KLP GroupAnnual Report 2021
Income statement KLP Group
| NOTE | NOK MILLIONS | 2021 | 2020 |
|---|---|---|---|
| 20 | Premium income for own account | 52 001 | 39 049 |
| 5 | Current return on financial assets | 14 813 | 14 793 |
| 5 | Net interest income banking | 309 | 318 |
| 5 | Net value changes on financial instruments | 48 365 | 15 331 |
| 15 | Net income from investment properties | 8 543 | 5 080 |
| 32 | Other income | 1 547 | 1 136 |
| Total net income | 125 577 | 75 707 | |
| 20 | Claims for own account | -31 855 | -29 780 |
| 20 | Change in technical provisions | -31 253 | -19 000 |
| Net costs subordinated loan and hybrid Tier 1 securities | 103 | -478 | |
| 31 | Operating expenses | -2 278 | -1 971 |
| Sale of business | 0 | -183 | |
| 32 | Other expenses | -1 292 | -1 258 |
| Unit holder's value change in consolidated securites funds | -19 802 | -11 074 | |
| Total expenses | -86 377 | -63 744 | |
| Operating profit/loss | 39 200 | 11 963 | |
| 20 | To/from securities adjustment fund – life insurance | -21 646 | 245 |
| 20 | To supplementary reserves – life insurance | -5 420 | -7 749 |
| 20 | Assets allocated to insurance customers - life insurance | -11 107 | -2 803 |
| Pre-tax income | 1 027 | 1 657 | |
| 22 | Cost of taxes 1 | -748 | -860 |
| Income | 279 | 797 | |
| 27 | Actuarial loss and profit on post employment benefit obligations | 84 | -88 |
| 20 | Adjustments of the insurance obligations | -16 | 12 |
| 22 | Tax on items that will not be reclassified to profit or loss | -12 | 19 |
| Items that will not be reclassified to profit or loss | 56 | -57 | |
| Revaluation real property for use in own operation | 206 | 392 | |
| 15 | Currency translation foreign properites | -1 314 | 1 778 |
| 20 | Adjustments of the insurance obligations | 1 314 | -1 778 |
| 22 | Tax on items that will be reclassified to profit or loss | -52 | -98 |
| Items that will be reclassified to income particular specific conditions are met | 155 | 294 | |
| Total other comprehensive income | 211 | 238 | |
| Total comprehensive income | 490 | 1 034 | |
| 1 Unit holders share of taxes in consolidated securities fund | -296 | -255 |
Balance sheetKLP Group
| NOTE | NOK MILLIONS | 31.12.2021 | 31.12.2020 |
|---|---|---|---|
| 22 | Deferred tax assets | 52 | 61 |
| 24 | Other intangible assets | 797 | 684 |
| 21 | Tangible fixed assets | 2 714 | 2 557 |
| 17 | Investments in associated companies and joint venture | 4 934 | 4 240 |
| 7,15 | Investment property | 89 535 | 81 485 |
| 6,12 | Debt instruments held to maturity | 25 985 | 28 986 |
| 6,12 | Debt instruments classified as loans and receivables | 164 484 | 154 180 |
| 6,7,12,14 | Lending local government, enterprises & retail customers at fair value through profit / loss | 79 | 589 |
| 6,12,14 | Lending local government, enterprises and retail customers | 118 024 | 115 071 |
| 6,7,12 | Debt instruments at fair value through profit or loss | 188 172 | 193 814 |
| 6,7 | Equity capital instruments at fair value through profit/loss | 294 476 | 204 982 |
| 6,7,12,13 | Financial derivatives | 3 253 | 11 561 |
| 6 | Receivables | 5 377 | 6 179 |
| 12 | Cash and bank deposits | 3 388 | 2 772 |
| TOTAL ASSETS | 901 270 | 807 161 | |
| Owners’ equity contributed | 19 831 | 18 194 | |
| 35 | Retained earnings | 20 901 | 21 222 |
| TOTAL OWNERS’ EQUITY | 40 732 | 39 416 | |
| 6,16,18,19,36 | Hybrid Tier 1 securities | 1 604 | 1 764 |
| 6,16,19,36 | Subordinated loan capital | 3 000 | 3 135 |
| 27 | Pension obligations | 870 | 934 |
| 20 | Technical provisions - life insurance | 653 551 | 595 068 |
| 20 | Premiums, claims and contingency fund provisions - non-life insurance | 3 023 | 2 729 |
| 6,19,36 | Covered bonds issued | 31 015 | 24 997 |
| 6,19,36 | Debt to credit institutions | 4 199 | 14 216 |
| 6,19 | Liabilities to and deposits from customers | 12 901 | 11 781 |
| 6,7,13 | Financial derivatives | 4 740 | 789 |
| 22 | Deferred tax | 1 387 | 1 425 |
| 33 | Other current liabilities | 6 808 | 6 859 |
| Unit holders`s interest in consolidated securites funds | 137 440 | 104 050 | |
| TOTAL LIABILITIES | 860 538 | 767 745 | |
| TOTAL EQUITY AND LIABILITIES | 901 270 | 807 161 | |
| 34 | Contingent liabilities | 28 754 | 27 659 |
Changes in Owner’s equityKLP Group
| 2021 NOK MILLIONS | Owners' equity contributed | Retained earnings | Total equity contributed |
|---|---|---|---|
| Owners’ equity 1 January 2021 | 18 194 | 21 222 | 39 416 |
| Income | 811 | - 532 | 279 |
| Items that will not be reclassified to income | 56 | 56 | |
| Items that will be reclassified to income later when particular conditions are met | 155 | 155 | |
| Total other comprehensive income | 211 | 211 | |
| Total comprehensive income | 811 | - 321 | 490 |
| Owners' equity contribution received (net) | 826 | 826 | |
| Total transactions with the owners | 826 | 826 | |
| Owners’ equity 31 December 2021 | 19 831 | 20 901 | 40 732 |
| 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 | 611 | 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 |
Statement of cash flowsKLP Group
| NOK MILLIONS | 2021 | 2020 |
|---|---|---|
| CASH FLOW FROM OPERATING ACTIVITES | ||
| Direct insurance premiums received | 43 199 | 32 046 |
| Reinsurance premiums paid | -75 | -71 |
| Direct insurance claims and benefits paid | -23 000 | -21 508 |
| Reinsurance settlement received for claims and insurance benefits | 83 | 0 |
| Payments received on transfer | 0 | 2 850 |
| Payments made on transfer | -8 287 | -7 593 |
| Payments to other suppliers for products and services | -2 382 | -2 377 |
| Payments to staff, pension schemes, employer's social security contribution etc. | -1 172 | -1 056 |
| Interest paid | -544 | -1 083 |
| Interest received | 10 790 | 11 867 |
| Dividend received | 7 925 | 5 829 |
| Tax and public charges paid | -1 593 | -600 |
| Payments from property operations | 3 794 | 3 611 |
| Net receipts/payments of loans to customers etc. | -2 415 | -8 200 |
| Net receipts on customer deposits banking | 1 119 | 295 |
| Receipts on the sale of shares | 67 799 | 118 389 |
| Payments on the purchase of shares | -114 494 | -105 267 |
| Receipts on the sale of bonds and certificates | 77 941 | 56 999 |
| Payments on the purchase of bonds and certificates | -84 480 | -79 275 |
| Receipts on the sale of property | 798 | 83 |
| Payments on the purchase of property | -4 461 | -3 167 |
| Net cash flow from purchase/sale of other short-term securities | 8 412 | -5 046 |
| Net cash flows from operating activities | -21 041 | -3 272 |
| CASH FLOW FROM INVESTMENT ACTIVITIES | ||
| Receipts on the sale of tangible fixed assets etc. | 6 | 0 |
| Payments on the purchase of tangible fixed assets etc. | -293 | -332 |
| Net cash flows from investment activities | -287 | -332 |
| CASH FLOW FROM FINANCING ACTIVITIES | ||
| The minority's share of operational activities | 20 596 | 3 341 |
| Payments on subordinated loan capital | 0 | -3 737 |
| Receipts on loans from credit institutions | 9 300 | 12 720 |
| Disbursements on loans from credit institutions | -8 726 | -10 206 |
| Receipts of owners’ equity contributions | 1 101 | 1 285 |
| Payments on repayment of owners’ equity contributions | -275 | -241 |
| Net cash flows from financing activities | 21 996 | 3 162 |
| Net changes in cash and bank deposits | 668 | -443 |
| Effect of exchange rate changes on cash and cash equivalents | -52 | 21 |
| Holdings of cash and bank deposits at start of period | 2 772 | 3 194 |
| Holdings of cash and bank deposits at end of period | 3 388 | 2 772 |
Notes to the accountsKLP Group
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 2021:
In the Group’s banking activities, contributions to the Deposit Guarantee Fund have previously been classified as an operating cost in the accounts. The classification of this cost has changed and it is now reported under “Net interest income from banking”. The cost amounted to NOK 17 million at 31.12.2021, and NOK 11 million at 31.12.2020. The comparative figures have changed.
The Group has also changed the accounting treatment of pension costs for its own employees in the consolidated financial statements. This operating cost was previously eliminated against premium income in the income statement, and for 2020 this amounted to NOK 94 million.
The ongoing IBOR reform has not so far resulted in any major changes in value for the KLP Group. Some collateralised contracts that previously used the Euro Overnight Index Average (EONIA) as a reference rate have now been altered to use the Euro Short-Term Rate (ESTR). In response to this change, compensation amounts have been calculated for the interest difference based on expected future collateral amounts. The compensation for changing the reference rate totalled around EUR 63,000 (EUR 27,500 net to the Group) on these contracts in 2021.
The Group has a hybrid Tier 1 capital loan denominated in Japanese yen at a fixed USD rate. The Group has the right to redeem this loan in 2034. If the Group does not choose to exercise its right to redeem the loan, the credit margin on the loan will be based on a future JPY-LIBOR rate. The interest terms are unchanged as of the end of 2021. See Note 16 for more information about the hybrid Tier 1 capital loan.
b) Standards, changes and interpretations of existing standards that have not yet entered into force and where the Group has not opted for early application:
There are changes in standards and interpretations that will take effect for financial years beginning after 1 January 2022 which have not been used in these accounts. The most important changes that the group has not to apply early are set out below.
IFRS 9 Financial Instruments
IFRS 9 Financial Instruments entered into force on 1 January 2018; it covers the classification, measurement and recognition of financial assets and liabilities, and introduces new rules for hedge accounting and a new impairment model for financial assets. Financial assets are classified into three categories:
- Amortised cost
- Fair value with value changes through profit or loss
- Fair value with valued changes through other comprehensive income
The measurement category is decided on initial recognition. The classification depends on the business model used by the company/group to manage its financial instruments and the characteristics of the cash flows for the individual instruments. Companies/groups with insurance-dominated activities are granted two alternative temporary exemptions from the new requirements in IFRS 9 under provisions in IFRS 4 Insurance Contracts.
Companies/groups with insurance-dominated activities are allowed, but not obliged, to defer the implementation of IFRS 9 until the first financial year starting on or after 1 January 2023, i.e. at the same time as IFRS 17.
To be regarded as an insurance-dominated entity, the insurance liability must constitute at least 90% of the total liabilities, or at least 80% provided that the entity is not involved in significant activities that are not related to insurance. To calculate whether the condition is met, available 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 the temporary exemption is satisfied. 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 has made use of this temporary exemption, and so has not implemented IFRS 9.
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 in IFRS 4 for the financial years 2018, 2019, 2020 and 2021. This 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.
The Group is working on a project to implement IFRS 9 Financial Instruments, and to see what effects the transition to new rules from 01.01.2023 will have.
IFRS 17 Insurance Contracts
The new accounting standard for insurance contracts, IFRS 17, was published by the IASB in 2017 and approved by the EU on 23 November 2021. The standard will replace the current standard for insurance contracts, IFRS 4, and will be mandatory from 01.01.2023. The definition of what constitutes an insurance contract has not changed, but there have been some clarifications that limit the qualifying contracts to be handled according to IFRS 17. Unlike IFRS 4, IFRS 17 also contains rules on how insurance contracts should be assessed and presented, as well as extensive new note requirements.
Under the main rules in IFRS 17, insurance contracts should be valued at the sum of:
- The present value of the future cash flows of insurance contracts (probability-weighted and taking account of time value)
- A risk adjustment for non-financial risk, and
- Unearned profits (service margin).
For each period, the calculation of future cash flows (a) and the adjustment for non-financial risk (b) should be based on current estimates. This means estimates that reflect the conditions and expectations for the future at the measurement date. The present value is calculated using market-based discount rates.
The adjustment for non-financial risk should reflect the compensation required by the company for bearing the non-financial risk arising from the uncertain amount and timing of the cash flows. Non-financial risk means any risk associated with insurance contracts that is not financial risk, including insurance risk, the risk of the policy-holder cancelling the contract and the risk of unexpected increases in administrative costs for services associated with the contracts.
The profit element of the contracts is calculated at the time of establishment as unearned profit and is included as a component of the insurance obligation. This component is reduced as profits are recognised where the company has provided services under the insurance contracts. Any negative profit margin (loss) is applied to the profit figure immediately.
There are also simplified models (the premium allocation method) which can be used under certain conditions. In order to qualify for the simplified method, the coverage period must be within 12 months or it must be shown that the result will not be significantly different from the general valuation model in IFRS 17.
Under the simplified method, the insurance obligations consist of:
- Liabilities for remaining coverage
- Liabilities for claims incurred
Liabilities for remaining coverage are calculated as the portion of premiums received but not recognised, adjusted for any amortisation of establishment costs and any financing component (not required for coverage periods of one year or less).
Liabilities for claims incurred are calculated by discounting future cash flows and adjusting for non-financial risk. The discount rate used must be consistent with the market.
The standard requires insurance contracts with approximately equal risk managed collectively as a portfolio to be grouped according to whether they are profitable, unprofitable, or profitable with a risk of becoming unprofitable. There may be no more than 12 months difference in the issuance of the contracts included in a group. However, in the EU/EEA area, voluntary exemptions have been granted to allow the contracts to be grouped by year if certain conditions are met.
The standard requires retrospective application but allows certain simplifications if full retrospective application is not practicable. There should be a high threshold for using the simplifications.
Since 2018, the Group has made thorough preparations for implementing IFRS 17, and has spent considerable resources on this. Presentation and measurement of the insurance obligations in the consolidated financial statements will be affected by the implementation of IFRS 17, but it is too early to quantify the impact. A major consequence for mutual insurers like KLP is that the standard states that the residual interest in the company is owned by its customers (policy-holders) as opposed to non-mutual companies which are owned by third parties. As a result, mutual companies will not initially have equity in accounts prepared according to IFRS 17.
The Group’s main product, public-sector occupational pensions (OfTP), is classed as an insurance product under IFRS 17. The OfTP contracts are currently classed as ‘contracts with direct participation features’. This entails valuation using the ‘variable fee approach’ (VFA). For the Group’s non-life insurance activities, we expect all products to qualify for the simplified method (premium allocation approach), and that this method will be used. Provisions for unexpired risks will change, as under IFRS 17, the provisions are based on the present value of future cash flows rather than unearned premiums as they are now.
The standard is complex, and it is not yet clear how the overall standard will affect the Group’s financial position.
IAS 1 Presentation of Financial Statements
A limited change has been made in IAS 1 Presentation of Financial Statements which specifies that liabilities should be classified as current or non-current based on the rights that exist at the end of the reporting period. The classification is unaffected by the expectations of the entity or events after the balance sheet date (for example a breach of loan terms). The changes also specify what IAS 1 means when it refers to the 'settlement' of a liability. It is also specified that breaches of loan terms at the end of the period should be taken into account even if no rating is made at that time. The changes may affect the classification of debt, especially for entities that previously assessed the management’s intentions in order to determine the classification, as well as for some debt items that can be converted into equity. The change has to be applied retrospectively in accordance with the main rule in IAS 8 Accounting Principles, and will come into effect on 1 January 2023.
Gross/net accounting for management remuneration in mutual funds
On 7 April 2021, the Financial Supervisory Authority of Norway sent an identical letter to all life insurance companies and pension funds concerning pension providers’ treatment of remuneration paid to asset management companies and other managers of mutual funds. In the letter, the FSA states that the management fee paid by a fund to the management company and other managers must be taken into account when determining the price tariff and included in the pension provider’s expenses (gross accounting). The corresponding amount is added to the return on customer funds.
This is not consistent with the Group’s practice, and a change is expected to have a significant impact on costs in the life insurance business. However, it is unclear which limitations apply to costs to be grossed, so the impact has not been quantified.
Requirements for gross accounting are disputed, and the industry has asked the Ministry of Finance to clarify the matter. KLP has chosen to continue with net accounting pending clarification from the Ministry of Finance.
2.1.2 Change to accounts in relation to previous periods
The areas where the Group has changed accounting principles resulting in changes in reported figures in relation to previous periods are discussed in section 2.1.1 a). The table below summarises the ways in which these changes have affected the accounting figures:
| NOK MILLION | ORIGINAL REPORTED 2020 NUMBERS | ADJUSTED 2020 NUMBERS | CHANGE |
|---|---|---|---|
| INCOME STATEMENT | |||
| Premium income for own account | 38 955 | 39 049 | 94 |
| Net interest income banking | 329 | 318 | -11 |
| Operating expenses | -1 888 | -1 971 | -82 |
| Operating profit/loss | 11 963 | 11 963 | 0 |
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
- Financial assets at fair value through profit or loss
- Lending and receivables recognized at amortized cost
- Investments held to maturity recognized at amortized cost
Financial liabilities
- Financial liabilities at fair value through profit/loss.
- 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.
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 22.
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:
- Group pension
- Group life
- 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.
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.
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 and individual 3rd party personal insurance
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 2.32 percent at the end of 2021.
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 ALLOCATED TO CUSTOMERS
Profit to customers are added to premium funds, and are included as part of the insurance obligations as the balance sheet date.
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
Life Insurance business
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 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.
We are currently in a special situation related to the corona pandemic. Currently there is no excess mortality in the population as a result of the pandemic. If the pandemic leads to a sustained increase in morality, this will result in a higher risk result. At the same time, there are factors surrounding the pandemic situation that could affect the withdraw of disability pension int the next few years, such as:
- Layoffs and downturns
- Home office (physical and mental)
- Extra work in the health trusts
- Lack of capacity for health workers in general
- After-effect illness
There hast not been made any extra ordinary provisions in connections with the pandemic, but the development, especially related to disability, is been closely monitored.
Non-Life business
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 the pandemic. 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 2021 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 2021, a discounting factor was used in the interval 5.10 – 8.60 percent: for the Group's Swedish properties it was 5.40 – 7.15 percent; and for the Danish properties, 5.45 -7.80 percent.
The following main components are included in future cash follows:
- 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.
| Change in parameter | Change in value | |
|---|---|---|
Return Requirement Return Requirement | +100 bps -100 bps | -13 % 16 % |
Market rent Market rent | +10 % -10 % | 9 % -9 % |
Exit yield Exit yield | +100 bps -100 bps | -13 % 24 % |
Inflation Inflation | +50 bps -50 bps | 8 % -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).
After a long period of Covid19 pandemic where the uncertainty for tenants, banks, investors and others has become known, accepted and handled, various concerns have diminished significantly. A significant number of transactions have been carried out at sharp prices, and the risk premium has also fallen significantly in smaller cities and for somewhat more secondary locations. This has led to a strong pricing of objects that have been traded. At the same time, it is experienced that tenants write contracts on a large scale, and the length of the contracts is as it was before. To the extent that the tenants will need a different space requirement in the future, there are no signs so far that it has had a negative effect on the interest in writing contracts that are both long and for large areas - at strong prices.
After a long time in the home office, it can also look like there is a pent-up "need for travel" where interest and desire to travel appear strong. This was seen in periods of the year that were more like "normal", before the Omikron variant again entailed travel restrictions. This is perceived in the affirmative for the belief that large parts of the hotel market will return to more normal conditions again, although it is still somewhat uncertain how quickly this will happen.
In trade, the picture is still demanding, but very varied. Many of the support measures have now been phased out, at the same time as one experiences that the situation for part of the industry is demanding.
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. At the same time, there have been a number of financial stimuli that have contributed to fairly stable conditions. For the Group, 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 | ||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2021 | 2020 | 2021 | 2021 | 2020 | |
| Premium income for own account from external customers 1 | 50 161 | 37 102 | sold | 313 | 1 865 | 1 658 | 0 | 0 |
| Net financial income from investments | 50 228 | 25 351 | sold | -604 | 259 | 229 | 277 | 292 |
| Other income | 1 999 | 1 429 | sold | 2 | 2 | 2 | 78 | 77 |
| Total income | 102 388 | 63 881 | -288 | 2 125 | 1 889 | 355 | 370 | |
| Claims for own account | -30 438 | -28 360 | sold | -45 | -1 417 | -1 375 | 0 | 0 |
| Insurance provisions for own account | -31 246 | -19 329 | sold | 331 | -7 | -2 | 0 | 0 |
| Costs borrowing | 103 | -478 | sold | 0 | 0 | 0 | 0 | 0 |
| Operating costs excluding depreciation | -1 147 | -1 030 | sold | -19 | -298 | -287 | -229 | -222 |
| Depreciation | -162 | -74 | sold | 0 | -5 | -5 | -5 | -4 |
| Sale of business | 0 | 0 | sold | 0 | 0 | 0 | 0 | 0 |
| Other expenses | -1 425 | -1 377 | sold | 0 | 0 | 0 | -5 | -7 |
| Return to financial intruments attributable | ||||||||
| to minority interests | ||||||||
| Total expenses | -64 315 | -50 649 | 0 | 267 | -1 728 | -1 668 | -239 | -233 |
| Operating profit/loss | 38 074 | 13 233 | 0 | -22 | 398 | 220 | 116 | 137 |
| Funds credited to insurance customers 2 | -37 786 | -11 944 | sold | 8 | 0 | 0 | 0 | 0 |
| Pre-tax income | 288 | 1 289 | 0 | -14 | 398 | 220 | 116 | 137 |
| Cost of taxes | 125 | -204 | sold | 0 | -68 | -42 | 0 | -4 |
| Income | 413 | 1 085 | 0 | -14 | 329 | 178 | 116 | 133 |
| Change in other comprehensive income | 56 | -63 | sold | -4 | 8 | -7 | 5 | -3 |
| Total comprehensive income | 469 | 1 021 | -18 | 337 | 170 | 121 | 130 | |
| Assets | 706 748 | 652 277 | sold | sold | 5 976 | 5 270 | 47 482 | 42 688 |
| Liabilities | 666 070 | 612 894 | sold | sold | 3 710 | 3 160 | 44 961 | 40 261 |
| NOK MILLIONS | Asset management | Other | Eliminations | Total | ||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2021 | 2020 | 2021 | 2021 | 2020 | |
| Premium income for own account from external customers 1 | 0 | 0 | 0 | 0 | -25 | -24 | 52 001 | 39 049 |
| Net financial income from investments | 2 | 6 | 0 | 0 | 21 263 | 10 247 | 72 029 | 35 522 |
| Other income | 608 | 547 | 12 | 12 | -1 151 | -932 | 1 547 | 1 136 |
| Total income | 610 | 554 | 12 | 12 | 20 086 | 9 291 | 125 577 | 75 707 |
| Claims for own account | 0 | 0 | 0 | 0 | 0 | 0 | -31 855 | -29 780 |
| Insurance provisions for own account | 0 | 0 | 0 | 0 | 0 | 0 | -31 253 | -19 000 |
| Costs borrowing | 0 | 0 | 0 | 0 | 0 | 0 | 103 | -478 |
| Operating costs excluding depreciation | -548 | -517 | -10 | -12 | 182 | 247 | -2 050 | -1 839 |
| Depreciation | -6 | -6 | 0 | 0 | -50 | -42 | -228 | -132 |
| Sale of business | 0 | 0 | 0 | 0 | 0 | -183 | 0 | -183 |
| Other expenses | 0 | 0 | 0 | 0 | 138 | 125 | -1 292 | -1 258 |
| Return to financial intruments attributable | ||||||||
| to minority interests | -19 802 | -11 074 | -19 802 | -11 074 | ||||
| Total expenses | -554 | -523 | -10 | -12 | -19 531 | -10 927 | -86 377 | -63 744 |
| Operating profit/loss | 56 | 31 | 2 | 0 | 555 | -1 636 | 39 200 | 11 964 |
| Funds credited to insurance customers 2 | 0 | 0 | 0 | 0 | -388 | 1 630 | -38 173 | -10 306 |
| Pre-tax income | 56 | 31 | 2 | 0 | 167 | -6 | 1 027 | 1 657 |
| Cost of taxes | -13 | -7 | 0 | 0 | -791 | -602 | -748 | -860 |
| Income | 43 | 23 | 1 | -1 | -624 | -608 | 279 | 797 |
| Change in other comprehensive income | 2 | -7 | 0 | 0 | 140 | 322 | 211 | 238 |
| Total comprehensive income | 45 | 16 | 2 | -1 | -484 | -285 | 490 | 1 035 |
| Assets | 636 | 579 | 9 | 8 | 140 419 | 106 339 | 901 270 | 807 161 |
| Liabilities | 256 | 245 | 3 | 3 | 145 537 | 111 182 | 860 538 | 767 745 |
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 | 2021 | 2020 |
|---|---|---|
| Interest income bank deposits | -31 | -1 |
| Interest income derivatives | 125 | 327 |
| Interest income debt instruments fair value | 2 418 | 3 036 |
| Total interest income financial assets at fair value | 2 511 | 3 362 |
| Interest income fixed-income securities amortized cost | 6 126 | 6 184 |
| Interest income lending amortized cost | 1 171 | 1 633 |
| Total interest income financial assets at amortized cost | 7 297 | 7 816 |
| Dividend/interest shares and holdings/units | 5 051 | 3 968 |
| Oher income and expenses | -47 | -353 |
| Total other current expenses and income | 5 004 | 3 615 |
| Net return on financial assets | 14 813 | 14 793 |
| Interest income lending fair value | 160 | 230 |
| Total interest income financial assets at fair value | 160 | 230 |
| Interest income lending amortized cost | 459 | 538 |
| Total interest income financial assets at amortized cost | 459 | 538 |
| Interest costs debt to credit institutions | -27 | -67 |
| Interest costs covered bonds | -191 | -282 |
| Interest costs debt to and deposits from customers | -65 | -109 |
| Other income and expenses | -27 | 8 |
| Total other income and expenses banking | -310 | -450 |
| Net interest income banking ¹ | 309 | 318 |
| Value changes shares and units | 37 176 | -5 213 |
| Value change derivatives | -9 687 | 4 859 |
| Value change debt instruments at fair value | -4 961 | 1 840 |
| Value change lending fair value | 29 | -27 |
| Value change borrowing fair value | 0 | 0 |
| Total value change financial instruments at fair value | 22 556 | 1 458 |
| Value change loans at amortized cost | -167 | 451 |
| Other unrealized values | -710 | 428 |
| Total other unrealized values | -877 | 879 |
| Net unrealized gain on financial instruments | 21 680 | 2 337 |
| Realized shares and holdings/units | 12 082 | 17 853 |
| Realized derivatives | 12 236 | -6 788 |
| Realized debt instruments at fair value | 2 190 | 1 893 |
| Total realized financial instruments at fair value | 26 508 | 12 958 |
| Realized bonds at amortized cost ² | 248 | 106 |
| Realized loans at amortized cost | 1 | 1 |
| Total realized financial instruments at amortized cost | 249 | 106 |
| Other financial income and costs | -72 | -70 |
| Total other financial income | -72 | -70 |
| Net realized gain on financial instruments | 26 685 | 12 994 |
| Net value changes on financial instruments | 48 365 | 15 331 |
| Total net income from financial instruments | 63 487 | 30 443 |
| 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. | ||
| 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 8 and 11 for more information. | ||
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
- Liabilites 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
Nordic Bond Pricing is used as the primary source for pricing Norwegian Government Bonds. Prices are compared with prices from Bloomberg 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 | 31.12.2021 | 31.12.2020 | ||
|---|---|---|---|---|
| Book value | Fair value | Book value | Fair value | |
| DEBT INSTRUMENTS HELD TO MATURITY - AT AMORTIZED COST | ||||
| Norwegian hold-to-maturity bonds | 4 071 | 4 477 | 5 130 | 5 786 |
| Foreign hold-to-maturity bonds | 21 915 | 23 289 | 23 856 | 26 163 |
| Total debt instruments held to maturity | 25 985 | 27 766 | 28 986 | 31 950 |
| DEBT INSTRUMENTS CLASSIFIED AS LOANS AND RECEIVABLES– AT AMORTIZED COST | ||||
| Norwegian bonds | 53 339 | 54 373 | 51 396 | 54 805 |
| Foreign bonds | 111 136 | 115 067 | 102 738 | 111 115 |
| Other receivables | 9 | 9 | 47 | 47 |
| Total debt instruments classified as loans and receivables | 164 484 | 169 448 | 154 180 | 165 967 |
| LENDING LOCAL GOVERNMENT, ENTERPRISES & RETAIL CUSTOMERS AT FAIR VALUE THROUGH PROFIT/LOSS | ||||
| Loans to local government sector or enterprises with local government guarantee | 79 | 79 | 589 | 589 |
| Total loans to local government, enterprises & retail customers | 79 | 79 | 589 | 589 |
| LENDING TO LOCAL GOVERNMENT, ENTERPRISES & RETAIL CUSTOMERS – AT AMORTIZED COST | ||||
| Loans secured by mortgage | 25 081 | 25 085 | 23 763 | 23 816 |
| Loans to local government sector or enterprises with local government guarantee | 86 486 | 86 641 | 81 335 | 82 668 |
| Loans abroad secured by mortage and local government guarantee | 6 413 | 6 413 | 9 923 | 9 923 |
| Loans creditcard | 44 | 44 | 50 | 50 |
| Total loans to local government, enterprises & retail customers | 118 024 | 118 183 | 115 071 | 116 458 |
| DEBT INSTRUMENTS AT FAIR VALUE THROUGH PROFIT OR LOSS | ||||
| Norwegian bonds | 56 354 | 56 354 | 51 841 | 51 841 |
| Norwegian certificates | 7 805 | 7 805 | 6 094 | 6 094 |
| Foreign bonds | 87 026 | 87 026 | 92 025 | 92 025 |
| Foreign certificates | 405 | 405 | 549 | 549 |
| Investments with credit institutions | 36 582 | 36 582 | 43 305 | 43 305 |
| Total debt instruments | 188 172 | 188 172 | 193 814 | 193 814 |
| EQUITY CAPITAL INSTRUMENTS AT FAIR VALUE THROUGH PROFIT OR LOSS | ||||
| Shares | 260 001 | 260 001 | 185 112 | 185 112 |
| Equity funds | 30 328 | 30 328 | 18 488 | 18 488 |
| Property funds | 4 147 | 4 147 | 1 382 | 1 382 |
| Alternative investments | 0 | 0 | 0 | 0 |
| Total equity capital instruments | 294 476 | 294 476 | 204 982 | 204 982 |
| RECEIVABLES | ||||
| Receivables related to direct business | 1 725 | 1 725 | 1 433 | 1 433 |
| Receivables related to reinsurance agreements | 304 | 304 | 176 | 176 |
| Reinsurance share of gross claims reserve | 0 | 0 | 0 | 0 |
| Receivables related to securites | 2 727 | 2 727 | 3 111 | 3 111 |
| Prepaid rent related to real estate activites | 245 | 245 | 212 | 212 |
| Other receivables | 374 | 374 | 1 246 | 1 246 |
| Total other loans and receivables including receivables from policyholders | 5 377 | 5 377 | 6 179 | 6 179 |
| FINANCIAL LIABILITIES - AT AMORTIZED COST | ||||
| Hybrid Tier 1 securities | 1 604 | 1 586 | 1 764 | 1 592 |
| Subordinated loan capital | 3 000 | 3 310 | 3 135 | 3 561 |
| Debt to credit institutions | 897 | 897 | 3 304 | 3 304 |
| Covered bonds issued | 31 015 | 30 591 | 24 997 | 25 105 |
| Liabilities and deposits from customers | 12 901 | 12 901 | 11 781 | 11 781 |
| Total financial liabilities | 49 417 | 49 284 | 44 980 | 45 342 |
| FINANCIAL LIABILITIES - AT FAIR VALUE THROUGH PROFIT OR LOSS | ||||
| Debt to credit institutions | 3 302 | 3 302 | 10 913 | 10 913 |
| Total financial liabilities | 3 302 | 3 302 | 10 913 | 10 913 |
| NOK MILLIONS | 31.12.2021 | 31.12.2020 | ||
|---|---|---|---|---|
| Assets | Liabilities | Assets | Liabilities | |
| FINANCIAL DERIVATIVES - AT FAIR VALUE THROUGH PROFIT OR LOSS | ||||
| Forward exchange contracts | 2 019 | 3 077 | 9 140 | 384 |
| Interest rate swaps | 223 | 1 664 | 1 144 | 405 |
| Interest rate and currency swaps | 732 | 0 | 1 058 | 0 |
| Share option | 279 | 0 | 219 | 0 |
| Total financial derivatives | 3 253 | 4 740 | 11 561 | 789 |
Note 7 Fair value hierarchy
| 31.12.2021 NOK MILLIONS | Level 1 | Level 2 | Level 3 | Total |
|---|---|---|---|---|
| ASSETS BOOKED AT FAIR VALUE | ||||
| Land/plots | 0 | 0 | 983 | 983 |
| Real estate fund | 0 | 0 | 3 572 | 3 572 |
| Buildings | 0 | 0 | 84 980 | 84 980 |
| Investment property | 0 | 0 | 89 535 | 89 535 |
| Lending at fair value | 0 | 79 | 0 | 79 |
| Certificates | 2 046 | 6 164 | 0 | 8 210 |
| Bonds | 24 164 | 102 021 | 0 | 126 186 |
| Fixed-income funds | 17 199 | 7 431 | 6 227 | 30 858 |
| Bonds and other fixed-income securities | 43 410 | 115 616 | 6 227 | 165 253 |
| Loans and receivables | 21 472 | 1 447 | 0 | 22 919 |
| Shares | 246 170 | 10 962 | 2 869 | 260 001 |
| Equity funds | 2 316 | 0 | 50 | 2 366 |
| Property funds | 0 | 1 133 | 3 013 | 4 147 |
| Special funds | 0 | 0 | 0 | 0 |
| Private Equity | 0 | 0 | 27 962 | 27 962 |
| Shares and units | 248 486 | 12 096 | 33 895 | 294 476 |
| Financial derivatives | 0 | 3 253 | 0 | 3 253 |
| Total assets at fair value | 313 367 | 132 491 | 129 657 | 575 515 |
| LIABILITIES BOOKED AT FAIR VALUE | ||||
| Financial derivatives | 0 | 4 740 | 0 | 4 740 |
| Debt to credit institutions ¹ | 2 061 | 1 241 | 0 | 3 302 |
| Total financial liabilities at fair value | 2 061 | 5 981 | 0 | 8 042 |
| 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 897 million per 31.12.2021 and NOK 3 304 million per 31.12.2020. | ||||
| 31.12.2020 NOK MILLIONS | Level 1 | Level 2 | Level 3 | Total |
|---|---|---|---|---|
| ASSETS BOOKED AT FAIR VALUE | ||||
| Land/plots | 0 | 0 | 996 | 996 |
| Real estate fund | 0 | 0 | 3 354 | 3 354 |
| Buildings | 0 | 0 | 77 136 | 77 136 |
| Investment property | 0 | 0 | 81 485 | 81 485 |
| Lending at fair value | 0 | 589 | 0 | 589 |
| 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 |
| Bonds and other fixed-income securities | 34 621 | 123 108 | 4 250 | 161 978 |
| Loans and receivables | 31 106 | 730 | 0 | 31 836 |
| 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 |
| Shares and units | 181 714 | 4 097 | 19 171 | 204 982 |
| 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 |
| Changes in Level 3, Investment Property | Book value 31.12.2021 | Book value 31.12.2020 |
|---|---|---|
| Opening balance 1 January | 81 485 | 74 545 |
| Sold | 0 | -83 |
| Bought | 3 913 | 3 166 |
| Unrealised changes | 4 130 | 3 956 |
| Other changes | 7 | -99 |
| Closing balance 31.12. | 89 535 | 81 485 |
| Realised gains/losses | 59 | 9 |
| Changes in Level 3, Shares | Book value 31.12.2021 | Book value 31.12.2020 |
|---|---|---|
| Opening balance 1 January | 2 704 | 2 211 |
| Sold | -186 | -91 |
| Bought | 163 | 487 |
| Unrealised changes | 189 | 97 |
| Closing balance 31.12. | 2 869 | 2 704 |
| Realised gains/losses | 7 | 8 |
| Changes in Level 3, Equity funds | Book value 31.12.2021 | Book value 31.12.2020 |
|---|---|---|
| Opening balance 1 January | 55 | 54 |
| Sold | 0 | 0 |
| Bought | 0 | 0 |
| Unrealised changes | -5 | 1 |
| Closing balance 31.12. | 50 | 55 |
| Realised gains/losses | 0 | 0 |
| Changes in Level 3, Private Equity | Book value 31.12.2021 | Book value 31.12.2020 |
|---|---|---|
| Opening balance 1 January | 20 662 | 12 396 |
| Sold | -4 441 | -1 675 |
| Bought | 13 704 | 8 341 |
| Unrealised changes | 7 278 | 1 600 |
| Closing balance 31.12. | 37 203 | 20 662 |
| Realised gains/losses | 2 236 | 636 |
| Closing balance 31.12. | 129 657 | 104 905 |
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 yields curves.
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 6 483 million as of 31.12.2021 and NOK 5 245 million as of 31.12.2020. Everything related to investment property is included in Level 3. A sensitivity analysis of investment property is found in note 3.
During the period from 01.01.2021 to 31.12.2021, a net movement of NOK 1 144 millions in stocks has been moved from Level 1 to Level 2, NOK 46 millions moved from Level 1 to Level 3, NOK 893 million moved from level 2 to level 1 and NOK 2 million moved from level 2 to level 3. This is due to changes in liquidity, based on the guidelines above. There have been no other movements between the different levels in 2021.
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 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.
8.1 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.
8.1.1 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 have over time been 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
8.1.2 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.
In the non-life insurance business, the pandemic has led to increased uncertainty, especially within occupational injuries. In the time ahead, the situation will be closely monitored, and the level of premiums and provisions will be assessed on an ongoing basis.
8.1.3 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 The group is small. There is no reinsurance cover for collective pensions in The group 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.
8.1.4 Sensitivity calculations
8.1.4.1 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 358 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 726 million.
An immediate 10 per cent reduction in mortality would, with current numbers, mean a negative effect of NOK 307 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 10,786 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.
8.1.4.2 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:
- 1 per cent change in the costs NOK 4.0 million
- 1 per cent change in premium level NOK 19.4 million
- 1 per cent change in claim payments NOK 12.5 million
- 1 per cent change in claims reserves NOK 24.2 million
8.2 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.
8.2.1 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 28,754 million comprises mainly committed, not paid in sums against private equity,real estate funds and approved loans that have not been paid out. The total is specified in detail in Note 34 Contingent liabilities. The agreements govern solvency requirements among other things, so that the drawing can be approved for payment.
8.2.2 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 2021, 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 xxx per cent, which is slightly higher than at the end of 2020 when it stood at 261 per cent. Financial calcultaion of Solvency II-SCR ratio as of 31.12.2020 gives a Solvency II-ratio of 261%. This is a reduction of 3% compared to previously reported. 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 6 percentage per 50 basis points interest rate increase, and to be reduced by 7 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 groups’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.
8.2.3 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. 39 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 25.4 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.
8.3 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 9 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.
| 2021 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 | 257 | 321 | 1 298 | 1 941 |
| Subordinated loans | 0 | 125 | 573 | 658 | 4 725 | 6 082 |
| Covered bonds issued | 0 | 3 921 | 26 930 | 1 003 | 0 | 31 855 |
| Debt to credit institutions | 1 685 | 312 | 608 | 0 | 0 | 2 605 |
| Liabilities to and deposits from customers | 12 901 | 0 | 0 | 0 | 0 | 12 901 |
| Accounts payable | 42 | 0 | 0 | 0 | 0 | 42 |
| Contingent liabilities | 28 754 | 0 | 0 | 0 | 0 | 28 754 |
| Total | 43 382 | 4 422 | 28 368 | 1 983 | 6 023 | 84 178 |
| Financial derivatives | ||||||
| Financial derivatives gross settlement | ||||||
| Inflows | 0 | 0 | 0 | 0 | 0 | 0 |
| Outflows | 0 | 0 | 0 | 0 | 0 | 0 |
| Financial derivatives net settlement | 3 739 | 3 366 | 248 | 295 | 216 | 7 864 |
| Total | 3 739 | 3 366 | 248 | 295 | 216 | 7 864 |
| 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 754 million, payables to credit institutions maturing within one month are reduced with NOK 335 million and derivatives maturing between 1 to 12 months are reduced with NOK 237 million. Total amount of the financial liabilities for the Group are after these adjustments NOK 90 716 million.
| 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 | 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 financial derivatives | 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. | ||||||
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.
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 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.
| 2021 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 | 22 535 | 91 830 | 155 037 | 351 614 | 330 305 | 251 699 | 154 457 | 125 833 | 1 483 310 |
| 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 |
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 10 Interest rate risk
| 31.12.2021 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 01.01.2021 -31.12.2021 | Total | Adjusted for the unit holders' interests in consolidated securities funds | |
| ASSETS | ||||||||
| Financial derivatives classified as assets | 33 | -1 | -1 | 53 | -209 | 2 | -122 | -99 |
| Debt instruments classified as loans and receivables – at amortised cost | 0 | 0 | 0 | 0 | 0 | 16 | 16 | 0 |
| Bonds and other fixed-return securities | -46 | -55 | -1 128 | -1 553 | -2 018 | 293 | -4 508 | -3 780 |
| Fixed income fund holdings | -1 321 | 0 | 0 | 0 | 0 | 0 | -1 321 | -1 321 |
| Lending and receivables | 0 | -1 | 0 | 0 | 0 | 85 | 84 | 187 |
| Lending | 0 | 0 | 0 | 0 | 0 | 819 | 819 | 819 |
| Cash and bank deposits | 0 | 0 | 0 | 0 | 0 | 34 | 34 | 34 |
| Contingent liabilities ¹ | 0 | 0 | 0 | 0 | 0 | 41 | 41 | 41 |
| Total assets | -1 334 | -57 | -1 129 | -1 501 | -2 227 | 1 290 | -4 957 | -4 119 |
| LIABILITIES | ||||||||
| Deposit | 0 | 0 | 0 | 0 | 0 | -133 | -133 | -133 |
| Liabilities created on issue of securities | 0 | 0 | 0 | 0 | 0 | -318 | -318 | -318 |
| Financial derivatives classified as liabilities | 1 | 1 | 20 | 26 | 0 | 14 | 62 | 48 |
| Hybrid capital, subordinated loans | 0 | 0 | 0 | 43 | 77 | 0 | 119 | 119 |
| Debt to credit institutions | 0 | 0 | 0 | 0 | 0 | -41 | -41 | -41 |
| Total liabilities | 1 | 1 | 20 | 69 | 77 | -479 | -311 | -325 |
| Total before tax | -1 334 | -55 | -1 109 | -1 432 | -2 150 | 811 | -5 268 | -4 444 |
| Total after tax | -1 000 | -41 | -831 | -1 074 | -1 612 | 609 | -3 951 | -3 333 |
| 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. | ||||||||
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.
Note 11 Currency risk
| 31.12.2021 | Fin.l pos. statement items excl. currency derivatives | Currency derivatives | Translation rate | Total | Net position | Net position in NOK adjusted for the minorities share | |||
|---|---|---|---|---|---|---|---|---|---|
| NOK MILLION/ FOREIGN CURRENCY ¹ | Assets | Liabilities | Assets | Liabilities | Currency/NOK | Assets | Liabilities | NOK | NOK |
| US dollar | 20 936 | -53 | 9 587 | -22 639 | 8,818 | 30 523 | -22 692 | 69 053 | 37 041 |
| Euro | 5 732 | -185 | 3 556 | -7 572 | 10,028 | 9 288 | -7 758 | 15 344 | 9 671 |
| Swedish krone | 27 381 | 0 | 22 488 | -42 909 | 0,974 | 49 869 | -42 909 | 6 779 | 2 106 |
| Japanese yen | 200 259 | -295 | 89 745 | -210 275 | 0,077 | 290 004 | -210 569 | 6 083 | 3 146 |
| British Pound | 1 644 | 0 | 1 085 | -2 362 | 11,944 | 2 728 | -2 362 | 4 373 | 2 386 |
| Danish kroner | 12 544 | -69 | 9 384 | -19 064 | 1,348 | 21 928 | -19 133 | 3 769 | 1 170 |
| Canadian dollar | 1 332 | 0 | 491 | -1 305 | 6,981 | 1 823 | -1 305 | 3 611 | 2 212 |
| Hong Kong dollar | 5 044 | 0 | 1 925 | -4 104 | 1,131 | 6 969 | -4 104 | 3 241 | 1 517 |
| Swiss franc | 701 | 0 | 227 | -603 | 9,678 | 928 | -603 | 3 145 | 1 461 |
| Indian rupi | 18 768 | 0 | 0 | 0 | 0,119 | 18 768 | 0 | 2 226 | 1 479 |
| Taiwan new dollar | 9 462 | 0 | 0 | -3 423 | 0,319 | 9 462 | -3 423 | 1 925 | 961 |
| Australian dollar | 709 | 0 | 333 | -756 | 6,411 | 1 041 | -756 | 1 826 | 989 |
| Korean won | 313 470 | 0 | 0 | -122 730 | 0,007 | 313 470 | -122 730 | 1 415 | 651 |
| Chinese Yuan | 675 | 0 | 0 | 0 | 1,384 | 675 | 0 | 934 | 656 |
| Brazilian real | 438 | 0 | 0 | 0 | 1,583 | 438 | 0 | 694 | 455 |
| South African rand | 1 036 | 0 | 0 | 0 | 0,553 | 1 036 | 0 | 573 | 378 |
| Other currencies | 2 751 | 1 845 | |||||||
| Total short-term foreign currency positions | 128 730 | 68 853 | |||||||
| Swedish krone | 3 014 | 0 | 0 | -2 957 | 0,974 | 3 014 | -2 957 | 56 | 56 |
| Korean won | 0 | 0 | 0 | 0 | 0,007 | 0 | 0 | 0 | 0 |
| Australian dollar | 0 | 0 | 0 | 0 | 6,411 | 0 | 0 | 0 | 0 |
| Danish kroner | 14 | 0 | 0 | 0 | 1,348 | 14 | 0 | 19 | 19 |
| Swiss franc | 0 | 0 | 0 | 0 | 9,678 | 0 | 0 | 0 | 0 |
| British Pound | 173 | 0 | 2 | -169 | 11,944 | 175 | -169 | 70 | 70 |
| Euro | 1 477 | -301 | 0 | -854 | 10,028 | 1 477 | -1 155 | 3 235 | 3 235 |
| US dollar | 3 506 | -82 | 0 | -3 159 | 8,818 | 3 506 | -3 241 | 2 340 | 2 340 |
| Japanese yen | 15 875 | -11 529 | 0 | 0 | 0,077 | 15 875 | -11 529 | 333 | 333 |
| Canadian dollar | 0 | 0 | 0 | 0 | 6,981 | 0 | 0 | 0 | 0 |
| Total long-term foreign currency positions | 6 053 | 6 053 | |||||||
| Total pre-tax currency positions | 134 783 | 74 906 | |||||||
| Total currency positions after tax | 101 087 | 56 179 | |||||||
| 31.12.2020 | Fin.l pos. statement items excl. currency derivatives | Currency derivatives | Translation rate | Total | Net position | Net position in NOK adjusted for the minorities share | |||
|---|---|---|---|---|---|---|---|---|---|
| NOK MILLION/ FOREIGN CURRENCY ¹ | Assets | Liabilities | Assets | Liabilities | Currency/NOK | Assets | Liabilities | NOK | NOK |
| US dollar | 16 359 | -64 | 7 449 | -18 364 | 8.562 | 23 807 | -18 427 | 46 063 | 25 858 |
| Euro | 5 473 | -911 | 2 290 | -5 889 | 10.476 | 7 763 | -6 800 | 10 088 | 6 463 |
| Japanese yen | 173 569 | -259 | 79 087 | -193 125 | 0.083 | 252 656 | -193 385 | 4 915 | 2 700 |
| British Pound | 1 510 | 0 | 1 217 | -2 430 | 11.704 | 2 727 | -2 430 | 3 470 | 2 134 |
| Swedish krone | 19 659 | 0 | 17 020 | -33 644 | 1.043 | 36 679 | -33 644 | 3 164 | 776 |
| Hong Kong dollar | 3 569 | 0 | 1 103 | -2 448 | 1.104 | 4 672 | -2 448 | 2 456 | 1 156 |
| Danish kroner | 9 973 | -62 | 7 753 | -16 050 | 1.407 | 17 726 | -16 112 | 2 271 | 818 |
| Canadian dollar | 997 | 0 | 382 | -1 045 | 6.721 | 1 379 | -1 045 | 2 245 | 1 398 |
| Swiss franc | 484 | 0 | 159 | -431 | 9.686 | 644 | -431 | 2 062 | 1 020 |
| Australian dollar | 562 | 0 | 433 | -792 | 6.607 | 995 | -792 | 1 342 | 791 |
| Korean won | 215 563 | 0 | 0 | -67 610 | 0.008 | 215 563 | -67 610 | 1 166 | 484 |
| Indian rupi | 9 432 | 0 | 0 | 0 | 0.117 | 9 432 | 0 | 1 105 | 646 |
| Taiwan new dollar | 5 553 | 0 | 0 | -1 957 | 0.305 | 5 553 | -1 957 | 1 096 | 454 |
| South African rand | 1 123 | 0 | 0 | 0 | 0.583 | 1 123 | 0 | 654 | 362 |
| Chinese Yuan | 474 | 0 | 0 | 0 | 1.309 | 474 | 0 | 621 | 405 |
| Brazilian real | 354 | 0 | 0 | 0 | 1.648 | 354 | 0 | 584 | 330 |
| Other currencies | 2 751 | 1 845 | |||||||
| Total short-term foreign currency positions | 86 055 | 47 639 | |||||||
| US dollar | 3 080 | -92 | 0 | -2 815 | 8,562 | 3 080 | -2 906 | 1 488 | 1 488 |
| Japanese yen | 16 254 | -11 779 | 0 | 0 | 0,083 | 16 254 | -11 779 | 371 | 371 |
| British Pound | 189 | 0 | 3 | -184 | 11,704 | 192 | -184 | 98 | 98 |
| Danish kroner | 12 | 0 | 0 | 0 | 1,407 | 12 | 0 | 16 | 16 |
| Euro | 904 | -301 | 2 | -604 | 10,476 | 906 | -905 | 16 | 16 |
| Swedish krone | 1 674 | 0 | 0 | -1 664 | 1,043 | 1 674 | -1 664 | 11 | 11 |
| Korean won | 487 | 0 | 0 | 0 | 0,008 | 487 | 0 | 4 | 4 |
| Australian dollar | 8 | 0 | 89 | -97 | 6,607 | 97 | -97 | 1 | 1 |
| Swiss franc | 0 | 0 | 0 | 0 | 9,686 | 0 | 0 | 0 | 0 |
| Canadian dollar | 0 | 0 | 0 | 0 | 6,721 | 0 | 0 | 0 | 0 |
| Total long-term foreign currency positions | 2 004 | 2 004 | |||||||
| Total pre-tax currency positions | 88 059 | 49 644 | |||||||
| Total currency positions after tax | 66 045 | 37 233 | |||||||
| 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 77 and 82 per cent for 2021 and 2020 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 2021, 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 1 348 million. For 2020 the effect on the pre-tax result of a 1 per cent change in the foreign exchange rates would have been NOK 881 million.
Note 12 Credit risk
| 31.12.2021 NOK MILLIONS | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Investment grade AAA to BBB | Lower rating | Public sector guarantee | Bank and finance | Mortgage < 80% ¹ | Mortgage > 80% ¹ | Other | Total | Adjusted for the unit holders' interest in consolidated securites funds | |
| Debt instruments held to maturity at amortized cost | 24 553 | 36 | 0 | 0 | 0 | 0 | 1 396 | 25 985 | 25 985 |
| Debt instruments classified as loans and receivables at amortized cost | 142 017 | 0 | 377 | 1 683 | 0 | 0 | 20 406 | 164 484 | 164 484 |
| Debt instruments at fair value - fixed-return securities | 117 047 | 1 454 | 5 295 | 3 835 | 0 | 0 | 14 196 | 141 827 | 116 454 |
| Fixed-income funds | 0 | 0 | 0 | 0 | 0 | 0 | 23 426 | 23 426 | 23 426 |
| Loans and receivables | 21 934 | 0 | 0 | 985 | 0 | 0 | 0 | 22 919 | 15 955 |
| Financial derivatives classified as assets | 3 253 | 0 | 0 | 0 | 0 | 0 | 0 | 3 253 | 2 908 |
| Cash and bank deposits | 3 320 | 0 | 0 | 67 | 0 | 0 | 0 | 3 388 | 3 388 |
| Lending | 0 | 0 | 90 582 | 0 | 23 025 | 2 329 | 2 167 | 118 103 | 118 103 |
| Total | 312 124 | 1 490 | 96 253 | 6 570 | 23 025 | 2 329 | 61 592 | 503 384 | 470 702 |
| SPECIFICATION OF INVESTMENT GRADE NOK MILLIONS | AAA | AA | A | BBB | Total Investment grade |
|---|---|---|---|---|---|
| Debt instruments held to maturity at amortized cost | 11 168 | 2 797 | 6 989 | 3 598 | 24 553 |
| Debt instruments classified as loans and receivables at amortized cost | 20 632 | 25 034 | 60 915 | 35 437 | 142 017 |
| Debt instruments at fair value - fixed-return securities | 33 523 | 14 839 | 34 861 | 33 823 | 117 047 |
| Fixed-income funds | 0 | 0 | 0 | 0 | 0 |
| Loans and receivables | 0 | 9 433 | 11 881 | 621 | 21 934 |
| Financial derivatives classified as assets | 0 | 706 | 2 545 | 2 | 3 253 |
| Cash and bank deposits | 0 | 2 672 | 648 | 0 | 3 320 |
| Lending | 0 | 0 | 0 | 0 | 0 |
| Total | 65 323 | 55 481 | 117 840 | 73 480 | 312 124 |
| 31.12.2020 NOK MILLIONS | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Investment grade AAA to BBB | Lower rating | Public sector guarantee | Bank and finance | Mortgage < 80% ¹ | Mortgage > 80% ¹ | Other | Total | Adjusted for the unit holders' interest in consolidated securites 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 | 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 |
| 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. | |||||||||
| SPECIFICATION OF INVESTMENT GRADE NOK MILLIONS | AAA | AA | A | BBB | Total 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 |
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, however this does not imply concentration risk in the ordinary meaning since the counterparty risk is considered to be minimal.
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 62 billion per 31.12.2021. 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.
| NOK MILLIONS | 31.12.2021 | 31.12.2020 | ||
|---|---|---|---|---|
| Consolidated | Adjusted for the unit holders' in consolidated securites funds | Consolidated | Adjusted for the unit holders' in consolidated securites funds | |
| 10 LARGEST COUNTERPARTIES | ||||
| Counterparty 1 | 15 032 | 11 995 | 15 388 | 14 159 |
| Counterparty 2 | 14 514 | 11 891 | 13 120 | 9 013 |
| Counterparty 3 | 10 578 | 7 482 | 12 585 | 8 160 |
| Counterparty 4 | 8 586 | 6 660 | 8 744 | 8 034 |
| Counterparty 5 | 7 828 | 6 377 | 7 409 | 7 208 |
| Counterparty 6 | 7 706 | 5 830 | 6 155 | 5 622 |
| Counterparty 7 | 6 377 | 5 548 | 5 857 | 5 604 |
| Counterparty 8 | 5 878 | 4 928 | 5 622 | 4 710 |
| Counterparty 9 | 5 548 | 4 698 | 4 768 | 4 698 |
| Counterparty 10 | 4 698 | 4 506 | 4 747 | 3 915 |
| Total | 86 745 | 69 916 | 84 395 | 71 123 |
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 | 2021 | 2020 |
|---|---|---|
| Premium receivables | 1 484 | 1 067 |
| Write-downs of premium receivables | 0 | 1 |
| Total | 1 484 | 1 067 |
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 | 328 | 270 |
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. 31.12.21, 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 13 Presentation of assets and liabilities that are subject to net settlement
| 31.12.2021 NOK MILLIONS | Related amounts not presented net | |||||||
|---|---|---|---|---|---|---|---|---|
| Gross financial assets/ liabilities | Gross assets/ liabilities presented net | Book value | Financial instruments | Security in cash | Security in securities | Net amount | Adjusted for the unit holders' interest in consolidated securities funds | |
| ASSETS | ||||||||
| Financial derivatives | 3 253 | 0 | 3 253 | -2 375 | -1 753 | -709 | 281 | 281 |
| Repos | 1 200 | 0 | 1 200 | -1 200 | 0 | 0 | 0 | 0 |
| Total | 4 453 | 0 | 4 453 | -3 575 | -1 753 | -709 | 281 | 281 |
| LIABILITIES | ||||||||
| Financial derivatives | 4 740 | 0 | 4 740 | -2 375 | -367 | -669 | 1 363 | 1 301 |
| Repos | 1 241 | 0 | 1 241 | 0 | 0 | 0 | 1 241 | 41 |
| Total | 5 982 | 0 | 5 982 | -2 375 | -367 | -669 | 2 605 | 1 342 |
| 31.12.2020 NOK MILLIONS | Related amounts not presented net | |||||||
|---|---|---|---|---|---|---|---|---|
| Gross financial assets/ liabilities | Gross assets/ liabilities presented net | Book value | Financial instruments | Security in cash | Security in securities | Net amount | Adjusted for the unit holders' interest in consolidated securities funds | |
| 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 |
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 14 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 31.12.2021 | Total 31.12.2020 |
|---|---|---|---|---|---|---|
| Agder | 4 252 | 255 | 5 | 803 | 5 315 | 4 981 |
| Innlandet | 8 488 | 183 | 172 | 1 567 | 10 410 | 9 896 |
| Møre og Romsdal | 5 539 | 335 | 69 | 863 | 6 806 | 6 494 |
| Nordland | 6 706 | 551 | 40 | 1 062 | 8 359 | 8 063 |
| Oslo | 175 | 0 | 1 541 | 2 585 | 4 300 | 4 174 |
| Rogaland | 3 791 | 188 | 103 | 1 902 | 5 983 | 6 101 |
| Svalbard | 88 | 0 | 0 | 8 | 95 | 107 |
| Troms og Finnmark | 5 348 | 1 100 | 414 | 1 290 | 8 152 | 7 552 |
| Trøndelag | 10 226 | 333 | 288 | 1 400 | 12 248 | 11 414 |
| Vestfold og Telemark | 4 802 | 321 | 99 | 2 195 | 7 417 | 6 944 |
| Vestland | 7 955 | 1 272 | 179 | 2 444 | 11 850 | 12 020 |
| Viken | 19 123 | 1 027 | 1 400 | 8 891 | 30 440 | 27 536 |
| Foreign | 0 | 0 | 6 413 | 10 | 6 423 | 9 984 |
| Not allocated | 0 | 0 | 0 | 36 | 36 | 49 |
| Accrued interests | 253 | 11 | 6 | 0 | 269 | 275 |
| Value adjustment | 0 | 71 | ||||
| Total | 76 743 | 5 575 | 10 730 | 25 055 | 118 103 | 115 660 |
| 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 25.1 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 | 2021 | 2020 |
|---|---|---|
| INDIVIDUAL WRITE-DOWNS ON LOANS AT AMORTIZED COST | ||
| Number of loans 1 | 5 | 5 |
| Total principal before write-downs | 3,9 | 2,5 |
| Write-downs | 1,7 | 1,5 |
| Total principal after write-downs | 2,2 | 1 |
| INDIVIDUAL WRITE-DOWNS | ||
| Write-down on individual loans 01.01. | 1,5 | 2,1 |
| Known losses for the period where individual write-down has been carried out previously | 0,5 | 1,1 |
| Write-down on individual loans for the period | 1,3 | 0,8 |
| Reversal of write-down on individual loans for the period | 0,6 | 0,3 |
| Write-down on individual loans 31.12. | 1,7 | 1,5 |
| GROUP WRITE-DOWNS | ||
| Write-down on group of loans 01.01. | 5,5 | 4,9 |
| Write-down on group of loans for the period | -0,5 | 0,6 |
| Write-down on group of loans 31.12. | 5 | 5,5 |
| NOK MILLIONS | 2021 Remaining debt | 2020 Remaining debt |
|---|---|---|
| LOANS OVERDUE, NOT WRITTEN DOWN | ||
| Overdue | ||
| 30-90 days | 34 | 27 |
| over 90 days | 61 | 55 |
| Total overdue loans | 95 | 82 |
| 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 15 Investment property
| NOK MILLIONS | 2021 | 2020 |
|---|---|---|
| Net rental income | 3 037 | 2 890 |
| Net finance income | 3 | 3 |
| Net value adjustment | 5 444 | 2 177 |
| Realised gains | 59 | 9 |
| Net income from investment properties | 8 543 | 5 080 |
| Currency translate foreign properties (taken to other comprehensive income) | -1 314 | 1 778 |
| Net income from investment properties included currency translate | 7 229 | 6 858 |
| NOK MILLIONS | 2021 | 2020 |
|---|---|---|
| Investment property 01.01. | 81 485 | 74 545 |
| Addition through purchase | 3 723 | 2 043 |
| Addition through activation | 919 | 1 127 |
| Reductions through sale | - 723 | - 83 |
| Additions through reclassification | 0 | - 102 |
| Net write-up/down resulting from change in fair value including currency translation | 4 130 | 3 956 |
| Investment property 31.12. | 89 535 | 81 485 |
Note 16 Subordinated loan capital and hybrid Tier 1 securities
| 2021 NOK MILLIONS | Loan amount currency 3 | Loan amount NOK | Book value 31.12.2021 | Due date |
|---|---|---|---|---|
| BORROWINGS ¹ | ||||
| Juni 2015 | EUR 294 | 2 530 | 3 000 | 2045 |
| Total subordinated loan capital | 2 530 | 3 000 | ||
| April 2004 | JPY 15 000 | 984 | 1 604 | Perpetual |
| Total hybrid Tier 1 securities | 984 | 1 604 | ||
| Total subordinated loan capital and hybrid Tier 1 securities | 3 513 | 4 604 |
| 2020 NOK MILLIONS | Loan amount currency 3 | Loan amount NOK | Book value 31.12.2020 | Due date |
|---|---|---|---|---|
| BORROWINGS ¹ | ||||
| Juni 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 securities | 984 | 1 764 | ||
| Total subordinated loan capital and hybrid Tier 1 securities | 3 513 | 4 898 |
| 2021 NOK MILLIONS | Nominal currency ² | Acquisition cost NOK | Accrued interest | Unrealized currency | Book value 31.12.2021 | Due date |
|---|---|---|---|---|---|---|
| Bonds 3 | EUR 292 | 2 524 | 16 | 396 | 2 936 | 2025 |
| Total hedging transactions | 2 524 | 16 | 396 | 2 936 |
| 2020 NOK MILLIONS | Nominal currency ² | Acquisition cost NOK | Accrued interest | Unrealized currency | Book value 31.12.2020 | Due date |
|---|---|---|---|---|---|---|
| Bonds | EUR 292 | 2 524 | 16 | 524 | 3 065 | 2025 |
| Total hedging transactions | 2 524 | 16 | 524 | 3 065 | ||
| ¹ Interest costs on the two subordinated loans were NOK 124 million (NOK 555million) and NOK 64 million (NOK 67 million) for the hybrid tier 1 securities in 2021. Figures in brackets are 2020 figures. | ||||||
| ² Amount in local currency (millions) | ||||||
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.
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 18.
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 31.12.2020 | Additions/ disposals | Value adjustment | Profit / loss share | Equity transactions | Dividend | Book value 31.12.2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Norfinance AS | Fridtjof Nansens plass 4 | 912764729 | 46.5% | 92.30 | 486.83 | 501.45 | 46.50 | 0.00 | 144.96 | 0.00 | -3.16 | 689.76 |
| 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 | 698.57 | 710.59 | 85.06 | 0.00 | 83.41 | 0.00 | 0.00 | 879.05 |
| 0160 Oslo | ||||||||||||
| KLP Norfund Investments India AS | Fridtjof Nansens plass 4 | 926888455 | 49,0 % | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| 0160 Oslo | ||||||||||||
| Tensio AS | Kjøpmannsgata 7A | 922828172 | 20.0% | 1 652.60 | 1 352.60 | 1 102.33 | -150.00 | 0.00 | 97.67 | 0.00 | -57.20 | 1 050.01 |
| 7500 Stjørdal | ||||||||||||
| Odal Vind AS | Pausvegen 6 | 924824905 | 41.5% | 329.75 | 425.10 | 276.86 | 146.57 | 0.00 | -1.21 | 0.00 | 0.00 | 422.22 |
| 1927 Rånåsfoss | ||||||||||||
| Runde Holdco AS | Vestre Strømkaien 7 | 923101284 | 20.6% | 400.00 | 400.00 | 398.57 | 0.00 | 0.00 | 22.07 | 0.00 | 0.00 | 420.64 |
| 5008 Bergen | ||||||||||||
| Neas AS | Industriveien 1 | 960684737 | 33.3% | 356.50 | 352.50 | 314.92 | 0.00 | 0.00 | 25.65 | 0.00 | -4.00 | 336.57 |
| 6517 Kristiansund N | ||||||||||||
| Copenhagen Infrastructure III GP APS | Nørregade 21 | 33.3% | 0.02 | 0.02 | 0.02 | -0.06 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | |
| 1165 København K., Danmark | ||||||||||||
| SR Energy AB | Rosenlundsg.3 Box 7123 | 30.0% | 600.17 | 858.74 | 858.74 | 262.77 | 0.00 | -48.29 | 0.00 | 0.00 | 1 073.23 | |
| 402 33 Göteborg | ||||||||||||
| Skaftåsen Bidco AB | BOX 16285 | 23.2% | 85.70 | 74.54 | 74.54 | 0.00 | 0.00 | -13.38 | 0.00 | 0.00 | 61.16 | |
| 103 25 Stockholm | ||||||||||||
| Total in associated companies and joint ventures | 4 851.09 | 4 239.85 | 390.87 | 0.00 | 310.92 | 0.00 | -7.16 | 4 934.47 | ||||
| All shares have equal voting proportions. | ||||||||||||
| KLP Norfund Investment IS is a joint venture, while the remaining companies are associated companies. | ||||||||||||
Note 18 Hedge accounting
| 31.12.2021 NOK MILLIONS | Nominal value | Changed value in hedged risk | Book value 31.12.2021 |
|---|---|---|---|
| KOMMUNAL LANDSPENSJONSKASSE | |||
| HEDGED OBJECT | |||
| Hybrid tier 1 securities | -984 | -621 | -1 604 |
| HEDGING INSTRUMENT | |||
| Combined interest rate and currency swap (CIRCUS) | 984 | 620 | 620 |
| Hedge effectiveness as at 31.12.2021 | 100 % | ||
| Hedge effectiveness through the year | 100 % | ||
| KLP BANKHOLDING GROUP | |||
| HEDGED OBJECT | |||
| Loans to retail customers fixed interest in NOK | 32 | -3 | 29 |
| HEDGING INSTRUMENT | |||
| Interest rate swap loans to retail customers fixed int. rate NOK | 18 | 2 | 2 |
| Hedge effectiveness as at 31.12.2021 | 84 % | ||
| Hedge effectiveness through the year | 84 % |
| 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 % |
The note shows the financial instruments in the Group subject to hedge accounting, with associated hedging instruments. As at 31 December 2021 the Group has three hedge relationships: one in Kommunal Landspensjonskasse and two in KLP Bankholding Konsern. The hedge effectiveness stands at 100 and 84 per cent on the hedge relationships as at 31 December 2021, 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 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 2021.
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 also Note 2 for a detailed description of the hedge accounting in the accounts.
Note 19 Borrowing
| NOK MILLIONS | Nominal in NOK | Currency | Interest | Due date | Book value 31.12.2021 | Book value 31.12.2020 |
|---|---|---|---|---|---|---|
| FIXED – TERM SUBORDINATED LOAN | ||||||
| Kommunal Landspensjonskasse | 2 530 | EUR | Fixed ¹ | 2045 | 3 000 | 3 135 |
| Total subordinated loan capital | 2 530 | - | - | - | 3 000 | 3 135 |
| HYBRID TIER 1 SECURITIES | ||||||
| Kommunal Landspensjonskasse | 984 | JPY | Fixed ² | 2034 | 1 604 | 1 764 |
| Total hybrid Tier 1 securities | 984 | - | - | - | 1 604 | 1 764 |
| COVERED BONDS | ||||||
| KLP Kommunekreditt AS | 0 | NOK | Floating | 2021 | 0 | 260 |
| KLP Kommunekreditt AS | 0 | NOK | Fixed | 2021 | 0 | 8 |
| KLP Kommunekreditt AS | 1 996 | NOK | Floating | 2022 | 1 999 | 5 004 |
| KLP Kommunekreditt AS | 5 000 | NOK | Floating | 2023 | 5 009 | 5 006 |
| KLP Kommunekreditt AS | 5 000 | NOK | Floating | 2024 | 5 006 | 2 502 |
| KLP Kommunekreditt AS | 5 000 | NOK | Floating | 2025 | 5 003 | 2 053 |
| KLP Kommunekreditt AS | 1 000 | NOK | Floating | 2026 | 1 002 | 0 |
| KLP Kommunekreditt AS | 500 | NOK | Fixed | 2027 | 508 | 508 |
| KLP Boligkreditt AS | 0 | NOK | Floating | 2021 | 0 | 585 |
| KLP Boligkreditt AS | 1 904 | NOK | Floating | 2022 | 1 904 | 2 500 |
| KLP Boligkreditt AS | 2 500 | NOK | Floating | 2023 | 2 501 | 2 501 |
| KLP Boligkreditt AS | 2 500 | NOK | Floating | 2024 | 2 500 | 2 500 |
| KLP Boligkreditt AS | 2 500 | NOK | Floating | 2025 | 2 500 | 1 497 |
| KLP Boligkreditt AS | 2 500 | NOK | Floating | 2026 | 2 504 | 0 |
| KLP Boligkreditt AS | 500 | NOK | Floating | 2027 | 501 | 0 |
| Other | - | - | - | - | 78 | 73 |
| Total covered bonds | 30 900 | - | - | - | 31 015 | 24 997 |
| DEBT TO CREDIT INSTITUTIONS | ||||||
| KLP Banken AS | 0 | NOK | Floating | 2021 | 0 | 2 704 |
| KLP Banken AS | 300 | NOK | Floating | 2022 | 300 | 300 |
| KLP Banken AS | 300 | NOK | Floating | 2023 | 300 | 0 |
| KLP Banken AS | 300 | NOK | Floating | 2024 | 300 | 300 |
| KLP Fond | 0 | NOK/EUR/USD | Floating | 2021 | 0 | 4 140 |
| KLP Fond | 0 | NOK/EUR/USD | Fixed | 2021 | 0 | 914 |
| KLP Fond | 385 | NOK/EUR/USD | Floating | 2022 | 385 | 0 |
| KLP Fond | 1 241 | NOK/EUR/USD | Fixed | 2022 | 1 241 | 0 |
| Kommunal Landspensjonskasse | 0 | NOK/EUR/USD | Floating | 2021 | 0 | 5 859 |
| Kommunal Landspensjonskasse | 1 651 | NOK/EUR/USD | Floating | 2022 | 1 651 | 0 |
| Other | - | - | - | - | 21 | -1 |
| Total liabilities to credit institutions | 4 176 | - | - | - | 4 199 | 14 216 |
| LIABILITIES AND DEPOSITS FROM CUSTOMERS 3 | ||||||
| Retail | 11 212 | NOK | - | - | 11 212 | 10 311 |
| Business | 1 650 | NOK | - | - | 1 650 | 1 441 |
| Foregin | 39 | NOK | - | - | 39 | 30 |
| Liabilities to and deposits from customers | 12 901 | - | - | - | 12 901 | 11 781 |
| Total financial liabilities | 51 490 | - | - | - | 52 719 | 55 893 |
| 1 The loan has an interest change date in 2025. | ||||||
| 2 The loan has an interest change date in 2034. | ||||||
| 3 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 20 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 31.12.2021 | Total 31.12.2020 | Change 2021 |
|---|---|---|---|---|---|---|---|
| Premium reserve and pension capital | 486 276 | 0 | 0 | 0 | 486 276 | 457 533 | 28 743 |
| Supplementary reserves | 48 812 | 0 | 0 | 0 | 48 812 | 43 460 | 5 352 |
| Securities adjustment fund | 77 194 | 0 | 0 | 0 | 77 194 | 55 487 | 21 706 |
| Premium fund | 41 268 | 0 | 0 | 0 | 41 268 | 38 588 | 2 680 |
| Other technical provisions for the non-life insurance operation | 0 | 0 | 2 863 | 160 | 3 023 | 2 729 | 294 |
| Total insurance liabilities 31.12.2021 | 653 551 | 0 | 2 863 | 160 | 656 573 | 597 797 | 58 775 |
| Total insurance liabilities 31.12.2020 | 595 068 | 0 | 2 600 | 129 | 597 797 |
Insurance liabilities per subsegment. Subsegment 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 31.12.2021 | Total 31.12.2020 | Change 2021 |
|---|---|---|---|---|---|
| Premium reserve and pension capital | 484 727 | 1 549 | 486 276 | 457 514 | 28 762 |
| Supplementary reserves | 48 626 | 186 | 48 812 | 43 460 | 5 352 |
| Securities adjustment fund | 77 194 | 0 | 77 194 | 55 487 | 21 706 |
| Premium fund | 40 769 | 499 | 41 268 | 38 588 | 2 680 |
| Total insurance liabilities 31.12.2021 | 651 316 | 2 234 | 653 551 | 595 050 | 58 500 |
| Total insurance liabilities 31.12.2020 | 592 973 | 2 077 | 595 050 |
Insurance liabilities in main sector accident insurance and other non-life sectors, and group life
| NOK MILLIONS | Accident insurance and other non-life sectors | Group life | Total 31.12.2021 | Total 31.12.2020 | Change 2021 |
|---|---|---|---|---|---|
| Premium reserve | 561 | 42 | 603 | 531 | 71 |
| Claims reserve | 2 303 | 117 | 2 420 | 2 198 | 222 |
| Total technical provisions for the non-life insurance operation 31.12.2021 | 2 863 | 159 | 3 023 | 2 729 | 294 |
| Total technical provisions for the non-life insurance operation as at 31.12.2020 | 2 600 | 129 | 2 729 |
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 2021 | Total 2020 |
|---|---|---|---|---|---|---|---|
| Insurance liabilities 01.01 | 456 036 | 43 325 | 55 487 | 38 124 | 2 729 | 595 702 | 567 789 |
| Changes in insurance liabilities taken to income | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net reserves taken to profit/loss | 27 666 | -611 | 21 706 | 684 | 294 | 49 739 | 19 942 |
| Surplus on returns result | 0 | 5 940 | 0 | 8 781 | 0 | 14 721 | 12 320 |
| Risk result assigned to insurance contracts | 0 | 0 | 0 | 588 | 0 | 588 | 0 |
| Release of premium reserves related to new public pension | 1 065 | 0 | 0 | 2 436 | 0 | 3 502 | 44 |
| Total changes taken to profit/loss | 28 731 | 5 329 | 21 706 | 12 489 | 294 | 68 549 | 32 306 |
| Adjustment of the insurance liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Termination of KLP Bedriftspensjon AS | 0 | 0 | 0 | 0 | 0 | 0 | -1 743 |
| Changes in insurance liabilities not taken to profit/loss | |||||||
| Transfer between funds/allocated to premium payment | -41 | -29 | 0 | -9 350 | 0 | -9 420 | -2 678 |
| Receipts/payments on transfer | 0 | 1 | 0 | -494 | 0 | -493 | 27 |
| Total changes not taken to profit/loss | -41 | -28 | 0 | -9 844 | 0 | -9 913 | -4 393 |
| Total changes in insurance liabilities | 28 691 | 5 301 | 21 706 | 2 645 | 294 | 58 636 | 27 913 |
| Insurance liabilities 31.12 | 484 727 | 48 626 | 77 194 | 40 769 | 3 023 | 654 338 | 595 702 |
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 2021 | Total 2020 |
|---|---|---|---|---|---|
| Insurance liabilities 01.01 | 1 478 | 135 | 464 | 2 077 | 7 604 |
| Changes in insurance liabilities taken to income | 0 | 0 | 0 | 0 | 0 |
| Net reserves taken to profit/loss | 74 | 0 | 7 | 81 | 0 |
| Surplus on returns result | 0 | 59 | 77 | 136 | 30 |
| Risk result assigned to insurance contracts | 0 | 0 | 1 | 1 | -44 |
| Other assignment of surplus | -3 | 0 | 7 | 4 | 0 |
| Total changes taken to profit/loss | 71 | 59 | 92 | 223 | -487 |
| 0 | 0 | 0 | 0 | 0 | |
| Adjustment of the insurance liabilities | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | -4 906 | |
| Changes in insurance liabilities not taken to profit/loss | 0 | 0 | 0 | 0 | 0 |
| Transfer between funds/allocated to premium payment | 0 | -7 | -57 | -65 | -87 |
| Receipts/payments on transfers | 0 | -1 | 0 | -1 | -48 |
| Total changes not taken to profit/loss | 0 | -8 | -57 | -65 | -5 041 |
| 0 | 0 | 0 | 0 | 0 | |
| Total changes in insurance liabilities | 71 | 51 | 35 | 158 | -5 528 |
| Insurance liabilities 31.12 | 1 549 | 186 | 499 | 2 234 | 2 077 |
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 2021 | Total 2020 | |
| Insurance liabilities 01.01 | 2 600 | 129 | 2 729 | 2 604 |
| Changes in insurance liabilities taken to income | 0 | 0 | 0 | 0 |
| Net reserves taken to profit/loss | 264 | 30 | 294 | 125 |
| 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 | 264 | 30 | 294 | 125 |
| 0 | 0 | 0 | 0 | |
| 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 |
| 0 | 0 | 0 | 0 | |
| Total changes in insurance liabilities | 264 | 30 | 294 | 125 |
| Insurance liabilities 31.12 | 2 863 | 159 | 3 023 | 2 729 |
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 | |||
|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | |
| Premium income | 50 161 | 37 075 | 0 | 313 | 1 601 | 1 463 |
| Net income from investments | 49 951 | 24 243 | 0 | -603 | 0 | 0 |
| Other insurance-related income | 1 274 | 1 192 | 0 | 4 | 3 | 2 |
| Claims | -30 438 | -28 353 | 0 | -45 | -1 232 | -1 173 |
| Change insurance liabilities | -58 713 | -27 300 | 0 | 340 | 0 | |
| Funds assigned to insurance contracts | -9 415 | -4 111 | 0 | -2 | 0 | 0 |
| Insurance-related operating expenses | -1 372 | -1 171 | 0 | -19 | -258 | -259 |
| Other insurance-related costs | -1 286 | -1 206 | 0 | -3 | -6 | 0 |
| Technical result | 162 | 370 | 0 | -14 | 107 | 34 |
Technical accounts by main sectors continued
| NOK MILLIONS | Group life | Total | ||
|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | |
| Premium income | 239 | 197 | 52 001 | 39 049 |
| Net income from investments | 0 | 1 | 49 951 | 23 641 |
| Other insurance-related income | 0 | 0 | 1 276 | 1 198 |
| Claims | -185 | -209 | -31 855 | -29 780 |
| Change insurance liabilities | 0 | 0 | -58 713 | -26 960 |
| Funds assigned to insurance contracts | 0 | 0 | -9 415 | -4 113 |
| Insurance-related operating expenses | -36 | -34 | -1 666 | -1 482 |
| Other insurance-related costs | 0 | 0 | -1 292 | -1 209 |
| Technical result | 18 | -45 | 287 | 344 |
Technical accounts by sub-sectors - main sector accident insurance and other non-life sectors and main sector group llife and has no sub-sectors. Subsegments 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 | |||
|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | |
| Premium income | 50 026 | 37 502 | 135 | -426 | 50 161 | 37 075 |
| Net income from investments | 49 770 | 24 169 | 181 | 74 | 49 951 | 24 243 |
| Other insurance-related income | 1 272 | 1 190 | 2 | 2 | 1 274 | 1 192 |
| Claims | -30 358 | -28 272 | -81 | -81 | -30 438 | -28 353 |
| Change insurance liabilities | -58 536 | -27 786 | -177 | 487 | -58 713 | -27 300 |
| Funds assigned to insurance contracts | -9 369 | -4 111 | -46 | 0 | -9 415 | -4 111 |
| Insurance-related operating expenses | -1 361 | -1 165 | -11 | -5 | -1 372 | -1 171 |
| Other insurance-related costs | -1 283 | -1 204 | -2 | -2 | -1 286 | -1 206 |
| Technical result | 160 | 322 | 2 | 48 | 162 | 370 |
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 | |||
|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | |
| Premium income | 0 | 11 | 0 | 13 | 0 | 3 |
| Net income from investments | 0 | 1 | 0 | 0 | 0 | 2 |
| Other insurance-related income | 0 | 4 | 0 | 0 | 0 | 0 |
| Claims | 0 | -7 | 0 | -3 | 0 | -10 |
| Change insurance liabilities | 0 | -4 | 0 | -12 | 0 | 6 |
| Funds assigned to insurance contracts | 0 | -2 | 0 | 0 | 0 | 0 |
| Insurance-related operating expenses | 0 | -2 | 0 | 0 | 0 | -3 |
| Other insurance-related costs | 0 | -3 | 0 | 0 | 0 | 0 |
| Technical result | 0 | -2 | 0 | -2 | 0 | -2 |
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 | |||
|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | |
| Premium income | 0 | 178 | 0 | 108 | 0 | 313 |
| Net income from investments | 0 | -338 | 0 | -268 | 0 | -603 |
| Other insurance-related income | 0 | 0 | 0 | 0 | 0 | 4 |
| Claims | 0 | -2 | 0 | -23 | 0 | -45 |
| Change insurance liabilities | 0 | 196 | 0 | 155 | 0 | 340 |
| Funds assigned to insurance contracts | 0 | 0 | 0 | 0 | 0 | -2 |
| Insurance-related operating expenses | 0 | -11 | 0 | -3 | 0 | -19 |
| Other insurance-related costs | 0 | 0 | 0 | 0 | 0 | -3 |
| Technical result | 0 | 23 | 0 | -31 | 0 | -14 |
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 | 14 857 | 0 | 0 | 0 | 14 857 | 12 352 |
| Risk result excluding profit element - customer share | 588 | 0 | 0 | 0 | 588 | 0 |
| Total result to insurance customers | 15 446 | 0 | 0 | 0 | 15 446 | 12 352 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
| Increased reserves because of greater longevity | 0 | 0 | 0 | 0 | 0 | 0 |
| Transferred to supplementary reserves | 5 999 | 0 | 0 | 0 | 5 999 | 8 238 |
| Allocated to the customers’ premium fund | 9 447 | 0 | 0 | 0 | 9 447 | 4 114 |
| Total result allocated to customers | 15 446 | 0 | 0 | 0 | 15 446 | 12 352 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
| Result to insurance providers | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of returns result | 277 | 0 | 0 | 0 | 277 | 260 |
| Risk result excluding profit element | 0 | 0 | 0 | 0 | 0 | -401 |
| Administration result | 35 | 0 | 0 | 0 | 35 | 161 |
| Consideration for interest guarantee and profit element | 251 | 0 | 0 | 0 | 251 | 497 |
| Other | 0 | 0 | 132 | 18 | 150 | -17 |
| Rebooking from equity | -1 304 | 0 | 0 | 0 | -1 304 | 0 |
| Result to insurance provider | -742 | 0 | 132 | 18 | -592 | 501 |
| Group elimination | 903 | 0 | -25 | 0 | 878 | -157 |
| Technical result Group | 162 | 0 | 107 | 18 | 287 | 344 |
Result analysis by sub segments - main sector accident insurance and other non-life sectors and main sector group llife and has no sub-sectors
Subsegments 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 | 14 720 | 136 | 14 857 | 12 350 |
| Risk result excluding profit element - customer share | -722 | 0 | -722 | 0 |
| Total result to insurance customers | 15 310 | 136 | 15 446 | 12 350 |
| Increased reserves because of greater longevity | 0 | 0 | 0 | 0 |
| Transferred to/from supplementary reserves | 5 940 | 59 | 5 999 | 8 238 |
| Allocated to the customers’ premium fund | 9 370 | 77 | 9 447 | 4 112 |
| Total result allocated to customers | 15 310 | 136 | 15 446 | 12 350 |
| Result to insurance providers | ||||
| Share of returns result | 277 | 0 | 277 | 260 |
| Risk result excluding profit element | 0 | 0 | 0 | -395 |
| Administration result | 35 | 0 | 35 | 171 |
| Consideration for interest guarantee and profit element | 251 | 0 | 251 | 494 |
| Other | 0 | 0 | 0 | 0 |
| Rebooking from equity | -1 304 | 0 | -1 304 | 0 |
| Result to insurance provider | -742 | 0 | -742 | 530 |
| Group elimination | 903 | 0 | 0 | -160 |
| Technical result Group | 162 | 0 | -742 | 370 |
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 | |||
|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | |
| Claims paid in accordance with insurance agreements | -22 092 | -20 701 | 0 | -45 | -1 232 | -1 173 |
| Claims paid in under repurchase | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | -22 092 | -20 701 | 0 | -45 | -1 232 | -1 173 |
Claims by main sectors continued
| NOK MILLIONS | Group life | Total | ||
|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | |
| Claims paid in accordance with insurance agreements | -185 | -209 | -23 509 | -22 086 |
| Claims paid in under repurchase | 0 | 0 | 0 | 0 |
| Total | -185 | -209 | -23 509 | -22 086 |
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 | 2021 | 2020 | 2021 | 2020 | 2021 | 2020 |
| Funds transferred in | ||||||
| Premium reserve | 0 | 2 850 | 0 | 329 | 0 | 0 |
| Funds received taken through profit or loss | 0 | 2 850 | 0 | 329 | 0 | 0 |
| Premium fund | 0 | 561 | 0 | 1 | 0 | 0 |
| Supplementary reserves to fund | 0 | 0 | 0 | 0 | 0 | 0 |
| Total funds received | 0 | 3 411 | 0 | 330 | 0 | 0 |
| Number of contracts | 0 | 10 | 0 | 20 | 0 | 0 |
| Funds transferred out | ||||||
| Premium reserve | 6 882 | 6 408 | 0 | 177 | 0 | 0 |
| Strengthening reserves | 23 | 0 | 0 | 0 | 0 | 0 |
| Supplementary reserves | 611 | 490 | 0 | 0 | 0 | 0 |
| 830 | 758 | 0 | 0 | 0 | 0 | |
| Funds paid out taken through profit or loss | 8 346 | 7 656 | 0 | 177 | 0 | 0 |
| Premium fund | 494 | 78 | 0 | 2 | 0 | 0 |
| Total funds paid out | 8 840 | 7 734 | 0 | 179 | 0 | 0 |
| Number of contracts | 32 | 53 | 0 | 58 | 0 | 0 |
New subscription
| Group pension insurance for municipalities, including institutions with similar pension plans | Group life | Total | ||||
|---|---|---|---|---|---|---|
| NOK MILLIONS | 2021 | 2020 | 2021 | 2020 | 2021 | 2020 |
| New subscription | 12 | 25 | 0 | 0 | 12 | 25 |
| Number of contracts | 51 | 45 | 0 | 0 | 51 | 45 |
Note 21 Tangible fixed assets
| 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|
| NOK MILLIONS | Property for own use | Vehicles | Machines/ inventory | 2021 | Property for own use | Vehicles | Machines/ inventory | 2020 |
| Book value 01.01. | 2 466 | 3 | 88 | 2 557 | 1 990 | 2 | 81 | 2 072 |
| Acquisition cost 01.01. | 1 226 | 16 | 350 | 1 591 | 1 100 | 14 | 331 | 1 445 |
| Accum. depreciation prev. years | -313 | -13 | -263 | -589 | -272 | -12 | -251 | -534 |
| Accum. value adjustm. prev. years | 1 554 | 0 | 0 | 1 554 | 1 161 | 0 | 0 | 1 161 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Acquisition | 206 | 0 | 27 | 234 | 126 | 2 | 24 | 151 |
| Assets held for disposal | 0 | 0 | -9 | -9 | 0 | 0 | -5 | -5 |
| Value adjustements | 0 | 0 | 0 | 0 | 392 | 0 | 0 | 392 |
| Depreciation | -50 | -1 | -17 | -67 | -42 | -1 | -12 | -55 |
| Currency impact | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Acquisition cost 31.12. | 1 432 | 16 | 368 | 1 816 | 1 226 | 16 | 350 | 1 591 |
| Accumulated depriciation 31.12. | -363 | -13 | -280 | -657 | -313 | -13 | -263 | -589 |
| Accumulated value adjustment 31.12. | 1 554 | 0 | 0 | 1 553 | 1 554 | 0 | 0 | 1 554 |
| Book value 31.12. | 2 623 | 2 | 89 | 2 714 | 2 466 | 3 | 88 | 2 557 |
| 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 22 Tax
| NOK MILLIONS | 2021 | 2020 |
|---|---|---|
| Pre-tax income | 1 027 | 1 657 |
| Other comprehensive income excl. tax | 274 | 317 |
| DIFFERENCES BETWEEN ACCOUNTING AND TAX INCOME | ||
| Unit holders value change in consolidated securities funds | 19 802 | 11 074 |
| Reversal of value reduction, financial assets | -23 757 | 1 536 |
| Reversal of value increase financial assets | -55 | -656 |
| Accounting loss on realization of shares and other securities | 2 947 | 9 674 |
| Book gain on realization of shares and other securities | -18 743 | -22 882 |
| Tax gain on realization of shares and other securities | 2 | 1 |
| 3% tax base after the exemption method | 43 | 32 |
| Share of taxable income in partnerships | 25 | 25 |
| Liquidation of security reserve | 54 | 54 |
| Other permanent differences | -1 392 | -1 044 |
| Correction of carryforward deficit that can not be compensated | -1 864 | 323 |
| Correction of pay-as-you-earn tax | 30 278 | 4 389 |
| Change in differences affecting relationship between book and taxable income | -7 796 | -2 665 |
| Taxable income | 844 | 1 834 |
| Taxable income, bacic for payable tax | 844 | 1 834 |
| Deficit carryforward allowable from previous years | -8 172 | -7 850 |
| Change for the year in carryforward deficit | 1 864 | -323 |
| Total carryforward deficit and allowance 31.12. | -6 308 | -8 172 |
| RECONCILIACTION OF BASIS OF DEFERRED TAX | ||
| TAX-INCREASING TEMPORARY DIFFERENCES: | ||
| Gains and losses account | 1 373 | 1 597 |
| Buildings and other real estate | 207 | 5 139 |
| Risk equilization fund | 4 154 | 4 154 |
| Natural disaster fund | 164 | 164 |
| Guarantee scheme | 49 | 49 |
| Reinsurance | 3 | 3 |
| Security reserve | 324 | 378 |
| Securities | 1 477 | 2 322 |
| Securing loans | 21 | 10 |
| Shares in partnerships | 309 | 262 |
| Lending to customers and credit enterprises | 0 | 57 |
| Claims provisions | 45 | 52 |
| Total tax-increasing temporary differences | 8 125 | 14 187 |
| TAX-REDUCING TEMPORARY DIFFERENCES: | ||
| Fixed assets | 0 | -1 |
| Long-term receivables | -982 | -1 272 |
| Financial instruments | -29 | -55 |
| Pension obligation | -224 | -234 |
| Other liabilities | -56 | -45 |
| Securities | 0 | 0 |
| Adjusted for 20% of transition regulation 01.01.2018 | -21 | -25 |
| Hedging | 0 | -26 |
| Total tax-reducing temporary differences | -1 313 | -1 659 |
| Net temporary differences | 6 813 | 12 528 |
| Difference not included in the basis for deferred taxes 1 | -4 370 | -4 370 |
| Other differences that are not included in the calculation of deferred tax | -6 829 | -4 584 |
| Carryforward deficit | -6 308 | -8 172 |
| Basis for deferred tax and tax assets | -10 694 | -4 598 |
| 25% deferred tax assets | -2 673 | -1 149 |
| Write-down of deferred tax assets | 4 008 | 2 514 |
| Net deferred tax and tax assets | 1 335 | 1 364 |
| BOOK DEFERRED TAX/ -TAX ASSETS | ||
| - Of which deferred capitalized tax assets | 52 | 61 |
| - Of which capitalized referred tax assets extempt from equalisation | 1 387 | 1 425 |
| Change in deferred tax assets taken to profit/loss | -8 | -1 |
| Change in deferred tax taken to profit/loss | 38 | -178 |
| Tax payable taken to profit/loss | -539 | -459 |
| Withholding tax taken to profit/loss | -302 | -302 |
| Cost of taxes | -812 | -939 |
| TAX TAKEN TO PROFIT/LOSS | ||
| Cost of taxes | -748 | -860 |
| Tax on items that will not be reclassified against the comprehensive income statement | -12 | 19 |
| Tax on items that will be reclassified to income later | -52 | -98 |
| Total tax taken to profit/loss | -812 | -939 |
| 1Accordning to the new rules deductions will no longer be made for provisions for risk equilization 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. | ||
Note 23 Transferred assets with restrictions
Transferred assets that are still capitalised
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 securties 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 | 31.12.2021 | 31.12.2020 |
|---|---|---|
| REPURCHASE AGREEMENTS | ||
| Certificates and bonds | 1 258 | 939 |
| Paid in by credit institutions ¹ | 1 200 | 1 759 |
| SECURITIES LENDING | ||
| Shares | 11 578 | 9 817 |
| Total assets transferred that are still capitalised | 14 036 | 12 515 |
LIABILITIES RELATED TO THE ASSETS
| NOK MILLIONS | 31.12.2021 | 31.12.2020 |
|---|---|---|
| REPURCHASE AGREEMENTS | ||
| Paid in by credit institutions | 1 241 | 914 |
| SECURITIES LENDING | ||
| Paid in by credit institutions | 219 | 416 |
| Certificates and bonds | 5 555 | 3 649 |
| Shares | 6 547 | 6 377 |
| Total liabilities | 13 562 | 11 356 |
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 | 31.12.2021 | 31.12.2020 |
|---|---|---|
| REVERSE REPURCHASE AGREEMENTS | ||
| Certificates and bonds ¹ | ||
| Of which sold or pledged | ||
| SECURITIES BORROWING | ||
| Shares | 563 | 413 |
| Of which sold or pledged | 563 | 413 |
| Total assets transferred and still capitalised | 563 | 413 |
| ¹ A correction has been made in previously published figures as of 31.12.2020 where NOK 1 755 million was on the line "Certificates and bonds" under "Reverse repurchase agreements". The correct value is NOK 1 759 million and is now placed on the line "Paid in by credit institutions" which belongs to the category "transferred assets that are still capitalized". | ||
Adjusted for the unit holders’ interests in consolidated securities funds, meaning that only the KLP Group de facto ownership and risks are taken into account; assets are reduced by NOK 6 375 million and liabilities associated to the assets are reduced by NOK 4 487 million as of 31.12.2021.
Note 24 Intangible assets
| NOK millions | IT-systems | Other | 2021 | IT-systems | Other | 2020 |
|---|---|---|---|---|---|---|
| Book value 01.01. | 669 | 18 | 684 | 444 | 18 | 460 |
| Acquisition cost 01.01. | 2 002 | 25 | 2 028 | 1 697 | 25 | 1 722 |
| Total additions | 290 | 0 | 290 | 317 | 0 | 317 |
| of which internally developed | 0 | 0 | 0 | 2 | 0 | 2 |
| of which bought | 290 | 0 | 290 | 315 | 0 | 315 |
| Disposals | 0 | -4 | -4 | -11 | 0 | -11 |
| Acquisition cost 31.12. | 2 293 | 22 | 2 315 | 2 002 | 25 | 2 028 |
| Accumulated depreciation and write-dows prev.years | -1 334 | -8 | -1 343 | -1 252 | -8 | -1 262 |
| Ordinary depreciation for the year | -97 | -2 | -99 | -79 | -2 | -81 |
| Impairment | -75 | 0 | -75 | 0 | 0 | 0 |
| Accumulated depreciation and write-downs 31.12. | -1 508 | -10 | -1 517 | -1 334 | -10 | -1 343 |
| Book value 31.12. | 785 | 12 | 797 | 669 | 16 | 684 |
| Depreciation period | 3 to 20 years | 3 to 20 years | ||||
| 1) Intangible assets contains IT-systems 1 to 20 years | ||||||
| 2) At the end of 2021 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. This resulted in the following assessment: | ||||||
| NOK MILLIONS | 2021 | 2020 |
|---|---|---|
| Book value before impairment | 534 | 0 |
| Recoverable amount | 459 | 0 |
| Impairment | 75 | 0 |
The impairment is included in "Operating costs" in the financial statement.
Note 25 Return on capital for life insurance segment
COLLECTIVE PUBLIC PENSION
| PERCENT | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|
| TOTAL OF COMMON PORTOFOLIO | |||||
| Return I - Book ¹ | 5.0 | 4.8 | 4.5 | 3.5 | 3.9 |
| Return II - Value-adjusted ² | 8.4 | 4.2 | 8.5 | 1.5 | 6.7 |
| SUB-PORTOFOLIOS OF THE INVESTMENT OPTION PORTOFOLIO | |||||
| Balanced portfolio 1 | |||||
| Return I - Book ¹ | 5.1 | 4.9 | 4.5 | 3.5 | 3.9 |
| Return II - Value-adjusted ² | 8.4 | 4.2 | 8.6 | 1.4 | 6.7 |
| Balanced portfolio 2 | |||||
| Return I - Book ¹ | 4.7 | 4.7 | 4.4 | 3.5 | 4.0 |
| Return II - Value-adjusted ² | 8.3 | 4.2 | 8.5 | 1.5 | 6.8 |
| Moderate portfolio | |||||
| Return I - Book ¹ | N/A | N/A | N/A | 3.8 | 3.1 |
| Return II - Value-adjusted ² | N/A | N/A | N/A | 1.7 | 6.0 |
| The Moderat portfolio was closed at 30.06.2019 and from 01.07.2019 the Moderat Portfolio was included in the Balanced portfolio 1 | |||||
| INVESTMENT OPTION PORTOFOLIO | 8.9 | 4.2 | 9.9 | 0.6 | 7.5 |
| CORPORATE PORTOFOLIO | 3.4 | 3.1 | 4.3 | 4.2 | 4.0 |
| 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. | |||||
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 287 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 313 per cent.
| 31.12.2021 | 31.12.2020 | |
|---|---|---|
| Solvency II - SCR ratio | 287 % | 261 % |
| NOK BILLIONS | 31.12.2021 | 31.12.2020 |
|---|---|---|
| Simplified Solvency II Financial Position Statement | ||
| Assets, book value | 710 | 655 |
| Added values - hold-to-maturity portfolio/loans and receivables | 6 | 15 |
| Added values - other lending | 0 | 1 |
| Other added/lesser values | 0 | 0 |
| Deferred tax asset | 0 | 0 |
| Total assets - solvency II | 716 | 671 |
| NOK BILLIONS | 31.12.2021 | 31.12.2020 |
|---|---|---|
| Simplified Solvency II Financial Position Statement | ||
| Best estimate | 649 | 598 |
| Risk margin | 13 | 14 |
| Hybrid Tier 1 securities/Subordinated loan capital | 5 | 5 |
| Other liabilities 1 | 12 | 18 |
| Deferred tax liabilities | 1 | 1 |
| Total liabilities - solvency II | 679 | 637 |
| Excess of assets over liabilities | 36 | 34 |
| - Deferred tax asset | 0 | 0 |
| + Hybrid Tier 1 securities | 2 | 2 |
| Tier 1 basic own funds | 38 | 35 |
| Total eligible tier 1 own funds | 38 | 35 |
| Subordinated loans | 3 | 4 |
| Tier 2 basic own funds | 3 | 4 |
| Ancillary own funds | 12 | 11 |
| Tier 2 ancillary own funds | 12 | 11 |
| Deduction for max. eligible tier 2 own funds | -8 | -7 |
| Total eligible tier 2 own funds | 7 | 8 |
| Deferred tax asset | 0 | 0 |
| Total eligible tier 3 own funds | 0 | 0 |
| Solvency II total eligible own funds | 45 | 43 |
| Solvency capital requirement (SCR) | 16 | 16 |
| Solvency II- SCR ratio | 287 % | 261 % |
Note 27 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 Notes 2.
| NOK MILLIONS | Joint scheme | Via operation | 2021 | Joint scheme | Via operation | 2020 |
|---|---|---|---|---|---|---|
| PENSION COST | ||||||
| Present value of accumulation for the year | 149 | 10 | 159 | 126 | 10 | 136 |
| Administration cost | 3 | 0 | 3 | 3 | 0 | 3 |
| Planchanges | 0 | 0 | 0 | 0 | 0 | 0 |
| Social security contributions - Pension costs | 21 | 1 | 23 | 18 | 0 | 18 |
| Corporate activity tax - Pension costs | 7 | 0 | 7 | 6 | 1 | 7 |
| Pension costs incl. social security, corporate activity tax and administration cost taken to income | 180 | 12 | 192 | 152 | 11 | 164 |
| NET FINANCIAL COSTS | ||||||
| Interest cost | 43 | 5 | 48 | 49 | 5 | 55 |
| Interest income | -33 | 0 | -33 | -37 | 0 | -37 |
| Management costs | 2 | 0 | 2 | 2 | 0 | 2 |
| Net interest cost | 12 | 5 | 16 | 14 | 5 | 19 |
| Social security contributions - net interest cost | 2 | 1 | 2 | 2 | 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 | 14 | 5 | 20 | 17 | 6 | 23 |
| ESTIMATE DEVIATIONS PENSIONS | ||||||
| Actuarial gains (losses) | -88 | 16 | -71 | 49 | 25 | 74 |
| Social security contributions | -12 | 2 | -10 | 7 | 4 | 10 |
| Corporate activity tax | -4 | 1 | -3 | 2 | 1 | 3 |
| Actuarial gains (losses) including social security contributions and corporate activity tax | -103 | 20 | -84 | 58 | 30 | 88 |
| Total pension costs including interest costs and estimate deviation | 90 | 37 | 127 | 227 | 47 | 274 |
| NOK MILLIONS | Joint scheme | Via operation | 2021 | Joint scheme | Via operation | 2020 |
|---|---|---|---|---|---|---|
| PENSION OBLIGASTIONS | ||||||
| Gross accrued pension obligations | 2 664 | 283 | 2 946 | 2 391 | 257 | 2 648 |
| Pension assets | 2 212 | 0 | 2 212 | 1 860 | 0 | 1 860 |
| Net liability before social security costs | 451 | 283 | 734 | 530 | 257 | 788 |
| Social security contributions | 59 | 36 | 95 | 70 | 33 | 103 |
| Corporate activity tax | 25 | 16 | 41 | 28 | 15 | 43 |
| Gross accrued obligations incl. social security costs and corporate activity tax | 2 747 | 335 | 3 082 | 2 489 | 305 | 2 794 |
| Net liability incl. social security costs and corporate activity tax | 535 | 335 | 870 | 628 | 305 | 934 |
| NOK MILLIONS | Joint scheme | Via operation | 2021 | Joint scheme | Via operation | 2020 |
|---|---|---|---|---|---|---|
| RECONCILIATION PENSION OBLIGASTIONS | ||||||
| Capitalized net liability/(assets) 01.01. | 628 | 305 | 934 | 523 | 267 | 790 |
| Pension costs taken to profit/loss | 180 | 12 | 192 | 152 | 11 | 164 |
| Financial costs taken to profit/loss | 14 | 5 | 20 | 17 | 6 | 23 |
| Actuarial gains and losses included social security contributions and corporate activity tax | -103 | 20 | -84 | 58 | 30 | 88 |
| Social security contributions paid in premiums/supplement | -29 | -2 | -31 | -13 | -1 | -14 |
| Capital activity tax contribution paid in premiums/supplement | -7 | 0 | -7 | -4 | 0 | -4 |
| Premium/supplement paid-in including admin | -148 | -5 | -153 | -96 | -6 | -102 |
| Business sold in 2020 | 0 | 0 | 0 | -9 | -2 | -11 |
| Capitalized net liability/(assets) 31.12. this year | 535 | 335 | 870 | 628 | 305 | 934 |
| NOK MILLIONS | Joint scheme | Via operation | 2021 | Joint scheme | Via operation | 2020 |
|---|---|---|---|---|---|---|
| CHANGE IN PENSION OBLIGASTIONS | ||||||
| Gross pension assets 01.01. after planchanges | 2 489 | 305 | 2 794 | 2 135 | 267 | 2 401 |
| Present value of accumulation for the year | 149 | 11 | 159 | 125 | 10 | 135 |
| Interest cost | 43 | 5 | 47 | 49 | 5 | 54 |
| Actuarial losses (gains) gross pension obligation | 100 | 20 | 119 | 228 | 30 | 257 |
| Social security contributions - pension costs | 21 | 1 | 23 | 18 | 1 | 19 |
| Social security contributions - net interest cost | 2 | 1 | 2 | 2 | 1 | 3 |
| Social security contributions paid in premiums/supplement | -22 | -1 | -23 | -13 | -1 | -14 |
| Corporate activity tax - pension costs | 7 | 0 | 7 | 6 | 0 | 6 |
| Corporate activity tax - net interest cost | 1 | 0 | 1 | 1 | 0 | 1 |
| Corporate activity tax paid in premiums/supplement | -7 | 0 | -7 | -4 | 0 | -4 |
| Payments | -34 | -6 | -41 | -30 | -6 | -36 |
| Business sold in 2020 | 0 | 0 | 0 | -27 | -2 | -28 |
| Gross pension obligation 31.12. | 2 747 | 335 | 3 082 | 2 489 | 305 | 2 794 |
| NOK MILLIONS | Joint scheme | Via operation | 2021 | Joint scheme | Via operation | 2020 |
|---|---|---|---|---|---|---|
| CHANGE IN PENSIONS ASSETS | ||||||
| Pension assets 01.01 | 1 860 | 0 | 1 860 | 1 611 | 0 | 1 611 |
| Interest income | 33 | 0 | 33 | 37 | 0 | 37 |
| Actuarial (loss) gain on pension assets | 203 | 0 | 203 | 174 | 0 | 174 |
| Administration cost | -3 | 0 | -3 | -3 | 0 | -3 |
| Financing cost | -2 | 0 | -2 | -2 | 0 | -2 |
| Premium/supplement paid-in including admin | 155 | 6 | 162 | 95 | 6 | 102 |
| Payments | -34 | -6 | -41 | -30 | -6 | -36 |
| Business sold in 2020 | 0 | 0 | 0 | -22 | 0 | -22 |
| Pension assets 31.12 | 2 212 | 0 | 2 212 | 1 860 | 0 | 1 860 |
Pension scheme’s over-/under-financing
| NOK MILLIONS | Joint scheme | Via operation | 2021 | Joint scheme | Via operation | 2020 |
|---|---|---|---|---|---|---|
| PENSION SCHEME'S OVER-/UNDER-FINANCING | ||||||
| Present value of the defined benefits pension obligation | 2 747 | 335 | 3 082 | 2 489 | 305 | 2 794 |
| Fair value of the pension assets | 2 212 | 0 | 2 212 | 1 860 | 0 | 1 860 |
| Net pensions liability | 535 | 335 | 870 | 628 | 305 | 934 |
| 31.12.2021 | 31.12.2020 | |
|---|---|---|
| FINANCIAL ASSUMPTIONS (COMMON TO ALL PENSION SCHEMES) | ||
| Discount rate | 1.90% | 1.70 % |
| Salary growth | 2.75% | 2.25 % |
| The National Insurance basic amount (G) | 2.50% | 2.00 % |
| Pension increases | 1.73% | 1.24 % |
| Social security contribution | 14.10 % | 14.10 % |
| Corporate activity tax | 5.00 % | 5.00 % |
The assumptions as at 31 December 2020 have been applied to measurement of the cost of pension for 2021, whilst for calculation of the pension obligation on 31 December 2021, the assumptions and membership numbers as at 31 December 2021 have been applied. The assumptions are based on the market situation as at 31 December 2021 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 | 2021 | Joint scheme | Via operation | 2020 |
|---|---|---|---|---|---|---|
| MEMBERSHIP STATUS | ||||||
| Number active | 1 041 | 49 | 1 090 | 1 023 | 51 | 1 074 |
| Number deferred (previous employees with deferred entitlements) | 875 | 31 | 906 | 821 | 32 | 853 |
| Number of pensioners | 307 | 58 | 365 | 289 | 56 | 345 |
| 2021 | 2020 | |
|---|---|---|
| Composition of the pension assets: | ||
| Property | 13.8% | 13.3 % |
| Lending | 11.9% | 12.9 % |
| Shares | 30.9% | 24.2 % |
| Long-term/HTM bonds | 27.7% | 28.9 % |
| Short-term bonds | 13.8% | 16.9 % |
| Liquidity/money market | 1.9% | 3.9 % |
| 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 8.36 per cent in 2021 and 4.23 per cent in 2020.
Expected payment into benefits plans after cessation of employment for the period 1 January – 31 December 2022 is NOK 193.7 million.
| Sensitivity analysis as at 31 December 2021 | |
|---|---|
| The discount rate is reduced by 0.5 % | Increase |
| Gross pension obligation | 10.8% |
| Accumulation for the year | 17.8% |
| Salary growth increases by 0.25% | Increase |
| Gross pension obligation | 0.6% |
| Accumulation for the year | 1.4% |
| Mortality is strengthened by 10 % | Increase |
| Gross pension obligation | 2.8% |
| Accumulation for the year | 2.1% |
The sensitivity analysis above is based on all other assumptions being unchanged. In practice that is an unlikely scenario and changes in some assumptions are correlated. The calculation of gross pension obligation and accumulation for the year in the sensitivity analysis has been done using the same method as in calculating gross pension obligation in the financial position statement.
The duration in the Joint scheme is estimated at 18.3 years.
Note 28 Number of employees
| 2021 | 2020 | |
|---|---|---|
| Number of permanent employees 31.12. | 1 048 | 1 018 |
| Number of temporary employees 31.12. | 34 | 34 |
| Total number of employees 31.12. | 1 082 | 1 052 |
| Number of full time equivalents permanent employees 31.12. | 999 | 997 |
| Number of full time equivalents temporary employees 31.12. | 31 | 32 |
| Total number of full time equivalents 31.12. | 1 030 | 1 029 |
Note 29 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 31.12.2021. 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 if they were employed before 2 May 2013 and had a salary above 12G at that time. Full retirement pension in this additional cover amounts to 66% of salary above 12G, and is achieved after at least 30 years of earnings in the scheme. Employees with a special agreement for a lower pension age than 67 years are ensured an old-age pension corresponding to 66% of all pensionable salary up to 67 years. This add-on was closed May 2, 2013 and does not apply to employees who started after that date. Nor does the scheme apply to employees who were employed at this time in KLP, but who only receive salary above 12G after this date.
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.
Benefits and loans to deputies and observers are not specified in this note. It has beed paid out a total of 441 thousand kroner to observers and deputies in 2021. This group of people consist of five persons.
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.
2021 NOK THOUSANDS | Salary, fees etc. | Other benefits | Annual pension accumulation | Loan | Interest rate as at 31.12.2021 | Paymentsplan 1 |
|---|---|---|---|---|---|---|
| SENIOR EMPLOYEES | ||||||
| Sverre Thornes, Group CEO | 4 383 | 240 | 1 485 | 20 000 | 1,00 | HC |
| Marianne Sevaldsen | 2 925 | 184 | 1 182 | 4 021 | 1,00 | A43 |
| Aage E. Schaanning | 3 758 | 165 | 1 269 | 6 390 | 1,00 | HC |
| Gro Myking | 2 749 | 188 | 357 | 7 669 | 1,00 | A30/A41 |
| Rune Hørnes | 2 801 | 156 | 296 | - | - | - |
| Kirsten Grutle | 1 075 | 114 | 61 | - | - | - |
| Tore Tenold | 3 175 | 162 | 1 175 | 3 000 | 0,90 | HC |
| Håvard Gulbrandsen | 3 427 | 213 | 1 086 | 6 177 | 1,00 | HC |
| Gunnar Gjørtz | 3 375 | 157 | 1 163 | 6 000 | 1,00 | HC |
| Leif Magne Andersen | 2 268 | 174 | 765 | 4 952 | 1,00 | A51 |
| THE BOARD OF DIRECTORS 2) | ||||||
| Egil Johansen, Chair (9 of 10) | 392 | |||||
| Jenny Følling (10 of 10) | 297 | |||||
| Odd Haldgeir Larsen (9 of 10) | 242 | 1 924 | 1,55 | A35 | ||
| Karianne Melleby (9 of 9) | 316 | |||||
| Øyvind Brevik (10 of 10) | 291 | |||||
| Cathrine M. Lofthus (5 of 5) | 172 | |||||
| Cecilie Dae (1 of 1) | 0 | |||||
| Susanne Torp-Hansen, elected by and from the employees (5 of 5) | 133 | |||||
| Freddy Larsen, elected by and from the employees (5 of 5) | 172 | |||||
| Vibeke Heldal, elected by and from the employees (5 of 5) | 119 | |||||
| Erlig Bendiksen, elected by and from the employees (5 of 5) | 100 | |||||
| CORPORATE ASSEMBLY | ||||||
| Total Corporate Assembly, including employee representatives | 765 | 92 663 | ||||
| EMPLOYEES | ||||||
| Loan to employees in the Group at subsidiezed interest rate | 1 968 767 | |||||
| Loan to employees in the Group at ordinary terms and conditions | 65 077 | |||||
| 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. | ||||||
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. | ||||||
| NOK THOUSANDS | 2021 | 2020 |
|---|---|---|
| The period costs related to lending terms and conditions for employees. | 11 639 | 14 583 |
Note 30 Auditor’s fee
| NOK MILLIONS | 2021 | 2020 |
|---|---|---|
| Ordinary audit | 7,2 | 7,8 |
| Certification services | 0,6 | 0,6 |
| Tax advisory services | 0,4 | 1,3 |
| Non-audit services | 0,4 | 0,4 |
| Total auditor’s fee | 8,7 | 10,0 |
| The sums above include VAT. | ||
Note 31 Operating expenses
| NOK MILLIONS | 2021 | 2020 |
|---|---|---|
| Personnel costs | 1 138 | 1 131 |
| Depreciation and writedowns | 228 | 132 |
| Other operating expenses | 912 | 708 |
| Total operating expenses | 2 278 | 1 971 |
Note 32 Other income and – expenses
| NOK MILLIONS | 2021 | 2020 |
|---|---|---|
| Supplement contractual early retirement scheme (ERS) | 1 265 | 1 189 |
| Other income 1 | 282 | -52 |
| Total other income | 1 547 | 1 136 |
| 1 Other income includes investment from associated and joint ventures companies, so the results can be both negative and positive. | ||
| NOK MILLIONS | 2021 | 2020 |
|---|---|---|
| Supplement contractual early retirement scheme (ERS) | -1 265 | -1 189 |
| Other expenses | -27 | -70 |
| Total other expenses | -1 292 | -1 258 |
Note 33 Other current liabilities
| NOK MILLIONS | 31.12.2021 | 31.12.2020 |
|---|---|---|
| Short-term payables trade in securities | 3 645 | 3 029 |
| Incurred not assessed taxes | 560 | 1 489 |
| Advance tax-deduction pension scheme | 491 | 447 |
| Accounts payable | 226 | 270 |
| Pre-called contribution to insurance | 699 | 576 |
| Other current liabilities | 1 187 | 1 049 |
| Total other current liabilities | 6 808 | 6 859 |
Note 34 Contingent liabilities
| NOK MILLIONS | 31.12.2021 | 31.12.2020 |
|---|---|---|
| KLP guarantee liability | 2 | 2 |
| Committed, not subscribed investment in private equity and property funds | 24 615 | 22 365 |
| Approved, not paid out KLP Group loan pledge | 4 136 | 5 292 |
| Total contingent liabilities | 28 754 | 27 659 |
Note 35 Retained earnings
| NOK MILLIONS | Revaluation fund | Risk equilization fund | Nat.per.pool fund | Other retained earnings | Retained earnings |
|---|---|---|---|---|---|
| Capitalized value 01.01.2020 | 1 233 | 5 547 | 79 | 13 941 | 20 800 |
| Income | -136 | -13 | 334 | 186 | |
| Changes related to sales of business | -7 | 7 | |||
| 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 | 21 223 |
| Income | -1 034 | 39 | 463 | -532 | |
| Other comprehensive income: | |||||
| Items that will not be later reclassified to income | 56 | 56 | |||
| Items that will be reclassified to income later | |||||
| Items that will be reclassified to income later when particular conditions are met | 206 | -52 | 155 | ||
| Capitalized value 31.12.2021 | 1 831 | 4 370 | 105 | 14 595 | 20 901 |
Note 36 Change in liabilities from financing activities
| NOK MILLIONS | 31.12.2020 | Cash flow from financing activities | Cash flow from operating activities | Non-cash changes | 31.12.2021 |
|---|---|---|---|---|---|
| Subordinated loan capital | 3 135 | 0 | 0 | -135 | 3 000 |
| Hybrid Tier 1 securities | 1 764 | 0 | 0 | -159 | 1 604 |
| Debt to credit institutions | 14 216 | 574 | -10 591 | 0 | 4 199 |
| Covered bonds issued | 24 997 | 0 | 6 018 | 0 | 31 015 |
| 44 112 | 573 | -4 573 | -294 | 39 818 |
Note 37 Change in fair value IFRS 9
| 31.12.2021 NOK MILLIONS | Financial assets at amortized cost¹ Passed SPPI |
|---|---|
| Fair value 31.12.2020 | 197 917 |
| Bought | 21 486 |
| Sold | -2 530 |
| Held to maturity | -9 335 |
| Change in fair value | -10 324 |
| Fair value 31.12.2021 | 197 214 |
| ¹ Investments held to maturity and bonds classified as loans and receivables | |
| 31.12.2021 NOK MILLIONS | Financial assets valued at fair value 2 |
|---|---|
| Fair value 31.12.2020 | 292 805 |
| Bought | 157 335 |
| Sold | -144 787 |
| Change in fair value | 22 550 |
| Fair value 31.12.2021 | 327 902 |
| 2 Financial assets for companies that have performed the SPPI test: group public pension and non-life insurance. |
| 31.12.2021 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 31.12.2020 | 116 458 | 1 393 | 117 851 |
| Bought | 25 132 | 0 | 25 132 |
| Sold | -24 067 | -1 104 | -25 171 |
| Change in fair value | 660 | -34 | 627 |
| Fair value 31.12.2021 | 118 183 | 255 | 118 439 |
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 two loans passes the test.
Also refers to note 6 Fair value of financial assets and liabilities and note 13 Credit risk.
Note 38 Events after the reporting period
Storm Gyda, which ravaged the Norwegian coast in January 2022, is defined as a natural peril and is consequently covered through the Norwegian Natural Perils Pool. The total costs for the entire industry are distributed according to the market shares of the individual companies within property insurance. The Group’s non-life business share is just under 5%. It is too early to predict the total extent of the damage, but provisional estimates indicate it is in excess of NOK 100 million. The company’s share will therefore be just under NOK 5 million. There will also be some storm-related claims that are not covered by the natural perils pool, e.g. in relation to cars. The extent of these is not yet known, but it is not thought that these amounts will be significant for the company.
The Group’s insurance operations and the KLP funds decided in February 2022 to freeze all investments in Russia. Twenty-two Russian companies were excluded, and active efforts will be made to dispose of these investments. The investments amount to around NOK 350 million in all. The decision is based on due diligence as there is an unacceptable risk of complicity in breaches of KLP’s guidelines from the activities of these companies. KLP does not generally exclude at the country level, and the assessments should relate to the specific companies. However, this was an exceptional case, and after an overall assessment it was decided to exclude all investments in Russia. The risk of human rights violations in war and conflict situations, the introduction of a comprehensive sanctions’ regime, and the decision by the Norwegian government to withdraw SPU (Government Pension Fund Global) investments were all crucial to this decision.
The Norwegian Competition Authority is investigating whether KLP has violated the Competition Act
In February 2022, the Norwegian Competition Authority carried out unannounced securing of evidence with the groups’ insurance operations (KLP) because they believe there is reasonable reason to assume that KLP has violated the Norwegian Competition Act. It is the provision in section 11 of the Norwegian Competition Act on undue exploitation of a dominant position that the Norwegian Competition Authority investigates whether KLP has breached, and the securing of evidence was carried out on the basis of a decision from Hordaland District Court.
KLP has given the Norwegian Competition Authority access to everything they have requested and is prepared to cooperate with the Norwegian Competition Authority in the further investigation.

