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 2025. The interim report has been prepared in compliance with IAS 34 Interim Reporting and in accordance with accounting principles and methods applied in the 2024 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 has authorisation from the Financial Supervisory Authority of Norway (FSA) to use internal rating methods, IRB (Internal Rating Based Approach) 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.

CRR3 will enter into force in Norway on 1 April 2025. The bank is thus reporting in line with CRR2 for the first quarter of 2025 and will report in line with CRR3 from the second quarter of 2025 onwards.

The Ministry of Finance has decided to increase the risk-weighted floor for mortgages from 20 to 25 per cent with effect from 1 July 2025. Overall, the changes in capital requirements will have a positive effect of around 1.5 percentage points on CET1 capital for Sparebanken Møre.

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 22 June 2023, in which the FSA approved the proposed models for the corporate market. On 18 January 2024, the bank received a response to the proposed models for the retail market. The FSA believes that the applied for models for the retail market do not satisfy the requirements for an adequate level of calibration, ref. the Capital Requirements Regulation Articles 179-182. The FSA therefore found no basis for permitting the applied for amendments. The bank is aiming to submit new models and complete the processing of the model changes for lending to the retail customer market in the second quarter of 2025.

A new application was submitted in January 2025 for the acquisition of own equity certificates (ECs). Sparebanken Møre received an answer to this application on 25 February 2025. New permission to acquire own ECs has been granted for a total amount of up to NOK 42 million. The authorisation has been granted on the condition that the buybacks do not reduce the Common Equity Tier 1 capital by more than NOK 42 million. Sparebanken Møre has made deductions in the Common Equity Tier 1 capital of NOK 42 million from the date the authorisation was granted and for the duration of the authorisation until 30 June 2025.

Sparebanken Møre has an internal minimum CET1 capital ratio requirement of 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 (P2G) 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.

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, applicable from 1 January 2025, must be covered by own funds or debt instruments with a lower priority than ordinary, unsecured, non-prioritised debt (senior debt).

In its letter dated 17th December 2024, the FSA set Sparebanken Møre’s effective MREL-requirement as of 01.01.2025 at 35.7 per cent and the minimum subordination requirement at 28.7 per cent. 

Equity31.03.202531.03.202431.12.2024
EC capital996989996
- ECs owned by the bank-4-3-5
Share premium380360379
Additional Tier 1 capital (AT1)750903750
Primary capital fund3 6903 4763 687
Gift fund125125125
Dividend equalisation fund2 3092 2062 306
Proposed dividend for EC holders311371311
Proposed dividend for the local community332376332
Liability credit reserve-43-13-43
Other equity173134188
Comprehensive income for the period239249-
Total equity9 2589 1739 026
    
Tier 1 capital (T1)31.03.202531.03.202431.12.2024
Goodwill, intangible assets and other deductions-59-63-63
Value adjustments of financial instruments at fair value-19-18-19
Deduction of overfunded pension liability-62-51-60
Deduction of remaining permission for the acquisition of own equity certificates-380-73
Additional Tier 1 capital (AT1)-750-903-750
Expected IRB-losses exceeding ECL calculated according to IFRS 9-381-226-376
Deduction for proposed dividend-311-371-311
Deduction for proposed dividend for the local community-332-376-332
Deduction of comprehensive income for the period-239-249 
Total Common Equity Tier 1 capital (CET1)7 0676 9167 042
Additional Tier 1 capital - classified as equity750903750
Additional Tier 1 capital - classified as debt000
Total Tier 1 capital (T1)7 8177 8197 792
    
Tier 2 capital (T2)31.03.202531.03.202431.12.2024
Subordinated loan capital of limited duration857857857
Total Tier 2 capital (T2)857857857
    
Net equity and subordinated loan capital8 6748 6768 649
    
Risk weighted assets (RWA) by exposure classes   
Credit risk - standardised approach31.03.202531.03.202431.12.2024
Central governments or central banks000
Local and regional authorities339411370
Public sector companies02070
Institutions376355270
Covered bonds639560607
Equity348348348
Other items743591515
Total credit risk - standardised approach2 4452 4722 109
    
Credit risk - IRB Foundation31.03.202531.03.202431.12.2024
Retail - Secured by real estate13 14712 09312 910
Retail - Other289307256
Corporate lending22 26919 60421 630
Total credit risk - IRB-Foundation35 70532 00434 797
    
Market risk (standardised approach)238183135
Operational risk (basic indicator approach)3 9623 4243 962
Risk weighted assets (RWA)42 35038 08341 003
    
Minimum requirement Common Equity Tier 1 capital (4.5 %)1 9061 7141 845
    
Buffer requirements31.03.202531.03.202431.12.2024
Capital conservation buffer , 2.5 %1 0599521 025
Systemic risk buffer, 4.5 %1 9061 7141 845
Countercyclical buffer, 2.5 %1 0599521 025
Total buffer requirements for Common Equity Tier 1 capital4 0233 6183 895
Available Common Equity Tier 1 capital after buffer requirements1 1381 5841 302
    
Capital adequacy as a percentage of risk weighted assets (RWA)31.03.202531.03.202431.12.2024
Capital adequacy ratio20.522.821.1
Capital adequacy ratio incl. 50 % of the profit20.723.1 
Tier 1 capital ratio18.520.519.0
Tier 1 capital ratio incl. 50 % of the profit18.720.8 
Common Equity Tier 1 capital ratio16.718.217.2
Common Equity Tier 1 capital ratio incl. 50 % of the profit17.018.5 
    
Leverage Ratio (LR)31.03.202531.03.202431.12.2024
Basis for calculation of leverage ratio108 207102 706105 407
Leverage Ratio (LR)7.27.67.4
Leverage Ratio (LR) incl. 50 % of the profit7.37.7-
 

Note 3

Operating segments

Result - Q1 2025GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Interest income1 489-656883615050
Interest expenses1 004-656001722970
Net interest income4850881892080
Total other income82-2032263212
Total income567-2012021524012
Depreciations15-412160
Other operating expenses237-15484614513
Total operating expenses252-19604715113
Profit before impairments on loans315-16016889-1
Impairment on loans, guarantees etc.13001120
Pre-tax profit302-16015787-1
Taxes70     
Profit after tax232     
       
       
Key figures - 31.03.2025GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)89 026-741 52728 77458 7990
Expected credit loss on loans-25600-189-670
Net loans to customers88 770-741 52728 58558 7320
Deposits from customers 1)51 262-1111 19716 91433 2620
Guarantee liabilities2 423002 42210
Expected credit loss on guarantee liabilities16001600
The deposit-to-loan ratio57.6150.078.458.856.60.0
Man-years39901545416724
       
       
Result - Q1 2024GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Interest income1 457-736743535021
Interest expenses949-735791592840
Net interest income5080951942181
Total other income70-182826268
Total income578-181232202449
Depreciations13-410160
Other operating expenses215-13314514210
Total operating expenses228-17414614810
Profit before impairments on loans350-18217496-1
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 - 31.12.2024GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Interest income5 96812 4501 4562 0610
Interest expenses3 89702 0956431 1590
Net interest income2 07113558139020
Total other income330-7010111313848
Total income2 401-694569261 04048
Depreciations55-15433240
Other operating expenses900-5416018056450
Total operating expenses955-6920318358850
Profit before impairments on loans1 4460253743452-2
Impairment on loans, guarantees etc.200059-390
Pre-tax profit1 4260253684491-2
Taxes340     
Profit after tax1 086     
       
       
Key figures - 31.12.2024GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)87 127-1031 55327 42358 2540
Expected credit loss on loans-25200-188-640
Net loans to customers86 875-1031 55327 23558 1900
Deposits from customers 1)49 550-1501 23416 10432 3620
Guarantee liabilities2 208002 20710
Expected credit loss on guarantee liabilities11001100
The deposit-to-loan ratio56.9145.679.558.755.60.0
Man-years40201555916622
       
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 2025Q1 202431.12.2024
Net interest income7270283
Other operating income1-4-12
Total income7366271
Operating expenses171560
Profit before impairment on loans5651211
Impairment on loans, guarantees etc.1-2-6
Pre-tax profit5553217
Taxes121248
Profit after tax4341169
MØRE BOLIGKREDITT AS   
Balance sheet31.03.202531.03.202431.12.2024
Loans to and receivables from customers35 09231 96035 746
Total equity2 1571 6741 776
 

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.
       
31.03.2025GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry739-0-1242769
Fisheries5 598-6-39035 556
Manufacturing4 192-6-13-1064 169
Building and construction1 487-4-3-931 474
Wholesale and retail trade, hotels1 191-1-50241 209
Supply/Oil services1 091-3-1001 087
Property management9 686-8-4-51059 774
Professional/financial services1 577-1-6-3351 602
Transport and private/public services/abroad4 751-3-18-8564 778
Total corporate/public entities30 312-32-89-4727430 418
Retail customers54 355-7-19-624 08558 352
Total loans to and receivables from customers84 667-39-108-1094 35988 770
       
       
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
       
       
31.12.2024GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry76900-1249806
Fisheries4 993-6-39024 950
Manufacturing3 650-4-17-1163 624
Building and construction1 371-2-3-941 361
Wholesale and retail trade, hotels1 458-1-5-5181 465
Supply/Oil services1 277-2-8001 267
Property management9 588-8-5-51069 676
Professional/financial services1 241-1-7-3351 265
Transport and private/public services/abroad4 627-3-14-6614 665
Total corporate/public entities28 974-27-98-5128129 079
Retail customers53 602-6-16-544 27057 796
Total loans to and receivables from customers82 576-33-114-1054 55186 875
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/industry31.03.202531.03.202431.12.2024
Agriculture and forestry438380332
Fisheries1 8261 5771 727
Manufacturing3 6073 6603 820
Building and construction823812861
Wholesale and retail trade, hotels1 0551 0421 196
Property management2 8102 5942 690
Transport and private/public services7 0275 7676 111
Public administration259288251
Others2 6272 3422 413
Total corporate/public entities20 47218 46219 401
Retail customers30 79029 72930 149
Total51 26248 19149 550
 

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 2024.

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, the 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.

Significant increase in credit risk
The assessment of whtether a significant increase in credit risk has occured is based on a combination of quantitative and qualitative indicators. A significant increase in credit risk has occured when one or more of the critearia below are present:

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.

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.

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.

The policies of the new US government have caused greater uncertainty in financial markets recently. There is a clear prospect that the protectionist initiatives implemented by the US will be escalated, although what the actual formulation of trade policy will look like remains unclear. Not least, it is too early to say how its trading partners will respond, which is crucial to whether the situation will in the worst case scenario escalate into a full-scale trade war. Besides this, the US president is also taking an untraditional approach to security policy issues, which is creating uncertainty. Overall, it must be said that the current situation is somewhat complex and the uncertainty surrounding how the global economy will perform going forward is unclear. It must be stressed that the impact on the financial markets has been relatively limited so far.

Global inflation continues to trend downwards, although this decline has slowed slightly in recent months. The fear that inflation will level off at levels well above target has increased in both the US and Europe. US trade policy is contributing to increased concern about how inflation will develop going forward.

At its meeting on 26 March 2025, Norges Bank decided to keep its policy rate unchanged at 4.50 per cent. Price inflation has risen and was clearly higher than expected.

To sum up, there remains great uncertainty about how the economy will perform going forward, both in Norway and globally, and the weighting from the fourth quarter of 2024 will be continued.

The ECL as of 31.03.2025 is based on a scenario weighting with 70 per cent weight on the baseline scenario (normal development), 20 per cent weight on the worst-case scenario and 10 per cent weight on the best-case scenario.

Climate-related risk and calculating ECL
The bank is in the process of enhancing the ECL model to simulate ECL resulting from climate-related risk in various scenarios.

In 2024, the ECL model was used to simulate the financial consequences of climate-related risk for commercial property. Commitments in excess of a certain size related to the rental of commercial property were stress tested. In the stress tests, PD (capacity to service debt) and LGD (collateral) were stressed in the various scenarios.

The bank has continued to identify and map climate-related risk in the loan portfolio and various industries. In 2025, transition plans will be established that ensure the bank’s loan portfolios are emission-free by 2050. Climate-related risk has been integrated into the Sustainability Report/CSRD reporting.

The ECL model must be based on expectations and the bank is of the opinion that qualitative climate-related risk analyses currently involve a high degree of uncertainty, and these are thus not taken account of when assessing ECL, although the model is used for stress testing climate-related risk. The bank will strive to find good methods for implementing climate-related risk in the ECL model for the corporate portfolio.

Specification of credit loss in the income statement
GROUPQ1 2025Q1 20242024
Changes in ECL - stage 1 (model-based)6-2-14
Changes in ECL - stage 2 (model-based)0-13
Changes in ECL - stage 3 (model-based)-237
Changes in individually assessed losses4183
Confirmed losses covered by previous individual impairment11030
Confirmed losses, not previously impaired304
Recoveries-9-2-13
Total impairments on loans and guarantees131720
Changes in the loss provisions/ECL recognised in the balance sheet in the period  
GROUP - 31.03.2025Stage 1Stage 2Stage 3Total
ECL 31.12.202434123106263
New commitments629035
Disposal of commitments and transfer to stage 3 (individually assessed)-1-4-2-7
Changes in ECL in the period for commitments which have not migrated1-16-1-16
Migration to stage 12-16-2-16
Migration to stage 2-2705
Migration to stage 30044
Changes stage 3 (individually assessed)--44
ECL 31.03.202540123109272
- of which expected losses on loans to retail customers7196288
- of which expected losses on loans to corporate customers328947168
- of which expected losses on guarantee liabilities115016
     
     
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 - 31.12.2024Stage 1Stage 2Stage 3Total
ECL 31.12.20234812098266
New commitments14321157
Disposal of commitments and transfer to stage 3 (individually assessed)-15-28-10-53
Changes in ECL in the period for commitments which have not migrated-142017
Migration to stage 14-47-6-49
Migration to stage 2-330-216
Migration to stage 30-43127
Changes stage 3 (individually assessed)--22
ECL 31.12.202434123106263
- of which expected losses on loans to retail customers6165476
- of which expected losses on loans to corporate customers279851176
- of which expected losses on guarantee liabilities19111
Commitments (exposure) divided into risk groups based on probability of default
GROUP - 31.03.2025Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)67 925337-68 262
Medium risk (0.5 % - < 3 %)14 5986 059-20 657
High risk (3 % - <100 %)1 7322 740-4 472
PD = 100 %--384384
Total commitments before ECL84 2559 13638493 775
- ECL-40-123-109-272
Total net commitments *)84 2159 01327593 503
     
Gross commitments with overridden migration-8991 034-1350
     
     
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 - 31.12.2024Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)66 507379-66 886
Medium risk (0.5 % - < 3 %)13 8865 597-19 483
High risk (3 % - <100 %)1 2623 447-4 709
PD = 100 %-91420511
Total commitments before ECL81 6559 51442091 589
- ECL-34-123-106-263
Total net commitments *)81 6219 39131491 326
     
Gross commitments with overridden migration091-910
     
*) 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.
 31.03.202531.03.202431.12.2024
GROUPTotalRetailCorporateTotalRetailCorporateTotalRetailCorporate
          
Gross commitments in default for more than 90 days141107348546391598178
Gross other credit-impaired commitments256122134409158251352129223
Gross credit-impaired commitments397229168494204290511210301
          
ECL on commitments in default for more than 90 days332211261214402020
ECL on other credit-impaired commitments753936923755763145
ECL on credit-impaired commitments108614711849691165165
          
Net commitments in default for more than 90 days10885235934251196158
Net other credit-impaired commitments181839831712119627698178
Net credit-impaired commitments289168121376155221395159236
          
Total gross loans to customers - Group88 19558 24829 94783 54154 51329 02887 12857 87229 256
Guarantees - Group2 42312 4221 64821 6462 20812 207
Gross credit-impaired commitments in % of loans/guarantee liabilities0.44%0.39%0.52%0.57%0.36%0.95%0.58%0.36%0.97%
Net credit-impaired commitments in % loans/guarantee liabilities0.32%0.29%0.37%0.44%0.27%0.72%0.45%0.27%0.77%
          
          
Commitments with probation period31.03.202531.03.202431.12.2024
GROUPTotalRetailCorporateTotalRetailCorporateTotalRetailCorporate
Gross commitments with probation period91444788622614744103
Gross commitments with probation period in % of gross credit-impaired commitments23%19%28%18%30%9%29%21%34%
 

Note 7

Other income

(NOK million)Q1 2025Q1 20242024
Guarantee commission7727
Income from the sale of insurance services (non-life/personal)8733
Income from the sale of shares in unit trusts/securities5215
Income from Discretionary Portfolio Management161355
Income from payment transfers232199
Other fees and commission income9642
Commission income and income from banking services6856271
Commission expenses and expenses from banking services-12-10-40
Income from real estate brokerage11847
Other operating income009
Total other operating income11856
Net commission and other operating income6754287
Interest hedging (for customers)1217
Currency hedging (for customers)51031
Dividend received0414
Net gains/losses on shares1-4-9
Net gains/losses on bonds55-8
Change in value of fixed-rate loans6-18-6
Derivates related to fixed-rate lending-818-1
Change in value of issued bonds383-254-252
Derivates related to issued bonds-378254259
Net gains/losses related to buy back of outstanding bonds0-1-2
Net result from financial instruments151643
Total other income8270330

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 - Q1-2025GroupOtherCorporateRetailReal estate brokerage
Guarantee commission7-1800
Income from the sale of insurance services8-31100
Income from the sale of shares in unit trusts/securities51040
Income from Discretionary Portfolio Management161870
Income from payment transfers2327140
Other fees and commission income93330
Commission income and income from banking services68327380
Commission expenses and expenses from banking services-12-4-1-70
Income from real estate brokerage1100011
Other operating income00000
Total other operating income1100011
Net commision and other operating income67-1263111
      
      
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 - 2024GroupOtherCorporateRetailReal estate brokerage
Guarantee commission2712600
Income from the sale of insurance services3333270
Income from the sale of shares in unit trusts/securities1521120
Income from Discretionary Portfolio Management55327250
Income from payment transfers99723680
Other fees and commission income42321180
Commission income and income from banking services271191011510
Commission expenses and expenses from banking services-40-16-2-220
Income from real estate brokerage4700047
Other operating income95040
Total other operating income5650447
Net commision and other operating income28789913347
 

Note 8

Operating expenses

(NOK million)Q1 2025Q1 20242024
Wages9691379
Pension expenses9824
Employers' social security contribution and Financial activity tax211988
Other personnel expenses11634
Wages, salaries, etc.137124525
Depreciations151355
Operating expenses own and rented premises5517
Maintenance of fixed assets227
IT-expenses5754209
Marketing expenses101044
Purchase of external services10837
Expenses related to postage, telephone and newspapers etc.329
Travel expenses116
Capital tax3313
Other operating expenses9632
Total other operating expenses10091375
Total operating expenses252228955
 

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 - 31.03.2025Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 299299
Loans to and receivables from credit institutions 496496
Loans to and receivables from customers4 35984 41188 770
Certificates and bonds12 412 12 412
Shares and other securities206 206
Financial derivatives1 426 1 426
Total financial assets18 40385 206103 609
Loans and deposits from credit institutions 2 0212 021
Deposits from and liabilities to customers12751 13551 262
Financial derivatives645 645
Debt securities 39 08439 084
Subordinated loan capital 857857
Total financial liabilities77293 09793 869
    
    
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 - 31.12.2024Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 447447
Loans to and receivables from credit institutions 702702
Loans to and receivables from customers4 55182 32486 875
Certificates and bonds12 144 12 144
Shares and other securities199 199
Financial derivatives1 393 1 393
Total financial assets18 28783 473101 760
Loans and deposits from credit institutions 1 9941 994
Deposits from and liabilities to customers13149 41949 550
Financial derivatives719 719
Debt securities 38 90638 906
Subordinated loan capital 857857
Total financial liabilities85091 17692 026
 

Note 10

Financial instruments at amortised cost

GROUP31.03.202531.03.202431.12.2024
 Fair valueBook valueFair valueBook valueFair valueBook value
Cash and receivebles from Norges Bank299299599599447447
Loans to and receivables from credit institutions4964961 0301 030702702
Loans to and receivables from customers84 41184 41179 93379 93382 32482 324
Total financial assets85 20685 20681 56281 56283 47383 473
Loans and deposits from credit institutions2 0212 0212 0652 0651 9941 994
Deposits from and liabilities to customers51 13551 13548 04648 04649 41949 419
Debt securities issued39 18739 08437 31337 22739 19738 906
Subordinated loan capital866857854857866857
Total financial liabilities93 20993 09788 27888 19591 47691 176
 

Note 11

Financial instruments at fair value

A change in the discount rate of 10 basis points will have an impact of approximately NOK 9.4 million on loans with fixed interest rate.

GROUP - 31.03.2025Based 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  4 3594 359
Certificates and bonds9 2603 152 12 412
Shares and other securities6 199205
Financial derivatives 1 426 1 426
Total financial assets9 2664 5784 55818 402
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers  127127
Debt securities   -
Subordinated loan capital   -
Financial derivatives 645 645
Total financial liabilities-645127772
     
     
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 - 31.12.2024Based 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  4 5514 551
Certificates and bonds9 0963 048 12 144
Shares and other securities6 193199
Financial derivatives 1 393 1 393
Total financial assets9 1024 4414 74418 287
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers  131131
Debt securities   -
Subordinated loan capital   -
Financial derivatives 719 719
Total financial liabilities-719131850
Reconciliation of movements in level 3 during the period 
GROUPLoans to and receivables from customersSharesDeposits from customers
Book value as at 31.12.20244 551193131
Purchases/additions986515
Sales/reduction-2960-519
Transferred to Level 3000
Transferred from Level 3000
Net gains/losses in the period600
Book value as at 31.03.20254 359199127
    
    
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 31.12.20233 283212138
Purchases/additions1 86940
Sales/reduction-595-13-6
Transferred to Level 3000
Transferred from Level 3000
Net gains/losses in the period-6-10-1
Book value as at 31.12.20244 551193131
 

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 31.03.2025InterestIssuedMaturityBook value 31.03.2025Book value 31.03.2024Book value 31.12.2023
NO0010588072NOK1 050fixed NOK 4.75 %201020251 0721 0711 060
XS0968459361EUR25fixed EUR 2.81 %20132028296298299
NO0010836489NOK1 000fixed NOK 2.75 %20182028949946940
NO0010853096NOK-3M Nibor + 0.37 %20192025-3 0142 010
XS2063496546EUR-fixed EUR 0.01 %20192024-2 859-
NO0010884950NOK3 0003M Nibor + 0.42 %202020253 0063 0063 006
XS2233150890EUR303M Euribor + 0.75 %20202027348358359
NO0010951544NOK6 0003M Nibor + 0.75 %202120266 0566 0796 063
XS2389402905EUR250fixed EUR 0.01 %202120262 7672 7142 826
XS2556223233EUR250fixed EUR 3.125 %202220272 9592 9872 965
NO0012908617NOK6 0003M Nibor + 0.54 %202320286 0406 0436 043
XS2907263284EUR500fixed EUR 2,63 %202420295 872-5 932
Total covered bonds issued by Møre Boligkreditt AS (incl. accrued interests)29 36529 37531 503

As at 31.03.2025, 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 31.03.2025 (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 BANK31.03.202531.03.202431.12.2024
Statement of income   
Net interest and credit commission income from subsidiaries5137131
Received dividend from subsidiaries169132132
Administration fee received from Møre Boligkreditt AS131250
Rent paid to Sparebankeiendom AS and Storgata 41-45 Molde AS4415
    
Balance sheet   
Claims on subsidiaries4 9033 4844 513
Covered bonds00281
Liabilities to subsidiaries1 0892 3332 061
Intragroup right-of-use of properties in Sparebankeiendom AS and Storgata 41-45 Molde AS567059
Intragroup hedging422483465
Accumulated loan portfolio transferred to Møre Boligkreditt AS35 09831 97035 751
 

Note 14

EC capital

The 20 largest EC holders in Sparebanken Møre as at 31.03.2025 (grouped)Number of ECsPercentage share of EC capital
Sparebankstiftelsen Tingvoll4 839 0949.72
Verdipapirfondet Eika egenkapital2 476 4244.97
Spesialfondet Borea utbytte2 451 8914.92
Wenaasgruppen AS2 200 0004.42
MP Pensjon1 792 8613.60
Kommunal Landspensjonskasse1 692 1073.40
Verdipapirfond Pareto Aksje Norge1 602 3143.22
Wenaas EFTF AS1 100 0002.21
VPF Fondsfinans utbytte800 0001.61
Beka Holding AS750 5001.51
J.P. Morgan SE (nominee)659 1871.32
Lapas AS634 3841.27
BKK Pensjonskasse470 8880.95
Forsvarets personellservice461 0000.93
Sparebankstiftelsen Sparebanken Møre360 7500.72
Hjellegjerde Invest AS300 0000.60
U Aandahls Eftf AS250 0000.50
PIBCO AS229 5000.46
Borghild Hanna Møller201 4380.40
Kveval AS197 3850.40
Total 20 largest EC holders23 469 72347.13
Total number of ECs49 795 520100.00

The proportion of equity certificates held by foreign nationals was 3.7 per cent at the end of the 1st quarter of 2025.

During the 1st quarter of 2025, Sparebanken Møre has not acquired own ECs.

 

Note 15

Events after the reporting date

No events have occurred after the reporting period that will materially affect the figures presented as at 31 March 2025.