Annual Report 2025KLP Banken AS and KLP Banken Group
KLP Banken AS and KLP Banken Group
Annual Report for 2025
The KLP Banken Group’s annual profit before tax was NOK 357.5 million in 2025, which is regarded very good. Deposit growth in both the retail and the public-sector markets has been historically high, and a large number of new retail customers have established customer relationships with the Bank. The results reflect a positive long-term trend.
ABOUT KLP BANKEN
KLP Banken AS is wholly owned by Kommunal Landspensjonskasse gjensidig forsikringsselskap (KLP), and has its head office in Trondheim. KLP Banken AS has two subsidiaries, KLP Kommunekreditt AS and KLP Boligkreditt AS, which are part of the KLP Banken Group. The operations of the KLP Banken Group are divided into two nationwide business areas: the retail market and the public-sector market.
The KLP Banken Group offers simple and competitive banking products and services combined with good digital solutions to set up and manage them. In this way, the Bank also aims to reinforce the perception that businesses which have chosen KLP as a pension provider are attractive employers. Over 90 percent of the Bank’s loans and deposits in the retail market come from employees of these companies and pensioners.
The KLP Banken Group’s presence in the market for loans to public-sector enterprises contributes to competition and provides the target group of municipalities, county authorities and businesses with public guarantees with access to favourable long-term financing. The Bank also provides guidance to this target group in the area of financing and municipal finance, while working with other parts of KLP to develop products and services that meet the needs of customers.
In this way, the KLP Banken Group aims to be a significant lender and financial advisor to KLP’s owners, while retaining and attracting new customers by delivering good customer experiences.
Economic development in 2025 - KLP Banken Group
Profit (NOK million)
2025
2024
Change
Operating profit before tax
357.5
325.4
32.1
Total comprehensive income
346.9
332.2
14.6
Net interest income
512.0
520.2
-8.2
Balance sheet (NOK billion)
2025
2024
Change
Loans on the bank group’s balance sheet
51.5
42.8
8.7
Loans managed for KLP
86.8
87.6
-0.8
Total loan management
138.3
130.4
7.9
Loans paid out
25.7
19.8
6.0
INCOME STATEMENT
The profit contribution from the two business areas is NOK 281.8 (251.7)1 million from the retail market and NOK 75.7 (73.7) million from the public-sector market.
The KLP Banken Group’s return on equity was 10.4 (10.3) percent before tax and 10.1 (9.9) percent after tax.
The lending balance in the KLP Bank Group increased significantly in 2025. There was growth of NOK 4.9 (0.3) billion in mortgages and NOK 3.7 (-0.3) billion in public-sector loans. Loans managed for KLP were down by NOK 0.8 (up 5.5) billion in 2025.
Money market rates, and hence the general interest rates, decreased during 2025. KLP Banken adjusted its lending rates accordingly and had slightly lower average lending margins than in 2024. Falling interest rates also contributed to a reduction in net interest income because loans financed with equity yielded lower returns compared with the previous year.
Total net interest income decreased by -2 (increase of 12) percent compared to the year before, and 82 (79) percent of the KLP Banken Group’s net interest income in 2025 came from the retail market.
Profit/loss effects from changes in value on financial instruments turned from negative to positive through 2025. The main reason for this is that the value of the Bank’s liquidity investments, which are recognised at market value, increased through the year. Accounting effects from buy-backs of own borrowing have also resulted in slightly higher costs compared to last year.
The accounting item for ‘net profit/loss on financial instruments’ includes the effects of changes in the value of securities and buy-backs of borrowings, and also interest costs on pension obligations and changes in the value of loans. In total, this item showed net income of NOK 22.5 (-7.0) million in the financial year.
Changes in the Bank’s earnings from fees mainly follow changes in the volume of outstanding credit in the retail market. Net fee and commission income increased to NOK 38.0 (33.2) million in 2025.
Total operating costs and depreciation amounted to NOK 278.4 (282.7) million in 2025. This produced an reduction in costs of -1.5 (increase of 5) percent. The change from last year is mainly related to reduced pension costs due to changes in provision requirements.
Loss provisions are calculated on loans in the retail market and on loans to the public sector; see Note 10.
Individual losses and loss provisions on loans and other credit are all related to lending in the retail market, while the public-sector market did not see any individual loan losses in 2025.
Losses and loan loss provisions taken to profit/loss were NOK 0.8 (-1.0) million in the financial year. The change from last year is mainly due to the reversal of historical loan loss provisions. Capitalised loan loss provisions were NOK 6.3 (7.7) million. Of this, step 3 loss provisions amounted to NOK 2.6 (3.8) million while steps 1 and 2 together totalled NOK 3.7 (3.8) million. The Bank’s losses are at a very low level and the Board of Directors believes that the provisions are sufficient.
OVERALL LOAN MANAGEMENT
The KLP Banken Group manages a total lending portfolio of NOK 138.0 (130.2) billion for KLP and on its own balance sheet. Outstanding loans (principal) per company in the KLP Banken Group as at 31.12.2025:
Company/ NOK billion
Mortages
Public-sector/corporate
Total loans
KLP Banken AS (parent)
13.0
13.0
KLP Boligkreditt AS
15.9
15.9
KLP Kommunekreditt AS
22.3
22.3
KLP (Management agreement)
3.2
83.6
86.8
Total
32.1
105.9
138.0
Drawn credit on credit cards comes in addition to mortgages in the retail market.
Some of the managed loans to public-sector/commercial customers are pure management assignments for KLP, whereby the conclusion of loan agreements, documentation and follow-up are handled by the principal. The KLP Banken Group also has a responsibility for offers, contracts and loan documentation under its mandate from KLP.
RETAIL MARKET
Customers
The KLP Banken Group had a total of over 61,400 (57,600) active retail customers at the end of the year. The table below shows the breakdown by numbers of customers actively using the Bank’s products (customers using one or more products).
Number 2025
Share of members 2025
Number 2024
Share of members 2024
Deposits
60,503
65 %
56,653
66 %
Lending
16,338
80 %
15,107
79 %
Credit cards
6,389
83 %
6,167
83 %
Number of customers
61,437
65 %
57,679
66 %
Number of members
40,077
37,955
Number of other customers
21,360
19,724
Overall customer growth in 2025 amounts to 6.6 percent.
Products
The KLP Banken Group offers a full range of standard banking products and services in the retail market, the most important of which are mortgages and deposits. The mortgage products include ordinary mortgages, flexiloans, mortgages for young people, bridging finance for house purchases, loans for holiday homes, and senior loans.
The deposit products in the retail market are current accounts and savings accounts with varying purposes and conditions. The Bank also offers debit and credit cards and other payment solutions. Most retail customers use self-service through mobile and online banking, but they can also contact the Bank through other channels when they need to.
The KLP Banken Group aims to help customers make sustainable choices. The Bank therefore offers green mortgages to members of KLP who have energy-friendly homes, or who choose to take defined measures to improve their energy efficiency. The volume of green loans doubled through 2025 to NOK 3.4 billion, and accounted for almost 11 percent of the Bank’s total lending portfolio in the retail market.
Lending
The KLP Banken Group’s outstanding mortgages in the retail market totalled NOK 28.9 (24.1) billion at the end of 2025.
After a period of weak loan growth due to fierce competition, KLP Banken decided to cut its lending rates by twice as much as Norges Bank’s key interest rate cut in September 2025. This contributed to historically high lending growth for the KLP Banken Group during the last four months of the year. KLP Banken also experienced a surge in interest from members of the Norwegian Nurses Association after it was announced at the end of September that they had entered into an exclusive agreement with KLP relating to banking and insurance products for their members. In 2025, the KLP Group’s mortgage portfolios grew from NOK 27.5 billion to NOK 32.1 billion. That represents a net growth of 16.7 (3.6) percent. Gross new lending totalled NOK 12.3 (7.7) billion. Mortgages are secured using cautious valuations whereby all borrowers are assessed with respect to solvency and willingness to pay before a loan is approved. Fixed-interest loans accounted for 8 (10) percent of outstanding loans at year-end. Other loans were at floating interest rates.
At the end of 2025, the mortgage portfolios in the KLP Banken Group had an average loan-to-value ratio (LTV - debt as a percentage of the estimated property value) of 53 (53) percent.
At year-end, outstanding debt on credit cards issued by the Bank was NOK 45.1 (47.8) million. Credit card usage has increased in recent years, but the level of credit has remained relatively stable.
Loans more than 90 days past due amounted to NOK 62.3 (46.3) million at the end of the year. That represents 0.19 (0.19) percent of the KLP Banken Group’s total lending in the retail market. The level of defaults and losses has thus remained stable and low in 2025 as well. It is also low compared to most other banks.
KLP’s own customer satisfaction survey shows a solid score of 77 (77) for the Bank’s retail customers in 2025, which is high in an industry context. In EPSI’s banking survey, in which KLP Banken’s retail market participated for the first time in 2025, the Bank came in sixth place with a score of 73.3, compared to an industry average of 67.2.
PUBLIC-SECTOR MARKET
Lending
Loans to the public sector are provided by KLP and KLP Kommunekreditt AS and managed by the KLP Banken Group.
KLP Kommunekreditt AS, together with KLP, has a good position in the market for long-term financing of municipalities, county authorities and enterprises that work for the public sector. The Bank also has an important role as an advisor for customers on financial matters, for example. Customers appreciate this, as shown by the fact that they are expressing steadily increasing satisfaction with the Bank. In EPSI’s customer satisfaction survey, the public-sector market was rated at 70.7 in 2025, compared to an industry average of 65.7.
Total loans from KLP and KLP Kommunekreditt AS to public-sector borrowers and enterprises amounted to NOK 96.8 (93.4) billion at the end of 2025, an increase of NOK 3.4 billion, or 3.6 percent, in the financial year. For the local government sector as a whole, the estimated debt growth was a little over 7 percent in 2025.
Loans at fixed interest rates made up 31 (28) percent of total lending at the end of the year.
In 2025, new loans were paid to the public sector from the companies in the KLP Group for a total of NOK 13.4 (12.0) billion.
The credit risk associated with loans to municipalities and county authorities in Norway is limited to deferred payments and not to a lapse in payment obligations. This is pursuant to Norwegian law, which provides the lender with security against loss if a municipality cannot meet its payment obligations. In the event of a payment deferral, the lender is also assured of compensation for accrued interest, interest on overdue payments and debt recovery costs under the Norwegian Local Government Act . Neither KLP nor the KLP Banken Group has had credit losses on loans to municipalities or county authorities.
The KLP Banken Group aims to be a driver and advisor on the transition to a more sustainable society, and to help the local government sector to make sustainable long-term choices. The Bank offers green loans to municipalities, county authorities and companies with a local government affiliation for projects with a clear positive environmental and climate impact. Among other things, the loans finance upgrades to water and sewage infrastructure to increase capacity and quality, as well as measures to strengthen local communities’ preparedness for increased surface water as a result of climate change. Green loans are only granted to projects for municipal initiatives with clear climate ambitions, and the classification criteria are regularly updated and published on klp.no. For green loans, there was a net increase of NOK 1,477 million in 2025.
Through the year, KLP Banken has provided loans for projects covering different needs for the municipalities. In 2025, KLP Banken invested NOK 6 billion in green loans to municipalities, county authorities and enterprises affiated to the public sector. In 2025, green loans were used, among other things, to finance Sofiemyr’s new daycare centre in Nordre Follo municipality, shore power and charging facilities for Ålesundregionens havnevesen IKS, and sustainable investments in water and sewage infrastructure in Øvre Eiker municipality.
ENØK guidance for municipalities is a service designed to help municipalities make good financial and climate-friendly choices for the buildings they own. The service is provided in collaboration between KLP Eiendom and KLP Banken. So far, six municipalities have received valuable advice and assistance through this service.
LIQUIDITY
The KLP Banken Group’s liquidity situation is satisfactory, as the Group’s financing more than covers the liquidity needs from operations. The year-end cash flow statement shows reduced net liquidity overall. Operating activities produced a positive net cash flow because of increased sales of marketable securities and higher borrowing compared to last year.
Free liquidity is invested in other banks and in interest-bearing securities. Investments in credit institutions amounted to NOK 1.2 (1.2) billion. The book value of interest-bearing securities measured at fair value was NOK 6.6 (7.6) billion in the KLP Banken Group at the end of the year. The portfolio consists entirely of high-rated covered bonds and bonds issued by the Norwegian government or other public institutions.
The Bank reports the liquidity reserve (LCR) monthly for the KLP Banken Group as a whole and quarterly for each company.
FINANCING OF OPERATIONS
Financing of the retail market
The KLP Banken Group’s activities in the retail market are financed with deposits, borrowing and equity.
The Bank’s deposits from retail customers increased from NOK 14.3 billion to NOK 15.5 billion (a rise of 8 percent) in 2025.
At the end of the financial year, KLP Banken AS had outstanding securities debt of NOK 1.9 (0.8) billion. This is used to finance the subsidiaries in addition to deposits.
The KLP Banken Group uses KLP Boligkreditt AS to finance part of its lending activities in the retail market by issuing covered bonds backed by mortgages. In 2025, new mortgage-backed bonds in the amount of NOK 9.0 (1.0) billion were issued. Outstanding bond debt in KLP Boligkreditt AS was NOK 14.0 (10.5) billion at the end of 2025. KLP Boligkreditt AS has achieved the best rating for its borrowing programme.
KLP Boligkreditt AS purchased mortgages amounting to NOK 7.3 (4.0) billion from KLP Banken AS during 2025. At the end of the year, mortgages totalling NOK 16.0 (12.7) billion were financed on KLP Boligkreditt’s balance sheet and NOK 13.1 (11.5) billion on KLP Banken AS’s balance sheet.
Financing of the public-sector market
The mortgage company KLP Kommunekreditt AS issues covered bonds secured on loans to municipalities and county authorities and to enterprises with a municipal loan guarantee. Cost-effective financing enables the KLP Banken Group to offer long-term lending on favourable terms.
At the end of 2025, the Bank had issued covered bonds backed by loans to the local government sector amounting to NOK 23.0 (21.0) billion. New issues in 2025 amounted to NOK 5.0 (6.3) billion. No bonds have been issued outside Norway. KLP Kommunekreditt AS has achieved the best rating for its borrowing programme.
A proportion of KLP Banken’s deposits from municipalities and enterprises is also used to finance loans from KLP Kommunekreditt AS through internal loans to the mortgage company.
BALANCE SHEET AND CAPITAL ADEQUACY
The total assets of KLP Banken Group amounted to NOK 59.5 (51.8) billion at the end of 2025. The breakdown is shown in the table below:
Total assets/ NOK billion
2025
2024
Change
Public-sector loans/municipal guarantee
22.5
18.7
3.8
Loans to private individuals
29.0
24.1
4.9
Securities and liquidity
7.9
8.9
-0.9
Other assets
0.1
0.1
-0.0
Total
59.5
51.8
7.7
The Group’s equity and subordinated loan capital, based on the Board of Directors’ proposal for allocation of profits between the Group companies for 2025, was NOK 3.7 (3.4) billion. Core capital is identical to equity and subordinated loan capital. This gives a capital adequacy and tier 1 capital ratio of 25.6 (22.7) percent. The current capital requirement, including capital buffers, is 18.9 percent.
KLP Banken AS has a Pillar 2 supplement of 1.4 percent, which is included in the Group’s capital requirements at the end of 2025. The Bank also maintains a buffer of at least 1.0 percent above the actual capital requirement for Pillar 1 and Pillar 2 risks, so the capital target is 19.9 percent.
The risk-weighted balance came to NOK 13.5 (14.1) billion at the end of 2025.
The leverage ratio in the Group was 6.1 (6.5) percent. The leverage ratio requirement is 3 percent. Capital adequacy is considered to be good.
ABOUT THE FINANCIAL STATEMENTS
The Board of Directors believes that the financial statements provide a true and fair picture of the Banks’s assets and liabilities, financial position and results. The conditions for a going concern are present, and this is assumed in the financial statements.
ALLOCATION OF PROFIT FOR THE YEAR
The financial statements for KLP Banken AS show a total profit for 2025 of NOK 214.7 (205.9) million after tax. The Board of Directors proposes that a group contribution, with tax effect, of NOK 188.8 (194.7) million be paid to KLP. NOK 147.3 (146.0) million will be received from KLP in return as a group contribution without any tax effect. The profit after tax and group contribution made will be transferred to other equity. The group contribution only has an accounting effect from the date of the decision.
RATING
The rating agencies’ assessment of the companies in the KLP Banken Group has a bearing on the borrowing terms that can be obtained. The companies use Moody’s for credit rating of bonds. KLP Banken AS has a rating of A3. All covered bond issues have the best rating, Aaa.
RISK MANAGEMENT IN KLP BANKEN
KLP Banken AS and its subsidiaries are exposed to different types of risks. The Bank has established a risk management framework aimed at ensuring that risks are identified, analysed and managed by means of policies, limits, procedures and instructions.
Separate guidelines have been established for the most significant individual risks (liquidity, credit, market, operational and compliance risk), along with an overall policy for risk management which includes principles, organisation, limits etc. for the bank group’s overall risk. The policies are adopted by the Board of Directors and reviewed at least once a year. The policies are of an overarching nature and are supplemented with procedures, rules and instructions determined at the administrative level.
The overall risk management policy governs roles related to the Bank's risk management, including requirements and guidelines for the risk control function. One purpose of the risk control function is to check that the guidelines are being followed.
Stress testing is used as a method for risk assessment, and as a tool for communication and risk discussion. In this context, stress testing includes both sensitivity analyses and scenario analyses.
The policies include tolerance for the individual risks and for the overall risk. Risk tolerances are defined for different stress scenarios, and various forms of stress testing are regularly carried out to ensure that the actual exposure is within the approved tolerance limits.
The Bank is also exposed to ESG risk through its own business and indirectly through its lending portfolio. ESG risk is defined as the risk of losses where the Bank’s exposure to counterparties is adversely affected by ESG factors. ESG risk is a risk driver for credit risk, counterparty risk and market risk, and can be divided as follows:
Environmental risk (E) is the risk of losses where the Bank’s exposure to counterparties is adversely affected by environmental factors, including climate change and/or environmental degradation.
Social risk (S) is the risk of losses where the Bank’s exposure to counterparties is adversely affected by societal factors such as social conditions, labour rights, human rights, poverty, etc.
Governance Risk (G) is the risk of losses where the Bank’s exposure to counterparties is adversely affected by poor management and control within the counterparty.
The KLP Banken Group is working to map climate risk in its operations. The Bank has a risk that some of its mortgage customers could be affected by extreme weather, which influences the market price of a home in the short and/or long term, hence reducing the collateral. To take a closer look at this, the Bank uses data from the Norwegian Water Resources and Energy Directorate (NVE), the Norwegian Mapping Authority and the Norwegian Geotechnical Institute (NGI) on flooding, sea level rise, surface water and landslides, to see how its mortgage portfolio is exposed to these events.
Within the public-sector market, the Bank has a role as advisor to the municipalities within climate and sustainability, and offers green financing products to meet the municipalities’ and authorities’ expectations for climate-related and sustainable investments.
Financial crime is a serious social problem that can undermine confidence in the financial system and cause significant losses for individuals, businesses, and society as a whole. Preventing this sort of crime is therefore an important part of KLP Banken’s corporate social responsibility. KLP Banken works systematically to prevent our products and services from being misused for money laundering, corruption, terrorist financing or other criminal activities. Fraud targeted at bank customers poses a significant threat both to individual customers and to confidence in the financial industry. Effective combating of fraud and other financial crime requires specialised expertise and close cooperation between banks, authorities, and other stakeholders. KLP Banken has therefore entered into a partnership with the Norwegian Tax Administration through the Tettpå Boligkjøper (“Close to home buyers”) concept to combat workplace crime. Through this collaboration, in which other key social actors are also involved, individual customers will receive information and guidance to help them choose reputable tradespeople. Preventing and detecting financial crime is a high priority and will reduce losses for customers, the Group and society. This work is an integral part of the Group’s risk management and helps to strengthen confidence in the KLP Banken Group and our services.
The KLP Banken Group aims to maintain a prudent risk profile and earnings should mainly be the result of borrowing and lending activities and liquidity management. This means that the KLP Banken Group should maintain a low level of market risk and that interest rate risk arising from its borrowing and lending activity should be reduced by means of derivatives. The KLP Banken Group should have prudent long-term financing and limits have been set to ensure that this objective is achieved. The credit risk in KLP Banken is low and lending is limited to loans with municipal risk and loans with security in residential and holiday property. Management of the KLP Banken Group’s liquidity takes the form of investments which satisfy credit quality requirements, and securities in line with Board-approved credit lines.
The boards of KLP Banken, KLP Kommunekreditt and KLP Boligkreditt have appointed a joint risk committee. The risk committee deals with matters relating to the Bank’s different risks, and has an advisory function vis-à-vis the Board of Directors.
CORPORATE GOVERNANCE
The Bank’s articles of association and applicable legislation provide guidance for corporate governance, corporate management, and a clear division of roles between governing bodies and the chief executive officer.
The Board of Directors sets the guidelines for the business. It held six board meetings in 2025
The chief executive officer is in charge of the day-to-day management of the company in accordance with instructions issued by the Board of Directors.
The board members have taken out directors’ liability insurance. This also covers the CEO. The directors’ liability insurance also covers the subsidiaries.
WORKING ENVIRONMENT AND ORGANISATION
KLP Banken AS and its subsidiaries had 80 (74) permanent employees at the end of 2025. All employment contracts are with KLP Banken AS. Two employees have additional functions in the subsidiaries, KLP Kommunekreditt AS and KLP Boligkreditt AS.
The KLP Banken Group’s most important resource is its employees, most of whom are highly experienced and have extensive significant credit and market expertise in both the retail market and the public sector. The development of products and services, and regulatory requirements placed on the KLP Banken Group, lead to constant changes within the business and demand a adaptation and fresh skills. Further development of the organisation and staff training are therefore important elements of the Bank’s plans and activities.
Regular surveys are conducted among all employees to measure commitment, health and safety, job satisfaction and compliance with KLP’s core values. These surveys show that the vast majority of employees are highly committed and enjoy working for KLP. The Bank has a works council (AMU), made up of representatives from management, KLP’s HR department, elected employee representatives and health and safety. The Board considers that cooperation between the management of the KLP Banken Group and the employees is working well.
The KLP Group aims to keep sickness absence below 4 percent. In the financial year, the KLP Banken Group had a sickness absence rate of 6.3 (4.0) percent. Long-term absence totalled 4.3 (2.1) percent, and short-term absence 2.0 (1.9) percent. Long-term absence has increased, and is being closely monitored by managers in the Bank and the HR department in KLP, and by the Bank’s Board of Directors in the event of increased absence over time. There were no work-related injuries or accidents in 2025.
As part of the KLP Group, KLP Banken complies with the Group’s guidelines on equality and diversity, whose objectives, initiatives and activities take account of the basis for discrimination described in the legislation. Separate objectives for equality and diversity have been adopted in the central executive committee. In connection with recruitment, the Company routinely states its desire to hear from all qualified job applicants irrespective of age, gender, disability, political opinions, sexual orientation or ethnic background.
For the 2025 financial year, a Group-wide statement will be prepared in accordance with the Equality and Anti-Discrimination Act. The report will be made available in March 2026 at: https://www.klp.no/en/financial-information.
The Board of Directors of the KLP Banken Group meets the activity and reporting requirements resulting from the Norwegian Equality and Non-Discrimination Act. Active work for diversity, equality, equal pay and reduced sickness absence are part of corporate social responsibility.
KLP Banken works systematically to prevent and reduce financial exclusion. The Bank ensures that all customers, regardless of their life situation and place of residence, have reliable access to basic financial services. We prioritise KLP members by applying the exceptions in the lending regulations to KLP members when the customer’s financial situation is considered sufficiently robust and when there are special circumstances that justify exceptions, within reasonable limits.
The KLP Banken Group also adheres to the KLP Group’s code of conduct and the guidelines for reporting suspected wrongdoing in the workplace (whistleblowing).
Of the KLP Banken Group’s employees, 49 (54) percent are women. Every effort is made to achieve a balance between women and men at all levels. The proportion of women in senior positions was 55 (55) percent. In the KLP Banken Group’s central management team (levels 1 and 2) the proportion of women was 63 (63) percent. At the end of 2025, the Board of Directors of KLP Banken AS comprised three women and four men, including one woman and one man elected from among the employees.
SUSTAINABILITY
Sustainability is integrated throughout KLP Banken’s operations. We work systematically to contribute to financial security, reduce risk, and contribute to more sustainable local communities. We aim to be a driver for responsible financial services that create value for both customers and society, and be a partner for the municipalities in a sustainable transition.
The Norwegian Transparency Act requires enterprises to carry out due diligence checks and account for these in their public reporting For 2025, a Group-wide statement has been prepared for KLP pursuant to the Transparency Act. It will be published on klp.no by 30 June 2026, and KLP Bank will be part of it. The statement will be made available here; Corporate Social Responsibility - About KLP - KLP.no.
KLP Banken is not subject to the requirements for sustainability reporting under the Accounting Act for the 2025 financial year. However, KLP Banken is covered by the Group-wide sustainability report prepared for the KLP Group, which will be available in the Group’s annual report published at Financial information - KLP - English.
In 2025, KLP Banken terminated its membership of UNEP FI and the associated initiative for the UN Principles for Responsible Banking. The Bank will formally remain a member until 2026. The background to the decision is the introduction of the CSRD, which will be the crucial and most relevant framework for sustainability work going forward. The principles of responsible banking will continue to guide us, and the Bank’s work on sustainability will continue unchanged.
OUTLOOK
The KLP Banken Group’s target group in the retail market is KLP’s membership base, which is made up of employees of KLP’s owner-customers and pensioners. This comprises a significant proportion of the population, and the conditions for further developing the KLP Banken Group’s position are considered to be good. The KLP Banken Group will go on working to develop favourable and predictable products and services for its members.
In 2025, KLP Banken AS entered into an agreement with the Norwegian Nurses Association (NSF) relating to banking services in the retail market for NSF’s 130,000 members. This is an attractive agreement for the Bank, as many of NSF’s members are also KLP members through their pension scheme. The agreement, which entered into force on 1 January 2026, gives reason to expect continued high growth in mortgage lending going forward, as a proportion of NSF members are expected to refinance their mortgages with KLP Bank. KLP Banken AS has therefore strengthened its organisation for further growth through increased staffing, hiring of consultants and system improvements.
The KLP Banken Group’s target group, who are mainly public-sector employees and their households, are more shielded than other groups from risk associated with their working conditions, as employees in municipalities and health enterprises. The KLP Banken Group therefore assumes that the risk of defaults and losses will remain limited in the future. The Bank is also maintaining high growth ambitions for deposits, to be achieved manly by recruiting more deposit customers.
The debt burden on households is subject to strict official requirements for the provision of credit in the retail market, laid down in the Norwegian Lending Regulations (Utlånsforskriften). The KLP Banken Group sees this as a good basis for further development of banking products and services in the retail market. The KLP Banken Group will pursue conservative procedures for granting credit in line with the rules, in order to maintain low risk in the Bank’s lending portfolios, but will also be there for customers facing financial problems and help them to find suitable solutions.
The EU Capital Requirements Regulation CRR3 entered into force in Norway in 2025. The new Regulation reduces the capital requirements for mortgages for banks that use the standard method to calculate their requirements, such as the KLP Banken Group. The changes will contribute to more equal competitive conditions between standard method banks and IRB banks.
The banking industry is at the forefront of technological development, and customers’ expectations for simple and digital solutions are growing. The KLP Banken Group aims to exploit proven technology in order to offer relevant, customer-friendly and efficient services to its customers. This raises a long-term need for IT investments to achieve the Bank’s targets for further growth and profitability. For this and other reasons, KLP Banken decided in February 2025 to join the Eika Bank Alliance. The technical conversion has not yet taken place, and the Bank is still waiting for a conversion date from its current provider, Tieto Banktech (formerly Tietoevry).
Norwegian municipalities have developed a good and comprehensive range of services to the public. Increased life expectancy, demographics, income growth and climate risk give grounds to expect a substantial level of investment in the public sector over the next few years. In its annual budget survey, the Norwegian Association of Local and Regional Authorities (KS) states that the level of investment and borrowing next year will remain nominally at the same level as in 2025. Demand for loans for projects that contribute to climate adaptation is likely to go on increasing in the years ahead.
KLP Kommunekreditt AS is the only credit institution in Norway that issues bonds secured against loans to the public sector. 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 stable access to long-term financing on favourable terms. In connection with the 2026 national budget, the Norwegian Parliament (Stortinget) asked the government to consider whether loans to municipalities should have the same risk weight as loans to the state (0-weight). So far, the government has not followed up on this request.
KLP Banken AS has good solvency and an equity capital situation that meets all regulatory requirements. Combined with low credit risk in its lending business, this is a basis for access to the best possible financing in the capital markets. This is an important prerequisite if we are to offer favourable lending terms.
The KLP Banken Group is well equipped for further development and growth.
Oslo, 12 March 2026 The Board of Directors of KLP Banken AS
SVERRE THORNES Chair
AAGE E. SCHAANNING Deputy Chair
JANICKE E. FALKENBERG
ANNE BJERTNÆS
PER KRISTIAN VAREIDE
JONAS V. KÅRSTAD Elected by and from the employees
ELLEN WINGE LER Elected by and from the employees
MARIANNE SEVALDSEN Chief Executive Officer
Income statementKLP Banken AS and KLP Banken Group
KLP Banken AS
NOK MILLION
KLP Banken Group
NOTES
2024
2025
2025
2024
832
902
Interest income, effective interest method
2 465
2 401
138
130
Other interest income
438
447
5
970
1 031
Total interest income
2 903
2 849
-656
-720
Interest expenses, effective interest method
-2 229
-2 187
-14
-14
Other interest expenses
-162
-142
5
-670
-734
Total interest expense
-2 391
-2 328
5
300
297
Net interest income
512
520
6
36
41
Commission income and income from banking services
41
36
6
-3
-3
Commission costs and costs of banking services
-3
-3
35
63
63
Other fee income
63
63
7
-1
20
Net gain/(loss) on financial instruments
23
-7
95
121
Total other operating income
123
89
8
-97
-84
Salary and administrative costs
-84
-97
-99
-109
Other operating expenses
-192
-182
22,23
-3
-2
Depreciation
-2
-3
10
-1
1
Loss on loans issued, guarantees etc.
1
-1
-201
-194
Total operating expenses
-278
-284
194
224
Operating profit/loss before tax
357
325
11
-6
-7
Tax on ordinary income
-8
-10
189
217
Income for the year
349
315
12
23
-3
Estimate differences, pensions for own employees
-3
23
11
-6
1
Tax on estimate changes related to defined-benefit pension schemes
1
-6
17
-2
Other income and expenses that will not be reclassified to profit/loss
-2
17
0
0
Changes in value of assets recognised at fair value through other income and expenses
11
0
0
Tax on changes in fair value of available for sale financial assets
0
0
Other income and expenses that may be reclassified to profit/loss
17
-2
Total other income and expenses
-2
17
206
215
COMPREHENSIVE INCOME FOR THE YEAR
347
332
0.93%
0.96%
Income for the year in percent of total assets
0.59%
0.61%
1.02%
0.95%
Comprehensive income for the year in percent of total assets
0.58%
0.64%
BalanceKLP Banken AS and KLP Banken Group
KLP Banken AS
NOK MILLION
KLP Banken Group
NOTES
31.12.2024
31.12.2025
31.12.2025
31.12.2024
ASSETS
13
76
77
Claims on central banks
77
76
13
3 754
3 430
Loans to and receivables on credit institutions
1 213
1 196
14
11 479
13 055
Loans to and receivables on customers
51 504
42 836
17
3 163
4 181
Fixed-income securities
6 640
7 579
18,20
0
Financial derivatives
53
84
19
2
15
Shares and holdings
15
2
21
1 715
1 715
Holdings in Group companies
22
13
12
Intangible assets
12
13
23
13
11
Right-of-use assets
11
13
0
0
Fixed assets
0
0
24
6
6
Other assets
8
3
20 222
22 503
TOTAL ASSETS
59 534
51 803
LIABILITIES AND OWNERS’ EQUITY
LIABILITIES
25
16 249
17 257
Deposits from customers
16 788
15 801
26
806
1 912
Liabilities created on issuance of securities
38 839
32 334
18,20
Financial derivatives
21
38
23
13
12
Lease liabilities
12
13
27
18
28
Other liabilities
59
67
11
40
46
Deferred tax
79
72
27
38
26
Provision for accrued costs and liabilities
26
38
17 165
19 280
TOTAL LIABILITIES
55 825
48 364
OWNERS’ EQUITY
1 140
1 140
Share capital
1 140
1 140
1 050
1 050
Share premium
1 050
1 050
867
1 033
Other accrued equity
1 519
1 249
28
3 057
3 223
TOTAL OWNERS' EQUITY
3 709
3 439
20 222
22 503
TOTAL LIABILITIES AND OWNERS’ EQUITY
59 534
51 803
Oslo, 12 March 2026 The Board of Directors of KLP Banken AS
SVERRE THORNES Chair
AAGE E. SCHAANNING Deputy Chair
JANICKE E. FALKENBERG
ANNE BJERTNÆS
PER KRISTIAN VAREIDE
JONAS V. KÅRSTAD Elected by and from the employees
ELLEN WINGE LER Elected by and from the employees
MARIANNE SEVALDSEN Chief Executive Officer
Statement of owners’ equity KLP Banken AS
2025 NOK MILLION
Share capital
Share premium
Other accrued equity
Total owners’ equity
Owners’ equity 1 January 2025
1 140
1 050
867
3 057
Income for the year
217
217
Other income and expenses
-2
-2
Comprehensive income for the year
215
215
Group contributions without tax effect received in the period
146
146
Group contributions with tax effect made in the period
-195
-195
Total transactions with the owners
-49
-49
Owners’ equity 31 December 2025
1 140
1 050
1 033
3 223
2024 NOK MILLION
Share capital
Share premium
Other accrued equity
Total owners’ equity
Owners’ equity 1 January 2024
1 140
1 050
704
2 894
Income for the year
189
189
Other income and expenses
17
17
Comprehensive income for the year
206
206
Group contributions without tax effect received in the period
129
129
Group contributions with tax effect made in the period
-172
-172
Total transactions with the owners
-43
-43
Owners’ equity 31 December 2024
1 140
1 050
867
3 057
NOK MILLION
Number of shares
Par value
Share capital
Equity at 1 January 2025
7 500 000
152
1 140
Equity at 31 December 2025
7 500 000
152
1 140
There is one class of shares. All shares are owned by Kommunal Landspensjonsskasse gjensidige forsikringsselskap (KLP).
Statement of owners’ equity KLP Banken Group
2025 NOK MILLION
Share capital
Share premium
Other accrued equity
Total owners’ equity
Owners’ equity 1 January 2025
1 140
1 050
1 249
3 439
Income for the year
349
349
Other income and expenses
-2
-2
Comprehensive income for the year
347
347
Group contributions without tax effect received in the period
245
245
Group contributions with tax effect made in the period
-321
-321
Total transactions with the owners
-77
-77
Owners’ equity 31 December 2025
1 140
1 050
1 519
3 709
2024 NOK MILLION
Share capital
Share premium
Other accrued equity
Total owners’ equity
Owners’ equity 1 January 2024
1 140
1 050
984
3 174
Income for the year
315
315
Other income and expenses
17
17
Comprehensive income for the year
332
332
Group contributions without tax effect received in the period
215
215
Group contributions with tax effect made in the period
-282
-282
Total transactions with the owners
-67
-67
Owners’ equity 31 December 2024
1 140
1 050
1 249
3 439
Statement of cash flowsKLP Banken AS/KLP Banken Group
KLP Banken AS
NOK MILLION
KLP Banken Group
NOTES
2024
2025
2025
2024
OPERATING ACTIVITIES
782
850
Payments received from customers – interest
2 332
2 329
36
41
Payments received from customers – commission and charges
41
36
-623
-680
Payments to customers – interest
-660
-602
-3
-3
Payments to customers – commission and charges
-3
-3
-3 750
-4 979
Payments made on issuance of loans to customers
-17 139
-9 768
3 341
3 402
Receipts related to repayment and redemption of loans to customers
8 557
9 766
-7 913
-14 681
Loans paid to subsidiaries
7 156
15 043
Loan repayments from subsidiaries
1 761
1 012
Net receipt of customer deposits, Bank
992
1 740
26
350
1 400
Receipts on loans
15 400
7 600
26
-450
-300
Repayments and redemption of securities debt
-10 065
-7 950
0
-1
Change in securities debt, own funds
1 132
1 278
26
-45
-47
Net payment of interest on loans
-1 577
-1 565
-2 324
-4 552
Payments on the purchase of securities
-10 524
-6 515
1 426
3 538
Receipts on the sale of securities
11 475
3 236
134
130
Receipts of interest from securities
269
273
-105
-101
Disbursements on operations
-189
-188
-98
-100
Payments to staff, pension schemes, employer's social security contrib.etc.
-100
-98
49
57
Interest investment accounts
108
92
74
63
Net receipts/disbursements from operating activities
47
65
-201
90
Net cash flow from operating activities
96
-275
INVESTMENT ACTIVITIES
-100
Disbursement of capital to subsidiaries
-100
Net cash flow from investment activities
FINANCING ACTIVITIES
23
-2
-2
Payment of lease liabilities
-2
-2
-43
-49
Group contributions made
-77
-67
-45
-50
Net cash flow from financing activities
-78
-69
-346
40
Net cash flow during the period
17
-345
1 020
673
Cash and cash equivalents at start of period
1 239
1 584
673
713
Cash and cash equivalents at end of period
1 256
1 239
-346
40
Net receipts/disbursements (-) of cash
17
-345
Liquidity holdings comprise:
76
77
Claims on central banks
77
76
597
636
Deposits with and receivables from banks with no agreed term
1 179
1 163
13
673
713
Total liquidity holdings at the end of the reporting period
1 256
1 239
965
1 037
Total interest received
2 708
2 694
-669
-727
Total interest paid
-2 237
-2 168
Notes to the accountKLP Banken AS/KLP Banken Group
Note 1 General information
KLP Banken AS was founded on 25 February 2009. KLP Banken AS owns all the shares in KLP Kommunekreditt AS and KLP Boligkreditt AS. These companies together form the KLP Banken Group. KLP Banken AS is a wholly owned subsidiary of Kommunal Landspensjonskasse (KLP). KLP is a mutual insurance company.
The companies in the KLP Banken Group are part of the KLP Group, and the KLP Group’s annual report is available at www.klp.no.
The KLP Banken Group offers loans to Norwegian municipalities and county authorities, as well as to companies with a public sector guarantee. The lending activities are principally financed by the issuance of covered bonds. In addition, The Group, offers standard banking products to private customers.
The company, KLP Banken AS, is registered as domiciled in Norway. The bank is an online bank without branches. Its head office is at Beddingen 8 in Trondheim. The company has a branch office in Oslo.
The company’s financial statement for 2025 was approved by the company’s board 12.03.2026. 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 company and Group financial statements for KLP Banken AS. These principles are applied in the same way in all periods presented unless indicated otherwise.
2.1 FUNDAMENTAL PRINCIPLES
The financial statements for KLP Banken AS and the Group 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.
To prepare the accounts in accordance with IFRS, management must make accounting estimates and approximate valuations. This will affect the value of the company’s and the Group’s assets and liabilities, income and expenses recognised in the financial statements. Actual figures may differ from estimates used. Areas in which discretionary valuations and estimates of material significance to the company/group 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/group in 2025:
There are no new or amended IFRS Accounting Standards or IFRIC interpretations that have come into effect for the 2025 financial statements that significantly affect the Group's financial statements. The accounting policies applied are consistent with the policies applied in the 2024 annual report.
Standards, changes to and interpretations of existing standards that have not come into effect and where the company/group 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. KLP Banken does not plan to implement the standard early.
The standard introduces new requirements for the presentation of and disclosures in general purpose financial statements. It also results in minor amendments to other standards, including IAS 7 Statement of Cash Flows. The objective is to improve the quality of financial information and enhance comparability between companies.
In the statement of profit or loss, income and expenses must be classified into five categories: operating, investing, financing, tax, and discontinued operations. The first three categories are new compared with IAS 1. The standard also introduces new requirements for the subtotals operating profit and profit before financing and income tax, in addition to the existing total comprehensive income. Tax expenses are carried forward as before, while other items will be assessed for classification within operating, financing, or investing. The profit and total comprehensive income are not affected by the changes.
There are certain other changes in standards and interpretations that will be effective for annual financial statements beginning on or after 1 January 2026 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 CONSOLIDATION PRINCIPLES
2.2.1 Subsidiaries
Subsidiaries are all entities (including structured entities) over which the Group has control. Control over an entity arises when the Group is exposed to variation in the profitability from the entity and can influence this profitability through its power over the entity. Subsidiaries are consolidated from the date on which control is acquired and are omitted from the consolidated financial statements when control ceases.
Intragroup transactions and accounts between group companies are eliminated. Where group companies present accounts in accordance with principles other than those used by the Group, these are converted to correspond to the Group’s accounting principles before they are consolidated.
2.3 CURRENCY
2.3.1 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 Group.
2.4 FINANCIAL INSTRUMENTS
The most important accounting policies relating to financial instruments are described below.
2.4.1. Recognition and derecognition
Financial assets and liabilities are recognised on the balance sheet on the date when the company/group 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 company/group has essentially transferred the risk and the potential benefits from ownership. Financial liabilities are derecognised when the rights to the contractual conditions have been fulfilled or cancelled or have expired.
2.4.2 Classification and subsequent measurement
2.4.2.1 Financial assets
Financial assets are classified on initial recognition in one of the following categories:
Amortised cost
Fair value through profit or loss
Fair value through other comprehensive income
Measurement category is determined upon initial recognition.
A financial asset is measured at amortised 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 flow (the ‘business model criterion’), and
At certain times, the contractual terms of the financial asset led to cash flows that only include repayments and interest on the outstanding principal amount (the ‘cash flow criterion’s).
Loans provided with a view to resale to the wholly owned mortgage companies KLP Boligkreditt AS and KLP Kommunekreditt AS will have a different business model in the consolidated financial statements and the company accounts. In the company accounts, these loans will be made with a view both to receiving the contractual cash flows and to resale, so they are measured at fair value with value changes through other comprehensive income. In the consolidated accounts, these loans will be included in a business model where the intention is to own the loan throughout its life to receive the contractual cash flows, and they are measured at amortised cost.
The company/group has assessed all its instruments measured at amortised cost against the rules described above and believes the instruments satisfy the criteria. The bank has senior loans on the balance sheet that to some extent expose the bank to the risk of impairment on the homes offered as collateral. The bank has determined that these loans do not pass significant insurance risks from the borrower to the bank as there are no plausible scenarios that result in curtailment of the loan amount. The loans are therefore considered to be within the scope of IFRS 9 in their entirety. These loans are considered to satisfy the cash flow criterion as the bank believes that they will never suffer more than an insignificant curtailment of the loan amounts.
All other financial assets are measured at fair value with changes in value through profit/loss, i.e.:
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’).
The Company/Group may designate a debt instrument that meets the criteria to be measured at amortised 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 payment 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 defaulted on if it has been forfeited for various reasons, such as debt negotiations.
For more information on to the company/group’s input, assumptions and estimation techniques related to the impairment model, please refer to Note 10.
2.4.2.2 Financial liabilities
The Company/Group has classified all financial liabilities measured at amortised 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/group 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
Financial guarantees and loan commitments not valued at fair value are included in the general impairment method; see information under 2.4.2.1.
Expected credit losses are calculated for loan commitments and presented as “Other liabilities” in the balance sheet. Changes in the provision for expected losses are presented in the line “Loss on loans issued, guarantees etc. in the P/L statement. For instruments that have both a drawn part and an unused limit, expected credit losses are distributed pro rate between provisions for the loan losses and provisions in the balance sheet based on the relative share of the exposure. Other financial liabilities are 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.
2.4.2.3 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 Group safeguards itself against movements in market interest rates. Changes in the credit spread are not considered in the company/group’s hedging strategy. The company/group uses the rules on fair value hedging, so 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.
2.4.3 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.
2.4.4Modification
When the contractual cash flows from a financial instrument are renegotiated or otherwise amended, and the renegotiation or change does not lead to derecognition of the financial instrument, the gross book value of the financial instrument is recalculated, and a gain or loss is recognised in the income statement. The gross book value of the financial instrument is recalculated as the present value of the renegotiated or amended contractual cash flows, discounted at the original effective interest rate for the financial instrument. Any costs or fees incurred adjust the book value of the modified financial instrument and are amortised over the remaining lifetime of the changed financial instrument.
2.5 CASH AND CASH EQUIVALENTS
Cash and cash equivalents 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.
2.6 OWNERSHIP INTERESTS IN GROUP COMPANIES
Investments in group companies are investments for permanent ownership or use and are valued at acquisition cost.
The Group financial statements cover the Bank and its wholly owned subsidiaries KLP Boligkreditt AS and KLP Kommunekreditt AS. All entities in which the Group has a decisive influence/control are considered to be subsidiaries.
2.7 FINANCIAL LIABILITIES
The company/group’s financial liabilities comprise liabilities to credit institutions, covered bonds issued and deposits from customers.
2.7.1 Liabilities to credit institutions
Liabilities to credit institutions are capitalised at fair value on take -up. As a rule, on subsequent measurement the liability is recognised at amortised cost. The interest costs are included in amortisation on the line for ‘Interest expenses, effective interest rate method’ in the income statement.
2.7.2 Covered bonds issued
In the first instance, covered bonds issued are recognised at fair value on take-up adjusted for purchase costs, i.e. nominal value adjusted for any premium/discount on issue. On subsequent valuation the bonds are valued at amortised cost. The interest costs are shown in the line ‘Interest expenses, effective interest rate method’ in the income statement. Bonds with fixed interest are recognised in accordance with the rules on fair value hedging if they reduce or eliminate the inconsistency (“accounting mismatch”).
2.7.3 Liabilities to and deposits from customers
Deposits from customers are recognised at fair value in the balance sheet when the deposit is recorded as transferred to the customer’s account. In subsequent periods, liabilities to and deposits from customers are recognised at amortised cost. The interest expenses are included in the line ‘Interest expenses, effective interest rate method’ in the income statement.
2.8 PRESENTATION OF INCOME IN THE ACCOUNTS
Income from the sale of products and services is valued at the fair value of the consideration, net of any discounts. Intragroup sales are eliminated in the consolidated financial statements.
2.8.1 Income from services
Fees for lending management are taken to income in proportion to the management carried out for the time up to the end of the reporting period. Other services are taken to income on a linear basis over the contract period.
2.8.2 Interest income/expenses
Interest income and interest expenses associated with all interest-bearing financial instruments valued at amortised cost and fair value through other comprehensive income are taken to income using the effective interest rate method on the book value of the asset on the balance-sheet date and are reported under ‘Interest income/expenses, effective interest rate method’.
For interest-bearing financial investments and derivatives measured at fair value through the income statement, interest income is classified as ‘Interest income and similar income, fair value’, while other value changes are classified as ‘Net gain or loss on financial investments.
2.9 TAX
Tax costs in the income statement comprise tax payable and changes in deferred tax. Tax is recognised 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 capitalised 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.
2.10 PENSION OBLIGATIONS - OWN EMPLOYEES
The Company/Group’s pension obligations are partially insurance-covered through KLP’s public-sector occupational pensions by way of membership of the joint pension scheme for municipalities and enterprises (‘Fellesordningen’). Pension liability beyond these schemes is covered through operations. The Company/Group has a defined-benefit pension scheme for its employees. The accounting liability for defined-benefit schemes is the present value of the obligation on the reporting date, with a deduction for the fair value of the pension assets. The gross obligation is calculated using the straight-line method. The gross obligation is discounted to present value using the interest rates on Norwegian high-quality bonds. Gains and losses arising on recalculation of the obligation because of known deviations and changes in actuarial assumptions are charged to owners’ equity via other comprehensive income during the period in which they arise. The effect of changes in the benefits from the scheme is taken to profit/loss immediately.
The Company/Group has presented the pension costs under the accounting line ‘Salary and administrative costs’, while the net interest element is presented in the accounting line ‘Net gain/(loss) on financial instruments. The estimate deviation has been classified under ‘Items that will not be reclassified to income’ in the accounting line ‘Estimate deviation pension obligations and pension assets.
The ‘Fellesordningen’ is a multi-undertaking scheme, which means that the actuarial risk is distributed across all the municipalities and companies included in the scheme. The financial and actuarial assumptions behind the calculation of net pension obligations are therefore based on factors that are representative of the whole Group.
Note 3 Important accounting estimates and valuations
The company/group 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 and the areas where there is significant risk of substantial change in capitalised values in future periods are discussed below.
3.1 LOSSES ON FINANCIAL ASSETS
Financial assets not measured at fair value are assessed for impairment at the end of the reporting period.
Financial instruments are assessed as impairment for expected 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 (stage 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).
In the company/group, the assessment of what is considered to be a significant change in credit risk for home mortgage loans is based on a combination of quantitative and qualitative indicators and ‘backstops’. The most important driver for a significant change in credit risk for home mortgage loans is a change in the probability of default (PD) from initial recognition up to the reporting date. A relative change in PD of more than 1.5 is considered to be a significant change in credit risk. The change in PD must also be at least 0.6 percentage points for the change to be considered significant.
For some lending products, the company/group has not developed its own PD and LGD (loss given default) models. This is because the products are considered to have a low credit risk due to municipal guarantees, or because the scope of the product and thus the consequences of losses are small. For these products, the simplified loss ratio method is used. Here a change in risk rating of at least one grade from initial recognition to the reporting date is considered to be a significant increase in credit risk.
Note 4 Segment information
NOK MILLION
Public-sector
Market
Retail
Market
Other/eliminations
Total
2025
2024
2025
2024
2025
2024
2025
2024
Net interest income
91
109
421
412
0
512
520
Other operating income
55
37
65
47
2
5
123
89
Operating expenses
-71
-75
-208
-208
0
-278
-283
Loss on loans issued, guarantees etc.
0
0
1
-1
0
1
-1
Elimination
1
3
2
2
-2
-5
0
0
Operating profit/loss before tax
76
74
281
252
0
0
357
325
Assets as at 31.12.
25 017
23 067
39 487
34 069
-4 970
-5 323
59 534
51 813
Liabilities as at 31.12.
23 927
22 021
35 152
29 900
-3 255
-3 606
55 825
48 315
Segments: Public-sector: Net interest income in the subsidiary KLP Kommunekreditt AS. Management commission from KLP related to KLP Banken’s assignment to manage loans to municipal enterprises. KLP Banken’s operating costs related to the management of public-sector loans.
Retail: Net interest income in KLP Banken AS and the subsidiary KLP Boligkreditt AS. Management commission from KLP related to KLP Banken’s assignment to manage mortgages financed by KLP. KLP Banken’s operating costs related to the management of loans in the retail market.
Other/elimination: Accrual of historical one-off income in KLP Banken's accounts resulting from changes in the market value of bonds issued by the subsidiaries. Own holdings in the subsidiaries were bought and later sold by the parent company at a profit.
Note 5 Net interest income
KLP Banken AS
NOK MILLION
KLP Banken Group
2024
2025
2025
2024
783
849
Interest income on loans to customers
2 361
2 310
49
53
Interest income on loans to credit institutions
104
92
832
902
Total interest income, effective interest method
2 465
2 401
138
130
Interest income on interest-bearing securities
274
294
0
0
Other interest income
164
153
138
130
Total other interest income
438
447
970
1 031
Total interest income
2 903
2 849
-610
-666
Interest expenses on deposits to KLP Banken
-646
-589
-46
-54
Interest expenses on issued securities
-1 583
-1 598
-656
-720
Total interest expense, effective interest method
-2 229
-2 187
0
0
Other interest expenses
-147
-128
0
0
Interest expense lease liabilities
0
0
-13
-14
Interest expenses on deposits to customers
-14
-13
-14
-15
Total other interest expense
-162
-142
-670
-734
Total interest expense
-2 391
-2 328
300
297
Net interest income
512
520
Note 6 Net commission income
KLP Banken AS
NOK MILLION
KLP Banken Group
2024
2025
2025
2024
20
23
Interbank commission
23
20
7
7
Reminder fees
7
7
9
11
Amendment fees
11
9
1
1
Interbank commission
1
1
36
41
Total commission income
41
36
-2
-2
Payment handling
-2
-2
-1
-1
Other commission expenses
-1
-1
-3
-3
Total commission costs
-3
-3
33
38
Net commission income
38
33
Note 7 Net gain/(loss) on financial instruments
KLP Banken AS
NOK MILLION
KLP Banken Group
2024
2025
2025
2024
1
21
Net gain/(loss) on fixed-income securities
35
1
0
0
Net gain/(loss) financial derivatives and realised amortisation linked to lending
-2
0
0
Net gain/(loss) financial derivatives and realised repurchase of own debt
-11
-6
-2
-1
Other financial income and expenses
-1
-2
-1
20
Total net gain/(loss) on financial instruments
23
-7
Note 8 Pay and general management costs
KLP Banken AS
NOK MILLION
KLP Banken Group
2024
2025
2025
2024
66
70
Salaries
70
66
10
10
Social security contributions
10
10
3
4
Capital activity tax
4
3
15
-1
Pensions including social security contributions
-1
15
2
2
Other benefits
2
2
97
84
Total pay and general management costs
84
97
Note 9 Auditor’s fee
KLP Banken AS
NOK THOUSAND
KLP Banken konsern
2024
2025
2025
2024
255
Ordinary audit PwC
543
300
634
Ordinary audit EY
1 222
675
555
634
Total auditor’s fee
1 222
1 218
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 10 Loan loss provision
Framework for loan loss provisions
The measurement of the provision for expected credit losses on financial assets according to IFRS 9 depends on whether the credit risk has increased significantly since initial recognition. At initial recognition and if the credit risk has not increased significantly, the provision should equal 12-month expected credit losses (stage 1). If the credit risk has increased significantly from the initial recognition (stage 2) or if the asset is classified as impaired (stage 3), the provision should equal lifetime expected credit losses.
Calculation of expected credit loss
Expected credit loss (ECL) is calculated as the exposure at default (EAD) multiplied by the probability of default (PD) multiplied by the loss given default (LGD).
Probability of Default (PD) is a calculated probability based on statistical models to estimate the probability of an exposure going into default during the following 12-month period (12-month PD). In addition to calculating 12 months PD, the bank has developed PD graphs used for calculating marginal PD for the exposure’s remaining lifetime (Lifetime PD).
Loss given default (LGD) is what the bank expects to lose given that an exposure goes into default. The calculation is based on how probable it is that a defaulted exposure is cured and expected credit loss if the exposure is not cured.
Exposure at default (EAD) is expected exposure at the moment of a future default.
In KLP Banken/the Group, the assessment of what is considered to be a significant change in credit risk for retail mortgage loans are based on a combination of quantitative and qualitative indicators and ‘backstops’. The most important driver for a significant change in credit risk for retail mortgage loan is a change in the probability of default (PD) from the initial recognition up to the reporting date. A relative change in 12 month PD of more than 1.5 is considered a significant change in credit risk. In addition, the change in 12 month PD must also be at least 0.6 percentage points for the change to be considered significant. Exposures that are more than 30 days past due will automatically be placed in Stage 2, and exposures more than 90 days past due will be placed in Stage 3. The loans go back to Stage 2 and Stage 1 when the criteria for significant change in credit risk and default are no longer fulfilled. A loan in stage 3 will be three months in quarantine before it will be moved back to stage 2 or 1. Based on this a loan will remain in stage three for three months after the loan is reported “healthy”.
Definition of default
Default is defined as "a claim that is over 90 days past due, or an account that has been continuously overdrawn for a minimum of 90 days (minimum amount NOK 1,000). Furthermore, a commitment is considered defaulted if for various reasons it has been written off, e.g. through debt negotiations, established debt settlement and/or bankruptcy.
Simplified loss ratio method
For products where the bank has not developed PD and LGD (loss given default) models, a simplified loss ratio method is used. Here a change in risk rating of at least one grade from initial recognition to the reporting date is considered to be a significant increase in credit risk. This applies to the senior loan, loans without collateral and credit card products within the retail market. For credit cards, the bank has calculated a loss ratio based on the average estimated PD for the credit card portfolio obtained from an external credit information agency and the average LGD for credit cards for the period 2006-2018 calculated by a debt collection agency. For loans without collateral thes PD as for credit card is used, while the LGD is calculated by Intrum. For senior loans, a loss ratio of 0.001 percent is used based on the fact that senior loans cannot, in principle, go into default since the product is such that no interest or instalments are to be paid on the loan before the home is sold or the customer dies. In addition to that, the loan calculation is conservative, with lower loan to value (LTV) the younger the customer is (minimum age of 60 years).
For public lending in KLP Kommunekreditt AS the simplified loss rate method is used, but here with the exception for low credit risk so that all loans are in stage 1. For these loans, a loss rate of 0.001 percent is used.
Follow-up of defaulted and doubtful commitments
Mortgages in arrears are handled by a special commitments department in the bank.KLP Banken/Group currently uses its own collection process up to and including legally enforced recovery and execution of sale/foreclosure. If a repayment agreement is not reached, any residual debt after realisation of the collateral is transferred to a collection agency for further follow-up.
For credit cards and loans without collateral, KLP Banken/ Group has an agreement with a debt collection agency where unpaid instalments are followed up with pre-collection. The debt collection agency also handles unpaid claims with termination, legally enforced recovery and, if applicable, monitoring in cases where legally enforced recovery has so far been in vain.
Individual loss provisions
Mortgages over 90 days past due are reviewed and followed up regularly. In addition, exposures are also reviewed when the bank receives information about debt negotiations or other conditions that would indicate increased risk. A loss assessment is carried out for all such exposures. The collateral is assessed on the basis of previously determined value, in addition to new information about the bank's collateral, for example from a broker if a sale/foreclosure has already been initiated. If the realisable value is expected to be lower than the outstanding balance of the exposure, a loss provision is recognised.
Exposures with individual loss provisions are followed up with a view to the realisation of the collateral. This can be undertaken by agreement on an ordinary sale or legally by means of a foreclosure. In some cases, a payment agreement to repay the full amount of residual debt is reached. In these cases, the loss provisions will be maintained for a minimum of 1 year after the loan has been satisfactorily served, before the exposure is considered cured.
Determination of loss
For mortgages, the determination of loss will only occur after the security has been realised and further legal proceedings have not succeeded, that is after an application for distraint has not yielded a result. The case is then monitored by a debt collection agency and followed up on a regular basis.
Credit cards and loans without collateral are recognised as established losses when a case is closed due to insolvency or passed for monitoring by the debt collection company. A case is primarily monitored after legal action has not succeeded. Closure/waiver of a case occurs when there is nothing to be obtained in the estate after death, for bankruptcy or by debt negotiation.
Description of inputs, assumptions and estimation techniques in the model for expected losses (ECL model)
KLP Banken/Group has developed PD and LGD models for the bank's/group's mortgage loan portfolio. A PD model has been developed for new mortgage customers and a PD model for existing mortgage customers. The first model uses data that is available at the time of application and is valid for three months after the mortgage is granted. The second model begins after three months, and also uses data that depends on the customer's behaviour (for example the number of days in arrears). Explanatory variables are age, income, number of payment reminders sent in the last 12 months, total number of days in arrears in the last 12 months, loan-to-value ratio, co-borrower, default in the last 12 months and product type.
The most important measure for a PD model is the model's ability to discriminate, i.e. the ability to distinguish bad customers from good customers. The ability to discriminate is measured using ROC (Receiver Operating Characteristic), which provides some information about the proportion of predictions that are correct.
The lifetime probability of default (Lifetime PD) is used for all mortgage loans in KLP Banken excluding senior loans where a simplified model for expected loss is used. The lifetime probability of default (LTPD) of an exposure is calculated based on aggregated figures for historically observed default rates for each year of all exposures and each exposure's probability of default 12 months after start. The results from model development show that the default rate increases slightly in year 2 before then decreasing, so that the PD in year 2 is higher than in year 1. This is in line with the expected result, since it is expected that it will take some time before a newly granted mortgage loan experiences problems. A customer will typically seek to avoid default on a mortgage loan, and will typically default on other debts before he goes into default on the mortgage loan. The reduction in PD after year 2 can be explained by a "survivorship effect", i.e. the contracts that have not defaulted in the first 2 years are typically of better credit quality, and as the loans are repaid the risk becomes lower. Experience from the industry is that contracts that have existed for a certain period of time converge towards a stable observed default rate. For KLP Banken/Group's mortgage loan portfolio, 3 years has been set as the parameter for when the default level converges towards a long-term PD level. The long-term PD level is set at 0.3 percent, which corresponds to the average PD for the best contracts in the portfolio.
Exposure at default (EAD) is used for all mortgages in KLP Banken/Group excluding senior loans where a simplified model for expected loss is used. The EAD model has the same data sample as the LTPD model. If an exposure is at default, the exposure's balance at the time will be the bank's/group's exposure at default. EAD can be expressed for an exposure as a function of the likelihood that the contract will not be repaid within the time t. For repayment loans, EAD at time t is estimated as the exposure's balance at the time pursuant to the repayment schedule multiplied by the likelihood of the contract not being repaid within time t. The probability of a contract being terminated early within the year t is calculated as a percentage for each year in the future from 1 to 7 years.
Loss given default (LGD)
When estimating future credit loss it is important to look at the proportion of customers in default whose accounts become cured. The bank/group has examined at all historical defaults over 90 days and analysed the outcomes of these defaults. The results of the analysis show a very high level of defaults becoming cured. KLP Banken/Group has, since its inception, handled defaults and debt collection internally within the bank/group, and has one dedicated employee who handles exposures in default. The cases are followed closely, and there has been a limited number of defaults since the bank's inception. The analysis shows that the bank has had minimal losses, and most defaults have been reported as cured.
Cured default is defined as the account returning to ongoing status (no longer 90 days past due/90 days overdrawn over the bank's significant amount), or that the account is terminated without loss (typically through voluntary sale of collateral or refinancing in another bank). Non-cured default is defined as where the recovery process has resulted in the account having an established loss, or that an application for distraint has been made against the customer (foreclosure of the property or recovery of guarantee). Customers with status "nothing for distraint" also belong in this category). If the customer has entered debt negotiations, this is also defined as non-cured default. One last possibility is that the final outcome of the default is still unknown due to a short time horizon between the default date and modelling date. The figure below illustrates the various outcomes for a default.
The observed cure rate is calculated and validated at least yearly in the same way as during model development. If the observed cure rate deviates by more than 10 percentage points from the estimate used in the IFRS 9 model, an assessment shall be made of whether measures are needed, e.g. a re-estimation of the model.
Forward-looking information
A part of the assessment of future losses is the assessment of how the future will look with regard to the macroeconomic conditions that affect the bank's credit losses, e.g. interest rates, housing prices, unemployment rates etc. To calculate the expected credit loss (ECL), the bank has assumed three different scenarios, which are weighted for probability based on an assessment of the probability of each of the three outlined scenarios occurring. The scenarios used by the bank are a basis scenario, one pessimistic scenario and one optimistic scenario for expected credit loss, where the three scenarios have a factor for outcome and a probability that the scenario occurs. The sum of the weighted scenarios constitutes the expected credit loss, and the probability that each scenario will occur will thus affect the expected credit loss. In the basis scenario we assume unchanged house prices and stabile PD. In the negative scenario, a house price fall of 15 percent and a doubling of the average PD, while the cure rate falls by 5 percentage points. This scenario is assigned 20 percent probability. In the positive scenario, the bank has assumed that house prices will increase by 5 percent and that the average PD will be halved. This scenario is assigned 20 percent probability. The basis scenario is thus weighted with a 60 percent probability. It is assumed that a loan will have the same staging in all the scenarios.
If one only assumes a pessimistic scenario, the expected credit losses will roughly triple, and if one only assumes an optimistic scenario, the expected loss will increase with about 60 percent compared to the current losses. If only the positive scenario is assumed the expected losses will be reduced to about 40 percent of the current losses.
KLP Banken's risk forum assesses these scenarios and their weighting on a quarterly basis, based on changes in macroeconomic factors or other factors that may affect expected credit loss in the bank.
Sustainability risk
Sustainability risk includes risks related to environmental, social or governance (ESG) events that could pose a threat to the Bank if they occur. Climate risk is part of the Bank’s sustainability risk. Climate change and the actions that society is taking to achieve its climate target may involve financial risk. Three areas have been identified where the climate issue entails risk. These are physical risk, transition risk and liability risk. Physical risk is associated with the cost of physical damage resulting from climate change, such as extreme weather. Transition risk is financial risk associated with the transition to a low-emission society, and liability risk involves compensation claims related to decisions or non-decisions that may be linked to climate policy or climate change in one way or another.
In the Bank’s risk analysis for 2026, an assessment has been made of how sustainability risk affects the different types of risk to which the Bank is exposed. Credit risk is the type of risk that may be expected to arise first, specifically physical climate risk in the mortgage portfolio. The Bank’s direct exposure to physical climate risk is generally close to zero, as customers are insured and will recover their losses should the Bank’s collateral (residential property) be impaired due to a climate-related incident. It is therefore a greater risk to the Bank if customers are indirectly affected by reduced prices or difficulties selling properties in specific areas affected by climate change, either by certain areas becoming “uninhabitable” or by key companies being forced to close down as a result of physical or transition risk. This can reduce the value of the Bank’s collateral, increasing the risk of a loss if the customer defaults on their mortgage.
In order to monitor this risk, the Bank collects data on the risk of flooding, sea level rise and landslides in the mortgage portfolio from Eiendomsverdi. Data from the Bank’s mortgage portfolio is combined with data from NVE (floods), the Norwegian Mapping Authority (sea levels) and NGI (landslides). In total, approximately NOK 10.5 billion, or 37 percent of the Bank’s mortgage portfolio, is exposed to the physical risks mentioned here, to a greater or lesser extent. The figure below shows the physical risk in the retail mortgage portfolio distributed by six risk classes, where risk class 1 is the one with the lowest risk.
The direct risk is covered through mortgage insurance, but a decrease in the market value of the mortgage portfolio due to climate-related events in the immediate area is a risk to the Bank. At this stage, it is hard to imagine the Bank excluding individual customers on the basis of this risk, but it is conceivable that an industry standard could be developed in the future, where banks require a lower loan to value ratio for houses located in areas with significant climate risk.
KLP Banken AS
Expected credit loss (ECL) loans to customers - all segments
KLP Banken AS NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Opening balance ECL 01.01.
2 076
1 505
3 814
7 395
5 966
Transfer to Stage 1
538
-425
-113
0
0
Transfer to Stage 2
-17
27
-10
0
0
Transfer to Stage 3
-4
-136
140
0
0
Net changes
-652
241
393
-18
512
New losses
318
95
161
575
1 636
Write-offs
-61
-69
-1 788
-1 918
-122
Change risk model/parameters
-597
Closing balance ECL 31.12.
2 199
1 238
3 814
6 034
7 395
Changes (01.01. - 31.12.)
123
-267
-1 218
-1 361
1 429
This includes provisions for losses on loans and receivables -
unused credit
1 757
655
65
2 476
2 443
Expected credit loss (ECL) loans to customers - mortgage
KLP Banken AS NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Opening balance ECL 01.01.
102
243
2 290
2 635
1 446
Transfer to Stage 1
25
-24
-1
0
0
Transfer to Stage 2
-4
6
-3
0
0
Transfer to Stage 3
-1
-78
80
0
0
Net changes
-87
-27
-317
-431
223
New losses
107
36
0
143
1 081
Write-offs
0
0
-321
-321
Change risk model/parameters
-115
Closing balance ECL 31.12.
142
156
1 728
2 026
2 635
Changes (01.01. - 31.12.)
40
-87
-562
-609
1 189
This includes provisions for losses on loans and receivables -
unused credit on mortgages
7
0
0
7
4
Expected credit loss (ECL) - credit card
KLP Banken AS NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Opening balance ECL 01.01.
1 942
1 262
347
3 551
4 372
Transfer to Stage 1
513
-401
-112
0
0
Transfer to Stage 2
-13
21
-8
0
0
Transfer to Stage 3
-2
-58
60
0
0
Net changes
-618
200
-51
-469
-853
New losses
191
59
14
264
515
Change risk model/parameters
-484
Closing balance ECL 31.12.
2 014
1 082
250
3 346
3 551
Changes (01.01. - 31.12.)
71
-180
-96
-205
-822
This includes provisions for losses on loans and receivables -
unused credit on credit card
1 749
655
65
2 469
2 439
Expected credit loss (ECL) - loan without collateral
KLP Banken AS NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Opening balance ECL 01.01.
7
7
Transfer to Stage 1
Transfer to Stage 2
Transfer to Stage 3
Net changes
-7
-7
-5
New losses
15
15
7
Change risk model/parameters
5
Closing balance ECL 31.12.
15
15
7
Changes (01.01. - 31.12.)
9
9
7
Expected credit loss (ECL) loans to customers - senior loans
KLP Banken AS NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Opening balance ECL 01.01.
25
874
898
24
Transfer to Stage 1
Transfer to Stage 2
Transfer to Stage 3
Net changes
-1
-874
-875
873
New losses
5
5
4
Change risk model/parameters
-3
Closing balance ECL 31.12.
28
0
28
898
Changes (01.01. - 31.12.)
4
-874
-870
874
Expected credit loss (ECL) loans to customers - overdraft deposit accounts
KLP Banken AS NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Opening balance ECL 01.01.
305
305
124
Transfer to Stage 1
Transfer to Stage 2
Transfer to Stage 3
Net changes
167
167
151
New losses
147
147
30
Closing balance ECL 31.12.
619
619
305
Changes (01.01. - 31.12.)
314
314
181
Individual loss write-downs on mortgages are evaluated independently based on its default status and collateral of the mortgage. For example, if a defaulted loan has progressed to compulsory sale and it is founds that the loan's collateral will not cover the loan's remaining debt, the 'difference' is recognised as an individual loss write-down. When the mortgage is realised and attempts at further recovery have been unsuccessful, the residual claim is added to long-time monitoring (we currently use Intrum for long-term monitoring). The residual loan is then posted as an established loss and is removed from the balance sheet. If funds can be recovered on established losses in the future, these will be recorded as recovery on past losses.
The Company has NOK 2.7 million in outstanding amounts that have been written down during the year and which are still the subject of enforcement measures.
The bank has NOK 21.0 million in exposures in Step 3 where no impairment has been raised because of the value of the security provided; the corresponding figure for 2024 was NOK 13.4 million.
Book value of loans to and receivables from customers - all segments
KLP Banken AS NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Lending 01.01.
11 122 972
296 892
63 924
11 483 788
11 112 625
Transfer to Stage 1
67 659
-62 696
-4 964
0
0
Transfer to Stage 2
-86 666
90 055
-3 389
0
0
Transfer to Stage 3
-2 469
-22 228
24 696
0
0
Net change
-19 079
-8 251
5 063
-22 267
-57 110
New lending
5 749 539
191 937
5 074
5 946 549
4 208 910
Write-offs
-4 190 846
-122 448
-35 879
-4 349 172
-3 780 637
Lending 31.12.
12 641 111
363 261
54 525
13 058 898
11 483 788
Recognised loan loss provisions
-442
-583
-2 532
-3 557
-4 952
Book value of loans to and receivables on customers 31.12.
12 640 669
362 678
51 994
13 055 341
11 478 837
Non-performing loans secured by collateral
51 989
51 989
59 767
Defaults loans without collateral security
2 536
2 536
4 157
Book value of loans to and receivables from customers - mortgages
KLP Banken AS NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Lending 01.01.
8 685 424
294 603
62 013
9 042 040
8 992 618
Transfer to Stage 1
66 469
-61 870
-4 599
0
0
Transfer to Stage 2
-85 895
89 254
-3 358
0
0
Transfer to Stage 3
-2 085
-22 053
24 138
0
0
Net change
-4 091 254
-129 549
-27 667
-4 248 470
-3 740 387
New lending
5 263 511
191 864
4 812
5 460 186
3 798 968
Write-offs
-2 548
-702
-2 432
-5 681
-9 158
Lending 31.12.
9 833 622
361 547
52 906
10 248 075
9 042 040
Recognised loan loss provisions
-134
-156
-1 728
-2 017
-2 630
Book value of loans to mortgages 31.12.
9 833 488
361 391
51 178
10 246 057
9 039 410
Book value of loans to and receivables from customers - credit card
KLP Banken AS NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Lending 01.01.
42 041
2 289
1 098
45 428
42 393
Transfer to Stage 1
1 191
-826
-365
0
0
Transfer to Stage 2
-770
801
-31
0
0
Transfer to Stage 3
-297
-175
472
0
0
Net change
-4 705
-448
-473
-5 626
-2 955
New lending
3 975
73
57
4 105
5 990
Lending 31.12.
41 435
1 714
758
43 907
45 428
Recognised loan loss provisions
-264
-427
-185
-877
-1 112
Book value of loans to credit card 31.12.
41 170
1 287
572
43 030
44 316
Book value of loans to and receivables from customers - senior loans
KLP Banken AS NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Lending 01.01.
2 394 745
389
2 395 134
2 077 541
Transfer to Stage 1
Transfer to Stage 2
Transfer to Stage 3
Net change
-110 936
-389
-111 325
-85 702
New lending
480 708
480 708
403 296
Lending 31.12.
2 764 517
0
2 764 517
2 395 134
Recognised loan loss provisions
-29
-29
-898
Book value of senior loans 31.12.
2 764 489
2 764 489
2 394 236
Book value of loans to and receivables from customers - lending without collateral
KLP Banken AS NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Lending 01.01.
589
589
Transfer to Stage 1
Transfer to Stage 2
Transfer to Stage 3
Net change
-589
-589
580
New lending
1 304
1 304
0
Lending 31.12.
1 304
1 304
589
Recognised loan loss provisions
-15
-15
-7
Book value of overdraft deposits accounts 31.12.
1 288
1 288
582
Book value of loans to and receivables from customers - overdraft deposit accounts
KLP Banken AS NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Lending 01.01.
173
424
597
73
Transfer to Stage 1
Transfer to Stage 2
Transfer to Stage 3
-87
87
0
0
Net change
107
146
253
447
New lending
41
205
246
77
Lending 31.12.
234
862
1 096
597
Recognised loan loss provisions
0
-619
-619
-305
Book value of overdraft deposits accounts 31.12.
234
243
477
292
Exposure - unused credit
KLP Banken AS NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Lending 01.01.
1 946 025
45 497
362
1 991 884
1 824 120
Transfer to Stage 1
6 070
-5 977
-92
0
0
Transfer to Stage 2
-5 818
5 818
0
0
0
Transfer to Stage 3
-55
-60
115
0
0
Net change
225 372
-646
-78
224 649
-54 350
New lending
1 046 744
9 675
0
1 056 419
688 443
Write-offs
-511 815
-26 813
-42
-538 669
-466 328
Lending 31.12.
2 706 523
27 494
264
2 734 282
1 991 884
LOSSES RECOGNISED IN THE PROFIT AND LOSS ACCOUNT CONSIST OF:
KLP Banken AS NOK THOUSAND
2025
2024
Change in loss provisions in Stage 1, 2 and 3
1 235
-1 440
Established losses
-1 000
-458
Recovery for previously established losses
647
913
Total losses in the income statement
881
-986
KLP Banken Group
Expected credit loss (ECL) loans to customers - all segments
KLP Banken Group NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Opening balance ECL 01.01.
2 299
1 546
3 814
7 659
6 207
Transfer to Stage 1
543
-431
-113
0
0
Transfer to Stage 2
-17
27
-10
0
0
Transfer to Stage 3
-4
-136
140
0
0
Net changes
-688
267
393
-28
537
New losses
418
96
161
675
1 676
Write-offs
-90
-88
-1 788
-1 966
-148
Change risk model/parameters
-613
Closing balance ECL 31.12.
2 462
1 281
2 597
6 340
7 659
Changes (01.01. - 31.12.)
163
-265
-1 218
-1 319
1 452
This includes provisions for losses on loans and receivables -
unused credit
1 757
655
65
2 476
2 443
Expected credit loss (ECL) loans to customers - mortgage
KLP Banken Group NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Opening balance ECL 01.01.
147
284
2 290
2 722
1 507
Transfer to Stage 1
30
-29
-1
0
0
Transfer to Stage 2
-4
7
-3
0
0
Transfer to Stage 3
-1
-78
80
0
0
Net changes
-114
-2
-317
-433
259
New losses
143
37
0
179
1 096
Write-offs
-10
-19
-321
-350
-10
Change risk model/parameters
-131
Closing balance ECL 31.12.
190
200
1 728
2 118
2 722
Changes (01.01. - 31.12.)
43
-85
-562
-603
1 214
This includes provisions for losses on loans and receivables -
unused credit on mortgages
7
0
0
7
4
Expected credit loss (ECL) - public lending
KLP Banken Group NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Opening balance ECL 01.01.
177
177
180
Transfer to Stage 1
Transfer to Stage 2
Transfer to Stage 3
Net changes
-9
-9
-11
New losses
65
65
24
Write-offs
-19
-19
-16
Closing balance ECL 31.12.
213
213
177
Changes (01.01. - 31.12.)
36
36
-3
Expected credit loss (ECL) - credit card
KLP Banken Group NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Opening balance ECL 01.01.
1 942
1 262
347
3 551
4 372
Transfer to Stage 1
513
-401
-112
0
0
Transfer to Stage 2
-13
21
-8
0
0
Transfer to Stage 3
-2
-58
60
0
0
Net changes
-618
200
-51
-469
-853
New losses
191
59
14
264
515
Change risk model/parameters
-484
Closing balance ECL 31.12.
2 014
1 082
250
3 346
3 551
Changes (01.01. - 31.12.)
71
-180
-96
-205
-822
This includes provisions for losses on loans and receivables -
unused credit on credit card
1 749
655
65
2 469
2 439
Expected credit loss (ECL) - loan without collateral
KLP Banken Group NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Opening balance ECL 01.01.
7
7
Transfer to Stage 1
Transfer to Stage 2
Transfer to Stage 3
Net changes
-7
-7
-5
New losses
15
15
7
Change risk model/parameters
5
Closing balance ECL 31.12.
15
15
7
Changes (01.01. - 31.12.)
9
9
7
Expected credit loss (ECL) loans to customers - senior loans
KLP Banken Group NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Opening balance ECL 01.01.
25
874
898
24
Transfer to Stage 1
Transfer to Stage 2
Transfer to Stage 3
Net changes
-1
-874
-875
873
New losses
5
5
4
Change risk model/parameters
-3
Closing balance ECL 31.12.
28
0
28
898
Changes (01.01. - 31.12.)
4
-874
-870
874
This includes provisions for losses on loans and
receivables - unused credit on senior loans
0
0
1
Expected credit loss (ECL) loans to customers - overdraft deposit accounts
KLP Banken Group NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Opening balance ECL 01.01.
305
305
124
Transfer to Stage 1
Transfer to Stage 2
Transfer to Stage 3
Net changes
167
167
151
New losses
147
147
30
Closing balance ECL 31.12.
619
619
305
Changes (01.01. - 31.12.)
314
314
181
Book value of loans to and receivables from customers - all segments
KLP Banken Group NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Lending 01.01.
42 211 152
648 394
63 924
42 923 470
42 946 094
Transfer to Stage 1
188 653
-183 689
-4 964
0
0
Transfer to Stage 2
-200 934
204 324
-3 389
0
0
Transfer to Stage 3
-2 469
-22 228
24 696
0
0
Net changes
-1 408 793
-15 089
5 063
-1 418 819
-1 660 257
New losses
19 203 368
214 168
5 074
19 422 609
10 067 569
Write-offs
-9 131 619
-200 414
-35 879
-9 367 911
-8 429 936
Lending 31.12.
50 859 357
645 465
54 525
51 559 348
42 923 470
Fair value hedging
-51 333
-51 333
-81 984
Recognised loan loss provisions
-706
-583
-2 532
-3 820
-5 216
Book value of loans to and receivables on customers 31.12.
50 807 318
644 882
51 994
51 504 194
42 836 270
Non-performing loans secured by collateral
51 989
51 989
59 767
Defaults loans without collateral security
2 536
2 536
4 157
Book value of loans to and receivables from customers - mortgages
KLP Banken Group NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Lending 01.01.
21 003 463
646 105
62 013
21 711 580
21 738 128
Transfer to Stage 1
187 462
-182 863
-4 599
0
0
Transfer to Stage 2
-200 164
203 523
-3 358
0
0
Transfer to Stage 3
-2 085
-22 053
24 138
0
0
Net changes
-4 465 120
-136 387
-27 667
-4 629 174
-4 176 311
New losses
11 871 393
214 095
4 812
12 090 299
7 127 858
Write-offs
-2 884 238
-78 668
-2 432
-2 965 338
-2 978 095
Lending 31.12.
25 510 711
643 751
52 906
26 207 368
21 711 580
Recognised loan loss provisions
-184
-200
-1 728
-2 112
-2 718
Book value of loans to mortgages 31.12.
25 510 527
643 551
51 178
26 205 257
21 708 862
Book value of loans to and receivables from customers - public lending
KLP Banken Group NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Lending 01.01.
18 770 141
18 770 141
19 087 958
Transfer to Stage 1
Transfer to Stage 2
Transfer to Stage 3
Net changes
-1 015 805
-1 015 805
-1 167 223
New losses
6 845 946
6 845 946
2 529 768
Write-offs
-2 059 083
-2 059 083
-1 680 362
Lending 31.12.
22 541 200
22 541 200
18 770 141
Fair value hedging
-51 333
-51 333
-81 984
Recognised loan loss provisions
-213
-213
-177
Book value of loans to public lending 31.12.
22 489 653
22 489 653
18 687 981
Book value of loans to and receivables from customers - credit card
KLP Banken Group NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Lending 01.01.
42 041
2 289
1 098
45 428
42 393
Transfer to Stage 1
1 191
-826
-365
0
0
Transfer to Stage 2
-770
801
-31
0
0
Transfer to Stage 3
-297
-175
472
0
0
Net changes
-4 705
-448
-473
-5 626
-2 955
New losses
3 975
73
57
4 105
5 990
Lending 31.12.
41 435
1 714
758
43 907
45 428
Recognised loan loss provisions
-264
-427
-185
-877
-1 112
Book value of loans to credit card 31.12.
41 170
1 287
572
43 030
44 316
Book value of loans to and receivables from customers - senior loans
KLP Banken Group NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Lending 01.01.
2 394 745
389
2 395 134
2 077 541
Transfer to Stage 1
Transfer to Stage 2
Transfer to Stage 3
Net changes
-110 936
-389
-111 325
-85 702
New losses
480 708
480 708
403 296
Lending 31.12.
2 764 517
0
2 764 517
2 395 134
Recognised loan loss provisions
-29
-29
-898
Book value of senior loans 31.12.
2 764 489
0
2 764 489
2 394 236
Book value of loans to and receivables from customers - lending without collateral
KLP Banken Group NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Lending 01.01.
589
589
Transfer to Stage 1
Transfer to Stage 2
Transfer to Stage 3
10
Net changes
-589
-589
580
New losses
1 304
1 304
Lending 31.12.
1 304
1 304
589
Recognised loan loss provisions
-15
-15
-7
Book value of loans 31.12.
1 288
1 288
582
Book value of loans to and receivables from customers - overdraft deposit accounts
KLP Banken Group NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Lending 01.01.
173
424
597
73
Transfer to Stage 1
Transfer to Stage 2
Transfer to Stage 3
-87
87
0
0
Net changes
107
146
253
447
New losses
41
205
246
77
Lending 31.12.
234
862
1 096
597
Recognised loan loss provisions
0
-619
-619
-305
Book value of overdraft deposit accounts 31.12.
234
243
477
292
Exposure - unused credit
KLP Banken Group NOK THOUSAND
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
31.12.2025
31.12.2024
Stage 1
Stage 2
Stage 3
Total stage 1-3
Total stage 1-3
Lending 01.01.
1 946 025
45 497
362
1 991 884
1 824 120
Transfer to Stage 1
6 070
-5 977
-92
0
0
Transfer to Stage 2
-5 818
5 818
0
0
0
Transfer to Stage 3
-55
-60
115
0
0
Net changes
225 372
-646
-78
224 649
-54 350
New losses
1 046 744
9 675
1 056 419
688 443
Write-offs
-511 815
-26 813
-42
-538 670
-466 328
Lending 31.12.
2 706 523
27 494
264
2 734 282
1 991 884
Losses recognised in the profit and loss account consist of:
KLP Banken Group NOK THOUSAND
2025
2024
Change in loss provisions in Stage 1, 2 and 3
1 193
-1 463
Established losses
-1 000
-458
Recovery for previously established losses
647
913
Total losses in the income statement
839
-1 009
Note 11 Tax
KLP Banken AS
NOK MILLION
KLP Banken Group
2024
2025
2025
2024
194
224
Accounting income before taxes
357
325
Other income components:
23
-3
Estimate difference, pension obligations and assets
-3
23
Differences between accounting and tax income:
0
-1
Other deductions
-1
0
1
-17
Reversal of value increase financial assets
-11
39
1
-1
Other permanent differences
-1
1
-24
-12
Change in differences between book and taxable income
34
-61
195
189
Taxable income
375
327
RECONCILIATION OF BASIS FOR DEFERRED TAX/TAX ASSETS
DEFERRED TAX ASSETS LINKED TO:
-3
0
Financial instruments
-2
-3
0
0
Lending to customers and credit enterprises
-11
-18
-5
-2
Pension obligation
-2
-5
0
0
Other differences
0
11
-9
-2
Total deferred tax assets
-16
-16
DEFERRED TAX LINKED TO:
0
1
Financial instruments
3
15
0
0
Lending to customers and credit enterprises
4
9
49
47
Tax effect of group contribution
88
66
49
48
Total deferred tax
95
89
40
46
Net deferred tax/tax assets
79
73
SUMMARY OF TAX EXPENSES FOR THE YEAR
6
7
Changes in deffered tax excl.group contribution
-4
7
-43
-49
Reversed tax on paid out group contribution
-77
-67
49
47
Tax on Group contribution payment made
88
77
11
6
Capitalised tax
8
16
6
7
Tax on ordinary result
8
10
6
-1
Tax on postings in other comprehensive income
-1
6
11
6
Total tax expenses
8
16
5.2%
2.7%
Effective tax percentage
2.1%
4.6%
RECONCILIATION OF TAX PERCENTAGE
194
224
Accounting income before taxes
357
325
23
-3
Items in other comprehensive income
-3
23
217
221
Total profit before tax
354
348
54
55
Income taxs expense, nominal tax rate
89
87
11
6
Income tax expense, effective tax rate
8
16
43
49
Difference between effective and nominal tax rate
81
71
43
49
Tax effect on paid out group contribution
77
67
0
1
Tax effects of permanent differences
1
0
Effect of companies with a tax rate deviating from 25%
4
4
43
49
Total
81
71
The rules on the global minimum tax (top-up tax, Pillar Two tax) were introduced as of the income year 2025. KLP is considered a pension fund under the regulations, and is therefore exempt from the global minimum tax . Since KLP is a mutual life insurance company, and the ultimate parent company in the group, other entities in the group are also exempt because they are also considered pension funds.
Note 12 Pension obligations, own employees
The majority of the pension obligation is covered through KLP’s joint pension scheme for local authorities and enterprises (“Fellesordningen”). The Company also offers a pension scheme in addition to Fellesordningen. This obligation is covered through operation. Fellesordningen is a defined-benefit pension scheme that satisfies the requirements for mandatory occupational pensions (“obligatorisk tjenestepensjon”, or OTP). The company has an AFP pension scheme.
NOK MILLION
Joint scheme
Via operation
Sum 2025
Joint scheme
Via operation
Sum 2024
Pension costs
Present value of accumulation for the year
9
1
10
12
1
12
Administration cost
0
0
0
0
0
0
Planchange
-13
0
-12
0
0
0
Social security contributions and capital actitivy tax - pension costs
-1
0
0
2
0
2
Pension costs incl. social security and administration costs taken to income
-4
1
-3
14
1
15
Net financial costs
Interest costs
5
1
6
5
0
5
Expected return
-5
0
-5
-4
0
-4
Management costs
0
0
0
0
0
0
Net interest costs
0
1
0
1
0
1
Social security contribution and capital activity tax - net interest cost
0
0
0
0
0
0
Net interest cost including social security contributions
0
1
1
1
1
2
Estimate difference, pensions
Actuarial loss (gains)
2
1
3
-19
0
-19
Social security contributions and capital activity tax
0
0
0
-4
0
-4
Actuarial gains (losses) incl. social security contributions
2
1
3
-23
0
-23
Total pension costs including interest costs and estimate difference
-2
3
1
-8
1
-6
NOK MILLION
Joint scheme
Via operation
Sum 2025
Joint scheme
Via operation
Sum 2024
Pension obligations
Gross accrued pension obligation
136
14
150
137
13
150
Pension assets
142
0
142
132
0
132
Net liability before SSC
-7
14
7
5
13
18
Social security contributions and capital activity tax
-1
3
1
1
3
3
Gross accrued obligations incl. social security costs
134
17
151
138
16
154
Net liability incl. social security costs 31.12.
-8
17
9
6
16
22
Reconciliation of pension obligations
Capitalised net liability/(asset) 01.01.
6
16
22
28
16
44
Pension costs taken to profit/loss
-4
1
-3
14
1
15
Finance costs taken to profit/loss
0
1
1
1
1
2
Actuarial gains and losses incl. social security contributions
2
1
3
-23
0
-23
Premium/supplement paid-in including admin
-10
-1
-11
-12
-2
-14
Social security contributions and capital activity tax paid in premiums/supplement
-2
0
-2
-2
0
-3
Capitalised net liability/(asset) 31.12.
-8
17
9
6
16
22
Change in pension obligations
Gross pension assets 01.01. before planchange
138
16
154
150
16
166
Planchange
-13
0
-13
0
0
0
Gross pension assets 01.01. after planchange
126
16
141
150
16
166
Present value of accumulation for the year
9
1
10
12
1
12
Interest costs
5
1
6
5
0
5
Actuarial losses (gains) gross pension obligation
2
1
3
-25
0
-25
Social security contributions and capital activity tax
-3
0
-2
0
0
0
Payments
-4
-1
-6
-4
-2
-6
Gross pension obligation 31.12.
134
17
151
138
16
154
Change in pension assets
Pension assets 01.01.
132
0
132
122
0
122
Expected return
5
0
5
4
0
4
Actuarial loss (gain) on pension assets
0
0
0
-2
0
-2
Administration cost
0
0
0
0
0
0
Financing cost
0
0
0
0
0
0
Premium/supplement paid-in including admin
10
1
11
12
2
14
Payments
-4
-1
-6
-4
-2
-6
Pension assets 31.12.
142
0
142
132
0
132
NOK MILLION
Joint scheme
Via operation
Sum 2025
Joint scheme
Via operation
Sum 2024
Over/under-financing of the pension scheme
Present value of the defined-benefit pension obligation
134
17
151
138
16
154
Fair value of the pension assets
142
0
142
132
0
132
Net pension obligation
-8
17
9
6
16
22
31.12.2025
31.12.2024
Financial assumptions (common to all pension schemes)
Discount rate
3.90%
3.90%
Salary growth
4.00%
4.00%
National Insurance basic amount (G)
3.75%
3.75%
Pension increases
2.75%
3.00%
Social security contributions
14.10%
14.10%
Capital activity tax
5.00%
5.00%
For the measurement of pension expense for 2025 used assumptions as of 31.12.2024, while for calculating pensjon liabilities 31.12.2025 used assumptions and population per 31.12.2025. The assumptions are based on market conditions per 31.12.2024 and are in accordance with the recommendation from the Norwegian Accounting Standards Board.
Actuarial assumptions
KLP’s joint pension scheme for local authorities and enterprises (“Fellesordningen”)
An important part of the basis of pension costs and pension obligations is how mortality and disability develop amongst the members of the pension scheme. KLP uses best estimate based on mortality and disability figures in KLPs customer base.
Take-up of contractual early retirement (AFP), (percent in relation to remaining employees):
The costs of AFP depend on how many in each year-group take AFP. On reaching 62 years there are 42.5 percent who retire with an AFP pension. It is only those who are employed and working right up until they retire who are entitled to AFP. This is taken into account in the calculation of the AFP obligation.
As of 31 December 2025, a recognised plan change effect of NOK 15 million has been recorded. The plan change relates to the implementation of the new AFP scheme (lifetime AFP) for employees born in 1963 or later. The scheme is classified as a defined contribution plan, and contributions to the scheme are expensed as incurred. As a result of the plan change, previously recognised AFP liabilities for employees born in 1963 or later are reversed, resulting in income recognition in 2025.
Voluntary termination for Fellesordning (in %)
Age (years)
<24
24-29
30-39
40-49
50-55
>55
Turnover
25%
15%
7,5%
5%
3%
0,0 %
PENSIONS VIA OPERATIONS:
Take-up of AFP/premature retirement is not relevant to this scheme. In regard to mortality the same estimates have been used as for “Fellesordningen”.
Number
Joint scheme
Via operation
Sum 2025
Joint scheme
Via operation
Sum 2024
Membership status
Number active
88
2
90
82
2
84
Number deferred (previous employees with deferred entitlements)
85
4
89
69
4
73
Number of pensioners
29
3
32
29
3
32
2025
2024
Composition of the pension assets:
Property
13.3%
12.9%
Lending
10.0%
11.0%
Shares
36.0%
35.1%
Long-term bonds
24.8%
26.5%
Short-term bonds
11.9%
10.8%
Liquidity/money market
4.1%
3.7%
Total
100.0%
100.0%
The pension funds are based on KLP’s financial funds in the common portfolio. The table shows percentage placing of the pension funds administered by KLP at the end of the year. Value-adjusted return on the assets was 7.89 percent in 2025 and 8.96 percent in 2024.Expected payment into benefit plans after cessation of employment for the period 1 January 2026 – 31 December 2026 is NOK 11.7 million.
Sensitivity analysis 2025
Discount rate reduced by 0.5%
Increase
Gross pension obligation
10.1%
Accumulation for the year
18.3%
Salary growth increases by 0.25%
Increase
Gross pension obligation
0.3%
Accumulation for the year
1.0%
Mortality increases by 10%
Increase
Gross pension obligation
2.7%
Accumulation for the year
2.1%
The sensitivity analysis above is based on all other assumptions being unchanged. In practice that is an unlikely scenario and changes in some assumptions are correlated. The calculation of gross pension obligation and accumulation for the year in the sensitivity analysis has been done using the same method as in calculating gross pension obligation in the financial statement position. The duration in the joint scheme is estimated at 18.77 years.
Note 13 Loans and receivables from credit institutions
KLP Banken AS
NOK MILLION
KLP Banken Group
31.12.2024
31.12.2025
31.12.2025
31.12.2024
76
77
Claims on central banks
77
76
76
77
Total claims on central banks
77
76
597
636
Bank deposits operations
1 179
1 163
11
11
Bank accounts to be used for the purchase and sale of securities
34
34
3 146
2 783
Receivable on group companies
3 754
3 430
Total loans and receivables from credit institutions
1 213
1 196
Of which: restricted assets 4(4)
Note 14 Loans and receivables from customers
KLP Banken AS
NOK MILLION
KLP Banken Group
31.12.2024
31.12.2025
31.12.2025
31.12.2024
LOANS TO AND RECEIVABLES FROM CUSTOMERS
11 422
12 999
Principal on loans to customers
51 267
42 660
45
44
Credit portfolio
44
45
0
0
Overdraft current account
0
0
-1
-1
Write-downs step 1 and 2
-1
-1
-4
-3
Write-downs step 3
-3
-4
16
16
Accrued interest
248
218
Fair value hedging
-51
-82
11 479
13 055
Loans to and receivables from customers
51 504
42 836
Note 15 Categories of financial instruments
KLP Banken AS 31.12.2025
NOK MILLION
KLP Banken Group 31.12.2025
Book value
Fair value
Book value
Fair value
FINANCIAL ASSETS AT FAIR VALUE THROUGH PROFIT AND LOSS
4 181
4 181
Fixed-income securities
6 640
6 640
0
Financial derivatives
53
53
15
15
Shares and holdings
15
15
4 196
4 196
Total financial assets at fair value through profit and loss
6 708
6 708
FINANCIAL ASSETS FAIR VALUE HEDGING AT AMORTISED COST
Loans to and receivables on customers
2 635
2 668
Total financial assets fair value hedging at amortised cost
2 635
2 668
FINANCIAL ASSETS AT AMORTISED COST
77
77
Loans to and receivables on credit institutions
77
77
647
647
Claims on central banks
1 213
1 213
2 827
2 827
Loans to and receivables on customers
48 869
48 869
3 551
3 551
Total financial assets at amortised cost
50 160
50 160
FINANCIAL ASSETS AT FAIR VALUE WITH VALUE CHANGE
OVER OTHER INCOME AND EXPENSES
13 011
13 011
Loans to and receivables on customers
13 011
13 011
Total financial assets at fair value with value change over other income and expenses
20 758
20 758
Total financial assets
59 503
59 535
FINANCIAL LIABILITIES AT FAIR VALUE THROUGH PROFIT AND LOSS
Financial derivatives
21
21
Total financial liabilities at fair value through profit and loss
21
21
FINANCIAL LIABILITIES FAIR VALUE HEDGING AT AMORTISED COST
Liabilities created on issuance of securities
2 203
2 220
Total financial liabilities fair value hedging at amortised cost
2 203
2 220
FINANCIAL LIABILITIES AT AMORTISED COST
17 257
17 257
Deposits from customers
16 788
16 788
1 912
1 919
Liabilities created on issuance of securities
36 636
36 776
19 169
19 176
Total financial liabilities at amortised cost
53 424
53 564
19 169
19 176
Total financial liabilities
55 648
55 805
KLP Banken AS 31.12.2024
NOK MILLION
KLP Banken Group 31.12.2024
Book value
Fair value
Book value
Fair value
FINANCIAL ASSETS AT FAIR VALUE THROUGH PROFIT AND LOSS
3 163
3 163
Fixed-income securities
7 579
7 579
0
0
Financial derivatives
84
84
2
2
Shares and holdings
2
2
3 165
3 165
Total financial assets at fair value through profit and loss
7 665
7 665
FINANCIAL ASSETS FAIR VALUE HEDGING AT AMORTISED COST
Loans to and receivables on customers
1 922
1 937
Total financial assets fair value hedging at amortised cost
1 922
1 937
FINANCIAL ASSETS AT AMORTISED COST
76
76
Loans to and receivables on credit institutions
76
76
608
608
Claims on central banks
1 196
1 196
3 191
3 191
Loans to and receivables on customers
40 914
40 914
3 876
3 876
Total financial assets at amortised cost
42 187
42 187
FINANCIAL ASSETS AT FAIR VALUE WITH VALUE CHANGE
OVER OTHER COMPREHENSIVE INCOME
11 433
11 433
Loans to and receivables on customers
11 433
11 433
Total financial assets at fair value with value change over other comprehensive income
18 474
18 474
Total financial assets
51 774
51 789
FINANCIAL LIABILITIES AT FAIR VALUE THROUGH PROFIT AND LOSS
Financial derivatives
38
38
Total financial liabilities at fair value through profit and loss
38
38
FINANCIAL LIABILITIES FAIR VALUE HEDGING AT AMORTISED COST
Liabilities created on issuance of securities
1 679
1 692
Total financial liabilities fair value hedging at amortised cost
1 679
1 692
FINANCIAL LIABILITIES AT AMORTISED COST
16 249
16 249
Deposits from customers
15 801
15 801
806
810
Liabilities created on issuance of securities
30 655
30 723
17 055
17 059
Total financial liabilities at amortised cost
46 456
46 523
17 055
17 059
Total financial liabilities
48 173
48 253
Fair value shall be a representative price based on what a corresponding asset or liability would have been traded for on the balance sheet date. A financial instrument is considered to be listed in an active market if the listed price are easily and regularly available from a stock market, dealer, broker, industry grouping, 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, valuation techniques are used 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 least 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 derivatives
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.
Shares and units
For liquid shares and units, the closing price on the balance sheet date is used as the basis for measurement at fair value. If the prices are not quoted, the last price traded is used. Illiquid shares are priced on the basis of the Oslo Stock Exchange’s index algorithm based on the last traded prices. If the pricing information is outdated, a derived valuation is produced from relevant stock indices or other similar securities. If this is also considered unsatisfactory, a discretionary valuation is made. This may be based on fundamental analysis, broker assessment, or adjustments for risk or liquidity considerations in relation to the price.
Fair value of loans to retail customers
The fair value through profit/loss is calculated by discounting contractual cash flows to present values. The discount rate is determined as the market rate, including a suitable risk margin. For loans measured at fair value through other comprehensive income, the fair value is calculated as the recognised principal minus estimated loss provisions on loans classified in Stage 3 (see note 10 Loan losses provision).
Fair value of loans to Norwegian local administrations
The fair value of these loans is considered to be virtually the same as the book value, as the contract terms are constantly adjusted in line with market interest rates. The fair value of fixed rate loans is calculated by discounting contractual cash flows by market interest rates including a suitable risk margin at the end of the reporting period. This is measured at Level 2 in accordance with the fair value hierarchy, cf. Note 16.
Fair value of deposits
The fair value of floating rate deposits is taken to be approximately equal to the deposit amount including accrued interest. The fair value of fixed rate deposits is calculated by discounting contractual cash flows by market interest rates including a suitable risk margin. Discounting contractual cash flows by market interest rates including a suitable risk margin. This is measured at Level 2 in accordance with the fair value hierarchy, cf. Note 16.
Fair value of loans to and receivables from credit institutions
All receivables from credit institutions (bank deposits) are at variable interest rates. The fair value of these is considered to be virtually the same as the book value, as the contract terms are continuously changed in step with change in market interest rates. This is measured at Level 2 in accordance with the fair value hierarchy, cf. Note 16.
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 measured at Level 2 in accordance with the fair value hierarchy, cf. Note 16.
Note 16 Fair value hierarchy
KLP Banken AS
31.12.2025 NOK MILLION
Level 1
Level 2
Level 3
Total
ASSETS BOOKED AT FAIR VALUE
Fixed-income securities
1 664
2 517
4 181
Shares and holdings
15
15
Total assets at fair value
1 664
2 517
15
4 196
ASSETS AT FAIR VALUE WITH VALUE CHANGE OVER OTHER INCOME AND EXPENSES
Loans to and receivables on customers
13 011
13 011
Total mortgage assessed at fair value over other income and expenses
13 011
13 011
KLP Banken Group
31.12.2025 NOK MILLION
Level 1
Level 2
Level 3
Total
ASSETS BOOKED AT FAIR VALUE
Fixed-income securities
2 172
4 469
6 640
Financial derivatives
0
53
53
Shares and holdings
15
15
Total assets at fair value
2 172
4 521
15
6 708
LIABILITIES BOOKED AT FAIR VALUE
Financial derivatives (liabilities)
21
21
Total financial liabilities at fair value
21
21
KLP Banken AS
31.12.2024 NOK MILLION
Level 1
Level 2
Level 3
Total
ASSETS BOOKED AT FAIR VALUE
Fixed-income securities
500
2 663
3 163
Shares and holdings
2
2
Total assets at fair value
500
2 663
2
3 165
ASSETS AT FAIR VALUE WITH VALUE CHANGE OVER OTHER INCOME AND EXPENSES
Loans to and receivables on customers
11 433
11 433
Total mortgage assessed at fair value over other income and expenses
11 433
11 433
KLP Banken Group
31.12.2024 NOK MILLION
Level 1
Level 2
Level 3
Total
ASSETS BOOKED AT FAIR VALUE
Fixed-income securities
629
6 950
7 579
Financial derivatives
84
84
Shares and holdings
2
2
Total assets at fair value
629
7 034
2
7 665
LIABILITIES BOOKED AT FAIR VALUE
Financial derivatives (liabilities)
38
38
Total financial liabilities at fair value
38
38
KLP Banken AS/KLP Banken Group
NOK MILLION
31.12.2025
31.12.2024
Changes in level 3 unlisted securities
Opening balance 1 January
2
2
Additions/purchases of shares
12
Unrealised changes
1
0
Closing balance 31.12.
15
2
Level 1: Instruments in this level obtain fair value from listed prices in an active market for identical assets or liabilities that the entity has access to at the reporting date. Example instruments at Level 1 are stock market listed securities.
Level 2: Instruments in 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 not therefore 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 15 discloses the fair value of financial assets and financial liabilities that are recognised at amortised cost and according to the rules on hedge accounting. Financial assets measured at amortised 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 recognised at amortised cost and hedge accounting consist of debt securities issued and deposits. 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 17 Fixed-income securities
KLP Banken AS 31.12.2025
NOK MILLION
KLP Banken Group 31.12.2025
Acquisition cost
Unrel. gain/loss
Accr. int. not due
Fair value
Debtor categories
Acquisition cost
Unrel. gain/loss
Accr. int. not due
Fair value
1 384
6
1 389
Government/social security administration
1 681
6
1 687
2 139
5
13
2 158
Credit enterprises
3 400
6
20
3 426
326
0
2
328
Local government administration
995
0
18
1 013
310
-7
3
305
Foreign securities
517
-7
5
515
4 159
3
18
4 181
Total fixed-income securities
6 592
5
43
6 640
Effective interest rate:
4.51%
Effective interest rate:
4.50%
KLP Banken AS 31.12.2024
NOK MILLION
KLP Banken Group 31.12.2024
Acquisition cost
Unrel. gain/loss
Accr. int. not due
Fair value
Debtor categories
Acquisition cost
Unrel. gain/loss
Accr. int. not due
Fair value
109
0
109
Government/social security administration
237
0
238
2 652
-2
13
2 663
Credit enterprises
6 160
-4
31
6 187
Local government administration
758
0
5
763
398
-11
5
391
Foreign securities
398
-11
5
391
3 159
-14
18
3 163
Total fixed-income securities
7 554
-15
40
7 579
Effective interest rate:
5.19%
Effective interest rate:
5.19%
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 18 Financial derivatives
KLP Banken Group
NOK MILLION 31.12.2025
Nominal amount
Fair value
< 1 year
1-5 years
5-10 years
> 10 years
Total
Derivatives related to borrowing
500
2
500
500
Derivatives related to lending
2 093
51
409
1 438
246
2 093
Total assets
2 593
53
409
1 938
246
2 593
Derivatives related to borrowing
1 700
-19
1 700
1 700
Derivatives related to lending
629
-2
92
537
629
Total liabilities
2 329
-21
92
2 237
2 329
KLP Banken Group
NOK MILLION 31.12.2024
Nominal amount
Fair value
< 1 year
1-5 years
5-10 years
> 10 years
Total
Derivatives related to lending
1 997
84
376
1 247
0
1 997
Total assets
1 997
84
376
1 247
0
1 997
Derivatives related to borrowing
1 700
-38
1 700
1 700
Total liabilities
1 700
-38
1 700
0
1 700
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.
Note 19 Shares and holdings
KLP Banken AS 31.12.2025
NOK THOUSAND
KLP Banken Group 31.12.2025
Organisation number
Volume
Fair value
Organisation number
Volume
Fair value
988477052
7700
8
Bankenes ID-tjeneste AS
988477052
7700
8
918713867
517
167
Vipps Holding AS
918713867
517
167
821083052
799318725
99
VN Norge AS
821083052
799318725
99
920013015
2791
106
Norsk Gjeldsinformasjon AS
920013015
2791
106
979319568
40596
14 667
Eika Gruppen AS
979319568
40596
14 667
15 047
Total shares and holdings
15 047
KLP Banken AS 31.12.2024
NOK THOUSAND
KLP Banken Group 31.12.2024
Organisation number
Volume
Fair value
Organisation number
Volume
Fair value
988 477 052
7700
8
Bankenes ID-tjeneste AS
988477052
7700
8
918 713 867
517
1 069
Vipps Holding AS
918713867
517
1 069
821 083 052
799318725
673
VN Norge AS
821083052
799318725
673
920 013 015
2791
103
Norsk Gjeldsinformasjon AS
920013015
2791
103
1 853
Total shares and holdings
1 853
Note 20 Financial assets and liabilities subject to net settlement
KLP Banken Group
31.12.2025 NOK MILLION
Related amounts not presented net
Gross financial assets/ liabilities
Financial instruments
Security in cash
Net amount
ASSETS
Financial derivatives
53
-21
32
Total
53
-21
32
LIABILITIES
Financial derivatives
21
-21
0
Total
21
-21
0
KLP Banken Group
31.12.2024 NOK MILLION
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
0
Total
38
-38
0
The purpose of this note is to show the potential effect of netting agreements on the KLP Banken Group. The note shows the derivative positions in the financial position statement.
Note 21 Ownership in Group companies
KLP BANKEN AS
NOK MILLION
Organisation number
Ownership %
Acquisition- cost
Book value 31.12.2025
Book value 31.12.2024
KLP Boligkreditt AS
912719634
100
960
960
960
KLP Kommunekreditt AS
994526944
100
755
755
755
Total holdings in Group companies
1 715
1 715
1 715
Note 22 Intangible assets
KLP Banken AS
NOK MILLION
KLP Banken Group
31.12.2024
31.12.2025
31.12.2025
31.12.2024
58
58
Acquisition cost 01.01
58
58
Additions
Disposals
58
58
Acquisition cost 31.12
58
58
-44
-45
Accumulated depreciation previous years
-45
-44
-1
0
Ordinary depreciation for the year
0
-1
13
12
Book value
12
13
Depreciation period 3-7 years
KLP Banken Group's intangible assets primarily consist of membership and license costs related to Finans Norge, representing the largest individual item, as well as investments in the implementation of VISA payment solutions. Other intangible assets include various software solutions and systems that support the bank's operations and digital services, including functionality for payment processing, system integrations, and customer adaptations.
Note 23 Leases
KLP Banken AS
NOK MILLION
KLP Banken Group
31.12.2024
31.12.2025
31.12.2025
31.12.2024
RIGHT-OF-USE ASSETS - PROPERTY
14
13
Opening balance 01.01.
13
14
-2
-2
Depreciation
-2
-2
13
11
Closing balance 31.12.
11
13
LEASE LIABILITIES - PROPERTY
15
13
Opening balance 01.01.
13
15
-2
-2
Repayments
-2
-2
13
12
Closing balance 31.12.
12
13
KLP Banken AS
NOK MILLION
KLP Banken Group
2024
2025
2025
2024
PROPERTY
0
0
Interest expense lease liabilities
0
0
0
0
Interest expense lease liabilities
0
0
Note 24 Other assets
KLP Banken AS
NOK MILLION
KLP Banken Group
31.12.2024
31.12.2025
31.12.2025
31.12.2024
6
2
Receivables between companies in the same Group
3
2
4
Short-term receivable securities trading
5
0
6
6
Total other assets
8
3
Note 25 Deposits from customers
KLP Banken AS
NOK MILLION
KLP Banken Group
31.12.2024
31.12.2025
31.12.2025
31.12.2024
14 497
14 482
Deposits from customers without agreed duration
14 013
14 049
1 752
2 775
Deposits from customers with agreed duration
2 775
1 752
16 249
17 257
Total deposits from customers
16 788
15 801
CUSTOMER DEPOSITS DIVIDED BY CUSTOMER GROUPS
14 327
15 510
Deposits from customers, retail market
15 510
14 327
1 473
1 278
Deposits from customers, public sector market
1 278
1 473
449
469
Deposits from subsidiaries
16 249
17 257
Total deposits from customers
16 788
15 801
4.15%
3.71%
Interest rate on customer deposits, at the reporting date
3.70%
4.15%
The interest rate is calculated as a weighted average of the act/360 basis.
Total liabilities created on issuance of securities
38 839
32 334
5.44%
4.87%
Interest rate on borrowings through the issuance of securities at the reporting date
4.62%
5.09%
The interest rate is calculated as a weighted average of the act/360 basis. It includes interest rate hedges and amortisation costs.
KLP Banken AS
NOK MILLION
Balance sheet 31.12.2024
Issued
Matured/ redeemed
Other adjustments
Balance shee4 31.12.2025
Interest paid in 2025
CHANGE IN LIABILITIES CREATED ON ISSUANCE OF SECURITIES
Bonds, nominal value
800
1 400
-300
1 900
Revaluations
0
-1
-1
Accrued interest
5
7
12
-47
Total liabilities created on issuance of securities
806
1 400
-300
6
1 912
-47
KLP Banken Group
NOK MILLION
Balance sheet 31.12.2024
Issued
Matured/ redeemed
Other adjustments
Balance shee4 31.12.2025
Interest paid in 2025
CHANGE IN LIABILITIES CREATED ON ISSUANCE OF SECURITIES
Bonds, nominal value
32 138
15 400
-8 922
-2
38 614
Revaluations
-47
23
-25
Accrued interest
243
6
250
-1 577
Total liabilities created on issuance of securities
32 334
15 400
-8 922
27
38 839
-1 577
KLP Banken AS
NOK MILLION
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
900
350
-450
800
Revaluations
0
0
0
Accrued interest
5
1
5
-45
Total liabilities created on issuance of securities
905
350
-450
1
806
-45
KLP Banken Group
NOK MILLION
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
31 215
7 600
-6 671
-5
32 138
Revaluations
-12
-35
-47
Accrued interest
206
38
243
-1 565
Total liabilities created on issuance of securities
31 408
7 600
-6 671
-3
32 334
-1 565
Note 27 Other liabilities and provision for accrued costs
KLP Banken AS
NOK MILLION
KLP Banken Group
31.12.2024
31.12.2025
31.12.2025
31.12.2024
15
14
Receivables between companies in the same Group
12
12
1
3
Creditors
3
1
Short-term balances with credit institutions
32
47
2
11
Other liabilities
12
7
18
28
Total other liabilities
59
67
4
4
Withholding tax
4
4
3
3
Social security contributions
3
3
1
1
Capital activity tax
1
1
7
8
Holiday pay
8
7
22
9
Pension obligations
9
22
1
2
Provisioned costs
2
1
38
26
Total accrued costs and liabilities
26
38
Note 28 Capital adequacy
KLP Banken AS
NOK MILLION
KLP Banken Group
31.12.2024
31.12.2025
31.12.2025
31.12.2024
2 190
2 190
Share capital and share premium fund
2 190
2 190
867
1 033
Other owners’ equity
1 519
1 249
3 057
3 223
Total owners’ equity
3 709
3 439
-3
-4
Adjustments due to requirements for proper valuation
-7
-8
-13
-12
Deduction goodwill and other intangible assets
-12
-13
3 041
3 206
Core capital/Tier 1 capital
3 690
3 419
Supplementary capital/Tier 2 capital
3 041
3 206
Total own funds (eligible Tier 1 and Tier 2 capital)
3 690
3 419
919
917
Capital requirement
1 151
1 206
2 122
2 290
Surplus of own funds (eligible Tier 1 and Tier 2 capital)
2 539
2 212
Calculation basis credit risk:
4 198
4 635
Institutions
240
246
66
Local and regional authorities
4 705
3 891
4 075
2 570
Investments with mortgage security in real estate
5 576
8 332
512
1 566
Retail
2 509
892
71
69
Investments fallen due
69
71
266
216
Covered bonds
343
619
1 734
1 744
Other holdings
30
19
10 856
10 866
Calculation basis credit risk
13 471
14 069
868
869
Credit risk
1 078
1 126
51
47
Operational risk
73
79
0
Credit valuation adjustments (CVA)
1
2
919
917
Total capital requirement assets
1 151
1 206
26.5%
28.0%
Core capital adequacy ratio
25.6%
22.7%
0.0%
0.0%
Supplementary capital ratio
0.0%
0.0%
26.5%
28.0%
Capital adequacy ratio
25.6%
22.7%
5.5%
5.1%
Unweighted capital adequacy
6.1%
6.5%
The Board of Directors proposes that a Group contribution, with tax effect, of NOK 188.8 (194.7) million be paid to KLP. NOK 147.3 (146.0) million will be received from KLP in return as a Group contribution without any tax effect. The Group contribution paid has not been deducted from capital adequacy because it is conditional on the receipt of a Group contribution.
Capital requirement as at 31.12.2025
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%
Pilar 2-requirement
1.1%
0.4%
1.4%
Current capital requirement incl. buffers
15.1%
3.9%
18.9%
Capital requirement leverage ratio
3.0%
0.0%
3.0%
Note 29 Financial risk management
Organisation of risk management
The Board of Directors of the Bank has established a risk management framework aimed at ensuring that risks are identified, analysed 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, organisation, 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. KLP Banken has established a risk committee, which is a sub-committee of the Board. The risk committee deals with matters specifically related to risk and has an advisory function to the Board.
Note 30 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.
The Group provides loans to retail customers, 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.
30.1 Control and limitation of credit risk
The Board has adopted a policy for credit risk which contains overarching guidelines, requirements and limits associated with credit risk. The policy states that the Bank should have a low credit risk profile and includes limits on types of lending and principles for the organisation and operation of the Bank’s lending activity. The Bank is allowed to take on some higher risk within some products, but loan products to retail customers other than mortgage loans may not amount to more than 10 percent of the Bank's total lending in the retail market. The policy also includes an overarching mandate structure for lending and other counterparty exposure.
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 counterparties’ creditworthiness.
In processing all new loan applications in the public sector, 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. All loans in the public sector market in KLP Banken are provided to municipalities or county administrations, or with a municipal/county administration guarantee. In the retail market, loans are provided with a mortgage on housing or leisure real estate, generally within 75 percent of the market value of the mortgaged object. In processing loan applications the borrower’s servicing ability and the value of the mortgage object is assessed and loans are provided only within set limits and authorisations. KLP Banken also provides unsecured credit to private individuals through credit cards according to credit rating of the customer's ability to pay and debt ratio.
The market value of the mortgage assets is updated quarterly using market values for housing in Norway provided by Eiendomsverdi AS.
30.2 Loan according to type of security/exposure (principal)
NOK MILLION
KLP Banken AS
KLP Banken Group
31.12.2025
31.12.2024
31.12.2025
31.12.2024
Retail mortgage loans
12 998
11 422
28 928
24 065
Unsecured retail loans (credit cards)
45
45
45
45
Lending to municipalities and county administrations
21 518
17 834
Lending with municipal/county administration guarantee
820
761
Total
13 043
11 468
51 312
42 705
Sums falling due more than 12 months after the end of the reporting period
12 840
11 284
49 481
40 894
Allocation of loan to value (principal) for retail mortgage loans
Loan to value ratio up to 50 percent
5 451
5 119
11 647
9 646
Loan to value ratio from 51 to 60 percent
1 890
1 615
5 659
4 575
Loan to value ratio from 61 to 75 percent
1 759
1 675
7 295
6 167
Loan to value ratio above 75 percent
3 899
3 013
4 327
3 676
Total
12 998
11 422
28 928
24 065
KLP Banken uses a risk classification system to classify retail customers with loans or credits. Customers are classified from A to K, where A indicates very low risk while K is for customers on which the bank has incurred ascertained losses. Below is a distribution table with the volume of loans divided into low, medium and high risk, where low risk is defined as lending to customers in class A or B, medium risk is defined as lending to customers in class C or D, and high risk is defined as lending to customers in classes E to K.
The table below shows the total book value of the various risk classes and per stage in the impairment model. Stage 1 is all healthy loans, which must be written down by the expected losses for 12 months. Stage 2 indicates that the exposure has a substantially increased credit risk since its initial recognition on the balance sheet, and means that the loan must be written down by the estimated losses throughout the entire term. Stage 3 is all loans in default (over 90 days past due) or with individual loss write-downs, which must be written down by the estimated losses throughout the entire term.
2025 Lending in KLP Banken AS
Stage 1
Stage 2
Stage 3
Total CB book value
Low risk - risk class A
5 425
85
3
5 513
Low risk - risk class B
5 524
74
4
5 602
Medium risk - risk class C
1 546
89
0
1 635
Medium risk - risk class D
115
111
20
246
High risk - risk class E
9
27
22
59
High risk - risk class F
High risk - risk class K
4
4
Engagements without risk class (new customers)
Total CB book value
12 618
387
55
13 060
2025 Lending in KLP Banken Group
Stage 1
Stage 2
Stage 3
Total CB book value
Low risk - risk class A
13 882
126
3
14 012
Low risk - risk class B
11 783
108
4
11 895
Medium risk - risk class C
2 430
164
0
2 594
Medium risk - risk class D
191
239
20
450
High risk - risk class E
9
32
22
64
High risk - risk class F
High risk - risk class K
4
4
Engagements without risk class (new customers)
22 338
22 338
Total CB book value
50 634
669
55
51 357
2025 Unused credit in KLP Banken AS
Stage 1
Stage 2
Stage 3
Total unused credit
Low risk - risk class A
1 336
15
0
1 352
Low risk - risk class B
269
2
0
270
Medium risk - risk class C
41
5
0
46
Medium risk - risk class D
1
6
0
7
High risk - risk class E
0
0
0
High risk - risk class F
High risk - risk class K
Engagements without risk class (new customers)
0
0
Total unused credit
1 647
27
0
1 675
2025 Unused credit in KLP Banken Group
Stage 1
Stage 2
Stage 3
Total unused credit
Low risk - risk class A
1 336
15
0
1 352
Low risk - risk class B
269
2
0
270
Medium risk - risk class C
41
5
0
46
Medium risk - risk class D
1
6
0
7
High risk - risk class E
0
0
0
High risk - risk class F
High risk - risk class K
Engagements without risk class (new customers)
0
0
Total unused credit
1 647
27
0
1 675
2024 Lending in KLP Banken AS
Stage 1
Stage 2
Stage 3
Total CB book value
Low risk - risk class A
5 330
34
2
5 367
Low risk - risk class B
5 126
60
6
5 192
Medium risk - risk class C
516
58
5
578
Medium risk - risk class D
125
141
14
279
High risk - risk class E
5
28
23
56
High risk - risk class F
2
2
High risk - risk class K
12
12
Engagements without risk class (new customers)
0
Total CB book value
11 102
320
64
11 486
2024 Lending in KLP Banken Group
Stage 1
Stage 2
Stage 3
Total CB book value
Low risk - risk class A
11 740
94
2
11 836
Low risk - risk class B
10 623
112
6
10 740
Medium risk - risk class C
862
144
5
1 011
Medium risk - risk class D
189
285
14
488
High risk - risk class E
7
37
23
66
High risk - risk class F
2
2
High risk - risk class K
12
12
Engagements without risk class (new customers)
18 595
18 595
Total CB book value
42 015
672
64
42 751
2024 Unused credit in KLP Banken AS
Stage 1
Stage 2
Stage 3
Total unused credit
Low risk - risk class A
1 238
29
0
1 266
Low risk - risk class B
257
9
0
267
Medium risk - risk class C
11
2
0
14
Medium risk - risk class D
2
6
0
8
High risk - risk class E
0
0
High risk - risk class F
High risk - risk class K
Engagements without risk class (new customers)
0
Total unused credit
1 508
45
0
1 554
2024 Unused credit in KLP Banken Group
Stage 1
Stage 2
Stage 3
Total unused credit
Low risk - risk class A
1 238
29
0
1 266
Low risk - risk class B
257
9
0
267
Medium risk - risk class C
11
2
0
14
Medium risk - risk class D
2
6
0
8
High risk - risk class E
0
0
High risk - risk class F
High risk - risk class K
Engagements without risk class (new customers)
0
Total unused credit
1 508
45
0
1 554
The KLP Banken Group also invests in securities issued by the government, municipalities and county administrations and deposits in banks satisfying minimum rating requirements, as well as covered bonds issued by Norwegian credit institutions.
Credit quality of securities, bank deposits and derivatives Securities with external credit rating (Moody’s)
NOK MILLION
KLP Banken AS
KLP Banken Group
31.12.2025
31.12.2024
31.12.2025
31.12.2024
AAA
3 577
2 905
5 344
6 536
Aa1-Aa3
275
258
275
258
Unrated
329
1 022
785
Total
4 181
3 163
6 640
7 579
Deposits in banks grouped by external credit assessment (Moody’s)
NOK MILLION
KLP Banken AS
KLP Banken Group
31.12.2025
31.12.2024
31.12.2025
31.12.2024
Aa1-Aa3
640
598
1 199
1 181
A1-A3
7
10
14
15
Total
647
608
1 213
1 645
The Bank Group may also be exposed to credit risk from interest rate derivatives. The purpose of such contracts is to reduce risks arising from the Group’s borrowing and lending activities. The Group's internal policy sets out the requirements for the creditworthiness of derivative counterparties. All derivative contracts are entered into with counterparties with a minimum A1 rating (Moody’s).
30.3 Maximum exposure to credit risk
KLP Banken measures maximum exposure as the sum of principal and accrued interest. No collateral in cash or securities is exchanged, nor are other credit improvements carried out. The table below shows the maximum exposure for the parent bank and the Group.
Maximum exposure to credit risk
NOK MILLION
KLP Banken AS
KLP Banken Group
31.12.2025
31.12.2024
31.12.2025
31.12.2024
Receivables from central banks
77
76
77
76
Loans to and receivables from credit institutions
3 430
3 754
1 213
1 196
Loans to and receivables from customers
13 060
11 486
51 357
42 926
- of which retail mortgage loans
13 014
11 439
28 974
24 109
- of which retail credit cards
45
47
45
47
- of which lending to the public sector
22 338
18 770
Fixed-income securities
4 181
3 163
6 640
7 579
Financial derivatives
0
0
53
84
Off-balance sheet items
1 675
1 554
1 675
1 554
Loan loss provisions rated at amortised cost
2
1
2
2
Loan loss provisons rated at a real value over other comprehensive income (FVOCI)
1
1
1
1
Loan loss provisions on off-balance items
2
2
2
2
TOTAL
22 427
20 038
61 020
53 421
30.4 Loan loss provisions
The Bank has very low losses, cf. Note 10, and considers all receivables, except credit cards, to be satisfactorily secured. All mortgage loans to the retail market in KLP Banken are secured with mortgages generally within 75 percent of the market value, and any losses will only arise when the value of the mortgaged object falls below the residual amount of the loan. The Bank has also issued credit cards to customers in the retail market. These are unsecured receivables with a higher risk of loss than for mortgage-secured loans. Loans in the public-sector market are provided to municipalities or county administrations, or to undertakings with a municipal/county administration guarantee. KLP Banken has had no write-downs or losses in the public-sector market.
NOK MILLION
KLP Banken AS
KLP Banken Group
31.12.2025
31.12.2024
31.12.2025
31.12.2024
Principal on loans with payments overdue by 7-30 days
66
34
155
190
Principal on loans with payments overdue by 31-90 days
46
35
57
50
Principal on non-performing loans
64
97
64
97
Total loans fallen due
176
167
276
338
Relevant collateral or guarantees
172
164
272
335
Principal on lending that has been individually written down
3
11
3
11
- of which written down
1
3
1
3
30.5 Concentration of credit risk
A large proportion of the Group’s lending at the end of the year was 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. The concentration towards individual borrowers is limited by individual Board-set limits.
Lending to the Group’s largest borrower as at 31 December 2025 was approximately 1.7 percent of the Group’s total lending.
Note 31 Market risk
Market risk is here understood to mean the risk of a reduction in the fair value of the Bank’s owners’ equity as a result of fluctuations in market prices for the Bank’s assets and liabilities. Changes in credit margins are excluded as they fall under credit risk.
The Group is exposed to market risk as a result of the Group’s borrowing and lending activity and management of its liquidity. The exposure is however limited to interest rate risk and exchange 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.
31.1 Measurement of market risk
Interest rate risk is measured as the change in value on a one percentage point change in all interest rates.
31.2 Interest rate risk
The market risk policy comprises the Group’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 Group 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 Management 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 Bank’s assets and liabilities are not the same. The gap in the table below shows the difference between assets and liabilities that can be interst-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.
KLP Banken's interest rate sensitivity as at 31 December 2025 (2024), measured as value change in the event of one percentage point change in all interest rates, was NOK 10.6 million (4.2), while it for the Group was 7.1 million (-10.4).
INTEREST RATE RISK KLP BANKEN AS
Repricing dates for interest-bearing assets and liabilities as at 31 December 2025
NOK MILLION
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
3 493
3 493
Loans to and receivables from customers
12 938
6 118
6 816
1
3
Fixed-income securities
4 157
566
3 221
Total
20 588
10 177
10 037
371
3
Liabilities to depositors
17 221
358
15 566
1 297
Liabilities created on issuance of securities
1 900
850
1 050
0
Total
19 121
1 208
16 616
1 297
Gap
1 466
8 968
-6 578
-926
3
Financial derivatives
Net gap
1 466
8 968
-6 578
-926
3
INTEREST RATE RISK KLP BANKEN GROUP
Repricing dates for interest-bearing assets and liabilities as at 31 December 2025
NOK MILLION
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 central banks and credit institutions
1 291
1 291
Loans to and receivables from customers
51 206
23 956
24 694
462
2 085
9
Fixed-income securities
6 592
1 063
5 009
520
0
0
Total
59 089
26 310
29 703
982
2 085
9
Liabilities to depositors
16 754
358
15 098
1 297
Liabilities created on issuance of securities
38 612
18 127
18 285
0
2 200
0
Total
55 366
18 485
33 383
1 297
2 200
0
Gap
3 723
7 825
-3 680
-315
-115
9
Financial derivatives
0
-1 396
1 704
-287
225
-246
Net gap
3 723
6 429
-1 976
-603
110
-237
INTEREST RATE RISK KLP BANKEN AS
Repricing dates for interest-bearing assets and liabilities as at 31 December 2024
NOK MILLION
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 central banks and credit institutions
3 830
3 830
Loans to and receivables from customers
11 425
5 232
6 188
1
4
Fixed-income securities
3 131
611
2 520
Total
18 386
9 674
8 708
1
4
Liabilities to depositors
16 249
422
15 199
628
Liabilities created on issuance of securities
800
350
450
Total
17 049
772
15 649
628
Gap
1 337
8 902
-6 941
-628
4
Financial derivatives
7
-7
Net gap
1 337
8 902
-6 934
-635
4
INTEREST RATE RISK KLP BANKEN GROUP
Repricing dates for interest-bearing assets and liabilities as at 31 December 2024
NOK MILLION
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 central banks and credit institutions
1 273
1 273
Loans to and receivables from customers
42 662
20 638
20 212
282
1 267
263
Fixed-income securities
7 510
1 360
6 100
Total
51 445
23 271
26 312
332
1 267
263
Liabilities to depositors
16 249
422
15 199
628
0
0
Liabilities created on issuance of securities
31 382
21 046
10 336
0
0
0
Total
47 631
21 468
25 535
628
0
0
Gap
3 814
1 803
777
-296
1 267
263
Financial derivatives
0
-914
1 035
-202
454
-373
Net gap
3 814
889
1 812
-498
1 721
-110
Note 32 Liquidity risk
Liquidity risk is the risk that the Bank 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.
32.1 Management of liquidity risk
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 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 subsidiaries, 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.
32.2 Maturity analysis
The tables below show the maturity analysis of the Group’s assets and liabilities including stipulated interest rates.
LIQUIDITY RISK KLP BANKEN AS
Maturity analysis for assets and liabilities as at 31 December 2025:
NOK MILLION
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
Lending
17 152
5 602
43
87
391
2 032
8 997
Credit Card issued
45
45
Securities
4 539
11
1 622
91
2 815
Receivables from credit institutions
6 433
3 439
19
88
2 888
Deposits in central banks
77
77
Total
28 247
5 647
3 570
1 727
570
7 736
8 997
Liabilities to depositors
17 257
10 959
5 001
1 297
Unused loan commitments
2 524
282
2 242
0
Liabilities created on issuance of securities
2 186
4
17
217
1 441
506
Lease liabilities
70
1
2
9
47
12
Total
22 037
11 245
7 262
1 524
1 488
518
Net cash flow
6 210
5 647
-7 675
-5 535
-954
6 248
8 480
LIQUIDITY RISK KLP BANKEN GROUP
Maturity analysis for assets and liabilities as at 31 December 2025:
NOK MILLION
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
Lending
69 690
5 602
301
703
2 673
13 170
47 241
Credit Card issued
45
45
Securities
7 150
433
2 175
223
4 318
Receivables from credit institutions
1 213
1 213
Deposits in central banks
77
77
Total
78 176
5 647
2 025
2 879
2 896
17 488
47 241
Liabilities to depositors
16 788
10 959
4 532
1 297
Unused loan commitments
2 571
329
2 242
Liabilities created on issuance of securities
42 114
151
488
6 509
34 966
Financial derivatives
41
-18
5
23
29
2
Lease liabilities
70
1
2
9
47
12
Total
61 584
11 421
7 269
7 838
35 042
14
Net cash flow
16 592
5 647
-9 397
-4 390
-4 942
-17 554
47 228
LIQUIDITY RISK KLP BANKEN AS
Maturity analysis for assets and liabilities as at 31 December 2024:
NOK MILLION
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
Lending
16 146
4 878
43
86
391
2 028
8 720
Credit Card issued
47
47
Securities
3 537
110
172
797
2 458
Receivables from credit institutions
3 916
619
7
51
3 238
Deposits in central banks
76
76
Total
23 722
4 924
849
265
1 240
7 724
8 720
Liabilities to depositors
16 249
12 769
2 525
Unused loan commitments
1 085
394
691
Liabilities created on issuance of securities
847
11
315
521
Lease liabilities
94
1
2
10
54
27
Total
18 275
13 164
3 229
1 280
575
27
Net cash flow
5 447
4 924
-12 315
-2 965
-40
7 149
8 693
LIQUIDITY RISK KLP BANKEN GROUP
Maturity analysis for assets and liabilities as at 31 December 2024:
NOK MILLION
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
Lending
68 301
4 878
201
582
2 978
13 010
46 652
Credit Card issued
47
47
Securities
8 483
155
417
1 295
6 616
Receivables from credit institutions
1 196
1 196
Deposits in central banks
76
76
Total
78 104
4 924
1 629
999
4 273
19 626
46 652
Liabilities to depositors
16 249
12 769
2 525
956
Unused loan commitments
1 090
395
695
Liabilities created on issuance of securities
36 999
175
218
5 262
31 344
Financial derivatives
45
-12
3
29
19
6
Lease liabilities
94
1
2
10
54
27
Total
54 478
13 328
3 443
6 257
31 416
33
Net cash flow
23 626
4 924
-11 699
-2 444
-1 984
-11 790
46 619
Note 33 Hedge accounting
NOK MILLION
31.12.2025
KLP Banken Group
Book value
Cumulative change in fair value
Change in fair value in the period
HEDGED OBJECT
Loan
2 635
-51
31
Debt
2 203
20
-19
NOK MILLION
31.12.2025
KLP Banken Group
Nominal value
Fair value
Change in fair value in the period
HEDGING INSTRUMENT
Interest rate swap loan
2 722
51
-31
Interest rate swap debt
-2 200
-20
19
Hedging instruments broken down by maturity are shown in Note 18 Financial derivatives.
NOK MILLION
31.12.2024
KLP Banken Group
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 MILLION
31.12.2024
KLP Banken Group
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
Note 34 Written-down assets
Defaulted credit cards are followed up by the debt collection agency, while defaulted mortgages are followed up by the Bank, either with an agreement on an ordinary voluntary sale or with resort to legally enforced recovery and execution of compulsory sale. Residual claims after the realisation of a mortgage in the case of legally enforced recovery are generally passed on to the debt collection agency for further follow-up. The table shows the balance of previously reported losses that can still be recovered. These residual commitments are with the debt collection agency for further follow-up and monitoring.
KLP Banken AS KLP Banken Group
31.12.2025 NOK MILLION
1. Contract amount of loans that have been written down, but which can still be recovered
2. Written down in the accounts
3. Amount outstanding that can be recovered
4. Estimated value of collateral for amount that can be recovered
5. Point 3-4 exposure without collateral
6. Point 4 in % of point 3
Sector
Gross exposure
Written down
Continued
Value of security
Net exposure
Guarantee ratio
WRITE-DOWNS OF FINANCIAL ASSETS
Mortgage loans with realised collateral (established losses)
None
4
4
4
4
0.0%
Credit cards (established losses)
None
13
13
13
13
0.0%
Total
18
18
18
18
0.0%
KLP Banken AS KLP Banken Group
31.12.2024 NOK MILLION
1. Contract amount of loans that have been written down, but which can still be recovered
2. Written down in the accounts
3. Amount outstanding that can be recovered
4. Estimated value of collateral for amount that can be recovered
5. Point 3-4 exposure without collateral
6. Point 4 in % of point 3
Sector
Gross exposure
Written down
Continued
Value of security
Net exposure
Guarantee ratio
WRITE-DOWNS OF FINANCIAL ASSETS
Mortgage loans with realised collateral (established losses)
None
4
4
4
4
0.0%
Credit cards (established losses)
None
14
14
14
14
0.0%
Total
18
18
18
18
0.0%
Note 35 Transactions with related parties
KLP Banken AS 2025
NOK MILLION
KLP Banken Group 2025
Other group companies
KLP
Subsidiaries
KLP
Other group companies
3
5
140
Interest incomes
9
4
-21
Interest expenses
63
Fee income
63
-81
Purchase of administrative services
-81
69
Sale of administrative services
-1
Pension costs
-1
-3
-5
Buy other services
-5
-3
2 783
Loans to and receivables on customers
1
1
Other assets
1
1
-469
Deposits
0
-12
-2
Other liabilities
-12
0
7 312
Transferred loans to KLP Boligkreditt AS
KLP Banken AS 2024
NOK MILLION
KLP Banken Group 2024
Other group companies
KLP
Subsidiaries
KLP
Other group companies
3
5
98
Interest income
5
3
-21
Interest expenses
63
Fee income
63
-79
Purchase of administrative services
-79
69
Sale of administrative services
-15
Pension costs
-15
-3
-3
Buy other services
-3
-3
3 146
Loans to and receivables on customers
1
6
Other assets
1
-449
Deposits
-12
-3
Other liabilities
-11
3 956
Transferred loans to KLP Boligkreditt AS
Transactions with related parties are carried out on general market terms, with the exception of the Company’s share of common functions (staff services), which are allocated at cost Allocation is based on actual use. All internal receivables are settled as they arise.
Note 36 Salary and obligations to senior management etc.
2025 NOK THOUSAND
Salaries, fees etc.
Other benefits
Annual pension accumulation
Loans in KLP Group1)
SENIOR EMPLOYEES
Marianne Sevaldesen, Managing Director
3 498
163
1 049
3 499
Carl Steinar Lous, Director Public Market
1 704
42
210
2 854
Christopher A. Steen, CFO
1 717
57
210
5 867
BOARD OF DIRECTORS
Sverre Thornes, Chair
5 847
205
1 660
19 302
Aage E. Schaanning
4 483
170
1 303
7 636
Janicke Elisaeth S. Falkenberg
Anne Bjertnæs
136
Per Kristian Vareide
150
Jonas Vincent Kårstad, elected by and among the employees
136
Ellen Winge Ler, elected by and among the employees
136
EMPLOYEES
Loans to employees of KLP Banken AS for employee terms
141 843
Loans to employees of KLP Banken AS under ordinary terms
8 151
1)Loans up to NOK 6 million follow ordinary employee terms, while the amount exceeding this follows standard market conditions. The loan is repaid according to a repayment schedule that follows ordinary market terms for secured loans.
2024 NOK THOUSAND
Salaries, fees etc.
Other benefits
Annual pension accumulation
Loans in KLP Group1)
SENIOR EMPLOYEES
Marianne Sevaldesen, Managing Director
3 348
159
1 105
3 622
Carl Steinar Lous, Department Manager Public Market
1 619
25
276
3 075
Christopher A. Steen, Department Manager Finance
1 657
31
276
8 701
BOARD OF DIRECTORS
Sverre Thornes, Chair
5 398
196
1 633
19 654
Aage E. Schaanning
4 306
160
1 279
7 326
Janicke Elisaeth S. Falkenberg
Kjell Fosse (to March 2024)
77
Anne Bjertnæs
131
Jonas Vincent Kårstad, elected by and among the employees
140
Ellen Winge Ler, elected by and among the employees
131
EMPLOYEES
Loans to employees of KLP Banken AS for employee terms
144 860
Loans to employees of KLP Banken AS under ordinary terms
2 982
1)Loans up to NOK 6 million follow ordinary employee terms, while the amount exceeding this follows standard market conditions. The loan is repaid according to a repayment schedule that follows ordinary market terms for secured loans.
NOK THOUSANDS
2025
2024
Period expenses related to interest subsidies on loans to employees
851
933
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.
The Managing Director of KLP Banken AS has no agreement on performance pay (bonus) or guaranteed salary. She is pensionable aged 65.
The Director Public Sector Market also holds the position as the Managing Director of the subsidiary KLP Kommunekreditt AS, but he receives no remuneration for that appointment. He has no agreement on performance pay, but has a salary guarantee in the event of dismissal/agreed termination. He is pensionable aged 70.
The CFO holds the post of Managing Director of the subsidiary KLP Boligkreditt AS. He receives no remuneration for this appointment, and has no agreement on performance pay (bonus) or guaranteed salary. He is pensionable aged 70.
All employees of the KLP Group in Norway are registered in KLP's pension scheme for municipalities and companies. The employees earn pension rights in this scheme for salaries up to 12G.
Employees in the KLP Group with salaries above 12 G and for lower retirement age than 67 years, also earn pension benefits for salaries above 12G if the were employed before 2 May 2013 and had a salary above 12G at that time. Full retirement pension in this additional cover amounts to 66% of salary above 12G, and is achieved after at least 30 years of earnings in the scheme. Employees with a special agreement for a lower pension age than 67 years are ensured an old-age pension corresponding to 66% of all pensionable salary up to 67 years. This add-on was closed May 2, 2013 and does not apply to employees who started after that date. Nor does the scheme apply to employees who were employed at this time in KLP, but who only receive salary above 12G after this date.
There are no obligations to provide the Chair of the Board of Directors with 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. This applies to the following board members: Sverre Thornes, CEO of KLP, Aage E. Schaanning, CFO of KLP and Janicke Elisabeth S. Falkenberg. 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. The same applies to information about lending.
All benefits are shown without the addition of social security costs and capital activity taxes.
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 directors are only granted under ordinary loand 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 37 Number of employees
KLP Banken AS
KLP Banken Group
2024
2025
2025
2024
74
80
Number of permanent employees 31.12.
80
74
3
3
Number of temporary employees 31.12.
3
3
77
83
Total number of employees 31.12.
83
77
73
79
Number of full time equivalents permanent employees
79
73
3
2
Number of full time equivalents temporary employees
2
3
76
81
Total number of full time equivalents
81
76
Note 38 Contingent liabilities
KLP Banken AS
NOK MILLION
KLP Banken Group
31.12.2024
31.12.2025
31.12.2025
31.12.2024
1 276
1 384
Credit facilities for lending not unitlised
1 384
1 276
278
291
Credit facilities issued credit card
291
278
1 085
2 524
Loan commitment
2 571
1 090
20 836
22 797
Credit facility KLP Kommunekreditt AS
10 500
13 917
Credit facility KLP Boligkreditt AS
33 975
40 913
Total contingent liabilities
4 246
2 645
Credit facilities for lending not utilised: The ‘Fleksilån’ product is included here; this is a credit facility which allows the customer to borrow up to a specified credit limit.
Credit facilities issued credit card: Customers’ credit card limits are a contingent liability for the Bank, where the customer can choose to utilise the credit up to the allocated credit limit.
Loan commitment: The Bank issues funding certificates that customers can use in bidding procedures for home purchases. This also includes other loans that have been granted but not disbursed.
Credit facility: This is based on a guarantee to the subsidiaries from the parent company equal to the outstanding covered bonds.