Note 1

Accounting principles

The Group’s interim accounts have been prepared in accordance with International Financial Reporting Standards (IFRS), implemented by the EU as at 30 September 2020. The interim report has been prepared in compliance with IAS 34 Interim Reporting and in accordance with accounting principles and methods applied in the 2019 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 1.5 in the Annual report 2019 discloses the use of estimates applied in the preparation of the annual financial statements. One of the most important areas to which critical estimates and assumptions are linked is the measurement of expected credit losses (ECL) according to IFRS 9. Covid-19 has resulted in changed assumptions for the calculation of expected losses as at 30.09.2020. See note 3 for further information.

 

Note 2

Loans and deposits broken down according to sectors

GROUPLoans
Broken down according to sectors30.09.202030.09.201931.12.2019
Agriculture and forestry592556568
Fisheries3 4443 3753 502
Manufacturing2 6382 8742 346
Building and construction957883915
Wholesale and retail trade, hotels686604621
Supply/Offshore1 1051 1451 042
Property management7 6507 3347 692
Professional/financial services9431 0731 186
Transport and private/public services2 5402 3902 569
Total corporate/public entities20 55520 23420 441
Retail customers45 13643 66643 847
Total loans (gross carrying amount)65 69163 90064 288
Expected credit loss (ECL) - stage 1 - Corporate-26-29-30
Expected credit loss (ECL) - stage 1 - Retail-7-5-5
Expected credit loss (ECL) - stage 2 - Corporate-57-44-58
Expected credit loss (ECL) - stage 2 - Retail-47-36-36
Expected credit loss (ECL) - stage 3 - Corporate-169-114-106
Expected credit loss (ECL) - stage 3 - Retail-18-25-24
Loans to and receivables from customers (net carrying amount) 1)65 36763 64764 029
-of which loans with floating interest rate (amortised cost)61 03259 73159 832
-of which loans with fixed interest rate (fair value)4 3353 9164 197
1) Sparebanken Møre's total EAD is published in the bank's annual report, ref note 3 in the annual report for 2019. Total EAD is also published quarterly in the bank's Pillar 3 document, ref appendix CR6.
    
    
GROUPDeposits
Broken down according to sectors30.09.202030.09.201931.12.2019
Agriculture and forestry217203187
Fisheries1 3399541 252
Manufacturing2 7901 4861 659
Building and construction858714841
Wholesale and retail trade, hotels991806839
Property management1 8771 6501 648
Transport and private/public services4 7975 4705 448
Public entities900812777
Miscellaneous2 2872 4212 467
Total corporate/public entities16 05614 51615 118
Retail customers23 27321 63121 685
Total deposits from customers39 32936 14736 803
 

Note 3

Losses and impairment on loans and guarantees

Sparebanken Møre 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 and there’s evidence of loss or if an individual assessment has been made, the commitment is transferred to stage 3 with lifetime ECL measurement. The commitment is considered to be credit-impaired.

Staging is performed at account level and implies that two or more accounts held by the same customer can be placed in different stages.

A commitment is defined as the total of loans, undrawn credit facilities and guarantees (undrawn credit facilities and guarantees are off-balance items). 

Classification and migration between the stages are governed by the following criteria:

  • New accounts and accounts with increase in credit limits (based on credit applications) are placed in stage 1 the month after the opening date, with the following exceptions:
    • PD = 100 %. Account is placed in stage 3.
    • The customer is more than 30 days in default or has been granted payment relief due to payment difficulties, in which cases, all the customer’s accounts are placed in stage 2.
  • Accounts migrate from stage 1 to stage 2 if more than 30 days in default, if marked with payment relief due to payment difficulties or in case of a significant increase in credit risk. Significant increase in credit risk meaning:
    • If initial PD was less than 1 %:
      • PD has doubled since initial recognition and the increase in PD is more than 0.5 percentage points
    • If initial PD was higher than or equal to 1 %:
      • PD has doubled since initial recognition or the increase in PD is more than 2 percentage points

An account migrates from stage 2 to 1 if there is a significant reduction in credit risk compared to last time the account migrated to stage 2. Significant reduction in credit risk meaning:

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

An account migrates from stage 1 or stage 2 to stage 3 if PD equals 100 % (Risk class M or N).

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

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

Accounts that are not subject to the migration rules above are not assumed to have a significant change in credit risk and retain the same stage as the previous month.

A commitment is defined to be in default and credit-impaired (non-performing) if a claim is more than 90 days overdue and the overdue amount exceeds NOK 1 000.

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

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

If known/available information is not fully reflected in the model calculated ECL, management overrides are considered. Potential management overrides of expected credit loss are reviewed by the bank’s management group.

ECL on loans are presented in the balance sheet as a reduction to «Loans to and receivables from customers» and ECL on guarantees are recognised under «Other provisions for incurred liabilities and costs».

Consequences of Covid-19 and measurement of expected credit loss (ECL) for loans and guarantees
Pursuant to the accounting rules (IAS 34), interim financial reports must provide an explanation of events and transactions that are significant to an understanding of the changes in financial position and performance of an entity since the last annual report. The information related to these events and transactions must take into account relevant information presented in the most recent annual report.

The interim report for Q3 2020 has been prepared in a period when the economic outlook differs from that in the annual financial statements for 2019.

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. COVID-19 has resulted in an extraordinary situation for the Bank’s customers. Many corporate and retail customers have seen their income reduced in the short term, and the level of uncertainty associated with estimating the future cash flows and debt servicing capacity of these customers is high.

The situation has impacted the ECL calculation as at 30.09.2020. Changes in economic conditions have impacted macroeconomic scenarios and weightings. Weightings for Q1 2020 have been continued in Q3 2020.

Weighting as at 30.09.2020:            Weighting as at 31 December 2019:

  • Best:            10%                 Best:              10 %
  • Base:            50%                 Base:             80 %
  • Worst:          40%                 Worst:            10 %

Changes made to the scenario weightings from 31.12.2019 are based on analyses and estimates from Norges Bank and Statistics Norway. The estimates for key macro factors have been adjusted downwards in relation to previous estimates. In addition to the external estimates, the Bank has applied its best judgement to ensure that the forecasts are unbiased. On the other hand, the government’s package of measures might limit expected losses. State guarantees are reflected in the Bank’s LGD model (reducing expected degree of loss).

The major economic uncertainty that arose at the end of the first quarter of 2020 due to Covid-19 and the fall in oil prices, resulted in increased credit risk and increased credit losses. Despite of the macroeconomic conditions improving during the year and a continued low level of default, uncertainty regarding the development of the Covid-19 situation and the consequenses of the fall in oil prices still reigns. Changes in these conditions could impact the Group’s level of credit losses.

In its assessments, the Bank has taken into account a significant increase in approved payment holidays. A specific, individual assessment is made of whether the payment holiday is forbearance and thus should migrate the commitment to stage 2 (performing) or stage 3 (non-performing).

This has been further supplemented with a more portfolio- or segment based (hotels, tourism, travel industry, personal services industry) approach to assess significantly increased credit risk and migration to stage 2. This due to the fact that changes in future prospects are not fully captured by the ECL model.

Parts of the corporate portfolio were granted interest-only periods in spring due to Covid-19. Most corporate customers were granted interest-only periods of six months. A survey of customers granted interest-only periods in spring was conducted in September. Feedback shows that a very low proportion require a further interest-only period.

In addition to Covid-19, oil prices have fallen dramatically due to high output and a substantial drop in demand. This has resulted in the overriding of relevant variables in the ECL model in order to take account of the increased uncertainty for individual commitments within the oil services industry. 

Specification of credit loss in the income statement  
GROUPQ3 2020Q3 201930.09.202030.09.20192019
Changes in ECL - Stage 1-15-2910
Changes in ECL - Stage 2-210142437
Changes in ECL - Stage 3-32-1-136-138
Increase in existing expected losses in stage 3 (individually assessed)10-34452
New expected losses in stage 3 (individually assessed)341365152155
Confirmed losses, previously impaired319512
Reversal of previous expected losses in stage 3 (individually assessed)-5-12-15-23-30
Confirmed losses, not previously impaired225510
Recoveries-2-2-5-6-8
Total impairments on loans and guarantees, etc36161143550
Changes in the loss provisions/ECL recognised in the balance sheet in the period  
GROUP - 30.09.2020Stage 1Stage 2Stage 3Total
ECL 31.12.20193699240375
New commitments1221134
Disposal of commitments and transfer to stage 3 (individually assessed)-11-13-4-28
Changes in ECL in the period for commitments which have not migrated-2-140-16
Migration to stage 14-20-1-17
Migration to stage 2-541-135
Migration to stage 30-143
Changes stage 3 (individually assessed)--9595
ECL 30.09.202034113334481
- of which expected losses on loans to retail customers7471872
- of which expected losses on loans to corporate customers2657169252
- of which expected losses on guarantees19147157
     
     
GROUP - 30.09.2019Stage 1Stage 2Stage 3Total
ECL 31.12.20182661251338
New commitments138021
Disposal of commitments and transfer to stage 3 (individually assessed)-6-16-122-144
Changes in ECL in the period for commitments which have not migrated2406
Migration to stage 12-12-1-11
Migration to stage 2-242-2218
Migration to stage 30-286
Changes stage 3 (individually assessed)--136136
ECL 30.09.20193585250370
- of which expected losses on loans to retail customers5362566
- of which expected losses on loans to corporate customers2944114187
- of which expected losses on guarantees15111117
     
     
GROUP - 31.12.2019Stage 1Stage 2Stage 3Total
ECL 31.12.20182661251338
New commitments1511127
Disposal of commitments and transfer to stage 3 (individually assessed)-5-12-125-142
Changes in ECL in the period for commitments which have not migrated2204
Migration to stage 11-22-1-22
Migration to stage 2-360-2136
Migration to stage 30-187
Changes stage 3 (individually assessed)--127127
ECL 31.12.20193699240375
- of which expected losses on loans to retail customers5362465
- of which expected losses on loans to corporate customers3058106194
- of which expected losses on guarantees15110116
Commitments (exposure) divided into risk groups based on probability of default
GROUP - 30.09.2020Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)51 666752-52 418
Medium risk (0.5 % - < 3 %)7 8272 245-10 072
High risk (3 % - <100 %)6291 144-1 773
Credit-impaired commitments--1 2131 213
Total commitments before ECL60 1224 1411 21365 476
- ECL-34-113-334-481
Net commitments *)60 0884 02887964 995
     
     
GROUP - 30.09.2019Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)50 117457-50 574
Medium risk (0.5 % - < 3 %)6 5743 507-10 081
High risk (3 % - <100 %)1 66915-1 684
Credit-impaired commitments--934934
Total commitments before ECL58 3603 97993463 273
- ECL-35-85-250-370
Net commitments *)58 3253 89468462 903
     
 
GROUP - 31.12.2019Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)50 157171-50 328
Medium risk (0.5 % - < 3 %)7 3692 489-9 858
High risk (3 % - <100 %)1 7261 004-2 730
Credit-impaired commitments--976976
Total commitments before ECL59 2523 66497663 892
- ECL-36-99-240-375
Net commitments *)59 2163 56573663 517
*) The tables above are based on exposure (incl. undrawn credit facilities and guarantees) and are not including fixed rate loans assessed at fair value. The figures are thus not reconcilable against balances in the statement of financial position.
 

Note 4

Credit-impaired commitments

The table shows total commitments in default above 90 days and other credit-impaired commitments (not in default above 90 days).
 30.09.202030.09.201931.12.2019
GROUPTotalRetailCorporateTotalRetailCorporateTotalRetailCorporate
          
Gross commitments in default above 90 days104762815269831627686
Gross other credit-impaired commitments1 109291 0807821277081434780
Gross credit-impaired commitments1 2131051 10893481853976110866
          
ECL on commitments in default above 90 days22121033201324195
ECL on other credit-impaired commitments312730521772102165211
ECL on credit-impaired commitments334193152502722324024216
          
Net commitments in default above 90 days82641811949701385781
Net other credit-impaired commitments79722775565556059829569
Net credit-impaired commitments879867936845463073686650
          
Gross credit-impaired commitments as a percentage of loans/guarantees1.800.234.941.430.193.931.480.253.96
Net credit-impaired commitments as a percentage of loans/guarantees1.310.193.531.070.152.921.120.202.98
 

Note 5

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 assessed 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 assessed 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 assessed 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 assessed at fair value to avoid accounting mismatch in relation to the underlying interest rate swaps. 

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

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

Losses and gains as a result of value changes on assets and liabilities assessed 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 - 30.09.2020Financial instruments at fair value through profit and lossFinancial instruments assessed at amortised costTotal book value
Cash and claims on Norges Bank 650650
Loans to and receivables from credit institutions 2 7322 732
Loans to and receivables from customers4 33561 03265 367
Certificates and bonds8 517 8 517
Shares and other securities191 191
Financial derivatives2 507 2 507
Total financial assets15 55064 41479 964
Loans and deposits from credit institutions 2 4622 462
Deposits from and liabilities to customers 39 32939 329
Financial derivatives863 863
Debt securities 28 78128 781
Subordinated loan capital 702702
Total financial liabilities86371 27472 137
    
    
GROUP - 30.09.2019Financial instruments at fair value through profit and lossFinancial instruments assessed at amortised costTotal book value
Cash and claims on Norges Bank 179179
Loans to and receivables from credit institutions 697697
Loans to and receivables from customers3 91659 73163 647
Certificates and bonds6 584 6 584
Shares and other securities190 190
Financial derivatives1 370 1 370
Total financial assets12 06060 60772 667
Loans and deposits from credit institutions 813813
Deposits from and liabilities to customers 36 14736 147
Financial derivatives450 450
Debt securities 27 20827 208
Subordinated loan capital 703703
Total financial liabilities45064 87165 321
    
    
GROUP - 31.12.2019Financial instruments at fair value in the income statementFinancial instruments assessed at amortised costTotal book value
Cash and claims on Norges Bank 1 0721 072
Loans to and receivables from credit institutions 1 0881 088
Loans to and receivables from customers4 19759 83264 029
Certificates and bonds6 938 6 938
Shares and other securities194 194
Financial derivatives1 176 1 176
Total financial assets12 50561 99274 497
Loans and deposits from credit institutions 817817
Deposits from customers 36 80336 803
Financial derivatives288 288
Debt securities issued 28 27128 271
Subordinated loan capital and Additional Tier 1 capital 704704
Total financial liabilities28866 59566 883
Net gains/losses on financial instruments     
 Q3 2020Q3 201930.09.202030.09.201931.12.2019
Certificates and bonds8-3-6-1-9
Securities1-161216
Foreign exchange trading (for customers)187443041
Fixed income trading (for customers)33141116
Financial derivatives-61-81-2
Net change in value and gains/losses from financial instruments247505362
 

Note 6

Financial instruments at amortised cost

GROUP30.09.202030.09.201931.12.2019
 Fair valueBook valueFair valueBook valueFair valueBook value
Cash and claims on Norges Bank6506501791791 0721 072
Loans to and receivables from credit institutions2 7322 7326976971 0881 088
Loans to and receivables from customers61 03261 03259 73159 73159 83259 832
Total financial assets64 41464 41460 60760 60761 99261 992
Loans and deposits from credit institutions2 4622 462813813817817
Deposits from and liabilities to customers39 32939 32936 14736 14736 80336 803
Debt securities28 89828 78127 31327 20828 36228 271
Subordinated loan capital and AT1 capital712702711703714704
Total financial liabilities71 40171 27464 98464 87166 69666 595
 

Note 7

Financial instruments at fair value

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

GROUP - 30.09.2020Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and claims on Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  4 3354 335
Certificates and bonds6 1462 371 8 517
Shares and other securities5 186191
Financial derivatives 2 507 2 507
Total financial assets6 1514 8784 52115 550
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers   -
Debt securities   -
Subordinated loan capital and AT1 capital   -
Financial derivatives 863 863
Total financial liabilities-863-863
     
     
GROUP - 30.09.2019Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and claims on Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  3 9163 916
Certificates and bonds4 5612 023 6 584
Shares and other securities5 185190
Financial derivatives 1 370 1 370
Total financial assets4 5663 3934 10112 060
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers   -
Debt securities   -
Subordinated loan capital and AT1 capital   -
Financial derivatives 450 450
Total financial liabilities-450-450
     
     
GROUP - 31.12.2019Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and claims on Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  4 1974 197
Certificates and bonds4 7412 197 6 938
Shares6 188194
Financial derivatives 1 176 1 176
Total financial assets4 7473 3734 38512 505
Loans and deposits from credit institutions   -
Deposits from customers   -
Debt securities issued   -
Subordinated loan capital and AT1 capital   -
Financial derivatives 288 288
Total financial liabilities-288-288
Reconciliation of movements in level 3 during the period
GROUPLoans to and receivables from customersShares
Book value as at 31.12.194 197188
Purchases/additions9730
Sales/reduction-876-10
Transferred to Level 300
Transferred from Level 300
Net gains/losses in the period418
Book value as at 30.09.204 335186
   
   
GROUPLoans to and receivables from customersShares
Book value as at 31.12.183 811175
Purchases/additions6055
Sales/reduction-491-9
Transferred to Level 300
Transferred from Level 300
Net gains/losses in the period-914
Book value as at 30.09.193 916185
 

Note 8

Issued covered bonds

The debt securities in 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 covered bonds.

Covered bonds in the Group (NOK million)     
ISIN codeCurrencyNominal value 30.09.2020InterestIssuedMaturityBook value 30.09.202030.09.201931.12.2019
NO0010588072NOK1 050fixed NOK 4.75 %201020251 2341 1981 187
XS0968459361EUR25fixed EUR 2.81 %20132028348318308
XS0984191873EUR306M Euribor + 0.20 %20132020332297296
NO0010696990NOK-3M Nibor + 0.45 %20132020-2 510231
NO0010720204NOK-3M Nibor + 0.24 %20142020-3 0013 001
NO0010730187NOK1 000fixed NOK 1.50 %201520221 021996999
NO0010777584NOK3 0003M Nibor + 0.58 %201620213 0053 0123 013
XS1626109968EUR250fixed EUR 0.125 %201720222 7952 5182 490
NO0010819543NOK3 0003M Nibor + 0.42 %201820243 0023 0043 004
XS1839386577EUR250fixed EUR 0.375 %201820232 8342 5592 522
NO0010836489NOK1 000fixed NOK 2.75 %201820281 1401 0731 024
NO0010853096NOK3 0003M Nibor + 0.37 %201920252 9982 5022 503
XS2063496546EUR250fixed EUR 0.01 %201920242 819-2 484
NO0010884950NOK3 0003M Nibor + 0.42 %202020252 998--
XS2233150890EUR303 mnd Euribor + 0.75 %20202027345--
Total covered bonds issued by Møre Boligkreditt AS (incl. accrued interests)24 87122 98823 062

As at 30.09.2020, Sparebanken Møre held NOK 498 million in covered bonds issued by Møre Boligkreditt AS (NOK 589 million). Møre Boligkreditt AS held no own covered bonds as at 30.09.2020 (NOK 0 million). 

 

Note 9

Operating segments

Result - Q3 2020GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income3061-21131940
Other operating income77-133423267
Total income383-12321362207
Operating costs149-1325311015
Profit before impairment234171051192
Impairment on loans, guarantees etc.360045-90
Pre-tax profit19817601282
Taxes45     
Profit after tax153     
       
       
Result - 30.09.2020GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income9142303535290
Other operating income213-4181768017
Total income1 127-3911142960917
Operating costs473-401119629214
Profit before impairment654103333173
Impairment on loans, guarantees etc.1140010590
Pre-tax profit540102283083
Taxes120     
Profit after tax420     
       
Key figures - 30.09.2020GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Loans to customers 1)65 367-1171 33719 67544 4720
Deposits from customers 1)39 329-2272313 98524 6430
Guarantee liabilities1 9000051 8950
The deposit-to-loan ratio60.20.054.171.155.40.0
Man-years35301564913414
       
       
Result - Q3 2019GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income3510111332070
Other operating income63-131921315
Total income414-13301542385
Operating costs161-1336331014
Profit before impairment2530-61211371
Impairment on loans, guarantees etc.1600880
Pre-tax profit2370-61131291
Taxes56     
Profit after tax181     
       
Result - 30.09.2019GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income9750203735820
Other operating income218-3779748715
Total income1 193-379944766915
Operating costs478-371159429313
Profit before impairment7150-163533762
Impairment on loans, guarantees etc.35002780
Pre-tax profit6800-163263682
Taxes156     
Profit after tax524     
       
Key figures - 30.09.2019GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Loans to customers 1)63 647-1201 37519 46142 9310
Deposits from customers 1)36 147-2297312 25822 9380
Guarantee liabilities1 501001 49470
Deposit-to-loan ratio56.818.370.863.053.40
Man-years35401555013514
       
       
Result - 31.12.2019GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income1 314255097980
Other operating income293-511109911520
Total income1 607-4911560891320
Operating costs646-5015312739719
Profit before impairment9611-384815161
Impairment on loans, guarantees etc.500040100
Pre-tax profit9111-384415061
Taxes200     
Profit after tax711     
       
       
Key figures - 31.12.2019GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Loans to customers 1)64 029-1201 20419 79443 1510
Deposits from customers 1)36 803-2169613 13422 9940
Guarantee liabilities1 360001 35550
Deposit-to-loan ratio57.50.057.866.453.30.0
Man-years35701565113713
       
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 subsidiary Sparebankeiendom AS, which manages the buildings owned by the Group.
 MØRE BOLIGKREDITT AS
Statement of incomeQ3 2020Q3 201931.12.2019
Net interest income10080308
Other operating income02-3
Total income10082305
Operating costs111045
Profit before impairment on loans8972260
Impairment on loans, guarantees etc.-1-10-11
Pre-tax profit9082271
Taxes201849
Profit after tax7064222
    
    
Statement of income30.09.202030.09.201931.12.2019
Net interest income250226308
Other operating income-11-3
Total income249227305
Operating costs373345
Profit before impairment on loans212194260
Impairment on loans, guarantees etc.2-12-11
Pre-tax profit210206271
Taxes464549
Profit after tax164161222
    
    
Statement of financial position30.09.202030.09.201931.12.2019
Loans to and receivables from customers26 72423 26125 655
Total equity2 2082 2122 274
 

Note 10

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 BANK30.09.202030.09.201931.12.2019
Statement of income   
Net interest and credit commission income from subsidiaries18810
Received dividend from subsidiaries227172172
Administration fee received from Møre Boligkreditt AS302736
Rent paid to Sparebankeiendom AS101013
    
Statement of financial position   
Claims on subsidiaries2 7511232 290
Covered bonds4985890
Liabilities to subsidiaries1 8211 452848
Intragroup right-of-use of properties in Sparebankeiendom AS99110107
Intragroup hedging76-0
Accumulated loan portfolio transferred to Møre Boligkreditt AS26 73023 26425 658
 

Note 11

EC capital

The 20 largest EC holders in Sparebanken Møre as at 30.09.2020Number of ECsPercentage share of EC capital
Sparebankstiftelsen Tingvoll981 3009.93
Cape Invest AS883 9728.94
Verdipapirfond Nordea Norge Verdi390 3433.95
Wenaasgruppen AS380 0003.84
MP Pensjon339 7813.44
Pareto AS302 2233.06
Verdipapirfond Pareto Aksje Norge286 8742.90
Wenaas Kapital AS250 0002.53
Verdipapirfondet Eika egenkapital232 4352.35
FLPS - Princ All Sec204 7282.07
Beka Holding AS150 1001.52
Lapas AS (Leif-Arne Langøy)123 5001.25
Forsvarets personell pensjonskasse80 7600.82
Stiftelsen Kjell Holm79 7000.81
PIBCO AS75 0000.76
BKK Pensjonskasse58 8280.60
Malme AS55 0000.56
Storebrand Norge I Verdipapirfond51 9620.53
U Aandals Eftf AS50 0000.51
Mertens40 0000.40
J E Devold AS40 0000.40
Total 20 largest EC holders5 056 50651.14
Total number of ECs9 886 954100.00
 

Note 12

Capital adequacy

Capital adequacy for Sparebanken Møre is calculated in accordance with IRB Foundation for credit risk. Market risk calculations are based on the standard method and operational risk calculations on the basic method.

The countercyclical capital buffer was reduced from 2.5 per cent to 1.0 per cent with effect from 13 March 2020. The level is set by the Ministry of Finance based on advice from Norges Bank.

The requirement for Common Equity Tier 1 capital (CET1) for Pillar 1 is 11.0 per cent. The requirement consists of a minimum requirement of 4.5 per cent, a conservation buffer of 2.5 per cent, a systemic risk buffer of 3.0 per cent and a countercyclical capital buffer of 1.0 per cent. In addition, Finanstilsynet has set an individual Pillar 2 requirement of 1.7 per cent, however a minimum of NOK 590 million.

The capital adequacy reported in the 2019 Annual report was based on a proposed cash dividend of NOK 17.50 per equity certificate, a total of NOK 173 million, and an allocation to dividend funds for the local community totalling NOK 176 million. The final cash dividend for 2019 was approved by the General Meeting 16 April 2020, at NOK 14.00 per equity certificate, a total of NOK 138 million, and dividend funds for the local community was set at NOK 141 million. As a result of the reduced dividends, the Group’s Common Equity Tier 1 was strengthened by 0.3 p.p, from 17.4 per cent to 17.7 per cent. Equally, the Tier 1 capital was increased from 19.3 per cent to 19.5 per cent and the Capital adequacy ratio increased from 21.5 per cent to 21.7 per cent.

The capital adequacy figures as of 31.12.2019 are in the interim report restated compared to the reported figures in the 2019 Annual report, thus reflecting the resolution of the General Meeting dated 16 April 2020.

 30.09.202030.09.201931.12.2019
EC capital989989989
- ECs owned by the Bank-2-3-3
Share premium357356357
Additional Tier 1 capital (AT1)599599599
Primary capital fund2 8192 6492 819
Gift fund125125125
Dividend equalisation fund1 5601 3921 559
Proposed dividend for EC holders00138
Proposed dividend for the local community00140
Other equity225214246
Accumulated profit for the period4145250
Total equity7 0866 8476 970
    
Tier 1 capital (T1)   
Goodwill, intangible assets and other deductions-52-36-53
Value adjustments of financial instruments at fair value-17-13-14
Deduction of overfunded pension liability-3-180
Additional Tier 1 capital (AT1)-599-599-599
Expected IRB-losses exceeding ECL-381-367-352
Deduction for proposed dividend for EC holders00-138
Deduction for proposed dividend for the local community00-140
Deduction of accumulated profit for the period-414-525-
Total Common Equity Tier 1 capital (CET1)5 6205 2915 673
Additional Tier 1 capital - classified as equity599599599
Additional Tier 1 capital - classified as debt000
Total Tier 1 capital (T1)6 2195 8906 272
    
Tier 2 capital (T2)   
Subordinated loan capital of limited duration702703704
Total Tier 2 capital (T2)702703704
    
Net equity and subordinated loan capital6 9216 5936 976
    
Risk weighted assets (RWA) by exposure classes   
Credit risk - standardised approach30.09.202030.09.201931.12.2019
Central governments or central banks000
Regional governments or local authorities240171188
Public sector companies817673
Institutions (banks etc)597537342
Covered bonds450357373
Equity173148148
Other items695681666
Total credit risk - standardised approach2 2361 9701 790
    
Credit risk - IRB Foundation   
Retail - Secured by real estate9 3908 8598 684
Retail - Other457655431
Corporate lending17 89519 27017 969
Total credit risk - IRB-F27 74228 78427 084
    
Credit value adjustment risk (CVA) - market risk528584535
Operational risk (basic method)2 7352 5822 735
Transitional scheme (Basel I)02 1690
Risk weighted assets (RWA)33 24136 08932 144
    
Minimum requirement Common Equity Tier 1 capital (4.5 %)1 4961 6241 446
    
Buffer requirements30.09.202030.09.201931.12.2019
Capital conservation buffer , 2.5 %831902804
Systemic risk buffer, 3.0 %9971 083964
Countercyclical buffer, 1.0 % (2.0% per 30.09.2019 and 2.5 % per 31.12.2019)332722804
Total buffer requirements2 1612 7072 572
Available Common Equity Tier 1 capital after buffer requirements1 9639601 655
    
Capital adequacy as a percentage of risk weighted assets (RWA)30.09.202030.09.201931.12.2019
Capital adequacy ratio20.818.321.7
Capital adequacy ratio incl. 50 % of the result21.419.0-
Tier 1 capital ratio18.716.319.5
Tier 1 capital ratio incl. 50 % of the result19.317.0-
Common Equity Tier 1 capital ratio16.914.717.7
Common Equity Tier 1 capital ratio incl. 50 % of the result17.515.4-
    
Leverage Ratio (LR)30.09.202030.09.201931.12.2019
Basis for calculation of leverage ratio81 84376 79177 552
Leverage Ratio (LR)7.67.78.1
Leverage Ratio (LR) incl. 50 % of the result7.98.0-
 

Note 13

Events after the reporting period

No events have occurred after the reporting period that will materially affect the figures presented as of 30 September 2020.

There is still great uncertainty associated with Covid-19 and the consequences of the fall in oil prices. This uncertainty is reflected in the calculations of expected losses. Please see the interim report from the Board of Directors as well as note 3 for further information.