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 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 capital31.12.202231.12.2021
Share capital and share premium1 5501 550
Liability credit reserve16-8
Retained earnings146249
Total equity1 7121 791
Value adjustments of financial instruments at fair value-3-4
Expected IRB-losses exceeding ECL-48-57
Dividends-146-241
Common Equity Tier 1 capital1 5151 489
Supplementary capital00
Net equity and subordinated loan capital1 5151 489
   
Risk-Weighted Assets (RWA) by exposure classes  
Credit risk - standardised approach31.12.202231.12.2021
Regional governments or local authorities06
Institutions (banks etc)453427
Covered bonds759
Other items4240
Total credit risk - standardised approach502532
   
Credit risk - IRB Foundation  
Retail - Secured by real estate6 3345 993
Retail - Other00
Corporate lending 1)248319
Total credit risk - IRB-F6 5826 312
   
Credit valuation adjustment risk (CVA) - market risk176213
Operational risk (Basic indicator Approach)585629
Risk weighted assets (RWA)7 8457 686
   
Minimum requirement Common Equity Tier 1 capital (4.5 %)353346
   
Buffer Requirement31.12.202231.12.2021
Countercyclical buffer (2.0 % at 31.12.2022, 1.0 % at 31.12.2021)15777
Capital conservation buffer (2.5 %)196192
Systemic risk buffer (3.0 %)235231
Total buffer requirements588500
Available Common Equity Tier 1 capital after buffer requirements574644
   
Capital adequacy as a percentage of the weighted asset calculation basis31.12.202231.12.2021
Capital adequacy ratio19.3 %19.4 %
Tier 1 capital ratio19.3 %19.4 %
Common Equity Tier 1 capital ratio19.3 %19.4 %
   
Leverage ratio31.12.202231.12.2021
Leverage ratio4.6 %4.6 %
   
1) Corporate lending in MBK consists of lending to housing associations.
   
Møre Boligkreditt AS' capital requirements at 31 December 2022 are based on IRB-Foundation.
 

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    
31.12.2022Gross 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 customers28 028-2-802 44630 464
       
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)31.12.202231.12.2021
Interest income from:  
Loans to and receivables from credit institutions2111
Loans to and receivables from customers840594
Certificates, bonds and other interest-bearing securities94
Interest income870609
Interest expenses in respect of:  
Loans from credit institutions7931
Debt securities issued522211
Other interest expenses67
Interest expenses607249
Net interest income263360
 

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 31.12.2022 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 (NOK millon)Q4 2022Q4 202120222021
Changes in Expected Credit Loss (ECL) in stage 11010
Changes in Expected Credit Loss (ECL) in stage 20050
Changes in Expected Credit Loss (ECL) in stage 30000
Total impairments on loans in the period1060
Changes in ECL in the period (NOK million) - 31.12.2022Stage 1Stage 2Stage 3Total
ECL 31.12.20211304
New loans1102
Disposal of loans0-10-1
Changes in ECL in the period for loans which have not migrated0000
Migration to stage 10000
Migration to stage 20505
Migration to stage 30000
Other changes0000
ECL 31.12.202228010
     
     
Changes in ECL in the period (NOK million) - 31.12.2021Stage 1Stage 2Stage 3Total
ECL 31.12.20201304
New loans0101
Disposal of loans0-10-1
Changes in ECL in the period for loans which have not migrated0000
Migration to stage 10-10-1
Migration to stage 20101
Migration to stage 30000
Other changes0000
ECL 31.12.20211304
Commitments (exposure) divided into risk groups based on probability of default (NOK million)
31.12.2022Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)24 6442 637027 281
Medium risk (0.5 % - < 3 %)2251 81102 036
High risk (3 % - <100 %)429810312
Total commitments before ECL24 8734 7461029 629
- ECL-2-80-10
Loans to and receivables from customers 31.12.2022 *)24 8714 7381029 619
     
     
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 1)26 934873027 807
     
1) 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 7.1 million on the valuation of the fixed rate loans as at 31.12.2022. 

Classification of financial instrumentsFinancial instruments at fair value through profit or lossFinancial instruments carried at amortised cost
 31.12.202231.12.202131.12.202231.12.2021
Loans to and receivables from credit institutions  1 6601 044
Loans to and receivables from customers2 4462 59728 01826 374
Certificates and bonds121668  
Financial derivatives469540  
Total financial assets3 0363 80529 67827 418
Loans from credit institutions  3 7823 548
Debt securities issued  26 80725 603
Financial derivatives29879  
Total financial liabilities2987930 58929 151
Fair value of financial instruments at amortised cost31.12.202231.12.2021
 Fair valueBook valueFair valueBook value
Loans to and receivables from credit institutions1 6601 6601 0441 044
Loans to and receivables from customers28 01828 01826 37426 374
Total financial assets29 67829 67827 41827 418
Loans from credit institutions3 7823 7823 5483 548
Debt securities issued26 81126 80725 70425 603
Total financial liabilities30 59330 58929 25229 151
Financial instruments at fair value - 31.12.2022Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Loans to and receivables from customers  2 4462 446
Certificates and bonds121  121
Financial derivatives 469 469
Total financial assets1214692 4463 036
Financial derivatives 298 298
Total financial liabilities-298-298
     
     
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/increase326
Sales/reduction-401
Transferred to Level 30
Transferred out of Level 30
Gains/losses during the period-76
Book value as at 31.12.20222 446
  
  
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 31.12.2022InterestIssuedMaturity31.12.202231.12.2021
NO0010588072NOK1 050fixed NOK 4.75 %201020251 0871 153
XS0968459361EUR25fixed EUR 2.81 %20132028261297
NO0010730187NOK fixed NOK 1.50 %20152022 1 014
XS1626109968EUR fixed EUR 0.125 %20172022 2 503
NO0010819543NOK3 0003M Nibor + 0.42 %201820243 0043 002
XS1839386577EUR250fixed EUR 0.375 %201820232 6062 526
NO0010836489NOK1 000fixed NOK 2.75 %201820289571 028
NO0010853096NOK3 0003M Nibor + 0.37 %201920253 0103 001
XS2063496546EUR250fixed EUR 0.01 %201920242 4812 505
NO0010884950NOK3 0003M Nibor + 0.42 %202020253 0042 999
XS2233150890EUR303M Euribor +0.75 %20202027324309
NO0010951544NOK5 0003M Nibor + 0.75 %202120265 0942 766
XS2389402905EUR250fixed EUR 0.01 %202120262 3412 500
XS2556223233EUR250fixed EUR 3.125 %202220272 638-
Total borrowings raised through the issue of securities (incl. accrued interest)  26 80725 603
Cover pool (NOK million)31.12.202231.12.2021
Eligible mortgages (nominal) 1)30 43128 778
Substitute assets1 5031 455
Market value adjustment fixed rate mortgages-93-3
Financial derivatives to hedge issued securities (assets)469540
Financial derivatives to hedge issued securities (liabilities)-298-79
Net gains and losses on basis swaps303
Total collateralised assets32 04230 694
1) NOK 91 million of total gross mortgages are not eligible for the cover pool as at 31.12.2022 (NOK 193 million as at 31.12.2021)
   
Covered bonds issued (NOK million)31.12.202231.12.2021
Covered bonds (nominal) 2)26 58225 058
Premium/discount164504
Total covered bonds26 74625 562
-of which own holding (covered bonds)00
2) Swap exchange rates are applied for outstanding debt in currencies other than NOK
   
Over-collateralisation (in %) (Nominal calculation)31.12.202231.12.2021
(Eligible mortgages + Substitute assets-Covered bonds) / Covered bonds20.120.7
   
Over-collateralisation (in %) (Market value calculation)31.12.202231.12.2021
Total collateralised assets / Total covered bonds19.820.1
   
Liquidity Coverage Ration (LCR)31.12.202231.12.2021
Liquid Assets113104
Net liquidity outflow next 30 days2620
LCR ratio -Total436%525%
LCR ratio - NOK436%525%
LCR ratio - EURN/AN/A
   
180-day Cover Pool Liquidity Buffer31.12.202231.12.2021
Liquid Assets1 503N/A
Net liquidity outflow next 180 days485N/A
180-day cover pool liquidity buffer ratio310%N/A
   
Net Stable Funding Ratio (NSFR)31.12.202231.12.2021
Available amount of stable funding29 16326 950
Required amount of stable funding26 42529 384
NSFR ratio110%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)31.12.202231.12.2021
Statement of income:  
Interest and credit commission income from Sparebanken Møre related to deposits2111
Interest and credit commission paid to Sparebanken Møre related to loan/credit facility7931
Interest paid to Sparebanken Møre related to bonded debt510
Management fee paid to Sparebanken Møre4344
   
Statement of financial position:  
Deposits in Sparebanken Møre 1)1 6601 044
Covered bonds held by Sparebanken Møre as assets0514
Loan/credit facility in Sparebanken Møre3 5043 402
Intragroup hedging1258
Accumulated transferred loan portfolio from Sparebanken Møre30 47428 975
1) NOK 278 million out of total NOK 1,660 million of deposits in Sparebanken Møre is the margin call balance on financial derivatives paid in by counterparties according to CSA as at 31.12.2022
 

Note 8

Events after the reporting date

No events of material significance for the financial statements for Q4-2022 have occurred after the reporting date. The company is not involved in any legal proceedings.