Net costs subordinated loan and hybrid Tier 1 securities
-478
-372
32
Operating expenses
-1 888
-1 892
37
Sale of business
-183
0
33
Other expenses
-1 258
-1 145
Unit holder's value change in consolidated securites funds
-11 074
-14 736
Total expenses
-63 662
-69 715
Operating profit/loss
11 963
36 919
21
To/from securities adjustment fund – life insurance
245
-22 277
21
To supplementary reserves – life insurance
-7 749
-8 052
21
Assets allocated to insurance customers - life insurance
-2 803
-3 398
Pre-tax income
1 657
3 193
23
Cost of taxes 1
-860
-1 201
Income
797
1 992
28
Actuarial loss and profit on post employment benefit obligations
-88
151
21
Adjustments of the insurance obligations
12
-16
23
Tax on items that will not be reclassified to profit or loss
19
-34
Items that will not be reclassified to profit or loss
-57
101
Revaluation real property for use in own operation
392
209
16
Currency translation foreign subsidiaries
1 778
-353
21
Adjustments of the insurance obligations
-1 778
353
23
Tax on items that will be reclassified to profit or loss
-98
-52
Items that will be reclassified to income particular specific conditions are met
294
157
Total other comprehensive income
238
258
Total comprehensive income
1 034
2 249
1 Unit holders share of taxes in consolidated securities fund
-255
-236
Financial position statementKLP GROUP
NOTE
NOK MILLIONS
31.12.2020
31.12.2019
23
Deferred tax assets
61
62
25
Other intangible assets
684
460
22
Tangible fixed assets
2 557
2 072
17
Investments in associated companies and joint venture
4 240
3 062
7,16
Investment property
81 485
74 545
6,13
Debt instruments held to maturity
28 986
29 701
6,13
Debt instruments classified as loans and receivables
154 180
150 580
6,7,13,15
Lending local government, enterprises & retail customers at fair value through profit / loss
589
602
6,13,15
Lending local government, enterprises and retail customers
115 071
105 727
6,7,13
Debt instruments at fair value through profit or loss
193 814
170 810
6,7
Equity capital instruments at fair value through profit/loss
204 982
206 949
6,7,13,14
Financial derivatives
11 561
7 582
6
Receivables
6 179
2 484
6,8
Assets in defined contribution-based life insurance
0
4 906
13
Cash and bank deposits
2 772
3 194
TOTAL ASSETS
807 161
762 737
Owners’ equity contributed
18 194
16 540
36
Retained earnings
21 222
20 799
TOTAL OWNERS’ EQUITY
39 416
37 339
6,18,19,20,38
Hybrid Tier 1 securities
1 764
1 738
6,18,20,38
Subordinated loan capital
3 135
6 012
28
Pension obligations
934
790
21
Technical provisions - life insurance
595 068
567 883
6,21
Provisions in life insurance with investment option
0
4 906
21
Premiums, claims and contingency fund provisions - non-life insurance
2 729
2 604
6,20,38
Covered bonds issued
24 997
24 415
6,20,38
Debt to credit institutions
14 216
8 199
6,20
Liabilities to and deposits from customers
11 781
11 487
6,7,14
Financial derivatives
789
856
23
Deferred tax
1 425
1 247
34
Other current liabilities
6 859
6 298
Unit holders`s interest in consolidated securites funds
104 050
88 963
TOTAL LIABILITIES
767 745
725 398
TOTAL EQUITY AND LIABILITIES
807 161
762 737
35
Contingent liabilities
27 659
23 344
Changes in Owners’ equityKLP GROUP
2020 NOK MILLIONS
Owners' equity contributed
Retained earnings
Total equity contributed
Owners’ equity 1 January 2020
16 540
20 799
37 339
Income
611
186
797
Items that will not be reclassified to income
-
- 57
- 57
Items that will be reclassified to income later when particular conditions are met
-
294
294
Total other comprehensive income
-
238
238
Total comprehensive income
-
423
1 034
Owners' equity contribution received (net)
1 043
-
1 043
Total transactions with the owners
1 043
-
1 043
Owners’ equity 31 December 2020
18 194
21 222
39 416
2019 NOK MILLIONS
Owners' equity contributed
Retained earnings
Total equity contributed
Owners’ equity 1 January 2019
14 554
19 303
33 857
Income
754
1 238
1 992
Items that will not be reclassified to income
-
101
101
Items that will be reclassified to income later when particular conditions are met
-
157
157
Total other comprehensive income
-
258
258
Total comprehensive income
754
1 496
2 249
Owners' equity contribution received (net)
1 232
-
1 232
Total transactions with the owners
1 232
-
1 232
Owners’ equity 31 December 2019
16 540
20 799
37 339
Statement of cash flowsKLP GROUP
NOK MILLIONS
2020
2019
CASH FLOW FROM OPERATING ACTIVITES
Direct insurance premiums received
32 046
38 467
Reinsurance premiums paid
-71
-56
Direct insurance claims and benefits paid
-21 508
-20 585
Reinsurance settlement received for claims and insurance benefits
0
42
Payments received on transfer
2 850
499
Payments made on transfer
-7 593
-399
Payments to other suppliers for products and services
-2 377
-1 804
Payments to staff, pension schemes, employer's social security contribution etc.
-1 056
-1 123
Interest paid
-1 083
-1 529
Interest received
11 867
12 195
Dividend received
5 829
6 048
Tax and public charges paid
-600
-533
Payments from property operations
3 611
3 604
Net receipts/payments of loans to customers etc.
-8 200
-9 659
Net receipts on customer deposits banking
295
825
Receipts on the sale of shares
118 389
62 788
Payments on the purchase of shares
-105 267
-72 988
Receipts on the sale of bonds and certificates
56 999
81 697
Payments on the purchase of bonds and certificates
-79 275
-84 318
Receipts on the sale of property
83
284
Payments on the purchase of property
-3 167
-6 403
Payments to investments in assets with investment option
0
-905
Net cash flow from purchase/sale of other short-term securities
-5 046
-8 308
Net cash flows from operating activities
-3 272
-2 162
CASH FLOW FROM INVESTMENT ACTIVITIES
Payments on the purchase of tangible fixed assets etc.
-332
-301
Net cash flows from investment activities
-332
-301
CASH FLOW FROM FINANCING ACTIVITIES
The minority's share of operational activities
3 341
-329
Payments on subordinated loan capital
-3 737
0
Receipts on loans from credit institutions
12 720
9 000
Disbursements on loans from credit institutions
-10 206
-7 224
Receipts of owners’ equity contributions
1 285
1 241
Payments on repayment of owners’ equity contributions
-241
-9
Net cash flows from financing activities
3 162
2 679
Net changes in cash and bank deposits
-443
216
Effect of exchange rate changes on cash and cash equivalents
21
-31
Holdings of cash and bank deposits at start of period
3 194
3 009
Holdings of cash and bank deposits at end of period
2 772
3 194
Notes
Note 1 General information
Kommunal Landspensjonskasse gjensidig forsikringsselskap (the Company) and its subsidiaries (together the Group) provide pension, financial, banking and insurance services to private individuals, municipalities and county administrations, health enterprises and to enterprises both in the public and private sectors.
The largest product area is group pensions insurance. Within pension insurance the Group offers local government occupational pensions, defined benefit pensions and defined contribution pensions. In addition the Group offers group life and non-life insurance, banking services, fund and asset management.
Kommunal Landspensjonskasse (KLP) is a mutual insurance company registered and domiciled in Norway. The Company has its head office in Dronning Eufemias gate 10, Oslo.
The Group's annual financial statements may be accessed at www.klp.no.
The Group has subordinated loans listed on the London Stock Exchange and part of the Groups' issued covered bonds are listed on Oslo Stock Exchange.
Note 2 Summary of the most important accounting principles
Below follows a description of the most important accounting principles used in the consolidated financial statements. These principles have been used consistently for all periods presented.
2.1 FUNDAMENTAL PRINCIPLES
The consolidated financial statements for KLP have been prepared in accordance with International Financial Reporting Standards (IFRS) approved by the EU with certain supplements resulting from the Norwegian Accounting Act and the Regulations on annual accounts for insurance companies.
The annual financial statements have been prepared based on the principle of historic cost, with the following exceptions:
Investment properties valued at fair value through profit and loss
Investment property for own use is revalued to fair value
Financial assets and liabilities (including derivatives) are value at fair value through profit and loss
Financial assets and liabilities are valued in accordance with the rules on fair value hedging
In preparing the annual financial statements management must make accounting estimates and discretionary evaluations. This will affect the value of the Group's assets and liabilities, income and expenses recognized in the financial statements. Actual figures may deviate from estimates used. Areas in which discretionary valuations and estimates have been used that are of material significance for the Group are described in Note 3.
All sums are presented in NOK millions without decimals unless otherwise stated.
The financial statements have been prepared in accordance with the going concern assumption.
2.1.1 Changes in accounting principles and disclosures
a) New and changed standards adopted by the Company/Group in 2020:
Changes have been made to IAS 1 Presentation of Financial Statements and IAS 8 Accounting Policies with regard to accounting estimates and errors, to ensure that materiality is defined consistently in standards and policies. The changes clarify when information is considered material and further guidance is included in IAS 1 concerning immaterial information. In particular, the changes clarify:
that the concept of obscuring material information relates to situations in which the effect corresponds to the information having been omitted or misleading and that the entity must consider materiality in relation to the accounts as a whole, and
the primary users of general-purpose financial statements, at whom the financial statements should be aimed, by defining these users as current and potential investors, lenders and other creditors who need to use general-purpose financial statements as supporting documentation for large parts of the financial information they require.
The IASB has published a revised conceptual framework that will be used to set standards with immediate effect. Key changes include:
greater emphasis on the responsibilities of management with regard to the objectives of financial reporting
reintroducing the idea of caution as a subset of neutrality
defining a reporting entity, which may be a legal entity or part of an entity
updating the definitions of assets and liabilities
removing the probability threshold for recognition and adding guidance on exclusions
providing more guidance on various measurement bases and
emphasising that the statement of profit or loss is the key measure of performance and that revenue and costs in other comprehensive income (“OCI”) should be recycled when this strengthens relevance or provides a more credible reflection. No changes will be made to any of the current accounting standards.
IBOR reform/reference rate reform – changes to IFRS 7 and IFRS 9:
The IBOR reform affects a number of agreements that set interest rates according to a benchmark index. The changes to the regulations provide some easing arising from the benchmark interest rate reform. The easing relates to hedging accounting and means that the reform generally results in hedging accounts not being closed. Any ineffective hedging must still be recognised in profit and loss.
IFRS 9 Financial instruments, became operative from the 1st of January 2018 and covers classification, measurement and recognition of financial assets and liabilities, introduces new rules for hedge accounting, with a new impairment model for financial assets. Financial assets are classified into three categories:
Amortized cost
Fair value with value changes through profit or loss
Fair value with value changes through other comprehensive income
The measurement category is decided on initial recognition. Classification depends on the company’s/group’s business model for managing its financial instruments and the characteristics of the individual instrument’s cash flows. The provisions in IFRS 4 Insurance Contracts give companies/groups with insurance-dominated operations two alternative temporary exceptions from the new requirements in IFRS 9.
The exceptions arise out of concerns that IFRS 9 comes into force before the new standard on insurance Contracts, IFRS 17.
1) Companies/groups with insurance-dominated operations are allowed, but not obliged, to apply the current rules for financial instruments (IAS 39) when drawing up IFRS accounts for the financial years 2018, 2019 and 2020. To be regarded as an insurance-dominated undertaking, the requirement is that the insurance liability must constitute at least 90% of the total liabilities, or at least 80% on condition that the undertaking is not involved in significant activities that are not related to insurance. To calculate whether the condition is met, figures for 31.12.2016 should be used.
For the KLP Group, 93.9% of the business is considered to be related to insurance, so the criterion for applying temporary exceptions is fulfilled. This is shown in the table below:
NOK MILLION
INSURANCE RELATED LIABILITIES
Hybrid Tier 1 securities
1 650
Subordinated loan capital
6 220
Pension obligations
712
Technical provisions- life insurance
453 943
Provisions in life insurance with investment options
1 674
Premiums, claims and contingency fund provisions - non life insurance
2 245
Financial derivatives
5 871
Deferred tax
403
Other current liabilities
4 823
Unit holder's interest in consolidated securities fund
55 916
Total insurance related liabilities
533 456
Total liabilities
568 290
Share of insurance related liabilities
93.9%
The KLP Group will make use of this temporary exception and will therefore not implement IFRS 9 before 01.01.2021 or later.
1) Groups with insurance activities which wish to implement IFRS 9 may elect to reclassify items between profit and loss and other income and expenses (other comprehensive income) in accordance with the rules under IFRS 4 for the financial years 2018, 2019 and 2020. The method allows differences in valuation between IAS 39 and IFRS 9 to be eliminated on selected financial assets.
The Group has not chosen to make use of this temporary exception.
In June 2020, amendments to IFRS 4 extending the temporary exemption to apply IFRS 9 were published. IFRS 9 will be introduced for all life and non-life activities on 01.01.2023.
Otherwise, there are no other IFRSs or IFRIC interpretations not yet in force that are expected to have a significant impact on the financial statements.
b) Standards, changes and interpretations of existing standards that have not come into effect and where the Group has not chosen advanced 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.
The new standard for insurance contracts, IFRS 17, was published by the IASB in 2017, but has not yet been approved by the EU. The standard will replace the current standard for insurance contracts, IFRS 4, and will be implemented from 1st of January 2023. The definition of what constitutes an insurance contract has not changed, although some clarifications have been made limiting what is considered to be a qualifying contract that is to be treated in accordance with IFRS 17. Unlike IFRS 4, IFRS 17 also contains rules on how insurance contracts are to be valued and presented. The standard describes a valuation model where the insurance liability is based on the expected present value of future cash flows, plus a risk margin and a profit margin. There are also simplified models available that can be used under certain conditions. The present value can be calculated by identifying the expected cash flows of the contract at a market rate. The risk margin must reflect non-financial risk that makes the insurer indifferent to entering into the contract. Any positive profit margin is capitalised and recognised through ordinary profit and loss as the entity is released from insurance risk. A negative profit margin (loss) is recognised in profit and loss immediately.
The standard assumes that insurance contracts that have approximately equal risk and are managed collectively as a portfolio are grouped according to whether they are profitable, loss-making or profitable with a risk of becoming loss-making. The maximum permitted difference in the issuance of the contracts included in a group is 12 months.
The general rating method is modified for certain contracts issued by life insurance companies where policyholders share the return from underlying assets. In this model, the company's share of changes in value in underlying items will be included in the profit margin.
A simplified premium allocation can be selected for the liabilities for the remaining coverage of short-term contracts, which are often issued by non-life companies.
The general rating method is modified for certain contracts issued by life insurance companies where policyholders share the return from underlying assets. In this model, the company's share of changes in value in underlying items will be included in the profit margin.
The standard requires retrospective application but allows certain simplifications where full retrospective application is practically impossible. There will be a high threshold for the use of simplifications.
In June 2020, an updated version of the standard was introduced, where the matter of significance for the group is that the mandatory implementation date has been changed to 01.01.2023.
The Group has started an extensive implementation projectof IFRS 17. A preliminary survey of the Group’s insurance contracts has been carried out with a view to whether they are within the standard or not, which valuation model the various qualifying contracts belong to and how they should be grouped. The conclusions are working hypotheses that are being further worked on. It is thus not clear how the standard will affect the company's equity if it is implemented in the company accounts. It is nevertheless clear that it is considered that the new rules we affect the financial accounts and key figures for companies that issue insurance contracts or investment contracts with returns that are discretionary.
2.2 CONSOLIDATION PRINCIPLES
2.2.1 Subsidiaries
All entities in which the Group has decisive influence/control are considered subsidiaries. Control is normally achieved through ownership of more than half of the voting capital. The effect of potential voting rights that can be exercised or converted at the end of the reporting period is included in the assessment of control. Subsidiaries are consolidated from the date on which the Group takes over control and they are omitted from consolidation when that control ceases.
In accordance with the changed definition of control in IFRS 10, a large portion of KLP's investments in securities fund are consolidated in the Groups financial statements. KLP/Group has laid wait upon the following factors in assessing whether there is an obligation to consolidate:
The Group takes the initiative for the securities fund and defines investment strategy, management fees etc. for the securities fund's byelaws
The Group undertakes the management within the operating scope of the securities fund's byelaws
The Group receives all management fees in the fund
The Group exploits synergies is by undertaking management itself (except for certain "funds of funds")
The Group has substantial ownership interest in the fund (usually more than 20 per cent)
Applying definition in IFRS 10 makes discretionary evaluations necessary. In the Group’s financial statements, such funds are 100 per cent consolidated in the balance-sheet where non-controlling ownership interests (minority shares in the Securities Fund) are included in the accounting item ‘Unit holders’ interest in consolidated securities funds. The minority's share of the mutual funds are in the financial statement classified as liabilities.
Purchase of subsidiaries is recognized in accordance with the purchase method. Acquisition cost is set at the same as fair value of assets provided by way of consideration for the purchase, equity instruments issued and liabilities assumed on transfer of control. The identifiable assets and liabilities of the acquired company are valued at fair value. If cost of acquisition exceeds fair value of identifiable net assets in the subsidiary, the excess is capitalized as goodwill. If the cost of acquisition is lower, the difference is taken to profit/loss on the date of acquisition.
Intercompany Group transactions and accounts between Group companies are eliminated. Where Group companies present accounts in accordance with principles other than those of the Group, these are converted to correspond to the Group's accounting principles before they are consolidated. The Group's accounts are presented in NOK and those of subsidiaries in foreign currency are translated to NOK at the exchange rate prevailing at the end of the reporting period. On consolidation of income statement items in foreign currency, average foreign exchange rates are used.
2.2.2 Associated companies.
Associated companies are entities in which the Group has substantial influence without having control. If the Group is invested direct or indirect through a holding of 20 per cent or more, it is assumed that the Group has substantial influence unless stated otherwise. The following factors may be use to determine if the Groups has substantial influence:
Representation in the board or similar organs in the invested company
Participation in processes for determine principles, in ex. decisions regarding dividends
Material transactions between the Group and the invested company
Mutual exchange of key personnel, or
Deliverance of important technical information
On the date of acquisition investments in associated companies are taken to account at cost of acquisition. The equity capital method is used for accounting in subsequent periods. This means that the Group's share of profit or loss in associated companies is taken to profit/loss and is added to the capitalized value together with owners' equity changes not taken to profit/loss. The Group does not take a share of the loss to profit/loss if this involves the capitalized value of the investment becoming negative unless the Group has assumed liabilities on behalf of the associated company.
Where necessary accounting principles in associated companies are changed to achieve harmonization with the Group's accounting principles.
2.2.3 Joint arrangements
Joint arrangements are investments in which the Group has joint control with another company. "Joint control" is the contractually agreed sharing of control of a joint arrangement, which exists only when decisions about the relevant activities require unanimity between the parties sharing control.
According to IFRS 11, investments in joint arrangements are to be classified either as joint operating arrangements or joint ventures, depending on the contractual rights and obligations of each individual investor. The Group has considered its joint arrangements and reached the conclusion that they are joint ventures.
On the date of acquisition investments in joint arrangements are recognized at cost of acquisition. The equity capital method is used for accounting in subsequent periods. This means that the Group's share of profit or loss in joint arrangements is taken to profit/loss and is added to the capitalized value together with owners' equity changes not taken to profit/loss. The Group does not take a share of the loss to profit/loss if this involves the capitalized value of the investment becoming negative unless the Group has assumed liabilities on behalf of the joint arrangement.
Where necessary accounting principles in associated companies and joint ventures are changed to achieve harmonization with the Group's accounting principles.
2.2.4 Structured units
Some funds have been consolidated in the Group's financial statement because they are considered to meet the definition of IFRS 10. These funds are in total owned by parent company KLP.
2.3 BUSINESS SEGMENTS
The Group's business segments have been defined in relation to business areas where risk and returns are differentiated from each other. The Group's business segments are grouped into public sector occupational pension and group life, enterprise (defined benefit) and defined contribution pension, non-life insurance, banking, asset management and other business. The segments are described in detail in Note 4.
2.4 TRANSLATION OF TRANSACTIONS IN FOREIGN CURRENCY
2.4.1 Functional currency and presentational currency
The consolidated financial statements are presented in NOK, which is the functional currency of the parent company.
2.4.2 Transactions and financial position statement items
Transactions in foreign currency have been translated to NOK by using the exchange rate on the date of the transaction. Exchange-rate gains and losses on transactions in foreign currency are recognized through profit or loss. This also applies to translation of money items (assets and liabilities) at the end of the reporting period.
Translation differences on monetary items are included as part of the gain and loss on valuation at fair value. Translation differences associated with non-monetary items, such as shares at fair value through profit and loss, are included as an element of value change taken to profit/loss.
2.4.3 Group companies
Entities that are consolidated and have functional currency other than the presentation currency are treated as follows:
The financial position is translated at the exchange rate at the end of the reporting period
The statement of income is translated at average exchange rate (if the average does not in general provide a reasonable estimate against use of the transaction rate, the transaction rate is used)
Translation differences are taken to other comprehensive income.
2.5 TANGIBLE FIXED ASSETS
In the main, the Group's tangible fixed assets comprise office machinery, inventory, art and real estate used by the Group in its business.
Real estate used by the Group is revalued at fair value based on periodic valuations carried out by the Group, with deductions for depreciation. Valuation review is carried out regularly. The principles for valuation of properties are the same for investment property and are described in detail in connection with the principles for accounting treatment of investment property.
Other tangible fixed assets are recognized at cost of acquisition including costs that can be attributed directly to the fixed asset, with deduction for write-downs.
Subsequent costs relating to fixed assets are capitalized as part of the fixed asset if it is likely that the expenditure will contribute to future financial benefit for the Group and the cost can be measured reliably. Repair and maintenance are recognized through profit or loss during the period in which the expenses are incurred.
Depreciation is by straight-line so the acquisition cost of fixed assets or their reassessed value is depreciated to residual value over expected life, which is:
Buildings: 50 years
Office machinery: 3 - 5 years
Vehicles: 5 year
Inventory: 3 - 5 years
Buildings are divided into components if substantial parts have significantly different lifetimes. Each component is depreciated in accordance with that component's life.
The utilizable life of tangible fixed assets is assessed annually. Where there are indications of impairment in excess of residual value, the recoverable sum is calculated. If the recoverable sum is lower than the residual value, write-down is carried out to the recoverable sum.
2.6 INVESTMENT PROPERTY
Real estate not used by the Group is classified as investment property. If a property is partially used by the Group and partially leased to external tenants, the part that is leased to external tenants is classified as investment property if it can be subdivided out.
Investment property comprises buildings and sites, and is valued at fair value at the end of the reporting period. The Group uses a valuation model to estimate market value. The valuation method is based on discounting of the property's expected net cash flow by the market's return requirements.
In the first instance, the market rent at currently applicable terms is used in calculating net cash flow whereas for periods after the expiry of contracts an estimated market rent is used. In addition an income deduction is taken into account for expected vacancy, expected maintenance/improvement costs and normal operating costs.
The expected cash is discounted by a return requirement that is determined on the basis of the risk-free interest rate (10-year Norwegian Government Bond interest rate) adjusted by a supplement for estimated 20-year risk-free interest rate. The estimate on the 20-year interest rate corresponds to the slope of the swap curve between 10 and 20 years. The risk-free interest is then accorded a general property risk to find the return requirement for prime properties. Finally a risk premium is added that is determined on the basis of the willingness of the investors in the property market to accept risk taking account of matters specific to the property such as for example geography, property type, contracts, tenants and technical state of the property.
A set selection of the Group property stock, the pilot portfolio, is valued quarterly by external, independent and qualified valuers. In the event of significant deviation from our own valuation of fair value the differences are analysed and the valuation model’s parameters are adjusted if this proves necessary.
Changes in fair value are taken to profit/loss in the line "Net income from investment properties".
If an investment property is occupied by the Group, the property is reclassified as a tangible fixed asset. Fair value on the date of reclassification provides the cost price for the reclassified property.
If a property the Group has used is leased externally, the property is reclassified as investment property. Any difference between book value and fair value on the date of reclassification is taken to owners' equity as a revaluation.
2.7 INTANGIBLE ASSETS
The Group's intangible assets mainly comprise capitalized IT systems. Directly attributable costs capitalized on the purchase of a new IT system comprise those paid to the system supplier, as well as external consultancy support and internally accrued costs of having the system installed and readied for use.
On further development of IT systems both external and internal costs are capitalized in accordance with the above. System changes regarded as maintenance are taken to expenses as they occur.
Once an IT system is operational the capitalized costs are depreciated by straight line over the expected life. In the event of subsequent capitalization because of further development this is depreciated over the originally set life unless the expenditure increases the total expected life of the system.
If there are indications that the book value of a capitalized IT system is higher than the recoverable sum an impairment test is carried out. If the book value is higher than the recoverable sum (present value on continued use/ownership), the asset is written down to the recoverable sum.
2.8 FINANCIAL INSTRUMENTS
2.8.1 Classification
Financial instruments are classified on first recognition in one of the following categories:
Financial assets
a) Financial assets at fair value through profit or loss
b) Lending and receivables recognized at amortized cost
c) Investments held to maturity recognized at amortized cost
Financial liabilities
a) Financial liabilities at fair value through profit/loss.
b) Other financial liabilities recognized at amortized cost
a) Financial assets and liabilities at fair value through profit or loss
Within this category it may be mandatory or chosen to recognize attribution at fair value with value changes through profit or loss.
Financial assets held for trading are assets acquired primarily with a view to providing a profit from short-term price fluctuations. The Group's derivatives are included in this category unless they are included as an element of accounting hedging in accordance with the rules on hedge accounting.
Financial instruments and liabilities opted to be recognized at fair value with value changes through profit or loss are classified in this category if the financial instruments are either managed as a group, and where their earnings are assessed and reported to management on the basis of fair value, or if the classification eliminates or reduces accounting inconsistencies in measurement.
The financial assets include shares and units/holdings, bonds, certificates and lending whilst the financial liabilities cover debt to credit institutions and derivatives.
b) Lending and receivables recognized at amortized cost
Lending and receivables are financial assets, with the exception of derivatives, with set or determinable payments, and that are not traded in an active market, with the exception of:
Those which it is the Group’s intention to sell on a short-term basis or which it has earmarked at fair value via the income statement (profit/loss)
Those which the Group has earmarked as available for sale
Those from which the holder will probably not be able to recover its whole original investment, other than weakened creditworthiness, and which are to be classified as available for sale.
Lending and receivables at amortized cost comprise:
Loans and receivables linked to investment business
Other loans and receivables including receivables from policyholders.
Loans and receivables in the investment business include debt instruments classified as loans and receivables i.e. bonds that are not priced in an active market as well as lending to local authorities, enterprises and retail customers.
c) Financial assets held to maturity at amortized cost
Financial assets held to maturity comprise financial assets that are not derivatives and that have set or determinable payments and a defined date of maturity and that the Group has the intention and the ability to hold to maturity with the exception of:
Those the enterprise classifies on first recognition at fair value through profit or loss
Those that the enterprise has earmarked as being available for sale
Those that meet the definition of loans and receivables.
The category includes bonds recognized at amortized cost.
d) Other financial liabilities recognized at amortized cost
The category covers subordinated loans, covered bonds issued and debt to as well as deposits from customers.
2.8.2 Recognition and measurement
Purchases and sales of financial instruments are recognized at fair value on the trading date, i.e. when the Group has committed itself to buy or sell that financial instrument. Direct costs of purchase are included in acquisition cost except for purchase costs associated with financial instruments at fair value through profit or loss. For these instruments, purchase costs are taken to expenses directly. Recognition of financial assets ceases when the Group is no longer entitled to receive the cash flow from the asset or the Group has transferred all risk and entitlements associated with its ownership. Recognition of financial liabilities ceases when the underlying obligation in the contract has been met, been cancelled or expired.
a) Value measurement at fair value
The principles for calculating fair value related to the various instruments are shown in Note 6.
b) Value measurement at amortized cost
Financial instruments not measured at fair value are measured at amortized cost using the effective interest rate method. The internal rate of return is set through discounting contractual cash flows over expected duration. The cash flows include setting-up charges and direct transaction costs as well as any residual value on expiry of the expected duration. Amortized cost is the present value of these cash flows discounted by the internal rate of return.
c) Write-down of financial assets valued at amortized cost
In assessing whether there is impairment in value of a financial asset, weight is attached to whether the issuer/debtor has significant financial difficulties and whether there is breach of contract, including default. An assessment is made of whether it is probable the debtor will be bankrupted, whether there is an active market for the asset because of financial difficulties, or whether measurable reduction is being seen in expected cash flow from a group of financial assets. The assessment is based exclusively on historical data: future events are not considered, regardless of the degree of probability.
If there is objective proof of impairment, write-down is carried out. The write-down is calculated by comparing the new, anticipated cash flows with the original cash flows discounted by the original effective interest rate (assets with fixed interest) or by the effective interest rate at the time of measurement (assets with variable interest). The write-down reduces the asset’s capitalized value and is included in the statement of income under "Current returns from financial assets".
Loss assessment and loss write-down is carried out quarterly on individual loans. Loans with unpaid repayments older than 90 days or credits with overdrafts older than 90 days are examined at the end of the reporting period. In addition continuous assessment is carried out of other lending engagements where there is objective proof of impairment.
Lending is also assessed by group. If there is objective proof of impairment in a group of loans, write-down is carried out.
2.8.3 Presentation in the financial position statement and income statement
a) Financial assets at fair value through profit or loss
Financial assets at fair value through profit or loss are recognized in the financial position statement either as "Lending local government, enterprises & retail customers at fair value through profit/loss", "Debt instruments at fair value through profit or loss" or "Equity instruments at fair value through profit or loss". Interest income and share dividend are included in the line “Net return on financial assets". For the banking business, interest income is included in the line "Net interest income banking". Other value changes are included in the line "Net return on financial assets"
b) Loans and receivables at amortized cost
Loans and receivables at amortized cost are presented in the financial position statement either as "Debt instruments classified as loans and receivables", “Loans to local authorities, enterprises and retail customers", “Receivables" or "Cash and bank deposits". Interest income is included in the line “Net return on financial assets". For the banking business, interest income is included in the line "Net interest income banking". Value changes that can be linked to objective indications of impairment as well as foreign exchange changes are included in the line "Net return on financial assets".
c) Financial assets held to maturity
Financial assets held to maturity comprise bonds noted in an active market and are presented in the financial position statement as "Debt instruments held to maturity". Interest income in accordance with the effective interest rate method is included in the line "Net return on financial assets". Value changes that can be linked to objective indications of impairment as well as unrealized foreign exchange changes are included in the line "Net return on financial assets".
d) Liabilities to and deposits from customers
Liabilities to and deposits from customers are recognized at fair value in the financial position statement when the deposit has been recorded as transferred to the customer's account. In subsequent periods, liability to and deposits from customers with variable interest rates are accounted for at amortized cost in accordance with the effective interest rate method. The costs of interest are included in the line "Net interest income banking"
e) Subordinated loan issued
Subordinated loan is taken to account at fair value on subscription. On subsequent measurement subordinated loan is recognized at amortized cost using the effective interest rate method. The method is used to allocate the interest costs over a relevant period and is posted over income in the line "Interest costs and value change subordinated loan and hybrid Tier 1 securities". Subordinated loan in foreign currency is translated to NOK at the end of the reporting period. Value change as a result of the foreign exchange change is posted through income and included in the line "Interest costs and value change subordinated loan and hybrid Tier 1 securities".
f) Hybrid Tier 1 securities issued
Hybrid Tier 1 securities are recognized at nominal on date of issue and valued subsequently at amortized cost. For hybrid Tier 1 securities hedged against exchange and interest rate changes (fair value hedging), book value is adjusted on value change in hedged risk. The value change is posted through income in the line "Net costs subordinated loan and hybrid Tier 1 securities".
g) Covered bonds issued
In the first instance covered bonds issued are recognized at fair value, 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 costs of interest are included in the line "Net interest income banking" in the income statement.
Bonds issued 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.
h) Liabilities to credit institutions
Liabilities to credit institutions are capitalized at market value on take-up. On subsequent measurement fair value is used when this eliminates or reduces accounting inconsistency. The interest costs are included in the line "Net interest income banking" whereas other value changes are included in the line "Net value change on financial instruments" in the income statement.
In 2020, Bank of Norway issued extraordinary F-loans to banks on the basis of the financial negative consequences of the pandemic. The Group's banking business has taken advantage of F-loans from Bank of Norway in 2020. These loans have a fixed term and shall not be repaid before the due date of the loan. In the financial accounts, the loans are recognised on the line "debt to credit institutions".
i) Unit holders' interest in consolidated securites funds
Minority unit holders in the consolidated securities fund may ask to redeem their holdings, and as a result, the minority share of the funds is classified as a debt on the accounting line “Unit holders´ interest in consolidated securities funds”. The minority portion of value changes in securities funds is posted through profit and loss and included in the line “Change of value for unit holders in consolidated securities funds”.
j) Derivatives and hedging
Financial derivatives are capitalized at fair value at the time they are contracted. On subsequent measurement the derivatives are recognized 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 an accounting hedge instrument and in which type of accounting hedge the derivative is included.
For derivatives not included in accounting hedge relationships, gains and losses are recognized through profit or loss as they arise in the line for "Net value change on financial instruments". These are included in the category "Financial assets at fair value through profit or loss".
In two cases the Group has used accounting hedging (hedge accounting). In one case the hedge accounting is used on hedging of hybrid Tier 1 securities issued (the hedging object) against value changes resulting from changes in interest rates and exchange rates (fair value hedging). The hedging instrument is a combined interest rate and currency swap (CIRCUS). The hedge relationship is documented and the effectiveness of the hedging is measured continuously. In the second instance is fair value hedging of fixed interest lending. The hedge relationship is documented and its effectiveness is measured continuously.
Change in fair value of the hedging instrument is included in the income statement at the line for "Net value change on financial instruments". Value changes in the hedging object that can be attributed to the hedge risk are booked as a correction of the hedging object's capitalized value and included in the income statement at the line for "Net costs subordinated loan and hybrid Tier 1 securities" and "Net interest income banking". In those instances in which a security has inbuilt derivatives that are not separated out, the value of the derivative will be included in the security's value as a whole.
2.9 NETTING
Financial assets and financial liabilities are only netted to the extent there is a legal entitlement to net asset against liability, and that it is the intention to carry out netting, as well as the maturity date of the asset corresponding with the date the liability is due payment.
2.10 CASH AND CASH EQUIVALENTS
Cash and bank deposits are defined as receivables from credit institutions without termination date. The amount does not include receivables from credit institutions that are linked to purchase and sale of securities in the management of the securities portfolios.
2.11 THE GROUP'S OWNERS' EQUITY
The Group owners' equity is divided into two main elements:
2.11.1 Owners' equity contributed
The Group's parent company is a mutual company owned by its customers. This means that customers participating in KLP's “Fellesordninger" (Joint Pensions - schemes for public sector occupational pensions) pay an owners' equity contribution on registration. The owners' equity contribution is set in proportion to the relative size of the customer measured in premium reserves.
The owners' equity contribution may be used to cover losses or deficits in current operation. It may only be repaid in connection with transfer of a customer's business from the Company after approval by the board of directors and in advance from the Financial Supervisory Authority of Norway. The member's share of the actual combined owners' equity contribution at the termination date calculated proportionately to the member's share of the Company's total premium reserves is subject to possible repayment.
Distribution of returns on owners' equity contributions depends on the Company's results.
The owners' equity contribution may not be traded.
2.11.2 Retained earnings
The Group's retained earnings comprise the risk equalization fund, the natural perils fund, the revaluation fund and other retained earnings.
Ordinary company law rules apply for any distribution or use of retained earnings. Use of the risk equalization fund must be according the rules of The insurance act.
2.12 RECOGNITION OF INCOME
2.12.1 Premium income
Premium income is taken to income by the amount falling due during the accounting year. Accrual of premiums earned is dealt with through provisions against unearned premiums. Reserves transferred in for the year are recognized through the income statement and included in the premium income. The share of the period's gross premium income accruing to reinsurers in connection with reinsurance is shown as a deduction from gross premium income.
2.12.2 Interest income/expenses
Interest income and interest expenses associated with all interest-bearing financial instruments is and valued at amortized cost are taken to income using the effective interest rate method. Setting-up fees for lending are included in the amortization and taken to income over the loan's expected duration.
Interest income for fixed-income financial investments measured at fair value is classified as "Net return on financial assets". For the banking business the interest income is included in the line "Net interest income banking", whereas other value changes are classified as "Net value change on financial instruments".
2.12.3 Rental income and other income
Income from leasing of real estate is taken to income by straight line accrual over the duration of the lease. The income is included in the line "Net income from investment properties". Fees for asset management are taken to income in proportion to the management carried out for the period up to the end of the reporting period. The income is included in the line "Other income". Other services are taken to income by straight line over the contract period.
2.13 TAX
The Group conducts taxable business.
For the life insurance business, the taxation of income and expenses related to assets in the common portfolio and the investment option portfolio shall be made in accordance with accounting legislation. It will therefore be the technical result, as presented in accounting figures at year end, that will be the basis to taxation. No permanent or temporary differences for tax purposes for the customers portfolio will occur. The non-technical result is mainly related to management of the corporate portfolio and follows ordinary tax rules.
According to the new tax rules of 2018, deductions will no longer be made for provisions for the natural disaster fund and guarantee scheme for the non-life insurance segment. These funds are subject to transitional rules, so that the total provisions for these funds at the end of the 2017 can be deposited in a separate account, where the account is first taxed on the liquidation of the non-life insurance business. In addition, the differences between the provisions for 2017 versus 2018 is deposited in a separate account. The account will be recognized as income on a straight-line basis by 10% each year.
For other business in the Group, there have been no changes in the tax rules.
Differences between accounting and tax valuations of assets and liabilities that will reverse at a later date provide the basis for calculating deferred tax assets or deferred tax liabilities in the financial statements. Deferred tax assets and deferred tax liabilities are netted inasmuch as they are assessed during the same period.
In presenting the consolidated financial statements, capitalization and of deferred tax is considered at Group level. Deferred tax and tax assets are calculated as differences between the accounting and taxation value of assets and liabilities. Deferred tax asset is capitalized to the extent it can be shown probable that the companies in the Group will have sufficient taxable profit to exploit the tax asset. In assessing the probability, emphasis is placed on historic earnings and expected future taxable income.
For foreign subsidiaries, tax payable and deferred tax/deferred tax assets are taken to account in accordance with local tax rules. The tax cannot be set off against the parent company's deficit to be carried forward using Group contributions with tax effect. In the consolidated financial statements’ financial position statement this tax is shown at the lines for "Deferred tax" and "Deffered tax assets". In the income statement the tax cost is shown as "Cost of taxes".
The Group includes some companies covered and some not covered by financial tax. In reporting deferred tax/tax assets in the consolidated financial statements, we therefore use the corporation tax rate applicable to the individual company within the Group.
The cost of taxes is further specified in Note 23.
2.14 INSURANCE CONTRACTS
In accordance with IFRS 4 significant insurance risk must be associated with the contract for it to be able to be defined as an insurance contract. The insurance products the Group offers satisfy the requirement for significant insurance risk and are recognized in accordance with IFRS 4. In accordance with IFRS 4, the insurance contracts are valued as a whole as an insurance contract even though this contains a financial element.
Adequacy testing has been carried out to check that the level of the liabilities on the insurance contracts recognized in the accounts is proportionate to the insurance customers' contractual entitlements. The Group's reserves satisfy the requirements of this test and IFRS 4 therefore imposes no further requirements for reserves. The Group has therefore used applicable Norwegian regulations to account for insurance contracts.
2.14.1 Sectors
The Group offers products to its customers in the following sectors:
a) Group pension
b) Group life
c) Non-life insurance
a) Public group pensions predominantly comprise public service pension schemes that include retirement pensions, survivor pensions, disability pensions and a waiver of premiums during periods of incapacity for work.
From 1 January 2020, all future retirement pension accruals for members born in 1963 or later will take place through a premium scheme in which each year of work results in pension contributions in a similar manner to the national insurance scheme. For these age groups, flexible rules are also introduced from the same date concerning the withdrawal of the retirement pension and the right to combine work with pension payments without income reductions. Pensions accrued through the premium scheme are adjusted prior to the withdrawal of the pension in line with the changes to the basic pension. This is also in line with the regulations set down for the national insurance scheme. The premium scheme is also a performance-based pension scheme and premiums and provisions will be taken on the basis of an unchanged basis of calculation.
For the age groups born before 1963, the gross scheme based on linear earnings will be continued. This means that the individual's earned benefits at all times constitute the proportionate part of the benefits he or she will be entitled to through continued service until retirement age. The proportionate portion is shown as the ratio between the person's service period that he or she has already earned and the total period of service he or she will obtain on continued service until retirement age, however, so that the latter size cannot exceed 40 years when calculating the proportionate portion. The schemes are based on the final pay principle. Adjustment of current pensions in line with the National Insurance Scheme and the regulation of defined rights in line with the basic amount are part of the defined benefit plan's defined benefit plan.
The scheme's benefits are determined in accordance with current public occupational pension rules, which include, among other things, coordination with the National Insurance benefits for the old age pension to ensure a defined gross pension level.
The indexation of current pensions and accumulated pension entitlements is financed entirely by a special indexation premium. Some public sector peculiarities are not prefunded and are financed through single premiums at start-up and possibly through subsequent changes to the pension (guaranteed gross premium).
The net premium reserve in the pension schemes is set as a net single payment premium for the accumulated age, disability and survivors' pensions. In addition, an administration reserve has been set aside based on the Group’s actual costs involved in the payment of pensions.
The premium reserve also comprises allocations to insured events that have occurred but are not yet settled, including a qualifying-period provision for disability risks.
(b) Group life is mainly concentrated on local government group life and teacher group life covering only mortality/whole of life risk. Other cover exists for a small number of customers. In addition there is debt group life that covers whole life risk and for a large number of existing customers also covers disability risk.
The technical insurance provisions in group life insurance are based on risk theory methods. The claims reserve includes provisions for the expected payments on insured events that have occurred but are not yet settled regardless of whether or not these have been reported.
c) In non-life insurance the following products are offered:
Occupational Injury, Personal Accident and Accident
Insurance contracts cover the customers' employees for occupational injury within the scope of the Occupational Injury Act and the Basic Collective Agreement for the Civil Service. In addition, insurance contracts are taken out covering employees for accidents during leisure time.
Accident
Insurance contracts covering the customer for accidents in spare time and for school pupils during school time.
Fire-Combined
Insurance contracts covering damage to customers' property and any loss incurred by the customer in the event of damage to or loss of the property. The product also includes mandatory natural disaster cover. The risk for the Company is reduced through taking reinsurance contracts covering compensation in excess of a certain amount per claim.
Motor Vehicle
Insurance contracts covering damage occurring through use of the customers' motor vehicles. The risk for the Company is reduced through taking reinsurance contracts covering compensation in excess of a certain amount per claim.
Third-party liability
Insurance contracts that cover damage incurred by third parties as a result of the customers' activities. The cover applies both for property claims and personal injuries.
Travel
Insurance contracts that cover customers for injury and loss arising during travel.
Child insurance
Insurance contracts that cover expenses related to accidents or serious illness and loss of income (disability pension).
Group life
Insurance contracts that cover the customer in the event of death and disability.
The risk for the Group is reduced by taking out reinsurance contracts covering payments in excess of a set amount per claim in all of the sectors mentioned above except for group life. The Group is at all times to have technical reserves fully covering the technical liability and other risk emanating from the insurance business. In all cases and at all times, the Group’s reserves are to meet the minimum requirement for reserves under regulation or law.
2.14.2 Provisions in insurance funds
The Group's most important insurance funds are described below:
a) Premium reserve
The premium reserve represents the actuarial cash value of pension entitlements accumulated on the date of calculation. The premium reserve also includes administration reserve in accordance with the Group's calculation base, as well as provisions for incurred, not yet settled insurance claims, including waiting period provisions for disability risk.
b) Supplementary reserves
Supplementary reserves are presented in the income statement in the line “To supplementary reserves - life insurance" as obligatory reserves. Supplementary reserves are allocated to the customers conditionally and may be used to cover any shortfall in returns. Any negative return cannot be covered from supplementary reserves.
c) Premium fund
The premium fund contains premiums paid in advance and any surplus assets allocated to the individual customer’s premium fund accounts. Premium fund assets may be used to cover future premiums.
d) Securities adjustment fund
The securities adjustment fund is defined in Norwegian insurance legislation and is associated with the common portfolio in life insurance.
The securities adjustment fund comprises net unrealized gains associated with short-term financial assets. If net valuation reserves are negative, the securities adjustment fund is set at zero. Changes in the securities adjustment fund are taken through profit or loss.
Unrealized securities valuation reserves associated with short-term financial assets in foreign currency that can be ascribed to foreign exchange rate changes are not allocated to the securities adjustment fund if the investment is hedged against exchange rate changes. Foreign exchange rate changes linked to the hedging instrument are thus not allocated to the securities adjustment fund either but are taken directly to profit or loss.
2.14.3 Base interest rate (returns guarantee)
For public service pension schemes, all new accruals will take place using the basic interest rate of 2.0 percent. Accruals prior to 1 January 2012 were made using a basic interest rate of 3.0 percent. The total average performance guarantee in the public group pension sector amounted to 2.36 percent at the end of 2020.
2.14.4 Mortality and disability
The price tariffs for disability are determined based experience in the Groups own population.
The price tariffs for mortality are equal to the calculation base K2013 with safety margins in accordance with the minimum standard laid down by the Financial Supervisory Authority of Norway. When it comes to the Pension Scheme for Nurses and the Joint Scheme for hospital doctors, a somewhat stronger basis is used.
2.15 RESULT ELEMENTS - LIFE INSURANCE
2.15.1 Returns result
Returns result of varieties on insurance contracts with returns guarantee. Returns result comprises actual return achieved less guaranteed return (base interest rate). A positive returns result is credited to the customer, whereas a negative returns result must be covered from the customers' supplementary reserves and/or from owners' equity. The Company invoices a special premium element (interest guarantee premium) to guarantee the interest guarantee. This premium element is included in the Group's/Company's results.
2.15.2 Risk result
The risk result is an expression of the difference between mortality and disability in the insured population during the period in question relative to what is assumed in the Company’s price tariff. A positive risk result is returned to the customers, but it is possible to withhold up to half of a positive risk result in risk equalization funds. The risk equalization fund may only be used to cover subsequent risk result losses and may amount to a maximum of 150 per cent of risk premium for the year.
Any negative risk result must be covered by the risk equalization fund or owners' equity.
2.15.3 Administration result
The administration result is a result of how the Company's actual expenses deviate from the premium tariff. The administration result is credited entirely to the Company.
2.16 SURPLUS FUNDS SET ASIDE TO CUSTOMERS
Surplus assets credited to the customer contracts are set aside in the customers' premium fund and included as part of the insurance liabilities at the end of the reporting period.
2.17 PENSION OBLIGATIONS - OWN EMPLOYEES
The Group's pension obligations are partially insurance-covered through KLP's public sector occupational pensions through membership of the joint pension scheme for municipalities and enterprises ("Fellesordningen"). Pension liability beyond these schemes is covered through operation. Pension costs are treated in accordance with IAS 19. The Company has a defined benefits based pension scheme for its employees.
The accounting liability for defined benefit schemes is the present value of the obligation on the reporting date, with deduction for 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 as a result of known deviation 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 scheme's benefits is taken to profit/loss immediately.
Presentation of the pension costs in the income statement is in accordance with IAS 1. This standard allows the option of classifying the net interest element either as an operating cost or as a financial cost. The option the Group adopts must be followed consistently for later periods. The Group has presented the pension cost under the accounting line “Operating expenses " and interest element under the accounting line "Current return on financial assets". The estimate deviation has been classified under "Items that will not be reclassified to income" in the accounting line "Actuarial gains and losses on defined benefits pension schemes".
The joint pension scheme “Fellesordningen” is a multi-enterprise scheme, i.e. the technical insurance risk is spread between all of the local authorities and enterprises participating in the scheme. The financial and actuarial assumptions underlying the calculation of net pensions liabilities are thus based on assumptions that are representative of the whole group.
Note 3 Important accounting estimates and valuations
The Group prepares estimates and assumptions on future circumstances. These are continuously evaluated and are based on historic data and expectations concerning probable future events considered on the basis of data available at the time of presentation of the financial statements.
It must be expected that the estimates will deviate from the final outcome and the areas where there is significant risk of substantial change in capitalized values in future periods are discussed below.
3.1 INSURANCE CONTRACTS
The biggest insurance risk in the Group is the risk of incorrect estimation of life expectancy. In determining the premium tariffs, the Group uses its own analyses of its policy-holders and analyses of the entire Norwegian population. Uncertainty over future life expectancy, which is based on estimates far ahead in time, provides a similar risk of a charge against equity capital because of the need for higher provisions, to cover payment over a longer period of time.
There will also be insurance risk linked to disability, but this risk is considerably lower. Uncertainty in calculating probabilities of disability may, as with increased longevity, result in decreased profit for owners, but here there is more scope for adjusting premiums, given that disability pensions have a shorter time horizon for the payments.
Insurance risks linked to mortality are considerably lower and must be seen in relation to insurance risks related to longevity. Increased mortality will result in a negative risk result for the risk of death, but will be counterbalanced by a positive risk result for longevity. The insurance benefits for spouse and child pensions, which make up the risk result for death, are also considerably lower than the benefits for old-age pensions (longevity risk).
Calculations of insurance provisions in the collective pension insurance sector are based on assumptions of disability risk based on KLP’s experience from its own insured population. For the other risk elements, including longevity risk, the assumptions from the K2013 calculation base are used with the contingency margins set by the Financial Supervisory Authority of Norway (FSA of N).
In calculating technical provisions in the group life sector and public sector occupational pensions, provisions are made for claims incurred but not finally settled. The provisions are set using statistical models. The models take account of experience based on reported changes in the insurance population.
There has not been made any extra ordinary provisions in connections with Covid -19, but the development, especially related to disability, is been closely monitored.
In calculating technical provisions in the non-life insurance industry individual claim provisions are made for all reported but not settled claims (RBNS). The provisions are continuously adjusted as claims are processed. All open claims should have a special assessment at least once a year. Provision for claims incurred but not yet reported to the Company (IBNR) is made using statistical models. The models take account of the historic reporting pattern in the different risk groups.
In non-life insurance, measurements and adjustments are also made of the total claim provisions (RBNS+IBNR) so the total level of provision is measured against changes in risk elements such as claim frequency, major claim occurrence, population mix and population size. The claims provisions are assessed at the expectation level, i.e. they contain no contingency margins. Claim provision is not discounted.
The claims reserve includes a provision for future indirect claims-handling expenses (also referred to as unallocated loss adjustment expenses - ULAE). This is estimated based on the magnitude of RBNS and IBNR.
In addition, no extraordinary provisions have been made relating to Covid-19. There is increased uncertainty associated with the pandemic, especially in the occupational injury sector. Going forward, the situation will be closely monitored, and the level of premiums and provisions will be assessed on an ongoing basis.
The sensitivity overview is specified in detail in Note 9.
3.2 INVESTMENT PROPERTIES
Buildings and other real estate are valued at fair value as defined in IFRS 13. Fair value means the amount for which buildings and other real estate can be sold in an arm’s-length transaction between well-informed, voluntary parties. There is not considered to be an active market for trading the Group's investment properties.
As at 31 December 2020 buildings and real estate were valued using the Group's internal valuation model. The model is based on discounting of an estimated 20-year cash flow and the discounting rate used corresponds to the normal market's return requirement for similar properties. For the Norwegian properties as at 31 December 2020, a discounting factor was used in the interval 5.20 – 8.60 per cent, for the Group's Swedish properties it was 5.45 – 7.49 per cent, and for the Danish properties, 5.70 -8.24 per cent.
The following main components are included in future cash folows:
Currently applicable terms and conditions, contract expiry and assumed market rent
Vacant areas with assumed market rent
Parking income, parking area and number of places
Estimated annual inflation
Annual rent adjustment as a percentage of inflation
General vacancy
Normal annual operating costs
Normal annual communal costs per square metre
Upgrading costs per square metre on new lease
Any further upgrading costs (year and amount)
Number of months vacancy on each contract expiry
Assumed final value Year 20
Nominal return requirement
As part of the valuation, yield assessments are also carried out for the individual property and for the total portfolio. In addition to valuation using KLP Eiendom's value assessment model, external valuations are obtained for a selection of the properties. These are used to determine own calculation parameters and to quality-assure the internal valuations.
Minor changes in the return requirement will have relatively heavy impact on property values and it is also assumed that major changes in the “Assumed market rent" will also affect the accounting figures the most.
The sensitivity analysis below shows how the value of one of the Group's centrally located office properties in Oslo changes with certain changes in key parameters in the Group's valuation model. The analysis shows change in value (given as percentage change) for a given change in a parameter on the assumption that all other parameters stay unchanged. In reality there are interdependencies between several variables, so that a change in one parameter will be accompanied by change in one or more other parameters. The sensitivity figures given do not capture such relationships with other variables and are shown only for illustrative purposes. The effects of changes in parameters will vary somewhat from property to property.
SENSITIVITY ANALYSIS
Change in parameter
Change in value
Return requirement
+100 bps
-13 %
Return requirement
-100 bps
16 %
Market rent
+10 %
8 %
Market rent
-10 %
-8 %
Exit yield
+100 bps
-13 %
Exit yield
-100 bps
23 %
Inflation
+50 bps
7 %
Inflation
-50 bps
-7 %
In the analysis above the return requirement means the interest rate used in discounting future cash flows in the model. Market rent is understood as expected rent in the event of renegotiation of existing contracts or on change of tenant. Exit yield means the yield that is used to calculate the final value in the valuation model's final analysis period (Year 20).
The Covid 19 pandemic has created great uncertainty in the commercial property market. The uncertainties have been represented, among other things, by access to foreign capital, falling interest rates, changed borrowing and lending costs for banks, access to equity, altered investor behaviour etc. In addition, the pandemic has brought with it great uncertainty in the rental market, changes in the liquidity of tenants, short-term payment capacity, space requirements etc. Many of these factors have pulled in opposite directions, and the immediate effect has been that the risk premium has been an outgoing trend for several of the property categories in such a way that the falling interest rate situation has not become visible in valuations and actual completed transactions.
It is difficult to draw conclusions about the market in general terms due to an insufficient empirical basis, and it is the Group's view that some property categories in retail and shopping centres are in a historically demanding situation in terms of real cash flow in the short and medium term. It is emphasised that the valuations that have been made are perceived to be at a high level of uncertainty.
3.3 FAIR VALUE OF FINANCIAL ASSETS
The majority of the Group’s assets recognised at fair value through profit and loss are assets traded on an active market, so the market value can be determined with a high degree of confidence.
In the case of the Group’s pricing of unlisted securities, there will be uncertainty in this regard. This is especially true of securities which are priced on the basis of non-observable assumptions. Different valuation techniques are used to determine the fair value of these investments. Unlisted fixed-income securities are priced on the basis of a yield curve with a risk supplement that represents the market’s pricing of the issuer’s industry-specific risk. External prices for a significant proportion of these unlisted securities are collected regularly to test our own valuation models. The pricing methods and the accounts figures are discussed in more detail in Note 6.
3.4 LOSSES ON FINANCIAL ASSETS
Financial assets not measured at fair value are assessed for impairment at the end of the reporting period. The Group's lending portfolio is valued individually for loans on which default has been observed. If there is an objective event at the end of the reporting period that has influence on future cash flows, the loan is written down. In addition, lending with uniform risk profile is valued quarterly by group. This is described in more detail in Note 2.
When it comes to the Group’s portfolio of long-term bonds, including long-term bonds held to maturity, the need for write-down is assessed individually each quarter. The write-down requirements are calculated as the difference in value of the original expected cash flows and the new expected cash flows. There will be uncertainty in calculating the new expected cash flows. Following the outbreak of Covid-19 and strong measures to limit the spread of the virus, the economic activity in the bond market has slowed down. This has led to a number of downgrades of companies. Despite this, no factors or events have been found that would indicate impairment due to a predominant risk of loss in the company's portfolio of long-term bonds.
Note 4 Segment information
NOK MILLIONS
Group pensions pub. sect. & group life
Group pensions private
Non-life insurance
Banking
Asset management
Other
Eliminations
Total
01.01.2020 -31.12.2020
01.01.2019 -31.12.2019
01.01.2020 -31.12.2020
01.01.2019 -31.12.2019
01.01.2020 -31.12.2020
01.01.2019 -31.12.2019
01.01.2020 -31.12.2020
01.01.2019 -31.12.2019
01.01.2020 -31.12.2020
01.01.2019 -31.12.2019
01.01.2020 -31.12.2020
01.01.2019 -31.12.2019
01.01.2020 -31.12.2020
01.01.2019 -31.12.2019
01.01.2020 -31.12.2020
01.01.2019 -31.12.2019
Premium income for own account from external customers 1
37 008
40 128
313
1 135
1 634
1 453
0
0
0
0
0
0
0
0
38 955
42 716
Premium income from other Group companies
94
106
0
0
24
22
0
0
0
0
0
0
-117
-129
0
0
Net financial income from investments
25 351
46 037
-604
715
229
297
304
260
6
6
12
11
10 247
15 841
35 533
63 156
Other income from external customers
1 103
725
2
6
2
1
18
19
0
0
0
0
0
0
1 136
762
Other income from other Group companies
326
239
0
0
0
0
59
59
547
523
0
0
-932
-821
0
0
Total income
63 881
87 235
-288
1 855
1 889
1 774
381
338
554
529
12
11
9 197
14 891
75 625
106 634
Claims for own account
-28 360
-20 157
-45
-202
-1 375
-1 256
0
0
0
0
0
0
0
0
-29 780
-21 616
Insurance provisions for own account
-19 329
-28 312
331
-1 563
-2
-79
0
0
0
0
0
0
0
0
-19 000
-29 954
Costs borrowing
-478
-372
0
0
0
0
0
0
0
0
0
0
0
0
-478
-372
Operating costs excluding depreciation
-1 030
-965
-19
-67
-287
-268
-233
-226
-517
-479
-12
-12
341
325
-1 756
-1 693
Depreciation
-74
-92
0
-3
-5
-5
-4
-5
-6
-5
0
0
-42
-89
-132
-199
Change in value of assets held for sale
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Loss on sale of business
0
0
0
0
0
0
0
0
0
0
0
0
-183
0
-183
0
Other expenses
-1 377
-1 247
0
-5
0
0
-7
-7
0
0
0
0
125
113
-1 258
-1 145
Return to financial intruments attributable
to minority interests
-11 074
-14 736
-11 074
-14 736
Total expenses
-50 649
-51 145
267
-1 841
-1 668
-1 609
-244
-237
-523
-484
-12
-12
-10 833
-14 387
-63 661
-69 715
Operating profit/loss
13 233
36 091
-21
15
220
166
137
101
31
44
0
-1
-1 636
505
11 963
36 919
Funds credited to insurance customers 2
-11 944
-33 454
8
-27
0
0
0
0
0
0
0
0
1 630
-246
-10 306
-33 727
Pre-tax income
1 289
2 637
-13
-13
220
166
137
101
31
44
0
-1
-6
259
1 657
3 193
Cost of taxes
-204
-499
0
0
-40
-14
-3
-27
-5
-9
0
0
-608
-652
-860
-1 201
Income
1 085
2 138
-13
-13
180
151
133
74
26
35
0
-1
-614
-393
796
1 992
Change in other comprehensive income
-63
113
-4
2
-10
14
-4
9
-9
17
0
0
328
101
238
258
Total comprehensive income
1 021
2 251
-17
-10
170
166
130
83
16
52
0
-1
-286
-291
1 034
2 249
Assets
652 277
621 518
sold
7 259
5 270
4 907
42 694
39 703
583
520
7
8
106 330
88 822
807 161
762 737
Liabilities
612 894
584 200
sold
6 668
3 160
2 966
40 267
37 478
248
202
3
3
111 173
93 881
767 745
725 398
¹ Premium income covers premiums earned for own account including savings premium and transferred premium reserves from other companies.
² Funds transferred to the insurance customers include transfers to the premium fund, provisions to the securities adjustment fund, provisions to supplementary reserves and other provisions of surplus funds to the insurance customers.
The KLP Group’s business is divided into the six areas, public sector occupational pension/group life, enterprise (defined benefit) and defined contribution pension, non-life insurance, banking, asset management and other. All business is directed towards customers in Norway.
PUBLIC SECTOR OCCUPATIONAL PENSION AND GROUP LIFE
Kommunal Landspensjonskasse offers group public sector occupational pensions.
ENTERPRISE (DEFINED BENEFIT) AND DEFINED CONTRIBUTION PENSION
KLP Bedriftspensjon AS offers products to enterprises within both the public and private sectors. The business was sold in 2020.
NON-LIFE INSURANCE
KLP Skadeforsikring AS offers property and personal injury products to employers within the public and private sectors. In addition a broad specter of standard insurance products is offered to the the retail market.
BANKING
KLP’s banking business embraces the companies KLP Banken AS and its wholly-owned subsidiaries: KLP Kommunekreditt AS and KLP Boligkreditt AS. The banking business covers services such as deposits and lending to the retail market, credit cards, as well as lending with public sector guarantee.
ASSET MANAGEMENT
Asset management is offered from the company KLP Kapitalforvaltning AS. The company offer a broad selection of securities mutual funds both to retail customers and to institutional customers. The securities management has a socially responsible profile.
OTHER
Other segments comprises KLP Forsikringsservice AS which offers a broad specter of services to local authority pension funds.
Note 5 Net income from financial instruments
NOK MILLIONS
2020
2019
Interest income bank deposits
-1
122
Interest income derivatives
327
607
Interest income debt instruments fair value
3 036
3 504
Total interest income financial assets at fair value
3 362
4 233
Interest income fixed-income securities amortized cost
6 184
6 075
Interest income lending amortized cost
1 633
1 611
Total interest income financial assets at amortized cost
7 816
7 686
Dividend/interest shares and holdings/units
3 968
5 277
Oher income and expenses
-353
-895
Total other current expenses and income
3 615
4 382
Net return on financial assets
14 793
16 301
Interest income lending fair value
230
294
Total interest income financial assets at fair value
230
294
Interest income lending amortized cost
538
601
Total interest income financial assets at amortized cost
538
601
Interest costs debt to credit institutions
-67
-75
Interest costs covered bonds
-282
-414
Interest costs debt to and deposits from customers
-109
-147
Other income and expenses
19
35
Total other income and expenses banking
-439
-601
Net interest income banking ¹
329
294
Value changes shares and units
-5 213
27 577
Value change derivatives
4 859
11 546
Value change debt instruments at fair value
1 840
2 635
Value change lending fair value
-27
24
Value change borrowing fair value
0
0
Total value change financial instruments at fair value
1 458
41 780
Value change loans at amortized cost
451
111
Other unrealized values
428
-66
Total other unrealized values
879
45
Net unrealized gain on financial instruments
2 337
41 825
Realized shares and holdings/units
17 853
8 422
Realized derivatives
-6 788
-13 133
Realized debt instruments at fair value
1 893
5 075
Total realized financial instruments at fair value
12 958
365
Realized bonds at amortized cost ²
106
121
Realized loans at amortized cost
1
0
Total realized financial instruments at amortized cost
106
122
Other financial income and costs
-70
-64
Total other financial income
-70
-64
Net realized gain on financial instruments
12 994
422
Net value changes on financial instruments
15 331
42 247
Total net income from financial instruments
30 454
58 842
¹ Net interest income banking is income and costs linked to banking activity.
² Realized values on bonds at amortized cost come from realized gain/loss on foreign exchange.
Securities denominated in foreign currency are hedged, resulting in minimal net effect of exchange rate changes (reflected in value change/realized derivatives). See Notes 9 and 12 for more information.
The note specifies net income from financial instruments.
Value changes resulting from change in credit risk are not included in this table because of system limitations.
Note 6 Fair value of financial assets and liabilities
Fair value is to be a representative price based on what the equivalent asset or liabilites would be sold for under normal market terms and conditions. A financial instrument is considered as being listed in an active market if listed prices are easily and regularly accessible from a stock exchange, dealer, broker, commercial group, pricing service or regulatory authority, and such prices represent actual transactions that occur regularly at arm’s length. If the market for the security is not active, or the security is not listed on a stock exchange or similar, the Group uses valuation techniques to determine fair value. These are based on information on transactions recently carried out on business conditions, reference to the purchase and sale of similar instruments and pricing by means of externally obtained interest-rate curves and interest-rate differential curves. Estimates are based to the greatest possible extent on external observable market data, and to a small degree on company-specific information.
In the case of this note, there are three different categories of financial instruments: balance sheet classification, accounts classification, and type of instrument. It is for this last category that information is provided about how fair value is derived.
FINANCIAL INSTRUMENTS MEASURED AT AMORTISED COST
This category includes:
Investments held to maturity
Bonds classified as loans and receivables
Other loans and receivables
Liabilities to and deposits from customers
Subordinated loan capital (liabilities)
Other debt issued (liabilities)
Financial instruments not measured at fair value are measured at amortised cost by using the effective interest rate method. The internal rate of exchange is determined by discounting contractual cash flows over their expected term. The cash flows include arrangement/up-front fees and direct transaction costs as well as any residual value on the expiry of the expected term. Amortised cost is the present value of these cash flows discounted by the internal rate of interest. This note contains information about the fair value of the financial instruments that are measured at amortised cost.
FINANCIAL INSTRUMENTS MEASURED AT FAIR VALUE
This category includes:
Equity instruments
Debt instruments at fair value
Derivatives (assets and liabilites)
Debt to credit institutions (liabilites)
Below is a list of which types of financial instrument come under the various accounts categories, and how fair value is calculated.
- INVESTMENTS HELD TO MATURITY - BONDS CLASSIFIED AS LOANS AND RECEIVABLES - DEBT INSTRUMENTS MEASURED AT FAIR VALUE
a) Foreign fixed-income securities
Foreign fixed-income securities are generally priced based on prices obtained from an index provider. At the same time, prices are compared between several different sources to spot any errors.
The following sources are used:
Barclays Capital Indices
Bloomberg
Barclays Capital Indices have first priority (they cover foreign government and foreign credit respecitvely). Then comes Bloomberg based on Bloomberg’s pricing service Business Valuator Accredited in Litigation (BVAL). BVAL has verified prices from Bloomberg.
b) Norwegian fixed-income securities – government
Bloomberg is used as the source for pricing Norwegian Government Bonds. It is Oslo Børs, the Oslo Stock Exchange, that provides the price (via Bloomberg). Prices are compared with prices from Reuters in order to uncover any errors.
c) Norwegian fixed-income securities – other than government ones
Norwegian fixed-income securities except government are mainly priced directly on prices from Nordic Bond Pricing. Securities that are not covered by Nordic Bond Pricing are priced theoretically. The 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 adjusted 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 main source of spread curves. They provide company-specific curves and curves for Norwegian savings banks, municipalities and energy. Savings 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.
d) Fixed-income securities issued by foreign enterprises but denominated in NOK
Fair value is calculated on the same general principles as those applying for Norwegian fixed-income securities described above.
e) Receivables on credit institutions
The fair value of these is considered as being approximately the same as the book value since the terms and conditions of the contract are continually revised in accordance with changes in the market rates.
f) Loans to municipalities and enterprises with municipal guarantee
Receivables are valued by means of a valuation model using relevant credit premium adjustments obtained in the market. For guaranteed loans fair value is calculated as discounted cash flow based on the same interest-rate curves as direct loans, but the credit margin is adjusted to market values for the appropriate combination of guarantee category and type of guarantee. The guarantor is either a state, municipality or a bank.
g) Loans secured by mortgage
The principles for calculating fair value are subject to the loans having fixed-interest rates or not. Fair value of fixed-rate loans is calculated by discounting contractual cash flows by the market rate including a relevant risk margin on the reporting date. The fair value of loans with no fixed rate is approximately equal to book value since the terms and conditions of the contract are continually revised in accordance with changes in the market rates
- EQUITY INSTRUMENTS
h) Shares (listed)
Liquid shares are generally valued on the basis of prices from an index provider. At the same time, prices are compared between different sources in order to spot any errors.
The following sources are used for Norwegian shares:
Oslo Børs/Oslo Stock Exchange (primary source)
Morgan Stanley Capital International (MSCI)
Bloomberg
The following sources are used for foreign shares:
Morgan Stanley Capital International (MSCI) (primary source)
Bloomberg
i) Shares (unlisted)
As far as possible, The Group uses the Norwegian Mutual Funds Association’s industry recommendations. This basically means the following:
The last price traded has key priority. If the last price traded is outside of the bid/offer price in the market, the price is adjusted accordingly. This means that if the last price traded is below the offer price, the price is adjusted upward to the offer price. If it is above the bid price, it is adjusted downward to the bid price.
In cases where there is very little information about the shares, a discretionary assessment is carried out, such as a fundamental analysis of the company, or a broker assessment.
j) Private Equity
Most of the investment in Private Equity goes through funds. The funds’ fair value is to be based on reported market values that follow from the International Private Equity and Venture Capital Valuation Guidelines (’IPEV Guidelines). These guidelines are established by the European Venture Capital Association (EVCA) and are based on the principle of approximate market assessment of the companies. Fair value is calculated on the basis of the funds’ reported market value adjusted for payments in and out during the period between the fund’s last reported market value and the period being reported on for the Group. Direct investments in Private Equity are treated in the same way as with current stocks, but valuation can be daily, quarterly or yearly. In cases where it's possible to obtain information on what co-investments are priced within the funds, it will be considered in the valuation process. Other direct investments are valued based on either cost prices, reported market values from companies or available trading prices.
DERIVATIVES
k) Futures/FRA/IRF
All futures contracts for KLP are traded on the stock exchange. Bloomberg is used as a prices source. Prices are also obtained from another source in order to check that Bloombergs’ prices are correct. Reuters acts as a secondary source.
l) Options
Bloomberg is used as a source for pricing options traded on the stockmarket. Reuters is a secondary source.
m) Interest-rate swaps
Interest-rate swaps are valued in a model that takes observable market data such as interest-rate curves and relevant credit premiums into account .
n) FX-swaps
FX-swaps with a one-year maturity or less are priced on curves that are built up from FX swap-points obtained from Reuters. The market is not considered particularly liquid for FX-swaps with a maturity of more than one year and basis-adjusted swap curves are used for pricing purposes.
- DEBT TO CREDIT INSTITUTIONS
o) Placements with credit institutions and deposits
Placements with credit institutions are made as short-term deposits. Fair value is calculated by discounting contractual cash flows by market rate including a relevant risk margin on the reporting date. Deposits are prices on swap curves.
SUBORDINATED LOAN CAPITAL, OTHER DEBT ISSUED, AND DEPOSITS FROM CUSTOMERS
p) Fair value of subordinated loans
The observable price is used as the fair value of loans listed on an active stock exchange. In the case of other loans that are not part of an active market the fair value is based on an internal valuation model based on observable data.
q) Fair value of subordinated bond/perpetual bond issued
Fair value in this category is determined on the basis of internal valuation models based on external observable data.
r) Covered bonds issued
Fair value in this category is determined on the basis of internal valuation models based on observable data.
s) Deposits from customers
All deposits are without fixed-rate interest. The fair value of these is considered as approximately equal to book value since the contractual terms are continually revised in accordance with the market rate.
The tables below give a more detailed specification of the content of the different classes of assets and financial liabilities.
NOK MILLIONS
31.12.2020
31.12.2019
Book value
Fair value
Book value
Fair value
DEBT INSTRUMENTS HELD TO MATURITY - AT AMORTIZED COST
Norwegian hold-to-maturity bonds
5 130
5 786
5 215
5 698
Foreign hold-to-maturity bonds
23 856
26 163
24 487
25 935
Total debt instruments held to maturity
28 986
31 950
29 701
31 633
DEBT INSTRUMENTS CLASSIFIED AS LOANS AND RECEIVABLES– AT AMORTIZED COST
Norwegian bonds
51 396
54 805
49 807
51 469
Foreign bonds
102 738
111 115
100 736
104 886
Other receivables
47
47
37
37
Total debt instruments classified as loans and receivables
154 181
165 967
150 580
156 392
LENDING LOCAL GOVERNMENT, ENTERPRISES & RETAIL CUSTOMERS AT FAIR VALUE THROUGH PROFIT/LOSS
Loans to local government sector or enterprises with local government guarantee
589
589
602
602
Total loans to local government, enterprises & retail customers
589
589
602
602
LENDING TO LOCAL GOVERNMENT, ENTERPRISES & RETAIL CUSTOMERS – AT AMORTIZED COST
Loans secured by mortgage
23 763
23 816
21 755
21 758
Loans to local government sector or enterprises with local government guarantee
81 335
82 668
73 141
73 401
Loans abroad secured by mortage and local government guarantee
9 923
9 923
10 766
10 794
Loans creditcard
50
50
65
65
Total loans to local government, enterprises & retail customers
115 071
116 458
105 727
106 018
DEBT INSTRUMENTS AT FAIR VALUE THROUGH PROFIT OR LOSS
Norwegian bonds
51 841
51 841
54 801
54 801
Norwegian certificates
6 094
6 094
6 295
6 295
Foreign bonds
92 025
92 025
85 004
85 004
Foreign certificates
549
549
50
50
Investments with credit institutions
43 305
43 305
24 660
24 660
Total debt instruments
193 814
193 814
170 810
170 810
EQUITY CAPITAL INSTRUMENTS AT FAIR VALUE THROUGH PROFIT OR LOSS
Shares
185 112
185 112
190 350
190 350
Equity funds
18 488
18 488
14 562
14 562
Property funds
1 382
1 382
32
32
Alternative investments
0
0
2 005
2 005
Total equity capital instruments
204 982
204 982
206 949
206 949
RECEIVABLES
Receivables related to direct business
1 433
1 433
1 141
1 141
Receivables related to reinsurance agreements
176
176
153
153
Reinsurance share of gross claims reserve
0
0
0
0
Receivables related to securites
3 111
3 111
614
614
Prepaid rent related to real estate activites
212
212
212
212
Other receivables
1 246
1 246
364
364
Total other loans and receivables including receivables from policyholders
6 179
6 179
2 484
2 484
FINANCIAL LIABILITIES - AT AMORTIZED COST
Hybrid Tier 1 securities
1 764
1 592
1 738
1 672
Subordinated loan capital
3 135
3 561
6 012
6 928
Debt to credit institutions
3 304
3 304
1 407
1 407
Covered bonds issued
24 997
25 105
24 415
24 546
Liabilities and deposits from customers
11 781
11 781
11 487
11 487
Total financial liabilities
44 980
45 342
45 059
46 039
FINANCIAL LIABILITIES - AT FAIR VALUE THROUGH PROFIT OR LOSS
Debt to credit institutions
10 913
10 913
6 791
6 791
Total financial liabilities
10 913
10 913
6 791
6 791
Assets in life insurance with investment option
0
0
4 906
4 906
Provisions in life insurance with investment option
0
0
4 906
4 906
NOK MILLIONS
31.12.2020
31.12.2019
FINANCIAL DERIVATIVES - AT FAIR VALUE THROUGH PROFIT OR LOSS
Assets
Liabilities
Assets
Liabilities
Forward exchange contracts
9 140
384
5 572
647
Interest rate swaps
1 144
405
1 038
99
Interest rate and currency swaps
1 058
0
973
111
Share option
219
0
0
0
Total financial derivatives
11 561
789
7 582
856
Note 7 Fair value hierarchy
31.12.2020 NOK MILLIONS
Level 1
Level 2
Level 3
Total
ASSETS BOOKED AT FAIR VALUE
Investment property
0
0
81 485
81 485
Land/plots
0
0
996
996
Real estate fund
0
0
3 354
3 354
Buildings
0
0
77 136
77 136
Lending at fair value
0
589
0
589
Bonds and other fixed-income securities
34 621
123 108
4 250
161 978
Certificates
1 058
5 585
0
6 643
Bonds
16 125
110 382
0
126 506
Fixed-income funds
17 437
7 141
4 250
28 828
Loans and receivables
31 106
730
0
31 836
Shares and units
181 714
4 097
19 171
204 982
Shares
179 469
2 939
2 704
185 112
Equity funds
2 245
0
55
2 300
Property funds
0
1 157
224
1 382
Special funds
0
0
0
0
Private Equity
0
0
16 188
16 188
Financial derivatives
0
11 561
0
11 561
Total assets at fair value
247 440
140 085
104 905
492 431
LIABILITIES BOOKED AT FAIR VALUE
Financial derivatives
0
789
0
789
Debt to credit institutions ¹
9 999
914
0
10 913
Total financial liabilities at fair value
9 999
1 702
0
11 701
31.12.2019 NOK MILLIONS
Level 1
Level 2
Level 3
Total
ASSETS BOOKED AT FAIR VALUE
Investment property
0
0
74 545
74 545
Land/plots
0
0
933
933
Real estate fund
0
0
3 154
3 154
Buildings
0
0
70 458
70 458
Lending at fair value
0
602
0
602
Bonds and other fixed-income securities
40 167
105 973
0
146 140
Certificates
3 344
3 002
0
6 345
Bonds
21 924
102 971
0
124 896
Fixed-income funds
14 899
0
0
14 899
Loans and receivables
22 946
1 724
0
24 670
Shares and units
186 785
5 503
14 660
206 949
Shares
184 673
3 466
2 211
190 350
Equity funds
2 112
0
54
2 166
Property funds
0
32
0
32
Special funds
0
2 005
0
2 005
Private Equity
0
0
12 396
12 396
Financial derivatives
0
7 582
0
7 582
Total assets at fair value
249 898
121 385
89 206
460 489
LIABILITIES BOOKED AT FAIR VALUE
Financial derivatives
0
856
0
856
Debt to credit institutions ¹
6 791
0
0
6 791
Total financial liabilities at fair value
6 791
856
0
7 647
¹ The line «Debt to credit institutions» includes liabilities measured at fair value and amortized cost.
This line is therefore not reconcilable against the Balance sheet. The liabilities measured at amortized cost amounted to NOK 3 304 million per 31.12.2020 and 1 407 million per 31.12.2019.
Changes in Level 3, Investment Property
Book value 31.12.2020
Book value 31.12.2019
Opening balance 1 January
74 545
67 570
Sold
-83
-291
Bought
3 166
6 167
Unrealised changes
3 956
1 060
Other changes
-99
39
Closing balance 31.12.
81 485
74 545
Realised gains/losses
0
42
Changes in Level 3, Shares
Book value 31.12.2020
Book value 31.12.2019
Opening balance 1 January
2 211
2 542
Sold
-91
-1 455
Bought
487
780
Unrealised changes
97
343
Closing balance 31.12.
2 704
2 211
Realised gains/losses
8
321
Changes in Level 3, Equity funds
Book value 31.12.2020
Book value 31.12.2019
Opening balance 1 January
54
61
Sold
0
-9
Bought
0
0
Unrealised changes
1
2
Closing balance 31.12.
55
54
Realised gains/losses
0
0
Changes in Level 3, Private Equity
Book value 31.12.2020
Book value 31.12.2019
Opening balance 1 January
12 396
10 383
Sold
-1 675
-2 358
Bought
8 341
2 882
Unrealised changes
1 600
1 489
Closing balance 31.12.
20 662
12 396
Realised gains/losses
636
878
Closing balance 31.12.
104 905
89 206
Unrealised changes and realized gains / losses are reflected on the line "Net value changes on financial instruments" in the consolidated income statement.
The tables "Changes in level 3" shows changes in level 3 classified instruments in the period indicated.
Fair value shall be a representative price based on what a corresponding asset or liability would have been traded for on 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 noted in an active market if noted prices are simply 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.
Level 1:
Instruments at 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. Examples of instruments at 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 corresponding therefore not considered to be traded in an active market, as well as prices based on 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 no 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. The instruments covered at Level 3 in the Group include unlisted shares and Private Equity.
No sensitivity analysis has been carried out on securities included in Level 3. A sensitivity analysis for investment property can be found in note 3. A change in the variables of the pricing is considered of little significance. On a general basis, a 5 percent change in the pricing would produce a change of NOK 5 245 million as of 31.12.2020 and NOK 4 460 million as of 31.12.2019. Everything related to investment property is included in Level 3.
During the period from 01.01.2020 to 31.12.2020, a net movement of NOK 568 millions in stocks has been moved from Level 1 to Level 2 and NOK 819 millions from Level 2 to Level 1. This is due to changes in liquidity, based on the guidelines above. There have been no other movements between the different levels in 2020.
The general principles related to the distribution between levels basically concern whether the asset or liability is listed or not and whether the listing can be stated to be in an active market. As regards shares, there is a further distinction between trading days and amount of trading which separates out listed securities that do not form part of an active market. The values at the end of the reporting period provide the basis for any movement between the levels.
Valuations related to items in the various levels are described in Note 6, investment property is described in note 3.
Fair value of assets and liabilities measured at amortized cost are given in note 6. The level placements for these debt instruments are as follows: assets classified as held to maturity would be level 1 and loan and receivables would be level 2. Liabilities measured at amortized cost, subordinated loan would be level 1 and hybrid tier 1 capital would be level 2 and debt to credit institutions would be level 1. Information on pricing of these liabilities can be found in note 6.
Note 8 Assets in defined-contribution-based life insurance
The business that has offered defined contribution-based life insurance was sold in 2020, the note specification below therefore only shows 2019 information.
NOK MILLIONS
Organization number
Number units
Rate
Fair value 31.12.2019
Average return per unit %
Average return per unit whole NOK
UNITS IN EQUTY FUNDS
KLP AksjeGlobal Indeks ll
987570199
31 422
2 763.88
87
26.47%
578
KLP AksjeNorge Indeks
988425958
289
2878.56
1
16.52%
408
KLP Aksje Fremvoksende Markeder indeks I
996715426
4 611
2 190.04
10
20.90%
379
KLP Framtid
918126767
2 329 728
1 373.26
3 199
23.38%
260
KLP AksjeNorden Mer Samfunnsansvar
923251642
3 574
1 072.38
4
10.40%
101
KLP AksjeGlobal Mer Samfunnsansvar
920672183
10 900
1 266.84
14
6.34%
76
KLP AksjeGlobal Mer Samfunnsansvar II
923251626
21 941
1 078.19
24
8.87%
88
Baillie Gifford Worldwide Glob Alpha Fund NOK Acc
156 437
189.54
30
32.03%
46
Quoniam FS SICAV GlobEq MinRisk KLP I
60 268
1 125.35
68
21.38%
198
Total units in equity funds
2 619 169
3 436
UNITS IN FIXED-INCOME FUNDS
KLP Obligasjon 5 år
979518315
435
1 280.23
1
2.05%
26
KLP Obligasjon Global l
989753746
640
1 206.46
1
10.98%
122
KLP Kredittobligasjon
993511757
6 086
1 053.06
6
2.43%
26
KLP Obligasjon 3 år
979518323
0
1 026.21
0
-0,24 %
-3
KLP Obligasjon 1 år Mer Samfunnsansvar
923251669
343
997.93
0
0.33%
3
KLP Obligasjon Global mer Samfunnsansvar
923251685
163
1 003.45
0
-0.28%
-3
KLP Nåtid
918126740
1 362 457
1 008.89
1 375
4.15%
41
Quoniam FS SICAV GlobCredit MinRisk KLP I
3 507
1 051.69
4
5.72%
57
Total units in fixed-income funds
1 373 630
1 387
UNITS IN MONEY MARKET FUNDS
KLP Pengemarked
979518218
76 783
1 000.10
77
1.64%
16
Total units in money market funds
76 783
77
Total units in securities funds
4 899
Bank deposits
4
Other assets
3
Total assets in defined-contribution-based life insurance
4 906
PER CENT
1. quarter
2. quarter
3. quarter
4. quarter
Returns per quarter
7.35%
2.01%
2.81%
3.73%
The return on the holdings is the value change of the sum deposited and takes account of transactions during the period. This is termed money-weighted return. The return on the fund is the total return for the fund, also known as time-weighted return.
If there are no transactions during the period, the return on the holding and the fund is the same.
Note 9 Risk management
Through its activity, the Group is exposed to both insurance risk and financial risk. The aim of the overarching risk management for the Group is that the financial risk is managed in such a way that the Group is able at all times to meet the liabilities the insurance contracts impose on the business. The Board of Directors sets the overarching risk strategies that are put into practice at the senior management level.
Risk strategy is implemented and monitored by the line organization, with periodic reporting. Any breaches in risk lines and limits are reported as they occur, with a description of measures taken to regularize the situation. Units outside the line organization monitor that the risk-taking is carried out within the authorisations the line has.
9.1 INSURANCE RISK
An insurance contract according to IFRS 4 is defined as "A contract under which one party (the insurer) accepts significant insurance risk from another party (the policyholder) by agreeing to compensate the policyholder if a specified uncertain future event (the insured event) adversely affects the policyholder". The uncertainty at the portfolio level is additionally affected by factors such as changes in law and court decisions. Insurance results will be more stable and predictable the more contracts there are in the portfolio.
The Group's insurance business is divided into the following sectors: group pension public sector and non-life insurance. As described in Note 2, the weightiest risks in group pension are disability risk and longevity risk, whereas risk of death/whole life is somewhat less weighty. Guidelines have been prepared for non-life insurance for regarding the kind of risks the Company accepts in its portfolio. Basically, it accepts risks from customers who are within the Group's primary target groups in non-life insurance provided the scope of the insurance lies within the standard products the Group offers. The total insurance risk will also be less diversified where the portfolio has geographical dispersion and is spread over different insurance products.
In non-life insurance, insurance risk is generally managed through provisions for future expected claims under existing contracts, pricing of the risk element in insurance premium, and through reinsurance contracts. In addition, more specific measures have been taken according to the insurance cover offered.
Insurance risk is generally managed through close monitoring of the risk incidence and if appropriate subsequent change in the tariffs.
9.1.1 Insurance provisions
The insurance provisions are set at the right level of expectation, with addition of safety margins. In group pension public sector, the Group can add up to a half year’s risk result to the risk equalization fund. This fund can be used to meet unexpected fluctuations in risk results.
For disability risks in the collective pension sector, assumptions are used based on the group's disability experience. For other risk elements in the collective pension sector, the assumptions from the calculation basis K2013 are used, with safety margins, according to the minimum standard set by the Financial Supervisory Authority of Norway in 2013. For men, the Group uses its own life expectancy assumptions that assume a greater life expectancy improvement than K2013. In the Pension Scheme for Nurses, the same formulas and parameters are used but with an enhanced safety margin due to significantly longer life spans in these schemes. For the Pension Scheme for Hospital Doctors, K2013 is used with an enhanced safety margin for both genders.
We are currently in a special situation related to corona. At present, there is no excess mortality in the population as a result of the pandemic. If the pandemic should lead to lasting increased mortality, this will give higher risk results. At the same time, there are factors related to the pandemic situation that could affect withdrawals of disability pensions in 2021 and the next few years, such as:
Layoffs and recessions
Home office (physically and mentally)
Extra work in health enterprises
Lack of capacity of health workers in general
After-effects of disease
9.1.2 Setting the premium
Development in the Group's insurance risk is continuously monitored. Risk result and future expectations of development in insured risk are based on observations and prognoses set by the SSB (Statistic Central Bureau). These create the basis for pricing of the risk element in the premium.
In the sector for group pension, public sector the Group has a large population, which provides a high degree of predictability and stability in its tariffs. Normally they will therefore stay the same for several years at a time.
In the non-life insurance business, guidelines have been drawn up for the types of risk that the Company accepts in its portfolio. Risks are generally accepted from customers from within the Company’s primary target groups, provided that the scope of the cover falls within the standard products the Company offers. Premiums are differentiated based on the individual customer’s risk. In borderline cases, special decision procedures are followed before the risk can be taken on.
9.1.3 Reinsurance and reinsurance program
a) Group pension public sector
The way the insurance contracts have been established, the current risk is generally within the framework of the Group's risk-bearing capacity. Collective Pension Public only has products without the possibility to choose the scope of the insurance cover for the individual insured. Based on this limitation, the size of the company and resulting great risk-bearing ability, the overall assessment is that the need to have reinsurance in KLP is small. There is no reinsurance cover for collective pensions in KLP today.
b) Non-life insurance
The company reduces its underwriting risk, including concentration risk, by reinsurance cover that limits the company's retention per claim. Guidelines have been set to minimise counterparty risk in the reinsurance contracts in non-life insurance. A maximum limit is set for the individual reinsurer and a minimum level is defined for the reinsurers' credit ratings.
9.1.4 Sensitivity calculations
9.1.4.1 Sensitivity calculations in group public sector pensions
The effect of an immediate 20 per cent increase in the incidence of disability would, with current numbers be NOK 345 million on the risk result for the year. The effect on the premium reserve of a corresponding permanent change in the incidence of disability would be an increase of NOK 703 million.
An immediate 10 per cent reduction in mortality would, with current numbers, mean a negative effect of NOK 228 million on the risk result for the year. The effect on the premium reserve of a corresponding permanent change in mortality would be an increase of NOK 10.070 million.
The Group's large numbers within group public sector pensions help to stabilize the insurance risk and the claim estimates. Deviations are related primarily to non-insurable magnitudes that do not affect the result.
9.1.4.2 Sensitivity calculations in non-life insurance
The table below shows the profit/loss effect of a 1 per cent change in costs, premium levels, claim payments and claims reserve:
SENSITIVITY CALCULATIONS IN NON-LIFE
1 per cent change in expenses
NOK 4.0 million
1 per cent change in premium level
NOK 17.3 million
1 per cent change in claims payment
NOK 12.3 million
1 per cent change in claims reserves
NOK 18.5 million
9.2 FINANCIAL RISK
The Group's financial goal is to achieve a competitive and stable return, at the same time as solvency satisfies external and internal requirements. The Group has a long-term investment strategy in which risk-taking is at all times matched to the Group's ability to bear risk. The focus in asset management is cost effectiveness, a long-term perspective and broadly diversified portfolios with the goal of achieving competitive and stable returns for our customers and owners over time.
The Group's financial risk comprises liquidity risk, market risk and credit risk.
9.2.1 Liquidity risk
Liquidity risk is the risk that the Group does not have sufficient liquidity to cover short-term debt, uncalled residual liabilities that may fall due and current operations without substantial extra costs arising in the form of price falls on assets that have to be realized. The liquidity strategy contains various requirements and limits in order to comply with the desired liquidity risk profile. In addition division of responsibilities and contingency planning are covered. The liquidity strategy is operated at the senior management level and the liquidity is managed internally in accordance with mandates.
Uncalled residual liability of NOK 27.659 million comprises mainly committed, not paid in sums against private equity and approved loans that have not been paid out. The total is specified in detail in Note 35 Contingent liabilities. The agreements govern solvency requirements among other things, so that the drawing can be approved for payment.
9.2.2 Market risk
Market risk is the risk of losses resulting from changes in market prices of various assets such as shares, bonds, property and other securities. The market risk depends on how large an exposure there is to the various assets and on the volatility in the market prices. Developments in the Norwegian and international securities markets generally have major significance for the Group's results.
Risk of a fall in the value of various assets is the biggest financial risk in the short term. Of the risk concerning assets, equity exposure is the largest financial risk factor, but also the market risk associated with interest, credit (spread) and property has a significant loss potential. The Group's interest rate risk associated with a prolonged low interest rate level is however limited. With the current formulation of the rules, technical provisions are not affected by changes in market interest rates. On the liabilities’ future transition to market value, annual pricing of the interest rate guarantee will mean that the customers will bear the risk of the interest rate level being lower than the base interest rate. Since the Group mainly provides pension schemes to the public sector, the Group will price the interest rate guarantee right up until the insured dies, which means the interest rate risk arising from the insurance obligations is limited.
The Group exchange rate hedges the majority of international exposure. Financial hedging of currency exposure is done through derivatives. As a rule, all of the Group's fixed-income investments and property investments in foreign currency are hedged back to NOK. For equity investments in foreign currencies, the hedging ratio in 2020, except for the currency turmoil in March, was about 60 per cent with permissible fluctuations between 50 and 70 per cent.
All equity and interest rate exposures are included in a risk measurement system that enables simulation and monitoring of equity and interest rate risk across the portfolios. Active risk is managed through specifying a benchmark with the index for each portfolio.
To reduce the risk of negative results from asset management, the Group uses CPPI rules for customer portfolios for daily monitoring the market risk. This strategy helps to ensure that the risk is adjusted to the Group's risk capacity. The CPPI rules gives a return profile, which fits the overall target to protect owners' equity and preserve the risk capacity over time. In addition, the Group has a high proportion of long-term (hold-to-maturity) bonds and fixed-interest lending that contributes to stability in returns.
Derivatives are principally used for risk reduction for cost and time-effective implementation of changes in risk and for currency hedging.
Through the life company, the equity risk is by far the largest market risk in the Group. As measured by stress tests, this is in excess of 50 per cent. The rest of the market risk is spread equally between property risk, interest rate and credit risk. The fact that large parts of the interest rate and credit exposure are posted at amortised cost changes the relative picture of market risk. Equity and property risk then make up more than 80 per cent of the total market risk.
Sensitivity analysis - market risk
In connection with the parent company’s ( KLP) own risk and solvency assessment (ORSA), several scenario analyzes and forecasts for capital adequacy have also been carried out this year. Analysis shows that KLP will be well capitalized through the whole forecast period (2025). In scenarios with negative market development it is presumed that KLP according to internal rules will reduce the allocation in shares in the common portfolio. These scenarios also show how the ancillary own funds (Group 2) will contribute in situations with low reserves so that the capital adequacy not will be reduces below the target ratio of 150 per cent.
Calculation of solvency margin (SCR ratio)
The European rules for calculation of solvency margin, SCR ratio, main target is to protect and ensure the interest of the insurance customers. The Group performs quarterly calculations of the SCR ratio.
According to the standard method of calculation in Solvency II, the Group has a solvency capital coverage of 264 per cent, which is slightly higher than at the end of 2019 when it stood at 253 per cent. The solvency capital coverage is well above the Group’s target of 150 per cent. The regulatory minimum requirement is 100 per cent.
Several sensitivity analyses linked to solvency capital coverage have been carried out. The solvency capital is calculated to increase by 10 percentage per 50 basis points interest rate increase, and to be reduced by 10 percentage per 50 basis points interest rate decrease. This may be considered low, at least compared to private occupational pensions, and is mainly due to the fact that public-sector occupation pensions avoid the problem of paid-up policies. A 25 per cent fall in the stock market reduces capital adequacy by something under 50 percentage points when the rules are taken into account. This is a significant drop, but the level of capital adequacy will still be above the level at which action has to be considered.
Previous estimates have shown that, with the safety margins in the Company’s tariffs and with the current level in the risk equalisation fund, solvency capital coverage is not very sensitive to changes in longevity and disability risk.
9.2.3 Credit- and concentration risk
Emphasis is placed on diversification of credit exposure to avoid concentration of credit risk against individual debtors. To monitor credit risk in lending and investments a special credit committee has been established, meeting regularly. The limits for credit risk against the individual debtor are set by the committee. Changes in debtors' credit assessments are monitored and followed up.
The Group has good balance between Norwegian bonds and international bonds and has a portfolio of exclusively good credit notes. 400 per cent of the Group's total credit exposure is invested with issuers with an AA- rating or better. The Group has a separate international government bonds portfolio and the element of government bonds is also substantial in the Norwegian bonds portfolio.
The Group has a lending portfolio of high quality, with limited credit risk and historically very low losses. In the main, the Group provides loans secured on housing with a loan-to-value ratio of less than 80 per cent, loans to local authorities and loans with local authority guarantees. Lending secured through mortgages on housing amounts to NOK 21.1 billion. The value of the mortgages represents a greater value than the lending since a large part of the mortgages were established earlier in time and the price rise in housing in recent years has been substantial.
The Group has limited concentration risk. Because no exposures exceed the threshold values defined in the Solvency II regulations, the Group has no capital requirements for concentration risk under the standard method. The way in which the fixed interest and equity portfolios are managed will generally help to limit concentration risk through extensive use of index management. The Group sets explicit limits for lending which restrict concentration on specific individuals and groups. Sector concentration is monitored via monthly and quarterly reporting.
Although the Group’s investments are well diversified, there is a clear preponderance of investments in Norway. This is a deliberate and a natural consequence of dealing mainly with public-sector occupational pensions.
9.3 TOTAL MAXIMUM EXPOSURE TO CREDIT RISK FOR THE GROUP
The Group's total maximum exposure to credit risk comprises book values of financial assets and liabilities (see note 13 for more information regarding the Group's credit risk). The book classes of securities are specified in detail in Note 6 Fair value of financial assets and liabilities.
Note 10 Liquidity risk
The table in this note specifies the Company’s financial liabilities classified according to maturity structure. The amounts in the table are non-discounted contractual cash flows.
2020 NOK MILLIONS
Within 1 month
1-12 months
1-5 years
5-10 years
Over 10 years
Total
Hybrid tier 1 securities ¹
0
62
249
312
1 452
2 075
Subordinated loans 2
0
131
592
687
5 073
6 484
Covered bonds issued
18
1 423
26 618
587
0
28 646
Debt to credit institutions
1 351
2 410
610
0
0
4 370
Liabilities to and deposits from customers
11 781
0
0
0
0
11 781
Accounts payable
123
0
0
0
0
123
Contingent liabilities
27 659
0
0
0
0
27 659
Total
40 931
4 025
28 070
1 587
6 525
81 139
Financial derivatives
Financial derivatives gross settlement
Inflows
0
0
0
0
0
0
Outflows
0
0
0
0
0
0
Financial derivatives net settlement
2 396
2 381
116
-266
-294
4 333
Total
2 396
2 381
116
-266
-294
4 333
¹ In regards to the loans that are perpetual, estimated cash streams are up to expected maturity at the interest adjustment date.
2 The cash flows in this category may deviate from previous reports due to changes in maturity date in the calculation.
If the minority interests are taken out of account, derivatives maturing within one month are reduced with NOK 29 million, payables to credit institutions maturing within one month are reduced with NOK 140 million, derivatives maturing between 1 to 12 months are reduced with NOK 1 million. Derivatives maturing between 1 to 5 years and 5 to 10 years, increased by NOK 2 million in both periods. Total amount of the financial liabilities for the Group are after these adjustments NOK 85 306 million.
2019 NOK MILLIONS
Within 1 month
1-12 months
1-5 years
5-10 years
Over 10 years
Total
Hybrid tier 1 securities ¹
0
64
256
320
1 490
2 130
Subordinated loans
0
252
1 006
6 170
0
7 427
Covered bonds issued
0
1 413
23 802
601
0
25 816
Debt to credit institutions
51
626
842
0
0
1 519
Liabilities to and deposits from customers
11 487
0
0
0
0
11 487
Accounts payable
7
0
0
0
0
7
Contingent liabilities
23 344
0
0
0
0
23 344
Total
34 889
2 354
25 906
7 091
1 490
71 730
Financial derivatives
Financial derivatives gross settlement
Inflows
0
0
0
0
0
0
Outflows
0
0
0
0
0
0
Financial derivatives net settlement
2 260
2 277
69
-142
-306
4 159
Total financial derivatives
2 260
2 277
69
-142
-306
4 159
¹ In regards to the loans that are perpetual, estimated cash streams are up to expected maturity at the interest adjustment date.
If the minority interests are taken out of account, derivatives maturing within one month are reduced with NOK 14 million, payables to credit institutions maturing within one month are reduced with NOK 1 million and derivatives maturing between 1 to 12 months are reduced with NOK 1 million. Total amount of the financial liabilities for the Group are after these adjustments NOK 75 873 million.
The table above shows financial liabilities the Group has, grouped by interest payments and repayment of principal, based on the date payment falls due. The banking business contains the largest proportion of the financial liabilities in the Group.
The risk that the Group would not have adequate liquidity to meet its current liabilities and current operations is very small since a major part of the Group’s assets is liquid. The Group has significant funds invested in the money market, bonds and shares that can be sold in the event of a liquidity requirement. The Group’s liquidity strategy involves the Group always having adequate liquid assets to meet the Group’s liabilities as they fall due without accruing significant costs associated with releasing assets.
Asset composition in the Group’s portfolios should be adequately liquid to be able to cover other liquidity needs that may arise. KLP Kapitalforvaltning AS has the day-to-day responsibility and reports on the Group’s liquidity. Internal parameters have been established for the size of the liquidity holding. The Group’s risk management unit monitors and reports developments in the liquidity holding continuously. The Group Board determines an asset management and liquidity strategy for the Group annually. The liquidity strategy includes parameters, responsibilities, risk measurement and an emergency plan for liquidity management.
The biggest obligations in the Group are those related to insurance, essentially applying to pension obligations. These obligations are fully founded and the liquidity management is handled in the same way as other obligations. Please see the table below, which shows the expected payment profile based on the assumptions for the period.
EXPECTED PAYMENT PROFILE PENSION OBLIGATIONS
The table below shows expected disbursment profile based on expectations for the period.
2020 NOK MILLIONS
Year
1 year
2-5 years
6-10 years
11-20 years
21-30 years
31-40 years
41-50 years
51-80 years
Total
Amount
20 772
83 831
128 955
299 545
308 771
270 816
192 522
167 168
1 472 379
2019 NOK MILLIONS
Year
1 year
2-5 years
6-10 years
11-20 years
21-30 years
31-40 years
41-50 years
51-80 years
Total
Amount
18 000
75 067
120 564
305 890
348 500
322 419
222 170
165 967
1 578 577
The payment profile for insurance liabilities is based on non-discounted values and applies to life insurance and non-life insurance.
Insurance liabilities related to the life insurance businesses are discounted in the financial statements and show the present value at the end of the reporting period. The claims reserves are not discounted in the non-life insurance financial statements.
Note 11 Interest rate risk
31.12.2020 NOK MILLIONS
Up to 3 months
From 3 months to 12 months
From 1 year to 5 years
From 5 years to 10 years
Over 10 years
Changes in cash flow 01.01.2020 -31.12.2020
Total
Adjusted for the unit holders' interests in consolidated securities funds
ASSETS
Financial derivatives classified as assets
12
-4
-86
-59
-245
-22
-405
-353
Debt instruments classified as loans
and receivables – at amortised cost
0
0
0
0
0
6
6
0
Bonds and other fixed-return securities
-44
-48
-1 153
-1 914
-2 460
320
-5 299
-4 336
Fixed income fund holdings
-1 329
0
0
0
0
0
-1 329
-1 329
Lending and receivables
0
-1
0
0
0
273
272
218
Lending
0
0
0
0
0
797
797
797
Cash and bank deposits
0
0
0
0
0
28
28
28
Contingent liabilities ¹
0
0
0
0
0
52
52
52
Total assets
-1 362
-53
-1 239
-1 974
-2 705
1 453
-5 879
-4 925
LIABILITIES
Deposit
0
0
0
0
0
-120
-120
-120
Liabilities created on issue of securities
0
0
0
0
0
-288
-288
-288
Financial derivatives classified as liabilities
6
11
84
53
0
18
171
167
Hybrid capital, subordinated loans
0
0
0
51
93
0
143
143
Debt to credit institutions
0
0
0
0
0
-72
-72
-72
Total liabilities
6
11
84
103
93
-461
-165
-169
Total before tax
-1 356
-42
-1 155
-1 870
-2 612
992
-6 043
-5 094
Total after tax
-1 017
-32
-866
-1 403
-1 959
744
-4 533
-3 820
¹ Contingent liabilities are lending agreements that are not yet materialized.
31.12.2019 NOK MILLIONS
Up to 3 months
From 3 months to 12 months
From 1 year to 5 years
From 5 years to 10 years
Over 10 years
Changes in cash flow 01.01.2019 -31.12.2019
Total
Adjusted for the unit holders' interests in consolidated securities funds
ASSETS
Financial derivatives classified as assets
-2
-4
-32
-52
-272
-12
-374
-350
Debt instruments classified as loans
and receivables – at amortised cost
0
0
0
0
0
0
0
0
Bonds and other fixed-return securities
-45
-46
-1 185
-1 671
-1 986
310
-4 623
-3 950
Fixed income fund holdings
-1 034
0
0
0
0
0
-1 034
-1 034
Lending and receivables
-1
-2
0
0
0
109
107
81
Lending
0
0
0
0
0
723
723
723
Cash and bank deposits
0
0
0
0
0
32
32
32
Contingent liabilities ¹
0
0
0
0
0
93
93
93
Total assets
-1 082
-52
-1 216
-1 723
-2 258
1 254
-5 077
-4 406
LIABILITIES
Deposit
0
0
0
0
0
-115
-115
-115
Liabilities created on issue of securities
0
0
0
0
0
-258
-258
-258
Financial derivatives classified as liabilities
2
2
47
-15
0
9
45
42
Hybrid capital, subordinated loans
0
0
0
53
93
0
147
147
Debt to credit institutions
0
0
0
0
0
-20
-20
-20
Total liabilities
2
2
47
38
93
-384
-201
-205
Total before tax
-1 079
-50
-1 169
-1 685
-2 164
870
-5 278
-4 610
Total after tax
-810
-38
-877
-1 263
-1 623
653
-3 958
-3 458
¹ Contingent liabilities are lending agreements that are not yet materialized.
The note shows the effect on profits if market interest rates were to increase by one percent, for fair value risk and variable interest risk.
Change in fair value (fair value risk) is shown in the first five columns and is calculated by the change in fair value of interest bearing instruments if interest rates had been one percent higher at the end of the period. The column change in cash flow shows the change in cash flows if the interest had been one percent higher over the year being reported on. The sum of these results reflects the overall effect that the scenario had given the group during the period being reported on.
The fair value risk applies to fixed interest securities were the market value of the securities is affected by market interest rates. Floating rate risk applies to securities with floating interest rates, where a change in market interest rates affects the cash-flow from the interest bearing securities.
The following securities are included in the note; securities measured at fair value through profit or loss (floating and fixed interest rates), investments held to maturity (only those with floating interest rates) and loans and receivables (only those with floating interest rates). The group has no securities classified as available for sale.
The Groups total interest rate risk is limited as a significant portion of the investments are bonds with fixed interest rates that are classified as held to maturity and loans and receivables, or fixed rate lending, measured at amortized cost. A change in market interest rate does not affect profit or loss for these assets.
Insurance contracts with guaranteed return does not change the accounting value even if interest rates change. Changes in interest rates also has no impact on the guaranteed return, but will have an impact on the achieved return to cover the guaranteed return. This is because that insurance funds partly invested in debt instruments whose cash flows should help to meet the guaranteed return.
Net position in NOK adjusted for the minorities share
NOK MILLION/ FOREIGN CURRENCY ¹
Assets
Liabilities
Assets
Liabilities
Currency/NOK
Assets
Liabilities
NOK
US dollar
15 341
-54
7 688
-18 548
8.787
23 029
-18 602
38 899
23 193
Euro
4 839
-699
1 913
-5 117
9.864
6 752
-5 816
9 228
6 224
Japanese yen
170 425
-385
76 546
-186 820
0.081
246 971
-187 205
4 833
3 143
British Pound
1 662
0
1 111
-2 444
11.641
2 773
-2 444
3 832
2 526
Canadian dollar
1 236
0
516
-1 326
6.776
1 752
-1 326
2 884
2 218
Swedish krone
18 676
0
16 108
-31 844
0.939
34 784
-31 844
2 760
981
Hong Kong dollar
3 756
0
1 513
-3 295
1.128
5 269
-3 295
2 227
1 236
Swiss franc
517
0
174
-479
9.075
691
-479
1 925
1 084
Danish kroner
9 269
-17
10 796
-18 653
1.320
20 065
-18 670
1 841
927
Australian dollar
665
0
368
-813
6.177
1 033
-813
1 364
948
Indian rupi
10 105
0
0
0
0.123
10 105
0
1 244
901
Taiwan new dollar
6 160
0
0
-2 530
0.293
6 160
-2 530
1 064
609
Brazilian real
483
0
0
0
2.184
483
0
1 055
756
Korean won
231 596
0
0
-93 550
0.008
231 596
-93 550
1 049
587
South African rand
1 301
0
0
0
0.628
1 301
0
817
568
Chinese Yuan
452
0
0
0
1.262
452
0
570
436
Other currencies
0
0
0
0
0
0
3 053
2 330
Total short-term foreign currency positions
78 645
48 665
US dollar
2 677
-91
0
-2 483
8.787
2 677
-2 574
911
911
Japanese yen
16 282
-11 587
0
-37
0.081
16 282
-11 624
377
377
British Pound
192
0
0
-187
11.641
192
-187
52
52
Swedish krone
1 641
-60
46
-1 590
0.939
1 687
-1 650
35
35
Danish kroner
19
0
0
-4
1.320
19
-4
20
20
Australian dollar
3
0
0
-3
6.177
3
-3
1
1
Korean won
27
0
0
0
0.008
27
0
0
0
Swiss franc
0
0
0
0
9.075
0
0
0
0
Canadian dollar
0
0
0
0
6.776
0
0
0
0
Euro
866
-615
0
-260
9.864
866
-875
-87
-87
Total long-term foreign currency positions
1 308
1 308
Total pre-tax currency positions
79 953
49 973
Total currency positions after tax
59 965
37 480
¹ The table shows total financial position statement items for each individual currency, divided between short and long-term positions. The net position shows the actual currency risk the KLP Group had at the end of the period in NOK. The net position exclued the minority share shows the real currency risk the Group has at the end of the period, because the column is directly related to actual ownership and risk in the Group. Other sums are in local currency. The table shows a hedging ratio for foreign currency at 82 and 83 per cent for 2020 and 2019 respectively.
The Group currency-hedges the majority of investments made in foreign currency. Financial hedging of currency exposure is done through derivatives. In principle all of the Group’s fixed-income investments and property investments in foreign currency are hedged back to NOK with the objective of 100 per cent hedging.
As of 31 December 2020, the hedging ratio for equities in developed markets and the most liquid currencies in emerging markets was 60 percent with possible fluctuations between 50-70 percent. Other currencies, i.e., less liquid currencies in developed markets and currencies in emerging markets with the exception of the most liquid currencies, are not currency hedged. The reason for this is that these currencies do not have a large enough market and / or liquidity that it is appropriate to hedge currency. This reduction in the hedging of shares, as well as unsecured foreign equity funds, increases the net positions in foreign currencies.
If all currency positions were to change by 1 per cent at the same time and in the same direction this would affect the pre-tax result by NOK 880 million. For 2019 the effect on the pre-tax result of a 1 per cent change in the foreign exchange rates would have been NOK 800 million.
Note 13 Credit risk
31.12.2020 NOK MILLIONS
Investment grade AAA to BBB
Lower rating
Public sector guarantee
Bank and finance
¹ Mortgage < 80%
Mortgage > 80%
Other
Total
Adjusted for the unit holders' in consolidated securities funds
Debt instruments held to maturity at amortized cost
27 554
35
0
0
0
0
1 397
28 986
28 986
Debt instruments classified as loans and receivables at amortized cost
130 769
0
377
0
0
0
23 034
154 180
154 180
Debt instruments at fair value - fixed-return securities
109 855
1 690
4 208
8 592
0
0
12 745
137 089
117 540
Fixed-income funds
0
0
0
0
0
0
24 889
24 889
24 889
Loans and receivables
31 536
0
0
300
0
0
0
31 836
25 170
Financial derivatives classified as assets
11 561
0
0
0
0
0
0
11 561
9 108
Cash and bank deposits
2 703
0
0
69
0
0
0
2 772
2 772
Lending
0
0
88 746
0
21 108
2 972
2 834
115 660
115 660
Total
313 979
1 725
93 331
8 960
21 108
2 972
64 899
506 973
478 305
NOK MILLIONS
AAA
AA
A
BBB
Total Investment grade
SPECIFICATION OF INVESTMENT GRADE
Debt instruments held to maturity at amortized cost
12 029
4 063
9 063
2 400
27 554
Debt instruments classified as loans and receivables at amortized cost
22 528
19 734
59 503
29 004
130 769
Debt instruments at fair value - fixed-return securities
31 049
8 886
36 354
33 566
109 855
Fixed-income funds
0
0
0
0
0
Loans and receivables
0
22 806
7 628
1 102
31 536
Financial derivatives classified as assets
0
3 838
7 692
31
11 561
Cash and bank deposits
0
2 002
701
0
2 703
Lending
0
0
0
0
0
Total
65 606
61 328
120 942
66 103
313 979
31.12.2019 NOK MILLIONS
Investment grade AAA to BBB
Lower rating
Public sector guarantee
Bank and finance
¹ Mortgage < 80%
Mortgage > 80%
Other
Total
Adjusted for the unit holders' in consolidated securities funds
Debt instruments held to maturity at amortized cost
28 238
36
31
0
0
0
1 396
29 701
29 701
Debt instruments classified as loans and receivables at amortized cost
125 936
0
1 000
927
0
0
22 717
150 580
150 580
Debt instruments at fair value - fixed-return securities
102 713
964
4 675
12 483
0
0
11 777
132 612
117 725
Fixed-income funds 2
0
0
0
0
0
0
14 899
14 899
14 899
Loans and receivables
24 103
0
0
566
0
0
1
24 670
20 023
Financial derivatives classified as assets
7 582
0
0
0
0
0
0
7 582
6 238
Cash and bank deposits
3 125
0
0
69
0
0
0
3 194
3 194
Lending
-
0
72 567
0
19 314
2 457
11 992
106 329
106 329
Total
291 696
1 000
78 274
14 045
19 314
2 457
62 782
469 568
448 690
NOK MILLIONS
AAA
AA
A
BBB
Total Investment grade
SPECIFICATION OF INVESTMENT GRADE
Debt instruments held to maturity at amortized cost
11 813
4 086
9 757
2 582
28 238
Debt instruments classified as loans and receivables at amortized cost
25 002
19 920
57 825
23 188
125 936
Debt instruments at fair value - fixed-return securities
34 698
9 183
29 160
29 672
102 713
Fixed-income funds
0
0
0
0
0
Loans and receivables
0
12 064
11 358
681
24 103
Financial derivatives classified as assets
0
2 175
5 382
25
7 582
Cash and bank deposits
0
1 979
1 146
0
3 125
Lending
0
0
0
0
0
Total
71 513
49 407
114 629
56 147
291 696
¹ These two columns provide information on the proportion of loans with mortgage security within 80% of base value and loans that exceed 80% mortgage of base value.
² In the column "other", we have included an additional investment that is exposed to credit risk but is not reconcilable against the line "Debt instruments at fair value through profit or loss" in the balance sheet. The value of the investment was NOK 1 371 million per 31.12.2019.
Credit risk means the risk of the counterparty not being able to meet its own obligations toward the KLP Group. In this table the credit risk is measured through the rating agencies’ estimates of how high the creditworthiness of the various issuers of securities is. Not rated assets that are placed in other categories that describe the credit risk, such as sector and guarantees.
Emphasis is placed on diversification of credit exposure to avoid concentration of credit risk against individual debtors. To monitor credit risk in lending and investments a special credit committee has been established, meeting regularly. The limits for credit risk against the individual debtor are set by the committee. Changes in debtors’ credit assessments are monitored and followed up by KLP Kapitalforvaltning AS.
The Group has good balance between Norwegian bonds and international bonds and has a portfolio of exclusively good credit notes.
The Group can be said to have a high concentration of debt instruments directed at the Norwegian public sector.
The rating above are gathered from Standard & Poor's, Moody's, Fitch, Scope Ratings and Nordic Credit Rating. The rating is converted to S & P 's rating table, where AAA is linked to securities with the highest creditworthiness. The lowest rating of the five is used and all five rating agencies are equal as the basis for investments in fixed income securities. ≪Other≫ is mainly securities issued by power companies and other corporate bonds: this amounted to NOK 65 billion per 31.12.2020. KLP Group has strict guidelines for investments in fixed-income securities, which also apply to investments falling into the ≪Other≫ category.
The lines in the note coincide with the financial position statement layout. The exceptions are debt instruments at fair value, which are divided into three categories in the note and lending which is shown combined in the note, but is shown in two lines in the financial position statement (fair value and amortized cost).
The consolidated accounts includes all the units that KLP Group is considered to have control over. This gives an impression of a higher risk than the actual one, since the risk that the Group does not actually carry appears in the accounts. The outer column includes actual ownership and credit risk of the Group companies and investment funds held by KLP Group at the end of the period.
The calculation of changes in fair value as a result of changes in credit risk is based on bonds / bond funds that are valued at fair value and that are included in the portfolio at the reporting date. As of 31 December 2020, the change is estimated at NOK 809 million at a 100% ownership interest in funds. If real ownership interest in funds is taken into account, the estimated change will be NOK 669 million.
NOK MILLIONS
31.12.2020
31.12.2019
Consolidated
Adjusted for the unit holders' in consolidated securities funds
Consolidated
Adjusted for the unit holders' in consolidated securities funds
10 LARGEST COUNTERPARTIES
Counterparty 1
15 388
14 159
13 956
13 026
Counterparty 2
13 120
9 013
11 144
8 896
Counterparty 3
12 585
8 160
9 463
7 948
Counterparty 4
8 744
8 034
7 471
7 295
Counterparty 5
7 409
7 208
7 376
7 138
Counterparty 6
6 155
5 622
7 318
6 535
Counterparty 7
5 857
5 604
6 535
6 107
Counterparty 8
5 622
4 710
6 198
6 076
Counterparty 9
4 768
4 698
4 698
4 698
Counterparty 10
4 747
3 915
4 309
4 189
Total
84 395
71 123
78 468
71 910
The table above shows the 10 largest counterparties to which the KLP Group has exposure. The amounts stated are book value. ≪Adjusted for the minority holding≫ includes only that which is in the Group’s ownership and where the Group retains actual credit risk. The majority of the 10 largest counterparties are either finance institutions or counterparties covered by a public sector guarantee (central or local government guarantee).
PREMIUM RECEIVABLES AND RECEIVABLES IN CONNECTION WITH REINSURANCE
NOK MILLIONS
2020
2019
Premium receivables
1 067
820
Write-downs of premium receivables
1
0
Total
1 067
820
KLP’s premium receivables are primarily in regard to the public sector and the credit risk is considered low. In addition the main group pension/public sector industry is linked to the “Transfer agreement for the public sector”. This transfer agreement has a security scheme intended to help to secure pension rights accrued with employers who cease to exist or do not pay premiums when due in accordance with detailed rules. The Group may thus apply for cover for unpaid demands in this industry from the security arrangement if the demand falls within the security arrangement’ s regulations.
CHANGE IN FAIR VALUE AS A RESULT OF CHANGE IN CREDIT RISK
NOK MILLIONS
100% ownership in funds
Adjusted to real ownership in funds
Change in fair value as a result of change in credit risk
809
669
This is not an accurate calculation, but our best estimate. Actual change in fair value depends on both changes in risk-free interest rates and credit spreads. This estimate is an attempt to isolate the change in fair value due to the fact that the credit spread on the bonds has changed during the year. The estimate is calculated by looking at the change in credit spread for each individual bond throughout the year and the bond's cash flow weights remaining maturity (duration) for the bond at the time of reporting. There are many reasons why the credit spread changes, like for example that the credit spread becomes lower when the bond matures, that an issuer is considered more or less risky or that the market demands a higher or lower risk premium for credit bonds in general. If the change in fair value is positive (negative), it indicates that the duration- and value-weighted credit spread has decreased (increased).
The calculation is based on owned assets per 31.12.20, and is made for bonds and index bonds that are valued at fair value. Government funds and government portfolios have been removed from the calculation basis.
Note 14 Presentation of assets and liabilities that are subject to net settlement
31.12.2020 NOK MILLIONS
Related amounts not presented net
Adjusted for the unit holders' in consolidated securities funds
Gross financial assets/ liabilities
Gross assets/liabilities presented net
Book value
Financial instruments
Security in cash
Security in securities
Net amount
ASSETS
Financial derivatives
11 561
0
11 561
-771
-9 516
0
1 570
1 276
Repos
1 759
0
1 759
-914
0
0
845
845
Total
13 320
0
13 320
-1 685
-9 516
0
2 415
2 121
LIABILITIES
Financial derivatives
789
0
789
-771
-72
0
18
18
Repos
914
0
914
0
0
0
914
0
Total
1 702
0
1 702
-771
-72
0
932
18
31.12.2019 NOK MILLIONS
Related amounts not presented net
Adjusted for the unit holders' in consolidated securities funds
Gross financial assets/ liabilities
Gross assets/liabilities presented net
Book value
Financial instruments
Security in cash
Security in securities
Net amount
ASSETS
Financial derivatives
7 582
0
7 582
-846
-6 114
-353
281
237
Repos
0
0
0
0
0
0
0
0
Total
7 582
0
7 582
-846
-6 114
-353
281
237
LIABILITIES
Financial derivatives
856
0
856
-846
-23
0
10
10
Repos
0
0
0
0
0
0
0
0
Total
856
0
856
-846
-23
0
10
10
The purpose of the note is to show the potential effect of netting agreements at the KLP Group; what possibilities the KLP Group has to net bilateral agreements against other counterparties should the latter go bankrupt and the remaining amount if all such netting agreements are materialized.
The note shows derivative positions and repo agreements in the financial position statement. Repos are a part of the line "Debt to credit institutions" in the balance sheet.
The consolidated figures includes all units the KLP Group is considered to have control over. In addition, the outer line shows which de facto net amount remains if all the groups netting agreements are set off; which only includes subsidiaries and units, where the group carries the risk.
Note 15 Mortgage loans and other lending
NOK MILLIONS
Local government administration
State and local authority owned enterprises ¹
Private organizations and enterprises
Employees, pensioners and similar
Total 31.12.2020
Total 31.12.2019
Agder
4 068
192
6
715
4 981
3 926
Innlandet
7 996
197
216
1 487
9 896
8 959
Møre og Romsdal
5 267
182
183
862
6 494
5 702
Nordland
6 376
708
52
928
8 063
7 241
Oslo
24
0
1 613
2 537
4 174
4 036
Rogaland
4 020
173
104
1 803
6 101
5 144
Svalbard
105
0
0
1
107
8 133
Troms og Finnmark
5 132
867
330
1 224
7 552
6 570
Trøndelag
9 484
295
240
1 395
11 414
1 333
Vestfold og Telemark
4 511
247
163
2 024
6 944
7 031
Vestland
8 437
1 051
184
2 349
12 020
11 139
Viken
17 896
1 060
262
8 318
27 536
25 903
Foreign
0
0
9 923
61
9 984
10 766
Not allocated
0
0
0
49
49
74
Accrued interests
231
8
20
16
275
355
Value adjustment
71
15
Total
73 548
4 980
13 294
23 767
115 660
106 329
¹ This category covers local authority business operations, as well as enterprises owned by central and local government
The Group has a lending portfolio of high quality, with limited credit risk and historically very low losses. In the main the Group provides loans secured on housing with a loan-to-value ratio of less than 80 per cent, loans to local authorities and loans with government (central/local) guarantees. Lending secured through mortgages on housing amounts to about NOK 23.8 billion. The sector diversification of Group lending is very small, since a very high proportion of the loans are provided for the public sector. However the concentration risk this suggests can hardly be perceived as a real risk since the loans are covered by government (central/local) guarantee, representing an extremely low counterparty risk.
In the financial position statement the two lending-related lines must be taken into account to find amounts corresponding to those in the note.
NOK MILLIONS
2020
2019
INDIVIDUAL WRITE-DOWNS ON LOANS AT AMORTIZED COST
Number of loans 1
5
3
Total principal before write-downs
2.5
4.4
Write-downs
1.5
1.5
Total principal after write-downs
1.0
2.3
INDIVIDUAL WRITE-DOWNS
Write-down on individual loans 01.01.
2.1
1.3
Known losses for the period where individual write-down has been carried out previously
1.1
-0.1
Write-down on individual loans for the period
0.8
2.2
Reversal of write-down on individual loans for the period
0.3
-1.3
Write-down on individual loans 31.12.
4.3
2.1
GROUP WRITE-DOWNS
Write-down on group of loans 01.01.
4.9
4.4
Write-down on group of loans for the period
0.6
0.5
Write-down on group of loans 31.12.
5.5
4.9
NOK MILLIONS
2020 Remaining debt
2019 Remaining debt
LOANS OVERDUE, NOT WRITTEN DOWN
Overdue
30-90 days
27
86
over 90 days
55
95
Total overdue loans
82
181
1 The numbers are absolute figures, the amounts are given in NOK million. Defaulted loans are loans measured at amortized cost.
All write-downs are in regard to housing mortgage lending.
Note 16 Investment property
NOK MILLIONS
2020
2019
Net rental income
2 890
2 854
Net finance income
3
5
Net value adjustment
2 177
1 413
Realised gains
9
42
Net income from investment properties
5 080
4 314
Currency translate foreign subsidiaries (taken to other comprehensive income)
1 778
-353
Net income from investment properties included currency translate
6 858
3 961
NOK MILLIONS
2020
2019
Investment property 01.01.
74 545
67 570
Addition through purchase
2 043
5 139
Addition through activation
1 127
1 067
Reductions through sale
- 83
- 291
Additions through reclassification
- 102
0
Net write-up/down resulting from change in fair value including currency translation
3 956
1 060
Investment property 31.12.
81 485
74 545
Note 17 Investments in associated companies and joint ventures
NOK MILLIONS
Office and business address
Organization number
Holding %
Owners equity on first aquisition
Aquisition cost
Book value 31.12.2019
Additions/ disposals
Value adjustment
Profit / loss share
Equity transactions
Dividend
Book value 31.12.2020
Norfinance AS
Fridtjof Nansens plass 4
912764729
46.5%
92.30
443.49
538.10
12.37
0.00
-44.37
0.00
-4.65
501.45
0160 Oslo
Norsk Pensjon AS
Hansteens gate 2
890050212
25.0%
5.00
2.50
1.77
0.00
0.00
0.00
0.00
0.00
1.77
0253 Oslo
Fylkeshuset AS
Fylkeshuset,
930591114
48.0%
0.05
0.05
0.05
0.00
0.00
0.00
0.00
0.00
0.05
6404 Molde
KLP Norfund Investments IS
Fridtjof Nansens plass 4
999548636
49.0%
0.05
613.51
614.97
50.91
0.00
44.71
0.00
0.00
710.59
0160 Oslo
Tensio AS
Kjøpmannsgata 7A
922828172
20.0%
1 652.60
1 502.60
1246.08
-150.00
0.00
63.46
0.00
-57.20
1 102.33
7500 Stjørdal
Odal Vindkraftverk AS
Pausvegen 6
924824905
41.5%
329.75
278.53
0.00
278.53
0.00
-1.67
0.00
0.00
276.86
1927 Rånåsfoss
Runde Holdco AS
Vestre Strømkaien 7
923101284
20.6%
400.00
400.00
0.00
400.00
0.00
-1.43
0.00
0.00
398.57
5008 Bergen
Neas AS
Industriveien 1
960684737
33.3%
356.50
356.50
0.00
356.50
0.00
-41.58
0.00
0.00
314.92
6517 Kristiansund N
Copenhagen Infrastructure III GP APS
Nørregade 21
33.3%
0.02
0.02
0.02
0.00
0.00
0.00
0.00
0.00
0.02
1165 København K., Danmark
Stena Renewable AB
Rosenlundsg.3 Box 7123
30.0%
600.17
784.43
660.75
126.52
0.00
71.47
0.00
0.00
858.74
402 33 Göteborg
Skaftåsen Bidco AB
BOX 16285
23.2%
85.70
85.70
0.00
85.70
0.00
-11.16
0.00
0.00
74.54
103 25 Stockholm
Total in associated companies and joint ventures
4 381.62
3 061.74
1 160.54
0.00
79.42
0.00
-61.85
4 239.85
All shares have equal voting proportions.
KLP Norfund Investment IS is a joint venture, while the remaining companies are associated companies.
Note 18 Subordinated loan capital and hybrid Tier 1 securities
2020 NOK MILLIONS
Loan amount currency ²
Loan amount NOK
Book value 31.12.2020
Due date
BORROWINGS ¹
June 2015:
EUR 294
2 530
3 135
2045
Total subordinated loan capital
2 530
3 135
April 2004:
JPY 15 000
984
1 764
Perpetual
Total hybrid tier 1 securites
984
1 764
Total subordinated loan capital and hybrid Tier 1 securities
3 513
4 898
2019 NOK MILLIONS
Loan amount currency ²
Loan amount NOK
Book value 31.12.2019
Due date
BORROWINGS ¹
June 2015:
EUR 600
5 163
6 012
2045
Total subordinated loan capital
5 163
6 012
April 2004:
JPY 15 000
984
1 738
Perpetual
Total hybrid tier 1 securites
984
1 738
Total subordinated loan capital and hybrid Tier 1 securities
6 146
7 750
2020 NOK MILLIONS
Nominal currency ²
Acquisition cost NOK
Accrued interest
Unrealized currency
Book value 31.12.2020
Due date
Bonds 3
EUR 292
2 524
16
524
3 065
2025
Total hedging transactions
2 524
16
524
3 065
2019 NOK MILLIONS
Nominal currency ²
Acquisition cost NOK
Accrued interest
Unrealized currency
Book value 31.12.2019
Due date
Bonds
EUR 596
5 152
31
700
5 883
2025
Total hedging transactions
5 152
31
700
5 883
¹ Interest costs on the two subordinated loans were NOK 555 million (NOK 254 million) and NOK 67 million (NOK 64 million) for the hybrid tier 1 securities in 2020. Figures in brackets are 2019 figures.
² Amount in local currency (millions)
3 Currency hedging has been adjusted down in 2020 after KLP repurchased parts of its subordinated loan.
EUR 294:
The interest on the loan is fixed at 4.25 per cent p.a. The loans was issued the 10th of June 2015 and is due in 2045. The loan can be redeemed by KLP after 10 years, and at every interest payment date that follows. The loan is currency hedged with EUR denominated bonds as shown in the table below. This arrangement is not subject to hedge accounting. In 2020, KLP bought back EUR 306 million of the original subordinated loan capital of EUR 600 million.
JPY 15 000:
The interest on the loan is fixed USD interest of 5.07 per cent p.a. The loan is perpetual but the Group has the right to redeem the loan on 28 April 2034. If KLP does not exercise its redemption right in 2034, the loan will switch to variable interest. The credit margin then increases by 1 percentage point to 6-month JPY LIBOR-interest + a margin of 3.30 per cent p.a. To hedge the interest and exchange risk associated with the loan a combined interest rate and currency swap has been agreed in which KLP pays 3-month NIBOR-interest + a margin of 2.65 per cent p.a. and receives USD-interest of 5.07 per cent p.a. This hedging arrangement is shown in Note 19.
Note 19 Hedge accounting
31.12.2020 NOK MILLIONS
Nominal value
Changed value in hedged risk
Book value 31.12.2020
KOMMUNAL LANDSPENSJONSKASSE
HEDGED OBJECT
Hybrid tier 1 securities
-984
-780
-1 764
HEDGING INSTRUMENT
Combined interest rate and currency swap (CIRCUS)
984
779
779
Hedge effectiveness as at 31.12.2020
100 %
Hedge effectiveness through the year
100 %
KLP BANKHOLDING GROUP
HEDGED OBJECT
Loans to retail customers fixed interest in NOK
73
-1
72
HEDGING INSTRUMENT
Interest rate swap loans to retail customers fixed int. rate NOK
109
1
1
Hedge effectiveness as at 31.12.2020
182 %
Hedge effectiveness through the year
182 %
31.12.2019 NOK MILLIONS
Nominal value
Changed value in hedged risk
Book value 31.12.2019
KOMMUNAL LANDSPENSJONSKASSE
HEDGED OBJECT
Hybrid tier 1 securities
-984
-755
-1 738
HEDGING INSTRUMENT
Combined interest rate and currency swap (CIRCUS)
984
754
754
Hedge effectiveness as at 31.12.2019
100 %
Hedge effectiveness through the year
100 %
KLP BANKHOLDING GROUP
HEDGED OBJECT
Loans to retail customers fixed interest in NOK
98
3
101
HEDGING INSTRUMENT
Interest rate swap loans to retail customers fixed int. rate NOK
117
-3
-3
Hedge effectiveness as at 31.12.2019
99 %
Hedge effectiveness through the year
99 %
The note shows the financial instruments in the Group subject to hedge accounting, with associated hedging instruments. As at 31 December 2020 the Group has three hedge relationships: one in Kommunal Landspensjonskasse and two in KLP Banken Group. The hedge effectiveness stands at 100 and 182 per cent on the hedge relationships as at 31 December 2020, which means relatively small effects on everything subject to hedge accounting in the Group.
Hybrid Tier 1 securities in foreign currency with fixed interest
The hybrid Tier 1 securities loan is hedged against changes in interest rates and exchange rates through purchase of a combined interest rate and currency swap (CIRCUS). The hedging is brought to account in accordance with the rules on fair value hedging. In practice the hedging involves a swap of currency terms (JPY 15 billion against NOK 0.984 billion) and interest terms (fixed interest at 5.07 per cent against NIBOR +2.6475 per cent) on the borrowing and the combined interest and currency swap respectively. The hedge effectiveness is measured by looking at the change in fair value of the hedged object and the hedging instrument.
The hedge effectiveness is valued retrospectively each month and is then considered effective if the change in fair value between hedged object and hedging instrument lies within the bracket 80 per cent to 125 per cent.
Lending with fixed interest
The hedging of lending is done with an interest rate swap in which the Group pays variable and receives fixed. The hedging is brought to book in accordance with the rules on fair value hedging and the purpose of this hedging is to hedge the interest-rate risk on the lending. The hedged object and the hedging instrument are struck on the same terms and conditions. The hedge effectiveness is measured by comparing accumulated value change on the hedging instrument to accumulated value change on the hedged object.
The hedge effectiveness is assessed retrospectively each month and is then considered effective if the change in fair value between hedging object and hedging instrument lies within the bracket 80 per cent to 125 per cent.
Other hedging relationships
Other hedging relationships in this context involves KLP Banken AS Group and have a effectiveness of 100%. For more details - see note 7 and 9 in KLP Banken AS Group's annual report for 2020.
General
Fair value hedging means that the hedged value development of the hedged object is recognized through profit or loss. Correspondingly the value change on the hedging instrument is recognized in profit/loss. See Note 2 for a detailed description of the hedge accounting in the accounts.
Note 20 Borrowing
NOK MILLIONS
Nominal in NOK
Nominal in NOK after repurchase 1
Currency
Interest
Due date
Book value 31.12.2020
Book value 31.12.2019
FIXED - TERM SUBORDINATED LOAN
Kommunal Landspensjonskasse
5 163
2 530
EUR
Fixed 2
2045
3 135
6 012
Total subordinated loan capital
5 163
2 530
-
-
3 135
6 012
HYBRID TIER 1 SECURITIES
Kommunal Landspensjonskasse
984
JPY
Fixed 3
2034
1 764
1 738
Total hybrid Tier 1 securities
984
-
-
1 764
1 738
COVERED BONDS
KLP Kommunekreditt AS
0
NOK
Floating
2020
0
225
KLP Kommunekreditt AS
0
NOK
Fixed
2020
0
681
KLP Kommunekreditt AS
260
NOK
Floating
2021
260
4 020
KLP Kommunekreditt AS
0
NOK
Fixed
2021
8
602
KLP Kommunekreditt AS
5 000
NOK
Floating
2022
5 004
5 012
KLP Kommunekreditt AS
5 000
NOK
Floating
2023
5 006
5 016
KLP Kommunekreditt AS
2 500
NOK
Floating
2024
2 502
1 303
KLP Kommunekreditt AS
2 054
NOK
Floating
2025
2 053
0
KLP Kommunekreditt AS
500
NOK
Fixed
2027
508
508
KLP Boligkreditt AS
0
NOK
Floating
2020
0
517
KLP Boligkreditt AS
584
NOK
Floating
2021
585
2 509
KLP Boligkreditt AS
2 500
NOK
Floating
2022
2 500
0
KLP Boligkreditt AS
2 500
NOK
Floating
2023
2 501
2 002
KLP Boligkreditt AS
2 500
NOK
Floating
2024
2 500
2 001
KLP Boligkreditt AS
1 500
NOK
Floating
2025
1 497
0
Total covered bonds
24 898
-
-
24 997
24 415
DEBT TO CREDIT INSTITUTIONS
KLP Banken AS
0
NOK
Floating
2020
0
302
KLP Banken AS
0
NOK
Fixed
2020
0
302
KLP Banken AS
2 700
NOK
Floating
2021
2 704
200
KLP Banken AS
300
NOK
Floating
2022
300
301
KLP Banken AS
300
NOK
Floating
2024
300
301
KLP Funds
0
NOK/EUR/USD
Floating
2020
0
2 801
KLP Funds
4 140
NOK/EUR/USD
Floating
2021
4 140
0
KLP Funds
914
NOK/EUR/USD
Fixed
2021
914
0
Kommunal Landspensjonskasse
0
NOK/EUR/USD
Floating
2020
0
3 990
Kommunal Landspensjonskasse
5 859
NOK/EUR/USD
Floating
2021
5 859
0
Total liabilities to credit institutions
14 213
-
-
14 216
8 199
LIABILITIES AND DEPOSITS FROM CUSTOMERS 4
Retail
10 311
NOK
10 311
9 861
Business
1 441
NOK
1 441
1 589
Foreign
30
NOK
30
36
Liabilities to and deposits from customers
11 781
-
-
11 781
11 487
Total financial liabilities
57 038
-
-
55 893
51 850
1 In 2020, KLP bought back EUR 306 million of the original subordinated loan capital of EUR 600 million.
2 The loan has an interest change date in 2025.
3 The loan has an interest change date in 2034.
4 There is no contractual maturity date on deposits.
The note shows financial liabilities the Group had at the end of the reporting period, where the majority is funding for KLP Bank Group.
The companies above are the issuers of the financial debt. Deposits belongs to KLP Banken AS.
Note 21 Technical matters
Insurance liabilities distributed by main sectors
NOK MILLIONS
Group pension insurance for municipalities, including institutions with similar pension plans
Group annuity and pension insurance, including group annuity and pension insurance for association members
Accident insurance and other non-life sectors
Group life
Total 31.12.2020
Total 31.12.2019
Change 2020
Premium reserve and pension capital
457 533
0
0
0
457 533
467 864
-10 331
Supplementary reserves
43 460
0
0
0
43 460
36 319
7 141
Securities adjustment fund
55 487
0
0
0
55 487
55 707
-220
Premium fund
38 588
0
0
0
38 588
12 899
25 689
Other technical provisions for the non-life insurance operation
0
0
2 600
129
2 729
2 604
125
Total insurance liabilities 31.12.2020
595 068
0
2 600
129
597 797
575 393
22 404
Total insurance liabilities 31.12.2019
566 140
6 649
2 485
119
575 393
Insurance liabilities per subsegmentSubsegment of group pension insurance for municipalities, including institutions with similar pension plans
NOK MILLIONS
Occupational pension schemes without investment options
Occupational pensions schemes with investment options
Total 31.12.2020
Total 31.12.2019
Change 2020
Premium reserve and pension capital
456 037
1 478
457 514
461 390
-3 875
Supplementary reserves
43 325
135
43 460
36 209
7 251
Securities adjustment fund
55 487
0
55 487
55 688
-201
Premium fund
38 124
464
38 588
12 854
25 735
Total insurance liabilities 31.12.2020
592 973
2 077
595 050
566 140
28 910
Total insurance liabilities 31.12.2019
563 442
2 698
566 140
Sub-sectors in group annuity and pension insurance, including group annuity and pension insurance for association members
NOK MILLIONS
Company pension schemes without investment options
Paid-up policies without investment options
Defined contribution pension schemes with investment options
Pension capital certificates with investment options
Total 31.12.2020
Total 31.12.2019
Change 2020
Premium reserve and pension capital
0
0
0
0
0
6 474
-6 474
Supplementary reserves
0
0
0
0
0
110
-110
Securities adjustment fund
0
0
0
0
0
19
-19
Premium fund
0
0
0
0
0
46
-46
Total insurance liabilities 31.12.2020
0
0
0
0
0
6 649
-6 649
Total insurance liabilities 31.12.2019
690
1 053
2 745
2 161
Sector sold in 2020.
Insurancre liabilities in main sector accident insurance and other non-life sectors, and group life - main sectors without subsegments
NOK MILLIONS
Accident insurance and other non-life sectors
Group life
Total 31.12.2020
Total 31.12.2019
Change 2020
Premium reserve
505
27
531
486
45
Claims reserve
2 095
102
2 198
2 118
80
Total technical provisions for the non-life insurance operation 31.12.2020
2 600
129
2 729
2 604
125
Total technical provisions for the non-life insurance operation as at 31.12.2019
2 485
119
2 604
Changes to insurance liabilities during the period in question for coverage of the undertaking's liabilities under contracts with contractual obligations
NOK MILLIONS
Premium reserve
Supplementary reserves
Securities adjustment fund
Premium fund
Technical provisions for the non-life insurance operation
Total 2020
Total 2019
Insurance liabilities 01.01
460 909
36 180
55 707
12 390
2 604
567 789
509 189
Changes in insurance liabilities taken to income
0
0
0
0
0
0
0
Net reserves taken to profit/loss
19 807
-490
-201
701
125
19 942
51 042
Surplus on returns result
0
8 209
0
4 111
0
12 320
9 881
Risk result assigned to insurance contracts
0
0
0
0
0
0
517
Release of premium reserves related to new public pension
-23 096
0
0
23 140
0
44
0
Total changes taken to profit/loss
-3 289
7 719
-201
27 952
125
32 306
61 440
Adjustment of the insurance liabilities
0
0
0
0
0
0
336
Termination of KLP Bedriftspensjon AS
-1 582
-110
-19
-31
0
-1 743
0
Changes in insurance liabilities not taken to profit/loss
Transfer between funds/allocated to premium payment
-1
-8
0
-2 670
0
-2 678
-3 093
Receipts/payments on transfer
0
-455
0
483
0
27
-12
Total changes not taken to profit/loss
-1 583
-573
-19
-2 218
0
-4 393
-3 104
Total changes in insurance liabilities
-4 872
7 146
-220
25 734
125
27 913
58 672
Insurance liabilities 31.12
456 037
43 325
55 487
38 124
2 729
595 702
567 862
Changes to insurance liabilities during the period in question for coverage of the undertaking's liabilities related to the value of a particular portfolio of investment options
NOK MILLIONS
Premium reserve
Supplementary reserves
Premium fund
Total 2020
Total 2019
Insurance liabilities 01.01
6 955
140
0
509
0
7 604
5 815
Changes in insurance liabilities taken to income
0
0
0
0
0
0
0
Net reserves taken to profit/loss
0
0
0
0
0
0
1 718
Surplus on returns result
0
30
0
0
0
30
120
Risk result assigned to insurance contracts
-107
0
0
63
0
-44
3
Other assignment of surplus
0
0
0
0
0
0
0
Total changes taken to profit/loss
-586
30
0
70
0
-487
1 841
Adjustment of the insurance liabilities
0
0
0
0
0
0
3
Termination of KLP Bedriftspensjon AS
-4 892
0
0
-14
0
-4 906
0
Changes in insurance liabilities not taken to profit/loss
0
0
0
0
0
0
0
Transfer between funds/allocated to premium payment
0
0
0
-87
0
-87
-57
Receipts/payments on transfers
0
-34
0
-13
0
-48
3
Total changes not taken to profit/loss
-4 892
-34
0
-115
0
-5 041
-54
Total changes in insurance liabilities
-5 478
-5
0
-46
0
-5 528
1 789
Insurance liabilities 31.12
1 478
135
0
464
0
2 077
7 604
Changes to insurance liabilities during the period in question for coverage of the undertaking's liabilities related to the value of a particular portfolio of investment options continued
NOK MILLIONS
Technical provisions for the non-life insurance operation
Accident insurance and other non-life sectors
Group life
Total 2020
Total 2019
Insurance liabilities 01.01
2 485
119
2 604
2 341
Changes in insurance liabilities taken to income
0
0
0
0
Net reserves taken to profit/loss
115
10
125
263
Surplus on returns result
0
0
0
0
Risk result assigned to insurance contracts
0
0
0
0
Other assignment of surplus
0
0
0
0
Total changes taken to profit/loss
115
10
125
263
Changes in insurance liabilities not taken to profit/loss
0
0
0
0
Transfer between funds/allocated to premium payment
0
0
0
0
Receipts/payments on transfers
0
0
0
0
Total changes not taken to profit/loss
0
0
0
0
Total changes in insurance liabilities
115
10
125
263
Insurance liabilities 31.12
2 600
129
2 729
2 604
Amendments have been made to the occupational pension scheme for employees in the public sector through amendments to the Government Pension Fund Act, the Coordination Act and certain other acts. For the municipal tariff area, the legislative amendments have been incorporated in a new central general special agreement (SGS) 2020 Pension schemes. A new public service pension came into force on 1 January 2020. From the same time, a new industry agreement on calculated national insurance in public service pensions adopted by Finans Norge applies.
The rules on new public service pensions basically affect old-age pension earnings for employees in the public sector from 1 January 2020. For employees born in 1963 or later, old-age pension earnings according to the regulations applicable before 1 January 2020 (gross scheme) will cease. These have received a deferred pension right from the gross scheme from 1 January 2020, and they will further after this date earn old-age pension in public service pension according to a new model.
The changes in force from 1 January 2020 have meant that the deduction for benefits from the National Insurance Scheme will deviate from what has previously been used as a basis in the calculation basis for the pension scheme. For some parts of KLP's portfolio, this has led to a need for a net strengthening of the premium reserve of NOK 1 059 million. The increase in reserves is taken into account in the premium reserve, which is accounted for in the annual accounts for 2020. A premium income has also been accrued to finance the increase in the premium reserve. For the majority of KLP's stock, however, this entails the release of premium reserves that are added to the premium fund. This amounts to NOK 23 203 million, and the transfer has taken place as a profit and loss account between a change in premium reserve and a change in premium fund in the annual accounts for 2020.
Technical accounts by main sectors
NOK MILLIONS
Group pension insurance for municipalities, including institutions with similar pension plans
Group annuity and pension insurance, including group annuity and pension insurance for association members
Accident insurance and other non-life sectors
2020
2019
2020
2019
2020
2019
Premium income
37 099
40 231
313
1 135
1 463
1 307
Net income from investments
24 243
44 288
-603
700
0
0
Other insurance-related income
1 192
1 118
4
9
2
2
Claims
-28 357
-20 154
-45
-202
-1 173
-1 124
Change insurance liabilities
-27 160
-58 925
340
-1 573
0
0
Funds assigned to insurance contracts
-4 111
-2 841
-2
-17
0
0
Insurance-related operating expenses
-1 171
-1 128
-19
-70
-259
-243
Other insurance-related costs
-1 206
-1 119
-3
-8
0
0
Technical result
530
1 470
-14
-27
34
-56
Technical accounts by main sectors continued
NOK MILLIONS
Group life
Total
2020
2019
2020
2019
Premium income
197
171
39 073
42 845
Net income from investments
1
1
23 641
44 989
Other insurance-related income
0
0
1 198
1 129
Claims
-209
-215
-29 783
-21 695
Change insurance liabilities
0
0
-26 820
-60 498
Funds assigned to insurance contracts
0
0
-4 113
-2 858
Insurance-related operating expenses
-34
-31
-1 482
-1 472
Other insurance-related costs
0
0
-1 209
-1 127
Technical result
-45
-74
504
1 313
Technical accounts by sub-sectors - main sector accident insurance and other non-life sectors and main sector group llife and has no sub-sectorsSubsegments of group pension insurance for municipalities, including institutions with similar pension plans
NOK MILLIONS
Occupational pension schemes without investment options
Occupational pension schemes with investment options
Total
2020
2019
2020
2019
2020
2019
Premium income
37 525
40 033
-426
198
37 099
40 231
Net income from investments
24 169
44 050
74
238
24 243
44 288
Other insurance-related income
1 190
1 113
2
5
1 192
1 118
Claims
-28 276
-20 059
-81
-96
-28 357
-20 154
Change insurance liabilities
-27 647
-58 692
487
-233
-27 160
-58 926
Funds assigned to insurance contracts
-4 111
-2 752
0
-89
-4 111
-2 841
Insurance-related operating expenses
-1 165
-1 123
-5
-5
-1 171
-1 128
Other insurance-related costs
-1 204
-1 113
-2
-6
-1 206
-1 119
Technical result
482
1 457
48
12
530
1 470
Sub-sectors in group annuity and pension insurance, including group annuity and pension insurance for association members
NOK MILLIONS
Company pension schemes without investment options
Risk coverage
Paid-up policies without investment options
2020
2019
2020
2019
2020
2019
Premium income
11
48
13
50
3
0
Net income from investments
1
23
0
5
2
42
Other insurance-related income
4
9
0
0
0
0
Claims
-7
-24
-3
-10
-10
-41
Change insurance liabilities
-4
-36
-12
-27
6
10
Funds assigned to insurance contracts
-2
-5
0
-2
0
-10
Insurance-related operating expenses
-2
-6
0
-3
-3
-12
Other insurance-related costs
-3
-8
0
0
0
0
Technical result
-2
1
-2
15
-2
-10
Sub-sectors in group annuity and pension insurance, including group annuity and pension insurance for association members continued
NOK MILLIONS
Defined contribution pension schemes with investment options
Pension capital certificates with investment options
Total
2020
2019
2020
2019
2020
2019
Premium income
178
688
108
348
313
1 135
Net income from investments
-338
352
-268
279
-603
700
Other insurance-related income
0
0
0
0
4
9
Claims
-2
-69
-23
-58
-45
-202
Change insurance liabilities
196
-952
155
-568
340
-1 573
Funds assigned to insurance contracts
0
0
0
0
-2
-17
Insurance-related operating expenses
-11
-39
-3
-12
-19
-70
Other insurance-related costs
0
0
0
0
-3
-8
Technical result
23
-20
-31
-12
-14
-28
Result analysis by main sectors
NOK MILLIONS
Group pension insurance for municipalities, including institutions with similar pension plans
Group annuity and pension insurance, including group annuity and pension insurance for association members
Accident insurance and other non-life sectors
Group life
Total 2020
Total 2019
Returns result to customers
Returns result
12 350
2
0
0
12 352
10 405
Risk result excluding profit element - customer share
0
0
0
0
0
519
Total result to insurance customers
12 350
2
0
0
12 352
10 925
0
0
0
0
0
0
Increased reserves because of greater longevity
0
0
0
0
0
0
Transferred to supplementary reserves
8 238
0
0
0
8 238
8 067
Allocated to the customers’ premium fund
4 112
2
0
0
4 114
2 858
Total result allocated to customers
12 350
2
0
0
12 352
10 925
0
0
0
0
0
0
Result to insurance providers
0
0
0
0
0
0
Share of returns result
260
0
0
0
260
232
Risk result excluding profit element
-395
-6
0
0
-401
520
Administration result
171
-10
0
0
161
209
Consideration for interest guarantee and profit element
494
3
0
0
497
482
Other
0
-5
34
-45
-17
-113
Rebooking from equity
0
0
0
0
0
0
Result to insurance provider
530
-18
34
-45
501
1 330
Result analysis by sub segments - main sector accident insurance and other non-life sectors and main sector group llife and has no sub-sectorsSubsegments of group pension insurance for municipalities, including institutions with similar pension plans
NOK MILLIONS
Defined contribution pension schemes with investment options
Pension capital certificates with investment options
Total 2020
Total 2019
Returns result to customers
Returns result
12 320
30
12 350
10 393
Risk result excluding profit element - customer share
0
0
0
516
Total result to insurance customers
12 320
30
12 350
10 909
Increased reserves because of greater longevity
0
0
0
0
Transferred to/from supplementary reserves
8 208
30
8 238
8 068
Allocated to the customers’ premium fund
4 112
0
4 112
2 841
Total result allocated to customers
12 320
30
12 350
10 909
Result to insurance providers
Share of returns result
260
0
260
231
Risk result excluding profit element
-395
0
-395
516
Administration result
170
1
171
248
Consideration for interest guarantee and profit element
491
4
494
476
Other
-44
44
0
0
Rebooking from equity
0
0
0
0
Result to insurance provider
482
48
530
1 470
Claims by main sectors
NOK MILLIONS
Group pension insurance for municipalities, including institutions with similar pension plans
Group annuity and pension insurance, including group annuity and pension insurance for association members
Accident insurance and other non-life sectors
2020
2019
2020
2019
2020
2019
Claims paid in accordance with insurance agreements
-20 701
-19 863
-45
-202
-1 173
-1 124
Claims paid in under repurchase
0
0
0
0
0
0
Total
-20 701
-19 863
-45
-202
-1 173
-1 124
Claims by main sectors continued
NOK MILLIONS
Group life
Total
2020
2019
2020
2019
Claims paid in accordance with insurance agreements
-209
-215
-22 086
-21 206
Claims paid in under repurchase
0
0
0
0
Total
-209
-215
-22 086
-21 206
Transfer by main sectors
Group pension insurance for municipalities, including institutions with similar pension plans
Group annuity and pension insurance, including group annuity and pension insurance for association members
Group life
NOK MILLIONS
2020
2019
2020
2019
2020
2019
Funds transferred in
Premium reserve
2 850
11
329
496
0
0
Funds received taken through profit or loss
2 850
11
329
496
0
0
Premium fund
561
3
1
4
0
0
Supplementary reserves to fund
0
0
0
0
0
0
Total funds received
3 411
14
330
499
0
0
Number of contracts
10
1
20
80
0
0
Funds transferred out
0
0
0
0
0
0
Premium reserve
6 408
258
177
110
0
0
Strengthening reserves
490
15
0
0
0
0
Supplementary reserves
758
18
0
0
0
0
Funds paid out taken through profit or loss
7 656
292
177
110
0
0
Premium fund
78
15
2
1
0
0
Total funds paid out
7 734
306
179
111
0
0
Number of contracts
53
33
58
48
0
0
New subscription
Group pension insurance for municipalities, including institutions with similar pension plans
Group life
Total
NOK MILLIONS
2020
2019
2020
2019
2020
2019
New subscription
25
25
0
0
25
25
Number of contracts
45
46
0
0
45
46
Note 22 Tangible fixed assets
NOK MILLIONS
2020
2019
Property for own use
Vehicles
Machines/ inventory
2020
Property for own use
Vehicles
Machines/ inventory
2019
Book value 01.01.
1 990
2
81
2 072
1 818
1
81
1 900
Acquisition cost 01.01.
1 100
14
331
1 445
1 100
13
319
1 432
Accum. depreciation prev. years
-272
-12
-251
-534
-234
-12
-240
-485
Accum. value adjustm. prev. years
1 161
0
0
1 161
952
0
0
952
Acquisition
126
2
24
151
0
1
17
18
Assets held for disposal
0
0
-5
-5
0
0
-6
-6
Value adjustements
392
0
0
392
209
0
0
209
Depreciation
-42
-1
-12
-55
-37
0
-11
-49
Currency impact
0
0
1
1
0
0
0
0
Acquisition cost 31.12.
1 226
16
350
1 591
1 100
14
331
1 445
Accumulated depriciation 31.12.
-313
-13
-263
-589
-272
-12
-251
-534
Accumulated value adjustment 31.12.
1 554
0
0
1 554
1 161
0
0
1 161
Book value 31.12.
2 466
3
88
2 557
1 990
2
81
2 072
Economic life
50 years
5 years
3 - 5 years
50 years
5 years
3 - 5 years
Depreciation method
Straight-line
Balance/ Straight-line
Balance/ Straight-line
Straight-line
Balance/ Straight-line
Balance/ Straight-line
Note 23 Tax
NOK MILLIONS
2020
2019
Pre-tax income
1 657
3 193
Other comprehensive income excl. tax
317
344
DIFFERENCES BETWEEN ACCOUNTING AND TAX INCOME
Unit holders value change in consolidated securities funds
11 074
14 736
Reversal of value reduction, financial assets
1 536
328
Reversal of value increase financial assets
-656
-18 502
Accounting loss on realization of shares and other securities
9 674
2 918
Book gain on realization of shares and other securities
-22 882
-11 259
Tax gain on realization of shares and other securities
1
-81
Refunding of 3% tax-free income i.a.w. the exemption method
32
47
Share of taxable income in partnerships
25
26
Liquidation of security reserve
54
54
Other permanent differences
-1 044
-1 541
Correction of carryforward deficit that can not be compensated
323
2 470
Correction of pay-as-you-earn tax
4 389
11 645
Correction of errors in previous years
0
-3
Change in differences affecting relationship between book and taxable income
-2 665
-1 254
Taxable income
1 834
3 120
Taxable income, bacic for payable tax
1 834
3 120
Deficit carryforward allowable from previous years
-7 850
-5 379
Change for the year in carryforward deficit
-323
-2 470
Total carryforward deficit and allowance 31.12.
-8 172
-7 850
RECONCILIACTION OF BASIS OF DEFERRED TAX
TAX-INCREASING TEMPORARY DIFFERENCES:
Gains and losses account
2
2
Buildings and other real estate
5 139
5 662
Risk equilization fund
4 154
4 156
Natural disaster fund
164
164
Guarantee scheme
49
49
Reinsurance
3
4
Security reserve
378
432
Securities
2 322
1 703
Securing loans
10
18
Shares in partnerships
262
252
Lending to customers and credit enterprises
57
11
Claims provisions
52
60
80% of technical result
673
842
Total tax-increasing temporary differences
13 265
13 353
TAX-REDUCING TEMPORARY DIFFERENCES:
Fixed assets
-1
-2
Long-term receivables
-1 272
-1 389
Financial instruments
-55
-29
Pension obligation
-234
-210
Other liabilities
-45
-37
Securities
0
0
Adjusted for 20% of transition regulation 01.01.2018
-255
-316
Hedging
-26
-3
Other differences
0
0
Total tax-reducing temporary differences
-1 889
-1 988
Net temporary differences
11 376
11 365
Difference not included in the basis for deferred taxes 1
-4 370
-4 370
Transition regulation 01.01.2018
1 152
1 438
Other differences that are not included in the calculation of deferred tax
-4 584
-3 933
Carryforward deficit
-8 172
-7 850
Basis for deferred tax and tax assets
-4 598
-3 350
25% deferred tax assets
-1 149
-837
Write-down of deferred tax assets
2 514
2 023
Net deferred tax and tax assets
1 364
1 185
BOOK DEFERRED TAX/ -TAX ASSETS
- Of which deferred capitalized tax assets
61
65
- Of which capitalized referred tax assets extempt from equalisation
1 425
1 083
Change in deferred tax assets taken to profit/loss
-1
-3
Change in deferred tax taken to profit/loss
-178
-164
Tax payable taken to profit/loss
-459
-780
Withholding tax taken to profit/loss
-302
-340
Cost of taxes
-939
-1 287
TAX TAKEN TO PROFIT/LOSS
Cost of taxes
-860
-1 201
Tax on items that will not be reclassified against the comprehensive income statement
19
-34
Tax on items that will be reclassified to income later
-98
-52
Total tax taken to profit/loss
-939
-1 287
According to the new rules deductions will no longer be made for provisions for risk equalization fund, natural disaster fund and guarantee scheme. These funds are subject to transitional rules, so that the total provisions for these funds at the end of the 2017 income year can be deposited in a separate account, where the account is first taxed on the liquidation of the non-life insurance business.
The group presents the accounts during continued operations, and assumes that the present value of the liability will be 0.
KLP is in dialogue with the tax authorities regarding the consequences of the transitional rule introduction in connection with the new tax rules for life insurance companies that entered into force on January 1, 2018. the outcome of the dialogue in uncertain, but this may involve a significant deviation from the accounting tax expense in 2018.
Note 24 Transferred assets with restrictions
Transferred assets that are still capitalized
All assets transferred are recognised in the financial position statement if the Group is still exposed to changes in the fair value of the asset. This applies to repurchase agreements and agreements concerning securities lending.
Repurchase agreements are a form of borrowing with collateral, whereby the Group sells securities with an agreement to repurchase those securities at a predetermined price. Cash received is recognised as a deposit (debt). Securities transferred in connection with the repurchase agreement are not deducted in the financial position statement.
Agreements regarding securities lending are transactions whereby the group lends securities to a counterparty and receives a commission for it.
Since both repurchase agreements and securities lending result in the securities being returned to the Group, the risk of value changes rests with the Group. However, the securities are not available to the Group while being transferred.
The securities still reported in the financial position statement, and related debt, are assessed at fair value.
NOK MILLIONS
31.12.2020
31.12.2019
REPURCHASE AGREEMENTS
Certificates and bonds
939
0
SECURITIES LENDING
Shares
9 817
8 548
Total assets transferred that are still capitalised
10 756
8 548
LIABILITIES RELATED TO THE ASSETS
NOK MILLIONS
31.12.2020
31.12.2019
REPURCHASE AGREEMENTS
Paid in by credit institutions
914
0
SECURITIES LENDING
Paid in by credit institutions
416
646
Certificates and bonds
3 649
3 714
Shares
6 377
4 798
Total liabilities
11 356
9 157
All the assets in the table above are subject to resale or collateral with the counterparty.
ASSETS TRANSFERRED THAT ARE NOT DEDUCTED, AND RELATED LIABILITIES
The Group receives collateral under reverse repurchase agreements and agreements related to securities borrowing, which it is permitted to sell or pledge under the agreement.
Transactions are carried out in accordance with standard agreements employed by the parties in the financial market. The agreements normally require additional collateral if the values fall below a predetermined level.
According the agreements, the recipient of the collateral has the unlimited right to sell or pledge the collateral in return for providing corresponding collateral on the date of settlement.
SECURITIES RECEIVED THAT ARE PERMITTED TO BE SOLD OR PLEDGED
NOK MILLIONS
31.12.2020
31.12.2019
REVERSE REPURCHASE AGREEMENTS
Certificates and bonds
1 755
0
Of which sold or pledged
1 755
0
SECURITIES BORROWING
Shares
413
592
Of which sold or pledged
413
592
Total assets transferred and still capitalised
2 168
592
Adjusted for the unit holders’ interests in consolidated securites funds, meaning that only the KLP Group de facto ownership and risks are taken into account; assets are reduced by NOK 5 457 million and liabilities associated to the assets are reduced by NOK 4 673 million as of 31.12.2020.
Note 25 Intangible assets
NOK MILLIONS
IT-systems
Other
2020
IT-systems
Other
2019
Book value 01.01.
444
18
460
256
18
274
Acquisition cost 01.01.
1 697
25
1 722
1 407
25
1 432
Total additions
317
0
317
290
0
290
of which internally developed
2
0
2
3
0
3
of which bought
315
0
315
287
0
287
Disposals
-11
0
-11
0
0
0
Acquisition cost 31.12.
2 002
25
2 028
1 697
25
1 722
Accumulated depreciation and write-dows prev.years
-1 252
-8
-1 262
-1 150
-8
-1 158
Ordinary depreciation for the year
-79
-2
-81
-74
-2
-76
Impairment
0
0
0
-28
0
-28
Accumulated depreciation and write-downs 31.12.
-1 334
-10
-1 343
-1 252
-10
-1 262
Book value 31.12.
669
16
684
444
16
460
Depreciation period
3 to 20 years
3 to 10 years
1) At the end of 2019 there were identified several IT-systems where the book value exceeded the estimated recoverable amount.
Estimated recoverable amount is calculated by estimating future earnings with book value. Essentially, some of the investments have no longer value. There are several reasons for this. Among other things, linking it to the outdated functionality due to rule changes and/or technological developments. In addition, parts of the system development have not achieved the desired streamlining degree. This resulted in the following assessment:
NOK MILLIONS
2020
2019
Book value before impairment
0
53
Recoverable amount
0
25
Impairment
0
28
The impairment is included in "Operating costs" in the financial statement.
Note 26 SCR ratio
The Solvency II balance sheet includes assets and liabilities at fair value. For assets that have a different value in the accounts change in balance value are added. There are no observable market values for KLP’s insurance liabilities, which are thus calculated by way of a best estimate based on actuarial assumptions. In addition there is a risk margin that is to reflect a third party’s capital costs by taking over these liabilities.
Tier 1 capital appears from the Solvency II balance sheet and Hybrid Tier 1 securities. Tier 2 capital consist of subordinated loans and ancillary own funds. The Financial Supervisory Authority of Norway has accepted that KLP’s right to call in further member contribution if necessary, which is laid down in the Company’s articles of association, can be counted as ancillary own funds, the amount corresponding to 2.5 per cent of the Company’s premium reserve. Capital that may be included in Tier 2 capital is limited upwards to 50 per cent of SCR.
Without the use of the transitional measure on technical provisions the Company’s SCR ratio is 264 per cent, which is well over the Company’s target of at least 150 per cent. With the transitional measure on technical provisions the SCR ratio is 335 per cent.
31.12.2020
31.12.2019
Solvency II - SCR ratio
264 %
253 %
NOK BILLIONS
31.12.2020
31.12.2019
SIMPLIFIED SOLVENCY II FINANCIAL POSITION STATEMENT
Assets, book value
655
631
Added values - hold-to-maturity portfolio/loans and receivables
15
7
Added values - other lending
1
0
Other added/lesser values
0
0
Deferred tax asset
0
0
Total assets - solvency II
671
638
NOK BILLIONS
31.12.2020
31.12.2019
SIMPLIFIED SOLVENCY II FINANCIAL POSITION STATEMENT
Best estimate
598
569
Risk margin
14
14
Hybrid Tier 1 securities/Subordinated loan capital
5
8
Other liabilities 1
18
15
Deferred tax liabilities
1
1
Total liabilities - solvency II
637
607
Excess of assets over liabilities
34
31
- Deferred tax asset
0
0
+ Hybrid Tier 1 securities
2
2
Tier 1 basic own funds
35
33
Total eligible tier 1 own funds
35
33
Subordinated loans
4
6
Tier 2 basic own funds
4
6
Ancillary own funds
11
12
Tier 2 ancillary own funds
11
12
Deduction for max. eligible tier 2 own funds
-7
-10
Total eligible tier 2 own funds
8
7
Deferred tax asset
0
0
Total eligible tier 3 own funds
0
0
Solvency II total eligible own funds
43
40
Solvency capital requirement (SCR)
16
16
Solvency II- SCR ratio
264 %
253 %
Note 27 Return on capital for life insurance companies
Collective public pension
Per cent
2020
2019
2018
2017
2016
Total of common portfolio
Return I - Book ¹
4.8
4.5
3.5
3.9
4.4
Return II - Value-adjusted ²
4.2
8.5
1.5
6.7
5.8
Sub-portfolios of the common portfolio
Balanced portfolio 1
Return I - Book ¹
4.9
4.5
3.5
3.9
4.5
Return II - Value-adjusted ²
4.2
8.6
1.4
6.7
5.8
Balanced portfolio 2
Return I - Book ¹
4.7
4.4
3.5
4.0
4.4
Return II - Value-adjusted ²
4.2
8.5
1.5
6.8
5.8
Moderate portfolio
Return I - Book ¹
N/A
1.3
3.8
3.1
4.2
Return II - Value-adjusted ²
N/A
4.1
1.7
6.0
5.5
Investment option portfolio
4.2
9.9
0.6
7.5
6.2
Corporate portfolio
3.1
4.3
4.2
4.0
4.7
Collective private pension
Per cent
2020
2019
2018
2017
2016
The company within the group which offered these services (KLP Bedriftspensjon AS) has been sold in 2020.
Total of common portfolio
Return I - Book ¹
N/A
3.4
4.5
8.3
5.3
Return II - Value-adjusted ²
N/A
4.1
3.0
5.6
5.7
Investment option portfolio
N/A
16.8
-3.8
11.9
7.0
Sub-portfolios of the investment option portfolio3
Return II - Value-adjusted ²
Profil 904
N/A
21.6
-4.3
17.1
9.8
Profil 704
N/A
17.6
-3.2
14.0
8.5
Profil 504
N/A
13.7
-2.6
11.0
7.1
Profil 304
N/A
9.9
-1.6
7.8
5.6
KLP Optimal Livsfase5
N/A
23.7
-5.5
17.5
N/A
KLP Nåtid
N/A
4.2
0.5
N/A
N/A
KLP Kort Horisont
N/A
7.5
-0.5
N/A
N/A
KLP Lang Horisont
N/A
15.2
-3.1
N/A
N/A
KLP Framtid
N/A
23.4
-5.4
N/A
N/A
Profil KLP Pengemarked
N/A
1.8
1.3
1.5
1.8
Corporate portfolio
N/A
3.0
1.1
2.3
2.4
¹ Return I = Book return
² Return II = Value-adjusted return. This is the book return +/-unrealized value changes charged to the securities adjustment fund
3 A representative selection of portfolios
4 Sub-portfolio's proportion of equities in per cent
5 Return for portfolio with 100 % equity
Note 28 Pensions obligations, own employees
The majority of the pension obligation is covered through KLP’s joint pension scheme for local authorities and enterprises (“Fellesordningen“).
The Group also offers a pension scheme in addition to "Fellesordningen". This obligation is covered through operation.
"Fellesordningen" is a defined-benefits-based pension scheme that satisfies the requirements for mandatory occupational pensions (obligatorisk tjenestepensjon or OTP). The Group has a contractual early retirement (AFP) scheme.
The accounting treatment of pension obligations is described in more detail in Note 2.
NOK MILLIONS
Joint scheme
Via operation
2020
Joint scheme
Via operation
2019
PENSION COST
Present value of accumulation for the year
126
10
136
131
11
142
Administration cost
3
0
3
3
0
3
Planchanges
0
0
0
11
0
11
Social security contributions - Pension costs
18
0
18
20
0
20
Corporate activity tax - Pension costs
6
1
7
6
2
8
Pension costs incl. social security, corporate activity tax and administration cost taken to income
152
11
164
172
12
184
NET FINANCIAL COSTS
Interest cost
49
5
55
54
6
60
Interest income
-37
0
-37
-38
0
-38
Management costs
2
0
2
2
0
2
Net interest cost
14
5
19
18
6
24
Social security contributions - net interest cost
2
1
3
3
1
3
Corporate activity tax - net interest cost
1
0
1
1
0
1
Net interest cost including social security contributions and corporate activity tax
17
6
23
21
7
28
ESTIMATE DEVIATIONS PENSIONS
Actuarial gains (losses)
49
25
74
-122
-6
-127
Social security contributions
7
4
10
-17
-1
-18
Corporate activity tax
2
1
3
-5
0
-6
Actuarial gains (losses) including social security contributions and corporate activity tax
58
30
88
-144
-7
-151
Total pension costs including interest costs and estimate deviation
227
47
274
49
13
61
NOK MILLIONS
Joint scheme
Via operation
2020
Joint scheme
Via operation
2019
PENSION OBLIGASTIONS
Gross accrued pension obligations
2 391
257
2 648
2 052
225
2 277
Pension assets
1 860
0
1 860
1 611
0
1 611
Net liability before social security costs
530
257
788
441
225
666
Social security contributions
70
33
103
57
29
87
Corporate activity tax
28
15
43
24
13
37
Gross accrued obligations incl. social security costs and corporate activity tax
2 489
305
2 794
2 075
267
2 342
Net liability incl. social security costs and corporate activity tax
628
305
934
523
267
790
NOK MILLIONS
Joint scheme
Via operation
2020
Joint scheme
Via operation
2019
RECONCILIATION PENSION OBLIGASTIONS
Capitalized net liability/(assets) 01.01.
523
267
712
619
261
880
Pension costs taken to profit/loss
152
11
153
172
13
185
Financial costs taken to profit/loss
17
6
24
21
7
28
Actuarial gains and losses included social security contributions and corporate activity tax
58
30
30
-144
-7
-151
Social security contributions paid in premiums/supplement
-13
-1
-15
-23
-2
-25
Capital activity tax contribution paid in premiums/supplement
-4
0
-4
-5
0
-6
Premium/supplement paid-in including admin
-96
-6
-103
-116
-5
-122
Business sold in 2020
-9
-2
797
0
0
0
Capitalized net liability/(assets) 31.12. this year
628
305
1 595
523
267
790
NOK MILLIONS
Joint scheme
Via operation
2020
Joint scheme
Via operation
2019
CHANGE IN PENSION OBLIGASTIONS
Gross pension assets 01.01. before planchanges
2 135
267
2 401
2 043
261
2 043
Planchanges
0
0
0
13
0
13
Gross pension assets 01.01. after plan changes
2 135
267
2 401
2 056
261
2 317
Present value of accumulation for the year
125
10
135
131
11
142
Interest cost
49
5
54
54
6
60
Actuarial losses (gains) gross pension obligation
228
30
257
-83
-7
-90
Social security contributions - pension costs
18
1
19
19
2
20
Social security contributions - net interest cost
2
1
3
3
1
3
Social security contributions paid in premiums/supplement
-13
-1
-14
-17
-1
-18
Corporate activity tax - pension costs
6
0
6
6
0
6
Corporate activity tax - net interest cost
1
0
1
1
0
1
Corporate activity tax paid in premiums/supplement
-4
0
-4
-5
0
-6
Payments
-30
-6
-36
-29
-6
-36
Business sold in 2020
-27
-2
-28
0
0
0
Gross pension obligation 31.12.
2 489
305
2 794
2 135
267
2 401
NOK MILLIONS
Joint scheme
Via operation
2020
Joint scheme
Via operation
2019
CHANGE IN PENSIONS ASSETS
Pension assets 01.01
1 611
0
1 611
1 425
0
1 425
Interest income
37
0
37
38
0
38
Actuarial (loss) gain on pension assets
174
0
174
61
0
61
Administration cost
-3
0
-3
-3
0
-3
Financing cost
-2
0
-2
-2
0
-2
Premium/supplement paid-in including admin
95
6
102
122
6
128
Payments
-30
-6
-36
-30
-6
-36
Business sold in 2020
-22
0
-22
0
0
0
Pension assets 31.12
1 860
0
1 860
1 611
0
1 611
Pension scheme’s over-/under-financing
NOK MILLIONS
Joint scheme
Via operation
2020
Joint scheme
Via operation
2019
PENSION SCHEME'S OVER-/UNDER-FINANCING
Present value of the defined benefits pension obligation
2 489
305
2 794
2 135
267
2 401
Fair value of the pension assets
1 860
0
1 860
1 611
0
1 611
Net pensions liability
628
305
934
523
267
790
31.12.2020
31.12.2019
FINANCIAL ASSUMPTIONS (COMMON TO ALL PENSION SCHEMES)
Discount rate
1.70 %
2.30 %
Salary growth
2.25 %
2.25 %
The National Insurance basic amount (G)
2.00 %
2.00 %
Pension increases
1.24 %
1.24 %
Social security contribution
14.10 %
14.10 %
Corporate activity tax
5.00 %
5.00 %
The assumptions as at 31 December 2019 have been applied to measurement of the cost of pension for 2020, whilst for calculation of the pension obligation on 31 December 2020, the assumptions and membership numbers as at 31 December 2020 have been applied. The assumptions are based on the market situation as at 31 December 2020 and are in accordance with the recommendations of the Norwegian Accounting Standards Board (NASB).
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 has used the K2013BE mortality table based on Finance Norway’s analyses of mortality in life insurance populations in Norway and Statistics Norway’s extrapolations. KLP uses own disability table for actuarial assumptions related to disability, a table based on changes in disability figures in KLPs customer base.
Withdrawal of contractual early retirement (AFP) (per cent 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 per cent who retire with an AFP pension. It is only those who are employed and working right up to retirement who are entitled to AFP. This is taken into account in the calculation of the AFP obligation.
Voluntary termination for “Fellesordning” (in %)
Age (in years)
<24
24-29
30-39
40-49
50-55
>55
Turnover
25%
15%
7.5%
5%
3%
0 %
PENSIONS VIA OPERATIONS
AFP/early retirement is not relevant to this scheme. In regard to mortality the same variant of K2013BE has been used as for “Fellesordningen”.
Number
Joint scheme
Via operation
2020
Joint scheme
Via operation
2019
MEMBERSHIP STATUS
Number active
1 023
51
1 074
1 013
52
1 065
Number deferred (previous employees with deferred entitlements)
821
32
853
805
33
838
Number of pensioners
289
56
345
278
53
331
2020
2019
Composition of the pension assets:
Property
13.3 %
12.4 %
Lending
12.9 %
12.5 %
Shares
24.2 %
25.9 %
Long-term/HTM bonds
28.9 %
29.1 %
Short-term bonds
16.9 %
15.0 %
Liquidity/money market
3.9 %
5.2 %
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 4.23 per cent in 2020 and 8.55 per cent in 2019.
Expected payment into benefits plans after cessation of employment for the period 1 January 2019 – 31 December 2021 is NOK 174.5 million.
Sensitivity analysis as at 31 December 2020
The discount rate is reduced by 0.5 %
Increase
Gross pension obligation
10.6 %
Accumulation for the year
16.7 %
Salary growth increases by 0.25%
Increase
Gross pension obligation
1.1 %
Accumulation for the year
2.2 %
Mortality is strengthened by 10 %
Increase
Gross pension obligation
2.5 %
Accumulation for the year
1.9 %
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 position statement.
The duration in the Joint scheme is estimated at 17.8 years.
Note 29 Number of employees
2020
2019
Number of permanent employees 31.12.
1 018
1 007
Number of temporary employees 31.12.
34
49
Total number of employees 31.12.
1 052
1 056
Number of full time equivalents permanent employees
997
989
Number of full time equivalents temporary employees
32
32
Total number of full time equivalents
1 029
1 021
Note 30 Salary and obligations towards senior management etc.
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.
Senior employees are defined as the senior management team of the Kommunal Landspensjonskasse Group. This comprises the Group Chief Executive Officer, the KLP Group executive vice presidents and managing directors of certain subsidiaries.
Senior employees who were members of the Group senior management before 1 May 2013, are pensionable at the age of 65, but may choose to canage this to aged 70. None of those senior management have chosen to avail themselves of the opportunity to change the retirement age as of 31.12.2020. Persons who were appointed to Group senior management as of 1 May 2013, are pensionable at the age of 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 employees with lower retirement age than 67 years, also earn pension benefits for salaries above 12G. 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.
The Group CEO has severance pay corresponding to one year's salary including supplementary benefits in the event of termination of employment. There are no obligations to provide the Chairman of the Board special consideration or other benefits on termination or change of the appointment. KLP pays directors' liability insurance for members of its Board of Directors.
The KLP Group offers loans for various purposes. There are seperate loan terms for employees, and no senior executeves have terms that deviate from this. Loans to external members of the Board of Directors and external members of the Corporate Assembly are only granted under ordinary loan terms.
Fees to Board members are determined by the Corporate Assembly. Fees to deputies and observers are not stated.
All benefits are shown without the addition of social security contributions and capital activity tax. For Board members elected by and among the employees stated that only about compensation and loans that can be linked to their directorship.
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
2020
NOK THOUSANDS
Salary, fees etc.
Other benefits
Annual pension accumulation
Loan
Interest rate as at 31.12.2020
Paymentsplan 1
SENIOR EMPLOYEES
Sverre Thornes, Group CEO
4 240
291
1 433
11 120
1.00
A45
Marianne Sevaldsen
2 848
209
1 120
4 187
1.00
A43
Aage E. Schaanning
3 659
209
1 222
5 179
1.00
HC
Gro Myking
2 619
204
470
6 088
1.00
A30
Rune Hørnes
2 692
165
384
-
-
-
Kirsten Grutle
726
44
519
-
-
-
Mona Refsdal
1 061
122
329
2 632
1.00
HC/A42
Tore Tenold
3 087
181
1 032
961
1.00
HC
Håvard Gulbrandsen
3 331
222
1 055
5 680
1.00
HC
Gunnar Gjørtz
3 285
173
1 171
497
1.00
HC
Leif Magne Andersen
2 207
197
775
3 947
1.00
A44
THE BOARD OF DIRECTORS 2)
Egil Johansen, Chair (12 of 12)
391
Jenny Følling (12 of 12)
288
Odd Haldgeir Larsen (12 of 12)
233
2 072
1.70
A35
Karianne Melleby (12 of 12)
313
Øyvind Brevik (12 of 12)
289
Cathrine M. Lofthus (11 of 12)
289
Susanne Torp-Hansen, elected by and from the employees (12 of 12)
233
Freddy Larsen, elected by and from the employees (12 of 12)
289
CORPORATE ASSEMBLY
Total Corporate Assembly, including employee representatives
725
40 777
EMPLOYEES
Loan to employees in the Group at subsidiezed interest rate
1 832 779
Loan to employees in the Group at ordinary terms and conditions
59 960
1) A=Annuity loand, last peyment, HC = Housing Credit
2) The numbers in brackets represents the number of meetings attended by the total number of meetings held during the period in which the person has been on the board.
2019
NOK THOUSANDS
Salary, fees etc.
Other benefits
Annual pension accumulation
Loan
Interest rate as at 31.12.2019
Paymentsplan 1
SENIOR EMPLOYEES
Sverre Thornes, Group CEO
4 155
221
1 530
11 550
2.00
A45
Marianne Sevaldsen
2 802
173
1 178
4 343
2.00
A43
Aage E. Schaanning
3 599
168
1 282
5 397
2.00
HC
Gro Myking
2 383
159
330
-
-
-
Rune Hørnes
2 610
159
395
-
-
-
Kirsten Grutle
1 769
157
536
-
-
-
Mona Refsdal
1 030
113
333
2 755
2.00
HC/A44
Tore Tenold
3 041
162
1 070
1 595
2.00
HC
Håvard Gulbrandsen
3 281
183
1 126
5 173
2.00
HC
Gunnar Gjørtz
3 232
168
1 218
1 500
2.00
HC
Leif Magne Andersen
2 170
168
792
4 097
2.00
A44
THE BOARD OF DIRECTORS 2)
Egil Johansen, Chair (10 of 10)
377
Lars Vorland (2 of 4)
137
Marit Torgersen (4 of 4)
148
Jenny Følling (9 of 10)
294
Odd Haldgeir Larsen (9 of 10)
233
2 107
2.95
A38
Karianne Melleby (10 of 10)
291
Øyvind Brevik (6 of 6)
142
Cathrine M. Lofthus (6 of 6)
142
Susanne Torp-Hansen, elected by and from the employees (9 of 10)
241
Freddy Larsen, elected by and from the employees(10 of 10)
279
CORPORATE ASSEMBLY
Total Corporate Assembly, including employee representatives
587
30 930
EMPLOYEES
Loan to employees in the Group at subsidized interest rate
1 536 566
Loan to employees in the Group at ordinary terms and conditions
57 817
1) A=Annuity loan, last payment, HC = Housing Credit
2) The numbers in brackets represents the number of meetings attended by the total number of meetings held during the period in which the person has been on the board.
NOK THOUSANDS
2020
2019
The period costs related to lending terms and conditions for employees.
14 583
8 858
Note 31 Auditor`s fee
NOK MILLIONS
2020
2019
Ordinary audit
7.8
7.0
Certification services
0.6
0.6
Tax advisory services
1.3
0.7
Non-audit services
0.4
1.1
Total auditor’s fee
10.0
9.4
The sums above include VAT.
Note 32 Operating expenses
NOK MILLIONS
2020
2019
Personnel costs
1 037
1 057
Depreciation and writedowns
132
149
Other operating expenses
719
685
Total operating expenses
1 888
1 892
Note 33 Other income and -expenses
NOK MILLIONS
2020
2019
Supplement contractual early retirement scheme (ERS)
1 189
1 115
Other income 1
-52
-353
Total other income
1 136
762
1 Other income includes investment from associated companies, so the results can be both negative and positive.
NOK MILLIONS
2020
2019
Supplement contractual early retirement scheme (ERS)
1 189
1 115
Other expenses
70
31
Total other expenses
1 258
1 145
Note 34 Other current liabilities
NOK MILLIONS
31.12.2020
31.12.2019
Short-term payables trade in securities
3 029
2 644
Incurred not assessed taxes
1 489
1 181
Advance tax-deduction pension scheme
447
432
Accounts payable
270
184
Pre-called contribution to insurance
576
867
Other current liabilities
1 049
990
Total other current liabilities
6 859
6 298
Note 35 Contingent liabilities
NOK MILLIONS
31.12.2020
31.12.2019
KLP guarantee liability
2
2
Committed, not subscribed investment in private equity and property funds
22 365
14 007
Approved, not paid out KLP Group loan pledge
5 292
9 335
Total contingent liabilities
27 659
23 344
Note 36 Retained earnings
NOK MILLIONS
Revaluation fund
Risk equilization fund
Nat.per.pool fund
Other retained earnings
Retained earnings
Capitalized value 01.01.2019
1 024
4 797
42
13 441
19 304
Income
750
37
451
1 238
Other comprehensive income:
Items that will not be later reclassified to income
101
101
Items that will be reclassified to income
later when particular conditions are met
209
-52
157
Capitalized value 31.12.2019
1 233
5 547
79
13 941
20 799
Income
-136
-13
334
186
Change related to sale of business
-7
7
0
Other comprehensive income:
Items that will not be later reclassified to income
-57
-57
Items that will be reclassified to income
later when particular conditions are met
392
-98
294
Capitalized value 31.12.2020
1 625
5 404
66
14 127
21 222
Note 37 Sale of business
In the third quarter, the KLP Group sold the business that offered defined contribution and company pensions (including management of pension capital certificates and paid-up policies) to companies in the private and public sectors.
An agreement was signed between KLP and DnB Livsforsikring AS (DnB) on June 22. 2020 on the sale of all shares in KLP Bedriftspensjon AS from KLP to DnB. The sales was completed in the third quarter, but with accounting effect from 1 April. The sale has beed approved by the Financial Supervisory Authority of Norway.
A loss in connection with the sale of the business of NOK 183 million was recognized in the fourth quarter result. This appears on the accounting line «Loss on sale of business».
The loss is calculated on the basis of the lowest value of net assets for the business and the fair value of net assets for the business less selling expenses.
The business had 3 091 corporate clients in its defined contributions and company pension scheme at the end of the first quarter of 2020, which compassed a total of 69 232 active members and owners of pension capital certificates and paid-up policies.
Total assets stand at NOK 6 984 million, of which insurance liabilities amount to NOK 6 372 million.
Income sheet items from the business Collective private pension are shown below.
NOK MILLIONS
Operating profit
Premium income for own account
313
Current return on financial assets
22
Net value changes on financial instruments
-626
Net income from investment properties
1
Other income
2
Total net income
-288
Claims for own account
-45
Change in technical provisions
331
Operating expenses
-19
Loss on sale of business
-183
Total expenses
84
Operating profit/loss
-205
To/from securities adjustment fund – life insurance
10
Assets allocated to insurance customers - life insurance
-2
Pre-tax income
-197
Cost of taxes
0
Income
-197
Actuarial loss and profit on post employment benefit obligations
-4
Total other comprehensive income
-4
Total comprehensive income
-201
Note 38 Change in liabilities from financing activities
NOK MILLIONS
31.12.2019
Cash flow from financing activities
Cash flow from operating activities
Non-cash changes
31.12.2020
Subordinated loan capital
6 012
-2 641
0
-237
3 135
Hybrid Tier 1 securities
1 738
0
0
25
1 764
Debt to credit institutions
8 199
2 514
4 121
-618
14 216
Covered bonds issued
24 415
0
582
0
24 997
40 364
-127
4 704
-829
44 112
Note 39 Change in fair value IFRS 9
31.12.2020 NOK MILLIONS
Financial assets at amortized cost¹ Passed SPPI
Fair value 31.12.2019
188 026
Bought
11 424
Sold
-3 242
Held to maturity
-4 666
Change in fair value
6 375
Fair value 31.12.2020
197 917
¹ Investments held to maturity and bonds classified as loans and receivables
31.12.2020 NOK MILLIONS
Financial assets valued at fair value 2
Fair value 31.12.2019
289 829
Bought
149 001
Sold
-173 297
Change in fair value
27 272
Fair value 31.12.2020
292 805
2 Financial assets for companies that have performed the SPPI test: group public pension and non-life insurance.
31.12.2020 NOK MILLIONS
Other loans and receivables at amortized cost Passed SPPI
Other loans and receivables at amortized cost Not passed SPPI
Other loans and receivables at amortized cost Total
Fair value 31.12.2019
106 018
306
106 324
Bought
36 787
1 092
37 879
Sold
-29 610
0
-29 610
Change in fair value
3 263
-5
3 258
Fair value 31.12.2020
116 458
1 393
117 851
In accordance with the notes requirements, the entity has conducted an SPPI test on the portfolio at amortizied cost. The preliminary assessment is that all investments except one loan passes the test. Also refers to note 6 Fair value of financial assets and liabilities and note 13 Credit risk.