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 30 June 2023. The interim report has been prepared in compliance with IAS 34 Interim Reporting and in accordance with accounting principles and methods applied in the 2022 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.

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 has approved the proposed models for the corporate market. The model changes are estimated to result in an improved Common Equity Tier 1 capital ratio of about 0.5 percentage points. Sparebanken Møre will incorporate the new models in the second half of 2023. The FSA is aiming to finalise its consideration of the model changes for retail market lending in the course of 2023.

Sparebanken Møre has a total requirement for Common Equity Tier 1 capital ratio (CET1) of 14.2 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 3.0 per cent and a countercyclical capital buffer of 2.5 per cent. In addition, the FSA has set an individual Pillar 2 requirement for Sparebanken Møre of 1.7 per cent, as well as an expectation of a capital margin of 1.25 per cent. The FSA has informed the bank that it plans to implement SREP in 2023. At least 56.25 per cent of the new Pillar 2 requirement that results from the aforementioned SREP must be met with Common Equity Tier 1 capital, while 75 per cent must be met with Tier 1 capital.

The Ministry of Finance has stated that the systemic risk buffer requirement will be increased from 3.0 per cent to 4.5 per cent with effect from 31 December 2023 for banks using the standardised approach and IRB basic.

Sparebanken Møre has an internal target for the CET1 ratio to 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 will deduct Common Equity Tier 1 capital of NOK 64.9 million from the date the authorisation is granted and for the duration of the authorisation.

The Board of Directors of Sparebanken Møre has decided to start the process of preparing to apply to the FSA for IRB Advanced status. It is estimated that the application will be submitted sometime in the second half of 2025.

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.

The FSA has set Sparebanken Møre’s effective MREL-requirement as at 01.01.2023 at 32.4 per cent and the minimum subordination requirement at 23.5 per cent. Based on the set capital requirements and announced changes that will come into force by 1 January 2024, Sparebanken Møre will operate on the basis of an effective MREL-requirement for 35.9 per cent and a subordination requirement of 28.9 per cent.

At the end of the 2nd quarter of 2023, Sparebanken Møre has issued NOK 2,000 million in senior non-preferred debt (SNP).

Equity30.06.202330.06.202231.12.2022
EC capital989989989
- ECs owned by the bank-2-2-3
Share premium359358358
Additional Tier 1 capital (AT1)650650650
Primary capital fund3 3353 0933 334
Gift fund125125125
Dividend equalisation fund2 0681 8292 066
Proposed dividend for EC holders00198
Proposed dividend for the local community00200
Liability credit reserve16016
Other equity147246169
Comprehensive income for the period456371-
Total equity8 1437 6598 102
    
Tier 1 capital (T1)30.06.202330.06.202231.12.2022
Goodwill, intangible assets and other deductions-57-54-56
Value adjustments of financial instruments at fair value-18-16-17
Deduction of overfunded pension liability-400-35
Deduction of remaining permission for the acquisition of own equity certificates-63--
Additional Tier 1 capital (AT1)-650-650-650
Expected IRB-losses exceeding ECL calculated according to IFRS 9-417-532-518
Deduction for proposed dividend00-198
Deduction for proposed dividend for the local community00-200
Deduction of comprehensive income for the period-456-371-
Total Common Equity Tier 1 capital (CET1)6 4426 0366 428
Additional Tier 1 capital - classified as equity650650650
Additional Tier 1 capital - classified as debt000
Total Tier 1 capital (T1)7 0926 6867 078
    
Tier 2 capital (T2)30.06.202330.06.202231.12.2022
Subordinated loan capital of limited duration991854857
Total Tier 2 capital (T2)991854857
    
Net equity and subordinated loan capital8 0837 5407 935
    
Risk weighted assets (RWA) by exposure classes   
Credit risk - standardised approach30.06.202330.06.202231.12.2022
Central governments or central banks000
Local and regional authorities420190296
Public sector companies215205203
Institutions370236245
Covered bonds558508526
Equity348198198
Other items780703738
Total credit risk - standardised approach2 6912 0402 206
    
Credit risk - IRB Foundation30.06.202330.06.202231.12.2022
Retail - Secured by real estate11 83911 04711 307
Retail - Other354347304
Corporate lending19 73317 89718 874
Total credit risk - IRB-Foundation31 92629 29130 485
    
Market risk (standardised approach)120192236
Operational risk (basic indicator approach)2 9962 9032 996
Risk weighted assets (RWA)37 73334 42635 923
    
Minimum requirement Common Equity Tier 1 capital (4.5 %)1 6981 5491 617
    
Buffer requirements30.06.202330.06.202231.12.2022
Capital conservation buffer , 2.5 %943861898
Systemic risk buffer, 3.0 %1 1321 0331 078
Countercyclical buffer, 2.5 % (2.0 % per 31.12.2022 and 1.5 % per 30.06.2022)943516718
Total buffer requirements for Common Equity Tier 1 capital3 0192 4102 694
Available Common Equity Tier 1 capital after buffer requirements1 7252 0772 117
    
Capital adequacy as a percentage of risk weighted assets (RWA)30.06.202330.06.202231.12.2022
Capital adequacy ratio21.421.922.1
Capital adequacy ratio incl. 50 % of the profit22.022.4-
Tier 1 capital ratio18.819.419.7
Tier 1 capital ratio incl. 50 % of the profit19.419.9-
Common Equity Tier 1 capital ratio17.117.517.9
Common Equity Tier 1 capital ratio incl. 50 % of the profit17.618.1-
    
Leverage Ratio (LR)30.06.202330.06.202231.12.2022
Basis for calculation of leverage ratio99 14889 71593 218
Leverage Ratio (LR)7.27.57.6
Leverage Ratio (LR) incl. 50 % of the profit7.47.7-
 

Note 3

Operating segments

Result - Q2 2023GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income4621471862280
Other operating income81-183326319
Total income543-17802122599
Operating expenses211-1775321138
Profit before impairment332051801461
Impairment on loans, guarantees etc.-30013-160
Pre-tax profit335051671621
Taxes80     
Profit after tax255     
       
       
Result - 30.06.2023GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income90711113524430
Other operating income136-3345495817
Total income1 043-3215640150117
Operating costs409-321087424316
Profit before impairment6340483272581
Impairment on loans, guarantees etc.300041-110
Pre-tax profit6040482862691
Taxes142     
Profit after tax462     
       
       
Key figures - 30.06.2023GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)79 345-1091 11125 39652 9470
Expected credit loss on loans-34600-265-810
Net loans to customers78 999-1091 11125 13152 8660
Deposits from customers 1)46 339-9986515 17030 4030
Guarantee liabilities1 520001 51820
Expected credit loss on guarantee liabilities19001900
The deposit-to-loan ratio58.490.877.959.757.40.0
Man-years38701505516418
       
       
Result - Q2 2022GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income3531171481870
Other operating income49-16126308
Total income402-15181742178
Operating costs174-155629977
Profit before impairment2280-381451201
Impairment on loans, guarantees etc.-800-1350
Pre-tax profit2360-381581151
Taxes53     
Profit after tax183     
       
       
Result - 30.06.2022GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income6871152893820
Other operating income102-3110515715
Total income789-302534043915
Operating costs352-301006320514
Profit before impairment4370-752772341
Impairment on loans, guarantees etc.-800-1680
Pre-tax profit4450-752932261
Taxes99     
Profit after tax346     
       
       
Key figures - 30.06.2022GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)72 615-1111 20822 88448 6340
Expected credit loss on loans-31500-239-760
Net loans to customers72 300-1111 20822 64548 5580
Deposits from customers 1)44 946-12291515 76528 3880
Guarantee liabilities1 714001 71130
Expected credit loss on guarantee liabilities33003300
The deposit-to-loan ratio61.9109.975.768.958.40.0
Man-years37101744113719
       
       
Result - 31.12.2022GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income1 5172456478230
Other operating income239-634510711733
Total income1 756-619075494033
Operating expenses747-6120813543332
Profit before impairment1 0090-1186195071
Impairment on loans, guarantees etc.-400-26220
Pre-tax profit1 0130-1186454851
Taxes236     
Profit after tax777     
       
       
Key figures - 31.12.2022GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)76 393-2291 35224 52450 7460
Expected credit loss on loans-31500-226-890
Net loans to customers76 078-2291 35224 29850 6570
Deposits from customers 1)43 881-8684414 62728 4960
Guarantee liabilities1 362001 35930
Expected credit loss on guarantee liabilities26002600
The deposit-to-loan ratio57.437.662.459.656.20.0
Man-years37401724414018
       
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 incomeQ2 2023Q2 202230.06.202330.06.202231.12.2022
Net interest income6065127141263
Other operating income22-517-2-29
Total income8260144139234
Operating expenses1614302751
Profit before impairment on loans6646114112183
Impairment on loans, guarantees etc.-24-256
Pre-tax profit6842116107177
Taxes1610262439
Profit after tax52329083138
MØRE BOLIGKREDITT AS   
Balance sheet30.06.202330.06.202231.12.2022
Loans to and receivables from customers33 65627 47630 464
Total equity1 6501 6581 712
 

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.
       
30.06.2023GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry6520-1-340688
Fisheries4 406-3-5024 400
Manufacturing3 382-8-6-573 370
Building and construction1 168-2-4-1161 157
Wholesale and retail trade, hotels1 298-2-6-381 295
Supply/Oil services1 568-4-5-14101 418
Property management8 709-8-8-72778 963
Professional/financial services923-1-3-113931
Transport and private/public services/abroad4 153-5-7-2334 172
Total corporate/public entities26 259-33-45-17338626 394
Retail customers49 662-11-40-443 03852 605
Total loans to and receivables from customers75 921-44-85-2173 42478 999
       
       
30.06.2022GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry5930-1-452640
Fisheries3 806-10023 807
Manufacturing3 195-5-4-2103 194
Building and construction1 145-3-4-461 140
Wholesale and retail trade, hotels1 328-2-1-261 329
Supply/Offshore1 3780-15-16101 202
Property management7 611-7-9-43117 902
Professional/financial services770-10-115783
Transport and private/public services/abroad3 524-5-2-1373 553
Total corporate/public entities23 350-24-36-17943923 550
Retail customers45 494-9-51-163 33248 750
Total loans to and receivables from customers68 844-33-87-1953 77172 300
       
       
31.12.2022GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry6360-1-446677
Fisheries4 594-3-2024 591
Manufacturing2 671-5-8-1072 655
Building and construction1 040-3-5-161 037
Wholesale and retail trade, hotels1 298-2-3-381 298
Supply/Oil services1 5180-4-12901 385
Property management8 764-8-8-52819 024
Professional/financial services936-1-2-114946
Transport and private/public services/abroad3 717-5-90373 740
Total corporate/public entities25 174-27-42-15340125 353
Retail customers47 804-11-56-263 01450 725
Total loans to and receivables from customers72 978-38-98-1793 41576 078
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/industry30.06.202330.06.202231.12.2022
Agriculture and forestry317293262
Fisheries1 7382 0751 950
Manufacturing3 3403 1113 516
Building and construction952885867
Wholesale and retail trade, hotels1 0171 3881 183
Property management2 2352 2282 324
Transport and private/public services5 6374 9204 628
Public administration7131 031669
Others2 1322 5552 138
Total corporate/public entities18 08118 48617 537
Retail customers28 25826 46026 344
Total46 33944 94643 881
 

Note 5

Losses and impairments 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 2022.

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, as well as “backstops” (see separate section regarding “backstops”).

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 (if initial PD <1 %), or
  • PD has increased by 100 % or more or the increase in PD is higher than 2 percentage points (if initial PD was >/= 1 %)

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.

“Backstops”
Credit risk is always considered to have increased significantly if the following events, “backstops”, have occurred:

  • the customer’s contractual payments are 30 days past due
  • the customer has been granted forbearance measures due to financial distress, though it is not severe enough to be individually assessed in stage 3.  

Significant reduction in credit risk – recovery
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.

When a customer migrates from stage 3 (classified as credit impaired or defaulted) to stage 2 and stage 1(recovered), the customer will go through a probation period of 3 or 12 months in stage 3 (risk class K). The customer can be overridden to stage 2 if that is considered the best estimate of expected losses.

Scenarios
Three scenarios are developed: Best, Basis and Worst. For each of the scenarios, expected values of different parameters are given for 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
A commitment is defined to be in default and credit-impaired (non-performing) if a claim is more than 90 days overdue and the overdue amount exceeds the highest of 1 per cent of the exposure (loans and undrawn credits) and NOK 1,000 for the retail market and NOK 2,000 for the corporate market. Breaches of covenants can also trigger default.

A commitment is also defined to be credit-impaired (non-performing) if the commitment, as a result of a weakening of the debtor's creditworthiness, has been subject to an individual assessment, resulting in a lifetime ECL in stage 3.

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.

As part of the process of granting payment relief, a specific, individual assessment is made of whether the application for payment relief is ‘forbearance’ and whether the loan should thus migrate to stage 2 (performing) or stage 3 (non-performing) in the Group’s ECL model.

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
Pursuant to the accounting rules (IAS 34), interim financial reports must provide an explanation of events and transactions that are significant to an understanding of the changes in financial position and performance of an entity since the last annual report. The information related to these events and transactions must take into account relevant information presented in the most recent annual report.

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.

Price inflation has risen rapidly through 2022 and in the first half of 2023 and has been significantly higher than estimated by Norges Bank. Inflation is clearly above Norges Bank’s target, and it is anticipated that it will remain high for longer than previously estimated.

There are prospects of lower commercial property prices, but there may be large geographical variations. While the required rate of return for some commercial properties in Oslo has been at a record low level, the required rate of return on properties in Møre og Romsdal has not changed appreciably. Sparebanken Møre has not changed the lower required rate of return on commercial property in its credit policy during the period of record low interest rates. This has contributed to a relatively solid equity ratio for commercial properties.

Projections for rental price inflation and required rate of return are expected to result in a fall in selling prices on commercial property in the years ahead.

Low required rates of return make commercial property prices particularly vulnerable to higher interest rates or risk premiums. An abrupt increase in the required rate of return may lead to a marked fall in selling prices. Many commercial real estate companies have high debt-to-income ratios, and higher interest rates will lead to a larger portion of the income being spent on servicing debt. So far, no significant increase in arrears and forbearance has been observed as a result of increased interest costs and higher inflation. In the first half of 2023, there has been a moderate increase in applications for payment holidays and reduced term payments.

The ECL as of 30.06.2023 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. 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.

Specification of credit loss in the income statement
GROUPQ2 2023Q2 202230.06.202330.06.20222022
Changes in ECL - stage 1 (model-based)13826
Changes in ECL - stage 2 (model-based)-2010-142032
Changes in ECL - stage 3 (model-based)11219
Changes in individually assessed losses16-2030-27-47
Confirmed losses, not previously impaired00702
Recoveries-1-2-3-4-6
Total impairments on loans and guarantees-3-830-8-4
Changes in the loss provisions/ECL recognised in the balance sheet in the period  
GROUP - 30.06.2023Stage 1Stage 2Stage 3Total
ECL 31.12.202239104198341
New commitments1613130
Disposal of commitments and transfer to stage 3 (individually assessed)-5-13-5-23
Changes in ECL in the period for commitments which have not migrated-4-80-12
Migration to stage 14-21-1-18
Migration to stage 2-317-113
Migration to stage 30-2108
Changes stage 3 (individually assessed)--2626
ECL 30.06.20234790228365
- of which expected losses on loans to retail customers11404495
- of which expected losses on loans to corporate customers3345173251
- of which expected losses on guarantee liabilities351119
     
     
GROUP - 30.06.2022Stage 1Stage 2Stage 3Total
ECL 31.12.20213372263368
New commitments726033
Disposal of commitments and transfer to stage 3 (individually assessed)-6-16-2-24
Changes in ECL in the period for commitments which have not migrated0000
Migration to stage 14-190-15
Migration to stage 2-330-126
Migration to stage 30-154
Changes stage 3 (individually assessed)---44-44
ECL 30.06.20223592221348
- of which expected losses on loans to retail customers9511676
- of which expected losses on loans to corporate customers2436179239
- of which expected losses on guarantee liabilities252633
     
     
GROUP - 31.12.2022Stage 1Stage 2Stage 3Total
ECL 31.12.20213372263368
New commitments1938360
Disposal of commitments and transfer to stage 3 (individually assessed)-9-23-5-37
Changes in ECL in the period for commitments which have not migrated0-81-7
Migration to stage 11-180-17
Migration to stage 2-645039
Migration to stage 31-2109
Changes stage 3 (individually assessed)---74-74
ECL 31.12.202239104198341
- of which expected losses on loans to retail customers11562693
- of which expected losses on loans to corporate customers2742153222
- of which expected losses on guarantee liabilities161926
Commitments (exposure) divided into risk groups based on probability of default
GROUP - 30.06.2023Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)58 9422 544-61 486
Medium risk (0.5 % - < 3 %)9 8606 753-16 613
High risk (3 % - <100 %)1 2132 299-3 512
PD = 100 %5 861866
Total commitments before ECL70 02011 59686182 477
- ECL-47-90-228-365
Total net commitments *)69 97311 50663382 112
     
Gross commitments with overridden migration778-773-50
     
     
GROUP - 30.06.2022Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)58 3101 183-59 493
Medium risk (0.5 % - < 3 %)9 4113 537-12 948
High risk (3 % - <100 %)1 5291 680-3 209
Credit-impaired commitments--647647
Total commitments before ECL69 2506 40064776 297
- ECL-35-92-221-348
Total net commitments *)69 2156 30842675 949
     
Gross commitments with overridden migration-344798-4540
     
     
GROUP - 31.12.2022Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)55 4725 630-61 102
Medium risk (0.5 % - < 3 %)8 2816 10622014 607
High risk (3 % - <100 %)1 0281 932-2 960
PD = 100 %-4496741 123
Total commitments before ECL64 78114 11789479 792
- ECL-39-104-198-341
Total net commitments *)64 74214 01369679 451
     
Gross commitments with overridden migration368-129-2380
     
*) 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.
 30.06.202330.06.202231.12.2022
GROUPTotalRetailCorporateTotalRetailCorporateTotalRetailCorporate
          
Gross commitments in default for more than 90 days944945493811473512
Gross other credit-impaired commitments772163609598485501 076146930
Gross credit-impaired commitments866212654647865611 123181942
          
ECL on commitments in default for more than 90 days1911812841266
ECL on other credit-impaired commitments21033177209820117913166
ECL on credit-impaired commitments229441852211620519119172
          
Net commitments in default for more than 90 days7538373730735296
Net other credit-impaired commitments56213043238940349897133764
Net credit-impaired commitments63716846942670356932162770
          
Total gross loans to customers - Group79 34552 70026 64572 61448 82523 78976 39350 81825 575
Guarantees - Group1 52021 5181 71431 7111 36231 359
Gross credit-impaired commitments as a percentage of loans/guarantee liabilities1.07%0.40%2.32%0.87%0.18%2.20%1.44%0.36%3.50%
Net credit-impaired commitments as a percentage of loans/guarantee liabilities0.79%0.32%1.67%0.57%0.14%1.39%1.20%0.32%2.86%
          
          
Commitments with probation period *)30.06.202331.12.2022   
GROUPTotalRetailCorporateTotalRetailCorporate   
Gross commitments with probation period6860850859449   
Gross commitments with probation period in percentage of gross credit-impaired commitments8%28%1%45%33%48%   
          
*) As of 30.06.2022, commitments with probation periods were not classified as credit-impaired commitments.
 

Note 7

Other income

(NOK million)30.06.202330.06.20222022
Guarantee commission132044
Income from the sale of insurance services (non-life/personal)141227
Income from the sale of shares in unit trusts/securities8915
Income from Discretionary Portfolio Management232243
Income from payment transfers434090
Other fees and commission income171329
Commission income and income from banking services118116248
Commission expenses and expenses from banking services-19-17-34
Income from real estate brokerage161531
Other operating income001
Total other operating income161532
Net commission and other operating income115114246
Interest hedging (for customers)5715
Currency hedging (for customers)182142
Dividend received1111
Net gains/losses on shares62524
Net gains/losses on bonds-16-66-75
Change in value of fixed-rate loans-53-125-121
Derivates related to fixed-rate lending59129107
Change in value of issued bonds-1 119386371
Derivates related to issued bonds1 122-389-380
Net gains/losses related to buy back of outstanding bonds-2-1-1
Net result from financial instruments21-12-7
Total other income136102239

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 - 30.06.2023GroupOtherCorporateRetailReal estate brokerage
Guarantee commission1301300
Income from the sale of insurance services14-12130
Income from the sale of shares in unit trusts/securities81070
Income from Discretionary Portfolio Management239770
Income from payment transfers43410290
Other fees and commission income172690
Commission income and income from banking services1181538650
Commission expenses and expenses from banking services-19-6-1-120
Income from real estate brokerage1600016
Other operating income00000
Total other operating income1600016
Net commision and other operating income1159375316
      
      
Net commission and other operating income - 30.06.2022GroupOtherCorporateRetailReal estate brokerage
Guarantee commission2002000
Income from the sale of insurance services12-21130
Income from the sale of shares in unit trusts/securities93060
Income from Discretionary Portfolio Management22111100
Income from payment transfers4049270
Other fees and commission income131390
Commission income and income from banking services116744650
Commission expenses and expenses from banking services-17-5-1-110
Income from real estate brokerage1500015
Other operating income00000
Total other operating income1500015
Net commision and other operating income1142435415
      
      
Net commission and other operating income - 31.12.2022GroupOtherCorporateRetailReal estate brokerage
Guarantee commission4404400
Income from the sale of insurance services2722230
Income from the sale of shares in unit trusts/securities1521120
Income from Discretionary Portfolio Management43221190
Income from payment transfers90918630
Other fees and commission income2919190
Commission income and income from banking services24816951360
Commission expenses and expenses from banking services-34-7-3-240
Income from real estate brokerage3100031
Other operating income11000
Total other operating income3210031
Net commision and other operating income246109211231
 

Note 8

Operating expenses

(NOK million)30.06.202330.06.20222022
Wages163151314
Pension expenses131223
Employers' social security contribution and Financial activity tax363067
Other personnel expenses151226
Wages, salaries, etc.227205430
Depreciations242246
Operating expenses own and rented premises10815
Maintenance of fixed assets437
IT-expenses8173150
Marketing expenses221537
Purchase of external services161425
Expenses related to postage, telephone and newspapers etc.448
Travel expenses315
Capital tax538
Other operating expenses13416
Total other operating expenses158125271
Total operating expenses409352747
 

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 - 30.06.2023Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 627627
Loans to and receivables from credit institutions 2 5862 586
Loans to and receivables from customers3 42475 57578 999
Certificates and bonds11 798 11 798
Shares and other securities210 210
Financial derivatives1 641 1 641
Total financial assets17 07378 78895 861
Loans and deposits from credit institutions 1 5671 567
Deposits from and liabilities to customers8046 25946 339
Financial derivatives643 643
Debt securities 37 58637 586
Subordinated loan capital 991991
Total financial liabilities72386 40387 126
    
    
GROUP - 30.06.2022Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 338338
Loans to and receivables from credit institutions 858858
Loans to and receivables from customers3 77168 52972 300
Certificates and bonds10 189 10 189
Shares and other securities230 230
Financial derivatives992 992
Total financial assets15 18269 72584 907
Loans and deposits from credit institutions 701701
Deposits from and liabilities to customers 44 94644 946
Financial derivatives701 701
Debt securities 29 20729 207
Subordinated loan capital 854854
Total financial liabilities70175 70876 409
    
    
GROUP - 31.12.2022Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 394394
Loans to and receivables from credit institutions 361361
Loans to and receivables from customers3 41572 66376 078
Certificates and bonds11 013 11 013
Shares and other securities246 246
Financial derivatives987 987
Total financial assets15 66173 41889 079
Loans and deposits from credit institutions 586586
Deposits from and liabilities to customers4843 83343 881
Financial derivatives752 752
Debt securities 34 23634 236
Subordinated loan capital 857857
Total financial liabilities80079 51280 312
 

Note 10

Financial instruments at amortised cost

GROUP30.06.202330.06.202231.12.2022
 Fair valueBook valueFair valueBook valueFair valueBook value
Cash and receivebles from Norges Bank627627338338394394
Loans to and receivables from credit institutions2 5862 586858858361361
Loans to and receivables from customers75 57575 57568 52968 52972 66372 663
Total financial assets78 78878 78869 72569 72573 41873 418
Loans and deposits from credit institutions1 5671 567701701586586
Deposits from and liabilities to customers46 25946 25944 94644 94643 83343 833
Debt securities issued37 45837 58629 10329 20734 17534 236
Subordinated loan capital954991842854848857
Total financial liabilities86 23886 40375 59275 70879 44279 512
 

Note 11

Financial instruments at fair value

A change in the discount rate of 10 basis points will have an impact of about NOK 9.1 million on loans with fixed interest rate.

 

GROUP - 30.06.2023Based 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 4243 424
Certificates and bonds8 3023 496 11 798
Shares and other securities9 201210
Financial derivatives 1 641 1 641
Total financial assets8 3115 1373 62517 073
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers  8080
Debt securities   -
Subordinated loan capital   -
Financial derivatives 643 643
Total financial liabilities-64380723
     
     
GROUP - 30.06.2022Based 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 7713 771
Certificates and bonds7 7972 392 10 189
Shares and other securities35 195230
Financial derivatives 992 992
Total financial assets7 8323 3843 96615 182
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers   -
Debt securities   -
Subordinated loan capital   -
Financial derivatives 701 701
Total financial liabilities-701-701
     
     
GROUP - 31.12.2022Based 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 4153 415
Certificates and bonds8 2392 774 11 013
Shares and other securities39 207246
Financial derivatives 987 987
Total financial assets8 2783 7613 62215 661
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers  4848
Debt securities   -
Subordinated loan capital   -
Financial derivatives 752 752
Total financial liabilities-75248800
Reconciliation of movements in level 3 during the period 
GROUPLoans to and receivables from customersSharesDeposits from customers
Book value as at 31.12.20223 41520748
Purchases/additions337032
Sales/reduction-318-180
Transferred to Level 3000
Transferred from Level 3000
Net gains/losses in the period-10210
Book value as at 30.06.20233 42421080
    
    
GROUPLoans to and receivables from customersShares 
Book value as at 31.12.20213 957194 
Purchases/additions3900 
Sales/reduction-4690 
Transferred to Level 300 
Transferred from Level 300 
Net gains/losses in the period-1071 
Book value as at 30.06.20223 771195 
    
    
GROUPLoans to and receivables from customersSharesDeposits from customers
Book value as at 31.12.20213 9571940
Purchases/additions5462048
Sales/reduction-95720
Transferred to Level 3000
Transferred from Level 3000
Net gains/losses in the period-131-90
Book value as at 31.12.20223 41520748
 

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 codeCurrencyNominal value 30.06.2023InterestIssuedMaturityBook value 30.06.2023Book value 30.06.2022Book value 31.12.2022
NO0010588072NOK1 050fixed NOK 4.75 %201020251 0791 1181 087
XS0968459361EUR25fixed EUR 2.81 %20132028294277261
NO0010819543NOK3 0003M Nibor + 0.42 %201820243 0043 0023 004
XS1839386577EUR250fixed EUR 0.375 %20182023-2 5732 606
NO0010836489NOK1 000fixed NOK 2.75 %20182028932964957
NO0010853096NOK3 0003M Nibor + 0.37 %201920253 0123 0033 010
XS2063496546EUR250fixed EUR 0.01 %201920242 7842 5012 481
NO0010884950NOK3 0003M Nibor + 0.42 %202020253 0053 0003 004
XS2233150890EUR303M Euribor + 0.75 %20202027360320324
NO0010951544NOK5 0003M Nibor + 0.75 %202120265 0855 1015 094
XS2389402905EUR250fixed EUR 0.01 %202120262 6192 4032 341
XS2556223233EUR250fixed EUR 3.125 %202220272 961-2 638
NO0012908617NOK4 0003M Nibor + 0.54 %202320284 022--
Total covered bonds issued by Møre Boligkreditt AS (incl. accrued interests)29 15724 26226 807

As at 30.06.2023, Sparebanken Møre held NOK 0 million in covered bonds issued by Møre Boligkreditt AS (NOK 501 million, incl. accrued interest). Møre Boligkreditt AS held no own covered bonds as at 30.06.2023 (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 BANK30.06.202330.06.202231.12.2022
Statement of income   
Net interest and credit commission income from subsidiaries553068
Received dividend from subsidiaries152241241
Administration fee received from Møre Boligkreditt AS242243
Rent paid to Sparebankeiendom AS and Storgata 41-45 Molde AS7714
    
Balance sheet   
Claims on subsidiaries4 6483 3133 614
Covered bonds05010
Liabilities to subsidiaries1 6531 8781 747
Intragroup right-of-use of properties in Sparebankeiendom AS and Storgata 41-45 Molde AS748276
Intragroup hedging52295125
Accumulated loan portfolio transferred to Møre Boligkreditt AS33 66427 48530 474
 

Note 14

EC capital

The 20 largest EC holders in Sparebanken Møre as at 30.06.2023Number of ECsPercentage share of EC capital
Sparebankstiftelsen Tingvoll4 921 2509.96
Spesialfondet Borea utbytte3 002 9076.07
Verdipapirfondet Eika egenkapital2 310 7394.67
Wenaasgruppen AS2 100 0004.25
MP Pensjon1 798 9053.64
Verdipapirfond Pareto Aksje Norge1 737 3053.51
Kommunal Landspensjonskasse1 548 1043.13
Verdipapirfond Nordea Norge Verdi1 505 1203.04
Wenaas EFTF AS1 090 0002.20
Beka Holding AS750 5001.52
Lapas AS617 5001.25
Pareto Invest Norge AS565 7531.14
Forsvarets personellservice459 0000.93
Kverva Finans AS423 9950.86
BKK Pensjonskasse422 6000.85
Stiftelsen Kjell Holm419 7500.85
Hjellegjerde Invest AS300 0000.61
U Aandahls Eftf AS250 0000.51
PIBCO AS229 5000.46
Borghild Hanna Møller201 6640.41
Total 20 largest EC holders24 654 59249.87
Total number of ECs49 434 770100.00

The proportion of equity certificates held by foreign nationals was 2.6 per cent at the end of the 2nd quarter of 2023.

During the 2nd quarter of 2023, Sparebanken Møre has not purchased 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 30 June 2023.