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 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.

Banking Package IV will apply in the EU from 01.01.2025 with the implementation of the Capital Requirements Regulation CRRIII and the Capital Requirements Regulation CRDVI. However, CRRIII cannot come into force in Norway until CRRIII has been incorporated and entered into force in the EEA Agreement. CRRIII will enter into force in the EEA Agreement after any constitutional reservations in Liechtenstein and Iceland have been lifted.

The Ministry of Finance has decided to increase the minimum requirements on average risk weights for loans secured by Norwegian residential real estate from 20 to 25 per cent with effect from 1 July 2025. For Sparebanken Møre, the new minimum requirement is, based on figures from the third quarter, estimated to entail an isolated negative effect of about 1.1 percentage points on CET1 ratio. On the other hand, other CRRIII changes will have a positive effect on the bank`s CET1 ratio. The changes in capital requirements will for Sparebanken Møre have an overall net positive effect on CET1 ratio by approximately 1.2 percentage points.

In a letter dated 18 January 2024, the FSA rejected the bank’s application of model changes for the retail market and the bank will send a new application during the first quarter of 2025, taking the feedback from the FSA into account.

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. In January 2025, a new application was submitted for the acquisition of own equity certificates.

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 2025, 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 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. 

Equity31.12.202431.12.2023
EC capital996989
- ECs owned by the bank-5-4
Share premium379359
Additional Tier 1 capital (AT1)750650
Primary capital fund3 6873 475
Gift fund125125
Dividend equalisation fund2 3062 205
Proposed dividend for EC holders311371
Proposed dividend for the local community332376
Liability credit reserve-43-13
Other equity188147
Total equity9 0268 680
   
Tier 1 capital (T1)31.12.202431.12.2023
Goodwill, intangible assets and other deductions-63-59
Value adjustments of financial instruments at fair value-19-17
Deduction of overfunded pension liability-60-48
Deduction of remaining permission for the acquisition of own equity certificates-73-61
Additional Tier 1 capital (AT1)-750-650
Expected IRB-losses exceeding ECL calculated according to IFRS 9-376-242
Deduction for proposed dividend-311-371
Deduction for proposed dividend for the local community-332-376
Total Common Equity Tier 1 capital (CET1)7 0426 856
Additional Tier 1 capital - classified as equity750650
Additional Tier 1 capital - classified as debt00
Total Tier 1 capital (T1)7 7927 506
   
Tier 2 capital (T2)31.12.202431.12.2023
Subordinated loan capital of limited duration857857
Total Tier 2 capital (T2)857857
   
Net equity and subordinated loan capital8 6498 363
   
Risk weighted assets (RWA) by exposure classes  
Credit risk - standardised approach31.12.202431.12.2023
Central governments or central banks00
Local and regional authorities370389
Public sector companies0207
Institutions270240
Covered bonds607550
Equity348347
Other items515547
Total credit risk - standardised approach2 1092 280
   
Credit risk - IRB Foundation31.12.202431.12.2023
Retail - Secured by real estate12 91011 995
Retail - Other256295
Corporate lending21 63019 444
Total credit risk - IRB-Foundation34 79731 734
   
Market risk (standardised approach)135161
Operational risk (basic indicator approach)3 9623 424
Risk weighted assets (RWA)41 00337 599
   
Minimum requirement Common Equity Tier 1 capital (4.5 %)1 8451 692
   
Buffer requirements31.12.202431.12.2023
Capital conservation buffer , 2.5 %1 025940
Systemic risk buffer, 4.5 %1 8451 692
Countercyclical buffer, 2.5 %1 025940
Total buffer requirements for Common Equity Tier 1 capital3 8953 572
Available Common Equity Tier 1 capital after buffer requirements1 3021 592
   
Capital adequacy as a percentage of risk weighted assets (RWA)31.12.202431.12.2023
Capital adequacy ratio21.122.2
Tier 1 capital ratio19.020.0
Common Equity Tier 1 capital ratio17.218.2
   
Leverage Ratio (LR)31.12.202431.12.2023
Basis for calculation of leverage ratio105 40799 794
Leverage Ratio (LR)7.47.5
 

Note 3

Operating segments

Result - Q4 2024GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income5220852122250
Other operating income67-18-2314511
Total income589-188324327011
Operating expenses235-18364815415
Profit before impairment354047195116-4
Impairment on loans, guarantees etc.210027-60
Pre-tax profit333047168122-4
Taxes82     
Profit after tax251     
       
       
Result - 31.12.2024GroupEliminationsOther 2)CorporateRetail 1)Real estate brokerage
Net interest income2 07113558139020
Other operating income330-7010111313848
Total income2 401-694569261 04048
Operating costs955-6920318358850
Profit before impairment1 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
       
       
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
       
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 2024Q4 202331.12.202431.12.2023
Net interest income6757283237
Other operating income0-14-12-14
Total income6743271223
Operating expenses17156058
Profit before impairment on loans5028211165
Impairment on loans, guarantees etc.00-61
Pre-tax profit5028217164
Taxes1164836
Profit after tax3922169128
MØRE BOLIGKREDITT AS  
Balance sheet31.12.202431.12.2023
Loans to and receivables from customers35 74632 357
Total equity1 7761 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.
       
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
       
       
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/industry31.12.202431.12.2023
Agriculture and forestry332278
Fisheries1 7271 556
Manufacturing3 8203 387
Building and construction861967
Wholesale and retail trade, hotels1 1961 098
Property management2 6902 502
Transport and private/public services6 1115 308
Public administration251657
Others2 4132 431
Total corporate/public entities19 40118 184
Retail customers30 14929 226
Total49 55047 410
 

Note 5

Losses and impairments 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. The political direction that the United States seems to be taking under the president-elect is adding to this uncertainty. The prospect of increased tariff barriers and a trade war may lead to volatility int financial markets and, in the long term, lower growth in the global economy.

The backdrop is that inflation continues to decline, and inflation is now approaching the target of two per cent in several Western countries. This has opened the way for interest rate cuts among several of our trading partners. Sweden, the euro area, the US and the UK are all well on their way to reducing interest rates down from the recent tightening level. More interest rate cuts are expected in the coming months.

A weak NOK has contributed to Norges Bank being somewhat more cautious. However, it is also crucial that the overall activity in the Norwegian economy has held up better than expected. The message from the governor of Norges Bank, is that the time is approaching to reduce the policy rate in Norway as well. The latest interest rate path indicates that the first rate cut will come in March 2025, followed by a further 2-3 rate cuts before the end of the year.

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 31.12.2024 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 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.

Specification of credit loss in the income statement
GROUPQ4 2024Q4 202320242023
Changes in ECL - stage 1 (model-based)-8-10-149
Changes in ECL - stage 2 (model-based)2211316
Changes in ECL - stage 3 (model-based)1111713
Changes in individually assessed losses-10-1413-114
Confirmed losses covered by previous individual impairment6143023
Confirmed losses, not previously impaired3046
Recoveries-3-2-13-6
Total impairments on loans and guarantees21-11720-53
Changes in the loss provisions/ECL recognised in the balance sheet in the period  
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
     
     
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 - 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
     
     
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.
       
 31.12.202431.12.2023
GROUPTotalRetailCorporateTotalRetailCorporate
       
Gross commitments in default for more than 90 days1598178965640
Gross other credit-impaired commitments352129223329166163
Gross credit-impaired commitments511210301425222203
       
ECL on commitments in default for more than 90 days402020261412
ECL on other credit-impaired commitments763145723339
ECL on credit-impaired commitments1165165984751
       
Net commitments in default for more than 90 days1196158704228
Net other credit-impaired commitments27698178257133124
Net credit-impaired commitments395159236327175152
       
Total gross loans to customers - Group87 12857 87229 25681 83453 79528 039
Guarantees - Group2 20812 2071 24921 247
Gross credit-impaired commitments in % of loans/guarantee liabilities0.58%0.36%0.97%0.51%0.41%0.69%
Net credit-impaired commitments in % loans/guarantee liabilities0.45%0.27%0.77%0.39%0.33%0.52%
       
       
Commitments with probation period31.12.202431.12.2023
GROUPTotalRetailCorporateTotalRetailCorporate
Gross commitments with probation period147441031117239
Gross commitments with probation period in % of gross credit-impaired commitments29%21%34%26%32%19%
 

Note 7

Other income

(NOK million)20242023
Guarantee commission2727
Income from the sale of insurance services (non-life/personal)3329
Income from the sale of shares in unit trusts/securities1517
Income from Discretionary Portfolio Management5547
Income from payment transfers9995
Other fees and commission income4243
Commission income and income from banking services271258
Commission expenses and expenses from banking services-40-42
Income from real estate brokerage4733
Other operating income91
Total other operating income5634
Net commission and other operating income287250
Interest hedging (for customers)1716
Currency hedging (for customers)3131
Dividend received141
Net gains/losses on shares-910
Net gains/losses on bonds-8-2
Change in value of fixed-rate loans-617
Derivates related to fixed-rate lending-1-26
Change in value of issued bonds-252-1172
Derivates related to issued bonds2591173
Net gains/losses related to buy back of outstanding bonds-2-3
Net result from financial instruments4345
Total other income330295

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 - 31.12.2024GroupOtherCorporateRetailReal estate brokerage
Guarantee commission2712600
Income from the sale of insurance services3333270
Income from the sale of shares in unit trusts/securities1521120
Income from Discretionary Portfolio Management55327250
Income from payment transfers99723680
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
      
      
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)20242023
Wages379343
Pension expenses2425
Employers' social security contribution and Financial activity tax8882
Other personnel expenses3432
Wages, salaries, etc.525482
Depreciations5549
Operating expenses own and rented premises1719
Maintenance of fixed assets78
IT-expenses209168
Marketing expenses4447
Purchase of external services3732
Expenses related to postage, telephone and newspapers etc.99
Travel expenses66
Capital tax1312
Other operating expenses3227
Total other operating expenses375328
Total operating expenses955859
 

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 - 31.12.2024Financial 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
    
    
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

GROUP31.12.202431.12.2023
 Fair valueBook valueFair valueBook value
Cash and receivebles from Norges Bank447447266266
Loans to and receivables from credit institutions702702919919
Loans to and receivables from customers82 32482 32478 28978 289
Total financial assets83 47383 47379 47479 474
Loans and deposits from credit institutions1 9941 9941 7271 727
Deposits from and liabilities to customers49 41949 41947 27247 272
Debt securities issued39 19738 90636 27636 170
Subordinated loan capital866857857857
Total financial liabilities91 47691 17686 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 10.2 million on loans with fixed interest rate.

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
     
     
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 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
    
    
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 31.12.2024InterestIssuedMaturityBook value 31.12.2024Book value 31.12.2023
NO0010588072NOK1 050fixed NOK 4.75 %201020251 0601 066
XS0968459361EUR25fixed EUR 2.81 %20132028299289
NO0010819543NOK-3M Nibor + 0.42 %20182024-2 351
NO0010836489NOK1 000fixed NOK 2.75 %20182028940956
NO0010853096NOK2 0003M Nibor + 0.37 %201920252 0103 015
XS2063496546EUR-fixed EUR 0.01 %20192024-2 734
NO0010884950NOK3 0003M Nibor + 0.42 %202020253 0063 006
XS2233150890EUR303M Euribor + 0.75 %20202027359345
NO0010951544NOK6 0003M Nibor + 0.75 %202120266 0635 074
XS2389402905EUR250fixed EUR 0.01 %202120262 8262 625
XS2556223233EUR250fixed EUR 3.125 %202220272 9652 823
NO0012908617NOK6 0003M Nibor + 0.54 %202320286 0434 027
XS2907263284EUR500fixed EUR 2,63 %202420295 932-
Total covered bonds issued by Møre Boligkreditt AS (incl. accrued interests)31 50328 311

As at 31.12.2024, Sparebanken Møre held NOK 281 million in covered bonds, including accrued interest, issued by Møre Boligkreditt AS (NOK 0 million). Møre Boligkreditt AS held no own covered bonds as at 31.12.2024 (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 BANK31.12.202431.12.2023
Statement of income  
Net interest and credit commission income from subsidiaries131146
Received dividend from subsidiaries132152
Administration fee received from Møre Boligkreditt AS5049
Rent paid to Sparebankeiendom AS and Storgata 41-45 Molde AS1515
   
Balance sheet  
Claims on subsidiaries4 5133 983
Covered bonds2810
Liabilities to subsidiaries2 0611 484
Intragroup right-of-use of properties in Sparebankeiendom AS and Storgata 41-45 Molde AS5970
Intragroup hedging465306
Accumulated loan portfolio transferred to Møre Boligkreditt AS35 75132 369
 

Note 14

EC capital

The 20 largest EC holders in Sparebanken Møre as at 31.12.2024 (grouped)Number of ECsPercentage share of EC capital
Sparebankstiftelsen Tingvoll4 837 3949.71
Verdipapirfondet Eika egenkapital2 447 9684.92
Wenaasgruppen AS2 200 0004.42
Spesialfondet Borea utbytte2 064 6684.15
Verdipapirfond Pareto Aksje Norge1 829 2273.67
MP Pensjon1 798 9053.61
Kommunal Landspensjonskasse1 692 1073.40
J.P. Morgan SE (nominee)1 687 1993.39
Wenaas EFTF AS1 100 0002.21
VPF Fondsfinans utbytte800 0001.61
Beka Holding AS750 5001.51
Lapas AS627 0001.26
BKK Pensjonskasse470 8880.95
Forsvarets personellservice461 0000.93
Sparebankstiftelsen Sparebanken Møre360 7500.72
Hjellegjerde Invest AS300 0000.60
Sparebanken Møre259 6580.52
U Aandahls Eftf AS250 0000.50
PIBCO AS229 5000.46
Kveval AS218 1240.44
Total 20 largest EC holders24 384 88848.97
Total number of ECs49 795 520100.00

The proportion of equity certificates held by foreign nationals was 5.7 per cent at the end of the 4th quarter of 2024.

During the 4th quarter of 2024, Sparebanken Møre has acquired 88,000 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 at 31 December 2024.