debt in currencies other than NOK
   
Collateralisation (in %)31.12.201931.12.2018
Total collateralised assets / debt securitised issued115.8111.1
 

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. 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)31.12.201931.12.2018
Statement of income:  
Interest and credit commission income from Sparebanken Møre related to deposits198
Interest and credit commission income paid to Sparebanken Møre related to loan/credit facility1712
Interest paid to Sparebanken Møre related to bonded debt919
Management fee paid to Sparebanken Møre3634
   
Statement of financial position:  
Deposits in Sparebanken Møre827867
Covered bonds held by Sparebanken Møre as assets0818
Loan/credit facility in Sparebanken Møre2 1711 177
Accumulated transferred loan portfolio from Sparebanken Møre25 65823 424
 

Note 7

Equity and related capital

Tier 1 capital and supplementary capital31.12.201931.12.2018
Share capital and share premium2 0501 600
Retained earnings224167
Total equity2 2741 767
Value adjustments of financial instruments at fair value-1-1
Expected IRB-losses exceeding ECL-44-32
Dividends-224-167
Common Equity Tier 1 capital2 0051 567
Supplementary capital00
Net equity and subordinated loan capital2 0051 567
   
Risk-Weighted Assets (RWA) - calculation basis for capital adequacy ratio31.12.201931.12.2018
Credit risk loans and receivables (Standardised Approach)429505
Credit risk loans and receivables (Internal Ratings Based Approach)4 6714 537
Operational Risk (Basic indicator Approach)516486
Total risk exposure amount for credit valuation adjustment (CVA) (SA)452498
Risk-weighted assets (less transitional rules for 2018)6 0686 026
Additional RWA from transitional rules 1)03 944
Total risk-weighted assets6 0689 970
Minimum requirement Common Equity Tier 1 capital (4.5%)273449
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 Requirement31.12.201931.12.2018
Countercyclical buffer (2.5 % in 2019 and 2.0% i 2018)152200
Capital conservation buffer (2.5%)152249
Systemic risk buffer (3.0%)182299
Total buffer requirements485748
Available Common Equity Tier 1 capital after buffer requirements1 247370
   
Capital adequacy as a percentage of the weighted asset calculation basis31.12.201931.12.2018
Capital adequacy ratio33.0 %15.7 %
Tier 1 capital ratio33.0 %15.7 %
Common Equity Tier 1 capital ratio33.0 %15.7 %
   
Leverage ratio31.12.201931.12.2018
Leverage ratio7.0 %6.0 %
   
Liquidity Coverage Ratio31.12.201931.12.2018
Liquidity Coverage Ratio - Total117.0 %325%
Liquidity Coverage Ratio - NOK117.0 %325%
Liquidity Coverage Ratio - EUR--
   
Møre Boligkreditt AS' capital requirements at 31 December 2019 are based on IRB-Foundation for commercial commitments and IRB-Retail for retail commitments.