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

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

 

Note 2

Capital adequacy

Sparebanken Møre calculates and reports capital adequacy in compliance with the EU’s capital requirements regulation and directive (CRD/CRR). Sparebanken Møre is granted permission from the Financial Supervisory Authority of Norway (FSA) to use internal rating methods, IRB Foundation for credit risk. Calculations regarding market risk are performed using the standardised approach and for operational risk the basic indicator approach is used. 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. The bank received a response to the application on 22 June 2023 in which the FSA approved the proposed models for the corporate market. The model changes resulted in an improved Common Equity Tier 1 capital ratio of about 0.7 percentage points. Sparebanken Møre has incorporated the new models in the 4th quarter of 2023. In a letter dated 18 January 2024, the FSA has rejected the bank’s application of model changes for the retail market, and the bank will send a new application taking into account the feedback from the FSA. 

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.

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

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

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

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.

Equity31.12.202331.12.2022
EC capital989989
- ECs owned by the bank-4-3
Share premium359358
Additional Tier 1 capital (AT1)650650
Primary capital fund3 4753 334
Gift fund125125
Dividend equalisation fund2 2052 066
Proposed dividend for EC holders371198
Proposed dividend for the local community376200
Liability credit reserve-1316
Other equity147169
Total equity8 6808 102
   
Tier 1 capital (T1)31.12.202331.12.2022
Goodwill, intangible assets and other deductions-59-56
Value adjustments of financial instruments at fair value-17-17
Deduction of overfunded pension liability-48-35
Deduction of remaining permission for the acquisition of own equity certificates-610
Additional Tier 1 capital (AT1)-650-650
Expected IRB-losses exceeding ECL calculated according to IFRS 9-242-518
Deduction for proposed dividend-371-198
Deduction for proposed dividend for the local community-376-200
Total Common Equity Tier 1 capital (CET1)6 8566 428
Additional Tier 1 capital - classified as equity650650
Additional Tier 1 capital - classified as debt00
Total Tier 1 capital (T1)7 5067 078
   
Tier 2 capital (T2)31.12.202331.12.2022
Subordinated loan capital of limited duration857857
Total Tier 2 capital (T2)857857
   
Net equity and subordinated loan capital8 3637 935
   
Risk weighted assets (RWA) by exposure classes  
Credit risk - standardised approach31.12.202331.12.2022
Central governments or central banks00
Local and regional authorities389296
Public sector companies207203
Institutions240245
Covered bonds550526
Equity347198
Other items547738
Total credit risk - standardised approach2 2802 206
   
Credit risk - IRB Foundation31.12.202331.12.2022
Retail - Secured by real estate11 99511 307
Retail - Other295304
Corporate lending19 44418 874
Total credit risk - IRB-Foundation31 73430 485
   
Market risk (standardised approach)161236
Operational risk (basic indicator approach)3 4242 996
Risk weighted assets (RWA)37 59935 923
   
Minimum requirement Common Equity Tier 1 capital (4.5 %)1 6921 617
   
Buffer requirements31.12.202331.12.2022
Capital conservation buffer , 2.5 %940898
Systemic risk buffer, 4.5 % (3.0 % per 31.12.2022)1 6921 078
Countercyclical buffer, 2.5 % (2.0 % per 31.12.2022)940718
Total buffer requirements for Common Equity Tier 1 capital3 5722 694
Available Common Equity Tier 1 capital after buffer requirements1 5922 117
   
Capital adequacy as a percentage of risk weighted assets (RWA)31.12.202331.12.2022
Capital adequacy ratio22.222.1
Tier 1 capital ratio20.019.7
Common Equity Tier 1 capital ratio18.217.9
Leverage Ratio (LR)31.12.202331.12.2022
Basis for calculation of leverage ratio99 79493 218
Leverage Ratio (LR)7.57.6
 

Note 3

Operating segments

Result - Q4 2023GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income5060801972290
Other operating income71-181734317
Total income577-18972312607
Operating expenses242-1566451379
Profit before impairment335-331186123-2
Impairment on loans, guarantees etc.-11700-12250
Pre-tax profit452-331308118-2
Taxes112     
Profit after tax340     
       
       
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
       
       
Result - Q4 2022GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income4321211852250
Other operating income102-175530268
Total income534-16762152518
Operating costs216-2576381189
Profit before impairment31890177133-1
Impairment on loans, guarantees etc.200-16180
Pre-tax profit31690193115-1
Taxes74     
Profit after tax242     
       
       
Result - 31.12.2022GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income1 5172456478230
Other operating income239-634510711733
Total income1 756-619075494033
Operating costs747-6120813543332
Profit before impairment1 0090-1186195071
Impairment on loans, guarantees etc.-400-26220
Pre-tax profit1 0130-1186454851
Taxes236     
Profit after tax777     
       
       
Key figures - 31.12.2022GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Gross loans to customers 1)76 393-2291 35224 52450 7460
Expected credit loss on loans-31500-226-890
Net loans to customers76 078-2291 35224 29850 6570
Deposits from customers 1)43 881-8684414 62728 4960
Guarantee liabilities1 362001 35930
Expected credit loss on guarantee liabilities26002600
The deposit-to-loan ratio57.437.662.459.656.20.0
Man-years37401724414018
       
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 incomeQ4 2023Q4 202231.12.202331.12.2022
Net interest income5756237263
Other operating income-14-22-14-29
Total income4334223234
Operating expenses15135851
Profit before impairment on loans2821165183
Impairment on loans, guarantees etc.0116
Pre-tax profit2820164177
Taxes643639
Profit after tax2216128138
MØRE BOLIGKREDITT AS  
Balance sheet31.12.202331.12.2022
Loans to and receivables from customers32 35730 464
Total equity1 6651 712
 

Note 4

Loans and deposits broken down according to sectors

The loan portfolio with agreed floating interest is measured at amortised cost, while the loan portfolio with fixed interest rates is measured at fair value.
       
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 998-1-26-24 973
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 services2 138-90-02 129
Property management8 957-11-7-8979 028
Professional/financial services797-1-1-225818
Transport and private/public services/abroad4 327-6-7-5394 348
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
       
       
31.12.2022GROUP
Sector/industryGross loans at amortised costECL Stage 1ECL Stage 2ECL Stage 3Loans at fair valueNet loans
Agriculture and forestry6360-1-446677
Fisheries4 594-3-2024 591
Manufacturing2 671-5-8-1072 655
Building and construction1 040-3-5-161 037
Wholesale and retail trade, hotels1 298-2-3-381 298
Supply/Oil services1 5180-4-12901 385
Property management8 764-8-8-52819 024
Professional/financial services936-1-2-114946
Transport and private/public services/abroad3 717-5-90373 740
Total corporate/public entities25 174-27-42-15340125 353
Retail customers47 804-11-56-263 01450 725
Total loans to and receivables from customers72 978-38-98-1793 41576 078
Deposits with agreed floating interest rates are measured at amortised cost, fixed-interest rate deposits with maturities less than one year are measured at amortised cost and fixed-interest rate deposits with maturities in excess of one year are classified at fair value and secured by interest rate swaps.
   
DEPOSITS FROM CUSTOMERSGROUP
Sector/industry31.12.202331.12.2022
Agriculture and forestry278262
Fisheries1 5561 950
Manufacturing3 6873 516
Building and construction967867
Wholesale and retail trade, hotels1 0981 183
Property management2 5022 324
Transport and private/public services5 0084 628
Public administration657669
Others2 4312 138
Total corporate/public entities18 18417 537
Retail customers29 22626 344
Total47 41043 881
 

Note 5

Losses and impairment on loans and guarantees

Methodology for measuring expected credit losses (ECL) according to IFRS 9
For a detailed description of the bank’s loss model, please see note 9 in the annual report for 2022.

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

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

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

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

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

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

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

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 can be overridden to stage 2 if that is considered to give the best estimate of expected credit loss.

In the quarterly report for the third quarter of 2023, it was informed about improvements in the market for Oil Services/Supply and developments within some commitments placed in stage 3.

According to notice to the Oslo Stock Exchange during the fourth quarter of 2023, the loss provisions on these commitments were reversed. In addition, further loss reversals on other loans and guarantees were recognized in the quarter. Net loan loss reversals in the fourth quarter amounts to MNOK 117.

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.

At its meeting on 13 December 2023, Norges Bank decided to raise the key policy rate from 4.25 to 4.5 per cent. Based on their current assessment of the outlook and risk profile, the key policy rate will probably be kept at this level for some time ahead. Growth in the Norwegian economy is low. After growth slowed in the first half of 2023, mainland Norway GDP was approximately unchanged from the second to the third quarter. Household consumption as a whole has fallen so far this year and has been slightly lower than expected in Norges Bank's March Report. Norges Bank estimates that the average mortgage rate will rise to about 5.7 per cent next year. Higher interest rates and high inflation have curbed demand in the Norwegian economy, and household consumption and housing investments are expected to show weak developments this year and next. On the other hand, the depreciation of the krone has improved cost competitiveness for Norwegian enterprises. This points to increased exports. High activity in petroleum-related industries will boost activity in both 2024 and 2025. Prospects of rising public demand throughout the projection period also point to increased activity. Through 2025 and 2026, Norges Bank expects economic activity to pick up gradually, primarily as a result of higher private consumption. The interest burden is expected to increase slightly further through 2024 before gradually decreasing later in the projection period. The slowdown will occur both as a result of a lower debt burden and a lower key policy rate over time. As a result of weak growth in employment in the next few years, Norges Bank expects unemployment to edge up.

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 31.12.2023 is based on a scenario weighting with 70 per cent weight on the baseline scenario (normal development), 20 per cent weight on the worst case scenario and 10 per cent weight on the best-case scenario. The weightings have been kept unchanged from the first quarter of 2022 when the weighting for the worst-case scenario was increased from 10 per cent to 20 per cent while the weighting for the best-case scenario was reduced from 20 per cent to 10 per cent as a result of the war in Ukraine, sharp increase in energy and commodity prices and prospects of persistently higher inflation and interest rates.

Specification of credit loss in the income statement
GROUPQ4 2023Q4 202220232022
Changes in ECL - stage 1 (model-based)-101196
Changes in ECL - stage 2 (model-based)1161632
Changes in ECL - stage 3 (model-based)1110139
Changes in individually assessed losses-141-35-114-73
Confirmed losses covered by previous individual impairment1492326
Confirmed losses, not previously impaired0262
Recoveries-2-1-6-6
Total impairments on loans and guarantees-1172-53-4
Changes in the loss provisions/ECL recognised in the balance sheet in the period  
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
     
     
GROUP - 31.12.2022Stage 1Stage 2Stage 3Total
ECL 31.12.20213372263368
New commitments1938360
Disposal of commitments and transfer to stage 3 (individually assessed)-9-23-5-37
Changes in ECL in the period for commitments which have not migrated0-81-7
Migration to stage 11-180-17
Migration to stage 2-645039
Migration to stage 31-2109
Changes stage 3 (individually assessed)---74-74
ECL 31.12.202239104198341
- of which expected losses on loans to retail customers11562693
- of which expected losses on loans to corporate customers2742153222
- of which expected losses on guarantee liabilities161926
Commitments (exposure) divided into risk groups based on probability of default
GROUP - 31.12.2023Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)59 3133 032-62 345
Medium risk (0.5 % - < 3 %)10 1097 709-17 818
High risk (3 % - <100 %)1 6483 008-4 656
PD = 100 %--420420
Total commitments before ECL71 07013 74942085 239
- ECL-48-120-98-266
Total net commitments *)71 02213 62932284 973
     
Gross commitments with overridden migration416-41600
     
     
GROUP - 31.12.2022Stage 1Stage 2Stage 3Total
Low risk (0 % - < 0.5 %)55 4725 630-61 102
Medium risk (0.5 % - < 3 %)8 2816 10622014 607
High risk (3 % - <100 %)1 0281 932-2 960
PD = 100 %-4496741 123
Total commitments before ECL64 78114 11789479 792
- ECL-39-104-198-341
Total net commitments *)64 74214 01369679 451
     
Gross commitments with overridden migration368-129-2380
     
*) The tables above are based on exposure (incl. undrawn credit facilities and guarantee liabilities) and are not including fixed rate loans assessed at fair value. The figures are thus not reconcilable against the balance sheet.
 

Note 6

Credit-impaired commitments

The table shows total commitments in default for more than 90 days and other credit-impaired commitments (less than 90 days). Customers who have been in default must go through a probation period with 100 per cent PD for at least three months before they are scored as non-defaulted. These customers are included in gross credit-impaired commitments.
 31.12.202331.12.2022
GROUPTot.Ret.Corp.Tot.Ret.Corp.
       
Gross commitments in default for more than 90 days965640473512
Gross other credit-impaired commitments3291661631 076146930
Gross credit-impaired commitments4252222031 123181942
       
ECL on commitments in default for more than 90 days2614121266
ECL on other credit-impaired commitments72324018620166
ECL on credit-impaired commitments98465219826172
       
Net commitments in default for more than 90 days70422835296
Net other credit-impaired commitments257134123890126764
Net credit-impaired commitments327176151925155770
       
Total gross loans to customers - Group81 83453 79528 03976 39350 81825 575
Guarantees - Group1 24921 2471 36231 359
Gross credit-impaired commitments in % of loans/guarantee liabilities0.51%0.41%0.69%1.44%0.36%3.50%
Net credit-impaired commitments in % loans/guarantee liabilities0.39%0.33%0.52%1.19%0.30%2.86%
       
       
Commitments with probation period31.12.202331.12.2022
GROUPTotalRetailCorporateTotalRetailCorporate
Gross commitments with probation period111723950859449
Gross commitments with probation period in % of gross credit-impaired commitments26%32%19%45%33%48%
 

Note 7

Other income

(NOK million)20232022
Guarantee commission2744
Income from the sale of insurance services (non-life/personal)2927
Income from the sale of shares in unit trusts/securities1715
Income from Discretionary Portfolio Management4743
Income from payment transfers9590
Other fees and commission income4329
Commission income and income from banking services258248
Commission expenses and expenses from banking services-42-34
Income from real estate brokerage3331
Other operating income11
Total other operating income3432
Net commission and other operating income250246
Interest hedging (for customers)1615
Currency hedging (for customers)3142
Dividend received111
Net gains/losses on shares1024
Net gains/losses on bonds-2-75
Change in value of fixed-rate loans17-121
Derivates related to fixed-rate lending-26107
Change in value of issued bonds-1 172371
Derivates related to issued bonds1 173-380
Net gains/losses related to buy back of outstanding bonds-3-1
Net result from financial instruments45-7
Total other income295239

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 - 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
      
      
Net commission and other operating income - 31.12.2022GroupOtherCorporateRetailReal estate brokerage
Guarantee commission4404400
Income from the sale of insurance services2722230
Income from the sale of shares in unit trusts/securities1521120
Income from Discretionary Portfolio Management43221190
Income from payment transfers90918630
Other fees and commission income2919190
Commission income and income from banking services24816951360
Commission expenses and expenses from banking services-34-7-3-240
Income from real estate brokerage3100031
Other operating income11000
Total other operating income3210031
Net commision and other operating income246109211231
 

Note 8

Operating expenses

(NOK million)20232022
Wages343314
Pension expenses2523
Employers' social security contribution and Financial activity tax8267
Other personnel expenses3226
Wages, salaries, etc.482430
Depreciations4946
Operating expenses own and rented premises1915
Maintenance of fixed assets87
IT-expenses168150
Marketing expenses4737
Purchase of external services3225
Expenses related to postage, telephone and newspapers etc.98
Travel expenses65
Capital tax128
Other operating expenses2716
Total other operating expenses328271
Total operating expenses859747
 

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 - 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
    
    
GROUP - 31.12.2022Financial instruments at fair value through profit and lossFinancial instruments measured at amortised costTotal book value
Cash and receivables from Norges Bank 394394
Loans to and receivables from credit institutions 361361
Loans to and receivables from customers3 41572 66376 078
Certificates and bonds11 013 11 013
Shares and other securities246 246
Financial derivatives987 987
Total financial assets15 66173 41889 079
Loans and deposits from credit institutions 586586
Deposits from and liabilities to customers4843 83343 881
Financial derivatives752 752
Debt securities 34 23634 236
Subordinated loan capital 857857
Total financial liabilities80079 51280 312
 

Note 10

Financial instruments at amortised cost

GROUP31.12.202331.12.2022
 Fair valueBook valueFair valueBook value
Cash and receivebles from Norges Bank266266394394
Loans to and receivables from credit institutions919919361361
Loans to and receivables from customers78 28978 28972 66372 663
Total financial assets79 47479 47473 41873 418
Loans and deposits from credit institutions1 7271 727586586
Deposits from and liabilities to customers47 27247 27243 83343 833
Debt securities issued36 27636 17034 17534 236
Subordinated loan capital857857848857
Total financial liabilities86 13286 02679 44279 512
 

Note 11

Financial instruments at fair value

A change in the discount rate of 10 basis points will have an impact of about NOK 8.1 million on loans with fixed interest rate.

 

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
     
     
GROUP - 31.12.2022Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and receivables from Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  3 4153 415
Certificates and bonds8 2392 774 11 013
Shares and other securities39 207246
Financial derivatives 987 987
Total financial assets8 2783 7613 62215 661
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers  4848
Debt securities   -
Subordinated loan capital   -
Financial derivatives 752 752
Total financial liabilities-75248800
Reconciliation of movements in level 3 during the period 
GROUPLoans to and receivables from customersSharesDeposits from customers
Book value as at 31.12.20223 41520748
Purchases/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
    
    
GROUPLoans to and receivables from customersSharesDeposits from customers
Book value as at 31.12.20213 9571940
Purchases/additions5462048
Sales/reduction-95720
Transferred to Level 3000
Transferred from Level 3000
Net gains/losses in the period-131-90
Book value as at 31.12.20223 41520748
 

Note 12

Issued covered bonds

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

Issued covered bonds in the Group (NOK million)    
ISIN codeCurr.Nominal value in currency 31.12.23InterestIssuedMaturityBook value 31.12.23Book value 31.12.22
NO0010588072NOK1 050fixed NOK 4.75 %201020251 0661 087
XS0968459361EUR25fixed EUR 2.81 %20132028289261
NO0010819543NOK2 3473M Nibor + 0.42 %201820242 3513 004
XS1839386577EUR-fixed EUR 0.375 %20182023-2 606
NO0010836489NOK1 000fixed NOK 2.75 %20182028956957
NO0010853096NOK3 0003M Nibor + 0.37 %201920253 0153 010
XS2063496546EUR250fixed EUR 0.01 %201920242 7342 481
NO0010884950NOK3 0003M Nibor + 0.42 %202020253 0063 004
XS2233150890EUR303M Euribor + 0.75 %20202027345324
NO0010951544NOK5 0003M Nibor + 0.75 %202120265 0745 094
XS2389402905EUR250fixed EUR 0.01 %202120262 6252 341
XS2556223233EUR250fixed EUR 3.125 %202220272 8232 638
NO0012908617NOK4 0003M Nibor + 0.54 %202320284 027-
Total covered bonds issued by Møre Boligkreditt AS (incl. accrued interests)28 31126 807

As at 31.12.2023, Sparebanken Møre held NOK 0 million in covered bonds issued by Møre Boligkreditt AS (NOK 0 million). Møre Boligkreditt AS held no own covered bonds as at 31.12.2023 (NOK 0 million).

 

Note 13

Transactions with related parties

These are transactions between the parent bank and wholly-owned subsidiaries based on arm's length principles.
The most important transactions eliminated in the Group accounts:
PARENT BANK31.12.202331.12.2022
Statement of income  
Net interest and credit commission income from subsidiaries14668
Received dividend from subsidiaries152241
Administration fee received from Møre Boligkreditt AS4943
Rent paid to Sparebankeiendom AS and Storgata 41-45 Molde AS1514
   
Balance sheet  
Claims on subsidiaries3 9833 614
Covered bonds00
Liabilities to subsidiaries1 4841 747
Intragroup right-of-use of properties in Sparebankeiendom AS and Storgata 41-45 Molde AS7076
Intragroup hedging306125
Accumulated loan portfolio transferred to Møre Boligkreditt AS32 36930 474
 

Note 14

EC capital

The 20 largest EC holders in Sparebanken Møre as at 31.12.2023Number of ECsPercentage share of EC capital
Sparebankstiftelsen Tingvoll4 904 5849.92
Spesialfondet Borea utbytte2 866 2295.80
Verdipapirfondet Eika egenkapital2 334 3874.72
Wenaasgruppen AS2 100 0004.25
Verdipapirfond Pareto Aksje Norge1 896 6763.84
MP Pensjon1 798 9053.64
Kommunal Landspensjonskasse1 548 1043.13
Verdipapirfond Nordea Norge Verdi1 505 1203.04
Wenaas EFTF AS1 100 0002.23
Beka Holding AS750 5001.52
Lapas AS627 5001.27
Forsvarets personellservice459 0000.93
BKK Pensjonskasse422 6000.85
Stiftelsen Kjell Holm419 7500.85
Kverva Finans AS413 9950.84
Pareto Invest Norge AS375 7530.76
Hjellegjerde Invest AS300 0000.61
U Aandahls Eftf AS250 0000.51
PIBCO AS229 5000.46
Borghild Hanna Møller201 9670.41
Total 20 largest EC holders24 504 57049.57
Total number of ECs49 434 770100.00

The proportion of equity certificates held by foreign nationals was 2.4 per cent at the end of the 4th quarter of 2023.

During the 4th quarter of 2023, Sparebanken Møre has acquired 100,000 of its own ECs.

 

 

 

 

Note 15

Events after the reporting date

No events have occurred after the reporting period that will materially affect the figures presented as of 31 December 2023.