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 2025. The interim report has been prepared in compliance with IAS 34 Interim Reporting and in accordance with accounting principles and methods applied in the 2024 Financial statements.

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

In case of any discrepancies between the English and Norwegian versions of this report, the Norwegian version shall prevail.

 

Note 2

Capital adequacy

Sparebanken Møre calculates and reports capital adequacy in compliance with the EU’s capital requirements regulation and directive (CRD/CRR). Sparebanken Møre has authorisation from the Financial Supervisory Authority of Norway (FSA) to use internal rating methods, the foundation IRB (Internal Rating Based Approach) for credit risk. Calculations regarding market risk are performed using the standardised approach (SA) and for operational risk the basic indicator approach is used. The use of IRB involves comprehensive requirements for the bank’s organisation, expertise, risk models and risk management systems.

CRR3 entered into force in Norway on 1 April 2025. The bank has implemented CRR3 in the calculation of capital adequacy as of Q2 2025. A new LGD for corporates, elimination of the scaling factor in the risk-weighted formula and a lower conversion factor for undrawn commitments for corporates have a positive effect on the bank’s capital adequacy.

The Ministry of Finance has decided to increase the risk-weighted floor for mortgages from 20 to 25 per cent with effect from 1 July 2025. The bank will thus report in line with the new mortgage floor as at the end of the third quarter of 2025 and expects a negative effect on the bank’s capital adequacy around 1.5 percentage point as a result of this.

On 21 December 2021, Sparebanken Møre applied to the FSA to make changes to the bank’s IRB models and calibration framework. The bank received a response to the application 22 June 2023, in which the FSA approved the proposed models for the corporate market. On 18 January 2024, the bank received a response to the proposed models for the retail market. The FSA believes that the applied for models for the retail market do not satisfy the requirements for an adequate level of calibration, ref. the Capital Requirements Regulation Articles 179-182. The FSA therefore found no basis for permitting the applied for amendments. Based on the feedback from the FSA, the bank has adjusted new models and sent an application to the FSA 9 May 2025 concerning model- and calibration changes for retail customers.

A new application was submitted in January 2025 for the acquisition of own equity certificates (ECs). Sparebanken Møre received an answer to this application on 25 February 2025. New permission to acquire own ECs was granted for a total amount of up to NOK 42 million. The authorisation was granted on the condition that the buybacks did not reduce the Common Equity Tier 1 capital by more than NOK 42 million. Sparebanken Møre has made deductions in the Common Equity Tier 1 capital of NOK 42 million from the date the authorisation was granted and for the duration of the authorisation until 30 June 2025. A new application for acquisition of own equity certificates was submitted on 7 July 2025.

Sparebanken Møre has an internal minimum CET1 capital ratio requirement of 16.15 per cent. The requirement consists of a minimum requirement of 4.5 per cent, a capital conservation buffer of 2.5 per cent, a systemic risk buffer of 4.5 per cent and a countercyclical buffer of 2.5 per cent. The Financial Supervisory Authority conducted a SREP in 2023. The individual Pillar 2 requirement for Sparebanken Møre has been set at 1.6 per cent, and the expected capital adequacy margin (P2G) has been set at 1.25 per cent. At least 56.25 per cent of the new Pillar 2 requirement that resulted from the aforementioned SREP must be met with Common Equity Tier 1 capital (0.9 per cent), and minimum 75 per cent must be met with Tier 1 capital.

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

MREL
One key element of the BRRD II (Bank Recovery and Resolution Directive) is that capital instruments and debt can be written down and/or converted to equity (bail-in). The Financial Institutions Act, therefore, requires the bank to meet a minimum requirement regarding the sum of its own funds and convertible debt at all times (MREL – minimum requirement for own funds and eligible liabilities) such that the bank has sufficient primary capital and convertible debt to cope with a crisis without the use of public funds. The MREL requirement, applicable from 1 January 2025, must be covered by own funds or debt instruments with a lower priority than ordinary, unsecured, non-prioritised debt (senior debt).

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

Equity30.06.202530.06.202431.12.2024
EC capital996989996
- ECs owned by the bank-3-3-5
Share premium380360379
Additional Tier 1 capital (AT1)750750750
Primary capital fund3 6903 4763 687
Gift fund125125125
Dividend equalisation fund2 3102 2072 306
Proposed dividend for EC holders00311
Proposed dividend for the local community00332
Liability credit reserve-43-13-43
Other equity158115188
Comprehensive income for the period486547-
Total equity8 8498 5539 026
    
Tier 1 capital (T1)30.06.202530.06.202431.12.2024
Goodwill, intangible assets and other deductions-63-60-63
Value adjustments of financial instruments at fair value-24-17-19
Deduction of overfunded pension liability-62-51-60
Deduction of remaining permission for the acquisition of own equity certificates-390-73
Additional Tier 1 capital (AT1)-750-750-750
Expected IRB-losses exceeding ECL calculated according to IFRS 9-256-243-376
Deduction for proposed dividend00-311
Deduction for proposed dividend for the local community00-332
Deduction of comprehensive income for the period-486-547 
Total Common Equity Tier 1 capital (CET1)7 1696 8857 042
Additional Tier 1 capital - classified as equity750750750
Additional Tier 1 capital - classified as debt000
Total Tier 1 capital (T1)7 9197 6357 792
    
Tier 2 capital (T2)30.06.202530.06.202431.12.2024
Subordinated loan capital of limited duration857857857
Total Tier 2 capital (T2)857857857
    
Net equity and subordinated loan capital8 7768 4938 649
    
Risk weighted assets (RWA) by exposure classes   
Credit risk - standardised approach30.06.202530.06.202431.12.2024
Central governments or central banks000
Local and regional authorities1 087379370
Public sector companies0250
Institutions426232270
Covered bonds673540607
Equity650348348
Other items442561515
Total credit risk - standardised approach3 2782 0852 109
    
Credit risk - IRB Foundation30.06.202530.06.202431.12.2024
Retail - Secured by real estate13 47612 38912 910
Retail - Other271314256
Corporate lending15 98119 06621 630
Total credit risk - IRB-Foundation29 72831 76934 797
    
Market risk (standardised approach)152167135
Operational risk (basic indicator approach)3 6193 4243 962
Risk weighted assets (RWA)36 77737 44541 003
    
Minimum requirement Common Equity Tier 1 capital (4.5 %)1 6551 6851 845
    
Buffer requirements30.06.202530.06.202431.12.2024
Capital conservation buffer , 2.5 %9199361 025
Systemic risk buffer, 4.5 %1 6551 6851 845
Countercyclical buffer, 2.5 %9199361 025
Total buffer requirements for Common Equity Tier 1 capital3 4943 5573 895
Available Common Equity Tier 1 capital after buffer requirements2 0201 6431 302
    
Capital adequacy as a percentage of risk weighted assets (RWA)30.06.202530.06.202431.12.2024
Capital adequacy ratio23.922.721.1
Capital adequacy ratio incl. 50 % of the profit24.523.4 
Tier 1 capital ratio21.520.419.0
Tier 1 capital ratio incl. 50 % of the profit22.121.1 
Common Equity Tier 1 capital ratio19.518.417.2
Common Equity Tier 1 capital ratio incl. 50 % of the profit20.119.1 
    
Leverage Ratio (LR)30.06.202530.06.202431.12.2024
Basis for calculation of leverage ratio114 363102 521105 407
Leverage Ratio (LR)6.97.47.4
Leverage Ratio (LR) incl. 50 % of the profit7.17.7-
 

Note 3

Operating segments

Result - Q2 2025GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Interest income1 528-656893735310
Interest expenses1 025-666161723030
Net interest income5031732012280
Total other income100-2041293416
Total income603-1911423026216
Depreciations15-29170
Other operating expenses23711444112615
Total operating expenses2529534213315
Profit before impairments on loans351-28611881291
Impairment on loans, guarantees etc.341021120
Pre-tax profit317-29611671171
Taxes74     
Profit after tax243     
       
       
Result - 30.06.2025GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Interest income3 017-1301 3777341 0360
Interest expenses2 029-1311 2163446000
Net interest income98811613904360
Total other income182-4073556628
Total income1 170-3923444550228
Depreciations30-6212130
Other operating expenses474-4928727128
Total operating expenses504-101138928428
Profit before impairments on loans666-291213562180
Impairment on loans, guarantees etc.471032140
Pre-tax profit619-301213242040
Taxes144     
Profit after tax475     
       
       
Key figures - 30.06.2025GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)89 73901 51928 64059 5800
Expected credit loss on loans-292-10-212-790
Net loans to customers89 447-11 51928 42859 5010
Deposits from customers 1)52 442-4681 62516 66734 6180
Guarantee liabilities2 773002 77210
Expected credit loss on guarantee liabilities15001500
The deposit-to-loan ratio58.40.0107.058.258.10.0
Man-years39701545516226
       
       
Result - Q2 2024GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Interest income1 476745243605180
Interest expenses958734351572930
Net interest income5181892032250
Total other income90-1743193312
Total income608-1613222225812
Depreciations13-310060
Other operating expenses236-14714112612
Total operating expenses249-17814113212
Profit before impairments on loans3591511811260
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
Interest income2 93311 1987131 0201
Interest expenses1 90701 0143165770
Net interest income1 02611843974431
Total other income160-3571455920
Total income1 186-3425544250221
Depreciations26-7201120
Other operating expenses451-271028626822
Total operating expenses477-341228728022
Profit before impairments on loans7090133355222-1
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 - 31.12.2024GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Interest income5 96812 4501 4562 0610
Interest expenses3 89702 0956431 1590
Net interest income2 07113558139020
Total other income330-7010111313848
Total income2 401-694569261 04048
Depreciations55-15433240
Other operating expenses900-5416018056450
Total operating expenses955-6920318358850
Profit before impairments on loans1 4460253743452-2
Impairment on loans, guarantees etc.200059-390
Pre-tax profit1 4260253684491-2
Taxes340     
Profit after tax1 086     
       
       
Key figures - 31.12.2024GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)87 127-1031 55327 42358 2540
Expected credit loss on loans-25200-188-640
Net loans to customers86 875-1031 55327 23558 1900
Deposits from customers 1)49 550-1501 23416 10432 3620
Guarantee liabilities2 208002 20710
Expected credit loss on guarantee liabilities11001100
The deposit-to-loan ratio56.9145.679.558.755.60.0
Man-years40201555916622
       
1) The subsidiary, Møre Boligkreditt AS, is part of the bank’s retail segment. The mortgage company's main objective is to issue covered bonds for both national and international investors, and the company is part of Sparebanken Møre's long-term financing strategy. Key figures for Møre Boligkreditt AS are displayed in a separate table.
       
2) Consists of head office activities not allocated to reporting segments, customer commitments towards employees as well as the subsidiaries Sparebankeiendom AS and Storgata 41-45 Molde AS, managing the buildings owned by the Group.
 MØRE BOLIGKREDITT AS
Statement of incomeQ2 2025Q2 202430.06.202530.06.202431.12.2024
Net interest income8674158144283
Other operating income-11-3-10-7-12
Total income7571148137271
Operating expenses1714342960
Profit before impairment on loans5857114108211
Impairment on loans, guarantees etc.3-34-5-6
Pre-tax profit5560110113217
Taxes1213242548
Profit after tax43478688169
MØRE BOLIGKREDITT AS   
Balance sheet30.06.202530.06.202431.12.2024
Loans to and receivables from customers39 49431 97635 746
Total equity2 2041 7161 776
 

Note 4

Loans and deposits broken down according to sectors

The loan portfolio with agreed floating interest is measured at amortised cost, while the loan portfolio with fixed interest rates is measured at fair value.
       
30.06.2025GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry770-0-1136795
Fisheries6 072-6-43036 026
Manufacturing3 786-4-11-1143 764
Building and construction1 254-3-3-931 242
Wholesale and retail trade, hotels1 259-1-70221 273
Supply/Oil services1 064-30001 061
Property management9 768-9-6-5989 846
Professional/financial services1 488-1-7-3351 512
Transport and private/public services/abroad4 763-3-14-32574 771
Total corporate/public entities30 224-30-91-7125830 290
Retail customers55 274-8-31-613 98359 157
Total loans to and receivables from customers85 498-38-122-1324 24189 447
       
       
30.06.2024KONSERN
Sektor/næringBrutto utlån til amortisert kostECL Steg 1ECL Steg 2ECL Steg 3Utlån til virkelig verdiNetto utlån
Jordbruk og skogbruk7170-1-840748
Fiske og fangst5 420-6-30025 386
Industri3 907-6-4-2263 881
Bygg og anlegg1 372-2-4-741 363
Varehandel og hotell1 336-2-3-1081 329
Supply/Offshore1 242-50001 237
Eiendomsdrift9 122-10-7-61049 203
Faglig/finansiell tjenesteytelse1 485-1-2-3251 504
Transport, privat/offentlig tjenesteytelse/utland4 499-4-5-7514 534
Sum næringsliv29 100-36-56-6324029 185
Personkunder52 905-9-27-453 06755 891
Sum utlån og fordringer på kunder82 005-45-83-1083 30785 076
       
       
31.12.2024GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry76900-1249806
Fisheries4 993-6-39024 950
Manufacturing3 650-4-17-1163 624
Building and construction1 371-2-3-941 361
Wholesale and retail trade, hotels1 458-1-5-5181 465
Supply/Oil services1 277-2-8001 267
Property management9 588-8-5-51069 676
Professional/financial services1 241-1-7-3351 265
Transport and private/public services/abroad4 627-3-14-6614 665
Total corporate/public entities28 974-27-98-5128129 079
Retail customers53 602-6-16-544 27057 796
Total loans to and receivables from customers82 576-33-114-1054 55186 875
Deposits with agreed floating interest rates are measured at amortised cost, fixed-interest rate deposits with maturities less than one year are measured at amortised cost and fixed-interest rate deposits with maturities in excess of one year are classified at fair value and secured by interest rate swaps.
    
DEPOSITS FROM CUSTOMERSGROUP 
Sector/industry30.06.202530.06.202431.12.2024
Agriculture and forestry405374332
Fisheries1 6431 5431 727
Manufacturing3 8183 4373 820
Building and construction890860861
Wholesale and retail trade, hotels1 1651 0741 196
Property management3 2482 4662 690
Transport and private/public services5 8675 8766 111
Public administration310331251
Others3 0012 3592 413
Total corporate/public entities20 34718 32019 401
Retail customers32 09530 92030 149
Total52 44249 24049 550
 

Note 5

Losses and impairment on loans and guarantees

Methodology for measuring expected credit losses (ECL) according to IFRS 9
For a detailed description of the bank’s loss model, please see note 9 in the annual report for 2024.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Uncertainty related to the US trade policy and its impact on the international economy persists. With ongoing negotiations, including between the US and China, there are prospects that the US tariffs may be lower than those presented by the President on 2 April. However, it is reasonable to assume that both the US and other countries will emerge from this with a more protectionist trade policy than before Donald Trump began his second term.

The effect of these developments is still unclear. The International Monetary Fund (IMF) has revised down its growth projections for the US, Europe, China and the world as a result of the ongoing events. The US economy is expected to be most negatively affected, and increased import tariffs are predicted to contribute to higher inflation. The conflict in the Middle East also constitutes a source of international uncertainty, which may affect the Norwegian economy through changes in oil and gas prices, among other things.

The Norwegian economy appears to have a solid starting point going into this period of uncertainty. Both GDP growth and household consumption picked up through the first half of the year. The upswing appears to be broadly rooted both between industries and geographical areas. According to Norges Bank’s regional network survey, Norwegian enterprises expect growth to remain high.

In summary, we are in a period of considerable international uncertainty. The conditions for world trade are constantly changing, complicating economic forecasts. The direct effects of higher import tariffs in the US on the Norwegian economy are estimated to be limited. At the same time, the Norwegian economy appears to have a robust starting point.

To sum up, there is still considerable uncertainty about future economic developments, both internationally and in Norway, and the weighting from Q1-2025 will be maintained.

The ECL as at 30.06.2025 is based on a scenario weighting with 70 per cent weight on the baseline scenario (normal development), 20 per cent weight on the worst-case scenario and 10 per cent weight on the best-case scenario.

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

The ECL model has been used to simulate the financial consequences of climate-related risk for commercial property. Stress testing has been carried out on commitments in excess of a certain size related to the rental of commercial property. In the stress tests, PD (capacity to service debt) and LGD (collateral) were stressed in different scenarios.

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

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

Specification of credit loss in the income statement  
GROUPQ2 2025Q2 202430.06.202530.06.20242024
Changes in ECL - stage 1 (model-based)016-1-14
Changes in ECL - stage 2 (model-based)12-3512-363
Changes in ECL - stage 3 (model-based)0-6-2-37
Changes in individually assessed losses24-828103
Confirmed losses covered by previous individual impairment021112130
Confirmed losses, not previously impaired00304
Recoveries-2-7-11-9-13
Total impairments on loans and guarantees34-3547-1820
Changes in the loss provisions/ECL recognised in the balance sheet in the period  
GROUP - 30.06.2025Stage 1Stage 2Stage 3Total
ECL 31.12.202434123106263
New commitments1034145
Disposal of commitments and transfer to stage 3 (individually assessed)-2-18-7-27
Changes in ECL in the period for commitments which have not migrated0-61-5
Migration to stage 11-15-2-16
Migration to stage 2-317-113
Migration to stage 30077
Changes stage 3 (individually assessed)--2727
ECL 30.06.202540135132307
- of which expected losses on loans to retail customers83161100
- of which expected losses on loans to corporate customers309171192
- of which expected losses on guarantee liabilities213015
     
     
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 - 31.12.2024Stage 1Stage 2Stage 3Total
ECL 31.12.20234812098266
New commitments14321157
Disposal of commitments and transfer to stage 3 (individually assessed)-15-28-10-53
Changes in ECL in the period for commitments which have not migrated-142017
Migration to stage 14-47-6-49
Migration to stage 2-330-216
Migration to stage 30-43127
Changes stage 3 (individually assessed)--22
ECL 31.12.202434123106263
- of which expected losses on loans to retail customers6165476
- of which expected losses on loans to corporate customers279851176
- of which expected losses on guarantee liabilities19111
Commitments (exposure) divided into risk groups based on probability of default
GROUP - 30.06.2025Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)69 416656-70 072
Medium risk (0.5 % - < 3 %)13 4216 610-20 031
High risk (3 % - <100 %)1 5292 643-4 172
PD = 100 %--423423
Total commitments before ECL84 3669 90942394 698
- ECL-40-135-132-307
Total net commitments *)84 3269 77429194 391
     
Gross commitments with overridden migration-27327300
     
     
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 - 31.12.2024Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)66 507379-66 886
Medium risk (0.5 % - < 3 %)13 8865 597-19 483
High risk (3 % - <100 %)1 2623 447-4 709
PD = 100 %-91420511
Total commitments before ECL81 6559 51442091 589
- ECL-34-123-106-263
Total net commitments *)81 6219 39131491 326
     
Gross commitments with overridden migration091-910
     
*) The tables above are based on exposure (incl. undrawn credit facilities and guarantee liabilities) and are not including fixed rate loans assessed at fair value. The figures are thus not reconcilable against the balance sheet.
 

Note 6

Credit-impaired commitments

The table shows total commitments in default for more than 90 days and other credit-impaired commitments (less than 90 days). Customers who have been in default must go through a probation period with 100 per cent PD for at least three months before they are scored as non-defaulted. These customers are included in gross credit-impaired commitments.
 30.06.202530.06.202431.12.2024
GROUPTotalRetailCorporateTotalRetailCorporateTotalRetailCorporate
          
Gross commitments in default for more than 90 days12085359047431598178
Gross other credit-impaired commitments312141171352125227352129223
Gross credit-impaired commitments432226206442172270511210301
          
ECL on commitments in default for more than 90 days311813271413402020
ECL on other credit-impaired commitments1014358742846763145
ECL on credit-impaired commitments132617110142591165165
          
Net commitments in default for more than 90 days8967226333301196158
Net other credit-impaired commitments211981132789718127698178
Net credit-impaired commitments300165135341130211395159236
          
Total gross loans to customers - Group89 73959 25730 48285 31255 97229 34087 12857 87229 256
Guarantees - Group2 77312 7721 67011 6692 20812 207
Gross credit-impaired commitments in % of loans/guarantee liabilities0.47%0.38%0.62%0.51%0.31%0.87%0.58%0.36%0.97%
Net credit-impaired commitments in % loans/guarantee liabilities0.33%0.28%0.41%0.39%0.23%0.68%0.45%0.27%0.77%
          
          
Commitments with probation period30.06.202530.06.202431.12.2024
GROUPTotalRetailCorporateTotalRetailCorporateTotalRetailCorporate
Gross commitments with probation period10362413735314744103
Gross commitments with probation period in % of gross credit-impaired commitments24%27%20%8%20%1%29%21%34%
 

Note 7

Other income

(NOK million)30.06.202530.06.20242024
Guarantee commission171227
Income from the sale of insurance services (non-life/personal)171533
Income from the sale of fund saving products10715
Income from Discretionary Portfolio Management312755
Income from money-transfer services504599
Other fees and commission income171442
Commission income and income from banking services142120271
Commission expenses and expenses from banking services-16-20-40
Income from real estate brokerage271947
Other operating income159
Total other operating income282456
Net commission and other operating income154124287
Interest hedging (for customers)1317
Currency hedging (for customers)31631
Dividend received0414
Net gains/losses on shares6-3-9
Net gains/losses on bonds1916-8
Change in value of fixed-rate loans47-11-6
Derivates related to fixed-rate lending-5410-1
Change in value of issued bonds-175-58-252
Derivates related to issued bonds18260259
Net gains/losses related to buy back of outstanding bonds-1-1-2
Net result from financial instruments283643
Total other income182160330

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 - 30.06.2025GroupOtherCorporateRetailReal estate brokerage
Guarantee commission1701700
Income from the sale of insurance services17-22170
Income from the sale of shares in unit trusts/securities101180
Income from Discretionary Portfolio Management31113170
Income from payment transfers50614300
Other fees and commission income174580
Commission income and income from banking services1421052800
Commission expenses and expenses from banking services-16-3-1-120
Income from real estate brokerage2700027
Other operating income11000
Total other operating income2810027
Net commision and other operating income1548516827
      
      
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 - 2024GroupOtherCorporateRetailReal estate brokerage
Guarantee commission2712600
Income from the sale of insurance services3333270
Income from the sale of shares in unit trusts/securities1521120
Income from Discretionary Portfolio Management55327250
Income from payment transfers99723680
Other fees and commission income42321180
Commission income and income from banking services271191011510
Commission expenses and expenses from banking services-40-16-2-220
Income from real estate brokerage4700047
Other operating income95040
Total other operating income5650447
Net commision and other operating income28789913347
 

Note 8

Operating expenses

(NOK million)30.06.202530.06.20242024
Wages194187379
Pension expenses181524
Employers' social security contribution and Financial activity tax424088
Other personnel expenses181934
Wages, salaries, etc.272261525
Depreciations302655
Operating expenses own and rented premises121017
Maintenance of fixed assets337
IT-expenses114113209
Marketing expenses202144
Purchase of external services201637
Expenses related to postage, telephone and newspapers etc.549
Travel expenses236
Capital tax7513
Other operating expenses191532
Total other operating expenses202190375
Total operating expenses504477955
 

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 - 30.06.2025Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 696696
Loans to and receivables from credit institutions 1 3801 380
Loans to and receivables from customers85 2064 24189 447
Certificates and bonds16 964 16 964
Shares and other securities155 155
Financial derivatives1 727 1 727
Total financial assets104 0526 317110 369
Loans and deposits from credit institutions 2 3142 314
Deposits from and liabilities to customers13552 30752 442
Financial derivatives468 468
Debt securities 44 73344 733
Subordinated loan capital 857857
Total financial liabilities603100 211100 814
    
    
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 - 31.12.2024Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 447447
Loans to and receivables from credit institutions 702702
Loans to and receivables from customers4 55182 32486 875
Certificates and bonds12 144 12 144
Shares and other securities199 199
Financial derivatives1 393 1 393
Total financial assets18 28783 473101 760
Loans and deposits from credit institutions 1 9941 994
Deposits from and liabilities to customers13149 41949 550
Financial derivatives719 719
Debt securities 38 90638 906
Subordinated loan capital 857857
Total financial liabilities85091 17692 026
 

Note 10

Financial instruments at amortised cost

GROUP30.06.202530.06.202431.12.2024
 Fair valueBook valueFair valueBook valueFair valueBook value
Cash and receivebles from Norges Bank696696482482447447
Loans to and receivables from credit institutions1 3801 380586586702702
Loans to and receivables from customers85 20685 20681 76981 76982 32482 324
Total financial assets87 28287 28282 83782 83783 47383 473
Loans and deposits from credit institutions2 3142 3141 9021 9021 9941 994
Deposits from and liabilities to customers52 30752 30749 08749 08749 41949 419
Debt securities issued44 87544 73337 29337 16839 19738 906
Subordinated loan capital868857864857866857
Total financial liabilities100 364100 21189 14689 01491 47691 176
 

Note 11

Financial instruments at fair value

A change in the discount rate of 10 basis points will have an impact of approximately NOK 9 million on loans with fixed interest rate.

 

GROUP - 30.06.2025Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and receivables from Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  4 2414 241
Certificates and bonds10 0436 921 16 964
Shares and other securities6 149155
Financial derivatives 1 727 1 727
Total financial assets10 0498 6484 39023 087
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers  135135
Debt securities   -
Subordinated loan capital   -
Financial derivatives 468 468
Total financial liabilities-468135603
     
     
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 - 31.12.2024Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and receivables from Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  4 5514 551
Certificates and bonds9 0963 048 12 144
Shares and other securities6 193199
Financial derivatives 1 393 1 393
Total financial assets9 1024 4414 74418 287
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers  131131
Debt securities   -
Subordinated loan capital   -
Financial derivatives 719 719
Total financial liabilities-719131850
Reconciliation of movements in level 3 during the period 
GROUPLoans to and receivables from customersSharesDeposits from customers
Book value as at 31.12.20244 551193131
Purchases/additions17811734
Sales/reduction-512-66-731
Transferred to Level 3000
Transferred from Level 3000
Net gains/losses in the period24111
Book value as at 30.06.20254 241149135
    
    
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 31.12.20233 283212138
Purchases/additions1 86940
Sales/reduction-595-13-6
Transferred to Level 3000
Transferred from Level 3000
Net gains/losses in the period-6-10-1
Book value as at 31.12.20244 551193131
 

Note 12

Issued covered bonds

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

Issued covered bonds in the Group (NOK million)     
ISIN codeCurr.Nominal value in currency 30.06.2025InterestIssuedMaturityBook value 30.06.2025Book value 30.06.2024Book value 31.12.2024
NO0010588072NOK1 050fixed NOK 4.75 %201020251 0871 0821 060
XS0968459361EUR25fixed EUR 2.81 %20132028310291299
NO0010836489NOK1 000fixed NOK 2.75 %20182028973952940
NO0010853096NOK-3M Nibor + 0.37 %20192025-3 0152 010
XS2063496546EUR-fixed EUR 0.01 %20192024-2 821-
NO0010884950NOK2 1343M Nibor + 0.42 %202020252 1383 0053 006
XS2233150890EUR303M Euribor + 0.75 %20202027360349359
NO0010951544NOK6 0003M Nibor + 0.75 %202120266 0506 0736 063
XS2389402905EUR250fixed EUR 0.01 %202120262 8892 6612 826
XS2556223233EUR250fixed EUR 3.125 %202220273 0952 9202 965
NO0012908617NOK6 0003M Nibor + 0.54 %202320286 0436 0446 043
XS2907263284EUR500fixed EUR 2,63 %202420296 153-5 932
NO0013571877NOK6 0003M Nibor + 0.44 %202520306 024--
Total covered bonds issued by Møre Boligkreditt AS (incl. accrued interests)35 12129 21331 503

As at 30.06.2025, Sparebanken Møre held NOK 163 million in covered bonds issued by Møre Boligkreditt AS (NOK 0 million). Møre Boligkreditt AS held no own covered bonds as at 30.06.2025 (NOK 0 million).

 

 

Note 13

Transactions with related parties

These are transactions between the parent bank and wholly-owned subsidiaries based on arm's length principles. 
The most important transactions eliminated in the Group accounts:   
PARENT BANK30.06.202530.06.202431.12.2024
Statement of income   
Net interest and credit commission income from subsidiaries9761131
Received dividend from subsidiaries169132132
Administration fee received from Møre Boligkreditt AS272450
Rent paid to Sparebankeiendom AS and Storgata 41-45 Molde AS7815
    
Balance sheet   
Claims on subsidiaries4 4433 2754 513
Covered bonds1630281
Liabilities to subsidiaries2 3972 0922 061
Intragroup right-of-use of properties in Sparebankeiendom AS and Storgata 41-45 Molde AS146659
Intragroup hedging672410465
Accumulated loan portfolio transferred to Møre Boligkreditt AS39 50331 98235 751
 

Note 14

EC capital

The 20 largest EC holders in Sparebanken Møre as at 30.06.2025 (grouped)Number of ECsPercentage share of EC capital
Sparebankstiftelsen Tingvoll4 841 5949.72
Verdipapirfondet Eika egenkapital2 613 6505.25
Spesialfondet Borea utbytte2 451 8914.92
Wenaasgruppen AS2 200 0004.42
MP Pensjon1 752 0183.52
Kommunal Landspensjonskasse1 692 1073.40
Verdipapirfond Pareto Aksje Norge1 437 6422.89
Wenaas EFTF AS1 000 0002.01
VPF Fondsfinans utbytte800 0001.61
Beka Holding AS750 5001.51
J.P. Morgan SE (nominee)659 1871.32
Lapas AS634 3841.27
BKK Pensjonskasse507 6001.02
Forsvarets personellservice461 0000.93
Sparebankstiftelsen Sparebanken Møre360 7500.72
Hjellegjerde Invest AS300 0000.60
U Aandahls Eftf AS250 0000.50
PIBCO AS229 5000.46
Borghild Hanna Møller201 4380.40
Borea Nordisk Utbytte Verdipapirfond171 5830.34
Total 20 largest EC holders23 314 84446.82
Total number of ECs49 795 520100.00

The proportion of equity certificates held by foreign nationals was 3.8 per cent at the end of the 2nd quarter of 2025.

During the 2nd quarter of 2025, Sparebanken Møre has not acquired own ECs.

 

 

 

Note 15

Events after the reporting date

No events have occurred after the reporting period that will materially affect the figures presented as at 30 June 2025.