Note 1

Accounting principles

The Group`s interim accounts have been prepared in accordance with adopted International Financial Reporting Standards (IFRS), approved by the EU as at 31 March 2024. The interim report has been prepared in compliance with IAS 34 Interim Reporting and in accordance with accounting principles and methods applied in the 2023 Financial statements.

The accounts are presented in Norwegian kroner (NOK), which is also the parent bank`s and subsidiaries` functional currency. All amounts are stated in NOK million unless stated otherwise. 

 

Note 2

Capital adequacy

Sparebanken Møre calculates and reports capital adequacy in compliance with the EU’s capital requirements regulation and directive (CRD/CRR). Sparebanken Møre is granted permission from the Financial Supervisory Authority of Norway (FSA) to use internal rating methods, IRB Foundation for credit risk. Calculations regarding market risk are performed using the standardised approach and for operational risk the basic indicator approach is used. The use of IRB places extensive demands on the bank’s organisation, expertise, risk models and risk management systems.


On 21 December 2021, Sparebanken Møre applied to the FSA to make changes to the bank’s IRB models and calibration framework. The bank received a response to the application on 22 June 2023 in which the FSA approved the proposed models for the corporate market. The model changes resulted in an improved Common Equity Tier 1 capital ratio of about 0.7 percentage points. Sparebanken Møre incorporated the new models in the 4th quarter of 2023. In a letter dated 18 January 2024, the FSA rejected the bank’s application of model changes for the retail market, and the bank will send a new application taking into account the feedback from the FSA.

Sparebanken Møre’s total Common Equity Tier 1 capital ratio requirement is 16.15 per cent. The requirement consists of a minimum requirement of 4.5 per cent, a capital conservation buffer of 2.5 per cent, a systemic risk buffer of 4.5 per cent and a countercyclical buffer of 2.5 per cent. The Financial Supervisory Authority conducted a SREP in 2023. The individual Pillar 2 requirement for Sparebanken Møre has been set at 1.6 per cent, and the expected capital adequacy margin has been set at 1.25 per cent. At least 56.25 per cent of the new Pillar 2 requirement that resulted from the aforementioned SREP must be met with Common Equity Tier 1 capital (0.9 per cent), and minimum 75 per cent must be met with Tier 1 capital.

Sparebanken Møre has an internal target for the CET1 ratio to minimum equal the sum of Pillar 1, Pillar 2 and the Pillar 2 Guidance.

On 15 June 2023, the FSA approved an application for the acquisition of equity certificates. The authorisation has been granted on the condition that the buybacks do not reduce Common Equity Tier 1 capital by more than NOK 64.9 million. Sparebanken Møre has made deductions in the Common Equity Tier 1 capital of NOK 64.9 million from the date the authorisation was granted and for the duration of the authorisation until 12 March 2024. No deductions have therefore been made as at 31.03.2024. A new application for acquisition of own equity certificates has been submitted to the Norwegian Financial Supervisory Authority for approval.

MREL
One key element of the BRRD II (Bank Recovery and Resolution Directive) is that capital instruments and debt can be written down and/or converted to equity (bail-in). The Financial Institutions Act, therefore, requires the bank to meet a minimum requirement regarding the sum of its own funds and convertible debt at all times (MREL – minimum requirement for own funds and eligible liabilities) such that the bank has sufficient primary capital and convertible debt to cope with a crisis without the use of public funds.

The MREL requirement must be covered by own funds or debt instruments with a lower priority than ordinary, unsecured, non-prioritised debt (senior debt). The subordination requirement (lower priority) must be met in full by no later than 1 January 2024. Until then, senior debt with a remaining term to maturity of more than one year can be used to help meet the subordination requirement. The overall subordination requirement must as a minimum be phased in linearly. From 1 January 2022, the effective subordination requirement is 20 per cent of the adjusted risk-weighted assets.

In its letter dated 10th November 2023, the FSA set Sparebanken Møre’s effective MREL-requirement as of 01.01.2024 at 35.7 per cent and the minimum subordination requirement at 28.7 per cent. 

Equity31.03.202431.03.202331.12.2023
EC capital989989989
- ECs owned by the bank-3-2-4
Share premium360359359
Additional Tier 1 capital (AT1)903650650
Primary capital fund3 4763 3353 475
Gift fund125125125
Dividend equalisation fund2 2062 0672 205
Proposed dividend for EC holders3710371
Proposed dividend for the local community3760376
Liability credit reserve-1316-13
Other equity134158147
Comprehensive income for the period249206-
Total equity9 1737 9038 680
    
Tier 1 capital (T1)31.03.202431.03.202331.12.2023
Goodwill, intangible assets and other deductions-63-57-59
Value adjustments of financial instruments at fair value-18-17-17
Deduction of overfunded pension liability-51-40-48
Deduction of remaining permission for the acquisition of own equity certificates0-650-61
Additional Tier 1 capital (AT1)-903-553-650
Expected IRB-losses exceeding ECL calculated according to IFRS 9-2260-242
Deduction for proposed dividend-3710-371
Deduction for proposed dividend for the local community-376-206-376
Deduction of comprehensive income for the period-249  
Total Common Equity Tier 1 capital (CET1)6 9166 3806 856
Additional Tier 1 capital - classified as equity903650650
Additional Tier 1 capital - classified as debt000
Total Tier 1 capital (T1)7 8197 0307 506
    
Tier 2 capital (T2)31.03.202431.03.202331.12.2023
Subordinated loan capital of limited duration857990857
Total Tier 2 capital (T2)857990857
    
Net equity and subordinated loan capital8 6768 0208 363
    
Risk weighted assets (RWA) by exposure classes   
Credit risk - standardised approach31.03.202431.03.202331.12.2023
Central governments or central banks000
Local and regional authorities411374389
Public sector companies207210207
Institutions3557240
Covered bonds560553550
Equity348198347
Other items591914547
Total credit risk - standardised approach2 4722 2562 280
    
Credit risk - IRB Foundation31.03.202431.03.202331.12.2023
Retail - Secured by real estate12 09311 57511 995
Retail - Other307327295
Corporate lending19 60419 27519 444
Total credit risk - IRB-Foundation32 00431 17731 734
    
Market risk (standardised approach)18384161
Operational risk (basic indicator approach)3 4242 9963 424
Risk weighted assets (RWA)38 08336 51337 599
    
Minimum requirement Common Equity Tier 1 capital (4.5 %)1 7141 6431 692
    
Buffer requirements31.03.202431.03.202331.12.2023
Capital conservation buffer , 2.5 %952913940
Systemic risk buffer, 4.5 % (3.0 % per 31.12.2022)1 7141 0951 692
Countercyclical buffer, 2.5 % (2.0 % per 31.12.2022)952913940
Total buffer requirements for Common Equity Tier 1 capital3 6182 9213 572
Available Common Equity Tier 1 capital after buffer requirements1 5841 8161 592
    
Capital adequacy as a percentage of risk weighted assets (RWA)31.03.202431.03.202331.12.2023
Capital adequacy ratio22.822.022.2
Capital adequacy ratio incl. 50 % of the profit23.122.2-
Tier 1 capital ratio20.519.320.0
Tier 1 capital ratio incl. 50 % of the profit20.819.5-
Common Equity Tier 1 capital ratio18.217.018.2
Common Equity Tier 1 capital ratio incl. 50 % of the profit18.517.7-
    
Leverage Ratio (LR)31.03.202431.03.202331.12.2023
Basis for calculation of leverage ratio102 70696 53199 794
Leverage Ratio (LR)7.67.37.5
Leverage Ratio (LR) incl. 50 % of the profit7.77.4-
 

Note 3

Operating segments

Result - Q1 2024GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income5080951942181
Other operating income70-182826268
Total income578-181232202449
Operating expenses228-17414614810
Profit before impairment350-18217496-1
Impairment on loans, guarantees etc.170026-90
Pre-tax profit333-182148105-1
Taxes79     
Profit after tax254     
       
       
Key figures - 31.03.2024GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)83 541-1061 61627 48354 5480
Expected credit loss on loans-2810-1-186-940
Net loans to customers83 260-1061 61527 29754 4540
Deposits from customers 1)48 191-9087315 29532 1130
Guarantee liabilities1 648001 64620
Expected credit loss on guarantee liabilities300300
The deposit-to-loan ratio57.784.954.055.758.90.0
Man-years41601566217424
       
       
       
Result - Q1 2023GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income4450641662150
Other operating income55-161323278
Total income500-16771892428
Operating expenses198162421308
Profit before impairment302-32751471120
Impairment on loans, guarantees etc.33002850
Pre-tax profit269-32751191070
Taxes62     
Profit after tax207     
       
       
Key figures - 31.03.2023GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)78 217-1091 26925 23251 8250
Expected credit loss on loans-35000-255-950
Net loans to customers77 867-1091 26924 97751 7300
Deposits from customers 1)44 225-6781214 40829 0720
Guarantee liabilities1 305001 30230
Expected credit loss on guarantee liabilities18001800
The deposit-to-loan ratio56.561.564.057.156.10.0
Man-years38701454018220
       
       
Result - 31.12.2023GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income1 90012567458980
Other operating income295-689311412234
Total income2 195-673498591 02034
Operating costs859-6420916451634
Profit before impairment1 336-31406955040
Impairment on loans, guarantees etc.-5300-6290
Pre-tax profit1 389-31407574950
Taxes334     
Profit after tax1 055     
       
       
Key figures - 31.12.2023GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)81 834-1071 48526 52453 9320
Expected credit loss on loans-2620-1-159-1020
Net loans to customers81 572-1071 48426 36553 8300
Deposits from customers 1)47 410-10087315 25431 3830
Guarantee liabilities1 249001 24720
Expected credit loss on guarantee liabilities400400
The deposit-to-loan ratio57.993.558.857.558.20.0
Man-years40001485917023
       
1) The subsidiary, Møre Boligkreditt AS, is part of the bank’s retail segment. The mortgage company's main objective is to issue covered bonds for both national and international investors, and the company is part of Sparebanken Møre's long-term financing strategy. Key figures for Møre Boligkreditt AS are displayed in a separate table.
       
2) Consists of head office activities not allocated to reporting segments, customer commitments towards employees as well as the subsidiaries Sparebankeiendom AS and Storgata 41-45 Molde AS, managing the buildings owned by the Group.
 MØRE BOLIGKREDITT AS
Statement of incomeQ1 2024Q1 202331.12.2023
Net interest income7067237
Other operating income-4-5-14
Total income6662223
Operating expenses151458
Profit before impairment on loans5148165
Impairment on loans, guarantees etc.-201
Pre-tax profit5348164
Taxes121036
Profit after tax4138128
MØRE BOLIGKREDITT AS   
Balance sheet31.03.202431.03.202331.12.2023
Loans to and receivables from customers31 96032 24032 357
Total equity1 6741 6031 665
 

Note 4

Loans and deposits broken down according to sectors

The loan portfolio with agreed floating interest is measured at amortised cost, while the loan portfolio with fixed interest rates is measured at fair value.
       
31.03.2024GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry7020-1-837730
Fisheries5 475-2-38025 437
Manufacturing3 916-6-7-2263 887
Building and construction1 220-2-6-2141 195
Wholesale and retail trade, hotels1 284-2-5-291 284
Supply/Oil services1 689-50001 684
Property management8 889-11-8-81018 963
Professional/financial services934-1-1-223953
Transport and private/public services/abroad4 698-7-6-5394 719
Total corporate/public entities28 807-36-72-6822128 852
Retail customers51 407-10-46-493 10654 408
Total loans to and receivables from customers80 214-46-118-1173 32783 260
       
       
31.03.2023GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry6330-1-341670
Fisheries4 489-3-4024 484
Manufacturing3 542-7-11-473 527
Building and construction1 084-2-6-461 078
Wholesale and retail trade, hotels1 316-2-4-381 315
Supply/Oil services1 433-3-5-13901 286
Property management8 587-8-8-52598 825
Professional/financial services1 112-1-3-1161 123
Transport and private/public services/abroad3 840-7-5-2383 864
Total corporate/public entities26 036-33-47-16137726 172
Retail customers48 831-12-56-412 97451 696
Total loans to and receivables from customers74 867-45-103-2023 35177 868
       
       
31.12.2023GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry7110-3-841741
Fisheries4 998-1-26-24 973
Manufacturing3 526-5-9-463 514
Building and construction1 160-2-6-2161 137
Wholesale and retail trade, hotels1 200-1-4-391 201
Supply/Oil services2 138-90-02 129
Property management8 957-11-7-8979 028
Professional/financial services797-1-1-225818
Transport and private/public services/abroad4 327-6-7-5394 348
Total corporate/public entities27 814-36-63-5122527 889
Retail customers50 737-11-54-473 05853 683
Total loans to and receivables from customers78 551-47-117-983 28381 572
Deposits with agreed floating interest rates are measured at amortised cost, fixed-interest rate deposits with maturities less than one year are measured at amortised cost and fixed-interest rate deposits with maturities in excess of one year are classified at fair value and secured by interest rate swaps.
    
DEPOSITS FROM CUSTOMERSGROUP 
Sector/industry31.03.202431.03.202331.12.2023
Agriculture and forestry380334278
Fisheries1 5771 6031 556
Manufacturing3 6603 4543 687
Building and construction812832967
Wholesale and retail trade, hotels1 0429931 098
Property management2 5942 2842 502
Transport and private/public services5 7675 1185 008
Public administration288647657
Others2 3422 0802 431
Total corporate/public entities18 46217 34518 184
Retail customers29 72926 88029 226
Total48 19144 22547 410
 

Note 5

Losses and impairment on loans and guarantees

Methodology for measuring expected credit losses (ECL) according to IFRS 9
For a detailed description of the bank’s loss model, please see note 9 in the annual report for 2023.

Sparebanken Møre has developed an ECL model based on the Group’s IRB parameters and applies a three-stage approach when assessing ECL on loans to customers and financial guarantees 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, including evidence of loss, the commitment is transferred to stage 3 with lifetime ECL measurement. The commitment is considered to be credit-impaired. As opposed to stage 1 and 2, effective interest rate in stage 3 is calculated on net impaired commitment (total commitment less expected credit loss) instead of gross commitment.

Staging is performed at account level and implies that two or more accounts held by the same customer can be placed in different stages. If a customer has one account in stage 3 (risk classes K, M or N), all of the customer’s accounts will migrate to stage 3.

Customers in risk class N have been subject to individual loss assessment with impairment. In connection with individual loss assessment, 3 scenarios based on calculation of the weighted present value of future cash flow after realisation of collateral are prepared. If the weighted present value of cash flow after realisation of collateral is positive, model-based loss provisions according to the ECL model is used.

An increase in credit risk reflects both customer-specific circumstances and development in relevant macro factors for the particular customer segment. The assessment of what is considered to be a significant increase in credit risk is based on a combination of quantitative and qualitative indicators.

Quantitative criteria
A significant increase in credit risk is determined by comparing the PD at the reporting date with PD at initial recognition. If the actual PD is higher than initial PD, an assessment is made of whether the increase is significant.

Significant increase in credit risk since initial recognition is considered to have occurred when either

  • PD has increased by 100 per cent or more and the increase in PD is more than 0.5 percentage points, or
  • PD has increased by more than 2,0 percentage points
  • The customer’s agreed payments are overdue by more than 30 days

 The weighted, macro adjusted PD in year 1 is used for comparison with PD on initial recognition to determine whether the credit risk has increased significantly.

Qualitative criteria
In addition to the quantitative assessment of changes in the PD, a qualitative assessment is made to determine whether there has been a significant increase in credit risk, for example, if the commitment is subject to special monitoring.

Credit risk is always considered to have increased significantly if the customer has been granted forbearance measures, though it is not severe enough to be individually assessed in stage 3.

Positive migration in credit risk
A customer migrates from stage 2 to stage 1 if:

  • The criteria for migration from stage 1 to stage 2 is no longer present, and
  • this is satisfied for at least one subsequent month (total 2 months)

A customer migrates from stage 3 to stage 1 or stage 2 if the customer no longer meets the conditions for migration to stage 3:

  • The customer migrates to stage 2 if more than 30 days in default.
  • Otherwise, the customer migrates to stage 1.

 Accounts that are not subject to the migration rules above are not expected to have significant change in credit risk and retain the stage from the previous month.

Customers who are going through a probation period after default (at least 3 or 12 months), are initially held in stage 3. The customers canbe overridden to stage 2 if that is considered to give the best estimate of expected credit loss.

Scenarios
Three scenarios are developed: Best, Basis and Worst. For each of the scenarios, expected values of different parameters are given, for each of the next five years. The possibility for each of the scenarios to occur is also estimated. After five years, the scenarios are expected to converge to a long-term stable level.

Changes to PD as a result of scenarios, may also affect the staging.

Definition of default, credit-impaired and forbearance
The definition of default is similar to that used in the capital adequacy regulation.

A commitment is defined to be subject to forbearance (payment relief due to payment difficulties) if the bank agrees to changes in the terms and conditions as a result of the debtor having problems meeting payment obligations. Performing forbearance (not in default) is placed in stage 2 whereas non-performing (defaulted) forbearance is placed in stage 3.

Management override
Quarterly review meetings evaluate the basis for the accounting of ECL losses. If there are significant events that will affect an estimated loss which the model has not taken into account, relevant factors in the ECL model will be overridden. An assessment is made of the level of long-term PD and LGD in stage 2 and stage 3 under different scenarios, as well as an assessment of macro factors and weighting of scenarios.

Consequences of increased macroeconomic uncertainty and measurement of expected credit loss (ECL) for loans and guarantees
The bank’s loss provisions reflect expected credit loss (ECL) pursuant to IFRS 9. When assessing ECL, the relevant conditions at the time of reporting and expected economic developments are taken into account.

At its meeting on 13 December 2023, Norges Bank decided to raise the key policy rate from 4.25 to 4.5 per cent. Based on their current assessment of the outlook and risk profile, the key policy rate will probably be kept at this level for some time ahead. Growth in the Norwegian economy is low. After growth slowed in the first half of 2023, mainland Norway GDP was approximately unchanged from the second to the third quarter. Household consumption as a whole has fallen so far this year and has been slightly lower than expected in the last report from Norges Bank.

Norges Bank estimates that the average mortgage rate will rise to about 5.7 per cent next year. Higher interest rates and high inflation have curbed demand in the Norwegian economy, and household consumption and housing investments are expected to show weak developments this year and next. On the other hand, the depreciation of the krone has improved cost competitiveness for Norwegian enterprises. This points to increased exports. High activity in petroleum-related industries will boost activity both this year and next.

Prospects of rising public demand throughout the projection period also point to increased activity. Through 2025 and 2026, Norges Bank expects economic activity to pick up gradually, primarily as a result of higher private consumption. The interest burden is expected to increase slightly further through 2024 before gradually decreasing later in the projection period. The slowdown will occur both as a result of a lower debt burden and a lower key policy rate over time. As a result of weak growth in employment in the next few years, Norges Bank expects unemployment to edge up.

So far, no significant increase in arrears and forbearance has been observed as a result of increased interest costs and higher inflation.

The ECL as of 31.03.2024 is based on a scenario weighting with 70 per cent weight on the baseline scenario (normal development), 20 per cent weight on the worstcase scenario and 10 per cent weight on the best-case scenario. The weightings have been kept unchanged from the first quarter of 2022 when the weighting for the worst-case scenario was increased from 10 per cent to 20 per cent while the weighting for the best-case scenario was reduced from 20 per cent to 10 per cent as a result of the war in Ukraine, sharp increase in energy and commodity prices and prospects of persistently higher inflation and interest rates.

Climate risk and calculation of expected credit losses
The bank is in the process of mapping and highlighting climate risk in the bank’s lending portfolio and in the various industries. The assessments are so far a qualitative analysis, lack of data and experience make the quantitative and objective assessment challenging. Climate risk is reported in line with the TCDF (Task Force on Climate related Financial Disclosure) in a separate section of the 2023 annual report.

The ECL-model is intended to be expectations-oriented, and the bank has so far assessed that the qualitative climate risk analyses are fraught with a high degree of uncertainty and thus not taken into account when assessing expected credit losses. The bank will seek to find a good methodology for implementing climate risk in the ECL-model for the corporate portfolio.

 

Specification of credit loss in the income statement
GROUPQ1 2024Q1 20232023
Changes in ECL - stage 1 (model-based)-279
Changes in ECL - stage 2 (model-based)-1616
Changes in ECL - stage 3 (model-based)3113
Changes in individually assessed losses1814-114
Confirmed losses covered by previous individual impairment0023
Confirmed losses, not previously impaired076
Recoveries-2-2-6
Total impairments on loans and guarantees1733-53
Changes in the loss provisions/ECL recognised in the balance sheet in the period  
GROUP - 31.03.2024Stage 1Stage 2Stage 3Total
ECL 31.12.20234812098266
New commitments1012224
Disposal of commitments and transfer to stage 3 (individually assessed)-9-6-2-17
Changes in ECL in the period for commitments which have not migrated-410-3
Migration to stage 14-13-2-11
Migration to stage 2-210-62
Migration to stage 30-5116
Changes stage 3 (individually assessed)--1717
ECL 31.03.202447119118284
- of which expected losses on loans to retail customers104649105
- of which expected losses on loans to corporate customers367268176
- of which expected losses on guarantee liabilities1113
     
     
GROUP - 31.303.2023Stage 1Stage 2Stage 3Total
ECL 31.12.202239104198341
New commitments95014
Disposal of commitments and transfer to stage 3 (individually assessed)-3-3-1-7
Changes in ECL in the period for commitments which have not migrated1214
Migration to stage 13-120-9
Migration to stage 2-315-111
Migration to stage 30-143
Changes stage 3 (individually assessed)--1111
ECL 31.03.202346110212368
- of which expected losses on loans to retail customers125641109
- of which expected losses on loans to corporate customers3347161241
- of which expected losses on guarantee liabilities171018
     
     
GROUP - 31.12.2023Stage 1Stage 2Stage 3Total
ECL 31.12.202239104198341
New commitments1931252
Disposal of commitments and transfer to stage 3 (individually assessed)-9-25-8-42
Changes in ECL in the period for commitments which have not migrated-311-1
Migration to stage 18-300-22
Migration to stage 2-643-235
Migration to stage 30-42016
Changes stage 3 (individually assessed)---113-113
ECL 31.12.20234812098266
- of which expected losses on loans to retail customers115447112
- of which expected losses on loans to corporate customers366351150
- of which expected losses on guarantee liabilities1304
Commitments (exposure) divided into risk groups based on probability of default
GROUP - 31.03.2024Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)62 1691 473-63 642
Medium risk (0.5 % - < 3 %)11 1737 569-18 742
High risk (3 % - <100 %)9353 272-4 207
PD = 100 %--494494
Total commitments before ECL74 27712 31449487 085
- ECL-47-119-118-284
Total net commitments *)74 23012 19537686 801
     
Gross commitments with overridden migration203-203-0
     
     
GROUP - 31.03.2023Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)57 0595 215-62 274
Medium risk (0.5 % - < 3 %)7 7785 65321213 643
High risk (3 % - <100 %)1 7032 250-3 953
PD = 100 %-4597231 182
Total commitments before ECL66 54013 57793581 052
- ECL-46-110-212-368
Total net commitments *)66 49413 46772380 684
     
Gross commitments with overridden migration778-527-2510
     
     
GROUP - 31.12.2023Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)59 3083 032-62 340
Medium risk (0.5 % - < 3 %)10 1097 709-17 818
High risk (3 % - <100 %)1 6483 008-4 656
PD = 100 %--425425
Total commitments before ECL71 06513 74942585 239
- ECL-48-120-98-266
Total net commitments *)71 01713 62932784 973
     
Gross commitments with overridden migration416-41600
     
*) The tables above are based on exposure (incl. undrawn credit facilities and guarantee liabilities) and are not including fixed rate loans assessed at fair value. The figures are thus not reconcilable against the balance sheet.
 

Note 6

Credit-impaired commitments

The table shows total commitments in default for more than 90 days and other credit-impaired commitments (less than 90 days). Customers who have been in default must go through a probation period with 100 per cent PD for at least three months before they are scored as non-defaulted. These customers are included in gross credit-impaired commitments.
          
 31.03.202431.03.202331.12.2023
GROUPTotalRetailCorporateTotalRetailCorporateTotalRetailCorporate
          
Gross commitments in default for more than 90 days854639854045965640
Gross other credit-impaired commitments4091582511 145149996329166163
Gross credit-impaired commitments4942042901 2301891 041425222203
          
ECL on commitments in default for more than 90 days2612141697261412
ECL on other credit-impaired commitments92375519831167723339
ECL on credit-impaired commitments118496921440174984751
          
Net commitments in default for more than 90 days593425693138704228
Net other credit-impaired commitments317121196947118829257133124
Net credit-impaired commitments3761552211 016149867327175152
          
Total gross loans to customers - Group83 54154 51329 02878 21851 80526 41381 83453 79528 039
Guarantees - Group1 64821 6461 30531 3021 24921 247
Gross credit-impaired commitments in % of loans/guarantee liabilities0.57%0.36%0.95%1.55%0.37%3.76%0.51%0.41%0.69%
Net credit-impaired commitments in % loans/guarantee liabilities0.44%0.27%0.72%1.28%0.29%3.13%0.39%0.33%0.52%
          
          
Commitments with probation period31.12.202331.03.202331.12.2023
GROUPTotalRetailCorporateTotalRetailCorporateTotalRetailCorporate
Gross commitments with probation period886226508434651117239
Gross commitments with probation period in % of gross credit-impaired commitments18%30%9%41%23%45%26%32%19%
 

Note 7

Other income

(NOK million)Q1 2024Q1 20232023
Guarantee commission7727
Income from the sale of insurance services (non-life/personal)7729
Income from the sale of shares in unit trusts/securities2317
Income from Discretionary Portfolio Management131147
Income from payment transfers212195
Other fees and commission income6843
Commission income and income from banking services5657258
Commission expenses and expenses from banking services-10-10-42
Income from real estate brokerage8833
Other operating income001
Total other operating income8834
Net commission and other operating income5455250
Interest hedging (for customers)2216
Currency hedging (for customers)101031
Dividend received401
Net gains/losses on shares-4510
Net gains/losses on bonds5-12-2
Change in value of fixed-rate loans-18217
Derivates related to fixed-rate lending18-9-26
Change in value of issued bonds-254-928-1 172
Derivates related to issued bonds2549321 173
Net gains/losses related to buy back of outstanding bonds-1-2-3
Net result from financial instruments16045
Total other income7055295

The following table lists commission income and expenses covered by IFRS 15 broken down by the largest main items and allocated per segment.

Net commission and other operating income - Q1-2024GroupOtherCorporateRetailReal estate brokerage
Guarantee commission70700
Income from the sale of insurance services7-3280
Income from the sale of shares in unit trusts/securities21010
Income from Discretionary Portfolio Management130760
Income from payment transfers2125140
Other fees and commission income62130
Commission income and income from banking services56222320
Commission expenses and expenses from banking services-10-3-1-60
Income from real estate brokerage80008
Other operating income00000
Total other operating income80008
Net commision and other operating income54-121268
      
      
Net commission and other operating income - Q1 -2023GroupOtherCorporateRetailReal estate brokerage
Guarantee commission71600
Income from the sale of insurance services7-1170
Income from the sale of shares in unit trusts/securities30030
Income from Discretionary Portfolio Management110650
Income from payment transfers2125140
Other fees and commission income82240
Commission income and income from banking services57420330
Commission expenses and expenses from banking services-10-2-1-70
Income from real estate brokerage80008
Other operating income00000
Total other operating income80008
Net commision and other operating income55219268
      
      
Net commission and other operating income - 31.12.2023GroupOtherCorporateRetailReal estate brokerage
Guarantee commission2702700
Income from the sale of insurance services2923240
Income from the sale of shares in unit trusts/securities1730140
Income from Discretionary Portfolio Management47323210
Income from payment transfers95920660
Other fees and commission income43322180
Commission income and income from banking services25820951430
Commission expenses and expenses from banking services-42-16-2-240
Income from real estate brokerage3300033
Other operating income11000
Total other operating income3410033
Net commision and other operating income25059311933
 

Note 8

Operating expenses

(NOK million)Q1 2024Q1 20232023
Wages9181343
Pension expenses8625
Employers' social security contribution and Financial activity tax191882
Other personnel expenses6632
Wages, salaries, etc.124111482
Depreciations131249
Operating expenses own and rented premises5519
Maintenance of fixed assets228
IT-expenses5438168
Marketing expenses10947
Purchase of external services8732
Expenses related to postage, telephone and newspapers etc.239
Travel expenses116
Capital tax3212
Other operating expenses6827
Total other operating expenses9175328
Total operating expenses228198859
 

Note 9

Classification of financial instruments

Financial assets and financial liabilities are recognised in the balance sheet at the date when the Group becomes a party to the contractual provisions of the instrument. A financial asset is derecognised when the contractual rights to the cash flows from the financial asset expire, or the company transfers the financial asset in such a way that risk and profit potential of the financial asset is substantially transferred. Financial liabilities are derecognised from the date when the rights to the contractual provisions have been extinguished, cancelled or expired.

CLASSIFICATION AND MEASUREMENT
The Group’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 value changes 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

All lending and receivables, except fixed interest rate loans, are recorded in the group 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, loans and deposits from credit institutions and deposits from customers, are valued at amortised cost based on expected cash flows. The portfolio of own bonds is shown in the accounts as a reduction of the debt.

Financial instruments measured at fair value, any changes in value recognised through the income statement
The Group's portfolio of bonds in the liquidity portfolio is classified at fair value through the income statement. The portfolio is held solely for liquidity management and is traded to optimize returns within current quality requirements for the liquidity portfolio.

The Group’s portfolio of fixed interest rate loans is measured at fair value to avoid accounting mismatch in relation to the underlying interest rate swaps.

Fixed interest rate deposits from customers with maturities in excess of one year are classified at fair value and secured by interest rate swaps.

Financial derivatives are contracts signed to mitigate an existing interest rate or currency risk incurred by the Group. Financial derivatives are recognised at fair value through the income statement and recognised gross per contract as an asset or a liability.

The Group’s portfolio of shares is measured at fair value with any value changes through the income statement.

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 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 listed shares, as well as 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 includes derivatives, as well as 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 includes loans to customers, as well as shares.

GROUP - 31.03.2024Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 599599
Loans to and receivables from credit institutions 1 0301 030
Loans to and receivables from customers3 32779 93383 260
Certificates and bonds12 094 12 094
Shares and other securities200 200
Financial derivatives1 595 1 595
Total financial assets17 21681 56298 778
Loans and deposits from credit institutions 2 0652 065
Deposits from and liabilities to customers14548 04648 191
Financial derivatives628 628
Debt securities 37 22737 227
Subordinated loan capital 857857
Total financial liabilities77388 19588 968
    
    
GROUP - 31.03.2023Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 651651
Loans to and receivables from credit institutions 603603
Loans to and receivables from customers3 35174 51677 867
Certificates and bonds11 585 11 585
Shares and other securities218 218
Financial derivatives1 619 1 619
Total financial assets16 77375 77092 543
Loans and deposits from credit institutions 1 4171 417
Deposits from and liabilities to customers7444 15144 225
Financial derivatives500 500
Debt securities 36 71536 715
Subordinated loan capital 990990
Total financial liabilities57483 27383 847
    
    
GROUP - 31.12.2023Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 266266
Loans to and receivables from credit institutions 919919
Loans to and receivables from customers3 28378 28981 572
Certificates and bonds11 898 11 898
Shares and other securities217 217
Financial derivatives1 336 1 336
Total financial assets16 73479 47496 208
Loans and deposits from credit institutions 1 7271 727
Deposits from and liabilities to customers13847 27247 410
Financial derivatives603 603
Debt securities 36 17036 170
Subordinated loan capital 857857
Total financial liabilities74186 02686 767
 

Note 10

Financial instruments at amortised cost

GROUP31.03.202431.03.202331.12.2023
 Fair valueBook valueFair valueBook valueFair valueBook value
Cash and receivebles from Norges Bank599599651651266266
Loans to and receivables from credit institutions1 0301 030603603919919
Loans to and receivables from customers79 93379 93374 51674 51678 28978 289
Total financial assets81 56281 56275 77075 77079 47479 474
Loans and deposits from credit institutions2 0652 0651 4171 4171 7271 727
Deposits from and liabilities to customers48 04648 04644 15144 15147 27247 272
Debt securities issued37 31337 22736 64136 71536 27636 170
Subordinated loan capital854857966990857857
Total financial liabilities88 27888 19583 17583 27386 13286 026
 

Note 11

Financial instruments at fair value

A change in the discount rate of 10 basis points will have an impact of about NOK 7.4 million on loans with fixed interest rate.

GROUP - 31.03.2024Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and receivables from Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  3 3273 327
Certificates and bonds8 4993 595 12 094
Shares and other securities5 195200
Financial derivatives 1 595 1 595
Total financial assets8 5045 1903 52217 216
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers  145145
Debt securities   -
Subordinated loan capital   -
Financial derivatives 628 628
Total financial liabilities-628145773
     
     
GROUP - 31.03.2023Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and receivables from Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  3 3513 351
Certificates and bonds8 3303 255 11 585
Shares and other securities11 207218
Financial derivatives 1 619 1 619
Total financial assets8 3414 8743 55816 773
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers  7474
Debt securities   -
Subordinated loan capital   -
Financial derivatives 500 500
Total financial liabilities-50074574
     
     
GROUP - 31.12.2023Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and receivables from Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  3 2833 283
Certificates and bonds8 5723 326 11 898
Shares and other securities5 212217
Financial derivatives 1 336 1 336
Total financial assets8 5774 6623 49516 734
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers  138138
Debt securities   -
Subordinated loan capital   -
Financial derivatives 603 603
Total financial liabilities-603138741
Reconciliation of movements in level 3 during the period 
GROUPLoans to and receivables from customersSharesDeposits from customers
Book value as at 31.12.20233 283212138
Purchases/additions16108
Sales/reduction-99-130
Transferred to Level 3000
Transferred from Level 3000
Net gains/losses in the period-18-4-1
Book value as at 31.03.20243 327195145
    
    
GROUPLoans to and receivables from customersSharesDeposits from customers
Book value as at 31.12.20223 41520748
Purchases/additions122026
Sales/reduction-18700
Transferred to Level 3000
Transferred from Level 3000
Net gains/losses in the period100
Book value as at 31.03.20233 35120774
    
    
GROUPLoans to and receivables from customersSharesDeposits from customers
Book value as at 31.12.20223 41520748
Purchases/additions5971089
Sales/reduction-74600
Transferred to Level 3000
Transferred from Level 30-80
Net gains/losses in the period1731
Book value as at 31.12.20233 283212138
 

Note 12

Issued covered bonds

The debt securities of the Group consist of covered bonds quoted in Norwegian kroner (NOK) and Euro (EUR) issued by Møre Boligkreditt AS, in addition to certificates and bonds quoted in NOK issued by Sparebanken Møre. The table below provides an overview of the Group’s issued covered bonds.

Issued covered bonds in the Group (NOK million)     
ISIN codeCurr.Nominal value in currency 31.03.2024InterestIssuedMaturityBook value 31.03.2024Book value 31.03.2023Book value 31.12.2023
NO0010588072NOK1 050fixed NOK 4.75 %201020251 0711 0941 066
XS0968459361EUR25fixed EUR 2.81 %20132028298286289
NO0010819543NOK-3M Nibor + 0.42 %20182024-3 0042 351
XS1839386577EUR-fixed EUR 0.375 %20182023-2 837-
NO0010836489NOK1 000fixed NOK 2.75 %20182028946964956
NO0010853096NOK3 0003M Nibor + 0.37 %201920253 0143 0093 015
XS2063496546EUR250fixed EUR 0.01 %201920242 8592 7002 734
NO0010884950NOK3 0003M Nibor + 0.42 %202020253 0063 0043 006
XS2233150890EUR303M Euribor + 0.75 %20202027358351345
NO0010951544NOK6 0003M Nibor + 0.75 %202120266 0795 0895 074
XS2389402905EUR250fixed EUR 0.01 %202120262 7142 5522 625
XS2556223233EUR250fixed EUR 3.125 %202220272 9872 8822 823
NO0012908617NOK6 0003M Nibor + 0.54 %202320286 043-4 027
Total covered bonds issued by Møre Boligkreditt AS (incl. accrued interests)29 37527 77228 311

As at 31.03.2024, Sparebanken Møre held NOK 0 million in covered bonds issued by Møre Boligkreditt AS (NOK 0 million). Møre Boligkreditt AS held no own covered bonds as at 31.03.2024

 (NOK 0 million).

 

 

Note 13

Transactions with related parties

These are transactions between the parent bank and wholly-owned subsidiaries based on arm's length principles.   
The most important transactions eliminated in the Group accounts:   
PARENT BANK31.03.202431.03.202331.12.2023
Statement of income   
Net interest and credit commission income from subsidiaries3715146
Received dividend from subsidiaries132152152
Administration fee received from Møre Boligkreditt AS121149
Rent paid to Sparebankeiendom AS and Storgata 41-45 Molde AS4415
    
Balance sheet   
Claims on subsidiaries3 4845 0453 983
Covered bonds000
Liabilities to subsidiaries2 3331 8451 484
Intragroup right-of-use of properties in Sparebankeiendom AS and Storgata 41-45 Molde AS707870
Intragroup hedging483366306
Accumulated loan portfolio transferred to Møre Boligkreditt AS31 97032 25032 369
 

Note 14

EC capital

The 20 largest EC holders in Sparebanken Møre as at 31.03.2024Number of ECsPercentage share of EC capital
Sparebankstiftelsen Tingvoll4 883 1339.88
Spesialfondet Borea utbytte2 659 2265.38
Verdipapirfondet Eika egenkapital2 312 9624.68
Wenaasgruppen AS2 100 0004.25
Verdipapirfond Pareto Aksje Norge1 957 8223.96
MP Pensjon1 798 9053.64
Kommunal Landspensjonskasse1 548 1043.13
Verdipapirfond Nordea Norge Verdi1 505 1203.04
Wenaas EFTF AS1 100 0002.23
Beka Holding AS750 5001.52
Lapas AS635 0001.28
Forsvarets personellservice459 0000.93
BKK Pensjonskasse422 6000.85
Stiftelsen Kjell Holm419 7500.85
VPF Fondsfinans utbytte400 0000.81
Kveval AS343 9950.70
Hjellegjerde Invest AS300 0000.61
U Aandahls Eftf AS250 0000.51
PIBCO AS229 5000.46
Borghild Hanna Møller201 9670.41
Total 20 largest EC holders24 277 58449.11
Total number of ECs49 434 770100.00

The proportion of equity certificates held by foreign nationals was 2.3 per cent at the end of the 1st quarter of 2024.

During the 1st quarter of 2024, Sparebanken Møre has acquired 27,273 of its own ECs.

 

 

 

 

Note 15

Events after the reporting period

No events have occurred after the reporting period that will materially affect the figures presented as of 31 March 2024.