This year’s operating profit before tax was NOK 77.0 million. Net lending balance was down from NOK 19.0 to 18.7 billion.
KLP Kommunekreditt AS is a mortgage company 100% owned by KLP Banken AS. The purpose of the Company is long-term financing of municipalities, county authorities and companies working for the public sector.
KLP Banken AS is a commercial bank 100% owned by Kommunal Landspensjonskasse gjensidig forsikringsselskap (KLP). KLP Banken AS also owns all of the shares in the subsidiary KLP Boligkreditt AS. The collective operations of KLP Banken AS and its subsidiaries are divided into two business areas: retail market and public-sector lending. The business is nationwide and the companies’ head office is in Trondheim.
KLP Kommunekreditt AS is the only financial institution in Norway that issues covered bonds for loans to municipalities, county authorities or enterprises with public guarantees. Its presence in the market for loans to public-sector enterprises encourages competition, which benefits the target group of municipal and county authorities and enterprises with public guarantees by providing access to favourable long-term financing.
Profit (NOK millions)
2024
2023
Change
Operating profit before tax
77.0
88.6
-11.6
Net interest income
108.6
113.6
-5.1
Total operating expenses
-21.2
-22.7
1.6
Profit/loss financial instruments
-10.4
-2.3
-8.1
Balance sheet (NOK billions)
2024
2023
Change
New loan payments
2.1
1.1
1.0
Net lending
18.7
19.0
-0.3
Liquidity
4.3
2.1
2.2
INCOME STATEMENT
The Company’s profit before tax gave a return on equity of 7.9 (9.9) per cent.
Net interest income from the lending and investment portfolios was about 4 per cent lower than in 2023.The change from last year is mainly due to lower lending volume and slightly lower lending margins.
The results are also affected by higher losses on financial instruments in 2024 than the previous year. This is mainly due to increased buyback costs on the Company’s own debt issuance. The Company makes regular adjustments to reduce its liquidity risk and to meet regulatory requirements with respect to liquidity indicators and capital adequacy. Refinancing of the borrowings then results in a regular need to buy back the Company’s own issuances. In 2024 the profit/loss effect of such buybacks was NOK -10.0 (-6.0) million.
The Company also had reduced profits from liquidity management as changes in the market value of the Company’s securities resulted in a loss of NOK -0.3 (gain of 3.8) million. The overall negative accounting effect of changes in value on financial instruments was thus higher in 2024 compared to the previous year. See Note 6.
Operating expenses show a 6.9 per cent decrease compared to the previous year. This is mainly due to lower lending volume in the Company. The Company’s lending is managed by KLP Banken AS, and the operating expenses incurred are regulated in a management agreement with the parent company. Under this agreement, KLP Kommunekreditt AS is charged for its share of the parent company’s costs for the management of public-sector loans, based on volume. Costs are settled monthly. Operating expenses in excess of this are mainly direct costs incurred by the Company for purchases of external services.
LENDING
Lending activities in KLP Kommunekreditt AS are primarily based on the sale of new loans directly from the Company.
Total lending was reduced by 2 per cent in 2024. 91 (91) per cent of the lending volume is at floating interest rates. The rest is fixed interest rate loans.
In 2024, the Company paid out new loans worth NOK 2.1 (1.1) billion. The lending portfolio comprises direct loans to Norwegian municipalities and county authorities, or to enterprises working for the public sector and receiving unconditional guarantees from municipalities or county authorities. The credit risk in the lending portfolio is considered very low.
The credit risk associated with lending to municipal and county authorities in Norway is limited to deferral of payment and does not provide for cessation of payment obligations. This is a consequence of the Norwegian Local Government Act, which indemnifies lenders against losses if a local authority is unable to meet its payment obligations. Where payment is deferred, the lender is also secured against losses of accrued interest, late-payment interest and debt collection costs. KLP Kommunekreditt AS has not incurred any credit loss on loans to Norwegian municipalities or county authorities.
The Company had no non-performing loans more than 90 days past due at the end of 2024. No individual losses were recorded in the financial year. Estimated loss provisions had an effect on profits of NOK 3 (4) thousand in the financial year. For more information on losses and lending, please refer to Note 8.
LENDING ACTIVITIES AND THE ROLE OF THE BANK
KLP makes loans to the public sector from its own balance sheet and through KLP Kommunekreditt AS. Loans are managed by KLP Banken AS.
KLP Kommunekreditt AS, together with KLP, has a good position in the market for long-term financing of municipalities, county authorities and enterprises working in the public sector.
Total loans from KLP and KLP Kommunekreditt AS to public-sector borrowers amounted to NOK 93.4 (90.3) billion at the end of 2024, an increase of 3.2 (3.1) billion, or 3.5 (3.6) per cent, in the financial year. For the local government sector overall, the estimated debt growth is 7 per cent in 2024. Loan applications totalling NOK 88.5 (95.0) billion were received in 2024.
LIQUIDITY
The Company’s liquidity situation is satisfactory, as it’s financing more than covers the liquidity requirement from operations.
KLP Kommunekreditt AS is subject to strict rules with respect to the assets it may invest in. The portfolio of liquid investments comprises safe securities and deposits in other banks. The securities are certificates and bonds with excellent security, largely covered bonds with an Aaa rating.
Holdings of cash and cash equivalents have been used to pay out new loans or for redemptions and buybacks of borrowings.
As new bond issues occur when the terms for them are considered favourable, a need arises to invest surplus liquidity. This liquidity contributes to earnings and provides the flexibility needed to meet the demand for new lending.
At the end of 2024 the Company had outstanding liquid investments in the form of interest-bearing securities amounting to NOK 3.6 (1.5) billion. Securities are recognised at market value. At the same date, bank deposits amounted to NOK 0.7 (0.6) billion.
BORROWING
KLP Kommunekreditt AS has established a programme for issuing covered bonds (OMF).
In the Norwegian market, covered bonds secured in a portfolio of loans to the local government sector amounted to NOK 21.0 (19.4) billion at the end of 2024. New issues in 2024 totalled NOK 6.3 (6.0) billion. Buybacks of previous issues amounted to NOK 5.0 (6.4) billion. No bonds were issued outside Norway. KLP Kommunekreditt AS has achieved the best rating for its borrowing programme.
The bonds are backed by the Company’s lending activity. Loans to enterprises have to be guaranteed by municipalities or county authorities under the provisions of the Local Government Act, by the Norwegian government or by a bank. The guarantees must be unconditional and cover both repayments and interest.
The Company’s debt to credit institutions at the end of the year comprised internal financing from KLP Banken AS in the amount of NOK 1.0 (0.7) billion.
BALANCE SHEET AND CAPITAL ADEQUACY
Total assets stood at NOK 23.1 (21.2) billion at the end of 2024. Of this, loans to public-sector borrowers amount to NOK 18.7 (19.0) billion and NOK 4.3 (2.1) billion are liquid investments.
The Company’s equity and subordinated loan capital, based on the Board of Directors’ proposal for the allocation of the year’s profit, totalled NOK 1,026 (968) million at the end of 2024. Core capital is identical to equity and subordinated loan capital. This gives a capital adequacy and core capital adequacy of 22.7 (22.7) per cent.
The current capital requirement, including capital buffers, is 14.0 per cent tier 1 capital adequacy and 17.5 per cent capital adequacy. The unweighted tier 1 capital ratio was 4.5 (4.6) per cent, compared with the requirement of 3.0 per cent.
The risk-weighted balance came to NOK 4.3 (4.1) billion. Capital adequacy is considered to be good.
ALLOCATION OF THE PROFIT FOR THE YEAR
The financial statements for KLP Kommunekreditt AS for 2024 show total comprehensive income of NOK 80.0 (88.8) million. The Board of Directors proposes that a group contribution of NOK 78.7 million be paid to KLP with tax effect. NOK 61.4 million will be returned from KLP as a group contribution without any tax effect. Net profit and distributed group contributions will be transferred to other equity. The group contribution will have an accounting effect from the date of the decision.
ABOUT THE FINANCIAL STATEMENTS
The Board of Directors believes that the financial statements provide a true and fair view of the Company’s assets and liabilities, financial position and profit. The conditions for continued operation are present, and this is assumed in the financial statements.
KLP Kommunekreditt AS prepares its financial statements in accordance with IFRS Accounting Standards, as approved by the EU, with associated interpretations. See Note 2 for further details.
RATING
The rating agencies’ assessments of the Company have a bearing on its borrowing terms. The Company uses Moody’s for credit rating of bonds. All covered bonds issued have an Aaa rating.
RISK MANAGEMENT
KLP Kommunekreditt AS is subject to KLP Banken’s risk management framework. This is intended to
ensure that risks are identified, analysed and managed by means of policies, limits, procedures and instructions.
Separate guidelines have been established for the most important individual risks (liquidity, credit, market,operational and compliance risks) and an overarching risk management policy that includes principles, organisation, frameworks etc. for the bank's overall risk. The guidelines are adopted by the Board andreviewed at least once per year. The policies are of an overarching nature and are complemented by procedures, rules, and instructions determined at the administrative level.
The Company aims to maintain a low level of operational risk, and to be characterised by a high level of professional competence, sound procedures and efficient operations.
The Company is included in the KLP Banken Group’s process for assessing and quantifying material risks and calculating its capital and liquidity needs (ICAAP/ILAAP). The assessment of capital needs is forward-looking, and in addition to calculating the need based on the current exposure (and limits), the need is assessed in light of planned growth, decided strategic changes, etc. The Board of Directors of the Company takes an active part in these assessments and, in addition to the capital requirement assessment, determines a desired level for total capital (the capital target).
The boards of KLP Banken AS, KLP Kommunekreditt AS and KLP Boligkreditt AS have appointed a joint risk committee. The risk committee deals with matters specifically related to risk and has an advisory function to the Board of KLP Kommunekreditt AS.
CORPORATE GOVERNANCE
The Company’s articles of association and applicable legislation provide guidelines for corporate governance, corporate management and define a clear division of roles between governing bodies and corporate management.
The Board of Directors sets the policies for the Company’s activities. The Board held six board meetings in 2024. At the end of 2024, the Board comprised two women and two men.
The Managing Director is in charge of the day-to-day management of the Company in accordance with instructions issued by the Board of Directors.
For Board members, board liability insurance has been taken out. This also covers the Managing Director.
The presentation of the Company’s accounts follows established processes across the KLP Group. The work is split between the Company’s finance function and the Group-wide shared functions. The management submits regular accounting status updates and reports on borrowing decisions to the Board. The Board adopts quarterly and annual accounts.
The Company follows the KLP Group’s guidelines on gender equality and diversity in the composition of the Board. These provide for an appropriate composition of the Board in terms of age, gender and experience. There have been no deviations from them during the reporting period.
WORKING ENVIRONMENT AND ORGANISATION
There are no direct employees in KLP Kommunekreditt AS. The Company’s governance and management are handled by people employed by KLP Banken AS.
A management agreement has been entered into with KLP Banken AS, covering administration, IT support, finance and risk management, as well as borrowing and liquidity management.
SUSTAINABILITY
The Norwegian Transparency Act, which entered into force on 1 July 2022, requires companies to carry out due diligence checks and account for these in their public reporting. For 2024, a Group-wide statement will be prepared pursuant to the Transparency Act for the KLP Group. The statement will be made available by 30 June 2025 under Corporate Social Responsibility - About KLP - KLP.no
For the 2024 financial year, a Group-wide consolidated sustainability report has been prepared for KLP pursuant to Section 2-3 (4) of the Norwegian Accounting Act. KLP Banken is not currently covered by the reporting requirements as a separate entity, but is part of the Group-wide reporting for Kommunal Landspensjonskasse gjensidig forsikringsselskap, whose registered address is Dronning Eufemias gate 10, 0191 Oslo, Norway. The consolidated sustainability report and auditor’s sign-off can be found at https://www.klp.no/om-klp/finans-og-ir/rapporter-og-presentasjoner.
OUTLOOK
The presence of KLP Kommunekreditt AS together with KLP in the market for public loans contributes to competition and so provides the public sector with access to long-term financing on favourable terms. Overall growth in recent years shows that the market position is strong.
High credit quality in the lending portfolios helps KLP Kommunekreditt AS to obtain the most favourable borrowing terms. Government regulation of banks and financial institutions means that a number of regulatory requirements for capital and liquidity have to be met. This requires constant earnings to enable us to meet such requirements.
The lending market to the local government sector is still growing, and a large portion of the borrowing is financed in the securities market rather than financial institutions. KLP Kommunekreditt AS is well capitalised and has an advantage as a stable and long-term lender in a market characterised by low risk. General developments in the financial markets will determine the extent to which KLP Kommunekreditt AS can finance its lending activities on terms that provide sufficient profitability for further growth.
Norwegian municipalities have developed a good and extensive range of services to the public. Tighter economic conditions do not yet appear to have resulted in lower loan growth than what has been normal in recent years. Increased life expectancy, demographics, income growth and climate risk give grounds to expect a sustained high level of investment in the public sector over the next few years. However, the municipalities in the Norwegian Association of Local and Regional Authorities (KS) say in their annual budget survey that they expect to see high levels of investment and debt in 2025, as in 2024.
Demand for loans for projects that contribute to climate adaptation is likely to increase further in the years ahead.
The Board of Directors expects that there will still be a need for significant long-term and stable financing beyond what the securities market can offer to public-sector borrowers. KLP Banken’s expertise in local government financing, regardless of the size of its own balance sheet, can be used in its loan management role for KLP. KLP Kommunekreditt AS and KLP as a whole aim to be a key player providing loans for public investments.
The new Capital Requirements Regulation (CRR3) entered into force in the EU on 1 January 2025, and the Ministry of Finance has decided that the changes will be introduced in Norway when the rules are included in the EEA Agreement. The new rules entail lower capital requirements for mortgage loans for banks that use the standard method to calculate capital requirements, such as the KLP Banken Group. The changes will contribute to more equal competitive conditions between standard method banks and IRB banks. For the KLP Banken Group, the changes will result in an easing of the capital requirement of between NOK 400 and 500 million.
Trondheim, 12 March 2025
The Board of Directors of KLP Kommunekreditt AS
AAGE SCHAANNING Chair
JANICKE E. FALKENBERG
AUD NORUNN STRAND
JONAS V. KÅRSTAD
CARL STEINAR LOUS Managing Director
Statement of the board of directors
DECLARATION PURSUANT TO THE NORWEGIAN SECURITIES TRADING ACT, SECTION § 5-5KLP Kommunekreditt AS
We hereby declare that, to the best of our knowledge, the annual financial statements for the period from 1 January to 31 December 2024 have been prepared in accordance with applicable accounting standards, and that the information in the financial statements gives a true and fair view of the Company’s assets, liabilities, financial position and overall profit or loss.
We also declare that the Directors’ report provides a true and fair overview of the development, profit or loss and the financial position of the Company, together with a description of the most significant risk and uncertainty factors the Company faces.
Trondheim, 12 March 2025
The Board of Directors of KLP Kommunekreditt AS
AAGE SCHAANNING Chair
JANICKE E. FALKENBERG
AUD NORUNN STRAND
JONAS V. KÅRSTAD
CARL STEINAR LOUS Managing Director
Income StatementKLP Kommunekreditt AS
NOTES
NOK MILLIONS
2024
2023
Interest income, effective interest method
985
892
Other interest income
270
209
5
Total interest income
1 255
1 101
Interest expenses, effective interest method
-1 018
-880
Other interest expenses
-128
-108
5
Total interest expense
-1 146
-987
5
Net interest income
109
114
6
Net gain/(loss) on financial instruments
-10
-2
Total net gain/(loss) on financial instruments
-10
-2
Other operating expenses
-21
-23
8
Net loan losses
0
0
Total operating expenses
-21
-23
Operating profit/loss before tax
77
89
9
Tax on ordinary income
3
0
Income for the year
80
89
Total other income and expenses
0
0
COMPREHENSIVE INCOME FOR THE YEAR
80
89
Total profit in % of total assets
0.35%
0.42%
BalanceKLP Kommunekreditt AS
NOTES
NOK MILLIONS
31.12.2024
31.12.2023
ASSETS
10,12
Loans to and receivables from credit institutions
706
568
11,12
Loans to and receivables from customers
18 688
19 001
12,13,14
Fixed-income securities
3 587
1 500
15,16
Financial derivatives
84
108
17
Other assets
2
11
TOTAL ASSETS
23 067
21 188
LIABILITIES AND OWNERS’ EQUITY
LIABILITIES
12,18
Liabilities to credit institutions
952
702
12,19
Liabilities created on issuance of securities
20 977
19 391
12,14,15,16
Financial derivatives
38
23
20
Other liabilities
53
82
9
Deferred tax
19
22
TOTAL LIABILITIES
22 038
20 219
OWNERS’ EQUITY
Share capital
392
392
Share premium
363
363
Other accrued equity
274
214
22
TOTAL OWNERS’ EQUITY
1 029
969
TOTAL LIABILITIES AND OWNERS’ EQUITY
23 067
21 188
Trondheim, 12 March 2025
The Board of Directors of KLP Kommunekreditt AS
AAGE SCHAANNING Chair
JANICKE E. FALKENBERG
AUD NORUNN STRAND
JONAS V. KÅRSTAD
CARL STEINAR LOUS Managing Director
Statement of owner’s equity
KLP Kommunekreditt AS
2024 NOK MILLIONS
Share capital
Share premium
Other accrued equity
Total owners’ equity
Owners’ equity 1 January 2024
392
364
214
969
Income for the year
80
80
Comprehensive income for the year
80
80
Group contributions without tax effect received in the period
71
71
Group contributions with tax effect made in the period
-91
-91
Total transactions with the owners
-20
-20
Owners’ equity 31 December 2024
392
364
274
1 029
2023 NOK MILLIONS
Share capital
Share premium
Other accrued equity
Total owners’ equity
Owners’ equity 1 January 2023
392
364
145
900
Income for the year
89
89
Comprehensive income for the year
89
89
Group contributions without tax effect received in the period
70
70
Group contributions with tax effect made in the period
-90
-90
Total transactions with the owners
-20
-20
Owners’ equity 31 December 2023
392
364
214
969
NOK MILLIONS
Number of shares
Par value
Share capital
Equity at 1 January 2024
3 625 000
108.0
392
Equity at 31 December 2024
3 625 000
108.0
392
There is one class of shares. All the shares are owned by KLP Banken AS.
Statement of cash flowsKLP Kommunekreditt AS
NOTES
NOK MILLIONS
2024
2023
OPERATING ACTIVITIES
Payments received from customers – interest
979
794
Payments made on issuance of loans to customers
-2 062
-1 069
Receipts related to repayment and redemption of loans to customers
2 394
1 301
19
Receipts on loans from credit institutions
6 250
6 000
19
Repayments and redemption of securities debt
-5 000
-5 000
19
Change in securities debt, own funds
333
-1 407
19
Net payment of interest on loans credit institions
-952
-775
18
Receipts in internal funding
1 500
2 205
18
Disbursements in internal funding
-1 250
-3 210
18
Net payment of interest on internal funding
-33
-68
Payments on purchase of securities
-3 520
-442
Receipts on sales of securities
1 449
1 666
Interest received from securities
101
78
Disbursements on operations
-22
-22
Net receipts/disbursements from operating activities
-12
-39
Interest from credit institutions
24
18
Net cash flow from operating activities
179
29
INVESTMENT ACTIVITIES
Net cash flow from investment activities
0
0
FINANCING ACTIVITIES
Payment on group contribution
-20
-20
Net cash flow from financing activities
-20
-20
Net cash flow during the period
159
10
Cash and cash equivalents at start of period
535
526
Cash and cash equivalents at end of period
694
535
Net receipts/disbursements (-) during the period
159
10
Liquidity holdings comprise:
Deposits with and receivables from banks with no agreed term
694
535
10
Total liquidity holdings at the end of the reporting period
694
535
Total interest received
1 104
890
Total interest paid
-985
-843
Notes to the accountsKLP Kommunekreditt AS
Note 1 General information
KLP Kommunekreditt AS was founded on 25 August 2009. The company is a credit enterprise whose object is to provide and acquire public sector loans that are guaranteed by the Norwegian state, Norwegian county administrations or Norwegian municipalities. Borrowers provide ordinary surety covering both repayments and interest.
The business is mainly financed by issuing covered bonds with collateral in government guaranteed loans. Some of these are listed on Oslo Børs (The Norwegian Stock Exchange).
KLP Kommunekreditt AS is registered and domiciled in Norway. KLP Kommunekreditt AS has its head office at Beddingen 8 in Trondheim and the company has a branch office in Dronning Eufemiasgate 10 in Oslo.
The company is a wholly owned subsidiary of KLP Banken AS, which is in turn wholly owned by Kommunal Landspensjonskasse (KLP). KLP is a mutual insurance company.
The company’s financial statement for 2024 were approved by the company’s board on 12.03.2025. The annual financial statement is available at www.klp.no.
Note 2 Material accounting policy information
Below is a description of the most important accounting principles used in the preparation of the financial statements for KLP Kommunekreditt AS. These principles are applied in the same way in all periods presented unless otherwise indicated.
2.1 FUNDAMENTAL PRINCIPLES
The financial statements for KLP Kommunekreditt AS have been prepared in accordance with IFRS Accounting Standards®) as adopted by the EU. The Norwegian Accounting Act and the Regulations concerning annual accounts for banks, mortgage firms and finance companies (the Accounting Regulations) contain individual requirements for additional information which is not required under IFRS Accounting Standards. These supplementary information requirements have been incorporated into the notes to the financial statements.
The annual accounts have been prepared on the principle of historic cost, with the following exceptions:
Financial assets and liabilities (including financial derivatives) are valued at fair value through profit or loss
Financial assets and liabilities are valued in accordance with the rules on fair value hedging
To prepare the accounts in accordance with IFRS Accounting Standards, management must make accounting estimates and approximate valuations. This will affect the value of the company’s assets and liabilities, income and expenses recognised in the financial statements. Actual figures may deviate from estimates used. Areas in which discretionary valuations and estimates of material significance to the company have been used are described in Note 3.
All amounts are presented in NOK millions without decimals unless stated otherwise.
The financial statements have been prepared in accordance with the going concern assumption.
2.1.1. Changes in accounting principles and information
New and changed standards adopted by the company in 2024:
There are no new or amended IFRS Accounting Standards or IFRIC interpretations that have come into effect for the 2024 financial statements that significantly affect the Group's financial statements. The accounting policies applied are consistent with the policies applied in the 2023 annual report, except for a voluntary change in accounting policies for presentation in the cash flow statement.
Presentation in the cash flow statement:
Following a reassessment of the classification and presentation of the entity's cash flows based on IAS 7, the entity has, as of the 2024 financial statements, made a voluntary change in policy for the classification and presentation of cash flows.
Payments for the purchase of securities, receipts for the sale of securities and receipts of interest from securities are, as of 2024, classified as cash flows from operating activities. These were previously classified as cash flows from investing activities. The comparative figures have been restated and net cash inflows of NOK 1,301 million have been reclassified from investing activities to operating activities.
Cash inflows from taking up debt securities, payments from installments and redemptions of debt securities, changes in the own holdings of debt securities, payments of interest on debt securities, taking up debt to credit institutions, installments and redemptions of debt to credit institutions and payments of interest to credit institutions are classified as cash flows from operating activities from 2024 onwards. The comparative figures have been restated and net cash inflows of NOK -2,258 million have been reclassified from financing activities to operating activities.
The reason for the change is to provide users of the accounts with more relevant and reliable information about the resources used in operating activities during the year.
Standards, changes to and interpretations of existing standards that have not come into effect and where the company has not chosen early application:
A new accounting standard for presentation and disclosure in financial statements, IFRS 18, has been published by the IASB in April 2024. This new standard will replace IAS 1 Presentation of Financial Statements. If approved by the EU, the standard will be effective for annual reporting periods beginning on or after 1 January 2027. IFRS 18 is not expected to have a material impact on the Group’s financial reporting. KLP Kommunekreditt does not plan to implement the standard early.
There are certain other changes in standards and interpretations that will be effective for annual financial statements beginning on or after 1 January 2025 and that have not been adopted in these financial statements. These are not expected to have a material impact on the financial statements.
2.2 FORREIGN CURRENCY
2.2.1 Functional currency and presentation currency
The accounts are presented in NOK, which is the functional currency of the parent company and the presentation currency of the company.
2.3 FINANCIAL INSTRUMENTS
The most important accounting policies relating to financial instruments are described below.
2.3.1 Recognition and derecognition
Financial assets and liabilities are recognised on the balance sheet on the date when the KLP Kommunekreditt AS becomes party to the instrument’s contractual terms and conditions. Regular purchases and sales of investments are recognised on the date of the agreement. Financial assets are removed from the balance sheet when the rights to receive cash flows from the investment expire or when these rights have been transferred and the KLP Kommunekreditt AS has essentially transferred the risk and the potential benefit from ownership. Financial liabilities are derecognised when the rights to the contractual conditions have been fulfilled, cancelled or have expired.
2.3.2 Classification and subsequent measurement
2.3.2.1 Financial assets
Financial assets are classified on initial recognition in one of the following categories:
Amortised cost
Fair value through profit or loss
A financial asset is measured at amortized cost if both of the following criteria are met and the financial asset has not been reported at fair value through profit or loss (the “fair value option”):
The financial asset is held in a business model whose purpose is to keep financial assets in order to receive the contractual cash flows (the ‘business model criterion’), and
At certain times, the contractual terms of the financial asset lead to cash flows that only include repayments and interest on the outstanding principal amount (the “cash flow criterion”)
All other financial assets are measured at fair value with changes in value through profit/loss:
Assets with contractual cash flows that do not meet the cash flow criterion; and/or
Assets held in a different business model than “held to collect contractual cash flows”; or
Assets designated at fair value through profit or loss (the “fair value option”).
KLP Kommunekreditt AS may designate a debt instrument that meets the criteria to be measured at amortized cost to be reported at fair value through profit or loss if this eliminates or significantly reduces inconsistencies in measurement (“accounting mismatches”).
Impairment model
The impairment model for losses on loans and receivables is based on expected credit losses. The impairment model defines default as “a claim that is more than 90 days past due, or an account that is continuously overdrawn for a minimum of 90 days (by at least NOK 1.000)”. Also, a commitment is considered defaulted on if it has been forfeited for various reasons, such as in debt negotiations.
How the impairment loss is to be measured is determined for each individual stage and the model uses the effective interest rate method. Upon initial recognition, and in cases where the credit risk has not increased significantly after initial recognition, provision has to be made for credit losses that are expected to occur over the next 12 months (Stage 1). If the credit risk has increased significantly, the provisions should correspond to the expected credit losses over the expected useful life (Stage 2). If there is a loss event, impairments are raised equal to the expected loss on the commitment throughout its life (Stage 3).
For the products where the company has not developed its own PD (probability of defalult) and LGD (loss given default) models, the loss ratio method is used.
The company has only public loans, and here the loss ratio method is used, with the exception for low credit risk such as all loan are in stage 1.
For more information on loan losses, please refer to note 8.
Financial derivatives and hedging
Financial derivatives are capitalised at fair value at the time the derivative contract is struck. On subsequent measurement the derivatives are recognised at fair value and are presented as an asset if the value is positive and a liability if the value is negative. Recognition of associated gains and losses depends on whether the derivative has been identified as a hedging instrument and on the type of accounting hedge the derivative is included in.
For derivatives not included in hedging relationships, gains and losses are recognised as net value changes on derivatives and foreign exchange. In the financial statements, they are included in the line “Net gain/loss on financial instruments”. These fall into the category of financial assets at fair value reported through profit or loss.
For derivatives included in the accounting hedges, gains and losses are recognised as net changes in value of certificates, bonds and other securities, and are presented in the financial statements under ‘Net profit/(loss) on financial Instruments’.
The derivatives which are hedging instruments are used for hedging interest rate risk on fixed-interest borrowing and lending. In its hedging activity, the company safeguards itself against movements in market interest rates. Changes in the credit spread are not taken into account in the hedging effectiveness. The company uses the rules on fair value hedging, so that the book value of the hedged item (asset or liability) is adjusted for the value change in the hedged risk. The value change is recognised in the income statement.
2.3.2.2 Financial liabilities
The company has classified all financial liabilities measured at amortized cost, except for:
Financial liabilities at fair value through profit or loss: this classification applies to derivatives and financial liabilities designated as such upon initial recognition. The company has designated certain liabilities at fair value through the income statement, because this reduces or eliminates inconsistencies in measurement (‘accounting mismatches’)
Financial guarantees and loan commitments
Other financial liabilities recognised at amortised cost:
The category includes deposits from customers and credit institutions with no interest rate hedging and other financial liabilities not designated as liabilities measured at fair value through profit or loss.
2.3.3 Netting
Financial assets and liabilities are presented net in the statement of financial position when there is an unconditional offsetting entitlement that can be legally enforced, and the intention is to settle net or realise the asset and liability simultaneously.
2.3.4 Modification
When the contractual cash flows from a financial asset are renegotiated or otherwise amended, and the renegotiation or change does not lead to derecognition of the financial asset, the gross book value of the financial asset is recalculated, and a gain or loss is recognised in the income statement. The gross book value of the financial asset is recalculated as the present value of the renegotiated or amended contractual cash flows, discounted at the original effective interest rate for the financial asset. Any costs or fees incurred adjust the book value of the modified financial asset and are amortised over the remaining lifetime of the changed financial asset.
2.4 CASH AND BANK DEPOSIT
Cash and bank deposits are defined as receivables from credit institutions without any termination date. The amount does not include receivables from credit institutions that are linked to the purchase and sale of securities in the management of the securities portfolios. The statement of cash flows has been prepared in accordance with the direct method.
2.5 FINANCIAL LIABILITIES
The company’s financial liabilities comprise liabilities to credit institutions and covered bonds issued.
2.5.1 Liabilities to credit institutions
Liabilities to credit institutions are capitalized at market value on acquisition. As a rule, on subsequent measurement the liability is recognized at amortized cost. The interest costs are included in the amortization and are shown in the line “Interest expenses effective interest rate method” in the income statement.
2.5.2 Covered bonds issued
In the first instance covered bonds issued are recognized at fair value on take-up adjusted for purchase costs, i.e. nominal adjusted for any premium/discount on issue. On subsequent valuation the bonds are valued at amortized cost. The interest costs are shown in the line “Interest expenses, effective interest rate method” in the income statement. Bonds with fixed interest are recognized in accordance with the rules on fair value hedging since they are hedged against change in interest rate level. Upon repurchase of covered bond issued, any gain or loss is recognized in the line “net gain/loss on financial instruments”.
2.6 PRESENTATION OF INCOME IN THE ACCOUNTS
2.6.1 Interest income/expenses
Interest income and interest expenses associated with all interest-bearing financial instruments valued at amortized cost are taken to income using the effective interest rate method (internal rate of return) and is presented in the line “Interest income/expenses, effective interest rate method”.
2.7 TAX
Tax costs in the income statement comprise tax payable and changes in deferred tax. Tax is recognized in the profit and loss account in the period in which it is incurred. Deferred tax and tax assets are calculated as differences between the accounting and taxation value of assets and liabilities. Deferred tax assets are capitalized to the extent it can be shown probable that the company will have sufficient taxable profit to exploit the tax asset.
The company is a part of a financial services group and a tax group. Except for the limitations pursuant to the Financial Institutions Act, any tax-related surplus may be passed in its entirety to the parent company and subsidiaries as a group contribution with tax effect.
Group contributions that are proposed but not approved by the general meeting are classified as equity. When the group contribution is approved, it is reclassified as a liability. The tax effect of the group contribution is included in the calculation of deferred tax until the date of approval.
The company pays no benefits to employees and is not covered by the rules on financial activity tax. The company’s nominal income tax rate in 2024 is 22 per cent.
Note 3 Important accounting estimates and valuations
The company prepares estimates and assumptions about future situations. These are constantly evaluated and are based on historical data and expectations concerning probable future events considered on the basis of data available at the time of presentation of the financial statements. The estimates may be expected to differ from the final outcome.
The company’s balance sheet principally comprises loans to local government and enterprises with local government guarantee, as well as covered bonds issued. These items are valued in the accounts at amortized cost, except for borrowing and lending with fixed interest rates which are valued at fair value in accordance with the rules on fair value hedging. This means that the accounting value of the hedging object (fixed interest borrowing and lending) is changed when the market interest rate changes. The credit spread is locked at the commencement date, so the market's pricing of credit is not reflected in book value. This is because the credit element is not hedged.
The portfolio of loans measured at amortized cost is written down for expected credit losses. The method for measuring impairment for expected loss depends on whether the credit risk has increased significantly since initial recognition. When the credit risk has not increased significantly after initial recognition, provisions are based on 12 months’ expected loss (step 1). If the credit risk has increased significantly since initial recognition, but there is no credit deterioration, write-downs are based on expected loss over the lifetime (stage 2). If the credit risk has increased significantly and there is credit deterioration, a provision should be raised for the expected loss over its lifetime (stage 3).
The company has not developed its own models for determining the probability of loss and calculating loss given default but use a simplified loss ratio method. This is justified by the fact that the lending portfolio mainly hav a municipal guarantee with low credit risk. In the simplified method, a change in risk class of at least one grade from initial recognition to the reporting date is considered to be a significant increase in credit risk. For more information about the company's calculation of losses, please refer to Note 8.
Note 4 Segment information
KLP Kommunekreditt AS has no division of its income by products or services. The Company has only the public sector market segment and offers only loans to its customers. The Company has only Norwegian customers. The Company has no external customers representing more than 10 per cent of the Company's total operating income.
Note 5 Net interest income
NOK MILLIONS
2024
2023
Interest income on loans to customer
961
874
Interest income on loans to credit institutions
24
18
Total interest income, effective interest method
985
892
Interest income on fixed-income securities
117
77
Other interest income
153
132
Total other interest income
270
209
Total interest income
1 255
1 101
Interest expenses on debt from KLP Banken AS
-33
-67
Interest expenses on issued securities
-985
-813
Total interest expense, effective interest method
-1 018
-880
Other interest expenses
-128
-108
Total other interest expense
-128
-108
Total interest expence
-1 146
-987
Net interest income
109
114
Note 6 Net gain/(loss) on financial instruments
NOK MILLIONS
2024
2023
Net gain/(loss) on fixed-income securities
0
4
Net gain/(loss) financial derivatives and realized amortization linked to lending
0
0
Net gain/(loss) financial derivatives and realized repurchase of own debt
-10
-6
Total net gain/(loss) on financial instruments
-10
-2
Note 7 Auditor’s fee
NOK THOUSANDS
EY
PwC
2024
2023
Ordinary audit
225
173
398
438
Certification services
162
Total auditor’s fee
225
173
398
600
The company has changed external auditors in 2024. The audit costs for 2024 include costs to both EY and PWC. The amounts above are inclusive of VAT. Audit fees are included in the line "Other operating expenses" in the income statement.
Note 8 Loan loss provision
KLP Kommunekreditt AS uses the IFRS 9 exception in the rules for very low credit risk in public-sector lending, and there will be no estimated future losses on the basis of substantially increased credit risk since initial recognition. All loans are classed in stage 1, which corresponds to immaterial change in credit risk since initial recognition. For KLP Kommunekreditt AS, a simplified loss rate method has been chosen to calculate the expected credit loss (ECL), where the bank uses a very low loss rate to calculate its losses, corresponding to 0.001 per cent of total lending.
A part of the assessment of future losses is the assessment of how the future will look with regard to the future in terms of macroeconomic conditions affecting the bank's credit losses. The expected credit loss (ECL) should be probability-weighted based on several scenarios defined by the bank, but since we use an exception for very low credit risk the bank only use the expected scenario as a basis for the calculation of expected credit loss. KLP Banken’s risk forum reviews the changes in macroeconomic conditions or other factors that could affect the impairments in KLP Kommunekreditt AS.
Follow-up on non-performing commitments
Non-performing exposures are currently monitored by the public-sector loan administration department. There have been no recorded losses on public-sector lending in KLP Kommunekreditt AS at any time. Loans with payments over 30 days past due are followed up by way of dialogue with the public-sector customers, which is believed to be the reason why there have been no cases of default over 90 days in recent years.
Expected credit loss (ECL) - loans to customers - public lending
NOK THOUSANDS
12-month ECL
Lifetime ECL not credit impaired
Lifetime ECL credit impaired
Total
2024
stage 1
stage 2
stage 3
stage 1-3
Opening balanse ECL 01.01.2024
180
180
Transfer to Stage 1
Transfer to Stage 2
Transfer to Stage 3
Net changes
-11
-11
New losses
24
24
Write-offs
-16
-16
Closing balance ECL 31.12.2024
177
177
Changes (01.01.2024 - 31.12.2024)
-3
-3
Book value of loans to and receivables from customers - public lending
NOK THOUSANDS
12-month ECL
Lifetime ECL not credit impaired
Lifetime ECL credit impaired
Total
2024
stage 1
stage 2
stage 3
stage 1-3
Lending 01.01.2024
19 087 958
19 087 958
Transfer to Stage 1
Transfer to Stage 2
Transfer to Stage 3
Net change
-1 167 223
-1 167 223
New lending
2 529 768
2 529 768
Write-offs
-1 680 362
-1 680 362
Lending 31.12.2024
18 770 141
18 770 141
Fair value hedging
-81 984
-81 984
Recognised loan loss provisions
-177
-177
Book value of loans to public lending 31.12.2024
18 687 981
18 687 981
Expected credit loss (ECL) - loans to customers - public lending
NOK THOUSANDS
12-month ECL
Lifetime ECL not credit impaired
Lifetime ECL credit impaired
Total
2023
stage 1
stage 2
stage 3
stage 1-3
Opening balanse ECL 01.01.2023
184
184
Transfer to Stage 1
Transfer to Stage 2
Transfer to Stage 3
Net changes
-13
-13
New losses
27
27
Write-offs
-19
-19
Closing balance ECL 31.12.2023
180
180
Changes (01.01.2023 - 31.12.2023)
-4
-4
Book value of loans to and receivables from customers - public lending
NOK THOUSANDS
12-month ECL
Lifetime ECL not credit impaired
Lifetime ECL credit impaired
Total
2023
stage 1
stage 2
stage 3
stage 1-3
Lending 01.01.2023
19 215 331
19 215 331
Transfer to Stage 1
Transfer to Stage 2
Transfer to Stage 3
Net change
-1 109 055
-1 109 055
New lending
2 947 008
2 947 008
Write-offs
-1 965 325
-1 965 325
Lending 31.12.2023
19 087 958
19 087 958
Fair value hedging
-86 554
-86 554
Recognised loan loss provisions
-180
-180
Book value of loans to public lending 31.12.2023
19 001 225
19 001 225
Note 9 Tax
NOK MILLIONS
2024
2023
Accounting income before taxes
77
89
Differences between accounting and tax income:
Reversal of value increase financial assets
36
25
Change in differences affecting relationship between booked and taxable income
-35
-23
Taxable income
79
91
DEFFERED TAX ASSETS LINKED TO
Securites
0
-1
Loan to customers
-18
-19
Total tax-reducing temporary differences
-18
-20
DEFERRED TAX LINKED TO
Securities
8
17
Hedging of borrowing
9
1
Premium/discount on borrowing
3
3
Tax effect of group distribution
17
20
Total tax-increasing temporary differences
37
41
Net deferred tax(+)/tax assets(-)
19
22
SUMMARY OF TAX EXPENSES OF THE YEAR
Change in deferred tax taken to income excl. effect of group distribution
0
0
Capitalized tax from Group contribution
17
20
Reallocated tax from paid out Group contribution
-20
-20
Total tax costs
-3
0
Effective tax rate
-3.9 %
-0,3 %
RECONCILIATION OF TAX RATE
Accounting income before taxes
77
89
Income taxs expense, nominal tax rate
17
19
Income tax expense, effective tax rate
-3
0
Difference between effective and nominal tax rate
20
20
Effect of reallocated tax from paid out Group contribution
20
20
Total
20
20
Note 10 Cash, cash equivalents and other loans and receivables from credit institutions
NOK MILLIONS
31.12.2024
31.12.2023
Bank deposits operations
694
535
Total cash and cash equivalents (liquidity)
694
535
Bank accounts to be used for the purchase and sale of securities
11
33
Loans and receivables from credit institutions
706
568
Note 11 Lending and receivables
NOK MILLIONS
31.12.2024
31.12.2023
LOANS TO AND RECEIVABLES FROM CUSTOMERS
Principal on lending
18 595
18 895
Write-downs
0
0
Fair value hedging
-82
-87
Accrued interest
175
193
Loans to and receivables from customers
18 688
19 001
All lending comprises loans to, or loans guaranteed by, Norwegian municipalities and county administrations, including loans to local government enterprises and intermunicipal companies (public sector loans). Guarantees are of the ordinary guarantor type covering both repayments and interest.
Note 12 Categories of financial instruments
NOK MILLIONS
31.12.2024
31.12.2023
Capitalized value
Fair value
Capitalized value
Fair value
FINANCIAL ASSETS AT FAIR VALUE THROUGH PROFIT AND LOSS
Fixed-income securities
3 587
3 587
1 500
1 500
Financial derivatives
84
84
108
108
Total financial assets at fair value through profit and loss
3 671
3 671
1 608
1 608
FINANCIAL ASSETS FAIR VALUE HEDGING AT AMORTIZED COST
Lending to Norwegian municipalities
1 922
1 937
1 585
1 578
Total financial assets fair value hedging at amortized cost
1 922
1 937
1 585
1 578
FINANCIAL ASSETS AT AMORTIZED COST
Loans to and receivables from credit institutions
706
706
568
568
Lending to Norwegian municipalities
16 766
16 766
17 417
17 417
Total financial assets at amortized cost
17 472
17 472
17 985
17 985
Total financial assets
23 065
23 080
21 178
21 171
FINANCIAL LIABILITIES AT FAIR VALUE THROUGH PROFIT AND LOSS
Financial derivatives
38
38
23
23
Total financial liabilities at fair value through profit and loss
38
38
23
23
FINANCIAL LIABILITIES FAIR VALUE HEDGING AMORTIZED COST
Covered bonds issued
1 679
1 692
1 713
1 723
Total financial liabilities fair value hedging amortized cost
1 679
1 692
1 713
1 723
FINANCIAL LIABILITIES AT AMORTIZED COST
Liabilities to credit institutions
952
952
702
702
Covered bonds issued
19 297
19 344
17 678
17 708
Total financial liabilities at amortized cost
20 249
20 296
18 379
18 409
Total financial liabilities
21 966
22 025
20 116
20 155
GAIN/LOSS FAIR VALUE HEDGING
31.12.2024
31.12.2023
On the hedging object
-38
-27
On the hedged item attributable to hedged risk
38
27
Gain and loss in fair value hedging
0
0
Fair value should be a representative price based on what a corresponding asset or liability would have been traded for on the balance sheet day. A financial instrument is considered as listed in an active market if listed prices are simply and regularly available from a stock market, dealer, broker, industry group, price-setting service or regulatory authority, and these prices represent actual and regularly occurring transactions at arm’s length. If the market for the security is not active, or the security is not listed on a stock market or similar, the Group uses valuation techniques to set fair value. These are based for example on information on recently completed transactions carried out on business terms and conditions, reference to trading in similar instruments and pricing using externally collected yield curves and yield spread curves. As far as possible the estimates are based on externally observable market data and to the leaste extent possible on company-specific information.
The different financial instruments are thus priced in the following way:
Fixed-income securities - government
Nordic Bond Pricing is used as a source for pricing Norwegian government bonds.
Fixed-income securities – other than government
Norwegian fixed-income securities are generally priced based on rates from Nordic Bond Pricing. Securities not covered by Nordic Bond Pricing are priced theoretically. The theoretical price should be based on the discounted value of the security's future cash flows. Discounting is done using a swap curve adjusted for credit spread and liquidity spread. The credit spread should, to the extent possible, be based on a comparable bond from the same issuer. Liquidity spread is determined at the discretion of the evaluator.
Financial derivates
These transactions are valued based on the applicable swap curve at the time of valuation. Derivative contracts are to be used only to hedge balance amounts and to enable payments obligations to be met. Derivative contracts may be struck only with counterparties with high credit quality.
Fair value of loans to Norwegian local administrations
Fair value of lending without fixed interest rates is considered virtually the same as book value since the contract terms are continuously changed in step with market interest rates. Fair value of fixedrate loans is calculated by discounting contracual cash flows by the marked rate including a relevant riskmargin on the reporting date. This is valued in Level 2 in the valuation hierarchy, cf. note 14.
Fair value of loans to and receivables from credit institutions
All receivables from credit institutions (bank deposits) are at variable interest rates. Fair value of these is considered virtually the same as book value since the contract terms are continuously changed in step with marked interest rates. This is valued in Level 2 in the valuation hierarchy, cf. note 14.
Fair value of liabilities to credit institutions
These transactions are valued using a valuation model, including relevant credit spread adjustments obtained from the market. This is valued in Level 2 in the valuation hierarchy, cf. note 14.
Liabilities created on issuance of securities
Fair value in this category is determined on the basis of internal valuation models based on external observable data. This is valued in Level 2 in the valuation hierarchy, cf. note 14.
Note 13 Fixed-income securities
NOK MILLIONS
31.12.2024
Debtor categories
Acquisition cost
Unreal. gain/loss
Accr. int. not due
Market value
Government/social security administration
99
0
99
Credit enterprises
2 713
0
13
2 726
Local government administration
758
0
5
763
Total fixed-income securities
3 570
-1
18
3 587
Effective interest rate: 5.19%
NOK MILLIONS
31.12.2023
Debtor categories
Acquisition cost
Unreal. gain/loss
Accr. int. not due
Market value
Government/social security administration
99
0
99
Credit enterprises
1 204
-3
4
1 205
Local government administration
195
0
1
196
Total fixed-income securities
1 498
-3
5
1 500
Effective interest rate: 5.23%
Effective interest is calculated as a yield-to-maturity, i.e. it is the constant interest rate level at which one may discount all the future cash flows from the securities to obtain the securities’ total market value.
Note 14 Fair value hierarchy
31.12.2024 NOK MILLIONS
Level 1
Level 2
Level 3
Total
ASSETS BOOKED AT FAIR VALUE
Fixed-income securities
99
3 488
3 587
Financial derivatives
84
84
Total assets at fair value
99
3 572
3 671
LIABILITIES BOOKED AT FAIR VALUE
Financial derivatives (liabilities)
38
38
Total financial liabilities at fair value
38
38
31.12.2023 NOK MILLIONS
Level 1
Level 2
Total
ASSETS BOOKED AT FAIR VALUE
Fixed-income securities
99
1 401
1 500
Financial derivatives
108
108
Total assets at fair value
99
1 509
1 608
LIABILITIES BOOKED AT FAIR VALUE
Financial derivatives (liabilities)
23
23
Total financial liabilities at fair value
23
23
Level 1:
Instruments at this level obtain fair value from listed prices in an active market for identical assets or liabilities to which the entity has access at the reporting date. Examples of instruments in Level 1 are stock market listed securities.
Level 2:
Instruments at this level obtain fair value from observable market data. This includes prices based on identical instruments, but where the instrument does not maintain a high enough trading frequency and is therefore not considered to be traded in an active market, as well as prices based on corresponding assets and price-leading indicators that can be confirmed from market information. Example instruments at Level 2 are fixed-income securities priced on the basis of interest rate paths.
Level 3:
Instruments at Level 3 contain non-observable market data or are traded in markets considered to be inactive. The price is based generally on discrete calculations where the actual fair value may deviate if the instrument were to be traded.
Note 12 discloses the fair value of financial assets and financial liabilities that are recognized at amortized cost and according to the rules on hedge accounting. Financial assets measured at amortized cost and hedge accounting comprise lending to and due to credit institutions, Norwegian municipalities and retail customers. The stated fair value of these assets is determined on terms qualifying for Level 2. Financial liabilities recognized at amortized cost and hedge accounting consist of debt securities issued. The stated fair value of these liabilities is determined by methods qualifying for Level 2.
There have been no transfers between Level 1 and Level 2.
Note 15 Financial derivatives
NOK MILLIONS 31.12.2024
Nominal amount
Fair value
< 1 year
1-5 years
5-10 years
> 10 years
Total
Derivatives related to lending
1 990
84
370
1 247
374
1 990
Total assets
1 990
84
370
1 247
374
1 990
Derivatives related to borrowing
1 700
-38
1 700
1 700
Total liabilities
1 700
-38
1 700
1 700
NOK MILLIONS 31.12.2023
Nominal amount
Fair value
< 1 year
1-5 years
5-10 years
> 10 years
Total
Derivatives related to borrowing
1 200
18
500
700
1 200
Derivatives related to lending
1 526
90
92
1 079
355
1 526
Total assets
2 726
108
92
1 579
1 055
2 726
Derivatives related to borrowing
500
-22
500
0
500
Derivatives related to lending
136
-1
83
52
136
Total liabilities
636
-23
583
52
636
The company uses interest-rate swaps to adjust for differences in interest rate exposure between lending and borrowing. All derivative agreements entered into are for hedging purposes. The hedging strategy involves swapping interest terms in future periods, not swapping principal amounts. Interest-rate swaps are generally agreed with the same principal as the underlying loan or borrowing (back-to-back). Changes in the value of the effective part of the hedging instruments are regularly compared with changes in the value of the hedged risk, and any differences in hedging effectiveness are corrected. See note 2.3.2.1 for a description of the accounting policies for classifying and measuring derivatives.
Note 16 Presentation of assets and liabilities subject to net settlement
31.12.2024 NOK MILLIONS
Related amounts not presented net
Gross financial assets/ liabilities
Financial instruments
Security in cash
Net amount
ASSETS
Financial derivatives
84
-38
46
Total
84
-38
46
LIABILITIES
Financial derivatives
38
-38
Total
38
-38
31.12.2023 NOK MILLIONS
Related amounts not presented net
Gross financial assets/ liabilities
Financial instruments
Security in cash
Net amount
ASSETS
Financial derivatives
108
-23
85
Total
108
-23
85
LIABILITIES
Financial derivatives
23
-23
Total
23
-23
The purpose of this note is to show the potential effect of netting agreements on KLP Kommunekreditt AS. The note shows the derivative positions in the financial position statement.
Note 17 Other assets
NOK MILLIONS
31.12.2024
31.12.2023
Receivables between Group companies
2
11
Total other assets
2
11
Note 18 Liabilities to credit institutions
31.12.2024 NOK MILLIONS
Currency
Interest
Due date
Nominal
Accrued interest
Book value
Debt from KLP Banken AS
NOK
Fixed
15.12.2026
550
1
551
Debt to KLP Banken AS
NOK
Fixed
15.12.2026
400
1
401
Total liabilities to credit institutions
950
2
952
Interest rate on debt to credit institutions at the reporting date
4.69%
The interest rate is calculated as a weighted average of the act/360 basis.
NOK MILLIONS
Book value 31.12.2023
Receipts internal funding
Disbursements internal funding
Changes accrued interest
Book value 31.12.2024
Interest paid in 2024
Debt from KLP Banken AS
702
1 500
-1 250
2
952
-33
Debt from KLP Banken AS
702
1 500
-1 250
2
952
-33
31.12.2023 NOK MILLIONS
Currency
Interest
Due date
Nominal
Accrued interest
Book value
Debt from KLP Banken AS
NOK
Fixed
12.12.2025
700
2
702
Total liabilities to credit institutions
700
2
702
Interest rate on debt to credit institutions at the reporting date
4.75%
The interest rate is calculated as a weighted average of the act/360 basis.
Total liabilities created on issuance of securities
20 977
19 391
Interest rate on borrowings through the issuance of securities at the reporting date.
5.10%
5.07%
The interest rate is calculated as a weighted average of the act/360 basis. It includes interest rate hedges and amortization costs.
NOK MILLIONS
Balance sheet 31.12.2023
Issued
Matured/ redeemed
Other adjustments
Balance sheet 31.12.2024
Interest paid in 2024
Change in liabilities created on issuance of securities
Bonds, nominal value
19 253
6 250
-4 667
20 836
Revaluations
-9
-34
-43
Accrued interest
147
37
183
-952
Total liabilities created on issuance of securities
19 391
6 250
-4 667
3
20 977
-952
NOK MILLIONS
Balance sheet 31.12.2022
Issued
Matured/ redeemed
Other adjustments
Balance sheet 31.12.2023
Interest paid in 2023
Change in liabilities created on issuance of securities
Bonds, nominal value
19 668
6 000
-6 415
19 253
Revaluations
12
-21
-9
Accrued interest
103
44
147
-775
Total liabilities created on issuance of securities
19 783
6 000
-6 415
23
19 391
-775
Note 20 Other liabilities and provision for accrued costs and liabilities
NOK MILLIONS
31.12.2024
31.12.2023
Receivables between companies in the same Group
1
2
Creditors
0
0
Short-term balances with credit institutions
47
80
Other liabilities
5
0
Total other liabilities
53
82
Note 21 Transactions with related parties
NOK MILLIONS
2024
KLP Banken AS
Other group companies
Interest incomes
10
Interest expenses
-33
Purchase of services
-13
Other receivables
2
Bank deposits
224
Borrowing
-952
Other debt
-1
NOK MILLIONS
2023
KLP Banken AS
Other group companies
Interest incomes
9
Interest expenses
-67
Purchase of services
-14
Other receivables
11
Bank deposits
214
Borrowing
-702
Other debt
-2
There are no direct salary costs in KLP Kommunekreditt AS. Personnel costs (administrative services) are allocated from KLP Banken AS.
Transactions with related parties are carried out on general market terms, with the exception of the Company’s share of common functions, which is allocated at cost. Allocation is based on actual use. All internal receivables are settled as they arise.
Note 22 Capital adequancy
NOK MILLIONS
31.12.2024
31.12.2023
Share capital and share premium fund
755
755
Other owners’ equity
274
214
Total owners’ equity
1 029
969
Adjustments due to requirements for proper valuation
-4
-2
Core capital/Tier 1 capital
1 026
968
Supplementary capital/Tier 2 capital
0
0
Total own funds (eligible Tier 1 and Tier 2 capital)
1 026
968
Capital requirement
362
341
Surplus of own funds (eligible Tier 1 and Tier 2 capital)
664
627
ESTIMATE BASIS CREDIT RISK
Institutions
149
137
Local and regional authorities
3 891
3 847
Covered bonds
273
120
Other items
0
Calculation basis credit risk
4 313
4 104
Credit risk
345
328
Operational risk
15
12
Credit valuation adjustment
2
0
Total capital requirement assets
362
341
Core capital adequacy ratio
22.7%
22.7%
Supplementary capital ratio
0.0%
0.0%
Capital adequacy ratio
22.7%
22.7%
Leverage ratio
4.5%
4.6%
Capital requirement per 31.12.2024
Core capital/ Tier 1 capital
Supplementary capital/ Tier 2 capital
Own funds
Minimum requirement without buffers
4.5%
3.5%
8.0%
Protective buffers
2.5%
0.0%
2.5%
System risk buffers
4.5%
0.0%
4.5%
Counter-cyclical buffers
2.5%
0.0%
2.5%
Applicable capital requirements including buffers
14.0%
3.5%
17.5%
Capital requirement leverage ratio
3.0%
0.0%
3.0%
Note 23 Financial risk managment
Organisation of risk management
KLP Kommunekreditt AS is a wholly owned subsidiary of KLP Banken AS. The Board of Directors of the Bank has established a risk management framework aimed at ensuring that risks are identified, analyzed and managed based on policies, limits, procedures and instructions. The Board has adopted risk policies covering the key individual risks as well as an overarching risk policy that covers principles, organization, limits etc. for the Bank’s total risk. The risk policies are of an overarching nature and are complemented by procedures, guidelines and instructions laid down at the senior management level. The policies state which departments are responsible for handling the various risks and cover the establishment of a separate risk control function. One purpose of the risk control function is to check that the risk policies and other guidelines for risk management are being followed. This function is carried out by the head of the Risk Management and Compliance Department, which is responsible for preparing periodic risk reports to senior management and the Board as well as reporting on any breaches of policies or guidelines. The Department, which has an independent role in relation to other departments, also has other tasks associated with the Bank’s risk management. The responsibility for the operational direction of the Bank’s liquidity risk and interest rate risk lies with the Finance Department.
Note 24 Credit risk
Credit risk is defined as the risk of loss associated with loan customers, derivative counterparties, issuers of securities and other counterparties being unable or unwilling to settle at the agreed time and in accordance with written contracts, where the collateral established does not cover the outstanding claim. KLP Kommunekreditt AS provides loans to Norwegian municipalities and county administrations, local government enterprises, intermunicipal companies and loans to companies where the loan is guaranteed by a Norwegian municipality or county administration. Guarantees are payable on demand.
24.1 CONTROL AND LIMITATION OF CREDIT RISK
The Board has determined a credit policy that contains overarching guidelines, requirements and limits associated with credit risk. The policy lays down that the bank is to have a low credit risk profile and includes limits on types of lending and principles for organisation and operation of the Company’s lending activity. The policy also includes an overall mandate structure for lending and other counterparty exposure. The mandates are linked to Board-determined limits for a large number of the Company’s individual borrowers and these limits derive from a risk classification in which the individual borrowers are assigned a risk class based on a set of fixed criteria. Furthermore requirements are set for reporting to the Board on usage of the limits.
Credit risk associated with issuers of securities, derivative counterparties and other counterparties in the financial area is also limited by Board-determined limits on individual counterparties. These limits are based on the counterparty’s solvency and other assessments of the counterparties’ creditworthiness.
In processing all new loan applications checks are made on whether the customer’s credit limits are greater than the sum of the loan amounts applied for and current lending. In the credit risk policy described above, requirements are set for reporting to the Board on the use of the limits. Any breach of the limits must be reported to the Company’s Board in any event.
24.2 LOANS ACCORDING TO TYPE OF SECURITY/EXPOSURE (PRINCIPAL)
NOK MILLIONS
31.12.2024
31.12.2023
LOANS ACCORDING TO TYPE OF SECURITY/EXPOSURE (PRINCIPAL)
Lending to municipalities and county administrations
17 834
18 086
Lending with municipal/county administration guarantee
761
809
Total
18 595
18 895
Sums falling due more than 12 months after the end of the reporting period
17 332
17 877
The Company also invests in securities issued by municipalities and county administrations and will in addition have credit risk exposure in the form of “additional collateral”. The additional collateral can amount up to 20 percent of the cover. In accordance with the Company’s internal guidelines the additional collateral may be in the form of deposits in banks satisfying minimum rating requirements as well as covered bonds issued by Norwegian credit enterprises.
CREDIT QUALITY OF SECURITIES, BANK DEPOSITS AND DERIVATIVES
Securities with external credit rating (Moody’s)
NOK MILLIONS
31.12.2024
31.12.2023
AAA
2 802
1 296
Unrated
785
204
Total
3 587
1 500
Deposits in banks grouped by external credit assessment (Moody’s)
NOK MILLIONS
31.12.2024
31.12.2023
Aa1-Aa3
478
334
A1-A3
228
234
Total
706
568
The Company may also be exposed to credit risk as a result of derivative agreements struck. The purpose of such agreements is to reduce risks arising as a result of the Company’s borrowing and lending activities. The Company’s internal guidelines specify creditworthiness requirements for derivative counterparties. All derivative agreements are entered into with counterparties with a minimum A1 rating (Moody’s).
24.3 MAXIMUM EXPOSURE TO CREDIT RISK
KLP Kommunekreditt AS measures maximum exposure as principal and accrued interest. Security in cash or securities is not exchanged, nor are other credit improvements carried out. The table below shows the maximum exposure for KLP Kommunekreditt AS.
Maximum exposure to credit risk
NOK MILLIONS
31.12.2024
31.12.2023
Loans to and receivables from credit institutions
706
568
Loans to and receivables from customers
18 770
19 088
Fixed-income securities
3 587
1 500
Financial derivatives
84
108
Loss write-downs stage 1
0
0
Total
23 147
21 264
24.4 LOANS FALLEN DUE
The Company has not incurred losses on lending. The company considers all receivables to be satisfactorily secured.
Loans fallen due
NOK MILLIONS
31.12.2024
31.12.2023
Principal on loans with payments overdue by 7-30 days
54
73
Principal on loans with payments overdue by 31-90 days
Principal on non-performing loans
Total loans fallen due
54
73
Relevant security or guarantees
54
73
24.5 CONCENTRATION OF CREDIT RISK
The Company’s lending is in its entirety linked to public-sector financing, so the portfolio has a high concentration towards a single sector. The underlying credit risk from this sector is however so low that it is hardly possible to reduce this concentration without increasing the total risk in the portfolio. The concentration towards the Norwegian public sector is thus considered not to be a risk issue.
KLP Kommunekreditt AS’s largest borrower as at 31 December 2024 was approximately 4.8 per cent of the Company’s total lending.
Note 25 Market risk
Market risk is here understood to mean the risk of a reduction in the fair value of the -Company’s owners’ equity as a result of fluctuations in market prices for the Company’s assets and liabilities. Changes in credit margins are excluded as they fall under credit risk.
KLP Kommunekreditt AS is exposed to market risk as a result of the Company's borrowing and lending activity and management of its liquidity.
The exposure is however limited to interest rate risk. Interest rate risk arises from differences in timing of interest rate adjustments for the Company’s assets and liabilities. The risk associated with such imbalances is reduced by using derivative contracts. All of the Company’s borrowing is in NOK, and the whole of the lending portfolio comprises loans in NOK.
25.1 MEASUREMENT OF MARKET RISK
Interest rate risk is measured as the change in value on a one percentage point change in all interest rates.
25.2 INTEREST RATE RISK
The market risk policy comprises the Company’s overarching guidelines, requirements and limits associated with market risk. The policy dictates that the market risk should be minimised so the total market risk is low. It further states that the Company should not actively take positions that expose it to market risk. The policy also sets limits for interest rate risk, both for the total interest rate risk for the indefinite future and for rolling 12-month periods. The risk limits are set to ensure that low market risk profile that has been adopted is adhered to. The operational responsibility for managing the Company’s market risk lies with the Finance Department. The Risk managment and Compliance Department reports the Company’s actual exposure in relation to limits in accordance with guidelines set by the Board.
Interest rate risk arises because the fixed interest periods for the Company’s assets and liabilities are not the same. The gap in the table below shows the difference between assets and liabilities that can be interest-adjusted within the given time intervals. The repricing date shows the time to the next agreed interest adjustment date. Floating-rate loans and deposits, and cash and receivables from credit institutions, fall into the time interval up to one month, while fixed-interest loans, securities and liabilities created on issuance of securities fall into the time interval for which interest adjustment has been agreed.
The Company’s interest rate sensitivity as at 31 December 2024 (2023), measured as value change in the event of one percentage point change in all interest rates, was NOK -8.9 (4.7) million.
INTEREST-RATE RISK KLP KOMMUNEKREDITT AS
Repricing dates for interest-bearing assets and liabilities as at 31 December 2024
NOK MILLIONS
Total Principal
Up to 1 mth
From 1 mth to 3 mths
From 3 mths to 12 mths
From 1 year to 5 years
Over 5 years
Loans to and receivables from credit institutions
706
706
Loans to and receivables from customers
18 595
15 406
1 382
281
1 263
263
Fixed-income securities
3 559
499
3 010
50
Total
22 860
16 610
4 392
331
1 263
263
Liabilities to credit institutions
950
950
Liabilities created on issuance of securities
20 086
18 200
1 886
Total
21 036
19 150
1 886
Gap
1 824
-2 540
2 506
331
1 263
263
Financial derivatives
0
-914
1 028
-195
454
-373
Net gap
1 824
-3 454
3 534
136
1 717
-110
Repricing dates for interest-bearing assets and liabilities as at 31 December 2023
NOK MILLIONS
Total Principal
Up to 1 mth
From 1 mth to 3 mths
From 3 mths to 12 mths
From 1 year to 5 years
Over 5 years
Loans to and receivables from credit institutions
568
568
Loans to and receivables from customers
18 895
15 573
1 610
226
1 194
293
Fixed-income securities
1 498
130
1 368
Total
20 961
16 270
2 978
226
1 194
293
Liabilities to credit institutions
700
700
Liabilities created on issuance of securities
19 253
5 000
12 553
1 000
700
Total
19 953
5 700
12 553
1 000
700
Gap
1 008
10 570
-9 575
-774
494
293
Financial derivatives
0
-931
740
60
-163
293
Net gap
1 008
9 640
-8 835
-714
331
587
Note 26 Liquidity risk
Liquidity risk is the risk that the Company may not be able to meet its obligations and/or finance increases in its assets without substantial additional costs arising in the form of price falls on assets which must be realised, or in the form of more costly financing.
26.1 MANAGEMENT OF LIQUIDITY RISK
The management of KLP Kommunekreditt’s liquidity risk must be viewed in the context of the management of the liquidity risk in the KLP Banken Group. A liquidity policy has been established for the Group containing principles, guidelines, requirements and limits that apply to the management of the liquidity risk. The policy states that the Group is to have a moderate liquidity risk profile and various requirements. The policy contains various requirements and limits to adhere to the desired liquidity risk profile, including targets for deposit cover, limits for refinancing needs for various timeframes and liquidity buffer requirements. The Board has also adopted an emergency plan for financial crises (including liquidity crises) as part of the Bank's recovery plan. In addition to the requirements at Group level, separate specific requirements have been established for KLP Kommunekreditt AS, including requirements for continuously positive cash flows, limits for refinancing requirements and requirements for liquidity reserves and drawing rights. The operational responsibility for managing the Company’s liquidity risk lies with the Finance Department. The Risk Management and Compliance Department reports the Company’s actual exposure in relation to limits in accordance with guidelines set by the Board.
The bank holds deposits and a well-diversified securities portfolio to manage liquidity risk. The securities portfolio consists of securities issued by the government, municipalities, and other LCR-approved 0% risk-weighted assets, as well as covered bonds issued by Norwegian credit institutions. The securities are spread across several counterparties, and the bank also has established credit lines that set limits on large exposures. The bank's securities portfolio is intended to have low credit risk and will consist exclusively of securities rated AA or AAA.
26.2 MATURITY ANALYSIS
The tables below show the maturity analysis of the Company’s assets and liabilities including stipulated interest rates.
LIQUIDITY RISK KLP KOMMUNEKREDITT AS
Maturity analysis for assets and liabilities as at 31 December 2024:
NOK MILLIONS
Total
Undefined
Up to 1 mth
From 1 mth to 3 mths
From 3 mths to 12 mths
From 1 year to 5 years
Over 5 years
Loans to and receivables from customers
30 129
71
323
1 802
6 802
21 131
Fixed-income securities
4 024
42
188
389
3 405
Loans to and receivables from credit institutions
930
706
224
Total
35 083
819
736
2 190
10 208
21 131
Liabilities created on issuance of securities
22 845
144
103
2 270
20 327
Unused loan commitments
5
1
4
Financial derivatives
44
-12
2
29
19
6
Liabilities to credit institutions
1 001
4
2
16
980
Total
23 895
137
111
2 315
21 326
6
Net cash flow
11 188
682
624
-124
-11 118
21 124
Maturity analysis for assets and liabilities as at 31 December 2023:
NOK MILLIONS
Total
Undefined
Up to 1 mth
From 1 mth to 3 mths
From 3 mths to 12 mths
From 1 year to 5 years
Over 5 years
Loans to and receivables from customers
21 658
58
199
1 072
6 098
14 231
Fixed-income securities
1 679
2
147
152
1 379
Loans to and receivables from credit institutions
568
354
214
Total
23 905
414
560
1 224
7 477
14 231
Liabilities created on issuance of securities
21 101
62
166
1 918
18 955
Unused loan commitments
71
71
Financial derivatives
48
-12
3
34
17
6
Liabilities to credit institutions
738
3
2
12
722
Total
21 957
124
170
1 963
19 693
6
Net cash flow
1 948
289
389
-739
-12 217
14 225
A 24-month internal loan of NOK 950 million has been provided from KLP Banken AS to KLP Kommunekreditt AS, which is defined as “Liabilities to credit institutions”. This loan is rolled over currently every third month and the interest rate is set each month.
Note 27 Over-collateralisation
NOK MILLIONS
Fair value
31.12.2024
31.12.2023
SECURITY POOL
Loans to customers
18 716
19 007
Financial derivatives (net)
46
85
Additional collateral 1)
5 887
4 197
Total security pool
24 649
23 288
Outstanding covered bonds incl. own funds and premium/discount
23 159
21 894
Coverage of the security pool
106.4%
106.4%
1) Additional collateral includes loans to and receivables from credit institutions, bonds and certificates. Liquid assets used in the LCR liquidity reserve are not included in additional collateral.
Section 11-7 of the Regulations on Financial Institutions lays down a requirement for over-collateralisation by at least 2 percent of the value of the outstanding covered bonds.
Note 28 Hedge accounting
NOK MILLIONS 31.12.2024
Book value
Cumulative change in fair value
Change in fair value in the period
HEDGED OBJECT
Loan
1 922
-82
5
Debt
1 679
39
34
NOK MILLIONS 31.12.2024
Nominal value
Fair value
Change in fair value in the period
HEDGING INSTRUMENT
Interest rate swap loan
1 990
-82
4
Interest rate swap debt
1 700
39
34
Hedging instruments broken down by maturity are shown in Note 15 Financial derivatives.
NOK MILLIONS 31.12.2023
Book value
Cumulative change in fair value
Change in fair value in the period
HEDGED OBJECT
Loan
1 585
-87
11
Debt
1 713
6
16
NOK MILLIONS 31.12.2023
Nominal value
Fair value
Change in fair value in the period
HEDGING INSTRUMENT
Interest rate swap loan
1 662
-87
11
Interest rate swap debt
1 700
6
16
Note 29 Salary and obligations to senior management
2024 NOK THOUSANDS
Paid from KLP Kommunekreditt AS
Paid from another company in the same group
Salaries, fees etc.
Other benefits
Annual pension accumulation
Loans
Salaries, fees etc.
Other benefits
Annual pension accumulation
Loans
Interest rate as at 31.12.2024
Repayment plan 1)
SENIOR EMPLOYEES
Carl Steinar Lous, Department manager Public Market/Managing Director
1 619
25
319
3 075
4,70
A27/A39
BOARD OF DIRECTORS
Aage Schaanning, Chair
4 306
160
1 322
7 326
4,95/5,50
Flex
Aud Norunn Strand
92
13
Janicke Elisabeth S. Falkenberg
Jonas Vincent Kårstad, Chosen by and among the employeesin KLP Banken Group
140
EMPLOYEES
Total loans to employees of KLP Kommunekreditt AS
3 075
2023 NOK THOUSANDS
Paid from KLP Kommunekreditt AS
Paid from another company in the same group
Salaries, fees etc.
Other benefits
Annual pension accumulation
Loans
Salaries, fees etc.
Other benefits
Annual pension accumulation
Loans
Interest rate as at 31.12.2023
Repayment plan 1)
SENIOR EMPLOYEES
Carl Steinar Lous, Department manager Public Market/Managing Director
1 547
24
309
3 244
4.70
A27/A39
BOARD OF DIRECTORS
Aage Schaanning, Chair
4 099
152
1 281
6 182
4.70
Flex
Aud Norunn Strand
88
13
359
5.50
Flex
Aina Iren Slettedal Eide (left the Board in March 2023)
Janicke Elisabeth S. Falkenberg (from March 2023)
Jonas Vincent Kårstad, Chosen by and among the employeesin KLP Banken Group
126
EMPLOYEES
Total loans to employees of KLP Kommunekreditt AS
3 244
1) A= Annuity loan, last payment, HC=Home Credit.
The KLP Board of Directors has laid down principles and guidelines for remuneration that apply for the entire Group and set up a remuneration committee as a subcommittee of the Board. The committee reports on and carries out checks that the remuneration schemes in the Group are in line with the Board's principles and guidelines.
Managing director is a contracted-in function from the parent company, KLP Banken AS, and the individual receives no benefits directly from KLP Kommunekreditt AS for the appointment. KLP Kommunekreditt AS refunds that part of the benefits associated with the role as managing director. The Managing Director has no agreement on performance pay (bonus) or guaranteed salary on termination. He is pensionable aged 70.
There are no obligations to provide the Chair of the Board of Directors special consideration or other benefits on termination or change in employment contract or appointment.
Directors’ fees are set by the General Assembly. Board members employed in the KLP Group, not having been elected by and from the employees, do not receive a fee for the Board appointment. Benefits in addition to Directors’ fees for Board members employed in the KLP Group are stated only if they are included in the senior management group employed in the KLP Group. This also applies to any loans they may have with the Group. Of the board members, Aage E. Schaanning, Janicke Elisabeth S. Falkenberg and Jonas Vincent Kårstad are employed in the KLP Group.
All benefits are shown without the addition of social security costs.
The KLP Group offers loans for various purposes. There are separate loan terms for employees, and no senior employees have loan terms that deviate from these. Loans to external board members are only granted under ordinary loan terms. The interest rebate that accrues to employees is refunded to the lending company.
Attention is drawn otherwise to the description of the main principles on determination of remuneration in the KLP Group that may be found at klp.no.
Note 30 Number of FTEs and employees
KLP Kommunekreditt AS has two employees, but they do not receive any remuneration or other benefits from the Company. KLP Kommunekreditt AS buys personnel services from other companies in the KLP Group.
Note 31 Contingent liabilities
NOK MILLIONS
31.12.2024
31.12.2023
Loan commitment
5
71
Total contingent liabilities
5
71
These are contractual payments to borrowers that are highly likely to be paid out.