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

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

 

Note 2

Capital adequacy

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

On 21 December 2021, Sparebanken Møre applied to the FSA to make changes to the bank’s IRB models and calibration framework. In the quarterly report for Q2 2023, presented on 10th August 2023, it was informed that Sparebanken Møre had received a response from the FSA dated 22 June 2023, in which the proposed models for the corporate market were approved. In a letter dated 18 January 2024, the FSA rejected the bank’s application of model changes for the retail market.

The changes to the model for the corporate portfolio were incorporated in the second half of 2023 and the estimated effect on Common Equity Tier 1 (CET1) capital was an increase of about 0.5 percentage points. At the end of the fourth quarter of 2023, the effect was 0.7 percentage points. After using the new calibration framework up to the end of the second quarter of 2024, the effect of the change proved to be a higher increase in CET1 capital than first assumed and higher than what was stated at the end of the fourth quarter of 2023. Based on the actual figures so far this year, the bank has concluded changes to the calibration to better reflect the portfolio’s development. The changes to the calibration were implemented with effect from the end of the third quarter of 2024.

On 16 August 2024, the FSA approved a new application for the acquisition of own 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 78.4 million. Sparebanken Møre has made deductions in the Common Equity Tier 1 capital of NOK 78.4 million from the date the authorisation was granted and for the duration of the authorisation until 31 December 2024.

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

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

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 2024, must be covered by own funds or debt instruments with a lower priority than ordinary, unsecured, non-prioritised debt (senior debt). The overall subordination requirement must as a minimum be phased in linearly. From 1 January 2022, the effective subordination requirement is 20 per cent of the adjusted risk-weighted assets.

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

Equity30.09.202430.09.202331.12.2023
EC capital989989989
- ECs owned by the bank-4-2-4
Share premium360359359
Additional Tier 1 capital (AT1)750650650
Primary capital fund3 4743 3353 475
Gift fund125125125
Dividend equalisation fund2 2052 0682 205
Proposed dividend for EC holders00371
Proposed dividend for the local community00376
Liability credit reserve-1316-13
Other equity100134147
Comprehensive income for the period827697-
Total equity8 8138 3718 680
    
Tier 1 capital (T1)30.09.202430.09.202331.12.2023
Goodwill, intangible assets and other deductions-58-57-59
Value adjustments of financial instruments at fair value-20-16-17
Deduction of overfunded pension liability-51-40-48
Deduction of remaining permission for the acquisition of own equity certificates-74-63-61
Additional Tier 1 capital (AT1)-750-650-650
Expected IRB-losses exceeding ECL calculated according to IFRS 9-354-372-242
Deduction for proposed dividend00-371
Deduction for proposed dividend for the local community00-376
Deduction of comprehensive income for the period-827-697-
Total Common Equity Tier 1 capital (CET1)6 6796 4766 856
Additional Tier 1 capital - classified as equity750650650
Additional Tier 1 capital - classified as debt000
Total Tier 1 capital (T1)7 4297 1267 506
    
Tier 2 capital (T2)30.09.202430.09.202331.12.2023
Subordinated loan capital of limited duration857993857
Total Tier 2 capital (T2)857993857
    
Net equity and subordinated loan capital8 2868 1198 363
    
Risk weighted assets (RWA) by exposure classes   
Credit risk - standardised approach30.09.202430.09.202331.12.2023
Central governments or central banks000
Local and regional authorities604306389
Public sector companies0216207
Institutions365207240
Covered bonds610538550
Equity348348347
Other items582828547
Total credit risk - standardised approach2 5092 4432 280
    
Credit risk - IRB Foundation30.09.202430.09.202331.12.2023
Retail - Secured by real estate12 69311 79711 995
Retail - Other311320295
Corporate lending21 68519 82719 444
Total credit risk - IRB-Foundation34 68931 94431 734
    
Market risk (standardised approach)174158161
Operational risk (basic indicator approach)3 4242 9963 424
Risk weighted assets (RWA)40 79637 54137 599
    
Minimum requirement Common Equity Tier 1 capital (4.5 %)1 8361 6891 692
    
Buffer requirements30.09.202430.09.202331.12.2023
Capital conservation buffer , 2.5 %1 020939940
Systemic risk buffer, 4.5 % (3.0 % per 30.09.2023)1 8361 1261 692
Countercyclical buffer, 2.5 %1 020939940
Total buffer requirements for Common Equity Tier 1 capital3 8763 0033 572
Available Common Equity Tier 1 capital after buffer requirements9681 7831 592
    
Capital adequacy as a percentage of risk weighted assets (RWA)30.09.202430.09.202331.12.2023
Capital adequacy ratio20.321.622.2
Capital adequacy ratio incl. 50 % of the profit21.322.5-
Tier 1 capital ratio18.219.020.0
Tier 1 capital ratio incl. 50 % of the profit19.219.9-
Common Equity Tier 1 capital ratio16.417.318.2
Common Equity Tier 1 capital ratio incl. 50 % of the profit17.318.1-
    
Leverage Ratio (LR)30.09.202430.09.202331.12.2023
Basis for calculation of leverage ratio106 63998 85599 794
Leverage Ratio (LR)7.07.27.5
Leverage Ratio (LR) incl. 50 % of the profit7.37.5-
 

Note 3

Operating segments

Result - Q3 2024GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income523087204233-1
Other operating income103-1733373416
Total income626-1712024126715
Operating expenses243-17484815113
Profit before impairment3830721931162
Impairment on loans, guarantees etc.17011510
Pre-tax profit3660711781152
Taxes86     
Profit after tax280     
       
       
Result - 30.09.2024GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income1 54912716016760
Other operating income263-52104829336
Total income1 812-5137568376936
Operating costs720-5117013543135
Profit before impairment1 09202055483381
Impairment on loans, guarantees etc.-10032-330
Pre-tax profit1 09302055163711
Taxes258     
Profit after tax835     
       
       
Key figures - 30.09.2024GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)86 517-1041 60127 60157 4190
Expected credit loss on loans-2450-1-175-690
Net loans to customers86 272-1041 60027 42657 3500
Deposits from customers 1)49 203-18197116 01332 4000
Guarantee liabilities1 757001 75700
Expected credit loss on guarantee liabilities400400
The deposit-to-loan ratio56.9174.060.658.056.40.0
Man-years40901486017724
       
       
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 - 31.12.2023GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income1 90012567458980
Other operating income295-689311412234
Total income2 195-673498591 02034
Operating costs859-6420916451634
Profit before impairment1 336-31406955040
Impairment on loans, guarantees etc.-5300-6290
Pre-tax profit1 389-31407574950
Taxes334     
Profit after tax1 055     
       
       
Key figures - 31.12.2023GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)81 834-1071 48526 52453 9320
Expected credit loss on loans-2620-1-159-1020
Net loans to customers81 572-1071 48426 36553 8300
Deposits from customers 1)47 410-10087315 25431 3830
Guarantee liabilities1 249001 24720
Expected credit loss on guarantee liabilities400400
The deposit-to-loan ratio57.993.558.857.558.20.0
Man-years40001485917023
       
1) The subsidiary, Møre Boligkreditt AS, is part of the bank’s retail segment. The mortgage company's main objective is to issue covered bonds for both national and international investors, and the company is part of Sparebanken Møre's long-term financing strategy. Key figures for Møre Boligkreditt AS are displayed in a separate table.
       
2) Consists of head office activities not allocated to reporting segments, customer commitments towards employees as well as the subsidiaries Sparebankeiendom AS and Storgata 41-45 Molde AS, managing the buildings owned by the Group.
 MØRE BOLIGKREDITT AS
Statement of incomeQ3 2024Q3 202330.09.202430.09.202331.12.2023
Net interest income7253216180237
Other operating income-5-17-120-14
Total income6736204180223
Operating expenses1413434358
Profit before impairment on loans5323161137165
Impairment on loans, guarantees etc.-13-611
Pre-tax profit5420167136164
Taxes124373036
Profit after tax4216130106128
MØRE BOLIGKREDITT AS   
Balance sheet30.09.202430.09.202331.12.2023
Loans to and receivables from customers35 94333 71732 357
Total equity1 7591 6541 665
 

Note 4

Loans and deposits broken down according to sectors

The loan portfolio with agreed floating interest is measured at amortised cost, while the loan portfolio with fixed interest rates is measured at fair value.
       
30.09.2024GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry7290-1-843763
Fisheries5 282-6-34025 244
Manufacturing3 981-5-11-2263 949
Building and construction1 432-3-4-841 421
Wholesale and retail trade, hotels1 215-1-4-11131 212
Supply/Oil services1 210-3-1001 206
Property management9 350-9-6-3969 428
Professional/financial services1 402-2-1-4341 429
Transport and private/public services/abroad4 668-3-11-5494 698
Total corporate/public entities29 269-32-73-6124729 350
Retail customers53 241-9-25-453 76056 922
Total loans to and receivables from customers82 510-41-98-1064 00786 272
       
       
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
       
       
31.12.2023GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry7110-3-841741
Fisheries4 998-1-26024 973
Manufacturing3 526-5-9-463 514
Building and construction1 160-2-6-2161 137
Wholesale and retail trade, hotels1 200-1-4-391 201
Supply/Oil services1 600-90001 591
Property management8 957-11-7-8979 028
Professional/financial services797-1-1-225818
Transport and private/public services/abroad4 865-6-7-5394 886
Total corporate/public entities27 814-36-63-5122527 889
Retail customers50 737-11-54-473 05853 683
Total loans to and receivables from customers78 551-47-117-983 28381 572
Deposits with agreed floating interest rates are measured at amortised cost, fixed-interest rate deposits with maturities less than one year are measured at amortised cost and fixed-interest rate deposits with maturities in excess of one year are classified at fair value and secured by interest rate swaps.
    
DEPOSITS FROM CUSTOMERSGROUP 
Sector/industry30.09.202430.09.202331.12.2023
Agriculture and forestry331279278
Fisheries1 6721 6821 556
Manufacturing3 6333 2023 687
Building and construction842882967
Wholesale and retail trade, hotels1 2981 1241 098
Property management2 6372 6432 502
Transport and private/public services5 8585 2895 008
Public administration254656657
Others2 4012 4072 431
Total corporate/public entities18 92618 16418 184
Retail customers30 27728 48929 226
Total49 20346 65347 410
 

Note 5

Losses and impairment on loans and guarantees

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

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

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

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

Stage 3: If the credit risk increases further, including evidence of loss, the commitment is transferred to stage 3 with lifetime ECL measurement. The commitment is considered to be credit-impaired. As opposed to stage 1 and 2, 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.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

The geopolitical situation, both in Europe and elsewhere, still poses considerable uncertainty. In addition, there is still uncertainty related to the growth outlook in the global economy. High inflation in combination with a high interest-rate level has had a dampening effect on the level of economic activity both in Norway and among our closest trading partners through 2023 and further into 2024. In recent months, we have received several confirmations that international price pressures are easing. This has paved the way for interest rate cuts among several of our trading partners. In Norway, the key policy rate will probably be kept at today’s level for some time ahead. This is related to the fact that the Norwegian economy remains stable, while at the same time the NOK exchange rate is at weak levels. Norges Bank’s latest forecasts indicate that the key policy rate will remain at 4.5 per cent until the first quarter of 2025, and then gradually decrease. There is stil uncertainty regarding future economic developments, both internationally and in Norway.

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

The ECL as of 30.09.2024 is based on a scenario weighting with 70 per cent weight on the baseline scenario (normal development), 20 per cent weight on the worstcase scenario and 10 per cent weight on the best-case scenario.

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

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

 

Specification of credit loss in the income statement
GROUPQ3 2024Q3 202330.09.202430.09.20232023
Changes in ECL - stage 1 (model-based)-511-6199
Changes in ECL - stage 2 (model-based)1719-19516
Changes in ECL - stage 3 (model-based)-10-4213
Changes in individually assessed losses301336-114
Confirmed losses covered by previous individual impairment3024023
Confirmed losses, not previously impaired15166
Recoveries-1-1-10-4-6
Total impairments on loans and guarantees1734-164-53
Changes in the loss provisions/ECL recognised in the balance sheet in the period  
GROUP - 30.09.2024Stage 1Stage 2Stage 3Total
ECL 31.12.20234812098266
New commitments1715234
Disposal of commitments and transfer to stage 3 (individually assessed)-13-23-9-45
Changes in ECL in the period for commitments which have not migrated-121301
Migration to stage 15-40-5-40
Migration to stage 2-319-79
Migration to stage 30-31512
Changes stage 3 (individually assessed)--1313
ECL 30.09.202442101107250
- of which expected losses on loans to retail customers9254579
- of which expected losses on loans to corporate customers327361166
- of which expected losses on guarantee liabilities1315
     
     
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 - 31.12.2023Stage 1Stage 2Stage 3Total
ECL 31.12.202239104198341
New commitments1931252
Disposal of commitments and transfer to stage 3 (individually assessed)-9-25-8-42
Changes in ECL in the period for commitments which have not migrated-311-1
Migration to stage 18-300-22
Migration to stage 2-643-235
Migration to stage 30-42016
Changes stage 3 (individually assessed)---113-113
ECL 31.12.20234812098266
- of which expected losses on loans to retail customers115447112
- of which expected losses on loans to corporate customers366351150
- of which expected losses on guarantee liabilities1304
Commitments (exposure) divided into risk groups based on probability of default
GROUP - 30.09.2024Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)68 778426-69 204
Medium risk (0.5 % - < 3 %)14 5636 503-21 066
High risk (3 % - <100 %)1 8172 564-4 381
PD = 100 %--451451
Total commitments before ECL85 1589 49345195 102
- ECL-42-101-107-250
Total net commitments *)85 1169 39234494 852
     
Gross commitments with overridden migration0000
     
     
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 - 31.12.2023Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)59 3083 032-62 340
Medium risk (0.5 % - < 3 %)10 1097 709-17 818
High risk (3 % - <100 %)1 6483 008-4 656
PD = 100 %--425425
Total commitments before ECL71 06513 74942585 239
- ECL-48-120-98-266
Total net commitments *)71 01713 62932784 973
     
Gross commitments with overridden migration416-41600
     
*) The tables above are based on exposure (incl. undrawn credit facilities and guarantee liabilities) and are not including fixed rate loans assessed at fair value. The figures are thus not reconcilable against the balance sheet.
 

Note 6

Credit-impaired commitments

The table shows total commitments in default for more than 90 days and other credit-impaired commitments (less than 90 days). Customers who have been in default must go through a probation period with 100 per cent PD for at least three months before they are scored as non-defaulted. These customers are included in gross credit-impaired commitments.
          
 30.09.202430.09.202331.12.2023
GROUPTotalRetailCorporateTotalRetailCorporateTotalRetailCorporate
          
Gross commitments in default for more than 90 days1476978695613965640
Gross other credit-impaired commitments319119200762140622329166163
Gross credit-impaired commitments466188278831196635425222203
          
ECL on commitments in default for more than 90 days34161821156261412
ECL on other credit-impaired commitments74294520526179723339
ECL on credit-impaired commitments108456322641185984751
          
Net commitments in default for more than 90 days113536048417704228
Net other credit-impaired commitments24590155557114443257133124
Net credit-impaired commitments358143215605155450327175152
          
Total gross loans to customers - Group86 51757 00129 51680 11853 26726 85181 83453 79528 039
Guarantees - Group1 77111 7701 47431 4711 24921 247
Gross credit-impaired commitments in % of loans/guarantee liabilities0.53%0.33%0.89%1.02%0.37%2.24%0.51%0.41%0.69%
Net credit-impaired commitments in % loans/guarantee liabilities0.41%0.25%0.69%0.74%0.29%1.59%0.39%0.33%0.52%
          
          
Commitments with probation period30.09.202430.09.202331.12.2023
GROUPTotalRetailCorporateTotalRetailCorporateTotalRetailCorporate
Gross commitments with probation period44377524391117239
Gross commitments with probation period in % of gross credit-impaired commitments9%20%3%6%22%1%26%32%19%
 

Note 7

Other income

(NOK million)30.09.202430.09.20232023
Guarantee commission192027
Income from the sale of insurance services (non-life/personal)222029
Income from the sale of shares in unit trusts/securities111217
Income from Discretionary Portfolio Management413547
Income from payment transfers737095
Other fees and commission income292943
Commission income and income from banking services195186258
Commission expenses and expenses from banking services-30-31-42
Income from real estate brokerage342533
Other operating income501
Total other operating income392534
Net commission and other operating income204180250
Interest hedging (for customers)131216
Currency hedging (for customers)232231
Dividend received711
Net gains/losses on shares-5610
Net gains/losses on bonds15-1-2
Change in value of fixed-rate loans36-5017
Derivates related to fixed-rate lending-3454-26
Change in value of issued bonds-705-818-1 172
Derivates related to issued bonds7108181 173
Net gains/losses related to buy back of outstanding bonds-10-3
Net result from financial instruments594445
Total other income263224295

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 - 30.09.2024GroupOtherCorporateRetailReal estate brokerage
Guarantee commission1911800
Income from the sale of insurance services22-13200
Income from the sale of shares in unit trusts/securities111190
Income from Discretionary Portfolio Management41220190
Income from payment transfers73617500
Other fees and commission income2991370
Commission income and income from banking services19518721050
Commission expenses and expenses from banking services-30-12-2-160
Income from real estate brokerage3400034
Other operating income51040
Total other operating income3910434
Net commision and other operating income2047709334
      
      
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 - 31.12.2023GroupOtherCorporateRetailReal estate brokerage
Guarantee commission2702700
Income from the sale of insurance services2923240
Income from the sale of shares in unit trusts/securities1730140
Income from Discretionary Portfolio Management47323210
Income from payment transfers95920660
Other fees and commission income43322180
Commission income and income from banking services25820951430
Commission expenses and expenses from banking services-42-16-2-240
Income from real estate brokerage3300033
Other operating income11000
Total other operating income3410033
Net commision and other operating income25059311933
 

Note 8

Operating expenses

(NOK million)30.09.202430.09.20232023
Wages283251343
Pension expenses232025
Employers' social security contribution and Financial activity tax635782
Other personnel expenses251932
Wages, salaries, etc.394347482
Depreciations403749
Operating expenses own and rented premises131419
Maintenance of fixed assets568
IT-expenses170123168
Marketing expenses323247
Purchase of external services242132
Expenses related to postage, telephone and newspapers etc.679
Travel expenses446
Capital tax8812
Other operating expenses241827
Total other operating expenses286233328
Total operating expenses720617859
 

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 - 30.09.2024Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 358358
Loans to and receivables from credit institutions 3 6923 692
Loans to and receivables from customers4 00782 26586 272
Certificates and bonds13 903 13 903
Shares and other securities202 202
Financial derivatives1 885 1 885
Total financial assets19 99786 315106 312
Loans and deposits from credit institutions 2 4732 473
Deposits from and liabilities to customers15749 04649 203
Financial derivatives485 485
Debt securities 43 21843 218
Subordinated loan capital 857857
Total financial liabilities64295 59496 236
    
    
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 - 31.12.2023Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 266266
Loans to and receivables from credit institutions 919919
Loans to and receivables from customers3 28378 28981 572
Certificates and bonds11 898 11 898
Shares and other securities217 217
Financial derivatives1 336 1 336
Total financial assets16 73479 47496 208
Loans and deposits from credit institutions 1 7271 727
Deposits from and liabilities to customers13847 27247 410
Financial derivatives603 603
Debt securities 36 17036 170
Subordinated loan capital 857857
Total financial liabilities74186 02686 767
 

Note 10

Financial instruments at amortised cost

GROUP30.09.202430.09.202331.12.2023
 Fair valueBook valueFair valueBook valueFair valueBook value
Cash and receivebles from Norges Bank358358170170266266
Loans to and receivables from credit institutions3 6923 6921 5461 546919919
Loans to and receivables from customers82 26582 26576 45276 45278 28978 289
Total financial assets86 31586 31578 16878 16879 47479 474
Loans and deposits from credit institutions2 4732 4731 3181 3181 7271 727
Deposits from and liabilities to customers49 04649 04646 53146 53147 27247 272
Debt securities issued43 35743 21835 42935 38236 27636 170
Subordinated loan capital865857978993857857
Total financial liabilities95 74195 59484 25684 22486 13286 026
 

Note 11

Financial instruments at fair value

A change in the discount rate of 10 basis points will have an impact of about NOK 8.8 million on loans with fixed interest rate.

 

GROUP - 30.09.2024Based 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 0074 007
Certificates and bonds9 4994 404 13 903
Shares and other securities5 197202
Financial derivatives 1 885 1 885
Total financial assets9 5046 2894 20419 997
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers  157157
Debt securities   -
Subordinated loan capital   -
Financial derivatives 485 485
Total financial liabilities-485157642
     
     
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 - 31.12.2023Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and receivables from Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  3 2833 283
Certificates and bonds8 5723 326 11 898
Shares and other securities5 212217
Financial derivatives 1 336 1 336
Total financial assets8 5774 6623 49516 734
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers  138138
Debt securities   -
Subordinated loan capital   -
Financial derivatives 603 603
Total financial liabilities-603138741
Reconciliation of movements in level 3 during the period 
GROUPLoans to and receivables from customersSharesDeposits from customers
Book value as at 31.12.20233 283212138
Purchases/additions1 148-1019
Sales/reduction-46000
Transferred to Level 3000
Transferred from Level 3000
Net gains/losses in the period36-50
Book value as at 30.09.20244 007197157
    
    
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 customersSharesDeposits from customers
Book value as at 31.12.20223 41520748
Purchases/additions5971089
Sales/reduction-74600
Transferred to Level 3000
Transferred from Level 30-80
Net gains/losses in the period1731
Book value as at 31.12.20233 283212138
 

Note 12

Issued covered bonds

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

Issued covered bonds in the Group (NOK million)     
ISIN codeCurr.Nominal value in currency 30.09.2024InterestIssuedMaturityBook value 30.09.2024Book value 30.09.2023Book value 31.12.2023
NO0010588072NOK1 050fixed NOK 4.75 %201020251 0491 0401 066
XS0968459361EUR25fixed EUR 2.81 %20132028301275289
NO0010819543NOK-3M Nibor + 0.42 %20182024-3 0052 351
NO0010836489NOK1 000fixed NOK 2.75 %20182028976935956
NO0010853096NOK3 0003M Nibor + 0.37 %201920253 0153 0153 015
XS2063496546EUR250fixed EUR 0.01 %201920242 9402 7032 734
NO0010884950NOK3 0003M Nibor + 0.42 %202020253 0063 0063 006
XS2233150890EUR303M Euribor + 0.75 %20202027360346345
NO0010951544NOK6 0003M Nibor + 0.75 %202120266 0695 0795 074
XS2389402905EUR250fixed EUR 0.01 %202120262 8132 5402 625
XS2556223233EUR250fixed EUR 3.125 %202220273 1022 8602 823
NO0012908617NOK6 0003M Nibor + 0.54 %202320286 0454 0284 027
XS2907263284EUR500fixed EUR 2,63 %202420295 998--
Total covered bonds issued by Møre Boligkreditt AS (incl. accrued interests)35 67428 83228 311

As at 30.09.2024, Sparebanken Møre held NOK 1,196 million in covered bonds, including accrued interest, issued by Møre Boligkreditt AS (NOK 389 million). Møre Boligkreditt AS held no own covered bonds as at 30.09.2024 (NOK 0 million).

 

Note 13

Transactions with related parties

These are transactions between the parent bank and wholly-owned subsidiaries based on arm's length principles.
The most important transactions eliminated in the Group accounts:   
PARENT BANK30.09.202430.09.202331.12.2023
Statement of income   
Net interest and credit commission income from subsidiaries8595146
Received dividend from subsidiaries132152152
Administration fee received from Møre Boligkreditt AS363649
Rent paid to Sparebankeiendom AS and Storgata 41-45 Molde AS111115
    
Balance sheet   
Claims on subsidiaries3 7474 6763 983
Covered bonds1 1963890
Liabilities to subsidiaries2 3611 5091 484
Intragroup right-of-use of properties in Sparebankeiendom AS and Storgata 41-45 Molde AS627170
Intragroup hedging612401306
Accumulated loan portfolio transferred to Møre Boligkreditt AS35 94833 72832 369
 

Note 14

EC capital

The 20 largest EC holders in Sparebanken Møre as at 30.09.2024 (grouped)Number of ECsPercentage share of EC capital
Sparebankstiftelsen Tingvoll4 830 3619.77
Verdipapirfondet Eika egenkapital2 447 9684.95
Spesialfondet Borea utbytte2 336 6334.73
Wenaasgruppen AS2 200 0004.45
Verdipapirfond Pareto Aksje Norge2 011 3324.07
MP Pensjon1 798 9053.64
J.P. Morgan SE (nominee)1 691 2573.42
Kommunal Landspensjonskasse1 642 1073.32
Wenaas EFTF AS1 100 0002.23
VPF Fondsfinans utbytte800 0001.62
Beka Holding AS750 5001.52
Lapas AS627 0001.27
BKK Pensjonskasse470 8880.95
Forsvarets personellservice459 0000.93
Hjellegjerde Invest AS300 0000.61
U Aandahls Eftf AS250 0000.51
PIBCO AS229 5000.46
Kveval AS218 1240.44
Borghild Hanna Møller201 8340.41
Caceis Bank (nominee)157 4370.32
Total 20 largest EC holders24 522 84649.61
Total number of ECs49 434 770100.00

The proportion of equity certificates held by foreign nationals was 5.9 per cent at the end of the 3rd quarter of 2024.

During the 3rd quarter of 2024, Sparebanken Møre has acquired 54,552 of its own ECs.

 

Note 15

Events after the reporting period

No events have occurred after the reporting period that will materially affect the figures presented as of 30 September 2024.