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

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

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

 

Note 2

Capital adequacy

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

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

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

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

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

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

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

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

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

Equity30.09.202530.09.202431.12.2024
EC capital996989996
- ECs owned by the bank-3-4-5
Share premium380360379
Additional Tier 1 capital (AT1)750750750
Primary capital fund3 6903 4743 687
Gift fund125125125
Dividend equalisation fund2 3102 2052 306
Proposed dividend for EC holders00311
Proposed dividend for the local community00332
Liability credit reserve-43-13-43
Other equity143100188
Comprehensive income for the period748827-
Total equity9 0968 8139 026
    
Tier 1 capital (T1)30.09.202530.09.202431.12.2024
Goodwill, intangible assets and other deductions-60-58-63
Value adjustments of financial instruments at fair value-21-20-19
Deduction of overfunded pension liability-62-51-60
Deduction of remaining permission for the acquisition of own equity certificates0-74-73
Additional Tier 1 capital (AT1)-750-750-750
Expected IRB-losses exceeding ECL calculated according to IFRS 9-213-354-376
Deduction for proposed dividend00-311
Deduction for proposed dividend for the local community00-332
Deduction of comprehensive income for the period-748-827 
Total Common Equity Tier 1 capital (CET1)7 2426 6797 042
Additional Tier 1 capital - classified as equity750750750
Additional Tier 1 capital - classified as debt000
Total Tier 1 capital (T1)7 9927 4297 792
    
Tier 2 capital (T2)30.09.202530.09.202431.12.2024
Subordinated loan capital of limited duration857857857
Total Tier 2 capital (T2)857857857
    
Net equity and subordinated loan capital8 8498 2868 649
    
Risk weighted assets (RWA) by exposure classes   
Credit risk - standardised approach30.09.202530.09.202431.12.2024
Central governments or central banks000
Local and regional authorities738604370
Public sector companies000
Institutions346365270
Covered bonds625610607
Equity650348348
Other items497582515
Total credit risk - standardised approach2 8552 5092 109
    
Credit risk - IRB Foundation30.09.202530.09.202431.12.2024
Retail - Secured by real estate16 59512 69312 910
Retail - Other268311256
Corporate lending17 02521 68521 630
Total credit risk - IRB-Foundation33 88834 68934 797
    
Market risk (standardised approach)125174135
Operational risk (basic indicator approach)3 6613 4243 962
Risk weighted assets (RWA)40 53040 79641 003
    
Minimum requirement Common Equity Tier 1 capital (4.5 %)1 8241 8361 845
    
Buffer requirements30.09.202530.09.202431.12.2024
Capital conservation buffer , 2.5 %1 0131 0201 025
Systemic risk buffer, 4.5 %1 8241 8361 845
Countercyclical buffer, 2.5 %1 0131 0201 025
Total buffer requirements for Common Equity Tier 1 capital3 8503 8763 895
Available Common Equity Tier 1 capital after buffer requirements1 5689681 302
    
Capital adequacy as a percentage of risk weighted assets (RWA)30.09.202530.09.202431.12.2024
Capital adequacy ratio21.820.321.1
Capital adequacy ratio incl. 50 % of the profit22.721.3 
Tier 1 capital ratio19.718.219.0
Tier 1 capital ratio incl. 50 % of the profit20.619.2 
Common Equity Tier 1 capital ratio17.916.417.2
Common Equity Tier 1 capital ratio incl. 50 % of the profit18.717.3 
    
Leverage Ratio (LR)30.09.202530.09.202431.12.2024
Basis for calculation of leverage ratio111 421106 639105 407
Leverage Ratio (LR)7.27.07.4
Leverage Ratio (LR) incl. 50 % of the profit7.57.3-
 

Note 3

Operating segments

Result - Q3 2025GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Interest income1 558-527073725301
Interest expenses1 043-406181653000
Net interest income515-12892072301
Total other income98-1632313813
Total income613-2812123826814
Depreciations16-211160
Other operating expenses2352264714614
Total operating expenses2510374815214
Profit before impairments on loans362-28841901160
Impairment on loans, guarantees etc.24002130
Pre-tax profit338-28841691130
Taxes80     
Profit after tax258     
       
       
Result - 30.09.2025GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Interest income4 575-1822 0841 1061 5661
Interest expenses3 072-1711 8345099000
Net interest income1 503-112505976661
Total other income280-561058610441
Total income1 783-6735568377042
Depreciations46-8323190
Other operating expenses709-211813441742
Total operating expenses755-1015013743642
Profit before impairments on loans1 028-572055463340
Impairment on loans, guarantees etc.711053170
Pre-tax profit957-582054933170
Taxes224     
Profit after tax733     
       
       
Key figures - 30.09.2025GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)89 71901 49928 53159 6890
Expected credit loss on loans-290-10-206-830
Net loans to customers89 429-11 49928 32559 6060
Deposits from customers 1)52 572-4431 60117 45833 9560
Guarantee liabilities2 525002 52410
Expected credit loss on guarantee liabilities13001300
The deposit-to-loan ratio58.60.0106.861.256.90.0
Man-years40501575516627
       
       
Result - Q3 2024GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Interest income1 501-183793366526-1
Interest expenses978-1837061622930
Net interest income523087204233-1
Total other income103-1733373416
Total income626-1712024126715
Depreciations14-411160
Other operating expenses229-13374714513
Total operating expenses243-17484815113
Profit before impairments on loans3830721931162
Impairment on loans, guarantees etc.17011510
Pre-tax profit3660711781152
Taxes86     
Profit after tax280     
       
       
Result - 30.09.2024GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Interest income4 434-1821 9911 0791 5460
Interest expenses2 885-1831 7204788700
Net interest income1 54912716016760
Total other income263-52104829336
Total income1 812-5137568376936
Depreciations40-11312180
Other operating expenses680-4013913341335
Total operating expenses720-5117013543135
Profit before impairments on loans1 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 - 31.12.2024GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Interest income5 96812 4501 4562 0610
Interest expenses3 89702 0956431 1590
Net interest income2 07113558139020
Total other income330-7010111313848
Total income2 401-694569261 04048
Depreciations55-15433240
Other operating expenses900-5416018056450
Total operating expenses955-6920318358850
Profit before impairments on loans1 4460253743452-2
Impairment on loans, guarantees etc.200059-390
Pre-tax profit1 4260253684491-2
Taxes340     
Profit after tax1 086     
       
       
Key figures - 31.12.2024GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)87 127-1031 55327 42358 2540
Expected credit loss on loans-25200-188-640
Net loans to customers86 875-1031 55327 23558 1900
Deposits from customers 1)49 550-1501 23416 10432 3620
Guarantee liabilities2 208002 20710
Expected credit loss on guarantee liabilities11001100
The deposit-to-loan ratio56.9145.679.558.755.60.0
Man-years40201555916622
       
1) The subsidiary, Møre Boligkreditt AS, is part of the bank’s retail segment. The mortgage company's main objective is to issue covered bonds for both national and international investors, and the company is part of Sparebanken Møre's long-term financing strategy. Key figures for Møre Boligkreditt AS are displayed in a separate table.
       
2) Consists of head office activities not allocated to reporting segments, customer commitments towards employees as well as the subsidiaries Sparebankeiendom AS and Storgata 41-45 Molde AS, managing the buildings owned by the Group.
 MØRE BOLIGKREDITT AS
Statement of incomeQ3 2025Q3 202430.09.202530.09.202431.12.2024
Net interest income8772245216283
Other operating income0-5-10-12-12
Total income8767235204271
Operating expenses1614504360
Profit before impairment on loans7153185161211
Impairment on loans, guarantees etc.1-15-6-6
Pre-tax profit7054180167217
Taxes1612403748
Profit after tax5442140130169
MØRE BOLIGKREDITT AS   
Balance sheet30.09.202530.09.202431.12.2024
Loans to and receivables from customers36 30135 94335 746
Total equity2 2621 7591 776
 

Note 4

Loans and deposits broken down according to sectors

The loan portfolio with agreed floating interest is measured at amortised cost, while the loan portfolio with fixed interest rates is measured at fair value.
       
30.09.2025GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry80800-1637829
Fisheries5 777-5-52015 721
Manufacturing4 183-4-12-1044 161
Building and construction1 304-1-1-831 297
Wholesale and retail trade, hotels1 116-1-60161 125
Supply/Oil services1 00800001 008
Property management9 384-9-9-12189 372
Professional/financial services1 458-1-9-3241 469
Transport and private/public services/abroad5 213-9-6-121485 334
Total corporate/public entities30 251-30-95-6125130 316
Retail customers55 459-8-32-643 75859 113
Total loans to and receivables from customers85 710-38-127-1254 00989 429
       
       
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
       
       
31.12.2024GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry76900-1249806
Fisheries4 993-6-39024 950
Manufacturing3 650-4-17-1163 624
Building and construction1 371-2-3-941 361
Wholesale and retail trade, hotels1 458-1-5-5181 465
Supply/Oil services1 277-2-8001 267
Property management9 588-8-5-51069 676
Professional/financial services1 241-1-7-3351 265
Transport and private/public services/abroad4 627-3-14-6614 665
Total corporate/public entities28 974-27-98-5128129 079
Retail customers53 602-6-16-544 27057 796
Total loans to and receivables from customers82 576-33-114-1054 55186 875
Deposits with agreed floating interest rates are measured at amortised cost, fixed-interest rate deposits with maturities less than one year are measured at amortised cost and fixed-interest rate deposits with maturities in excess of one year are classified at fair value and secured by interest rate swaps.
    
DEPOSITS FROM CUSTOMERSGROUP 
Sector/industry30.09.202530.09.202431.12.2024
Agriculture and forestry382331332
Fisheries1 7841 6721 727
Manufacturing3 7893 6333 820
Building and construction1 102842861
Wholesale and retail trade, hotels1 5181 2981 196
Property management3 3852 6372 690
Transport and private/public services5 7775 8586 111
Public administration239254251
Others3 0632 4012 413
Total corporate/public entities21 03918 92619 401
Retail customers31 53330 27730 149
Total52 57249 20349 550
 

Note 5

Losses and impairment on loans and guarantees

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

The risk of a significant escalation of the trade war is perceived to be a little lower than in the previous quarter. The levels of US tariffs against several countries appear to have been clarified and there is still movement in the negotiations between the US and China. At the same time, both the outcome and the effects on the global economy remain uncertain, and there is reason to believe that political initiatives from the Trump administration will lead to fluctuations in financial markets going forward.

In Norway, growth in mainland GDP surprised on the upside in the first half of the year. At the same time, unemployment remains at a low level, even though the two different measures differ somewhat more than before. The increase in LFS unemployment is primarily explained by an increase in the labour supply, not weaker demand. At the same time, price pressures continue to gradually ease, which has allowed Norges Bank to start the path towards a more normalised interest rate level. Together with increased household purchasing power, this will support the cautious upturn in the Norwegian economy.

Overall, economic activity has held up relatively well, both in the US and Europe. However, there is still considerable uncertainty related to the effect of the ongoing trade conflict. At the same time, the geopolitical tension still poses a major risk.

To sum up, there is still considerable uncertainty about future economic developments, both internationally and in Norway, and the weighting from Q2-2025 will be maintained.

The ECL as at 30.09.2025 is based on a scenario weighting with 70 per cent weight on the baseline scenario (normal development), 20 per cent weight on the worst-case scenario and 10 per cent weight on the best-case scenario.

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

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

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

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

Specification of credit loss in the income statement  
GROUPQ3 2025Q3 202430.09.202530.09.20242024
Changes in ECL - stage 1 (model-based)0-56-6-14
Changes in ECL - stage 2 (model-based)31715-193
Changes in ECL - stage 3 (model-based)3-11-47
Changes in individually assessed losses-10318133
Confirmed losses covered by previous individual impairment263372430
Confirmed losses, not previously impaired31614
Recoveries-1-1-12-10-13
Total impairments on loans and guarantees241771-120
Changes in the loss provisions/ECL recognised in the balance sheet in the period  
GROUP - 30.09.2025Stage 1Stage 2Stage 3Total
ECL 31.12.202434123106263
New commitments944154
Disposal of commitments and transfer to stage 3 (individually assessed)-4-25-7-36
Changes in ECL in the period for commitments which have not migrated1-111
Migration to stage 14-24-5-25
Migration to stage 2-422-216
Migration to stage 30-11514
Changes stage 3 (individually assessed)--1616
ECL 30.09.202540138125303
- of which expected losses on loans to retail customers83264104
- of which expected losses on loans to corporate customers309561186
- of which expected losses on guarantee liabilities211013
     
     
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 - 31.12.2024Stage 1Stage 2Stage 3Total
ECL 31.12.20234812098266
New commitments14321157
Disposal of commitments and transfer to stage 3 (individually assessed)-15-28-10-53
Changes in ECL in the period for commitments which have not migrated-142017
Migration to stage 14-47-6-49
Migration to stage 2-330-216
Migration to stage 30-43127
Changes stage 3 (individually assessed)--22
ECL 31.12.202434123106263
- of which expected losses on loans to retail customers6165476
- of which expected losses on loans to corporate customers279851176
- of which expected losses on guarantee liabilities19111
Commitments (exposure) divided into risk groups based on probability of default
GROUP - 30.09.2025Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)69 959718-70 677
Medium risk (0.5 % - < 3 %)12 5626 490-19 052
High risk (3 % - <100 %)1 5303 433-4 963
PD = 100 %--404404
Total commitments before ECL84 05110 64140495 096
- ECL-30-94-126-250
Total net commitments *)84 02110 54727894 846
     
Gross commitments with overridden migration278-27800
     
     
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 - 31.12.2024Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)66 507379-66 886
Medium risk (0.5 % - < 3 %)13 8865 597-19 483
High risk (3 % - <100 %)1 2623 447-4 709
PD = 100 %-91420511
Total commitments before ECL81 6559 51442091 589
- ECL-34-123-106-263
Total net commitments *)81 6219 39131491 326
     
Gross commitments with overridden migration091-910
     
*) The tables above are based on exposure (incl. undrawn credit facilities and guarantee liabilities) and are not including fixed rate loans assessed at fair value. The figures are thus not reconcilable against the balance sheet nor with note 6.
 

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.
 30.09.202530.09.202431.12.2024
GROUPTotalRetailCorporateTotalRetailCorporateTotalRetailCorporate
          
Gross commitments in default for more than 90 days1631065714769781598178
Gross other credit-impaired commitments255131124319119200352129223
Gross credit-impaired commitments418237181466188278511210301
          
ECL on commitments in default for more than 90 days382216341618402020
ECL on other credit-impaired commitments854144742945763145
ECL on credit-impaired commitments123636010845631165165
          
Net commitments in default for more than 90 days125844111353601196158
Net other credit-impaired commitments17090802459015527698178
Net credit-impaired commitments295174121358143215395159236
          
Total gross loans to customers - Group89 71959 21730 50286 51757 00129 51687 12857 87229 256
Guarantees - Group2 52512 5241 77111 7702 20812 207
Gross credit-impaired commitments in % of loans/guarantee liabilities0.45%0.40%0.55%0.53%0.33%0.89%0.58%0.36%0.97%
Net credit-impaired commitments in % loans/guarantee liabilities0.32%0.29%0.37%0.41%0.25%0.69%0.45%0.27%0.77%
          
          
Commitments with probation period30.09.202530.09.202431.12.2024
GROUPTotalRetailCorporateTotalRetailCorporateTotalRetailCorporate
Gross commitments with probation period9556394437714744103
Gross commitments with probation period in % of gross credit-impaired commitments23%24%22%9%20%3%29%21%34%
 

Note 7

Other income

(NOK million)30.09.202530.09.20242024
Guarantee commission251927
Income from the sale of insurance services (non-life/personal)252233
Income from the sale of fund saving products131115
Income from Discretionary Portfolio Management484155
Income from money-transfer services807399
Other fees and commission income272942
Commission income and income from banking services218195271
Commission expenses and expenses from banking services-24-30-40
Income from real estate brokerage403447
Other operating income159
Total other operating income413956
Net commission and other operating income235204287
Interest hedging (for customers)21317
Currency hedging (for customers)92331
Dividend received0714
Net gains/losses on shares7-5-9
Net gains/losses on bonds2215-8
Change in value of fixed-rate loans3136-6
Derivates related to fixed-rate lending-38-34-1
Change in value of issued bonds11-705-252
Derivates related to issued bonds2710259
Net gains/losses related to buy back of outstanding bonds-1-1-2
Net result from financial instruments455943
Total other income280263330

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 - 30.09.2025GroupOtherCorporateRetailReal estate brokerage
Guarantee commission25-12600
Income from the sale of insurance services (non-life/personal)25-23240
Income from the sale of fund saving products1311110
Income from Discretionary Portfolio Management48224220
Income from money-transfer services80821510
Other fees and commission income2769120
Commission income and income from banking services21814841200
Commission expenses and expenses from banking services-24-5-2-170
Income from real estate brokerage4000040
Other operating income11000
Total other operating income4110040
Net commision and other operating income235108210340
      
      
Net commission and other operating income - 30.09.2024GroupOtherCorporateRetailReal estate brokerage
Guarantee commission1911800
Income from the sale of insurance services (non-life/personal)22-13200
Income from the sale of fund saving products111190
Income from Discretionary Portfolio Management41220190
Income from money-transfer services73617500
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 - 2024GroupOtherCorporateRetailReal estate brokerage
Guarantee commission2712600
Income from the sale of insurance services (non-life/personal)3333270
Income from the sale of fund saving products1521120
Income from Discretionary Portfolio Management55327250
Income from money-transfer services99723680
Other fees and commission income42321180
Commission income and income from banking services271191011510
Commission expenses and expenses from banking services-40-16-2-220
Income from real estate brokerage4700047
Other operating income95040
Total other operating income5650447
Net commision and other operating income28789913347
 

Note 8

Operating expenses

(NOK million)30.09.202530.09.20242024
Wages291283379
Pension expenses282324
Employers' social security contribution and Financial activity tax646388
Other personnel expenses262534
Wages, salaries, etc.409394525
Depreciations464055
Operating expenses own and rented premises171317
Maintenance of fixed assets557
IT-expenses173170209
Marketing expenses283244
Purchase of external services272437
Expenses related to postage, telephone and newspapers etc.769
Travel expenses346
Capital tax13813
Other operating expenses272432
Total other operating expenses300286375
Total operating expenses755720955
 

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 - 30.09.2025Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 403403
Loans to and receivables from credit institutions 1 0081 008
Loans to and receivables from customers4 00985 42089 429
Certificates and bonds14 803 14 803
Shares and other securities155 155
Financial derivatives1 522 1 522
Total financial assets20 48986 831107 320
Loans and deposits from credit institutions 2 2752 275
Deposits from and liabilities to customers12652 44652 572
Financial derivatives467 467
Debt securities 41 39641 396
Subordinated loan capital 857857
Total financial liabilities59396 97497 567
    
    
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 - 31.12.2024Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 447447
Loans to and receivables from credit institutions 702702
Loans to and receivables from customers4 55182 32486 875
Certificates and bonds12 144 12 144
Shares and other securities199 199
Financial derivatives1 393 1 393
Total financial assets18 28783 473101 760
Loans and deposits from credit institutions 1 9941 994
Deposits from and liabilities to customers13149 41949 550
Financial derivatives719 719
Debt securities 38 90638 906
Subordinated loan capital 857857
Total financial liabilities85091 17692 026
 

Note 10

Financial instruments at amortised cost

GROUP30.09.202530.09.202431.12.2024
 Fair valueBook valueFair valueBook valueFair valueBook value
Cash and receivebles from Norges Bank403403358358447447
Loans to and receivables from credit institutions3483483 6923 692702702
Loans to and receivables from customers85 39385 39382 26582 26582 32482 324
Total financial assets86 14486 14486 31586 31583 47383 473
Loans and deposits from credit institutions2 7742 7742 4732 4731 9941 994
Deposits from and liabilities to customers52 42652 42649 04649 04649 41949 419
Debt securities issued41 54441 39643 35743 21839 19738 906
Subordinated loan capital871857865857866857
Total financial liabilities97 61597 45395 74195 59491 47691 176
 

Note 11

Financial instruments at fair value

A change in the discount rate of 10 basis points will have an impact of approximately NOK 8 million on loans with fixed interest rate.

GROUP - 30.09.2025Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and receivables from Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  4 0094 009
Certificates and bonds9 8025 001 14 803
Shares and other securities6 149155
Financial derivatives 1 521 1 521
Total financial assets9 8086 5224 15820 488
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers  126126
Debt securities   -
Subordinated loan capital   -
Financial derivatives 389 389
Total financial liabilities-389126515
     
     
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 - 31.12.2024Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and receivables from Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  4 5514 551
Certificates and bonds9 0963 048 12 144
Shares and other securities6 193199
Financial derivatives 1 393 1 393
Total financial assets9 1024 4414 74418 287
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers  131131
Debt securities   -
Subordinated loan capital   -
Financial derivatives 719 719
Total financial liabilities-719131850
Reconciliation of movements in level 3 during the period 
GROUPLoans to and receivables from customersSharesDeposits from customers
Book value as at 31.12.20244 551193131
Purchases/additions18511999
Sales/reduction-744-66-1 005
Transferred to Level 3000
Transferred from Level 3000
Net gains/losses in the period17111
Book value as at 30.09.20254 009149126
    
    
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 31.12.20233 283212138
Purchases/additions1 86940
Sales/reduction-595-13-6
Transferred to Level 3000
Transferred from Level 3000
Net gains/losses in the period-6-10-1
Book value as at 31.12.20244 551193131
 

Note 12

Issued covered bonds

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

Issued covered bonds in the Group (NOK million)     
ISIN codeCurr.Nominal value in currency 30.09.2025InterestIssuedMaturityBook value 30.09.2025Book value 30.09.2024Book value 31.12.2024
NO0010588072NOK-fixed NOK 4.75 %20102025-1 0491 060
XS0968459361EUR25fixed EUR 2.81 %20132028299301299
NO0010836489NOK1 000fixed NOK 2.75 %20182028973976940
NO0010853096NOK-3M Nibor + 0.37 %20192025-3 0152 010
XS2063496546EUR-fixed EUR 0.01 %20192024-2 940-
NO0010884950NOK-3M Nibor + 0.42 %20202025-3 0063 006
XS2233150890EUR303M Euribor + 0.75 %20202027356360359
NO0010951544NOK6 0003M Nibor + 0.75 %202120266 0426 0696 063
XS2389402905EUR250fixed EUR 0.01 %202120262 8722 8132 826
XS2556223233EUR250fixed EUR 3.125 %202220273 0713 1022 965
NO0012908617NOK6 0003M Nibor + 0.54 %202320286 0396 0456 043
XS2907263284EUR500fixed EUR 2,63 %202420295 9445 9985 932
NO0013571877NOK6 0003M Nibor + 0.44 %202520306 022--
Total covered bonds issued by Møre Boligkreditt AS (incl. accrued interests)31 61835 67431 503

As at 30.09.2025, Sparebanken Møre held NOK 0 million in covered bonds issued by Møre Boligkreditt AS (NOK 1,196 million). Møre Boligkreditt AS held no own covered bonds as at 30.09.2025 (NOK 0 million).

 

Note 13

Transactions with related parties

These are transactions between the parent bank and wholly-owned subsidiaries based on arm's length principles. 
The most important transactions eliminated in the Group accounts:   
PARENT BANK30.09.202530.09.202431.12.2024
Statement of income   
Net interest and credit commission income from subsidiaries13785131
Received dividend from subsidiaries169132132
Administration fee received from Møre Boligkreditt AS423650
Rent paid to Sparebankeiendom AS and Storgata 41-45 Molde AS81115
    
Balance sheet   
Claims on subsidiaries4 2643 7474 513
Covered bonds01 196281
Liabilities to subsidiaries1 9872 3612 061
Intragroup right-of-use of properties in Sparebankeiendom AS and Storgata 41-45 Molde AS136259
Intragroup hedging557612465
Accumulated loan portfolio transferred to Møre Boligkreditt AS36 31135 94835 751
 

Note 14

EC capital

The 20 largest EC holders in Sparebanken Møre as at 30.09.2025 (grouped)Number of ECsPercentage share of EC capital
Sparebankstiftelsen Tingvoll4 837 5949.71
Verdipapirfondet Eika egenkapital3 285 7286.60
Spesialfondet Borea utbytte2 381 7374.78
Wenaasgruppen AS2 200 0004.42
Kommunal Landspensjonskasse1 692 1073.40
MP Pensjon1 672 0183.36
Verdipapirfond Pareto Aksje Norge1 464 5422.94
Wenaas EFTF AS1 000 0002.01
VPF Fondsfinans utbytte800 0001.61
Beka Holding AS750 5001.51
J.P. Morgan SE (nominee)659 1871.32
Lapas AS634 3841.27
BKK Pensjonskasse507 6001.02
Forsvarets personellservice461 0000.93
Sparebankstiftelsen Sparebanken Møre360 7500.72
Hjellegjerde Invest AS300 0000.60
U Aandahls Eftf AS250 0000.50
PIBCO AS229 5000.46
Borghild Hanna Møller201 4380.40
Borea Nordisk Utbytte Verdipapirfond200 4760.40
Total 20 largest EC holders23 888 56147.97
Total number of ECs49 795 520100.00

The proportion of equity certificates held by foreign nationals was 3.7 per cent at the end of the 3rd quarter of 2025.

During the 3rd quarter of 2025, Sparebanken Møre has not acquired own ECs.

 

Note 15

Events after the reporting date

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