The Company’s operating profit before tax was NOK 20.6 million and the loan balance increased from 17.7 to 17.8 billion. The Company’s financing consists mainly of covered bonds. These bonds have the highest possible rating (Aaa).
KLP Kommunekreditt AS is a mortgage company wholly owned by KLP Banken AS.
KLP Banken AS is a commercial bank owned by Kommunal Landspensjonskasse gjensidig forsikringsselskap (KLP). KLP Banken AS also owns all the shares in the subsidiary KLP Boligkreditt AS.
The collective operations of KLP Banken AS and its subsidiaries (KLP Banken) are divided into two business areas: retail market and public-sector lending. The business is nationwide and the companies’ head office is in Trondheim.
KLP Kommunekreditt AS is the only financial institution in Norway to issue covered bonds by way of loans to municipalities, county municipalities or enterprises with public guarantees. Its presence in the market for loans to public-sector enterprises encourages competition, which benefits the target group of municipalities, county councils and enterprises with a public guarantees by providing access to favourable long-term financing.
Profit (NOK millions)
2021
2020
Change
Profit before tax
20.6
34.7
-14.1
Net interest income
66.0
72.4
-6.4
Operating expenses
-18.0
-18.5
0.5
Profit/loss financial instr.
-27.4
-19.2
-8.3
Balance sheet (NOK billions)
2021
2020
Change
New loan payments
1.3
3.4
-2.1
Net lending
17.8
17.7
0.2
Liquidity
2.2
1.3
0.9
INCOME STATEMENT
The Company made a profit before tax of NOK 20.6 (34.7) million and total comprehensive income for the year was NOK 21.5 (36.0) million. This gave a return on equity of 2.8 (4.5) per cent before tax. The change in profits compared to last year was mainly due to increased losses on financial instruments and slightly lower average lending margins. Increased losses on financial instruments are mainly linked to refinancing arrangements and buy-back of borrowing and a fall in the value of securities investments. Operating costs were slightly lower than the previous year.
Net interest income from the lending and investment portfolios was NOK 66.0 (72.4) million in 2021, a decrease of roughly 9 per cent compared to last year. The change comes mainly from slightly lower average lending margins than the previous year. In the autumn of 2020, lending margins were affected by the lower interest rates resulting from the pandemic. Margins in the market in which the company operates returned to more normal levels in 2021.
The credit premiums in the securities market also varied widely in 2021. The overall profit effect of the reduction in value of the Company’s securities investments shows realised and unrealised losses of NOK -4.2 (-0.1) million.
The Company makes regular adjustments to reduce its liquidity risk and meet regulatory requirements with respect to liquidity indicators and capital adequacy. Restructuring of borrowings then results in a need to buy back own issues. In 2021, the effect on profits from repurchases of borrowings was NOK -23.3 (-19.1) million.
The total accounting effect of changes in value on financial instruments was negative for the year, at NOK -27.4 (-19.2) million. See Note 6.
The Company’s lending is managed by KLP Banken AS, and most of the operating expenses are regulated in a management agreement with the parent company. Under this agreement, KLP Kommunekreditt AS is charged for its share of the parent company’s costs for the management of public-sector loans, based on volume. Costs are settled monthly. Operating expenses in excess of this are mainly direct costs incurred by the Company in connection with external assistance, such as rating, auditing, etc. In 2021, the Company’s operating expenses decreased to NOK 18.0 (18.5) million. Increased efficiency in the parent company’s management of loans to public-sector borrowers contributed to lower costs in KLP Kommunekreditt AS.
LENDING
Lending activities in KLP Kommunekreditt AS are primarily based on the sale of new loans directly from the Company.
Total lending amounted to 17.8 (17.7) billion at the end of the year. 89 (83) per cent of the lending volume is at floating interest rates. The proportion of loans at fixed interest rates decreased from 17 to 11 per cent in the financial year.
New loans of NOK 1.3 (3.4) billion were paid out from the company in 2021. The lending portfolio comprises direct loans to Norwegian municipal and county authorities, or loans to enterprises working for the public sector and receiving unconditional guarantees from municipalities or county authorities. The risk in the lending portfolio is considered to be very low.
The credit risk associated with lending to municipal and county authorities in Norway is limited to deferral of payment and does not provide for cessation of payment obligations. This is a consequence of the Norwegian Local Government Act, which indemnifies lenders against losses if a local authority is unable to meet its payment obligations. Where payment is deferred, the lender is also secured against losses of accrued interest, late-payment interest and debt collection costs. KLP Kommunekreditt AS has not incurred any credit loss on loans to Norwegian municipalities or county authorities.
The Company had no non-performing loans more than 90 days past due at the end of 2021. No individual losses were recorded in the financial year. Estimated loss provisions under IFRS 9 had an effect on profits of NOK -3 (-13) thousand in the financial year. For more information on losses and lending, please refer to Note 8.
LENDING ACTIVITIES AND THE ROLE OF THE BANK
Loans to the public sector are provided by both KLP and KLP Kommunekreditt AS, and managed by KLP Banken.
KLP Kommunekreditt AS, together with KLP, has a good position in the market for long-term financing of municipalities, county authorities and enterprises working in the public sector.
Total loans to public-sector borrowers amounted to NOK 84.1 (80.6) billion at the end of 2021, an increase of 3.7 (8.2) billion, or 4.6 (11.4) per cent, in the financial year. For the local government sector as a whole, the estimated net debt growth was 6 per cent in 2021.
Loan applications totalling NOK 154.9 (141.8) billion were received in 2021.
The increase came mainly in the first half of the year. In 2020, the pandemic led to reduced access to capital and higher prices in the securities market. In this situation, KLP chose to support public-sector borrowers by increasing the share of public-sector lending in its portfolios through KLP Banken. The provision of loans from KLP returned to normal in 2021.
LIQUIDITY
The Company’s liquidity situation is satisfactory, as its financing more than covers the liquidity requirement from operations.
KLP Kommunekreditt AS is subject to strict rules with respect to the assets it may invest in. The portfolio of liquid investments comprises safe securities and deposits in other banks. The securities are extremely secure certificates and bonds, largely covered bonds with an Aaa rating.
Holdings of cash and cash equivalents have been used to pay out new loans and repay borrowings.
As new borrowings occur when the terms for them are considered favourable, a need arises to invest surplus liquidity. This liquidity contributes to earnings and provides the flexibility needed to meet demand for new lending.
At the end of 2021 the Company had outstanding liquid investments in the form of interest-bearing securities amounting to NOK 1.7 (0.9) billion. Securities are recognised at market value. At the same time, bank deposits amounted to NOK 0.6 (0.4) billion.
BORROWING
KLP Kommunekreditt AS has established a programme for issuing covered bonds.
In the Norwegian market, covered bonds secured against loans to the local government sector amounted to NOK 18.6 (17.4) billion at the end of 2021. New issues in 2021 totalled NOK 5.5 (4.0) billion. Buybacks of previous issues amounted to NOK 4.4 (4.7) billion. No bonds were issued outside Norway. KLP Kommunekreditt AS has achieved the best rating for its borrowing programme.
The bonds are backed by the Company’s lending activity. Loans to enterprises have to be guaranteed by municipalities or county authorities under the provisions of the Local Government Act, by the Norwegian government or by a bank. They must be unconditional and cover both repayments and interest.
The Company’s debt to credit institutions at the end of the year comprised internal financing from KLP Banken AS in the amount of NOK 0.8 (0.7) billion.
BALANCE SHEET AND CAPITAL ADEQUACY
Total assets stood at NOK 20.1 (19.0) billion at the end of 2021. Of this amount, loans to public borrowers total NOK 17.8 (17.7) billion and NOK 2.2 (1.3) billion are liquidity investments.
The Company’s equity and subordinated loan capital, based on the Board of Directors’ proposal for the allocation of the year’s profit, totalled NOK 759.1 (743.8) million at the end of 2021. Core capital is identical with equity and subordinated loan capital. This gives a capital adequacy and core capital adequacy of 19.1 (19.4) per cent.
The current capital requirement, including capital buffers, is 11,0 per cent core capital adequacy and 14.5 per cent capital adequacy. The unweighted tier 1 capital ratio was 3.8 (3.9) per cent, against the requirement of 3.0 per cent.
The risk-weighted balance came to NOK 3.9 (3.7) billion. Capital adequacy is considered to be good.
ALLOCATION OF THE PROFIT FOR THE YEAR
The financial statements for KLP Kommunekreditt AS for 2021 show a total profit of NOK 21.5 (36.0) million. The Board of Directors proposes that a group contribution of NOK 13.5 million be paid to KLP, with tax effect. NOK 10.6 million will be returned from KLP as a group contribution without any tax effect. Net profit and group contribution will be transferred to other equity. The group contribution only has an accounting effect from the date of the decision.
ABOUT THE FINANCIAL STATEMENTS
The Board of Directors believes that the financial statements provide a true and fair view of the Company’s assets and liabilities, financial position and profit. The conditions for continued operation are present, and this is assumed in the financial statements.
KLP Kommunekreditt AS prepares its financial statements in accordance with International Financial Reporting Standards (IFRS), as approved by the EU, with associated interpretations. See Note 2 for further details.
RATING
The rating agencies’ assessments of the Company have a bearing on its borrowing terms. The Company uses Moody’s for credit rating of bonds. All covered bond issues have the best rating, Aaa.
RISK MANAGEMENT
KLP Kommunekreditt AS is subject to KLP Banken’s risk management framework, the purpose of which is to ensure that risks are identified, analysed and managed by means of policies, limits, procedures and instructions.
It has established its own guidelines for the most important individual risks (liquidity, credit, market, operational and compliance risk) and an overall policy for risk management, which includes principles, organisation, limits, etc. for the Bank’s overall risk. The risk policies are adopted by the Board of Directors and are reviewed at least once a year. The policies are of an overarching nature and are complemented by procedures, rules, and instructions determined at the administrative level.
The Company aims to maintain a low level of operational risk, and to be characterised by a high level of professional competence, solid routines and efficient operations.
The Company is included in the KLP Banken Group’s process for assessing and quantifying material risks and calculating its capital requirement (ICAAP). The capital requirement assessment is forward-looking and, in addition to calculating needs based on current exposure (and, if appropriate, limits), an assessment is made of needs in light of planned growth, determined strategic changes, etc. The Company’s Board of Directors takes an active part in these assessments and, in addition to the capital requirement assessment, determines a desired level for total capital (the capital target).
The boards of KLP Banken AS, KLP Kommunekreditt AS and KLP Boligkreditt AS have appointed a joint risk committee. Based on the total assets, this is not required by law. The risk committee deals with matters specifically related to risk and has an advisory function to the Board of KLP Kommunekreditt AS.
CORPORATE GOVERNANCE
The Company’s articles of association and applicable legislation provide guidelines for corporate governance, corporate management and define a clear division of roles between governing bodies and corporate management.
The Board of Directors sets the policies for the Company’s activities. The Board held eight board meetings in 2021. The Board comprised two women and two men in 2021.
The Managing Director is in charge of the day-to-day management of the Company in accordance with instructions issued by the Board of Directors.
WORKING ENVIRONMENT AND ORGANISATION
There are no direct employees in KLP Kommunekreditt AS. The Company’s governance and management are handled by people employed in KLP Banken AS.
A management agreement has been entered into with KLP Banken AS, covering administration, IT support, finance and risk management, as well as borrowing and liquidity management.
CORPORATE SOCIAL RESPONSIBILITY AND SUSTAINABILITY
Through its social responsibility strategy, KLP has pledged to maintain good procedures for measuring and reducing its companies’ environmental impact. Like the rest of the KLP Group, KLP Kommunekreditt AS takes its environmental impact seriously. As an office-based company, it has greatest control over energy consumption, transport, waste management and procurement. The parent company, KLP Banken AS, is environmentally certified.
As part of the KLP Group, KLP Kommunekreditt AS aims to contribute to sustainable investments and responsible business operations. Social responsibility is of strategic importance for KLP. This is manifested through actions linked to the Group’s business. KLP is a signatory to the UN Global Compact, and is thereby committed to working for human rights, workers’ rights and the environment, and against corruption. A more detailed descriptions of targets, measures and results can be found on the KLP website.
KLP Banken AS signed the UN Principles for Sustainable Banking in the autumn of 2019 and has committed to implementing these principles in its operations. The Principles for Sustainable Banking mean that banks are transparent about how their products and services create value for customers and investors, as well as for society as a whole. The Principles are intended to guide banks in their work on sustainability, and support society’s overall goals in line with the UN Sustainable Development Goals and the Paris Agreement.
OUTLOOK
KLP Kommunekreditt AS is the only credit company in Norway that issues bonds secured by 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 access to long-term financing on favourable terms. Overall growth in recent years shows that the market position is strong.
High credit quality in the loan portfolios helps KLP Kommunekreditt AS to obtain the most favourable borrowing terms. Government regulation of banks and financial institutions means that a number of regulatory requirements for capital and liquidity have to be met. This requires constant earnings to enable us to meet such requirements.
The market for loans to the local government sector is still growing, and a large part of the borrowing is financed from the securities market rather than financial institutions. KLP Kommunekreditt AS is well capitalised and has an advantage as a stable and long-term lender in a market characterised by low risk. General developments in the financial markets will determine the extent to which KLP Kommunekreditt AS can finance its lending activities on terms that provide sufficient profitability for further growth.
Norwegian municipalities have a good and extensive range of services to the public. Increased life expectancy, demographics, income growth and climate risk give grounds to expect a sustained high level of investment in the public sector over the next few years. In particular, we may expect further growth in demand for loans for projects that contribute to climate change adaptation.
The Board of Directors expects that there will still be a need for significant long-term and stable financing beyond what the securities market can offer to public-sector borrowers. KLP Banken’s expertise in local government financing, regardless of the size of its own balance sheet, can be used in its stewardship role for KLP. KLP Kommunekreditt AS and KLP as a whole aim to be a key player providing loans for public investments.
The Board is worried about the development following the war in Ukraine. The Company has no credit exposure in this area, but may as other Norwegian banks, be affected by the financial turmoil following the situation.
Declaration pursuant to the Norwegian securities trading act, section § 5-5
We hereby declare that, to the best of our knowledge, the annual financial statements for the period from 1 January to 31 December 2021 have been prepared in accordance with applicable accounting standards, and that the information in the financial statements gives a true and fair view of the Company’s assets, liabilities, financial position and overall profit or loss.
We also declare that the Directors’ report provides a true and fair overview of the development, profit or loss and the financial position of the Company, together with a description of the most significant risk and uncertainty factors the Company faces.
Income statement KLP Kommunekreditt AS
NOTES
NOK THOUSANDS
01.01.2021 -31.12.2021
01.01.2020 -31.12.2020
Interest income, effective interest method
233 743
305 293
Other interest income
42 380
108 258
5
Total interest income
276 123
413 551
Interest expense, effective interest method
-139 178
-241 866
Other interest expense
-70 976
-99 274
5
Total interest costs
-210 154
-341 140
5
Net interest income
65 969
72 411
6
Net gain/(loss) on financial instruments
-27 435
-19 164
Total net gain/(loss) on financial instruments
-27 435
-19 164
7
Other operating expenses
-17 981
-18 528
8
Net loan losses
-3
-13
Total operating expenses
-17 984
-18 540
Operating profit/loss before tax
20 550
34 706
9
Tax on ordinary income
935
1 317
Income of the year
21 485
36 023
Other comprehensive income
-
-
Other comprehensive income for the year after tax
-
-
COMPREHENSIVE INCOME FOR THE YEAR
21 485
36 023
ALLOCATION OF INCOME
Allocated to/from retained earnings
-21 485
-36 023
TOTAL ALLOCATION OF INCOME
-21 485
-36 023
Total profit in % of total assets
0,11%
0,19%
Balance sheetKLP Kommunekreditt AS
NOTES
NOK THOUSANDS
31.12.2021
31.12.2020
ASSETS
10,11,12
Loans to and receivables from credit institutions
572 172
447 030
11,12
Loans to and receivables from customers
17 844 402
17 654 327
12,13,14
Fixed-income securities
1 666 698
863 851
11,12,14,15,16
Financial derivatives
42 051
42 630
17
Other assets
384
237
TOTAL ASSETS
20 125 706
19 008 076
LIABILITIES AND OWNERS’ EQUITY
LIABILITIES
14,18
Liabilities to credit institutions
755 168
745 103
14,19
Liabilities created on issuance of securities
18 563 116
17 429 657
11,12,14,15,17
Financial derivatives
9 644
77 831
20
Other liabilities
28 934
1 731
9
Deferred tax
8 086
9 021
20
Provisions for accrued costs and liabilities
33
36
TOTAL LIABILITIES
19 364 980
18 263 379
OWNERS’ EQUITY
Share capital
362 500
362 500
Share premium
312 500
312 500
Other owners’ equity
85 727
69 697
22
TOTAL OWNERS’ EQUITY
760 727
744 697
TOTAL LIABILITIES AND OWNERS’ EQUITY
20 125 706
19 008 076
Statement of owner’s equityKLP Kommunekreditt AS
2021 NOK THOUSANDS
Share capital
Share premium
Other equity
Total owners’ equity
Owners’ equity 1 January 2021
362 500
312 500
69 697
744 697
Income for the year
-
-
21 485
21 485
Other comprehensive income
-
-
-
-
Comprehensive income for the year
-
-
21 485
21 485
Group contribution received during the period
-
-
19 343
19 343
Group contribution paid during the period
-
-
-24 798
-24 798
Total transactions with the owners
-
-
-5 456
-5 456
Owners’ equity 31 December 2021
362 500
312 500
85 727
760 727
2020 NOK THOUSANDS
Share capital
Share premium
Other equity
Total owners’ equity
Owners’ equity 1 January 2020
362 500
312 500
94 367
769 367
Income for the year
-
-
36 023
36 023
Other comprehensive income
-
-
-
-
Comprehensive income for the year
-
-
36 023
36 023
Group contribution paid during the period
-
-
-60 693
-60 693
Total transactions with the owners
-
-
-60 693
-60 693
Owners’ equity 31 December 2020
362 500
312 500
69 697
744 697
NOK THOUSANDS
Number of shares
Par value
Share capital
Share premium
Other equity
Total
Equity at 1 January 2021
3 625 000
0.1
362 500
312 500
69 697
744 697
Changes in the period 1 January - 31 December
-
-
-
-
16 029
16 029
Equity at 31 December 2021
3 625 000
0.1
362 500
312 500
85 727
760 727
There is one class of shares. All the shares are owned by KLP Banken AS.
Statement of cash flowsKLP Kommunekreditt AS
NOK THOUSANDS
01.01.2021 -31.12.2021
01.01.2020 -31.12.2020
Operational activities
Payments received from customers – interest, commission & charges
231 825
328 355
Disbursements on loans customers & credit institutions
-1 316 600
-3 405 493
Receipts on loans customers & credit institutions
979 570
2 275 762
Disbursements on operations
-16 168
-18 135
Net receipts/disbursements from operating activities
11 216
2 366
Interest from credit institutions
1 390
1 940
Net cash flow from operating activities
-108 767
-815 205
Investment activities
Payments on purchase of securities
-2 017 481
-3 285 779
Receipts on sales of securities
1 209 261
3 787 878
Interest received from securities
12 103
26 544
Net cash flow from investment activities
-796 117
528 643
Financing activities
Receipts on loans from credit institutions
5 500 000
4 000 000
Repayments and redemption of securities debt
-3 852 000
-4 732 110
Change in securities debt, own funds
-491 530
804 000
Net payment of interest on loans credit institions
-143 363
-289 937
Receipts in internal funding
1 655 000
4 165 000
Disbursements in internal funding
-1 645 000
-3 740 000
Net payment of interest on internal funding
-1 815
-4 762
Payment on group contribution
-5 456
-60 693
Net cash flow from financing activities
1 015 836
141 498
Net cash flow during the period
110 952
-145 064
Cash and cash equivalents at start of period
442 579
587 644
Cash and cash equivalents at end of period
553 531
442 579
Net receipts/disbursements (-) during the period
110 952
-145 064
Notes to the accountsKLP Kommunekreditt AS
Note 1 General information
KLP Kommunekreditt AS was founded on 25 August 2009. The Company is a credit enterprise whose object is to provide and acquire public sector loans that are guaranteed by the Norwegian state, Norwegian county administrations or Norwegian municipalities. Borrowers provide ordinary surety covering both repayments and interest.
The business is mainly financed by issuing covered bonds with collateral in government guaranteed loans. Some of these are listed on Oslo Børs (The Norwegian Stock Exchange).
KLP Kommunekreditt AS is registered and domiciled in Norway. KLP Kommunekreditt AS has its head office at Beddingen 8 in Trondheim and the company has a branch office in Oslo.
The Company is a wholly-owned subsidiary of KLP Banken AS, which is in turn wholly owned by Kommunal Landspensjonskasse (KLP). KLP is a mutual insurance company.
The company’s financial statement for 2021 were approved by the company’s board on 09.03.2022. The annual financial statement is available at www.klp.no.
Note 2 Summary of the most important accounting principles
Below is a description of the most important accounting principles used in the preparation of the financial statements for KLP Kommunekreditt AS. These principles are applied in the same way in all periods presented unless otherwise indicated.
2.1 FUNDAMENTAL PRINCIPLES
The financial statements for KLP Kommunekreditt AS have been prepared in accordance with international accounting standards (IFRS) and interpretations from the IFRS interpretations committee (IFRIC), 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. These supplementary information requirements have been incorporated into the notes to the financial statements.
The annual accounts have been prepared on the principle of historic cost, with the following exceptions:
Financial assets and liabilities (including financial derivatives) are valued at fair value through profit or loss
Financial assets and liabilities are valued in accordance with the rules on fair value hedging
To prepare the accounts in accordance with IFRS, management has to make accounting estimates and approximate valuations. This will affect the value of the Company’s assets and liabilities, income and expenses recognised in the financial statements. Actual figures may deviate from estimates used. Areas in which discretionary valuations and estimates of material significance to the Company have been used are described in Note 3.
All amounts are presented in NOK thousands 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
a) New and changed standards adopted by the Company in 2021:
There are no new and/or changed standards with material effect adopted by the company in 2021.
b) Standards, changes to and interpretations of existing standards that have not come into effect and where the Company has not chosen early application:
A limited change was made in IAS 1 Presentation of Financial Statements, specifying that debt must be classified as short-term or long-term debt based on the rights that exist at the end of the reporting period. The classification is unaffected by expectations for the entity or events after the balance sheet date (e.g. breach of borrowing terms). The changes also specify what IAS 1 means when it refers to the ‘settlement’ of a commitment. It also specifies that breach of borrowing terms once the period has ended must be taken into account, even though no measurement is performed at this time. The changes may affect the classification of debt, particularly for entities that previously considered management’s intentions in determining the classification, as well as for certain debt items that can be converted to equity. The change must be applied retroactively in accordance with the main rule of IAS 8 Accounting Policies and will enter into force from 1 January 2023.
There are no other standards or interpretations not yet in force that are expected to have a significant impact on the Company’s financial statements.
2.2 FOREIGN CURRENCY
2.2.1 Functional currency and presentation currency
The accounts are presented in NOK, which is the functional currency of the parent Company and the presentation currency of the Company.
2.3 FINANCIAL INSTRUMENTS
The most important accounting policies relating to financial instruments are described below.
2.3.1 Recognition and derecognition
Financial assets and liabilities are recognised on the balance sheet on the date when the KLP Kommunekreditt AS becomes party to the instrument’s contractual terms and conditions. Regular purchases and sales of investments are recognised on the date of the agreement. Financial assets are removed from the balance sheet when the rights to receive cash flows from the investment expire or when these rights have been transferred and the KLP Kommunekreditt AS has essentially transferred the risk and the potential benefit from ownership. Financial liabilities are derecognised when the rights to the contractual conditions have been fulfilled or cancelled or have expired.
2.3.2. Classification and subsequent measurement
2.3.2.1 Financial assets
Financial assets are classified on initial recognition in one of the following categories:
Amortised cost
Fair value through profit or loss
A financial asset is measured at 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 flows (the ‘business model criterion’), and
At certain times, the contractual terms of the financial asset lead to cash flows that only include repayments and interest on the outstanding principal amount (the ‘cash flow criterion’).
All other financial assets are measured at fair value with changes in value through profit/loss, so:
Assets with contractual cash flows that do not meet the cash flow criterion; and/or
Assets held in a different business model than ‘held to collect contractual cash flows’; or
Assets designated at fair value through profit or loss (the ‘fair value option’).
KLP Kommunekreditt AS may designate a debt instrument that meets the criteria to be measured at amortised cost to be reported at fair value through profit or loss if this eliminates or significantly reduces inconsistencies in measurement (‘accounting mismatches’).
The business model criterion
KLP Kommunekreditt AS assesses the target with a business model in which an asset is held at the portfolio level, because this best reflects the way the business is managed, and information is given to management. The information that is assessed includes:
Explicit guidelines and goals for the portfolio and application of these guidelines in practice. In particular, if the management’s strategy and goal is to keep the asset in order to collect the contractual cash flows, maintain a specific interest profile, and match duration between financial assets and the corresponding financial liabilities used to finance these assets, or realise cash flows through the sale of the assets;
How the return on the portfolio is assessed and reported to management;
The risks that affect the performance of the business model (and the financial assets held within this business model) and how these risks are managed;
How the managers are compensated, e.g. whether the compensation is based on the fair value of the managed assets or the total contractual cash flows; and
Frequency, volume and date of sale in previous periods, the reasons for such sales and expectations of future sales activity. Information about the sales activities is not however assessed in isolation, but as part of an overall assessment of how the Company’s stated goals for managing the financial assets are achieved and how the cash flows are realised.
Assessment of the business model is based on reasonable future scenarios without regard to ‘worst case’ or ‘stress case’ scenarios. If cash flows after initial recognition are realised in a way that is different from the Company’s original expectations, the classification of the remaining financial assets in the relevant business model does not change, but the information is incorporated into the assessment of the newly issued or acquired financial assets in the future.
Cash flow criterion
In this evaluation the principal amount is defined as the fair value of the financial asset on initial recognition. ‘Interest’ is defined as payment for the time value of money and for credit risk related to outstanding principal in a specific period of time and for other basic lending risks and costs (e.g. liquidity risk and administrative expenses), as well as a profit margin.
In assessing whether the contractual cash flows are only repayments and interest on the outstanding principal amount, KLP Kommunekreditt AS consider the contractual terms of the instrument. This includes assessing whether the financial asset contains a contractual clause that can change the date or the amount of the contractual cash flows so that it will not meet this condition. In assessing this the Company considers:
Contingent events that would change the amount and the date of the cash flows;
Influence on functions;
Advance payments and extended terms
Terms that limit the Company’s claim to cash flows from specific assets (e.g. ‘nonrecourse asset arrangements’)
Terms that change the assessment of the time value of money - e.g. periodic resetting of interest rates.
Impairment model
The Financial Supervisory Authority of Norway published a circular 4/2020 criteria’s for identifying defaults, and with this the default definition was somewhat changed. The changes have not had a significant impact for the company.The impairment model for losses on loans and receivables is based on expected credit losses. The impairment model defines default as “a claim that is more than 90 days past due, or an account that is continuously overdrawn for a minimum of 90 days (by at least NOK 1000)”. Also, a commitment is considered defaulted on if it has been forfeited for various reasons, such as in debt negotiations.
How the impairment loss is to be measured is determined for each individual stage and the model uses the effective interest rate method. Upon initial recognition, and in cases where the credit risk has not increased significantly after initial recognition, provision has to be made for credit losses that are expected to occur over the next 12 months (Stage 1). If the credit risk has increased significantly, the provisions should correspond to the expected credit losses over the expected useful life (Stage 2). If there is a loss event, impairments are raised equal to the expected loss on the commitment throughout its life (Stage 3).
For the products where the Company has not developed its own PD (probability of defalult) and LGD (loss given default) models, the loss ratio method is used.
The Company has only public loans, and here the loss ratio method is used, with the exception for low credit risk such as all loan are in stage 1.
For more information on loan losses, please refer to note 8.
Financial derivatives and hedging
Financial derivatives are capitalised at fair value at the time the derivative contract is struck. On subsequent measurement the derivatives are recognised at fair value and are presented as an asset if the value is positive and a liability if the value is negative. Recognition of associated gains and losses depends on whether the derivative has been identified as a hedging instrument and on the type of accounting hedge the derivative is included in.
For derivatives not included in hedging relationships, gains and losses are recognised as net value changes on derivatives and foreign exchange. In the financial statements, they are included in the line ‘Net gain/loss on financial instruments’. These fall into the category of financial assets at fair value reported through profit or loss.
For derivatives included in the accounting hedges, gains and losses are recognised as net changes in value of certificates, bonds and other securities, and are presented in the financial statements under ‘Net profit/(loss) on financial Instruments’.
The derivatives which are hedging instruments are used for hedging interest rate risk on fixed-interest borrowing and lending. In its hedging activity, the Company safeguards itself against movements in market interest rates. Changes in the credit spread are not taken into account in the hedging effectiveness. The Company uses the rules on fair value hedging, so that the book value of the hedged item (asset or liability) is adjusted for the value change in the hedged risk. The value change is recognised in the income statement. On entry into a hedging contract, the connection between the hedging instrument and the hedging object is documented, in addition to the purpose of the risk management and the strategy behind the different hedging transactions. The hedging effectiveness is measured regularly to ensure the hedge is effective.
If the hedge no longer fulfils the criteria for hedge accounting, the recognised effect of the hedge for hedging objects recognised at amortised cost is amortised over the period up to the due date of the hedging instrument.
2.3.2.2 Financial liabilities
The Company 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 has designated certain liabilities at fair value through the income statement, because this reduces or eliminates inconsistencies in measurement (‘accounting mismatches’)
Financial guarantees and loan commitments
Other financial liabilities recognised at amortised cost:
The category includes deposits from customers and credit institutions with no interest rate hedging and other financial liabilities not designated as liabilities measured at fair value through profit or loss.
2.3.2.3 Presentation, classification and measurement in the balance sheet and the income statement
Based on the descriptions above, the presentation, classification and measurement of financial instruments can be summarized in the following table:
Financial instruments
Classification
Loans to and receivables from credit institutions
Amortized cost
Loans to and receivables from customers
Amortized cost
Amortized cost (hedging)
Fixed-income securities
Fair value through profit or loss
Financial derivates (assets)
Fair value through profit or loss
Liabilities created on issurance of securities
Amortized cost
Amortized cost (hedging)
Financial derivates (liabilities)
Amortized cost (hedging)
Liabilities to credit institutions
Amortized cost
2.3.3 Netting
Financial assets and liabilities are presented net in the statement of financial position when there is an unconditional offsetting entitlement that can be legally enforced, and the intention is to settle net or realise the asset and liability simultaneously.
2.3.4 Modification
When the contractual cash flows from a financial asset are renegotiated or otherwise amended, and the renegotiation or change does not lead to derecognition of the financial asset, the gross book value of the financial asset is recalculated, and a gain or loss is recognised in the income statement. The gross book value of the financial asset is recalculated as the present value of the renegotiated or amended contractual cash flows, discounted at the original effective interest rate for the financial asset. Any costs or fees incurred adjust the book value of the modified financial asset and are written down over the remaining lifetime of the changed financial asset.
2.4 CASH AND BANK DEPOSIT
Cash and bank deposits are defined as receivables from credit institutions without any termination date. The amount does not include receivables from credit institutions that are linked to the purchase and sale of securities in the management of the securities portfolios. The statement of cash flows has been prepared in accordance with the direct method.
2.5 FINANCIAL LIABILITIES
The Company’s financial liabilities comprise liabilities to credit institutions and covered bonds issued.
2.5.1 Liabilities to credit institutions
Liabilities to credit institutions are capitalized at market value on acquisition. As a rule, on subsequent measurement the liability is recognized at amortized cost in accordance with the effective interest rate method. The interest costs are included in the amortization and are shown in the line “Interest expenses effective interest rate method” in the income statement.
2.5.2 Covered bonds issued
In the first instance covered bonds issued are recognized at fair value on take-up adjusted for purchase costs, i.e. nominal adjusted for any premium/discount on issue. On subsequent valuation the bonds are valued at amortized cost by the effective interest method. The interest costs are shown in the line “Interest expensese, effective interest rate method” in the income statement. Bonds with fixed interest are recognized in accordance with the rules on fair value hedging inasmuch as they are hedged against change in interest rate level. Upon repurchase of covered bond issued, any gain or loss is recognized in the line “net gain/loss on financial instruments”.
2.6 OWNERS’ EQUITY
The owners’ equity in the Company comprises owners’ equity contributed and retained earnings.
2.6.1 Owners’ equity contributed
Owners’ equity contributed comprises share capital, the share premium fund and other owners’ equity contributed.
2.6.2 Retained earnings
Retained earnings comprise other owners’ equity. Ordinary Company law rules apply to any allocation or use of the retained earnings.
2.7 PRESENTATION OF INCOME IN THE ACCOUNTS
2.7.1 Interest income/expenses
Interest income and interest expenses associated with all interest-bearing financial instruments valued at amortized cost are taken to income using the effective interest rate method (internal rate of return) and is presented in the line “Interest income/expenses, effective interest rate method.
Internal interest rates are determined by discounting contractual cash flows within the expected maturity. The cash flows include setup fees and direct transaction costs that are not paid by the customer. Amortized cost is the present value of these cash flows discounted by the internal rate of return. Interest income for financial assets in stage 1 and stage 2 is calculated using the effective interest method on the gross asset value of the financial asset, while interest income for financial assets in stage 3 is calculated based on the financial asset's amortized cost.
2.8 TAX
Tax costs in the income statement comprise tax payable and changes in deferred tax. Deferred tax and tax assets are calculated as differences between the accounting and taxation value of assets and liabilities. Deferred tax assets are capitalized to the extent it can be shown probable that the Company will have sufficient taxable profit to exploit the tax asset.
The Company is a part of a financial services group and a tax group. Except for the limitations pursuant to the Financial Institutions Act, any tax-related surplus may be passed in its entirety to the parent Company and subsidiaries as a group contribution with tax effect.
The Company pays no benefits to employees and is not covered by the rules on financial activity tax. The Company's nominal income tax rate in 2021 is 22 per cent.
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.
The company’s balance sheet principally comprises loans to local government and enterprises with local government guarantee, as well as covered bonds issued. These items are valued in the accounts at amortized cost, with the exception of borrowing and lending with fixed interest rates which are valued at fair value in accordance with the rules on fair value hedging. This means that the accounting value of the hedging object (fixed interest borrowing and lending) is changed when the market interest rate changes. The credit spread is locked at the commencement date, so the market's pricing of credit is not reflected in book value. This is because the credit element is not hedged.
Financial instruments are assessed for impairment for expected losses. The method for measuring impairment for expected loss depends on whether the credit risk has increased significantly since initial recognition. Upon initial recognition, and when the credit risk has not increased significantly after initial recognition, provisions are based on 12 months’ expected loss (step 1). If the credit risk has increased significantly since initial recognition, but there is no objective evidence of impairment, write-downs are based on expected loss over the lifetime (step 2). If the credit risk has increased significantly and there is objective evidence of impairment, a provision should be raised for the expected loss over its lifetime (step 3).
For the products where the company has not developed its own PD and LGD (loss given default) models, 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. For more information about the company's calculation of losses, refer to Note 8.
Note 4 Segment information
KLP Kommunekreditt AS has no division of its income by products or services. The Company has only the public sector market segment and offers only loans to its customers. The Company has only Norwegian customers. The Company has no external customers representing more than 10 per cent of the Company's total operating income.
Note 5 Net interest income
NOK THOUSANDS
01.01.2021 -31.12.2021
01.01.2020 -31.12.2020
Interest income on loans to customer
232 353
303 354
Interest income on loans to credit institutions
1 390
1 940
Total interest income, effective interest method
233 743
305 293
Interest income on bonds and certificates
10 950
26 841
Other interest income
31 430
81 416
Total other interest income
42 380
108 258
Total interest income
276 123
413 551
Interest expenses on debt from KLP Banken AS
-1 880
-4 695
Interest expenses on issued securities
-137 298
-237 171
Total interest expense, effective interest method
-139 178
-241 866
Other interest expenses
-70 976
-99 274
Total other interest expense
-70 976
-99 274
Total interest expence
-210 154
-341 140
Net interest income
65 969
72 411
Note 6 Net gain/(loss) on financial instruments
NOK THOUSANDS
01.01.2021 -31.12.2021
01.01.2020 -31.12.2020
Net gain/(loss) on fixed-income securities
-4 179
-83
Net gain/(loss) financial derivatives and realized repurchase of own debt
-23 256
-19 082
Total net gain/(loss) on financial instruments
-27 435
-19 164
Note 7 Auditor’s fee
NOK THOUSANDS
01.01.2021 -31.12.2021
01.01.2020 -31.12.2020
Ordinary audit
106
387
Certification services
118
115
Total auditor’s fee
224
502
The audit fee is expensed according to received invoice. The amounts above include VAT.
Note 8 Loan loss provision
KLP Kommunekreditt uses the IFRS 9 exception in the rules for very low credit risk in public-sector lending, and there will be no estimated future losses on the basis of substantially increased credit risk since initial recognition. All loans are classed in stage 1, which corresponds to immaterial change in credit risk since initial recognition. For KLP Kommunekreditt, a simplified loss rate method has been chosen to calculate the expected credit loss (ECL), where the bank uses a very low loss rate to calculate its losses, corresponding to 0.001 per cent of total lending.
A part of the assessment of future losses is the assessment of how the future will look with regard to the future in terms of macroeconomic conditions affecting the bank's credit losses. The expected credit loss (ECL) should be probability-weighted based on several scenarios defined by the bank, but since we use an exception for very low credit risk the bank only use the expected scenario as a basis for the calculation of expected credit loss. KLP Banken’s risk forum reviews the changes in macroeconomic conditions or other factors that could affect the impairments in KLP Kommunekreditt.
Follow-up on non-performing commitments
Non-performing exposures are currently monitored by the public-sector loan administration department. There have been no recorded losses on public-sector lending in KLP Kommunekreditt or KLP at any time. Loans with payments over 30 days past due are followed up by way of dialogue with the public-sector customers, which is believed to be the reason why there have been no cases of default over 90 days in recent years.
EXPECTED CREDIT LOSS (ECL) - LOANS TO CUSTOMERS - PUBLIC LENDING
NOK THOUSANDS
12-month ECL
Lifetime ECL not credit impaired
Lifetime ECL credit impaired
2021
stage 1
stage 2
stage 3
Total stage 1-3
Opening balanse ECL 01.01.2021
173
-
-
173
Transfer to Stage 1
-
-
-
-
Transfer to Stage 2
-
-
-
-
Transfer to Stage 3
-
-
-
-
Net changes
-9
-
-
-9
New losses
26
-
-
26
Write-offs
-15
-
-
-15
Closing balance ECL 31.12.2021
176
-
-
176
Changes (01.01.2021 - 31.12.2021)
3
-
-
3
VALUE OF LENDING AND RECEIVABLES FOR CUSTOMERS RECOGNISED IN THE BALANCE SHEET - PUBLIC LENDING
NOK THOUSANDS
12-month ECL
Lifetime ECL not credit impaired
Lifetime ECL credit impaired
2021
stage 1
stage 2
stage 3
Total stage 1-3
Lending 01.01.2021
17 592 253
-
-
17 592 253
Transfer to Stage 1
-
-
-
-
Transfer to Stage 2
-
-
-
-
Transfer to Stage 3
-
-
-
-
Net change
-853 994
-
-
-853 994
New lending
2 624 925
-
-
2 624 925
Write-offs
-1 487 251
-
-
-1 487 251
Lending 31.12.2021
17 875 934
-
-
17 875 934
EXPECTED CREDIT LOSS (ECL) - LOANS TO CUSTOMERS - PUBLIC LENDING
NOK THOUSANDS
12-month ECL
Lifetime ECL not credit impaired
Lifetime ECL credit impaired
2020
stage 1
stage 2
stage 3
Total stage 1-3
Opening balanse ECL 01.01.2020
161
-
-
161
Transfer to Stage 1
-
-
-
-
Transfer to Stage 2
-
-
-
-
Transfer to Stage 3
-
-
-
-
Net changes
-7
-
-
-7
New losses
40
-
-
40
Write-offs
-20
-
-
-20
Closing balance ECL 31.12.2020
173
-
-
173
Changes (01.01.2020 - 31.12.2020)
13
-
-
13
VALUE OF LENDING AND RECEIVABLES FOR CUSTOMERS RECOGNISED IN THE BALANCE SHEET - PUBLIC LENDING
NOK THOUSANDS
12-month ECL
Lifetime ECL not credit impaired
Lifetime ECL credit impaired
2020
stage 1
stage 2
stage 3
Total stage 1-3
Lending 01.01.2020
16 533 859
-
-
16 533 859
Transfer to Stage 1
-
-
-
-
Transfer to Stage 2
-
-
-
-
Transfer to Stage 3
-
-
-
-
Net change
-910 740
-
-
-910 740
New lending
4 035 223
-
-
4 035 223
Write-offs
-2 066 089
-
-
-2 066 089
Lending 31.12.2020
17 592 253
-
-
17 592 253
Note 9 Tax
NOK THOUSAND
01.01.2021 -31.12.2021
01.01.2020 -31.12.2020
Accounting income before taxes
20 550
34 706
Reversal of value increase financial assets
-59 019
8 388
Change in differences affecting relationship between booked and taxable income
51 996
-18 296
Taxable income
13 527
24 798
DEFFERED TAX ASSETS LINKED TO
Financial instruments
-
-6 202
Hedging of borrowing
-85
-6 461
Securites
-507
-
Lending to customers and credit enterprises
-6 898
-
Total tax-reducing temporary differences
-7 490
-12 664
DEFERRED TAX LINKED TO
Financial instruments
7 325
-
Securities
-
36
Lending to customers and credit enterprises
-
13 674
Premium/discount on borrowing
5 276
2 519
Tax effect of group distribution
2 976
5 456
Total tax-increasing temporary differences
15 576
21 684
Net deferred tax(+)/tax assets(-)
8 086
9 021
SUMMARY OF TAX EXPENSES OF THE YEAR
Change in deferred tax taken to income excl. effect of group distribution
1 545
2 180
Capitalized tax from Group contribution
2 976
5 456
Reallocated tax from paid out Group contribution
-5 456
-8 952
Total tax costs
-935
-1 317
Effective tax rate
-4.5 %
-3.8 %
Income before taxes
20 550
34 706
Income tax expense, nominal tax rate
4 521
7 635
Income tax expense, effective tax rate
-935
-1 317
Difference between effective and nominal tax rate
5 456
8 952
Effect of reallocated tax from paid out Group contribution
5 456
8 952
Total
5 456
8 952
Note 10 Cash and cash equivalents and other loans and receivables from credit institutions
NOK THOUSANDS
31.12.2021
31.12.2020
Bank deposits operations
553 531
442 579
Cash
-
-
Total cash and cash equivalents (liquidity)
553 531
442 579
Bank accounts to be used for the purchase and sale of securities
18 641
4 451
Loans and receivables from credit institutions
572 172
447 030
Note 11 Lending and receivables
NOK THOUSANDS
31.12.2021
31.12.2020
LOANS TO AND RECEIVABLES FROM CREDIT INSTITUTIONS
Bank deposits
572 172
447 030
Loans to and receivables from credit institutions
572 172
447 030
LOANS TO AND RECEIVABLES FROM CUSTOMERS
Principal on lending
17 835 041
17 551 888
Write-downs steps 1 and 2
-176
-173
Fair value hedging
-31 356
62 247
Accrued interest
40 892
40 365
Loans to and receivables from customers
17 844 402
17 654 327
All lending comprises loans to, or loans guaranteed by, Norwegian municipalities and county administrations, including loans to local government enterprises and intermunicipal companies (public sector loans). Guarantees are of the ordinary guarantor type covering both repayments and interest.
Note 12 Categories of financial instruments
NOK THOUSANDS
31.12.2021
31.12.2020
Capitalized value
Fair value
Capitalized value
Fair value
FINANCIAL ASSETS AT FAIR VALUE THROUGH PROFIT AND LOSS
Fixed-income securities
1 666 698
1 666 698
863 851
863 851
Financial derivatives
42 051
42 051
42 630
42 630
Total financial assets at fair value through profit and loss
1 708 748
1 708 748
906 482
906 482
FINANCIAL ASSETS FAIR VALUE HEDGING
Lending to Norwegian municipalities
1 981 191
2 024 610
3 659 595
3 715 811
Total financial assets fair value hedging
1 981 191
2 024 610
3 659 595
3 715 811
FINANCIAL ASSETS AT AMORTIZED COST
Loans to and receivables from credit institutions
572 172
572 172
447 030
447 030
Lending to Norwegian municipalities
15 863 211
15 863 211
13 994 732
13 994 732
Total financial assets at amortized cost
16 435 383
16 435 383
14 441 762
14 441 762
Total financial assets
20 125 323
20 168 742
19 007 838
19 064 054
FINANCIAL LIABILITIES AT FAIR VALUE THROUGH PROFIT AND LOSS
Financial derivatives
9 644
9 644
77 831
77 831
Total financial liabilities at fair value through profit and loss
9 644
9 644
77 831
77 831
FINANCIAL LIABILITIES FAIR VALUE HEDGING
Covered bonds issued
508 146
515 581
1 139 041
1 148 872
Total financial liabilities fair value hedging
508 146
515 581
1 139 041
1 148 872
FINANCIAL LIABILITIES AT AMORTIZED COST
Liabilities to credit institutions
755 168
755 168
745 103
745 103
Covered bonds issued
18 054 970
18 103 842
16 290 616
16 372 745
Total financial liabilities at amortized cost
18 810 137
18 859 010
17 035 718
17 117 847
Total financial liabilities
19 327 927
19 384 235
18 252 590
18 344 550
GAIN/LOSS FAIR VALUE HEDGING
31.12.2021
31.12.2020
On the hedging object
64 620
-13 504
On the hedged item attributable to hedged risk
-64 620
13 504
Gain and loss in fair value hedging
0
0
Fair value should be a representative price based on what a corresponding asset or liability would have been traded for at normal market terms and conditions. A financial instrument is considered as listed in an active market if listed prices are simply and regularly available from a stock market, dealer, broker, industry group, price-setting service or regulatory authority, and these prices represent actual and regularly occurring transactions at arm’s length. If the market for the security is not active, or the security is not listed on a stock market or similar, the Group uses valuation techniques to set fair value. These are based for example on information on recently completed transactions carried out on business terms and conditions, reference to trading in similar instruments and pricing using externally collected yield curves and yield spread curves. As far as possible the estimates are based on externally observable market data and rarely 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. The prices are compared with the prices from Bloomberg to reveal any errors.
Fixed-income securities - other than government
Norwegian fixed-income securities except government are generally priced using prices from Nordic Bond Pricing. Those securities that are not included in Nordic Bond Pricing are priced theoretically. In theoretical price is based on the assumed present value on the sale of the position. A zero-coupon curve is used for discounting. The zero-coupon curve is asjusted upwards by means of a credit spread, which is to take account of the risk the bond entails. The credit spread is calculated on the basis of a spread curve taking account of the duration of the bond. Nordic Bond Pricing is the mainsource of spread curves. They provide company-specific curves for Norwegian saving banks, municipalities and energy. Saving banks have various spread curves based on total assets. For companies where Nordic Bond Pricing do not deliver spread curves, the Group use spread curves from three Norwegian banks. When spread curves are available from more than one of these banks, an equal-weighted average is used. If a bond lacks an appropriate spread curve, spread from a comparable bond from the same issuer is used.
Financial derivatives
Interest rate swaps are valued based on the applicable swap curve at the time of valuation. Derivative contracts are to be used only to hedge balance amounts and to enable payments obligations to be met. Derivative contracts may be struck only with counterparties with high credit quality.
Fair value of loans to Norwegian local administrations
Fair value of lending without fixed interest rates is considered virtually the same as book value since the contract terms are continuously changed in step with market interest rates. Fair value of fixedrate loans is calculated by discounting contracual cash flows by the marked rate including a relevant riskmargin on the reporting date. This is valued in Level 2 in the valuation hierarchy, cf. note 14.
Fair value of loans to and receivables from credit institutions
All receivables from credit institutions (bank deposits) are at variable interest rates. 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 valued at Level 2 in the valuation hierarchy, cf. Note 14.
Fair value of liabilities to credit institutions
These transactions are valued using a valuation model, including relevant credit spread adjustments obtained from the market. This is valued in Level 2 in the valuation hierarchy, cf. note 14.
Liabilities created on issuance of securities
Fair value in this category is determined on the basis of internal valuation models based on external observable data. This is valued in Level 2 in the valuation hierarchy, cf. note 14.
Note 13 Fixed-income securities
NOK THOUSANDS
31.12.2021
Debtor categories
Acquisition cost
Unreal. gain/loss
Accr. int. not due
Market value
Government/social security administration
99 925
-5
0
99 920
Credit enterprises
1 303 999
-2 176
948
1 302 771
Local government administration
263 623
-123
507
264 007
Total fixed-income securities
1 667 547
-2 304
1 454
1 666 698
Effective interest rate: 0.95%
NOK THOUSANDS
31.12.2020
Debtor categories
Acquisition cost
Unreal. gain/loss
Accr. int. not due
Market value
Government/social security administration
134 996
-11
-
134 985
Credit enterprises
584 494
1 544
320
586 358
Local government administration
141 568
-1 369
2 310
142 508
Total fixed-income securities
861 058
164
2 629
863 851
Effective interest rate: 0.58%
Effective interest is calculated as a yield-to-maturity, i.e. it is the constant interest rate level at which one may discount all the future cash flows from the securities to obtain the securities’ total market value.
Note 14 Fair value hierarchy
31.12.2021 NOK THOUSANDS
Level 1
Level 2
Level 3
Total
ASSETS BOOKED AT FAIR VALUE
Fixed-income securities
99 920
1 566 778
-
1 666 698
Financial derivatives
-
42 051
-
42 051
Total assets at fair value
99 920
1 608 829
-
1 708 748
LIABILITIES BOOKED AT FAIR VALUE
Financial derivatives (liabilities)
-
9 644
-
9 644
Total financial liabilities at fair value
-
9 644
-
9 644
31.12.2020 NOK THOUSANDS
Level 1
Level 2
Level 3
Total
ASSETS BOOKED AT FAIR VALUE
Fixed-income securities
134 985
728 866
-
863 851
Financial derivatives
-
42 630
-
42 630
Total assets at fair value
134 985
771 496
-
906 482
LIABILITIES BOOKED AT FAIR VALUE
Financial derivatives (liabilities)
-
77 831
-
77 831
Total financial liabilities at fair value
-
77 831
-
77 831
Fair value shall be a representative price based on what a corresponding asset or liability would have been traded for at normal market terms and conditions. Highest quality in regard to fair value is based on listed prices in an active market. A financial instrument is considered as listed in an active market if listed prices are simply and regularly available from a stock market, dealer, broker, industry group, price-setting service or regulatory authority, and these prices represent actual and regularly occurring transactions at arm's length.
Level 1:
Instruments at this level obtain fair value from listed prices in an active market for identical assets or liabilities to which the entity has access at the reporting date. Examples of instruments in Level 1 are stock market listed securities.
Level 2:
Instruments at this level obtain fair value from observable market data. This includes prices based on identical instruments, but where the instrument does not maintain a high enough trading frequency and is therefore not considered to be traded in an active market, as well as prices based on corresponding assets and price-leading indicators that can be confirmed from market information. Example instruments at Level 2 are fixed-income securities priced on the basis of interest rate paths.
Level 3:
Instruments at Level 3 contain non-observable market data or are traded in markets considered to be inactive. The price is based generally on discrete calculations where the actual fair value may deviate if the instrument were to be traded.
Note 12 discloses the fair value of financial assets and financial liabilities that are recognized at amortized cost and according to the rules on hedge accounting. Financial assets measured at amortized cost and hedge accounting comprise lending to and due to credit institutions, Norwegian municipalities and retail customers. The stated fair value of these assets is determined on terms qualifying for Level 2. Financial liabilities recognized at amortized cost and hedge accounting consist of debt securities issued. The stated fair value of these liabilities is determined by methods qualifying for Level 2.
There have been no transfers between Level 1 and Level 2.
Note 15 Financial derivatives
NOK THOUSANDS 31.12.2021
Nominal amount
Fair value
< 1 year
1-5 years
5-10 years
> 10 years
Total
Derivatives related to borrowing
500 000
7 097
-
-
500 000
-
500 000
Derivatives related to lending
1 445 093
34 954
-
930 735
514 358
-
1 445 093
Total assets
1 945 093
42 051
-
930 735
1 014 358
-
1 945 093
Derivatives related to lending
555 427
-9 644
292 414
237 007
11 475
14 531
555 427
Total liabilities
555 427
-9 644
292 414
237 007
11 475
14 531
555 427
NOK THOUSANDS 31.12.2020
Nominal amount
Fair value
< 1 year
1-5 years
5-10 years
> 10 years
Total
Derivatives related to borrowing
1 100 000
37 088
600 000
-
500 000
-
1 100 000
Derivatives related to lending
327 920
5 542
-
155 422
172 498
-
327 920
Total assets
1 427 920
42 630
600 000
155 422
672 498
-
1 427 920
Derivatives related to borrowing
-
-
-
-
-
-
-
Derivatives related to lending
2 756 824
-77 831
1 203 602
699 602
838 620
15 000
2 756 824
Total liabilities
2 756 824
-77 831
1 203 602
699 602
838 620
15 000
2 756 824
The company uses interest-rate swaps to adjust for differences in interest rate exposure between lending and borrowing. All derivative agreements entered into are for hedging purposes. The hedging strategy involves swapping interest terms in future periods, not swapping principal amounts. Interest-rate swaps are generally agreed with the same principal as the underlying loan or borrowing (back-to-back). Changes in the value of the effective part of the hedging instruments are regularly compared with changes in the value of the hedged risk, and any differences in hedging effectiveness are corrected. See note 2.3.2.1 for a description of the accounting policies for classifying and measuring derivatives.
Note 16 Presentation of assets and liabilities subject to net settlement
31.12.2021 NOK THOUSANDS
Related sums that are not presented net
Gross financial assets/liabilites
Gross assets/ liabilities presented net
Book value
Financial instruments
Security in cash
Net recognised value
ASSETS
Financial derivatives
42 051
-
42 051
-9 190
-
32 861
Total
42 051
-
42 051
-9 190
-
32 861
LIABILITIES
Financial derivatives
9 644
-
9 644
-9 190
-
454
Total
9 644
-
9 644
-9 190
-
454
31.12.2020 NOK THOUSANDS
Related sums that are not presented net
Gross financial assets/liabilites
Gross assets/ liabilities presented net
Book value
Financial instruments
Security in cash
Net recognised value
ASSETS
Financial derivatives
42 630
-
42 630
-42 630
-
-
Total
42 630
-
42 630
-42 630
-
-
LIABILITIES
Financial derivatives
77 831
-
77 831
-42 630
-
35 201
Total
77 831
-
77 831
-42 630
-
35 201
The purpose of this note is to show the potential effect of netting agreements on KLP Kommunekreditt AS. The note shows the derivative positions in the financial position statement.
Note 17 Other assets
NOK THOUSANDS
31.12.2021
31.12.2020
Receivables between Group companies
384
237
Total other assets
384
237
Note 18 Liabilities to credit institutions
31.12.2021 NOK THOUSANDS
Currency
Interest
Due date
Nominal
Accrued interest
Book value
Debt from KLP Banken AS
NOK
Fixed
15.12.2023
755 000
168
755 168
Total liabilities to credit institutions
755 000
168
755 168
Interest rate on debt to credit institutions at the reporting date
0.47%
The interest rate is calculated as a weighted average of the act/360 basis.
NOK THOUSANDS
Book value 31.12.2020
Receipts internal funding
Disbursements internal funding
Changes accrued interest
Book value 31.12.2021
Interest paid in 2021
Debt from KLP Banken AS
745 103
1 655 000
-1 645 000
65
755 168
-1 815
Debt from KLP Banken AS
745 103
1 655 000
-1 645 000
65
755 168
-1 815
31.12.2020 NOK THOUSANDS
Currency
Interest
Due date
Nominal
Accrued interest
Book value
Debt from KLP Banken AS
NOK
Fixed
15.12.2022
250 000
30
250 030
Debt from KLP Banken AS
NOK
Fixed
15.12.2022
495 000
72
495 072
Total liabilities to credit institutions
745 000
103
745 103
Interest rate on debt to credit institutions at the reporting date
0.26%
The interest rate is calculated as a weighted average of the act/360 basis.
Total liabilities created on issuance of securities
18 563 116
17 429 657
Interest rate on borrowings through the issuance of securities at the reporting date.
1.05%
0.63%
The interest rate is calculated as a weighted average of the act/360 basis. It includes interest rate hedges and amortization costs.
NOK THOUSANDS
Balance sheet 31.12.2020
Issued
Matured/ redemed
Other adjustments
Balance sheet 31.12.2021
Interest paid in 2021
Change in liabilities created on issuance of securities
Bonds, nominal value
17 364 000
5 500 000
-4 368 000
-
18 496 000
-
Revaluations
42 033
-
-
-4 597
37 436
-
Accrued interest
23 624
-
-
6 055
29 679
-143 363
Total liabilities created on issuance of securities
17 429 657
5 500 000
-4 368 000
1 459
18 563 116
-143 363
NOK THOUSANDS
Balance sheet 31.12.2019
Issued
Matured/ redemed
Other adjustments
Balance sheet 31.12.2020
Interest paid in 2020
Change in liabilities created on issuance of securities
Bonds, nominal value
17 304 000
4 000 000
-3 940 000
-
17 364 000
-
Revaluations
19 695
-
-
22 338
42 033
-
Accrued interest
63 764
-
-
-40 140
23 624
-289 937
Total liabilities created on issuance of securities
17 387 458
4 000 000
-3 940 000
-17 802
17 429 657
-289 937
Note 20 Other liabilities and provision for accrued costs and liabilities
NOK THOUSANDS
31.12.2021
31.12.2020
Receivables between companies in the same Group
3 528
1 629
Creditors
-
101
Other liabilities
25 406
1
Total other liabilities
28 934
1 731
Value-added tax
33
36
Total accrued costs and liabilities
33
36
Note 21 Transactions with related parties
NOK THOUSANDS
01.01.2021 -31.12.2021
01.01.2020 -31.12.2020
Income statement items
KLP Banken AS, interest on borrowing
-1 880
-4 695
KLP Banken AS, interest on deposits
788
267
KLP Banken AS, administrative services (at cost)
-8 166
-11 838
KLP Kapitalforvaltning AS, fees for services provided
-70
-94
Total
-9 329
-16 359
NOK THOUSANDS
31.12.2021
31.12.2020
Financial position statement items
KLP Banken AS, debt to credit institutions
-755 168
-745 103
KLP Banken AS, deposit
201 054
100 267
KLP Banken AS, loan settlement
384
237
Net outstanding accounts to:
KLP Banken AS
-242
-1 605
KLP Kapitalforvaltning AS
-32
-24
Total
-554 004
-646 228
There are no direct salary costs in KLP Kommunekreditt AS. Personnel costs (administrative services) are allocated from KLP Banken AS.
Transactions with related parties are carried out on general market terms, with the exception of the Company’s share of common functions, which is allocated at cost.
Allocation is based on actual use. All internal receivables are settled as they arise.
Note 22 Capital adequacy
NOK THOUSANDS
31.12.2021
31.12.2020
Share capital and share premium fund
675 000
675 000
Other owners’ equity
85 727
69 697
Total owners’ equity
760 727
744 697
Adjustments due to requirements for proper valuation
-1 667
-864
Core capital/Tier 1 capital
759 060
743 833
Supplementary capital/Tier 2 capital
-
-
Supplementary capital/Tier 2 capital
-
-
Total own funds (eligible Tier 1 and Tier 2 capital)
759 060
743 833
Capital requirement
317 996
306 181
Surplus of own funds (eligible Tier 1 and Tier 2 capital)
441 064
437 653
ESTIMATE BASIS CREDIT RISK
Institutions
122 921
97 979
Local and regional authorities
3 628 147
3 559 832
Covered bonds
130 277
58 636
Calculation basis credit risk
3 881 345
3 716 447
Credit risk
310 508
297 316
Operational risk
6 826
8 755
Credit valuation adjustment
663
110
Total capital requirement assets
317 996
306 181
Core capital adequacy ratio
19.1%
19.4.7%
Supplementary capital ratio
0.0%
0.0%
Capital adequacy ratio
19.1%
19.4%
Leverage ratio
3.8%
3.9%
Capital requirement as at 31.12.2021
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
3.0%
0.0%
3.0%
Counter-cyclical buffers
1.0%
0.0%
1.0%
Applicable capital requirements including buffers
11.0%
3.5%
14.5%
Capital requirement leverage ratio
3.0%
0.0%
3.0%
Note 23 Financial risk management
Organisation of risk management
KLP Kommunekreditt AS is a wholly owned subsidiary of KLP Banken AS. The Board of Directors of the Bank has established a risk management framework aimed at ensuring that risks are identified, 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 also 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, exchange rate risk and interest rate risk lies with the Finance Department.
Note 24 Credit risk
Credit risk is defined as the risk of loss associated with loan customers, derivative counterparties, issuers of securities and other counterparties being unable or unwilling to settle at the agreed time and in accordance with written contracts, where the collateral established does not cover the outstanding claim. KLP Kommunekreditt AS provides loans to Norwegian municipalities and county administrations, local government enterprises, intermunicipal companies and loans to companies where the loan is guaranteed by a Norwegian municipality or county administration. Guarantees are payable on demand.
24.1 CONTROL AND LIMITATION OF CREDIT RISK
The Board has determined a credit policy that contains overarching guidelines, requirements and limits associated with credit risk. The policy lays down that the bank is to have a low credit risk profile and includes limits on types of lending and principles for organisation and operation of the Company’s lending activity. The policy also includes an overall mandate structure for lending and other counterparty exposure. The mandates are linked to Board-determined limits for a large number of the Company’s individual borrowers and these limits derive from a risk classification in which the individual borrowers are assigned a risk class based on a set of fixed criteria. Furthermore requirements are set for reporting to the Board on usage of the limits.
Credit risk associated with issuers of securities, derivative counterparties and other counterparties in the financial area is also limited by Board-determined limits on individual counterparties. These limits are based on the counterparty’s solvency and other assessments of the counterparties’ creditworthiness.
In processing all new loan applications checks are made on whether the customer’s credit limits are greater than the sum of the loan amounts applied for and current lending. In the credit risk policy described above, requirements are set for reporting to the Board on the use of the limits. Any breach of the limits must be reported to the Company’s Board in any event.
24.2 LOANS ACCORDING TO TYPE OF SECURITY/EXPOSURE (PRINCIPAL)
NOK THOUSANDS
31.12.2021
31.12.2020
LOANS ACCORDING TO TYPE OF SECURITY/EXPOSURE (PRINCIPAL)
Lending to municipalities and county administrations
16 900 919
16 576 790
Lending with municipal/county administration guarantee
934 123
975 098
Total
17 835 041
17 551 888
Sums falling due more than 12 months after the end of the reporting period
16 902 342
16 157 303
The Company also invests in securities issued by municipalities and county administrations and will in addition have credit risk exposure in the form of “additional collateral”. The additional collateral can amount up to 20 percent of the cover. In accordance with the Company’s internal guidelines the additional collateral may be in the form of deposits in banks satisfying minimum rating requirements as well as covered bonds issued by Norwegian credit enterprises.
CREDIT QUALITY OF SECURITIES, BANK DEPOSITS AND DERIVATIVES
Securities with external credit rating (Moody’s)
NOK THOUSANDS
31.12.2021
31.12.2020
AAA
1 390 000
863 946
Total
1 390 000
863 946
Deposits in banks grouped by external credit assessment (Moody’s)
NOK THOUSANDS
31.12.2021
31.12.2020
Aa1-Aa3
228 739
217 686
A1-A3
343 433
229 344
Total
572 172
447 030
The Company may also be exposed to credit risk as a result of derivative agreements struck. The purpose of such agreements is to reduce risks arising as a result of the Company’s borrowing and lending activities. The Company’s internal guidelines specify creditworthiness requirements for derivative counterparties. All derivative agreements are entered into with counterparties with a minimum A1 rating (Moody’s).
24.3 MAXIMUM EXPOSURE TO CREDIT RISK
KLP Kommunekreditt AS measures maximum exposure as principal and accrued interest. Security in cash or securities is not exchanged, nor are other credit improvements carried out. The table below shows the maximum exposure for KLP Kommunekreditt AS.
Maximum exposure to credit risk
NOK THOUSANDS
31.12.2021
31.12.2020
Loans to and receivables from credit institutions
572 172
447 030
Loans to and receivables from customers
17 875 758
17 592 079
Fixed-income securities
1 390 000
863 946
Financial derivatives
42 051
42 630
Loss write-downs stage 1
176
173
Total
19 880 157
18 945 858
24.4 LOANS FALLEN DUE OR WRITTEN DOWN
The Company has not incurred losses on lending. The company considers all receivables to be satisfactorily secured.
Loans fallen due or written down
NOK THOUSANDS
31.12.2021
31.12.2020
Principal on loans with payments overdue by 7-30 days
66 249
155
Principal on loans with payments overdue by 31-90 days
-
36 695
Principal on non-performing loans
-
-
Total loans fallen due
66 249
36 851
Relevant security or guarantees
66 249
36 851
Lending that has been written down
-
-
24.5 CONCENTRATION OF CREDIT RISK
The Company’s lending is in its entirety linked to public-sector financing, so the portfolio has a high concentration towards a single sector. The underlying credit risk from this sector is however so low that it is hardly possible to reduce this concentration without increasing the total risk in the portfolio. The concentration towards the Norwegian public sector is thus considered not to be a risk issue.
KLP Kommunekreditt AS’slargest borrower as at 31 December 2021 was approximately 3.8 per cent of the Company’s total lending.
Note 25 Market risk
Market risk is here understood to mean the risk of a reduction in the fair value of the -Company’s owners’ equity as a result of fluctuations in market prices for the Company’s assets and liabilities. Changes in credit margins are excluded as they fall under credit risk.
KLP Kommunekreditt AS is exposed to market risk as a result of the Company's borrowing and lending activity and management of its liquidity.
The exposure is however limited to interest rate risk. Interest rate risk arises from differences in timing of interest rate adjustments for the Company’s assets and liabilities. The risk associated with such imbalances is reduced by using derivative contracts. All of the Company’s borrowing is in NOK, and the whole of the lending portfolio comprises loans in NOK.
25.1 MEASUREMENT OF MARKET RISK
Interest rate risk is measured as the change in value on a one percentage point change in all interest rates.
25.2 INTEREST RATE RISK
The market risk policy comprises the Company’s overarching guidelines, requirements and limits associated with market risk. The policy dictates that the market risk should be minimised so the total market risk is low. It further states that the Company should not actively take positions that expose it to market risk. The policy also sets limits for interest rate risk, both for the total interest rate risk for the indefinite future and for rolling 12-month periods. The risk limits are set to ensure that low market risk profile that has been adopted is adhered to. The operational responsibility for managing the Company’s market risk lies with the Finance Department. The Risk managment and Compliance Department reports the Company’s actual exposure in relation to limits in accordance with guidelines set by the Board.
Interest rate risk arises because the fixed interest periods for the Company’s assets and liabilities are not the same. The gap in the table below shows the difference between assets and liabilities that can be interest-adjusted within the given time intervals. The repricing date shows the time to the next agreed interest adjustment date. Floating-rate loans and deposits, and cash and receivables from credit institutions, fall into the time interval up to one month, while fixed-interest loans, securities and liabilities created on issuance of securities fall into the time interval for which interest adjustment has been agreed.
INTEREST-RATE RISK KLP KOMMUNEKREDITT AS
Repricing dates for interest-bearing assets and liabilities as at 31 December 2021
NOK THOUSANDS
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
Lending
17 835 041
13 864 678
2 057 667
287 556
1 223 138
402 002
Securities
1 653 184
141 000
1 512 184
-
-
-
Cash and receivables from credit institutions
571 649
571 649
-
-
-
-
Total
20 059 874
14 577 327
3 569 851
287 556
1 223 138
402 002
Liabilities created on issuance of securities
19 251 000
1 755 000
16 996 000
-
-
500 000
Liabilities to financial institutions
755 000
755 000
-
-
-
-
Total
20 006 000
2 510 000
16 996 000
-
-
500 000
Gap
53 874
12 067 327
-13 426 149
287 556
1 223 138
-97 998
Financial derivatives
-
286 774
904 023
17 309
-1 167 742
-40 364
Net gap
53 874
12 354 101
-12 522 126
304 865
55 396
-138 362
Repricing dates for interest-bearing assets and liabilities as at 31 December 2020
NOK THOUSANDS
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
Lending
17 551 887
11 905 158
2 583 782
1 271 822
1 041 367
749 758
Securities
851 000
34 000
817 000
-
-
-
Cash and receivables from credit institutions
447 030
447 030
-
-
-
-
Total
18 849 917
12 386 188
3 400 782
1 271 822
1 041 367
749 758
Liabilities created on issuance of securities
17 364 000
260 000
16 004 000
600 000
-
500 000
Liabilities to financial institutions
745 000
745 000
-
-
-
-
Total
18 109 000
1 005 000
16 004 000
600 000
-
500 000
Gap
740 917
11 381 188
-12 603 218
671 822
1 041 367
249 758
Financial derivatives
-
-389 692
1 944 846
-174 012
-855 024
-526 118
Net gap
740 917
10 991 496
-10 658 372
497 810
186 343
-276 360
The Company’s interest rate sensitivity as at 31 December 2021 (2020), measured as value change in the event of one percentage point change in all interest rates, was NOK 9.1 (5.9) million.
Note 26 Liquidity risk
Liquidity risk is the risk that the Company may not be able to meet its obligations and/or finance increases in its assets without substantial additional costs arising in the form of price falls on assets which must be realised, or in the form of more costly financing.
26.1 MANAGEMENT OF LIQUIDITY RISK
The management of KLP Kommunekreditt’s liquidity risk must be viewed in the context of the management of the liquidity risk in the KLP Banken Group. A liquidity policy has been established for the Group containing principles, guidelines, requirements and limits that apply to the management of the liquidity risk. The policy states that the Group is to have a moderate liquidity risk profile and various requirements.The policy contains various requirements and limits to adhere to the desired liquidity risk profile, including targets for deposit cover, limits for refinancing needs for various timeframes and liquidity buffer requirements. The Board has also adopted an emergency plan for financial crises (including liquidity crises) as part of the Bank's recovery plan. In addition to the requirements at Group level, separate specific requirements have been established for KLP Kommunekreditt, 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.
26.2 MATURITY ANALYSIS
The tables below show the maturity analysis of the Company’s assets and liabilities including stipulated interest rates.
LIQUIDITY RISK KLP KOMMUNEKREDITT AS
Maturity analysis for assets and liabilities as at 31 December 2021:
NOK THOUSANDS
Total
Undefined
Up to 1 mth
From 1 mth to 3 mths
From 3 mths to 12 mths
From 1 year to 5 years
Over 5 years
Loans to and receivables from customers
21 128 539
-
47 552
179 932
963 277
4 870 552
15 067 227
Fixed-income securities
1 700 475
-
30 362
168 233
41 589
1 460 290
-
Loans to and receivables from credit institutions
572 172
-
371 118
201 054
-
-
-
Total
23 401 186
-
449 033
549 219
1 004 866
6 330 842
15 067 227
Liabilities created on issuance of securities
19 057 978
-
1 887
49 442
2 150 397
16 344 252
512 000
Financial derivatives
9 071
-
-194
6 176
1 222
3 084
-1 216
Liabilities to credit institutions
762 196
-
306
582
2 711
758 598
-
Total
19 829 245
-
1 998
56 200
2 154 329
17 105 933
510 784
Net cash flow
3 571 942
-
447 034
493 019
-1 149 463
-10 775 091
14 556 443
Maturity analysis for assets and liabilities as at 31 December 2020:
NOK THOUSANDS
Total
Undefined
Up to 1 mth
From 1 mth to 3 mths
From 3 mths to 12 mths
From 1 year to 5 years
Over 5 years
Loans to and receivables from customers
20 138 447
-
45 015
674 044
899 362
4 680 415
13 839 611
Fixed-income securities
876 674
-
52
278 993
4 413
492 776
100 440
Loans to and receivables from credit institutions
447 030
-
346 763
100 267
-
-
-
Total
21 462 151
-
391 830
1 053 304
903 774
5 173 192
13 940 051
Liabilities created on issuance of securities
17 797 441
-
505
30 784
975 161
16 266 991
524 000
Financial derivatives
58 186
-
1 796
9 873
30 094
18 763
-2 341
Liabilities to credit institutions
749 677
-
192
379
1 764
747 342
-
Total
18 605 303
-
2 494
41 036
1 007 019
17 033 096
521 659
Net cash flow
2 856 848
-
389 337
1 012 268
-103 245
-11 859 904
13 418 393
A 24-month internal loan of NOK 755 Million has been provided from KLP Banken AS to KLP Kommunekreditt AS, which is defined as “Liabilities to credit institutions”. This loan is rolled over currently every third month and the interest rate is set each month.
Note 27 Over-collaterisation
NOK THOUSANDS
Fair value
31.12.2021
31.12.2020
SECURITY POOL
Loans to customers
17 888 000
17 710 745
Financial derivatives (net)
31 883
-35 294
Additional collateral 1)
2 759 289
1 260 821
Total security pool
20 679 171
18 936 272
Outstanding covered bonds incl. own funds and premium/discount
19 633 708
18 022 310
Coverage of the security pool
105.3%
105.1%
1) Additional collateral includes loans to and receivables from credit institutions, bonds and certificates. Liquid assets used in the LCR liquidity reserve are not included in additional collateral.
Section 11-7 of the Regulations on Financial Institutions lays down a requirement for over-collateralisation by at least 2 percent of the value of the outstanding covered bonds
Note 28 Salary and obligations to senior management
2021 NOK THOUSANDS
Paid from KLP Kommunekreditt AS
Paid from another company in the same group
Salaries, fees etc.
Other benefits
Annual pension accumulation
Loans
Salaries, fees etc.
Other benefits
Annual pension accumulation
Loans
Interest rate as at 31.12.2021
Repayment plan 1)
SENIOR EMPLOYEES
Carl Steinar Lous, Department manager Public Market/Managing Director
-
-
-
-
1 412
39
303
2 891
1,00
A39
BOARD OF DIRECTORS
Aage E. Schaanning, Chair
-
-
-
-
3 758
178
1 269
6 390
1,00
HC
Aud Norunn Strand
83
-
-
-
12
-
-
3 000
1,55
HC
Aina Slettedal Eide
-
-
-
-
-
-
-
-
-
-
Kristian Lie-Pedersen
-
-
-
-
118
-
-
-
-
-
EMPLOYEES
Total loans to employees of KLP Kommunekreditt
-
-
-
-
-
-
-
2 891
-
-
2020 NOK THOUSANDS
Paid from KLP Kommunekreditt AS
Paid from another company in the same group
Salaries, fees etc.
Other benefits
Annual pension accumulation
Loans
Salaries, fees etc.
Other benefits
Annual pension accumulation
Loans
Interest rate as at 31.12.2020
Repayment plan 1)
SENIOR EMPLOYEES
Carl Steinar Lous, Department manager Public Market/Managing Director
-
-
-
-
1 364
50
372
2 505
1.00
A32
BOARD OF DIRECTORS
Aage E. Schaanning, Chair
-
-
-
-
3 659
209
1 222
5 179
1.00
HC
Aud Norunn Strand
84
-
-
-
6
-
-
1 418
1.70
HC
Karianne Oldernes Tung
23
-
-
-
145
-
-
-
-
-
Kjell Fosse
23
-
-
-
157
-
-
-
-
-
Aina Slettedal Eide
-
-
-
-
-
-
-
-
-
-
Kristian Lie-Pedersen
-
-
-
-
62
-
-
-
-
-
EMPLOYEES
Total loans to employees of KLP Kommunekreditt
-
-
-
-
-
-
-
2 505
-
-
1) A= Annuity loan, last payment, HC=Home Credit.
The KLP Board of Directors has laid down principles and guidelines for remuneration that apply for the entire Group and set up a remuneration committee as a subcommittee of the Board.
The committee reports on and carries out checks that the remuneration schemes in the Group are in line with the Board's principles and guidelines.
Managing director is a contracted-in function from the parent company, KLP Banken AS, and the individual receives no benefits directly from KLP Kommunekreditt AS for the appointment. KLP Kommunekreditt AS refunds that part of the benefits associated with the role as managing director. The Managing Director has no agreement on performance pay (bonus) or guaranteed salary on termination. He is pensionable aged 70.
There are no obligations to provide the Chair of the Board of Directors special consideration or other benefits on termination or change in employment contract or appointment.
Directors’ fees are set by the General Assembly. Board members employed in the KLP Group, not having been elected by and from the employees, do not receive a fee for the Board appointment. Benefits in addition to Directors’ fees for Board members employed in the KLP Group are stated only if they are included in the senior management group employed in the KLP Group. This also applies to any loans they may have with the Group. Of the board members, Aage E. Schaanning, Aina Slettedal Eide and Kristian Lie-Pedersen are employed in the KLP Group.
All benefits are shown without the addition of social security costs.
The KLP Group offers loans for various pruposes. There are separate loan terms for employees, and no senior employees hav 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 29 Number of FTEs and employees
KLP Kommunekreditt AS has two employee, but they do not receive any remuneration or other benefits from the Company.
KLP Kommunekreditt AS buys personnel services from other companies in the KLP Group.
Note 30 Contingent liabilities
NOK THOUSANDS
31.12.2021
31.12.2020
Loan commitment
64 650
4 650
Total contingent liabilities
64 650
4 650
These are contractual payments to borrowers that are highly likely to be paid out.