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

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

 

Note 2

Capital adequacy

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


On 21 December 2021, Sparebanken Møre applied to the FSA to make changes to the bank’s IRB models and calibration framework. The bank received a response to the application on 22 June 2023 in which the FSA has approved the proposed models for the corporate market. The model changes are estimated to result in an improved Common Equity Tier 1 capital ratio of about 0.5 percentage points. Sparebanken Møre will incorporate the new models in the second half of 2023. The FSA is aiming to finalise its consideration of the model changes for retail market lending in the course of 2023.

Sparebanken Møre has a total requirement for Common Equity Tier 1 capital ratio (CET1) of 14.2 per cent. The requirement consists of a minimum requirement of 4.5 per cent, a capital conservation buffer of 2.5 per cent, a systemic risk buffer of 3.0 per cent and a countercyclical capital buffer of 2.5 per cent. In addition, the FSA has set an individual Pillar 2 requirement for Sparebanken Møre of 1.7 per cent, as well as an expectation of a capital margin of 1.25 per cent. The FSA has informed the bank that it plans to implement SREP in 2023. At least 56.25 per cent of the new Pillar 2 requirement that results from the aforementioned SREP must be met with Common Equity Tier 1 capital, while 75 per cent must be met with Tier 1 capital.

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

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

On 15 June 2023, the FSA approved an application for the acquisition of equity certificates. The authorisation has been granted on the condition that the buybacks do not reduce Common Equity Tier 1 capital by more than NOK 64.9 million. Sparebanken Møre will deduct Common Equity Tier 1 capital of NOK 64.9 million from the date the authorisation is granted and for the duration of the authorisation.

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

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

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

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

At the end of the 3rd quarter of 2023, Sparebanken Møre has issued NOK 2,000 million in senior non-preferred debt (SNP).

Equity30.09.202330.09.202231.12.2022
EC capital989989989
- ECs owned by the bank-2-3-3
Share premium359358358
Additional Tier 1 capital (AT1)650650650
Primary capital fund3 3353 0933 334
Gift fund125125125
Dividend equalisation fund2 0681 8292 066
Proposed dividend for EC holders00198
Proposed dividend for the local community00200
Liability credit reserve16016
Other equity134239169
Comprehensive income for the period697580-
Total equity8 3717 8608 102
    
Tier 1 capital (T1)30.09.202330.09.202231.12.2022
Goodwill, intangible assets and other deductions-57-53-56
Value adjustments of financial instruments at fair value-16-17-17
Deduction of overfunded pension liability-400-35
Deduction of remaining permission for the acquisition of own equity certificates-6300
Additional Tier 1 capital (AT1)-650-650-650
Expected IRB-losses exceeding ECL calculated according to IFRS 9-372-589-518
Deduction for proposed dividend00-198
Deduction for proposed dividend for the local community00-200
Deduction of comprehensive income for the period-697-580-
Total Common Equity Tier 1 capital (CET1)6 4765 9716 428
Additional Tier 1 capital - classified as equity650650650
Additional Tier 1 capital - classified as debt000
Total Tier 1 capital (T1)7 1266 6217 078
    
Tier 2 capital (T2)30.09.202330.09.202231.12.2022
Subordinated loan capital of limited duration993855857
Total Tier 2 capital (T2)993855857
    
Net equity and subordinated loan capital8 1197 4767 935
    
Risk weighted assets (RWA) by exposure classes   
Credit risk - standardised approach30.09.202330.09.202231.12.2022
Central governments or central banks000
Local and regional authorities306240296
Public sector companies216202203
Institutions207281245
Covered bonds538523526
Equity348198198
Other items828709738
Total credit risk - standardised approach2 4432 1532 206
    
Credit risk - IRB Foundation30.09.202330.09.202231.12.2022
Retail - Secured by real estate11 79711 10011 307
Retail - Other320336304
Corporate lending19 82717 92518 874
Total credit risk - IRB-Foundation31 94429 36130 485
    
Market risk (standardised approach)158155236
Operational risk (basic indicator approach)2 9962 9032 996
Risk weighted assets (RWA)37 54134 57235 923
    
Minimum requirement Common Equity Tier 1 capital (4.5 %)1 6891 5561 617
    
Buffer requirements30.09.202330.09.202231.12.2022
Capital conservation buffer , 2.5 %939864898
Systemic risk buffer, 3.0 %1 1261 0371 078
Countercyclical buffer, 2.5 % (2.0 % per 31.12.2022 and 1.5 % per 30.09.2022)939519718
Total buffer requirements for Common Equity Tier 1 capital3 0032 4202 694
Available Common Equity Tier 1 capital after buffer requirements1 7831 9952 117
    
Capital adequacy as a percentage of risk weighted assets (RWA)30.09.202330.09.202231.12.2022
Capital adequacy ratio21.621.622.1
Capital adequacy ratio incl. 50 % of the profit22.522.5-
Tier 1 capital ratio19.019.219.7
Tier 1 capital ratio incl. 50 % of the profit19.920.1-
Common Equity Tier 1 capital ratio17.317.317.9
Common Equity Tier 1 capital ratio incl. 50 % of the profit18.118.2-
    
Leverage Ratio (LR)30.09.202330.09.202231.12.2022
Basis for calculation of leverage ratio98 85591 21493 218
Leverage Ratio (LR)7.27.37.6
Leverage Ratio (LR) incl. 50 % of the profit7.57.6-
 

Note 3

Operating segments

Result - Q3 2023GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income4870651962260
Other operating income88-1629313311
Total income575-169422725911
Operating expenses208-1634451369
Profit before impairment3670601821232
Impairment on loans, guarantees etc.340019150
Pre-tax profit3330601631082
Taxes80     
Profit after tax253     
       
       
Result - 30.09.2023GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income1 39411765486690
Other operating income224-5076809127
Total income1 618-4925262876027
Operating costs617-4914311937925
Profit before impairment1 00101095093812
Impairment on loans, guarantees etc.64006040
Pre-tax profit93701094493772
Taxes222     
Profit after tax715     
       
       
Key figures - 30.09.2023GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)80 118-1081 32825 54353 3550
Expected credit loss on loans-3790-1-282-960
Net loans to customers79 739-1081 32725 26153 2590
Deposits from customers 1)46 653-19694515 25130 6530
Guarantee liabilities1 474001 47130
Expected credit loss on guarantee liabilities17001700
The deposit-to-loan ratio58.2181.571.259.757.50.0
Man-years39031474517520
       
       
Result - Q3 2022GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income398091732160
Other operating income35-15-20263410
Total income433-15-1119925010
Operating costs179-632341109
Profit before impairment254-9-431651401
Impairment on loans, guarantees etc.2006-40
Pre-tax profit252-9-431591441
Taxes63     
Profit after tax189     
       
       
Result - 30.09.2022GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income1 0851244625980
Other operating income137-46-10779125
Total income1 222-451453968925
Operating costs531-361329731523
Profit before impairment691-9-1184423742
Impairment on loans, guarantees etc.-600-1040
Pre-tax profit697-9-1184523702
Taxes162     
Profit after tax535     
       
       
Key figures - 30.09.2022GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)74 008-1101 23123 22449 6630
Expected credit loss on loans-31900-245-740
Net loans to customers73 689-1101 23122 97949 5890
Deposits from customers 1)44 686-12678316 00728 0220
Guarantee liabilities1 587001 58430
Expected credit loss on guarantee liabilities31003100
The deposit-to-loan ratio60.4114.563.668.956.40.0
Man-years38001744214519
       
       
Result - 31.12.2022GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income1 5172456478230
Other operating income239-634510711733
Total income1 756-619075494033
Operating expenses747-6120813543332
Profit before impairment1 0090-1186195071
Impairment on loans, guarantees etc.-400-26220
Pre-tax profit1 0130-1186454851
Taxes236     
Profit after tax777     
       
       
Key figures - 31.12.2022GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)76 393-2291 35224 52450 7460
Expected credit loss on loans-31500-226-890
Net loans to customers76 078-2291 35224 29850 6570
Deposits from customers 1)43 881-8684414 62728 4960
Guarantee liabilities1 362001 35930
Expected credit loss on guarantee liabilities26002600
The deposit-to-loan ratio57.437.662.459.656.20.0
Man-years37401595714018
       
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 incomeQ3 2023Q3 202230.09.202330.09.202231.12.2022
Net interest income5366180207263
Other operating income-17-50-7-29
Total income3661180200234
Operating expenses1311433851
Profit before impairment on loans2350137162183
Impairment on loans, guarantees etc.30156
Pre-tax profit2050136157177
Taxes411303539
Profit after tax1639106122138
MØRE BOLIGKREDITT AS   
Balance sheet30.09.202330.09.202231.12.2022
Loans to and receivables from customers33 71728 20030 464
Total equity1 6541 7181 712
 

Note 4

Loans and deposits broken down according to sectors

The loan portfolio with agreed floating interest is measured at amortised cost, while the loan portfolio with fixed interest rates is measured at fair value.
       
30.09.2023GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry6520-2-253701
Fisheries4 626-7-10024 611
Manufacturing3 779-8-7-483 768
Building and construction1 373-2-5-13151 368
Wholesale and retail trade, hotels1 099-2-6-3321 120
Supply/Oil services1 340-13-2-14101 184
Property management8 669-9-8-52138 860
Professional/financial services547-1-3-213554
Transport and private/public services/abroad4 314-3-9-41164 414
Total corporate/public entities26 399-45-52-17445226 580
Retail customers50 432-13-52-432 83553 159
Total loans to and receivables from customers76 831-58-104-2173 28779 739
       
       
30.09.2022GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry60000-448644
Fisheries3 909-10023 910
Manufacturing3 101-3-3-1083 093
Building and construction1 178-3-6-261 173
Wholesale and retail trade, hotels1 388-1-1-251 389
Supply/Offshore1 4670-16-15801 293
Property management7 736-6-16-52938 002
Professional/financial services791-1-1-115803
Transport and private/public services/abroad3 624-3-1-1383 657
Total corporate/public entities23 794-18-44-18341523 964
Retail customers46 641-9-50-153 15849 725
Total loans to and receivables from customers70 435-27-94-1983 57373 689
       
       
31.12.2022GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry6360-1-446677
Fisheries4 594-3-2024 591
Manufacturing2 671-5-8-1072 655
Building and construction1 040-3-5-161 037
Wholesale and retail trade, hotels1 298-2-3-381 298
Supply/Oil services1 5180-4-12901 385
Property management8 764-8-8-52819 024
Professional/financial services936-1-2-114946
Transport and private/public services/abroad3 717-5-90373 740
Total corporate/public entities25 174-27-42-15340125 353
Retail customers47 804-11-56-263 01450 725
Total loans to and receivables from customers72 978-38-98-1793 41576 078
Deposits with agreed floating interest rates are measured at amortised cost, fixed-interest rate deposits with maturities less than one year are measured at amortised cost and fixed-interest rate deposits with maturities in excess of one year are classified at fair value and secured by interest rate swaps.
    
DEPOSITS FROM CUSTOMERSGROUP
Sector/industry30.09.202330.09.202231.12.2022
Agriculture and forestry279274262
Fisheries1 6821 8891 950
Manufacturing3 2023 5643 516
Building and construction882946867
Wholesale and retail trade, hotels1 1241 4091 183
Property management2 6432 6642 324
Transport and private/public services5 2894 6244 628
Public administration656751669
Others2 4072 5142 138
Total corporate/public entities18 16418 63517 537
Retail customers28 48926 05126 344
Total46 65344 68643 881
 

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 2022.

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

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

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

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

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

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

An increase in credit risk reflects both customer-specific circumstances and development in relevant macro factors for the particular customer segment. The assessment of what is considered to be a significant increase in credit risk is based on a combination of quantitative and qualitative indicators, as well as “backstops” (see separate section regarding “backstops”).

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

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

  • PD has increased by 100 per cent or more and the increase in PD is more than 0.5 percentage points, or
  • PD has increased by 100 % or more or the increase in PD is higher than 2 percentage points 

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

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

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

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

Significant reduction in credit risk – recovery
A customer migrates from stage 2 to stage 1 if:

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

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

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

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

Customers who are going through a probation period after default (at least 3 or 12 months), are initially held in stage 3. The customers can, hovewer, be 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.

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

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

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

Low required rates of return make commercial property prices particularly vulnerable to higher interest rates or risk premiums. An abrupt increase in the required rate of return may lead to a marked fall in selling prices. Many commercial real estate companies have high debt-to-income ratios, and higher interest rates will lead to a larger portion of the income being spent on servicing debt.

So far, no significant increase in arrears and forbearance has been observed as a result of increased interest costs and higher inflation. So far in 2023, there has been a moderate increase in applications for payment holidays and reduced term payments.

The ECL as of 30.09.2023 is based on a scenario weighting with 70 per cent weight on the baseline scenario (normal development), 20 per cent weight on the worst case scenario and 10 per cent weight on the best-case scenario. The weightings have been kept unchanged from the first quarter of 2022 when the weighting for the worst-case scenario was increased from 10 per cent to 20 per cent while the weighting for the best-case scenario was reduced from 20 per cent to 10 per cent as a result of the war in Ukraine, sharp increase in energy and commodity prices and prospects of persistently higher inflation and interest rates.

Specification of credit loss in the income statement
GROUPQ3 2023Q3 202230.09.202330.09.20222022
Changes in ECL - stage 1 (model-based)11-719-56
Changes in ECL - stage 2 (model-based)19652632
Changes in ECL - stage 3 (model-based)0-22-19
Changes in individually assessed losses0636-21-47
Confirmed losses, not previously impaired50602
Recoveries-1-1-4-5-6
Total impairments on loans and guarantees34264-6-4
Changes in the loss provisions/ECL recognised in the balance sheet in the period  
GROUP - 30.09.2023Stage 1Stage 2Stage 3Total
ECL 31.12.202239104198341
New commitments2224248
Disposal of commitments and transfer to stage 3 (individually assessed)-8-19-7-34
Changes in ECL in the period for commitments which have not migrated-1-11-1
Migration to stage 113-280-15
Migration to stage 2-632-224
Migration to stage 30-286
Changes stage 3 (individually assessed)--2727
ECL 30.09.202359110227396
- of which expected losses on loans to retail customers135243108
- of which expected losses on loans to corporate customers4552174271
- of which expected losses on guarantee liabilities161017
     
     
GROUP - 30.09.2022Stage 1Stage 2Stage 3Total
ECL 31.12.20213372263368
New commitments834042
Disposal of commitments and transfer to stage 3 (individually assessed)-8-20-3-31
Changes in ECL in the period for commitments which have not migrated-410-3
Migration to stage 12-24-1-23
Migration to stage 2-336-132
Migration to stage 30-143
Changes stage 3 (individually assessed)---38-38
ECL 30.09.20222898224350
- of which expected losses on loans to retail customers9501574
- of which expected losses on loans to corporate customers1844183245
- of which expected losses on guarantee liabilities142631
     
     
GROUP - 31.12.2022Stage 1Stage 2Stage 3Total
ECL 31.12.20213372263368
New commitments1938360
Disposal of commitments and transfer to stage 3 (individually assessed)-9-23-5-37
Changes in ECL in the period for commitments which have not migrated0-81-7
Migration to stage 11-180-17
Migration to stage 2-645039
Migration to stage 31-2109
Changes stage 3 (individually assessed)---74-74
ECL 31.12.202239104198341
- of which expected losses on loans to retail customers11562693
- of which expected losses on loans to corporate customers2742153222
- of which expected losses on guarantee liabilities161926
Commitments (exposure) divided into risk groups based on probability of default
GROUP - 30.09.2023Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)58 2544 256-62 510
Medium risk (0.5 % - < 3 %)9 6046 608-16 212
High risk (3 % - <100 %)1 4762 413-3 889
PD = 100 %--817817
Total commitments before ECL69 33413 27781783 428
- ECL-59-110-227-396
Total net commitments *)69 27513 16759083 032
     
Gross commitments with overridden migration765-760-50
     
     
GROUP - 30.09.2022Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)60 593658-61 251
Medium risk (0.5 % - < 3 %)8 8143 936-12 750
High risk (3 % - <100 %)1 3721 675-3 047
Credit-impaired commitments--776776
Total commitments before ECL70 7796 26977677 824
- ECL-28-98-224-350
Total net commitments *)70 7516 17155277 474
     
Gross commitments with overridden migration-367367-0
     
     
GROUP - 31.12.2022Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)55 4725 630-61 102
Medium risk (0.5 % - < 3 %)8 2816 10622014 607
High risk (3 % - <100 %)1 0281 932-2 960
PD = 100 %-4496741 123
Total commitments before ECL64 78114 11789479 792
- ECL-39-104-198-341
Total net commitments *)64 74214 01369679 451
     
Gross commitments with overridden migration368-129-2380
     
*) The tables above are based on exposure (incl. undrawn credit facilities and guarantee liabilities) and are not including fixed rate loans assessed at fair value. The figures are thus not reconcilable against the balance sheet.
 

Note 6

Credit-impaired commitments

The table shows total commitments in default for more than 90 days and other credit-impaired commitments (less than 90 days). Customers who have been in default must go through a probation period with 100 per cent PD for at least three months before they are scored as non-defaulted. These customers are included in gross credit-impaired commitments. 
 
 
 30.09.202330.09.202231.12.2022
GROUPTot.Ret.Corp.Tot.Ret.Corp.Tot.Ret.Corp.
          
Gross commitments in default for more than 90 days69561342348473512
Gross other credit-impaired commitments762140622734476871 076146930
Gross credit-impaired commitments831196635776816951 123181942
          
ECL on commitments in default for more than 90 days2115611741266
ECL on other credit-impaired commitments20526179213820517913166
ECL on credit-impaired commitments226411852241520919119172
          
Net commitments in default for more than 90 days484173127435296
Net other credit-impaired commitments55711444352139482897133764
Net credit-impaired commitments60515545055266486932162770
          
Total gross loans to customers - Group80 11853 26726 85174 00849 79924 20976 39350 81825 575
Guarantees - Group1 47431 4711 58731 5841 36231 359
Gross credit-impaired commitments in % of loans/guarantee liabilities1.02%0.37%2.24%1.03%0.16%2.69%1.44%0.36%3.50%
Net credit-impaired commitments in % loans/guarantee liabilities0.74%0.29%1.59%0.73%0.13%1.88%1.20%0.32%2.86%
          
          
Commitments with probation period *)30.09.202331.12.2022   
GROUPTotalRetailCorporateTotalRetailCorporate   
Gross commitments with probation period5243950859449   
Gross commitments with probation period in % of gross credit-impaired commitments6%22%1%45%33%48%   
          
*) As of 30.09.2022, commitments with probation periods were not classified as credit-impaired commitments.
 

Note 7

Other income

(NOK million)30.09.202330.09.20222022
Guarantee commission203044
Income from the sale of insurance services (non-life/personal)201827
Income from the sale of shares in unit trusts/securities121215
Income from Discretionary Portfolio Management353343
Income from payment transfers706690
Other fees and commission income292129
Commission income and income from banking services186180248
Commission expenses and expenses from banking services-31-25-34
Income from real estate brokerage252431
Other operating income001
Total other operating income252432
Net commission and other operating income180179246
Interest hedging (for customers)121415
Currency hedging (for customers)222742
Dividend received1111
Net gains/losses on shares61224
Net gains/losses on bonds-1-93-75
Change in value of fixed-rate loans-50-143-121
Derivates related to fixed-rate lending54146107
Change in value of issued bonds-818436371
Derivates related to issued bonds818-441-380
Net gains/losses related to buy back of outstanding bonds0-1-1
Net result from financial instruments44-42-7
Total other income224137239

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 - 30.09.2023GroupOtherCorporateRetailReal estate brokerage
Guarantee commission2002000
Income from the sale of insurance services2001190
Income from the sale of shares in unit trusts/securities1220100
Income from Discretionary Portfolio Management35217160
Income from payment transfers70615490
Other fees and commission income29214130
Commission income and income from banking services18612671070
Commission expenses and expenses from banking services-31-11-2-180
Income from real estate brokerage2500025
Other operating income00000
Total other operating income2500025
Net commision and other operating income1801658925
      
      
Net commission and other operating income - 30.09.2022GroupOtherCorporateRetailReal estate brokerage
Guarantee commission3012900
Income from the sale of insurance services18-22180
Income from the sale of shares in unit trusts/securities123090
Income from Discretionary Portfolio Management33216150
Income from payment transfers66613470
Other fees and commission income2116140
Commission income and income from banking services18011661030
Commission expenses and expenses from banking services-25-8-1-160
Income from real estate brokerage24-10025
Other operating income00000
Total other operating income24-10025
Net commision and other operating income1792658725
      
      
Net commission and other operating income - 31.12.2022GroupOtherCorporateRetailReal estate brokerage
Guarantee commission4404400
Income from the sale of insurance services2722230
Income from the sale of shares in unit trusts/securities1521120
Income from Discretionary Portfolio Management43221190
Income from payment transfers90918630
Other fees and commission income2919190
Commission income and income from banking services24816951360
Commission expenses and expenses from banking services-34-7-3-240
Income from real estate brokerage3100031
Other operating income11000
Total other operating income3210031
Net commision and other operating income246109211231
 

Note 8

Operating expenses

(NOK million)30.09.202330.09.20222022
Wages251229314
Pension expenses201823
Employers' social security contribution and Financial activity tax574567
Other personnel expenses191626
Wages, salaries, etc.347308430
Depreciations373446
Operating expenses own and rented premises141115
Maintenance of fixed assets657
IT-expenses123109150
Marketing expenses322437
Purchase of external services211725
Expenses related to postage, telephone and newspapers etc.768
Travel expenses435
Capital tax858
Other operating expenses18916
Total other operating expenses233189271
Total operating expenses617531747
 

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 - 30.09.2023Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 170170
Loans to and receivables from credit institutions 1 5461 546
Loans to and receivables from customers3 28776 45279 739
Certificates and bonds11 076 11 076
Shares and other securities209 209
Financial derivatives1 325 1 325
Total financial assets15 89778 16894 065
Loans and deposits from credit institutions 1 3181 318
Deposits from and liabilities to customers12246 53146 653
Financial derivatives549 549
Debt securities 35 38235 382
Subordinated loan capital 993993
Total financial liabilities67184 22484 895
    
    
GROUP - 30.09.2022Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 677677
Loans to and receivables from credit institutions 971971
Loans to and receivables from customers3 57370 11673 689
Certificates and bonds10 546 10 546
Shares and other securities221 221
Financial derivatives1 115 1 115
Total financial assets15 45571 76487 219
Loans and deposits from credit institutions 836836
Deposits from and liabilities to customers 44 68644 686
Financial derivatives943 943
Debt securities 31 08631 086
Subordinated loan capital 855855
Total financial liabilities94377 46378 406
    
    
GROUP - 31.12.2022Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 394394
Loans to and receivables from credit institutions 361361
Loans to and receivables from customers3 41572 66376 078
Certificates and bonds11 013 11 013
Shares and other securities246 246
Financial derivatives987 987
Total financial assets15 66173 41889 079
Loans and deposits from credit institutions 586586
Deposits from and liabilities to customers4843 83343 881
Financial derivatives752 752
Debt securities 34 23634 236
Subordinated loan capital 857857
Total financial liabilities80079 51280 312
 

Note 10

Financial instruments at amortised cost

GROUP30.09.202330.09.202231.12.2022
 Fair valueBook valueFair valueBook valueFair valueBook value
Cash and receivebles from Norges Bank170170677677394394
Loans to and receivables from credit institutions1 5461 546971971361361
Loans to and receivables from customers76 45276 45270 11670 11672 66372 663
Total financial assets78 16878 16871 76471 76473 41873 418
Loans and deposits from credit institutions1 3181 318836836586586
Deposits from and liabilities to customers46 53146 53144 68644 68643 83343 833
Debt securities issued35 42935 38230 90531 08634 17534 236
Subordinated loan capital978993840855848857
Total financial liabilities84 25684 22477 26777 46379 44279 512
 

Note 11

Financial instruments at fair value

A change in the discount rate of 10 basis points will have an impact of about NOK 7.7 million on loans with fixed interest rate.

 

GROUP - 30.09.2023Based 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 2873 287
Certificates and bonds8 2122 864 11 076
Shares and other securities10 199209
Financial derivatives 1 325 1 325
Total financial assets8 2224 1893 48615 897
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers  122122
Debt securities   -
Subordinated loan capital   -
Financial derivatives 549 549
Total financial liabilities-549122671
     
     
GROUP - 30.09.2022Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and receivables from Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  3 5733 573
Certificates and bonds7 9122 634 10 546
Shares and other securities21 200221
Financial derivatives 1 115 1 115
Total financial assets7 9333 7493 77315 455
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers   -
Debt securities   -
Subordinated loan capital   -
Financial derivatives 943 943
Total financial liabilities-943-943
     
     
GROUP - 31.12.2022Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and receivables from Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  3 4153 415
Certificates and bonds8 2392 774 11 013
Shares and other securities39 207246
Financial derivatives 987 987
Total financial assets8 2783 7613 62215 661
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers  4848
Debt securities   -
Subordinated loan capital   -
Financial derivatives 752 752
Total financial liabilities-75248800
Reconciliation of movements in level 3 during the period 
GROUPLoans to and receivables from customersSharesDeposits from customers
Book value as at 31.12.20223 41520748
Purchases/additions505072
Sales/reduction-58300
Transferred to Level 3000
Transferred from Level 3000
Net gains/losses in the period-50-82
Book value as at 30.09.20233 287199122
    
    
GROUPLoans to and receivables from customersShares 
Book value as at 31.12.20213 957194 
Purchases/additions5116 
Sales/reduction-7850 
Transferred to Level 300 
Transferred from Level 300 
Net gains/losses in the period-1100 
Book value as at 30.09.20223 573200 
    
    
GROUPLoans to and receivables from customersSharesDeposits from customers
Book value as at 31.12.20213 9571940
Purchases/additions5462048
Sales/reduction-95720
Transferred to Level 3000
Transferred from Level 3000
Net gains/losses in the period-131-90
Book value as at 31.12.20223 41520748
 

Note 12

Issued covered bonds

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

Issued covered bonds in the Group (NOK million)     
ISIN codeCurr.Nominal value 30.09.23InterestIssuedMaturityBook value 30.09.23Book value 30.09.22Book value 31.12.22
NO0010588072NOK1 050fixed NOK 4.75 %201020251 0401 0701 087
XS0968459361EUR25fixed EUR 2.81 %20132028275262261
NO0010819543NOK3 0003M Nibor + 0.42 %201820243 0053 0043 004
XS1839386577EUR-fixed EUR 0.375 %20182023-2 6052 606
NO0010836489NOK1 000fixed NOK 2.75 %20182028935962957
NO0010853096NOK3 0003M Nibor + 0.37 %201920253 0153 0073 010
XS2063496546EUR250fixed EUR 0.01 %201920242 7032 4932 481
NO0010884950NOK3 0003M Nibor + 0.42 %202020253 0063 0023 004
XS2233150890EUR303M Euribor + 0.75 %20202027346326324
NO0010951544NOK5 0003M Nibor + 0.75 %202120265 0795 0985 094
XS2389402905EUR250fixed EUR 0.01 %202120262 5402 3552 341
XS2556223233EUR250fixed EUR 3.125 %202220272 860-2 638
NO0012908617NOK4 0003M Nibor + 0.54 %202320284 028--
Total covered bonds issued by Møre Boligkreditt AS (incl. accrued interests)28 83224 18426 807

As at 30.09.2023, Sparebanken Møre held NOK 389 million in covered bonds issued by Møre Boligkreditt AS (NOK 0 million, incl. accrued interest). Møre Boligkreditt AS held no own covered bonds as at 30.09.2023 (NOK 0 million).

 

 

Note 13

Transactions with related parties

These are transactions between the parent bank and wholly-owned subsidiaries based on arm's length principles.
The most important transactions eliminated in the Group accounts:
PARENT BANK30.09.202330.09.202231.12.2022
Statement of income   
Net interest and credit commission income from subsidiaries954668
Received dividend from subsidiaries152241241
Administration fee received from Møre Boligkreditt AS363243
Rent paid to Sparebankeiendom AS and Storgata 41-45 Molde AS111114
    
Balance sheet   
Claims on subsidiaries4 6763 2113 614
Covered bonds38900
Liabilities to subsidiaries1 5091 2961 747
Intragroup right-of-use of properties in Sparebankeiendom AS and Storgata 41-45 Molde AS717976
Intragroup hedging401115125
Accumulated loan portfolio transferred to Møre Boligkreditt AS33 72828 21030 474
 

Note 14

EC capital

The 20 largest EC holders in Sparebanken Møre as at 30.09.2023Number of ECsPercentage share of EC capital
Sparebankstiftelsen Tingvoll4 905 6119.92
Spesialfondet Borea utbytte2 903 8925.87
Verdipapirfondet Eika egenkapital2 338 8954.73
Wenaasgruppen AS2 100 0004.25
Verdipapirfond Pareto Aksje Norge1 813 8053.67
MP Pensjon1 798 9053.64
Kommunal Landspensjonskasse1 548 1043.13
Verdipapirfond Nordea Norge Verdi1 505 1203.04
Wenaas EFTF AS1 100 0002.23
Beka Holding AS750 5001.52
Lapas AS627 5001.27
Pareto Invest Norge AS565 7531.14
Forsvarets personellservice459 0000.93
Kverva Finans AS423 9950.86
BKK Pensjonskasse422 6000.85
Stiftelsen Kjell Holm419 7500.85
Hjellegjerde Invest AS300 0000.61
U Aandahls Eftf AS250 0000.51
PIBCO AS229 5000.46
Borghild Hanna Møller201 9670.41
Total 20 largest EC holders24 664 89749.89
Total number of ECs49 434 770100.00

The proportion of equity certificates held by foreign nationals was 2.6 per cent at the end of the 3rd quarter of 2023.

During the 3rd quarter of 2023, Sparebanken Møre has not purchased 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 September 2023.