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 2024. The interim report has been prepared in compliance with IAS 34 Interim Reporting and in accordance with accounting principles and methods applied in the 2023 Financial statements.

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

 

Note 2

Capital adequacy

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

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

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

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

On 15 June 2023, the FSA approved an application for the acquisition of equity certificates. The authorisation has been granted on the condition that the buybacks do not reduce Common Equity Tier 1 capital by more than NOK 64.9 million. Sparebanken Møre has made deductions in the Common Equity Tier 1 capital of NOK 64.9 million from the date the authorisation was granted and for the duration of the authorisation until 12 March 2024. No deductions have therefore been made as at 30.06.2024. A new application for acquisition of own equity certificates has been submitted to the Norwegian Financial Supervisory Authority for approval.

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

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

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

Equity30.06.202430.06.202331.12.2023
EC capital989989989
- ECs owned by the bank-3-2-4
Share premium360359359
Additional Tier 1 capital (AT1)750650650
Primary capital fund3 4763 3353 475
Gift fund125125125
Dividend equalisation fund2 2072 0682 205
Proposed dividend for EC holders00371
Proposed dividend for the local community00376
Liability credit reserve-1316-13
Other equity115147147
Comprehensive income for the period547456-
Total equity8 5538 1438 680
    
Tier 1 capital (T1)30.06.202430.06.202331.12.2023
Goodwill, intangible assets and other deductions-60-57-59
Value adjustments of financial instruments at fair value-17-18-17
Deduction of overfunded pension liability-51-40-48
Deduction of remaining permission for the acquisition of own equity certificates0-63-61
Additional Tier 1 capital (AT1)-750-650-650
Expected IRB-losses exceeding ECL calculated according to IFRS 9-243-417-242
Deduction for proposed dividend00-371
Deduction for proposed dividend for the local community00-376
Deduction of comprehensive income for the period-547-456-
Total Common Equity Tier 1 capital (CET1)6 8856 4426 856
Additional Tier 1 capital - classified as equity750650650
Additional Tier 1 capital - classified as debt000
Total Tier 1 capital (T1)7 6357 0927 506
    
Tier 2 capital (T2)30.06.202430.06.202331.12.2023
Subordinated loan capital of limited duration857991857
Total Tier 2 capital (T2)857991857
    
Net equity and subordinated loan capital8 4938 0838 363
    
Risk weighted assets (RWA) by exposure classes   
Credit risk - standardised approach30.06.202430.06.202331.12.2023
Central governments or central banks000
Local and regional authorities379420389
Public sector companies25215207
Institutions232370240
Covered bonds540558550
Equity348348347
Other items561780547
Total credit risk - standardised approach2 0852 6912 280
    
Credit risk - IRB Foundation30.06.202430.06.202331.12.2023
Retail - Secured by real estate12 38911 83911 995
Retail - Other314354295
Corporate lending19 06619 73319 444
Total credit risk - IRB-Foundation31 76931 92631 734
    
Market risk (standardised approach)167120161
Operational risk (basic indicator approach)3 4242 9963 424
Risk weighted assets (RWA)37 44537 73337 599
    
Minimum requirement Common Equity Tier 1 capital (4.5 %)1 6851 6981 692
    
Buffer requirements30.06.202430.06.202331.12.2023
Capital conservation buffer , 2.5 %936943940
Systemic risk buffer, 4.5 % (3.0 % per 31.06.2023)1 6851 1321 692
Countercyclical buffer, 2.5 %936943940
Total buffer requirements for Common Equity Tier 1 capital3 5573 0193 572
Available Common Equity Tier 1 capital after buffer requirements1 6431 7251 592
    
Capital adequacy as a percentage of risk weighted assets (RWA)30.06.202430.06.202331.12.2023
Capital adequacy ratio22.721.422.2
Capital adequacy ratio incl. 50 % of the profit23.422.0-
Tier 1 capital ratio20.418.820.0
Tier 1 capital ratio incl. 50 % of the profit21.119.4-
Common Equity Tier 1 capital ratio18.417.118.2
Common Equity Tier 1 capital ratio incl. 50 % of the profit19.117.6-
    
Leverage Ratio (LR)30.06.202430.06.202331.12.2023
Basis for calculation of leverage ratio102 52199 14899 794
Leverage Ratio (LR)7.47.27.5
Leverage Ratio (LR) incl. 50 % of the profit7.77.4-
 

Note 3

Operating segments

Result - Q2 2024GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income5181892032250
Other operating income90-1743193312
Total income608-1613222225812
Operating expenses249-17814113212
Profit before impairment3591511811260
Impairment on loans, guarantees etc.-350-1-9-250
Pre-tax profit3941521901510
Taxes93     
Profit after tax301     
       
       
Result - 30.06.2024GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income1 02611843974431
Other operating income160-3571455920
Total income1 186-3425544250221
Operating costs477-341228728022
Profit before impairment7090133355222-1
Impairment on loans, guarantees etc.-180-117-340
Pre-tax profit7270134338256-1
Taxes172     
Profit after tax555     
       
       
Key figures - 30.06.2024GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)85 312-1051 55827 52556 3340
Expected credit loss on loans-2360-1-165-700
Net loans to customers85 076-1051 55727 36056 2640
Deposits from customers 1)49 240-12990315 38533 0810
Guarantee liabilities1 670001 66910
Expected credit loss on guarantee liabilities400400
The deposit-to-loan ratio57.7122.958.055.958.70.0
Man-years41201546017424
       
       
       
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 - 31.12.2023GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income1 90012567458980
Other operating income295-689311412234
Total income2 195-673498591 02034
Operating costs859-6420916451634
Profit before impairment1 336-31406955040
Impairment on loans, guarantees etc.-5300-6290
Pre-tax profit1 389-31407574950
Taxes334     
Profit after tax1 055     
       
       
Key figures - 31.12.2023GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)81 834-1071 48526 52453 9320
Expected credit loss on loans-2620-1-159-1020
Net loans to customers81 572-1071 48426 36553 8300
Deposits from customers 1)47 410-10087315 25431 3830
Guarantee liabilities1 249001 24720
Expected credit loss on guarantee liabilities400400
The deposit-to-loan ratio57.993.558.857.558.20.0
Man-years40001485917023
       
1) The subsidiary, Møre Boligkreditt AS, is part of the bank’s retail segment. The mortgage company's main objective is to issue covered bonds for both national and international investors, and the company is part of Sparebanken Møre's long-term financing strategy. Key figures for Møre Boligkreditt AS are displayed in a separate table.
       
2) Consists of head office activities not allocated to reporting segments, customer commitments towards employees as well as the subsidiaries Sparebankeiendom AS and Storgata 41-45 Molde AS, managing the buildings owned by the Group.
 MØRE BOLIGKREDITT AS
Statement of incomeQ2 2024Q2 202330.06.202430.06.202331.12.2023
Net interest income7460144127237
Other operating income-322-717-14
Total income7182137144223
Operating expenses1416293058
Profit before impairment on loans5766108114165
Impairment on loans, guarantees etc.-3-2-5-21
Pre-tax profit6068113116164
Taxes1316252636
Profit after tax47528890128
MØRE BOLIGKREDITT AS   
Balance sheet30.06.202431.06.202331.12.2023
Loans to and receivables from customers31 97633 65632 357
Total equity1 7161 6501 665
 

Note 4

Loans and deposits broken down according to sectors

The loan portfolio with agreed floating interest is measured at amortised cost, while the loan portfolio with fixed interest rates is measured at fair value.
       
30.06.2024GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry7170-1-840748
Fisheries5 420-6-30025 386
Manufacturing3 907-6-4-2263 881
Building and construction1 372-2-4-741 363
Wholesale and retail trade, hotels1 336-2-3-1081 329
Supply/Oil services1 242-50001 237
Property management9 122-10-7-61049 203
Professional/financial services1 485-1-2-3251 504
Transport and private/public services/abroad4 499-4-5-7514 534
Total corporate/public entities29 100-36-56-6324029 185
Retail customers52 905-9-27-453 06755 891
Total loans to and receivables from customers82 005-45-83-1083 30785 076
       
       
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
       
       
31.12.2023GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry7110-3-841741
Fisheries4 998-1-26-24 973
Manufacturing3 526-5-9-463 514
Building and construction1 160-2-6-2161 137
Wholesale and retail trade, hotels1 200-1-4-391 201
Supply/Oil services2 138-90-02 129
Property management8 957-11-7-8979 028
Professional/financial services797-1-1-225818
Transport and private/public services/abroad4 327-6-7-5394 348
Total corporate/public entities27 814-36-63-5122527 889
Retail customers50 737-11-54-473 05853 683
Total loans to and receivables from customers78 551-47-117-983 28381 572
Deposits with agreed floating interest rates are measured at amortised cost, fixed-interest rate deposits with maturities less than one year are measured at amortised cost and fixed-interest rate deposits with maturities in excess of one year are classified at fair value and secured by interest rate swaps.
    
DEPOSITS FROM CUSTOMERSGROUP 
Sector/industry30.06.202430.06.202331.12.2023
Agriculture and forestry374317278
Fisheries1 5431 7381 556
Manufacturing3 4373 3403 687
Building and construction860952967
Wholesale and retail trade, hotels1 0741 0171 098
Property management2 4662 2352 502
Transport and private/public services5 8765 6375 008
Public administration331713657
Others2 3592 1322 431
Total corporate/public entities18 32018 08118 184
Retail customers30 92028 25829 226
Total49 24046 33947 410
 

Note 5

Losses and impairment on loans and guarantees

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

Sparebanken Møre has developed an ECL model based on the Group’s IRB parameters and applies a three-stage approach when assessing ECL on loans to customers and financial guarantees in accordance with IFRS 9.

Stage 1: At initial recognition and if there’s no significant increase in credit risk, the commitment is classified in stage 1 with 12-months ECL.

Stage 2: If a significant increase in credit risk since initial recognition is identified, but without evidence of loss, the commitment is transferred to stage 2 with lifetime ECL measurement.

Stage 3: If the credit risk increases further, including evidence of loss, the commitment is transferred to stage 3 with lifetime ECL measurement. The commitment is considered to be credit-impaired. As opposed to stage 1 and 2, effective interest rate in stage 3 is calculated on net impaired commitment (total commitment less expected credit loss) instead of gross commitment.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

At its meeting on 20 March 2024, Norges Bank decided to keep the key policy rate unchanged at 4.5 per cent. The forecast in this report indicates a policy rate that will remain at 4.5 per cent for some time ahead. Economic growth is expected to pick up in the second half of 2024. Inflation is expected to slow and approach 2 per cent towards the end of 2027. Norges Bank estimates that the average mortgage rate will rise to 5.7 per cent this year before gradually declining. They also project annual mainland Norway GDP growth of 0.5 per cent in 2024 and expect growth to pick up gradually over the projection period, mainly as a result of higher private consumption. Higher public demand is also contributing to higher activity. The interest burden is expected to increase slightly further through 2024. Going forward, lower debt ratios and a reduction in the policy rate will contribute to a gradual reduction in the interest burden. The slowdown will occur both as a result of lower debt ratios and lower policy rates over time. Furthermore, Norges Bank expects weak growth in employment in the coming years to result in somewhat higher unemployment.

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

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

The ECL as of 30.06.2024 is based on a scenario weighting with 70 per cent weight on the baseline scenario (normal development), 20 per cent weight on the worstcase scenario and 10 per cent weight on the best-case scenario. The weightings have been kept unchanged from the first quarter of 2022 when the weighting for the worst-case scenario was increased from 10 per cent to 20 per cent while the weighting for the best-case scenario was reduced from 20 per cent to 10 per cent as a result of the war in Ukraine, sharp increase in energy and commodity prices and prospects of persistently higher inflation and interest rates.

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

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

Specification of credit loss in the income statement
GROUPQ2 2024Q2 202330.06.202430.06.20232023
Changes in ECL - stage 1 (model-based)11-189
Changes in ECL - stage 2 (model-based)-35-20-36-1416
Changes in ECL - stage 3 (model-based)-61-3213
Changes in individually assessed losses-8161030-114
Confirmed losses covered by previous individual impairment21021023
Confirmed losses, not previously impaired00076
Recoveries-7-1-9-3-6
Total impairments on loans and guarantees-35-3-1830-53
Changes in the loss provisions/ECL recognised in the balance sheet in the period  
GROUP - 30.06.2024Stage 1Stage 2Stage 3Total
ECL 31.12.20234812098266
New commitments162119
Disposal of commitments and transfer to stage 3 (individually assessed)-10-15-4-29
Changes in ECL in the period for commitments which have not migrated-10-3-2-15
Migration to stage 15-25-6-26
Migration to stage 2-29-34
Migration to stage 30-4117
Changes stage 3 (individually assessed)--1414
ECL 30.06.20244784109240
- of which expected losses on loans to retail customers9274581
- of which expected losses on loans to corporate customers365663155
- of which expected losses on guarantee liabilities2114
     
     
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 - 31.12.2023Stage 1Stage 2Stage 3Total
ECL 31.12.202239104198341
New commitments1931252
Disposal of commitments and transfer to stage 3 (individually assessed)-9-25-8-42
Changes in ECL in the period for commitments which have not migrated-311-1
Migration to stage 18-300-22
Migration to stage 2-643-235
Migration to stage 30-42016
Changes stage 3 (individually assessed)---113-113
ECL 31.12.20234812098266
- of which expected losses on loans to retail customers115447112
- of which expected losses on loans to corporate customers366351150
- of which expected losses on guarantee liabilities1304
Commitments (exposure) divided into risk groups based on probability of default
GROUP - 30.06.2024Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)68 347664-69 011
Medium risk (0.5 % - < 3 %)13 5675 899-19 466
High risk (3 % - <100 %)1 9582 829-4 787
PD = 100 %--465465
Total commitments before ECL83 8729 39246593 729
- ECL-47-84-109-240
Total net commitments *)83 8259 30835693 489
     
Gross commitments with overridden migration0000
     
     
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 - 31.12.2023Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)59 3083 032-62 340
Medium risk (0.5 % - < 3 %)10 1097 709-17 818
High risk (3 % - <100 %)1 6483 008-4 656
PD = 100 %--425425
Total commitments before ECL71 06513 74942585 239
- ECL-48-120-98-266
Total net commitments *)71 01713 62932784 973
     
Gross commitments with overridden migration416-41600
     
*) The tables above are based on exposure (incl. undrawn credit facilities and guarantee liabilities) and are not including fixed rate loans assessed at fair value. The figures are thus not reconcilable against the balance sheet.
 

Note 6

Credit-impaired commitments

The table shows total commitments in default for more than 90 days and other credit-impaired commitments (less than 90 days). Customers who have been in default must go through a probation period with 100 per cent PD for at least three months before they are scored as non-defaulted. These customers are included in gross credit-impaired commitments.
          
 30.06.202430.06.202331.12.2023
GROUPTotalRetailCorporateTotalRetailCorporateTotalRetailCorporate
          
Gross commitments in default for more than 90 days904743944945965640
Gross other credit-impaired commitments352125227772163609329166163
Gross credit-impaired commitments442172270866212654425222203
          
ECL on commitments in default for more than 90 days27141319118261412
ECL on other credit-impaired commitments74284621033177723339
ECL on credit-impaired commitments101425922944185984751
          
Net commitments in default for more than 90 days633330753837704228
Net other credit-impaired commitments27897181562130432257133124
Net credit-impaired commitments341130211637168469327175152
          
Total gross loans to customers - Group85 31255 97229 34079 34552 70026 64581 83453 79528 039
Guarantees - Group1 67011 6691 52021 5181 24921 247
Gross credit-impaired commitments in % of loans/guarantee liabilities0.51%0.31%0.87%1.07%0.40%2.32%0.51%0.41%0.69%
Net credit-impaired commitments in % loans/guarantee liabilities0.39%0.23%0.68%0.79%0.32%1.67%0.39%0.33%0.52%
          
          
Commitments with probation period30.06.202430.06.202331.12.2023
GROUPTotalRetailCorporateTotalRetailCorporateTotalRetailCorporate
Gross commitments with probation period37353686081117239
Gross commitments with probation period in % of gross credit-impaired commitments8%20%1%8%28%1%26%32%19%
 

Note 7

Other income

(NOK million)30.06.202430.06.20232023
Guarantee commission121327
Income from the sale of insurance services (non-life/personal)151429
Income from the sale of shares in unit trusts/securities7817
Income from Discretionary Portfolio Management272347
Income from payment transfers454395
Other fees and commission income141743
Commission income and income from banking services120118258
Commission expenses and expenses from banking services-20-19-42
Income from real estate brokerage191633
Other operating income501
Total other operating income241634
Net commission and other operating income124115250
Interest hedging (for customers)3516
Currency hedging (for customers)161831
Dividend received411
Net gains/losses on shares-3610
Net gains/losses on bonds16-16-2
Change in value of fixed-rate loans-11-5317
Derivates related to fixed-rate lending1059-26
Change in value of issued bonds-58-1 119-1 172
Derivates related to issued bonds601 1221 173
Net gains/losses related to buy back of outstanding bonds-1-2-3
Net result from financial instruments362145
Total other income160136295

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 - 30.06.2024GroupOtherCorporateRetailReal estate brokerage
Guarantee commission1201200
Income from the sale of insurance services15-12140
Income from the sale of shares in unit trusts/securities71060
Income from Discretionary Portfolio Management27113130
Income from payment transfers45411300
Other fees and commission income146350
Commission income and income from banking services1201141680
Commission expenses and expenses from banking services-20-8-1-110
Income from real estate brokerage1900019
Other operating income51040
Total other operating income2410419
Net commision and other operating income1244406119
      
      
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 - 31.12.2023GroupOtherCorporateRetailReal estate brokerage
Guarantee commission2702700
Income from the sale of insurance services2923240
Income from the sale of shares in unit trusts/securities1730140
Income from Discretionary Portfolio Management47323210
Income from payment transfers95920660
Other fees and commission income43322180
Commission income and income from banking services25820951430
Commission expenses and expenses from banking services-42-16-2-240
Income from real estate brokerage3300033
Other operating income11000
Total other operating income3410033
Net commision and other operating income25059311933
 

Note 8

Operating expenses

(NOK million)30.06.202430.06.20232023
Wages187163343
Pension expenses151325
Employers' social security contribution and Financial activity tax403682
Other personnel expenses191532
Wages, salaries, etc.261227482
Depreciations262449
Operating expenses own and rented premises101019
Maintenance of fixed assets348
IT-expenses11381168
Marketing expenses212247
Purchase of external services161632
Expenses related to postage, telephone and newspapers etc.449
Travel expenses336
Capital tax5512
Other operating expenses151327
Total other operating expenses190158328
Total operating expenses477409859
 

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 - 30.06.2024Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 482482
Loans to and receivables from credit institutions 586586
Loans to and receivables from customers3 30781 76985 076
Certificates and bonds11 538 11 538
Shares and other securities201 201
Financial derivatives1 405 1 405
Total financial assets16 45182 83799 288
Loans and deposits from credit institutions 1 9021 902
Deposits from and liabilities to customers15349 08749 240
Financial derivatives542 542
Debt securities 37 16837 168
Subordinated loan capital 857857
Total financial liabilities69589 01489 709
    
    
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 - 31.12.2023Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 266266
Loans to and receivables from credit institutions 919919
Loans to and receivables from customers3 28378 28981 572
Certificates and bonds11 898 11 898
Shares and other securities217 217
Financial derivatives1 336 1 336
Total financial assets16 73479 47496 208
Loans and deposits from credit institutions 1 7271 727
Deposits from and liabilities to customers13847 27247 410
Financial derivatives603 603
Debt securities 36 17036 170
Subordinated loan capital 857857
Total financial liabilities74186 02686 767
 

Note 10

Financial instruments at amortised cost

GROUP30.06.202430.06.202331.12.2023
 Fair valueBook valueFair valueBook valueFair valueBook value
Cash and receivebles from Norges Bank482482627627266266
Loans to and receivables from credit institutions5865862 5862 586919919
Loans to and receivables from customers81 76981 76975 57575 57578 28978 289
Total financial assets82 83782 83778 78878 78879 47479 474
Loans and deposits from credit institutions1 9021 9021 5671 5671 7271 727
Deposits from and liabilities to customers49 08749 08746 25946 25947 27247 272
Debt securities issued37 29337 16837 45837 58636 27636 170
Subordinated loan capital864857954991857857
Total financial liabilities89 14689 01486 23886 40386 13286 026
 

Note 11

Financial instruments at fair value

A change in the discount rate of 10 basis points will have an impact of about NOK 11.5 million on loans with fixed interest rate.

GROUP - 30.06.2024Based 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 3073 307
Certificates and bonds8 3543 184 11 538
Shares and other securities5 196201
Financial derivatives 1 405 1 405
Total financial assets8 3594 5893 50316 451
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers  153153
Debt securities   -
Subordinated loan capital   -
Financial derivatives 542 542
Total financial liabilities-542153695
     
     
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 - 31.12.2023Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and receivables from Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  3 2833 283
Certificates and bonds8 5723 326 11 898
Shares and other securities5 212217
Financial derivatives 1 336 1 336
Total financial assets8 5774 6623 49516 734
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers  138138
Debt securities   -
Subordinated loan capital   -
Financial derivatives 603 603
Total financial liabilities-603138741
Reconciliation of movements in level 3 during the period 
GROUPLoans to and receivables from customersSharesDeposits from customers
Book value as at 31.12.20233 283212138
Purchases/additions270016
Sales/reduction-235-130
Transferred to Level 3000
Transferred from Level 3000
Net gains/losses in the period-11-3-1
Book value as at 30.06.20243 307196153
    
    
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 customersSharesDeposits from customers
Book value as at 31.12.20223 41520748
Purchases/additions5971089
Sales/reduction-74600
Transferred to Level 3000
Transferred from Level 30-80
Net gains/losses in the period1731
Book value as at 31.12.20233 283212138
 

Note 12

Issued covered bonds

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

Issued covered bonds in the Group (NOK million)     
ISIN codeCurr.Nominal value in currency 30.06.2024InterestIssuedMaturityBook value 30.06.2024Book value 30.06.2023Book value 31.12.2023
NO0010588072NOK1 050fixed NOK 4.75 %201020251 0821 0791 066
XS0968459361EUR25fixed EUR 2.81 %20132028291294289
NO0010819543NOK-3M Nibor + 0.42 %20182024-3 0042 351
NO0010836489NOK1 000fixed NOK 2.75 %20182028952932956
NO0010853096NOK3 0003M Nibor + 0.37 %201920253 0153 0123 015
XS2063496546EUR250fixed EUR 0.01 %201920242 8212 7842 734
NO0010884950NOK3 0003M Nibor + 0.42 %202020253 0053 0053 006
XS2233150890EUR303M Euribor + 0.75 %20202027349360345
NO0010951544NOK6 0003M Nibor + 0.75 %202120266 0735 0855 074
XS2389402905EUR250fixed EUR 0.01 %202120262 6612 6192 625
XS2556223233EUR250fixed EUR 3.125 %202220272 9202 9612 823
NO0012908617NOK6 0003M Nibor + 0.54 %202320286 0444 0224 027
Total covered bonds issued by Møre Boligkreditt AS (incl. accrued interests)29 21329 15728 311

As at 30.06.2024, Sparebanken Møre held NOK 0 million in covered bonds issued by Møre Boligkreditt AS (NOK 0 million). Møre Boligkreditt AS held no own covered bonds as at 30.06.2024 (NOK 0 million).

 

 

Note 13

Transactions with related parties

These are transactions between the parent bank and wholly-owned subsidiaries based on arm's length principles.   
The most important transactions eliminated in the Group accounts:   
PARENT BANK30.06.202430.06.202331.12.2023
Statement of income   
Net interest and credit commission income from subsidiaries6155146
Received dividend from subsidiaries132152152
Administration fee received from Møre Boligkreditt AS242449
Rent paid to Sparebankeiendom AS and Storgata 41-45 Molde AS8715
    
Balance sheet   
Claims on subsidiaries3 2754 6483 983
Covered bonds000
Liabilities to subsidiaries2 0921 6531 484
Intragroup right-of-use of properties in Sparebankeiendom AS and Storgata 41-45 Molde AS667470
Intragroup hedging410522306
Accumulated loan portfolio transferred to Møre Boligkreditt AS31 98233 66432 369
 

Note 14

EC capital

The 20 largest EC holders in Sparebanken Møre as at 30.06.2024Number of ECsPercentage share of EC capital
Sparebankstiftelsen Tingvoll4 880 4769.87
Verdipapirfondet Eika egenkapital2 447 9684.95
Spesialfondet Borea utbytte2 337 0464.73
Wenaasgruppen AS2 100 0004.25
Verdipapirfond Pareto Aksje Norge2 012 3324.07
MP Pensjon1 798 9053.64
Kommunal Landspensjonskasse1 642 1073.32
Verdipapirfond Nordea Norge Verdi1 505 1203.04
Wenaas EFTF AS1 100 0002.23
VPF Fondsfinans utbytte800 0001.62
Beka Holding AS750 5001.52
Lapas AS627 0001.27
BKK Pensjonskasse470 8880.95
Forsvarets personellservice459 0000.93
Hjellegjerde Invest AS300 0000.61
Stiftelsen Kjell Holm258 6430.52
Kveval AS253 1240.51
U Aandahls Eftf AS250 0000.51
PIBCO AS229 5000.46
Borghild Hanna Møller201 9670.41
Total 20 largest EC holders24 424 57649.41
Total number of ECs49 434 770100.00

The proportion of equity certificates held by foreign nationals was 2.5 per cent at the end of the 2nd quarter of 2024.

During the 2nd quarter of 2024, 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 of 30 June 2024.