Kommunal Landspensjonskasse gjensidig forsikringsselskapAnnual Report 2023
Income statement Kommunal Landspensjonskasse gjensidig forsikringsselskap
| NOTES | NOK MILLIONS | 2023 | 2022 |
|---|---|---|---|
| TECHNICAL RESULT | |||
| Premiums due, gross | 70 234 | 50 137 | |
| Transfer of premium reserve and pension capital etc. from other insurance companies/pension funds | 92 | 386 | |
| 9 | Total premium income for own account | 70 326 | 50 523 |
| Income from investments in subsidiaries, associated enterprises and jointly controlled entities | 241 | 6 441 | |
| Interest income and dividends etc on financial assets | 14 507 | 10 824 | |
| Value changes on investments | 32 140 | -27 220 | |
| Gains and losses realized on investments | -4 388 | 2 385 | |
| 11 | Total net income from investments in the common portfolio | 42 500 | -7 570 |
| Income from investments in subsidiaries, associated enterprises and jointly controlled entities | -1 | 25 | |
| Interest income and dividends etc on financial assets | 39 | 34 | |
| Value changes on investments | 172 | -106 | |
| Gains and losses realized on investments | 3 | -12 | |
| 11 | Total net income from investments in the investment option portfolio | 212 | -58 |
| 13 | Other insurance-related income | 1 415 | 1 358 |
| Claims paid, gross | -26 122 | -23 858 | |
| Transfer of premiuim reserve, pension capital etc. and buffer fund to other insurance companies /pension funds | -2 139 | -4 659 | |
| 9 | Total claims | -28 261 | -28 517 |
| Change in premium reserve etc., gross | -54 870 | -31 751 | |
| Changes in buffer fund | -7 949 | 23 279 | |
| Changes in premium funds, defined contribution funds, and pension regulation funds etc. | -550 | -3 304 | |
| Transfer of buffer fund from other insurance companies/pension funds | 0 | 45 | |
| 9 | Total changes in insurance liabilities taken to profit/loss - contractual liabilities | -63 368 | -11 731 |
| Changes in pension capital etc. | -173 | -455 | |
| Changes in premium funds, defined contribution funds and pension regulation funds etc. | -6 | -15 | |
| Change in other provisions | -136 | 124 | |
| Transfer of buffer fund from other insurance companies/pension funds | 0 | -45 | |
| 9 | Total changes in insurance liabilities taken to profit/loss – individual investment option portfolio | -315 | -392 |
| Surplus on returns result | -20 039 | 0 | |
| Risk result assigned to insurance contracts | -594 | -651 | |
| 9 | Total funds assigned to insurance contracts - contractual liabilities | -20 632 | -651 |
| Administration costs | -231 | -224 | |
| 14 | Sales costs | -160 | -158 |
| Insurance-related administration costs (incl. commission for reinsurance received) | -1 122 | -1 105 | |
| Total insurance-related operating expenses | -1 512 | -1 487 | |
| 13 | Other insurance-related costs | -1 408 | -1 368 |
| 9 | Technical result | -1 043 | 107 |
| NON-TECHNICAL RESULT | |||
| Income from investments in subsidiaries, associated enterprises and jointly controlled entities | 226 | 199 | |
| Interest income and dividends etc. on financial assets | 940 | 707 | |
| 18 | Net operating income from property | -47 | 435 |
| Value changes on investments | 508 | -541 | |
| Gains and losses realized on investments | -345 | 267 | |
| 11 | Total net income from investments in the corporate portfolio | 1 282 | 1 066 |
| Other income | 48 | 16 | |
| Administration costs | -15 | -15 | |
| Other expenses | -292 | -257 | |
| Total administration costs and other costs associated with the corporate portfolio | -306 | -271 | |
| Non-technical profit/loss | 1 024 | 811 | |
| Income before tax | -20 | 918 | |
| 19 | Tax | -82 | -115 |
| Income before other income and expenses | -101 | 803 | |
| 15 | Actuarial gains and losses on defined benefits pension schemes | -88 | 66 |
| Proportion of other comprehensive income on application of the equity method | -59 | 66 | |
| Adjustment of the insurance liabilities | 13 | -21 | |
| 19 | Tax on other income and expenses that will not be reclassified to profit and loss | 22 | -17 |
| Total other income and expenses that will not be reclassified to profit and loss | -111 | 94 | |
| TOTAL COMPREHENSIVE INCOME | -213 | 897 | |
| ALLOCATIONS AND TRANSFERS | |||
| Transferred to owners´ equity contribution | -428 | -576 | |
| Transferred to/from the risk equalization fund | 969 | 142 | |
| Transferred to other retained earnings | -329 | -464 | |
| Total allocations and transfers | 213 | -897 | |
Financial position statementKommunal Landspensjonskasse gjensidig forsikringsselskap
| NOTES | NOK MILLIONS | 31.12.2023 | 31.12.2022 |
|---|---|---|---|
| ASSETS IN THE CORPORATE PORTFOLIO | |||
| 20 | Other intangible assets | 1 326 | 978 |
| INVESTMENTS IN THE CORPORATE PORTFOLIO | |||
| 18 | Investment properties | 1 283 | 1 371 |
| Owner-occupied property | 18 | 22 | |
| 21 | Buildings and other real estate | 1 301 | 1 392 |
| 22 | Shares and holdings in property subsidiaries | 3 068 | 3 483 |
| 22 | Shares and holdings in other subsidiaries, associated enterprises and jointly controlled entities | 6 200 | 5 641 |
| 22 | Total subsidiaries, associated enterprises and jointly controlled entities | 9 269 | 9 124 |
| 8,23 | Fixed income securities | 21 256 | 20 132 |
| 8,23 | Total financial assets valued at amortized cost | 21 256 | 20 132 |
| 21,23,24 | Shares and units | 4 | 6 |
| 8,21,23 | Fixed income securities | 11 760 | 10 926 |
| 8,21,23 | Loans and receivables | 1 135 | 1 108 |
| 8,21,23 | Financial derivatives | 527 | 455 |
| 21,23 | Other financial assets | 1 | 0 |
| 21,23 | Total financial assets valued at fair value | 13 426 | 12 496 |
| Total investments in the corporate portfolio | 45 252 | 43 144 | |
| Receivables related to direct business | 1 150 | 1 040 | |
| 25 | Intra-Group receivables | 194 | 167 |
| Other receivables | 139 | 143 | |
| Total receivables | 1 483 | 1 350 | |
| Plant and equipment | 41 | 38 | |
| 8 | Bank deposits | 1 141 | 918 |
| 26 | Right-of-use assets | 756 | 865 |
| Total other assets | 1 938 | 1 821 | |
| Total assets in the corporate portfolio | 49 999 | 47 292 | |
| ASSETS IN THE CUSTOMER PORTFOLIOS | |||
| INVESTMENTS IN THE COMMON PORTFOLIO | |||
| 22 | Shares and holdings in property subsidiaries | 73 742 | 74 979 |
| 22 | Shares and holdings in other subsidiaries, associated enterprises and jointly controlled entities | 6 662 | 5 495 |
| Receivables on and securities issued by subsidiaries, associated enterprises and jointly controlled entities | 11 137 | 11 858 | |
| Total subsidiaries, associated enterprises and jointly controlled entities | 91 540 | 92 332 | |
| 8,23 | Fixed income securities | 206 120 | 188 468 |
| 8,23 | Loans and receivables | 81 966 | 78 982 |
| 8,23 | Total financial assets valued at amortized cost | 288 086 | 267 451 |
| 21,23,24 | Shares and units | 219 067 | 180 344 |
| 8,21,23 | Fixed income securities | 104 252 | 98 992 |
| 8,21,23 | Loans and receivables | 20 788 | 16 590 |
| 8,21,23 | Financial derivatives | 9 814 | 4 164 |
| 21,23 | Other financial assets | 790 | 493 |
| 21,23 | Total financial assets valued at fair value | 354 711 | 300 584 |
| Total investments in the common portfolio | 734 337 | 660 366 | |
| INVESTMENTS IN THE INVESTMENT OPTION PORTFOLIO | |||
| 22 | Shares and holdings in property subsidiaries | 296 | 301 |
| Receivables on and securities issued by subsidiaries, associated enterprises and jointly controlled entities | 58 | 61 | |
| Total subsidiaries, associated enterprises and jointly controlled entities | 354 | 361 | |
| 8,23 | Fixed income securities | 989 | 943 |
| 8,23 | Total financial assets valued at amortized cost | 989 | 943 |
| 21,23,24 | Shares and units | 1 104 | 922 |
| 8,21,23 | Fixed income securities | 257 | 273 |
| 8,21,23 | Loans and receivables | 102 | 98 |
| 8,21,23 | Financial derivatives | 24 | 9 |
| 21,23 | Other financial assets | 0 | 4 |
| 21,23 | Total financial assets valued at fair value | 1 488 | 1 305 |
| Total investments in the investment option portfolio | 2 830 | 2 609 | |
| Totalt assets in the customer portfolios | 737 168 | 662 976 | |
| TOTALT ASSETS | 787 167 | 710 268 | |
| NOTES | NOK MILLIONS | 31.12.2023 | 31.12.2022 |
|---|---|---|---|
| OWNERS' EQUITY AND LIABILITIES | |||
| Other owners' equity contributed | 22 978 | 21 388 | |
| Total owners' equity contributed | 22 978 | 21 388 | |
| Risk equalization fund | 3 674 | 4 643 | |
| Other retained earnings | 17 193 | 16 768 | |
| Total retained earnings | 20 866 | 21 411 | |
| 29,30 | Other subordinated loan capital | 3 361 | 3 147 |
| 29,30,31 | Hybrid Tier 1 securities | 1 434 | 1 428 |
| 23,29,30 | Total subordinated loan capital etc. | 4 795 | 4 575 |
| Premium reserve etc. | 571 399 | 516 525 | |
| Buffer fund | 109 281 | 102 162 | |
| Premium funds, defined contribution funds, pension regulation funds etc. | 42 251 | 33 024 | |
| 9 | Total insurance liabilities - contractual liabilities | 722 931 | 651 711 |
| Pension capital etc. | 2 173 | 2 005 | |
| Buffer fund | 185 | 61 | |
| Premium funds, defined contribution funds, pension regulation funds etc. | 491 | 547 | |
| 9 | Total insurance liabilities - special investment portfolio | 2 850 | 2 613 |
| 15 | Pension obligations etc. | 572 | 524 |
| 19 | Current tax liabilities | 107 | 467 |
| 19 | Deferred tax liabilities | 503 | 316 |
| Total provision for liabilities | 1 182 | 1 307 | |
| Liabilities related to direct insurance | 1 279 | 492 | |
| 21,23 | Liabilities to credit institutions | 6 727 | 2 678 |
| 21,23,32 | Financial derivatives | 1 139 | 1 387 |
| 26 | Lease liabilities | 822 | 920 |
| 33 | Other liabilities | 1 364 | 1 428 |
| Total liabilities | 11 330 | 6 905 | |
| Other accrued costs and pre-paid income | 234 | 357 | |
| Total accrued costs and pre-paid income | 234 | 357 | |
| TOTAL EQUITY AND LIABILITIES | 787 167 | 710 268 | |
| OFF-BALANCE-SHEET ITEMS | |||
| 34 | Contingent liabilities | 28 895 | 29 251 |
| Oslo, 20. March 2024 | ||
|---|---|---|
| The Board of Directors of Kommunal Landspensjonskasse gjensidig forsikringsselskap | ||
| TINE SUNDTOFT | KJERSTIN FYLLINGEN | EGIL MATSEN |
| Chair of the Board | ||
| TERJE ROOTWELT | ODD HALDGEIR LARSEN | RUNE SIMENSEN |
| Deputy Chair of the Board | ||
| VIBEKE HELDAL | ERLING BENDIKSEN | |
| Elected by and from among the employees | Elected by and from among the employees | |
| SVERRE THORNES | ||
| CEO | ||
| Signed digital | ||
Changes in owner’s equityKommunal Landspensjonskasse gjensidig forsikringsselskap
| 2023 NOK MILLIONS | Owners’ equity contributed | Retained earnings | Total owners’ equity | |
|---|---|---|---|---|
| Risk equalization fund | Other retained earnings | |||
| Own funds 31 December 2022 | 21 388 | 4 643 | 16 768 | 42 799 |
| Change recognized directly in equity ¹ | 96 | 96 | ||
| Own funds 1 January 2023 | 21 388 | 4 643 | 16 864 | 42 896 |
| Income before other income and expenses | 428 | -969 | 440 | -101 |
| Actuarial gains and losses on defined benefits pension schemes | -88 | -88 | ||
| Proportion of other comprehensive income on application of the equity method | -59 | -59 | ||
| Adjustment of the insurance liabilities | 13 | 13 | ||
| Tax on other income and expenses that will not be reclassified to profit or loss | 22 | 22 | ||
| Total other income and expenses that will not be reclassified to profit or loss | -111 | -111 | ||
| Total comprehensive income | 428 | -969 | 329 | -213 |
| Owners equity contribution recieved | 1 162 | 1 162 | ||
| Total transactions with owners | 1 162 | 1 162 | ||
| Own funds 31 December 2023 | 22 978 | 3 674 | 17 193 | 43 845 |
| ¹ Implementation effects due to changes in IFRS Accounting Standards | ||||
| 2022 NOK MILLIONS | Owners’ equity contributed | Retained earnings | Total owners’ equity | |
|---|---|---|---|---|
| Risk equalization fund | Other retained earnings | |||
| Own funds 31 December 2021 | 19 831 | 4 370 | 16 476 | 40 678 |
| Change recognized directly in equity ¹ | 415 | -172 | 243 | |
| Own funds 1 January 2022 | 19 831 | 4 786 | 16 304 | 40 921 |
| Income before other income and expenses | 576 | -142 | 369 | 803 |
| Actuarial gains and losses on defined benefits pension schemes | 66 | 66 | ||
| Proportion of other comprehensive income on application of the equity method | 66 | 66 | ||
| Adjustment of the insurance liabilities | -21 | -21 | ||
| Tax on other income and expenses that will not be reclassified to profit or loss | -17 | -17 | ||
| Total other income and expenses that will not be reclassified to profit or loss | 94 | 94 | ||
| Total comprehensive income | 576 | -142 | 464 | 897 |
| Owners equity contribution recieved | 982 | 982 | ||
| Total transactions with owners | 982 | 982 | ||
| Own funds 31 December 2022 | 21 388 | 4 643 | 16 768 | 42 799 |
| ¹ See note 2.1.1 c) in the financial statement 2022 for information | ||||
Statement of cash flowKommunal Landspensjonskasse gjensidig forsikringsselskap
| NOK MILLIONS | 2023 | 2022 |
|---|---|---|
| CASH FLOWS FROM OPERATIONAL ACTIVITIES | ||
| Direct insurance premiums received | 57 326 | 37 924 |
| Direct insurance claims and benefits paid | -25 502 | -23 338 |
| Payments received on transfer | 92 | 0 |
| Payments made on transfer | -2 122 | -4 628 |
| Payments to other suppliers for products and services | -714 | -632 |
| Payments to staff, pension schemes, employer's social security contribution etc. | -839 | -736 |
| Interest paid | -1 002 | -500 |
| Interest received | 14 816 | 9 395 |
| Dividend and group contribution received | 3 623 | 2 861 |
| Tax and public charges paid | -413 | -304 |
| Receipts to the property business | 48 | 40 |
| Net receipts/payments of loans to customers etc. | -666 | 585 |
| Receipts on the sale of shares | 42 366 | 43 256 |
| Payments on the purchase of shares | -53 723 | -41 712 |
| Net cash flow from receivables on subsidiaries | 750 | 750 |
| Receipts on the sale of bonds and certificates | 81 657 | 90 866 |
| Payments on the purchase of bonds and certificates | -118 584 | -109 248 |
| Net cash flow from purchase/sale of other short-term securities | 2 546 | -4 951 |
| Net cash flows from operating activities | -341 | -374 |
| CASH FLOWS FROM INVESTMENT ACTIVITIES | ||
| Payments on the purchase of tangible fixed assets etc. | -468 | -329 |
| Net cash flows from investment activities | -468 | -329 |
| CASH FLOWS FROM FINANCING ACTIVITIES | ||
| Receipts of owners’ equity contributions | 1 230 | 1 120 |
| Payments on repayment of owners’ equity contributions | -69 | -138 |
| Payments lease liabilities | -130 | -116 |
| Net cash flows from financing activities | 1 032 | 866 |
| Net changes in cash and bank deposits | 223 | 163 |
| Holdings of cash and bank deposits at start of period | 918 | 755 |
| Holdings of cash and bank deposits at end of period | 1 141 | 918 |
Notes to the accounts
Kommunal Landspensjonskasse gjensidig forsikringsselskap
Note 1 General information
Kommunal Landspensjonskasse gjensidige forsikringsselskap (the Company) provides pension and insurance services to municipalities and county administrations, health enterprises in the public sector. The largest product area is group pensions insurance. Within pension insurance, the company offers a public occupational pensions.
Kommunal Landspensjonskasse (KLP) is a mutual insurance company registered and domiciled in Norway. The Company has its head office in Dronning Eufemiasgate 10, Oslo.
The Company has subordinated loans listed on the London Stock Exchange. The annual report for Kommunal Landspensjonskasse gjensidig forsikringsselskap is available at klp.no. The Company's annual report for 2023 were adopted by the Companys' Board of Directors on the 20th of March 2024.
Note 2 Material accounting policy information
This note describes the most important accounting principles used by the Company in preparing its financial statements. These principles have been used consistently for all periods presented unless indicated otherwise.
2.1 FUNDAMENTAL PRINCIPLES
The financial statements are presented in accordance with Norwegian Regulation no 1824 of 18 December 2015: * Regulations relating to the annual accounts of insurance companies (the Annual Accounts Regulation). This means that the Company’s financial statements have been prepared in accordance with IFRS® accounting standards, as approved by the EU, with the additions and simplifications set out in the Norwegian Annual Accounts Regulation.
To prepare the financial statements in accordance with IFRS accounting standards, management must make accounting estimates and discretionary valuations. This affects the value of the Company’s assets and liabilities, income and expenses recognised in the financial statements. Actual figures may differ from estimates used. Areas in which discretionary valuations and estimates have been used that are of material significance for the Company are described in Note 3, Important accounting estimates and valuations.
All amounts are presented in NOK millions without decimals unless indicated otherwise.
The financial statements have been prepared on the assumption of a going concern.
2.1.1 Changes in accounting principles and disclosures
New and amended standards and interpretations which came into effect in 2023
IFRS 17 Insurance Contracts entered into force for the fiscal year that started on 1 January 2023. However, this standard is not allowed to be applied to the company accounts, so it is not used in these financial statements. IFRS 4, which the Company has used until now, has been withdrawn and the company applies the rules in the Annual Accounting Regulations to account for insurance contracts. This has not led to any change in accounting practice.
The Company has started using IFRS 9 Financial Instruments in 2023.
- IFRS 9 Financial Instruments
IFRS 9 Financial Instruments was adopted by the Company from 1 January 2023. The standard covers the recognition, classification, measurement and derecognition of financial assets and liabilities. The standard also introduces new rules for hedge accounting and a new impairment model for financial assets. IFRS 9 has been implemented prospectively, i.e. comparative figures for previous periods have not been reworked. No significant changes in transitional effects have been found since then.
- IAS 12 has been amended to make it clear that global minimum tax (top-up tax, Pillar Two tax) is covered by the accounting standard. However, the effect of this tax on deferred tax does not yet have to be recognised or disclosed. Although this is a mandatory exception, it must be stated that it has been applied. Tax payable must be accrued in the same way as other tax payable and the amount disclosed separately. In the period from the time the tax is adopted until it is actually imposed, there are separate disclosure requirements.
Top-up tax has been introduced in Norway from the fiscal year 2024. The regulations are complex, and it is unclear whether KLP is covered by the rules. Work is in hand to clarify this. It is therefore impossible to give an estimate of the effects the top–up tax will have on the accounts.
2.2 INSURANCE CONTRACTS
The Company offers only one insurance product. This is a collective pension product, the public-sector occupational pension, which includes retirement pension, survivors’ pension, disability pension and premium relief while unfit for work.
The benefits of the scheme are determined in accordance with current public-sector occupational pension rules, which include coordination with National Insurance benefits for the retirement pension to ensure a defined gross pension level.
The indexation of current pensions and accrued pension entitlements is financed entirely by a special indexation premium. Some public-sector peculiarities are not pre-funded and are financed through one-off premiums at start-up and possibly through subsequent changes to the pension (guaranteed gross amount).
The premium reserve in the pension schemes is set as a net one-off premium for the accrued retirement, disability and survivors’ pensions. An administrative reserve has also been set aside based on the Company’s actual costs for the payment of pensions. The premium reserve also includes allocations to insured events that have occurred but are not yet settled, including a qualifying-period provision for disability risk.
2.2.1 Separation of components from the insurance contract
The insurance contracts for public-sector occupational pensions contain derivatives in the form of a guaranteed return and investment components to be repaid to policyholders. These components must not be separated but have to be measured together with the insurance contract.
2.2.2 Combination of insurance contracts
The insurance contracts for public-sector occupational pensions contain several types of cover with different levels of underwriting risk:
- Retirement pension
- Survivors’ pension
- Disability pension
These types of cover are contracted with the same policyholder, at the same time, and are only offered together as a package. There are no requirements for separation of the different types, and they are treated as a single insurance contract.
2.2.3 Recognition
The insurance contracts are recognised at the time the coverage period starts.
2.2.4 Measurement
The Annual Accounts Regulation for Life Insurance Companies stipulates that the capital behind an insurance contract must be recognised as an insurance liability. The insurance capital for KLP’s insurance product, public-sector occupational pensions, consists of the premium reserve, buffer fund, premium fund and buffer provision for pension schemes with a multi-year guaranteed return. The insurance liabilities must be measured in accordance with the Norwegian Insurance Companies Act and associated regulations.
The insurance contracts are renewed each year unless the customer chooses to move the pension scheme. KLP may re-price risks associated with future periods each year. The insurance contract is valued on the basis of rights accrued on the balance sheet date.
2.2.4.1 Premium reserve
The premium reserve represents the actuarial cash value of pension entitlements accrued on the balance sheet date. It consists of expected future payments discounted by the calculation rate used to determine historical premium payments.
Expected future payments depend on life expectancy and expected disability rates. Life expectancy is set equal to the minimum requirement given in the K2013 mortality tariff as determined by the Financial Supervisory Authority of Norway. In some parts of the population, KLP has observed greater longevity than the minimum K2013 tariff and has therefore strengthened the provisions beyond the minimum tariff in these parts of the insured population.
With regard to disability pension, KLP applies experience gained from its own population.
The calculation rate used to discount the expected payments represents the part of the pension entitlement that must be covered from the returns. The calculation rate was set at 2.0 for new entitlements in 2023, while the average calculation rate (total guaranteed return) was 2.3 per cent in 2023.
The premium reserve also includes an administration reserve in accordance with the Company’s calculation base, and provisions for insured events that have occurred but are not yet settled, including a qualifying-period provision for disability risks. The administration reserve is intended to cover future costs related to the payment of pensions and is financed by a separate element within the pension premium.
Sums released from the premium reserve, e.g. after pay-outs, are deducted.
2.2.4.2 Buffer fund
The buffer fund consists of surplus returns from the insurance contracts that have not been transferred to the premium fund. The buffer fund can be used to cover any shortfall in returns from the insurance contracts or transferred to the premium fund.
2.2.4.3 Premium fund
The premium fund contains prepaid premiums and any surplus from the investment and risk results that have not been allocated to the buffer fund or the risk equalisation fund. The premium fund can also receive sums from the buffer fund. The premium fund can be used to cover future premiums.
2.2.5 Derecognition
The insurance contract is derecognised when the coverage period ends, either because the contract is moved away or because it expires.
2.2.6 Presentation
Premium income is presented on a separate line in the income statement. Sums received in connection with the transfer of new customers are also presented as part of premium income.
Pension payments are presented as compensation payments in the income statement. Sums transferred when customers move away are presented as part of the compensation payments.
Changes in the premium reserve are reported through profit/loss and are included in the balance sheet as “Premium reserve etc..” under “Total liabilities – contractual obligations”.
Changes in the buffer fund are reported through profit/loss under “Changes in buffer fund”, and in the balance sheet as “Buffer fund” under “Total liabilities – contractual obligations”.
Changes in the premium fund are shown on a separate line in the income statement and are presented in the balance sheet as “Premium fund” under “Total liabilities – contractual obligations”.
2.3 FINANCIAL INSTRUMENTS
KLP has applied IFRS 9 and IFRS 7R, which apply for the first time to years beginning 1 January 2023 and after.
As permitted in the transitional provisions in IFRS 9, the Company has chosen not to restate comparative figures. Comparative figures for 2022 have therefore been reported according to IAS 39 (as it was before IFRS 9) and are not comparable with the information presented for 2023. Differences arising from the transition to IFRS 9 were posted directly to equity and customer liabilities as of 1 January 2023. For more information on this, see Section 2.3.1.5.
2.3.1 Recognition of financial instruments under IFRS 9
The most important accounting policies relating to financial instruments and used from 1 January 2023 (IFRS 9) are described below.
2.3.1.1 Recognition and derecognition
Financial instruments are recognised from the date when the Company becomes a party to the contractual terms for the instrument. Financial assets are removed from the balance sheet when the rights to receive cash flows from the investment expire or when these rights have been transferred and the Company has transferred most of the risk and all of the potential gain from ownership. Financial liabilities are derecognised when the contractual liabilities have been fulfilled or cancelled or have expired. Recognition and derecognition of financial instruments is therefore independent of the agreed settlement date.
Financial instruments are measured at fair value on initial recognition. Attributable transaction costs are included in fair value for financial instruments that are not recognised at fair value through profit/loss. Accounts receivable that do not have a significant financing element are valued at the transaction price.
2.3.1.2 Classification and subsequent measurement
2.3.1.2.1 Financial assets
Under IFRS 9, financial assets are classified into the following categories:
- Amortised cost
- Fair value with changes in value through profit/loss
- Fair value with changes in value through other comprehensive income
The measurement category is determined at the time of initial recognition.
Derivatives and equity instruments
Under IFRS 9, derivatives must be recognised at fair value with changes in value through profit/loss. However, derivatives classified as hedging instruments must comply with the hedge accounting rules.
As a general rule, equity instruments should be measured at fair value with changes in value through profit/loss, unless they are not held for trading purposes and are specifically recognised at fair value with changes in value through other comprehensive income. In the financial statements, all equity instruments are measured at fair value with changes in value through profit/loss.
Debt instruments
The classification and measurement of debt instruments under IFRS 9 are based on a combination of the business model for managing the assets and the contractual cash flow characteristics.
A debt instrument is measured at amortised cost if both of the following criteria are met, and the financial asset has not been reported at fair value through profit/loss (the “fair value option”):
- The financial asset is held in a business model whose purpose is to hold financial assets in order to receive the contractual cash flows (the “business model criterion”), and
- The contractual terms of the financial asset lead at certain times to cash flows that only include repayments and interest on the outstanding principal amount (the “cash flow criterion”).
Choice of measurement method
Each portfolio is analysed based on the business model used, the types of cash flow that exist and the purpose of the investments.
If a financial instrument is included in a portfolio managed within a business model whose purpose is to receive contractual cash flows consisting only of interest and principal, the financial asset is measured at amortised cost. KLP’s lending portfolio is part of such a business model.
If a portfolio of financial instruments is included in a business model whose purpose is to hold the financial assets in order to recover contractual cash flows and to sell, the asset is measured at fair value with changes in value through other comprehensive income. Interest income, currency translation effects and any write-downs are presented under profit/loss from ordinary activities. Changes in value recognised through other comprehensive income must be reclassified as profit/loss from the sale or disposal of the assets. However, the Annual Accounts Regulation allows amortised cost to be used as an alternative to fair value with changes in value through other comprehensive income. KLP holds securities that fall into this category. KLP measures these instruments at amortised cost in line with the option provided for in the Annual Accounts Regulation.
Financial assets included in other types of business model are measured at fair value through profit/loss from ordinary activities.
Impairment model
The implementation of IFRS 9 brings in a new impairment model for financial assets measured at amortised cost. Under the new standard, loss provisions must be recognised according to the expected credit loss (ECL). The measurement of provisions for expected losses depends on whether the credit risk has increased substantially since initial recognition. The estimated losses are calculated based on a 12-month and a lifetime probability of default (PD), loss given default (LGD) and exposure at default (EAD). The loan loss provisions are presented in three stages:
Stage 1: Expected loss over the next 12 months for all assets not transferred to Stage 2 or 3.
Stage 2: Expected loss over the whole lifetime for assets that have had a significant increase in credit risk since initial recognition, but no objective impairment.
Stage 3: Expected loss for the remaining lifetime of assets that have objective evidence of impairment. In the event of default, we will depart from automatic calculation of expected credit losses and instead make an individual assessment of the expected credit loss.
Below is a description of how loss calculations have been made for the different financial instruments.
Impairment model for interest-bearing securities at amortised cost
This category of securities includes bonds and certificates.
Stage 1: A financial instrument that is not credit-impaired at the time of initial recognition is classified in Stage 1. In Stage 1, the expected credit loss is calculated over the next 12 months, or to maturity if this is within one year.
Stage 2: In the event of a significant increase in credit risk since the date of acquisition, the instrument is moved to Stage 2. The expected credit loss is then calculated for the remaining lifetime of the instrument. A significant increase in credit risk is defined as a fall of at least 3 risk classes (e.g. AAA (1) to A- (4)). Risk classes are divided as shown in the table below.
| Rating | Risk class | Rating | Risk class | Rating | Risk class |
|---|---|---|---|---|---|
| AAA | 1 | BBB+ | 5 | B+ | 11 |
| AA+ | 1 | BBB | 6 | B | 12 |
| AA | 2 | NR | 6 | B- | 13 |
| AA- | 2 | BBB- | 7 | CCC+/- | 14 |
| A+ | 3 | BB+ | 8 | D | 15 |
| A | 3 | BB | 9 | ||
| A- | 4 | BB- | 10 |
Stage 3: Expected loss for the remaining lifetime of assets that have objective evidence of impairment. In the event of default, we will depart from automatic calculation of expected credit losses in the portfolio system and instead make an individual assessment of the expected credit loss.
For Stages 1 and 2, the following model is used for calculating ECL:
Expected credit loss = exposure at default (EAD) x probability of default (PD) x loss given default (LGD).
Exposure at default (EAD): EAD is an estimate of the total loss incurred in the event of a possible default.
For Stages 1 and 2, it is based on the gross carrying value, while for Stage 3, amortised cost is used. This is shown in the table below.
Probability of default (PD): PD is calculated based on annual, historically observed default rates for each individual rating (S&P). This is based on 25 years of rolling data. PD is updated annually, or when significant changes are observed.
Loss given default (LGD): LGD is based on historically observed repayment rates on loans in default for defined sectors. These are published in annual reports issued by Global Credit Data. The figures are updated annually, and in the event of significant changes.
Impairment model for residential mortgage loans
Loss calculations for residential mortgages are administered by KLP’s banking business, which has developed PD and LGD models for the mortgage portfolio. One PD model has been developed for new mortgage customers and another for existing mortgage customers. The first model uses data that is available at the time of application and is valid for 3 months after the mortgage is granted. The second model begins after 3 months, and also uses data that depends on the customer’s behaviour profile. Explanatory variables in the base data are age, income, number of reminders sent in the last 12 months, number of overdrawn days in the last 12 months, loan-to-value ratio, co-borrower, default in the last 12 months and product type. The PD model is based on logistical regression, and the factors are reviewed annually and updated as needed. The method gives results that can be easily interpreted and analysed and has great explanatory value provided that certain conditions are met. The PD model also makes it possible to combine pure quantitative analyses with expert assessments. A rolling five-year window is used, so the emphasis is on more recent and relevant observations.
Exposure at default (EAD) is calculated as a function of the probability of the contract not being repaid by the specified date. An important part of the loss estimation is to look at the proportion of customers in default whose accounts recover. Loss given default (LGD) depends on several factors. The recovery rate is a significant element in the calculation, i.e. the proportion of customers in default who recover. The observed recovery rate must be calculated and revalidated each year.
As well as calculating ECL, a probability weighting is applied to various defined scenarios whereby ECL is assessed against optimistic, expected and pessimistic developments. The sum of the weighted scenarios constitutes the expected credit loss. KLP Banken’s risk forum assesses these different scenarios and their weighting on a quarterly basis, based on changes in macro or other factors that may affect the write-downs.
The most important driver for a significant change in credit risk for home mortgage loans is a change in the probability of default (PD) from initial recognition up to the reporting date. A relative change in PD of more than 2.5 over 12 months is considered to be a significant change in credit risk. The change in PD must also be at least 0.6 percentage points over 12 months for the change to be considered significant. Commitments that have been in default for more than 30 days will automatically be placed in Stage 2, and commitments in default for more than 90 days will be placed in Stage 3. The loans go back to Stage 2 and Stage 1 when the criteria for significant change in credit risk and default are no longer fulfilled. A loan in Stage 3 will stay in quarantine for three months before it can be moved back to Stage 2 or 1.
Impairment model for other types of lending
A simplified loss ratio method is used for some types of lending where no separate PD and LGD models have been developed.
Public lending: For public lending, the probability of a loss on these loans is considered to be low. It has therefore been decided to use a simplified loss ratio, with the exception for low credit risk, whereby 0.001% of the balance on public loans has been set aside for expected losses.
Business loans/foreign currency loans: These loans carry a higher risk than public lending. For the loans in this category that are measured at amortised cost, a simplified loss model has been chosen, but here each loan gets its own PD and LGD. The method is the same as for public lending.
2.3.1.2.2 Financial liabilities
Accounting of financial liabilities under IFRS 9 is largely unchanged from the earlier IAS 39. One exception is that, for liabilities specifically recognised at fair value, changes in fair value due to own credit risk are recognised through other income and expenses without reclassification. This applies unless applying the changes in the credit risk on the liability would cause or worsen the accounting discrepancies in the income statement.
The Company’s hybrid Tier 1 perpetual capital and subordinated loans are recognized at amortized cost.
2.3.1.3 Netting
Financial assets and liabilities are presented net in the balance sheet when there is an unconditional offsetting right that can be legally enforced and the intention is to settle net, or realise the asset and liability simultaneously.
2.3.1.4 Modification
When the contractual cash flows from a financial instrument are renegotiated or otherwise changed, and the renegotiation or change does not result in derecognition of the financial asset, the gross carrying value of the financial instrument is recalculated and any resulting gain or loss is taken to profit/loss. The gross carrying value of the financial instrument is recalculated as the present value of the renegotiated or changed contractual cash flows, discounted by the original effective interest rate of the financial instrument. Any accrued costs or fees adjust the carrying value of the changed financial instrument and are written down over the changed remaining lifetime.
2.3.1.5 Transitional effects
The transitional effects at 1 January 2023 are mainly related to the implementation of a new loss model for financial assets must be at amortised cost. The effect on the corporate portfolio after tax is posted directly to equity.
| NOK MILLIONS | The corporate portfolio | The customer portfolio | The Investment option portfolio | Total | Implementation effect | ||||
|---|---|---|---|---|---|---|---|---|---|
| Financial assets | IAS 39 | IFRS 9 | IAS 39 | IFRS 9 | IAS 39 | IFRS 9 | IAS 39 | IFRS 9 | |
| Bonds classified as loans and receivables | 13 102 | 13 100 | 171 339 | 171 310 | 902 | 902 | 185 343 | 185 312 | -31 |
| Investments held to maturity | 7 030 | 7 030 | 17 129 | 17 127 | 41 | 41 | 24 200 | 24 197 | -3 |
| Shares and units | 6 | 6 | 180 344 | 180 344 | 922 | 922 | 181 272 | 181 272 | - |
| Financial derivatives classified as assets | 455 | 455 | 4 164 | 4 164 | 9 | 9 | 4 628 | 4 628 | - |
| Interest-bearing securities | 10 926 | 10 926 | 98 992 | 98 992 | 273 | 273 | 110 191 | 110 191 | - |
| Other loans and receivables (amortized cost) | - | - | 78 982 | 78 575 | - | - | 78 982 | 78 575 | -407 |
| Other loans and receivables (fair value) | 1 101 | 1 101 | 16 590 | 17 015 | 98 | 98 | 17 789 | 18 214 | 425 |
| Other financial assets | - | - | 493 | 493 | 4 | 4 | 497 | 497 | - |
| Total | 32 620 | 32 618 | 568 033 | 568 020 | 2 249 | 2 249 | 602 902 | 602 886 | -16 |
| Tax effect | 1 | 1 | |||||||
| NOK MILLIONS | The corporate portfolio | The customer portfolio | The Investment option portfolio | Total | Implementation effect | ||||
|---|---|---|---|---|---|---|---|---|---|
| Financial liabilities | IAS 39 | IFRS 9 | IAS 39 | IFRS 9 | IAS 39 | IFRS 9 | IAS 39 | IFRS 9 | |
| Subordinated loan capital (liabilities) | 4 575 | 4 575 | - | - | - | - | 4 575 | 4 575 | - |
| Debt to credit institutions (liabilities) | 512 | 512 | 2 130 | 2 130 | 36 | 36 | 2 678 | 2 678 | - |
| Financial derivatives classified as liabilities | 60 | 60 | 1 321 | 1 321 | 6 | 6 | 1 387 | 1 387 | - |
| Total | 5 147 | 5 147 | 3 451 | 3 451 | 42 | 42 | 8 640 | 8 640 | - |
| Total implementation effect IFRS 9 | -15 | ||||||||
| Here off recognised against the insurance liabilities | -13 | ||||||||
| Total effect posted against equity from IFRS 9 | -2 | ||||||||
| Effect of principle changes in subsidiaries recognised according to the equity method (IFRS 9 and IFRS 17) | 98 | ||||||||
| Total effect recognised directly against equity | 96 | ||||||||
2.3.2 Accounting for financial instruments used in the period before 1 January 2023
The most important accounting policies relating to financial instruments used up to 31 December 2022 are described below.
2.3.2.1 Classification
Financial instruments are classified on initial recognition into one of the following categories:
Financial assets
- Financial assets recognised at fair value through profit/loss
- Lending and receivables recognised at amortised cost
- Investments held to maturity recognised at amortised cost
Financial liabilities
- Financial liabilities recognised at fair value through profit/loss:
- Other financial liabilities recognised at amortised cost:
Financial assets and liabilities for fair value through profit/loss
Within this category it may be mandatory or optional to recognise items at fair value with changes in value through profit or loss.
- Financial assets held for sale are assets acquired primarily with a view to providing a profit from short-term price fluctuations. The Company’s derivatives fall into this category unless they are included as an element of an accounting hedge in accordance with the rules on hedge accounting.
- Financial assets and liabilities designated for recognition at fair value with changes in value through profit or loss are classified in this category if the financial instruments are either managed as a group, 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 loans, while the financial liabilities cover debt to credit institutions and derivatives.
Lending and receivables recognised at amortised cost
Loans and receivables are financial assets that are not derivatives and have fixed or determinable payments and are not traded on an active market, except for:
- Those which the Company intends to sell in the short term or has earmarked at fair value through profit/loss.
- Those which the Company has earmarked as available for sale.
- Those on which the holder will not be able to recover the whole of their initial investment, except for impaired creditworthiness, and which are to be classified as available for sale.
Loans and receivables at amortised cost comprise:
- Loans and receivables linked to the investment business
- 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 and lending to local authorities, enterprises, and retail customers.
Hold-to-maturity investments recognised at amortised cost
Financial assets held to maturity comprise financial assets that are not derivatives and that have fixed or determinable payments and a defined date of maturity and which the Company has the intention and the ability to hold to maturity with the exception of:
- Those which the Company earmarks on initial recognition at fair value through profit or loss
- Those which the Company has earmarked as available for sale
- Those which conform to the definition of loans and receivables
The category includes bonds recognised at amortised cost.
Other financial liabilities recognised at amortised cost
The category includes subordinated loans and hybrid Tier 1 perpetual capital.
2.3.2.2 Recognition and measurement
Purchases and sales of financial instruments are recognised at fair value on the trading date, i.e. when the Company has committed 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 the purchase costs are taken to expenses directly. Financial assets are derecognised when the Company is no longer entitled to receive the cash flow from the asset or the Company has transferred all risk and rights associated with ownership. Financial liabilities are derecognised when the underlying obligation in the contract has been or cancelled or has expired.
Write-down of financial assets measured at amortised cost
In assessing whether there is impairment of a financial asset, weight is attached to whether the issuer/debtor is in significant financial difficulties and whether there is any breach of contract, including default. An assessment is made as to whether the debtor is likely to go bankrupt, whether there is no longer an active market for the asset because of financial difficulties, or whether a measurable decrease in expected cash flows from a group of financial assets can be observed. 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, a write-down is made. 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 carrying value of the asset and is included in the income statement under “Net return from financial assets“.
Loss assessments and write-downs are carried out quarterly on individual loans. Loans with outstanding repayments older than 90 days or credits with overdrafts older than 90 days are examined on the balance sheet date. There is also regular assessment of other lending engagements where there is objective evidence of impairment.
Lending is also assessed by group. If there is objective proof of impairment in a group of loans, a write-down is carried out.
2.3.3 Presentation, classification and measurement
- Financial assets at fair value through profit or loss
Financial assets at fair value through profit or loss are recognised in the balance sheet either as “Loans and receivables”, “Interest-bearing securities”, “Financial derivatives” or “Equity instruments”. Interest income and dividends are included in the line “Interest income and dividends etc on financial assets”.
- Financial assets at amortised cost
Financial assets measured at amortised cost are presented in the balance sheet either as “Interest-bearing securities” or “Loans and receivables”. Interest income and write-downs are included in the line “Interest income and dividends etc on financial assets”.
- Financial liabilities measured at amortised cost
Issued financial liabilities measured at amortised cost are presented in the balance sheet under the following items:
Hybrid Tier 1 perpetual capital
Subordinated loans
Subordinated loans are recognised at fair value when they are taken out, adjusted for purchase costs. On subsequent measurement, subordinated loans are recognised at amortised cost. The method is used to allocate the interest costs over a relevant period and the value is shown in the income statement under “Other expenses”. Subordinated loans in foreign currency are translated to NOK on the balance sheet date. Changes in value from changing exchange rates are shown in the income statement under “Other expenses”.
Hybrid Tier 1 securities are recognised at their nominal value on the date of issue and valued subsequently at amortised cost. For hybrid Tier 1 securities hedged against exchange and interest rate changes (fair value hedging), the book value is adjusted by the change in value of the hedged risk. The change in value is recognised through profit/loss under “Other expenses”.
- Financial liabilities measured at fair value with changes in value through profit/loss
Financial liabilities measured at fair value with changes in value through profit/loss are presented in the balance sheet under the following items:
Financial derivatives
Financial derivatives are recognised at fair value on the date when the contract is entered into. On subsequent measurement the derivatives are recognised at fair value and presented as an asset under “Financial derivatives” if the value is positive and as a liability under “Financial derivatives” if the value is negative. For derivatives that are not part of any hedging transaction, any gains and losses are recognised as they arise under “Value changes on investments” or “Gains and losses realized on investments”.
2.4 INVESTMENT PROPERTY
Any property not used by the Company is classified as investment property. If a property is partially used by the Company and partially leased to external tenants, the part that is leased to external tenants is classified as investment property if it can be subdivided. The Company provides some additional services to tenants of the properties. If these services are considered essential to the management of the property, the property is classified as property for own use and not investment property.
2.4.1 Recognition and derecognition
Investment property is recognised in the balance sheet when it is likely that future economic benefits arising from the property will accrue to the Company, and when the cost of the investment property can be reliably measured. Investment property is recognised at cost including transaction costs. Costs of an investment property under construction are measured at cost until it is completed.
An investment property is derecognised upon disposal or when it is taken out of use with final effect and the Company does not expect any further financial gain from disposing of the property. The date of disposal of an investment property that is sold is the date when the recipient gains control over the investment property in accordance with the provisions on fulfilment of an obligation in IFRS 15 Revenue from Contracts with Customers.
2.4.2 Subsequent measurement
Investment property must be measured either at cost or at fair value with changes in value through profit/loss. The Company has chosen to use fair value with changes in value through profit/loss. Fair value is measured in accordance with IFRS 13 Fair Value Measurement.
The Group uses a valuation model to estimate market value. The valuation method is based on discounting the expected net cash flow from the property by the market’s return requirements.
In the first instance, the market rent on currently applicable terms is used in calculating net cash flow, whereas for periods after the expiry of contracts an estimated market rent is used. An income deduction is also taken into account for expected vacancy, expected maintenance/improvement costs and normal operating costs.
The expected cash flow is discounted by a return requirement determined on the basis of the risk-free interest rate (10-year Norwegian Government Bond rate) with a adjustment for an estimated 20-year risk-free interest rate. The estimate for 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 which 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 geography, property type, contracts, tenants and technical state of the property.
A selection from the Company’s property stock is valued quarterly by external, independent and qualified valuers. In the event of significant deviation from our own assessment of fair value, the differences are analysed and the valuation model’s parameters are adjusted if this proves necessary.
Changes in fair value are recognised in the period in which the gain or loss occurs.
2.4.3 Transfers
If an investment property is occupied by the Company, it 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 that the Company has used is leased externally, it 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.
2.4.4 Presentation
Investment property is presented on a separate line in the balance sheet.
Changes in fair value and net rental income are presented in the income statement under “Value changes on investments”.
2.5 Shares in subsidiaries
Shares in subsidiaries are initially recognised at acquisition cost. They are subsequently measured by the equity method, where the profit share is converted to KLP’s accounting principles.
Subsidiaries consisting of investment properties are split off and presented as a separate line in the balance sheet as “Shares and holdings in property subsidies”. The profit share taken from these subsidiaries is based on the change in fair value of the investment properties included in their balance sheet. The principles used to value the underlying properties are in line with the valuation principles described in section 2.4.
The subsidiary KLP Skadeforsikring uses IFRS 17 for measurement of insurance contracts from the financial year 2023 onwards. The Annual Accounts Regulation provides that the profit share from KLP Skadeforsikring does not need to be reworked even though KLP does not use IFRS 17.
Note 3 Important accounting estimates and valuations
3.1 Critical assessments using the Company's accounting principles
This section describes some of the most important valuations, apart from those involving estimates (dealt with separately below), that management has made in the process of applying the Company’s accounting principles and which will have the most significant effect on the amounts recognised in the financial statements.
3.1.1 Financial Instruments
- Determination of when there is a significant increase in credit risk on financial instruments measured at amortised cost: KLP has defined trigger points for what is defined as a significant change in credit risk which reflect a change in the calculation of expected credit losses. Loss given default and probability of default are determined by applying substantial discretion based on internal and external observable market data.
- Determination of what is an active market: KLP has established requirements for daily turnover as a criterion for whether a market is considered to be active. The determination is based on discretion.
3.2 Main sources of estimation uncertainty
The following are important estimates that management has used in the process of applying the Company's accounting principles and which have the most significant effect on the amounts recognised in the accounts:
3.2.1 Insurance liabilities
The insurance liabilities are based on expected future cash flows resulting from the contract.
The cash flow estimates related to disability risk are based on experience within KLP from its own 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. For men, KLP uses its own life expectancy assumptions, which assume a greater life expectancy improvement than K2013. The same goes for hospital doctors.
The disability and mortality rates are checked against the tariff each year in order to quickly capture any changes in the risk situation.
For a sensitivity analysis for insurance contracts, please refer to Note 4 and section 4.1.5.
3.2.2 Investment property
In applying IFRS 13 Fair Value Measurement to investment properties, the Company has made estimates in the following areas:
- Future cash flows
- Discount rates
3.2.2.1 Future cash flows
The main components of future cash flows are:
- 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 shared costs per square metre
- Upgrading costs per square metre on new lease
- Any further upgrade costs (year and amount)
- Number of months vacancy on each contract expiry
- Assumed final value Year 20
- Nominal return requirement
Cash flow estimates include market variables directly observed in the market or derived directly from the market, and non-market variables.
3.2.2.2 Discount rates
The discount rate used corresponds to the normal market return requirements for similar properties and is calculated by the top-down method based on the return from the last known transactions in similar and relevant properties, or other estimates. The discount rate is decomposed into different elements relating to the market return estimate for different types of property, geography, contract risk, construction risk and general market return for investment properties. The different risks are calculated at a single property level and assessed in relation to each other.
The Company used the following discount rates in different countries as of 31 December:
| Country | 2023 | 2022 |
|---|---|---|
| Norway | 6,55 % - 9,60 % | 5,55 % - 8,95 % |
| Sweden | 6,10 % - 7,50 % | 5,50 % - 7,35 % |
| Denmark | 6,15 % - 8,00 % | 5,80 % - 8,15 % |
3.2.2.3 Sensitivity analysis
As of 31 December 2023, the total carrying value of the Company’s investment property, including investment property owned via subsidiaries, was NOK 78,388 million (NOK 80,133 million as of 31 December 2022).
The sensitivity analysis below shows how the value of one of the Company’s centrally located office properties in Oslo changes with certain changes in key parameters in the Company’s valuation model. The analysis shows the 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 a change in one parameter will be accompanied by a change in one or more other parameters. The sensitivity figures given do not capture such relationships with other variables and are shown for illustrative purposes only. The effects of changes in parameters will vary somewhat from property to property.
| Parameter | Change | Change in value 31.12.2023 | Change in value 31.12.2022 |
|---|---|---|---|
| Return requirement | + 100 bps | -11 % | -12 % |
| -100 bps | 13 % | 15 % | |
| Market rent | 10 % | 8 % | 8 % |
| -10 % | -8 % | -8 % | |
| Exit yield | +100 bps | -8 % | -11 % |
| -100 bps | 12 % | 19 % | |
| Inflation | +50 bps | 6 % | 7 % |
| -50 bps | -6 % | -6 % |
In the analysis above, the return requirement means the interest rate used to discount future cash flows in the model. Market rent is understood to mean the expected rent in the event of renegotiation of existing contracts or on a 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).
Note 4 Risk management
Through its activity, KLP is exposed to both insurance risk and financial risk. For the Company overall risk management aims to handle financial risk in such a way that the Company can always meet the liabilities the insurance contracts place 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. Entities outside the line organization monitor that the risk-taking is carried out within the authorizations the line has.
4.1 INSURANCE RISK
Insurance risk is the risk that disability and mortality in KLP's membership may differ from what was expected. The insurance risk is measured and managed at the entity level.
The Company's insurance business is in the group pension sector. The insurance risk mainly relates to longevity, death and disability.
The insured's age and gender may affect that individual’s risk. The insurance risk is therefore priced individually, but the price is equalised at the risk community level. The composition and size of the portfolio will therefore affect the insurance risk.
The insurance risk is repriced each year for new accruals under the contract. Historically accrued rights cannot be repriced.
4.1.1 Longevity risk
The insurance risk for longevity is the risk of the insured living longer than expected (retirement pensions). Life expectancy has steadily increased over the last decade. Major factors behind this have been developments in medical science, and changes in diet and lifestyle.
KLP uses analyses of its own insurance data and analyses from Statistics Norway (SSB) of population data to look at changes in life expectancy and annual variations in it. Expected future improvements in mortality (increasing life expectancy) are based on estimates from Statistics Norway. The analyses are used to determine the best estimate for future mortality used to calculate expected future cash flows. Data for recent years may be affected by Covid, so it is not clear that insights from recent history can be used to predict the normal situation going forward.
As the retirement pension is lifelong, increased life expectancy will entail payment over a longer period. Public-sector occupational pensions have a built-in longevity adjustment which reduces this effect by reducing the annual benefit as life expectancy increases and vice versa. The longevity adjustment to pensions is calculated by Statistics Norway based on the improvement in life expectancy across the Norwegian population (regardless of gender) and may be different from the improvement in life expectancy in KLP’s membership.
4.1.2 Mortality risk (survivors’ pensions)
Insurance risk relating to mortality is a risk associated with survivors’ pensions, where the assumptions used differ from our actual experience. This risk is correlated with longevity risk but has far less impact on KLP’s overall finances.
4.1.3 Disability risk (disability pensions)
For disability pensions, the insurance risk is related to whether the trend in disability differs from the assumptions used. Social factors such as business restructuring, changes in the physical and psychological work environment, changes in official regulations and technological development can affect disability. Recent historical data for disability is affected by the Covid. So, here again, it is unclear whether this data can be used to predict the normal situation going forward.
In calculating expected future cash flows in the consolidated accounts, the assumptions on disability risk are based on experience from KLP's insured population.
4.1.4 Management of insurance risk
The Board has established a framework for insurance risk and guidelines for follow-up.
The Director of the Actuarial and Product department bears the operational responsibility for managing, measuring and monitoring insurance risk on public-sector occupational pensions. The department analyses the trend in risk on an ongoing basis and prepares regular reports and analyses. The department determines the expected cash flows on the insurance contracts partly based on these analyses.
If the analyses show changes in mortality or disability over time in one or more portfolios of contracts, Actuarial and Product draws up proposals for a new calculation base which is then reviewed by the Company's risk management committee chaired by the managing director. The managing director bears the overall responsibility for managing and pricing insurance risk and decides on changes in the basis for calculation. The changes are considered in determining future cash flows related to the insurance contracts. The Board is kept informed of the changes.
The Group has an independent actuarial function which checks that the Group’s insurance risk is measured and handled in a satisfactory manner.
4.1.5 Sensitivity
The table below shows the consequence of an immediate change in the incidence of disability and mortality.
| 31.12.2023 NOK MILLIONS | Change | Risk result | Premium reserve |
|---|---|---|---|
| Death | -10 % | -423 | 13 130 |
| Disablity | 20 % | -465 | 681 |
| 31.12.2022 NOK MILLIONS | Change | Risk result | Premium reserve |
|---|---|---|---|
| Death | -10 % | -328 | 11 519 |
| Disability | 20 % | -443 | 770 |
4.2 FINANCIAL RISK
Public service pension is a defined benefit scheme funded through premium payments and returns on the paid premiums until the obligations fall due for payment. Annually, the premium is determined based on the expected return on the assets. This expected return constitutes a return guarantee to the customer, which must be fulfilled annually. KLP incurs financial risk, primarily through the management of pension funds.
KLP’s financial goal is to achieve a competitive and stable return on pension assets while ensuring the company’s solvency meets external and internal requirements. KLP follows a long-term investment strategy, adjusting risk-taking according to the company’s risk-bearing capacity. The management approach is cost-effective, long-term, and broadly diversified.
The return guarantee is pre-priced annually, thereby mitigating the consequences for the company if the actual return on pension assets falls below the guaranteed return. Pricing occurs at the contract level, considering each contract’s buffer fund.
The buffer fund consists of previously allocated excess returns to the contract and can be used to cover any shortfall in annual returns. The level of the agreement’s buffer fund, along with the interest rate guarantee premium, forms the basis for the market risk KLP assumes in managing pension funds.
KLP's financial risk comprises liquidity risk, market risk and credit risk.
4.2.1 Liquidity risk
Liquidity risk is the risk that the Company does not have adequate liquidity to cover short-term debt/residual liabilities not called in and current operations without substantial extra costs arising in the form of price falls on assets that must 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.
The need for liquidity in KLP is first and foremost associated with payments to pensioners and meeting current operating costs. Liquidity is also required for providing security in connection with currency and derivative trades. The KLP liquidity need is primarily satisfied by contractual receipts from customers. At all times the Company has a liquidity holding sufficient to meet current costs, including pension payments. In the event of liquidity needs beyond the current liquidity holdings, liquidity can normally be released through the sale of liquid financial assets.
KLP's aims to have liquidity buffers corresponding to 3 months' expected liquidity needs.
Refer to Note 5 Liquidity risk for further information on liquidity risk.
4.2.2 Market risk
Market risk is the risk of losses as a result of 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 KLP's results.
Risk of a fall in the value of various assets is the biggest financial risk in the short term. Of the risk in regard to 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.
At the end of 2023, 31.6 per cent of KLP's customer portfolios were placed in equities (measured by exposure) and 13.2 per cent were placed in property. Other funds were placed in the interest rate market where the main weight is measured at amortized cost, the remainder at fair value with change in value through profit/loss.
KLP exchange-rate hedges most of the international exposure. Financial hedging of currency exposure is done through derivatives. In principle all of KLP's fixed-income investments and property investments in foreign currency are hedged back to NOK. For equity investments in foreign currency the hedge ratio in 2023 has been between 50-70 per cent. For more information about currency risk please refer to Note 7.
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 defined benchmarks relative to the index for each portfolio.
To reduce the risk of negative outcomes from market risk, KLP uses operational guidelines in client portfolios for daily management of market risk. This strategy helps to ensure that the risk is adjusted to the Company's risk capacity. The guidelines provide a return profile that aligns the overall target to have a satisfactory solvency margin and preserve the risk capacity over time. In addition, KLP has a high proportion of long-term 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.
4.2.2.1 Sensitivity
The main purpose of the European prudential framework for insurance companies, Solvency II, is to protect and safeguard the interests of insurance customers. The framework set requirements for the capital needed for a given risk exposure. In addition to insurance risk, relocation risk and operational risk, market risk is an important factor in the calculation.
Details of KLP’s solvency capital requirement, regulatory capital and solvency capital coverage are provided in Note 36.
Several sensitivity analyses relating to solvency capital coverage have been carried out. It is estimated that the solvency capital coverage will increase by 2 percentage points if interest rates rise by 50 basis points and fall by 2 percentage points if the rates fall by 50 basis points. A 25 per cent fall in the equity market reduces solvency capital coverage by slightly less than 4 percentage points. Here, the effect on solvency capital coverage is limited by the size of the buffer fund.
Reference is made to Note 6 Interest rate risk for information on the effect of interest rate changes on the accounts.
4.2.3 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.
KLP has good balance between Norwegian bonds and international bonds and has a portfolio of exclusively good credit notes. Of the total credit exposure, 46 per cent is rated AA- or higher.
KLP has a lending portfolio of high quality, with limited credit risk and historically very low losses. In the main KLP provides loans secured on housing with a mortgage level of less than 80 per cent, loans to local authorities and loans with local authority guarantees. Lending secured through mortgages on housing amounts to about NOK 3.0 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.
KLP has limited concentration risk. Because no exposures exceed the threshold values defined in the Solvency II regulations, KLP 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. KLP sets explicit limits for lending which restrict concentration on specific individuals and groups. Sector concentration is monitored via monthly and quarterly reporting.
Although the KLP’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.
Refer to Note 8 Credit risk for further information.
Note 5 Liquidity risk
The table below specifies the Company’s financial liabilities classified according to maturity structure. The amounts in the table are non-discounted contractual cash flows.
| 2023 NOK MILLIONS | Within 1 month | 1-12 months | 1-5 years | 5-10 years | Over 10 years | Total |
|---|---|---|---|---|---|---|
| Subordinated loans | 0 | 140 | 656 | 736 | 4 991 | 6 523 |
| Hybrid tier 1 securities ¹ | 0 | 74 | 296 | 370 | 1 105 | 1 845 |
| Accounts payable | 13 | 0 | 0 | 0 | 0 | 13 |
| Liabilities to credit institutions | 13 | 0 | 0 | 0 | 0 | 13 |
| Contingent liabilities | 28 895 | 0 | 0 | 0 | 0 | 28 895 |
| Total | 28 921 | 214 | 952 | 1 106 | 6 096 | 37 289 |
| FINANCIAL DERIVATIVES | ||||||
| Financial derivatives gross settlement | ||||||
| Inflows | 0 | 0 | 0 | 0 | 0 | 0 |
| Outflows | 0 | 0 | 0 | 0 | 0 | 0 |
| Financial derivatives net settlement | 5 472 | 5 869 | 930 | 844 | 958 | 14 072 |
| Total financial derivatives | 5 472 | 5 869 | 930 | 844 | 958 | 14 072 |
| Total | 34 393 | 6 083 | 1 881 | 1 949 | 7 055 | 51 361 |
| ¹ In regards to the loans that are perpetual, estimated cash streams are up to expected maturity at the interest adjustment date. | ||||||
| 2022 NOK MILLIONS | Within 1 month | 1-12 months | 1-5 years | 5-10 years | Over 10 years | Total |
|---|---|---|---|---|---|---|
| Subordinated loans | 0 | 131 | 608 | 690 | 4 815 | 6 245 |
| Hybrid tier 1 securities ¹ | 0 | 72 | 287 | 359 | 1 215 | 1 933 |
| Accounts payable | 18 | 0 | 0 | 0 | 0 | 18 |
| Liabilities to credit institutions | 64 | 0 | 0 | 0 | 0 | 64 |
| Contingent liabilities | 29 251 | 0 | 0 | 0 | 0 | 29 251 |
| Total | 29 333 | 203 | 895 | 1 049 | 6 031 | 37 510 |
| FINANCIAL DERIVATIVES | ||||||
| Financial derivatives gross settlement | ||||||
| Inflows | 0 | 0 | 0 | 0 | 0 | 0 |
| Outflows | 0 | 0 | 0 | 0 | 0 | 0 |
| Financial derivatives net settlement | 3 271 | 1 891 | 713 | 750 | 611 | 7 236 |
| Total financial derivatives | 3 271 | 1 891 | 713 | 750 | 611 | 7 236 |
| Total | 32 603 | 2 094 | 1 608 | 1 799 | 6 642 | 44 746 |
The table above shows financial liabilities KLP has grouped by interest payments and repayment of principal, based on the date payment is due.
The risk that KLP would not have adequate liquidity to cover current liabilities and current operations is very small since a major part of the Company’s assets is liquid. KLP has significant funds invested in the money market, bonds and shares that can be sold in the event of a liquidity requirement. KLP’s liquidity strategy involves the Company always having adequate liquid assets to meet KLP’s liabilities as they fall due without accruing significant costs associated with releasing assets.
Asset composition in KLP’s portfolios should be adequately liquid to be able to cover other liquidity needs that may arise. KLP Kapitalforvaltning has the routine responsibility to report on the Company’s liquidity. Internal parameters have been established for the size of the liquidity holding. KLP’s risk management unit monitors and reports developments in the liquidity holding continuously. The Board determines an asset management and liquidity strategy for KLP annually. The liquidity strategy includes parameters, responsibilities, risk measurement and an emergency plan for liquidity management.
Expected payment profile pension obligations
| 2023 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 | 25 683 | 106 810 | 164 803 | 366 472 | 356 071 | 285 992 | 183 593 | 138 772 | 1 628 196 |
| 2022 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 | 23 418 | 99 179 | 164 600 | 360 736 | 328 568 | 241 348 | 144 095 | 112 100 | 1 474 044 |
The payment profile shows anticipated payment dates for KLP’s future pension obligations and is based on non-discounted values. The insurance liabilities in the accounts are discounted and show the present value at the end of the reporting period.
Note 6 Interest rate risk
| 2023 NOK MILLIONS | Up to 3 months | 3 months to 12 months | 1 year to 5 years | 5 years to 10 years | Over 10 years | Change in cash flows | Total |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Equity fund units ¹ | 0 | 0 | 0 | 0 | 0 | 9 | 8 |
| Alternative investments | -6 | 0 | 0 | 0 | 0 | 34 | 28 |
| Financial derivatives classified as assets | -1 | -2 | 9 | -39 | -115 | -10 | -157 |
| Debt instruments classified as loans and receivables – at amortized cost | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bonds and other fixed-income securities | -31 | -29 | -508 | -826 | -501 | 135 | -1 760 |
| Fixed-income fund units | -1 271 | 0 | 0 | 0 | 0 | 17 | -1 253 |
| Loans and receivables | 0 | 0 | 0 | 0 | 0 | 130 | 130 |
| Cash and deposit | 0 | 0 | 0 | 0 | 0 | 9 | 9 |
| Lending | 0 | 0 | 0 | 0 | 0 | 538 | 538 |
| Contingent liabilities ² | 0 | 0 | 0 | 0 | 0 | 15 | 15 |
| Total assets | -1 308 | -32 | -499 | -864 | -616 | 875 | -2 444 |
| LIABILITIES | |||||||
| Financial derivatives classified as liabilities | 1 | -1 | 0 | 1 | 0 | -3 | -1 |
| Hybrid Tier 1 securities, subordinated loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Liabilities to credit institutions | 0 | 0 | 0 | 0 | 0 | -40 | -40 |
| Total liabilities | 1 | -1 | 0 | 1 | 0 | -43 | -41 |
| Total before taxes | -1 307 | -32 | -499 | -863 | -616 | 832 | -2 485 |
| Total after taxes | -981 | -24 | -374 | -647 | -462 | 624 | -1 864 |
| ¹ Equity fund units covers that part of the fund that is not shares, but that comprises assets covered by interest rate risk: surplus liquidity in the form of bank accounts and derivatives used for hedging purposes. | |||||||
| ² Contingent liabilities in this context are accepted, not paid out lending. | |||||||
| 2022 NOK MILLIONS | Up to 3 months | 3 months to 12 months | 1 year to 5 years | 5 years to 10 years | Over 10 years | Change in cash flows | Total |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Equity fund units ¹ | 0 | 0 | 0 | 0 | 0 | 9 | 9 |
| Alternative investments | 0 | 0 | 0 | 0 | 0 | 15 | 15 |
| Financial derivatives classified as assets | 28 | 0 | 13 | -36 | -119 | -6 | -119 |
| Debt instruments classified as loans and receivables – at amortized cost | 0 | 0 | 0 | 0 | 0 | 13 | 13 |
| Bonds and other fixed-income securities | -23 | -42 | -661 | -736 | -608 | 172 | -1 897 |
| Fixed-income fund units | -1 120 | 0 | 0 | 0 | 0 | 21 | -1 099 |
| Loans and receivables | 0 | 0 | 0 | 0 | 0 | 138 | 138 |
| Cash and deposit | 0 | 0 | 0 | 0 | 0 | 16 | 16 |
| Lending | 0 | 0 | 0 | 0 | 0 | 480 | 480 |
| Contingent liabilities ² | 0 | 0 | 0 | 0 | 0 | 14 | 14 |
| Total assets | -1 116 | -42 | -647 | -771 | -727 | 871 | -2 432 |
| LIABILITIES | |||||||
| Financial derivatives classified as liabilities | -4 | 0 | 0 | 0 | 0 | -7 | -10 |
| Hybrid Tier 1 securities, subordinated loans | 0 | 0 | 0 | 34 | 57 | 0 | 91 |
| Liabilities to credit institutions | 0 | 0 | 0 | 0 | 0 | -41 | -41 |
| Total liabilities | -4 | 0 | 0 | 34 | 57 | -47 | 40 |
| Total before taxes | -1 120 | -42 | -647 | -738 | -670 | 824 | -2 392 |
| Total after taxes | -840 | -31 | -485 | -553 | -502 | 618 | -1 794 |
| ¹ Equity fund units covers that part of the fund that is not shares, but that comprises assets covered by interest rate risk: surplus liquidity in the form of bank accounts and derivatives used for hedging purposes. | |||||||
| ² Contingent liabilities in this context are accepted, not paid out lending. | |||||||
The note shows the effect on income of an increase in market interest rate of 1 per cent, for fair value risk and variable interest rate risk.
Change in fair value (fair value risk) is shown in the five first columns and is calculated on the change in fair value of interest-bearing instruments if the interest rate had been 1 per cent higher at the end of the period. The column «Change in cash flows» (variable interest rate risk) shows the change in cash flows had the interest rate been 1 per cent higher throughout the year being reported on. The total of these reflects the total impact on profits that the scenario of one per cent higher interest rate would have had on the Company during the period being reported on.
Fair value risk applies to fixed interest rate securities where the market value of the security fluctuates conversely to the market interest rate. Variable interest rate risk applies to securities at variable interest rates, where the market value remains stable, but where change in the market interest rate is reflected in changed current incomes.
The following fixed-income securities are covered by this Note; securities at fair value through profit or loss (variable and fixed interest rate terms), investments held to maturity (only those with variable interest rate terms) and loans and receivables (only those with variable interest rate terms). The Company has no fixed-income securities classified as available for sale. Fixed rate assets, recognized at amortized cost, do not cause any effects in the income statement when the market rate changes. The same goes for issued debt with a fixed rate, measured at amortized cost.
Insurance contracts with a guaranteed return does not change the accounting value when interest rates change. Changes in interest rate has no impact on the guaranteed return, but will have an impact on the achieved returns to cover the return guarantee. This is because insurance funds partly invests in debt instruments whose cash flows contribute to cover the customers return guarantee.
Note 7 Currency risk
| 31.12.2023 | Fin.l pos. statement items excl. currency derivatives | Currency derivatives | Total | Translation rate | Net position | |||
|---|---|---|---|---|---|---|---|---|
| NOK MILLION/ FOREIGN CURRENCY ¹ | Assets | Liabilities | Assets | Liabilities | Assets | Liabilities | Currency/NOK | NOK |
| US dollar | 13 109 | -684 | 9 701 | -17 259 | 22 810 | -17 943 | 10,16 | 49 425 |
| Euro | 4 832 | -302 | 4 891 | -8 535 | 9 723 | -8 837 | 11,22 | 9 941 |
| Japanese yen | 143 597 | -325 | 89 892 | -180 297 | 233 489 | -180 622 | 0,07 | 3 808 |
| British Pound | 1 351 | 0 | 1 186 | -2 251 | 2 537 | -2 251 | 12,95 | 3 713 |
| Indian rupi | 14 499 | 0 | 0 | 0 | 14 499 | 0 | 0,12 | 1 770 |
| Canadian dollar | 617 | 0 | 439 | -844 | 1 056 | -844 | 7,70 | 1 628 |
| Swiss franc | 288 | 0 | 176 | -339 | 464 | -339 | 12,07 | 1 510 |
| Australian dollar | 534 | 0 | 402 | -773 | 936 | -773 | 6,93 | 1 130 |
| Swedish krone | 23 308 | -20 | 27 255 | -49 519 | 50 563 | -49 539 | 1,01 | 1 032 |
| Hong Kong dollar | 2 108 | 0 | 1 526 | -2 906 | 3 634 | -2 906 | 1,30 | 946 |
| Taiwan new dollar | 5 472 | 0 | 0 | -3 127 | 5 472 | -3 127 | 0,33 | 776 |
| Chinese Yuan | 467 | 0 | 0 | 0 | 467 | 0 | 1,43 | 669 |
| Korean won | 175 752 | 0 | 0 | -94 300 | 175 752 | -94 300 | 0,01 | 642 |
| Brazilian real | 276 | 0 | 0 | 0 | 276 | 0 | 2,09 | 577 |
| Danish kroner | 10 053 | -55 | 9 767 | -19 409 | 19 819 | -19 465 | 1,50 | 534 |
| Other currencies | 2 716 | |||||||
| Total short-term foreign currency positions | 80 818 | |||||||
| Euro | 2 511 | -301 | 120 | -1 483 | 2 631 | -1 784 | 11,22 | 9 500 |
| US dollar | 3 268 | -62 | 508 | -3 451 | 3 776 | -3 513 | 10,16 | 2 675 |
| Danish kroner | 460 | 0 | 0 | 0 | 460 | 0 | 1,50 | 692 |
| Japanese yen | 14 869 | -11 201 | 0 | 0 | 14 869 | -11 201 | 0,07 | 264 |
| Australian dollar | 0 | 0 | 0 | 0 | 0 | 0 | 6,93 | 0 |
| Canadian dollar | 0 | 0 | 0 | 0 | 0 | 0 | 7,70 | 0 |
| Swiss franc | 0 | 0 | 0 | 0 | 0 | 0 | 12,07 | 0 |
| Korean won | 2 771 | 0 | 0 | -2 777 | 2 771 | -2 777 | 0,01 | 0 |
| Swedish krone | 3 279 | 0 | 0 | -3 288 | 3 279 | -3 288 | 1,01 | -9 |
| British Pound | 144 | 0 | 1 | -156 | 145 | -156 | 12,95 | -147 |
| Total long-term foreign currency positions | 12 975 | |||||||
| Total net currency positions | 93 793 | |||||||
| 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 currency risk in NOK at the end of the period while other figures are shown in their local currency. The hedge efficiency of currency is 84 per cent and 88 per cent for 2023 and 2022. "Other currencies" include short-term net positions of less than NOK 500 million. | ||||||||
| 31.12.2022 | Fin.l pos. statement items excl. currency derivatives | Currency derivatives | Total | Translation rate | Net position | |||
|---|---|---|---|---|---|---|---|---|
| NOK MILLION/ FOREIGN CURRENCY ¹ | Assets | Liabilities | Assets | Liabilities | Assets | Liabilities | Currency/NOK | NOK |
| US dollar | 11 596 | -530 | 8 948 | -17 375 | 20 544 | -17 905 | 9,85 | 25 999 |
| Euro | 4 464 | -211 | 4 209 | -7 706 | 8 673 | -7 917 | 10,51 | 7 940 |
| Japanese yen | 109 707 | -297 | 71 647 | -144 785 | 181 354 | -145 083 | 0,07 | 2 708 |
| British Pound | 1 393 | -37 | 1 089 | -2 256 | 2 482 | -2 294 | 11,85 | 2 234 |
| Canadian dollar | 679 | 0 | 396 | -852 | 1 075 | -852 | 7,27 | 1 622 |
| Indian rupi | 11 827 | 0 | 0 | 0 | 11 827 | 0 | 0,12 | 1 408 |
| Hong Kong dollar | 2 528 | 0 | 1 734 | -3 157 | 4 262 | -3 157 | 1,26 | 1 396 |
| Swiss franc | 298 | 0 | 186 | -370 | 484 | -370 | 10,65 | 1 215 |
| Swedish krone | 23 798 | 0 | 27 486 | -50 383 | 51 284 | -50 383 | 0,95 | 851 |
| Australian dollar | 393 | 0 | 259 | -527 | 652 | -527 | 6,68 | 838 |
| Chinese Yuan | 445 | 0 | 0 | 0 | 445 | 0 | 1,42 | 630 |
| Taiwan new dollar | 4 709 | 0 | 0 | -2 923 | 4 709 | -2 923 | 0,32 | 572 |
| Brazilian real | 270 | 0 | 0 | 0 | 270 | 0 | 1,87 | 504 |
| Other currencies | 2 681 | |||||||
| Total short-term foreign currency positions | 50 598 | |||||||
| Euro | 2 136 | -301 | 48 | -1 220 | 2 183 | -1 521 | 10,51 | 6 959 |
| US dollar | 3 309 | -66 | 22 | -3 127 | 3 331 | -3 193 | 9,85 | 1 353 |
| Danish kroner | 418 | 0 | 0 | 0 | 418 | 0 | 1,41 | 592 |
| Japanese yen | 14 580 | -10 408 | 0 | 0 | 14 580 | -10 408 | 0,07 | 312 |
| Swedish krone | 3 306 | 0 | 0 | -3 267 | 3 306 | -3 267 | 0,95 | 37 |
| Australian dollar | 0 | 0 | 0 | 0 | 0 | 0 | 6,68 | 0 |
| Canadian dollar | 0 | 0 | 0 | 0 | 0 | 0 | 7,27 | 0 |
| Swiss franc | 0 | 0 | 0 | 0 | 0 | 0 | 10,65 | 0 |
| Korean won | 0 | 0 | 0 | 0 | 0 | 0 | 0,01 | 0 |
| British Pound | 154 | 0 | 0 | -169 | 154 | -169 | 11,85 | -186 |
| Total long-term foreign currency positions | 9 067 | |||||||
| Total net currency positions | 59 665 | |||||||
| 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 currency risk in NOK at the end of the period while other figures are shown in their local currency. The hedge efficiency of currency is 84 percent and 88 percent for 2023 and 2022. "Other currencies" include short-term net positions of less than NOK 500 million. | ||||||||
KLP currency-hedges the majority of investments made in foreign currency. Financial hedging of currency exposure is done through derivatives. In principle all of the KLP's fixed-income investments and property investments in foreign currency are hedged back to NOK with the objective of 100 percent hedging. At 31 December 2023, 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, ie, 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 change by 1 per cent at the same time and in the same direction this would affect the pre-tax result by NOK 938 million. For 2022 the corresponding effect on income was NOK 597 million.
Note 8 Credit risk
| 31.12.2023 NOK MILLIONS | Investment grade AAA to BBB | Lower rating | Public sector guarantee | Banking and finance | ¹ Mortgage < 80% | ¹ Mortgage > 80% | Other | Total |
|---|---|---|---|---|---|---|---|---|
| Fixed-income securities at amortised cost | 207 844 | 955 | 1 015 | 2 783 | 0 | 0 | 15 768 | 228 365 |
| Debt instruments at fair value - fixed-return securities | 50 807 | 3 613 | 3 055 | 2 718 | 0 | 0 | 620 | 60 813 |
| Fixed-income funds short-term | 0 | 0 | 1 874 | 0 | 0 | 0 | 53 581 | 55 456 |
| Loans and receivables | 21 831 | 0 | 0 | 194 | 0 | 0 | 0 | 22 026 |
| Financial derivatives classified as assets | 10 365 | 0 | 0 | 0 | 0 | 0 | 0 | 10 365 |
| Cash and deposits | 1 141 | 0 | 0 | 0 | 0 | 0 | 0 | 1 141 |
| Lending | 0 | 0 | 76 618 | 0 | 3 223 | 86 | 2 039 | 81 966 |
| Total | 291 989 | 4 568 | 82 562 | 5 696 | 3 223 | 86 | 72 007 | 460 132 |
| ¹ These two columns provide information on the proportion of mortgage loans with mortgage security within 80 % of base value and mortgage loans that exceed 80 % mortgage of base value. | ||||||||
| SPECIFICATION OF INVESTMENT GRADE | AAA | AA | A | BBB | Total Investment grade |
|---|---|---|---|---|---|
| Fixed-income securities at amortised cost | 59 942 | 28 234 | 70 682 | 48 986 | 207 844 |
| Debt instruments at fair value - fixed-return securities | 18 322 | 10 026 | 13 865 | 8 595 | 50 807 |
| Fixed-income funds short-term | 0 | 0 | 0 | 0 | 0 |
| Loans and receivables | 0 | 10 234 | 11 533 | 64 | 21 831 |
| Financial derivatives classified as assets | 0 | 3 524 | 6 841 | 0 | 10 365 |
| Cash and deposits | 0 | 1 141 | 0 | 0 | 1 141 |
| Lending | 0 | 0 | 0 | 0 | 0 |
| Total | 78 263 | 53 160 | 102 920 | 57 646 | 291 989 |
| 31.12.2022 NOK MILLIONS | Investment grade AAA to BBB | Lower rating | Public sector guarantee | Banking and finance | ¹ Mortgage < 80% | ¹ Mortgage > 80% | Other | Total |
|---|---|---|---|---|---|---|---|---|
| Fixed-income securities at amortised cost | 193 091 | 106 | 541 | 2 784 | 0 | 0 | 13 021 | 209 543 |
| Debt instruments at fair value - fixed-return securities | 59 225 | 2 318 | 2 335 | 2 513 | 0 | 0 | 1 099 | 67 490 |
| Fixed-income funds short-term | 0 | 0 | 1 835 | 0 | 0 | 0 | 40 867 | 42 702 |
| Loans and receivables | 17 603 | 0 | 0 | 186 | 0 | 0 | 6 | 17 795 |
| Financial derivatives classified as assets | 4 628 | 0 | 0 | 0 | 0 | 0 | 0 | 4 628 |
| Cash and deposits | 918 | 0 | 0 | 0 | 0 | 0 | 0 | 918 |
| Lending | 0 | 0 | 73 954 | 0 | 2 848 | 91 | 2 089 | 78 982 |
| Total | 275 465 | 2 424 | 78 665 | 5 483 | 2 848 | 91 | 57 083 | 422 058 |
| SPECIFICATION OF INVESTMENT GRADE | AAA | AA | A | BBB | Total Investment grade |
|---|---|---|---|---|---|
| Fixed-income securities at amortised cost | 40 653 | 25 571 | 75 040 | 51 828 | 193 091 |
| Debt instruments at fair value - fixed-return securities | 17 028 | 10 442 | 14 134 | 17 621 | 59 225 |
| Fixed-income funds short-term | 0 | 0 | 0 | 0 | 0 |
| Loans and receivables | 0 | 11 673 | 4 498 | 1 432 | 17 603 |
| Financial derivatives classified as assets | 0 | 2 502 | 2 126 | 0 | 4 628 |
| Cash and deposits | 0 | 918 | 0 | 0 | 918 |
| Lending | 0 | 0 | 0 | 0 | 0 |
| Total | 57 681 | 51 107 | 95 797 | 70 880 | 275 465 |
Credit risk means the risk that a counterparty may not be able to meet its obligations to KLP. In this table the credit risk is measured using rating agencies’ estimates of the level of credit worthiness of the various issuers of fixed-income securities. Assets that are not rated are placed in other categories that describe credit risk, for example 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.
KLP has good balance between Norwegian bonds and international bonds and has a portfolio of exclusively good credit notes. KLP has a high concentration of debt instruments directed at the Norwegian public sector.
Only ratings from Standard and Poor’s have been used in the note grouping. KLP also uses ratings from Moody’s Investor Services, Fitch Ratings, Scope Rating and Nordic Credit Rating and all five are considered equal as a basis for investments in fixed-income securities. The table shows exposure against the rating categories that S&P uses, where AAA is linked to securities with the highest creditworthiness. That which is classified as “Other” is mainly securities issued by power companies and other corporate bonds: this amounted to NOK 72 billion on 31 December 2023. KLP 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).
| NOK MILLIONS | 31.12.2023 | 31.12.2022 |
|---|---|---|
| TEN LARGEST COUNTERPARTIES | ||
| Counterparty 1 | 10 292 | 9 776 |
| Counterparty 2 | 8 910 | 8 601 |
| Counterparty 3 | 8 430 | 7 120 |
| Counterparty 4 | 8 144 | 7 096 |
| Counterparty 5 | 7 963 | 6 061 |
| Counterparty 6 | 7 641 | 5 549 |
| Counterparty 7 | 6 026 | 5 512 |
| Counterparty 8 | 5 584 | 4 698 |
| Counterparty 9 | 5 550 | 4 443 |
| Counterparty 10 | 5 224 | 4 320 |
| Total | 73 764 | 63 177 |
The table above shows the ten largest counterparties to which KLP has exposure. The amounts stated are book value. The majority of the ten largest counterparties are either finance institutions or counterparties covered by a public sector guarantee (central or local government guarantee).
| NOK MILLIONS | 31.12.2023 | 31.12.2022 |
|---|---|---|
| Premium receivables | 1 150 | 1 040 |
| Write-downs of premium receivables | 0 | 0 |
| Total | 1 151 | 1 040 |
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 accorance with detailed rules. The Company 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.
| NOK MILLIONS | 31.12.2023 | 31.12.2022 |
|---|---|---|
| Change in fair value as a result of change in credit risk | 158 | -642 |
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. 31.12.23, 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 and fund units are not decomposed.
Note 9 Life insurance income statement
Insurance liabilities distributed by main sectors
| NOK MILLIONS | Group pension insurance for municipalities, including institutions with similar pension plans | 31.12.2023 | 31.12.2022 | Change 2023 | Change 2022 |
|---|---|---|---|---|---|
| Premium reserve | 573 573 | 573 573 | 518 530 | 55 043 | 32 253 |
| Buffer fund | 109 466 | 109 466 | 102 224 | 7 242 | 102 224 |
| Supplementary reserves | 0 | 0 | 0 | 0 | -48 812 |
| Securities adjustment fund | 0 | 0 | 0 | 0 | -77 397 |
| Premium fund | 42 742 | 42 742 | 33 570 | 9 171 | -7 698 |
| Total insurance liabilities | 725 781 | 725 781 | 654 324 | 71 456 | 570 |
Insurance liabilities per 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 | 31.12.2023 | 31.12.2022 | Change 2023 | Change 2022 |
|---|---|---|---|---|---|---|
| Premium reserve | 571 399 | 2 173 | 573 573 | 518 530 | 55 043 | 32 253 |
| Buffer fund | 109 281 | 185 | 109 466 | 102 224 | 7 242 | 102 224 |
| Supplementary reserves | 0 | 0 | 0 | 0 | 0 | -48 812 |
| Securities adjustment fund | 0 | 0 | 0 | 0 | 0 | -77 397 |
| Premium fund | 42 251 | 491 | 42 742 | 33 570 | 9 171 | -7 698 |
| Total insurance liabilities | 722 931 | 2 850 | 725 781 | 654 324 | 71 456 | 570 |
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 | Premium fund | Total 2023 | Total 2022 |
|---|---|---|---|---|---|
| Insurance liabilities 01.01 | 516 525 | 102 162 | 33 024 | 651 711 | 651 520 |
| Net reserves taken to profit/loss | 54 870 | 7 949 | 550 | 63 368 | 11 776 |
| Surplus on returns result | 0 | 0 | 20 020 | 20 020 | 0 |
| Risk result assigned to insurance contracts | 0 | 0 | 592 | 592 | 648 |
| Release of premium reserves related to new public pension | 0 | 0 | 0 | 0 | 0 |
| Total changes taken to profit/loss | 54 870 | 7 949 | 21 162 | 83 980 | 12 424 |
| Transfers between funds/allocated to premium payment | 5 | -830 | -11 858 | -12 684 | -11 790 |
| Receipts/payments on transfer | 0 | 0 | -64 | -64 | -414 |
| Total changes not taken to profit/loss | 5 | -830 | -11 935 | -12 761 | -12 234 |
| Total changes in insurance liabilities | 54 874 | 7 118 | 9 227 | 71 220 | 190 |
| Insurance liabilities 31.12 | 571 399 | 109 281 | 42 251 | 722 931 | 651 711 |
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 2023 | Total 2022 |
|---|---|---|---|---|---|
| Insurance liabilities 01.01 | 2 005 | 61 | 547 | 2 613 | 2 234 |
| Net reserves taken to profit/loss | 173 | 124 | 6 | 303 | 346 |
| Surplus on returns result | 0 | 30 | 30 | 0 | |
| Risk result assigned to insurance contracts | 0 | 0 | 2 | 2 | 3 |
| Other assignment of surplus | 0 | 0 | 0 | 0 | 0 |
| Total changes taken to profit/loss | 173 | 124 | 38 | 335 | 349 |
| Transfers between funds/allocated to premium payment | -4 | 0 | -94 | -99 | 0 |
| Receipts/payments on transfer | 0 | 0 | 0 | 30 | |
| Total changes not taken to profit/loss | -4 | 0 | -94 | -99 | 30 |
| Total changes in insurance liabilities | 169 | 124 | -56 | 237 | 379 |
| Insurance liabilities 31.12 | 2 173 | 185 | 491 | 2 850 | 2 613 |
Technical accounts by main sectors
| NOK MILLIONS | Group pension insurance for municipalities, including institutions with similar pension plans | |
|---|---|---|
| 2023 | 2022 | |
| Premium income | 70 326 | 50 523 |
| Net income common portfolio | 42 500 | -7 570 |
| Net income investment option portfolio | 212 | -58 |
| Other insurance-related income | 1 415 | 1 358 |
| Life insurance claims | -28 261 | -28 517 |
| Change insurance liabilities - contractual | -63 368 | -11 731 |
| Change insurance liabilities - investment option | -315 | -392 |
| Funds assigned to insurance contracts | -20 632 | -651 |
| Insurance-related operating expenses | -1 512 | -1 487 |
| Other insurance-related costs | -1 408 | -1 368 |
| Technical result | -1 043 | 107 |
Technical accounts by 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 | |||
|---|---|---|---|---|---|---|
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| Premium income | 70 085 | 49 974 | 241 | 548 | 70 326 | 50 523 |
| Net income common portfolio | 42 500 | -7 570 | 0 | 0 | 42 500 | -7 570 |
| Net income investment option portfolio | 0 | 0 | 212 | -58 | 212 | -58 |
| Other insurance-related income | 1 412 | 1 354 | 3 | 3 | 1 415 | 1 358 |
| Life insurance claims | -28 148 | -28 410 | -113 | -106 | -28 261 | -28 517 |
| Change insurance liabilities - contractual | -63 368 | -11 731 | 0 | 0 | -63 368 | -11 731 |
| Change insurance liabilities - investment option | 0 | 0 | -315 | -392 | -315 | -392 |
| Funds assigned to insurance contracts | -20 612 | -648 | -20 | -3 | -20 632 | -651 |
| Insurance-related operating expenses | -1 507 | -1 482 | -5 | -5 | -1 512 | -1 487 |
| Other insurance-related costs | -1 405 | -1 365 | -3 | -3 | -1 408 | -1 368 |
| Technical result | -1 043 | 122 | 0 | -15 | -1 043 | 107 |
Result analysis by main sectors
| NOK MILLIONS | Group pension insurance for municipalities, including institutions with similar pension plans | |
|---|---|---|
| 2023 | 2022 | |
| Returns result after supplementary provisions | 29 463 | -20 099 |
| Risk result | 648 | 558 |
| Administration result | 144 | -17 |
| Consideration for interest guarantee | 291 | 266 |
| Total result elements before allocation to customers | 30 545 | -19 291 |
| Returns result allocated to buffer fund | -8 416 | 19 956 |
| Returns result and risk result alloc. to premium fund etc. | -20 644 | -558 |
| Rebooking from equity and Risk equalization fund | -1 770 | 0 |
| Return to premium reserve | -758 | 0 |
| Technical result | -1 043 | 107 |
Result analysis by 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 | |||
|---|---|---|---|---|---|---|
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| Returns result after supplementary provisions | 29 308 | -19 969 | 154 | -130 | 29 463 | -20 099 |
| Risk result | 646 | 555 | 2 | 3 | 648 | 558 |
| Administration result | 143 | -17 | 0 | 0 | 144 | -17 |
| Consideration for interest guarantee | 290 | 265 | 1 | 1 | 291 | 266 |
| Total result elements before allocation to customers | 30 388 | -19 165 | 157 | -126 | 30 545 | -19 291 |
| Returns result allocated to buffer fund | -8 292 | 19 843 | -124 | 114 | -8 416 | 19 956 |
| Returns result and risk result alloc. to premium fund etc. | -20 611 | -555 | -33 | -3 | -20 644 | -558 |
| Rebooking from equity and Risk equalization fund | -1 770 | 0 | 0 | 0 | -1 770 | 0 |
| Return to premium reserve | -758 | 0 | 0 | 0 | -758 | 0 |
| Technical result | -1 043 | 122 | 0 | -15 | -1 043 | 107 |
Claims by main sectors
| NOK MILLIONS | Group pension insurance for municipalities, including institutions with similar pension plans | |
|---|---|---|
| 2023 | 2022 | |
| Claims paid in accordance with insurance agreements | -26 122 | -23 858 |
| Total | -26 122 | -23 858 |
Transfer and new subscription
Transfer by main sectors
| NOK MILLIONS | Group pension insurance for municipalities, including institutions with similar pension plans | |
|---|---|---|
| 2023 | 2022 | |
| FUNDS TRANSFERRED IN | ||
| Premium reserve | 92 | 386 |
| Funds received taken through profit or loss | 92 | 386 |
| Premium fund | 1 | 0 |
| Buffer fund | 5 | 0 |
| Total funds received | 98 | 386 |
| Number of contracts | 2 | 1 |
| FUNDS TRANSFERRED OUT | ||
| Premium reserve | 1 796 | 3 805 |
| Buffer fund | 344 | 854 |
| Funds paid out taken through profit or loss | 2 139 | 4 659 |
| Premium fund | 65 | 445 |
| Total funds paid out | 2 205 | 5 103 |
| Number of contracts | 29 | 29 |
New subscription by main sectors
| NOK MILLIONS | Group pension insurance for municipalities, including institutions with similar pension plans | |
|---|---|---|
| 2023 | 2022 | |
| New subscription | 34 | 6 |
| Number of contracts | 60 | 35 |
Note 10 Return on capital
| PER CENT | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|
| CUSTOMER PORTFOLIOS | |||||
| TOTAL OF COMMON PORTFOLIO | |||||
| Return I | NA | NA | 5,0 | 4,8 | 4,5 |
| Return II | 6,4 | -1,1 | 8,4 | 4,2 | 8,5 |
| Return III | 6,8 | -3,9 | 6,7 | 5,5 | 8,8 |
| TOTAL - INVESTMENT OPTION PORTFOLIO | 8,3 | -2,5 | 8,9 | 4,2 | 9,9 |
Return I = Book return (not in use as of 01.01.2022)
Return II = Value-adjusted return
Value-adjusted return is the all capital return from investments that are reflected in the income statement under KLPs current accounting principles.
Return III = Value-adjusted returns including value changes on assets are recognized at amortized cost
These value changes are not included in the accounting income for the year
| PER CENT | 2023 | 2022 | 2021 | 2020 | 2019 | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Return I | Return II | Return I | Return II | Return I | Return II | Return I | Return II | Return I | Return II | |
| THE COMMON PORTFOLIO’S SUB-PORTFOLIOS HAVE HAD THE FOLLOWING RETURNS: | ||||||||||
| Balanced portfolio 1 | NA | 6,4 | NA | -1,1 | 5,1 | 8,4 | 4,9 | 4,2 | 4,5 | 8,6 |
| Balanced portfolio 2 | NA | NA | NA | NA | 4,7 | 8,3 | 4,7 | 4,2 | 4,4 | 8,5 |
| Moderate portfolio¹ | NA | NA | NA | NA | NA | NA | NA | NA | NA | NA |
| ¹ Moderate portfolio was discontinued 30.06.2019 and was incorporated in Balanced portfolio 1 from 01.07.2019. Balanced portfolio 2 was discontinued 31.12.21 and was incorporated in Balanced portfolio 1 as of 01.01.22. | ||||||||||
| PER CENT | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|
| CORPORATE PORTFOLIO | |||||
| Return on financial investments in the corporate portfolio | 3,0 | 2,8 | 3,4 | 3,1 | 4,3 |
| For the corporate portfolio there is no difference in return I and II since no special provisions are made for any unrealized added value. | |||||
Note 11 Net income from financial instruments
| 2023 NOK MILLIONS | Corporate portfolio | Common portfolio | Investment option portfolio | Total |
|---|---|---|---|---|
| Write-up/-down shares and units | -405 | -3 147 | -13 | -3 565 |
| Profit/loss subsidiaries | 630 | 2 973 | 12 | 3 616 |
| Profit/loss associated enterprises and jointly controlled entities | 0 | 416 | 0 | 416 |
| Total income from investments in subsidiaries, associated enterprises and joint ventures | 226 | 241 | -1 | 466 |
| Interest banking | 44 | 415 | 4 | 462 |
| Interest financial derivatives | 9 | 710 | 0 | 719 |
| Interest bonds and other fixed-income securities | 386 | 2 128 | 4 | 2 518 |
| Total interest income financial instruments at fair value | 439 | 3 252 | 7 | 3 699 |
| Interest bonds amortized cost | 511 | 14 | 0 | 525 |
| Interest lending | 0 | 10 068 | 32 | 10 100 |
| Total interest income financial instruments at amortized cost | 511 | 10 082 | 32 | 10 625 |
| Dividend/interest shares and units | 0 | 1 995 | 0 | 1 995 |
| Other income and expenses | -11 | -823 | 0 | -834 |
| Total net interest income and dividend etc. on financial assets | 940 | 14 507 | 39 | 15 485 |
| Value adjustment property | -88 | 0 | 0 | -88 |
| Rental income property | 42 | 0 | 0 | 42 |
| Total net income from investment property | -47 | 0 | 0 | -47 |
| Value changes shares and units | 108 | 25 556 | 158 | 25 822 |
| Value change bonds and other fixed-income securities | 71 | 1 588 | 0 | 1 659 |
| Value change financial derivatives | 133 | 6 681 | 13 | 6 827 |
| Value change loans and receivables | -11 | 81 | 0 | 70 |
| Total value change financial instruments at fair value | 301 | 33 906 | 171 | 34 378 |
| Value change bonds | 420 | -1 864 | 1 | -1 444 |
| Value change lending | 0 | 97 | 0 | 97 |
| Total value change financial instruments at amortized cost | 420 | -1 767 | 1 | -1 346 |
| Value change on subordinated loans and hybrid funds | -213 | 0 | 0 | -213 |
| Total value changes on investments | 508 | 32 140 | 172 | 32 819 |
| Realized shares and units | 0 | 8 054 | 57 | 8 111 |
| Realized bonds and other fixed-income securities | -7 | 3 463 | -7 | 3 449 |
| Realized financial derivatives | -335 | -15 577 | -55 | -15 966 |
| Realized loans and receivables | -3 | -350 | 7 | -345 |
| Total realized financial instruments at fair value | -345 | -4 409 | 3 | -4 751 |
| Realized bonds at amortized cost 1 | 0 | 0 | 0 | 0 |
| Realized loans at amortized cost | 0 | 0 | 0 | 0 |
| Total realized financial instruments at amortized cost | 0 | 0 | 0 | 0 |
| Other financial costs and income | 0 | 21 | 0 | 21 |
| Total realized gains and losses on investments | -345 | -4 388 | 3 | -4 730 |
| Total net income from investments | 1 282 | 42 500 | 212 | 43 994 |
| ¹ Realized values on bonds at amortized cost come from realized added/reduced values on foreign exchange. | ||||
| 2022 NOK MILLIONS | Corporate portfolio | Common portfolio | Investment option portfolio | Total |
|---|---|---|---|---|
| Write-up/-down shares and units | -40 | 3 308 | 13 | 3 282 |
| Profit/loss subsidiaries | 238 | 2 799 | 12 | 3 049 |
| Profit/loss associated enterprises and jointly controlled entities | 1 | 333 | 0 | 334 |
| Total income from investments in subsidiaries, associated enterprises and joint ventures | 199 | 6 441 | 25 | 6 665 |
| Interest banking | 14 | 150 | 1 | 164 |
| Interest financial derivatives | 28 | 381 | 0 | 409 |
| Interest bonds and other fixed-income securities | 194 | 1 332 | 2 | 1 529 |
| Total interest income financial instruments at fair value | 236 | 1 863 | 3 | 2 102 |
| Interest bonds amortized cost | 473 | 6 097 | 30 | 6 599 |
| Interest lending | 0 | 1 876 | 0 | 1 876 |
| Total interest income financial instruments at amortized cost | 473 | 7 972 | 30 | 8 475 |
| Dividend/interest shares and units | 0 | 1 322 | 0 | 1 322 |
| Other income and expenses | -1 | -333 | 1 | -334 |
| Total net interest income and dividend etc. on financial assets | 707 | 10 824 | 34 | 11 565 |
| Value adjustment property | 394 | 0 | 0 | 394 |
| Rental income property | 41 | 0 | 0 | 41 |
| Total net income from investment property | 435 | 0 | 0 | 435 |
| Value changes shares and units | -253 | -24 624 | -100 | -24 977 |
| Value change bonds and other fixed-income securities | -69 | -2 425 | 0 | -2 494 |
| Value change financial derivatives | -246 | -450 | -5 | -702 |
| Value change loans and receivables | -7 | 12 | 0 | 5 |
| Total value change financial instruments at fair value | -574 | -27 488 | -106 | -28 168 |
| Value change lending | 0 | 267 | 0 | 267 |
| Total value change financial instruments at amortized cost | 0 | 267 | 0 | 267 |
| Value change on subordinated loans and hybrid funds | 34 | 0 | 0 | 34 |
| Total value changes on investments | -541 | -27 220 | -106 | -27 867 |
| Realized shares and units | 0 | 8 651 | 25 | 8 676 |
| Realized bonds and other fixed-income securities | -22 | 3 630 | -2 | 3 607 |
| Realized financial derivatives | -6 | -11 757 | -40 | -11 803 |
| Realized loans and receivables | 5 | 58 | 6 | 69 |
| Total realized financial instruments at fair value | -23 | 583 | -11 | 549 |
| Realized bonds at amortized cost 1 | 290 | 1 786 | 0 | 2 076 |
| Realized loans at amortized cost | 0 | 0 | 0 | 0 |
| Total realized financial instruments at amortized cost | 290 | 1 786 | 0 | 2 076 |
| Other financial costs and income | 0 | 16 | 0 | 16 |
| Total realized gains and losses on investments | 267 | 2 385 | -12 | 2 640 |
| Total net income from investments | 1 066 | -7 570 | -58 | -6 562 |
| ¹ Realized values on bonds at amortized cost come from realized added/reduced values on foreign exchange. | ||||
Note 12 Loss provisions on fixed-income securities and loans measured at amortised cost
The note shows provisions for losses on fixed-income securities measured at amortised cost as well as loans and receivables measured at amortised cost. No changes have been made to the models used to calculate the expected loss in 2023. From 01.01.2023 to 31.12.2023, the total net loss provisions has increased by NOK 179 million.
Expected credit loss (ECL) fixed-income securities measured at amortised cost
| NOK THOUSANDS | 12 months ECL | Lifetime ECL (not credit impaired) | Lifetime ECL (credit impaired) | |
|---|---|---|---|---|
| stage 1 | stage 2 | stage 3 | Total stage 1-3 | |
| Opening balance ECL 01.01.2023 | 29 793 | 4 039 | 0 | 33 832 |
| Transfer to stage 1 | 0 | 0 | 0 | 0 |
| Transfer to stage 2 | -1 198 | 1 198 | 0 | 0 |
| Transfer to stage 3 | 0 | 0 | 0 | 0 |
| Net changes | -2 841 | -962 | 0 | -3 803 |
| New losses | 4 497 | 0 | 0 | 4 497 |
| Write-offs | -5 777 | -1 011 | 0 | -6 788 |
| Closing balance ECL 31.12.2023 | 24 474 | 3 264 | 0 | 27 738 |
| Changes (01.01.2023 - 31.12.2023) | -5 320 | -775 | 0 | -6 094 |
Expected credit loss (ECL) loans and receivables - all segments
| NOK THOUSANDS | 12 months ECL | Lifetime ECL (not credit impaired) | Lifetime ECL (credit impaired) | |
|---|---|---|---|---|
| stage 1 | stage 2 | stage 3 | Total stage 1-3 | |
| Opening balance ECL 01.01.2023 | 5 187 | 4 | 97 | 5 289 |
| Transfer to stage 1 | 2 | -2 | 0 | 0 |
| Transfer to stage 2 | -449 | 449 | 0 | 0 |
| Transfer to stage 3 | -1 000 | 0 | 1 000 | 0 |
| Net changes | 14 | 9 558 | 174 731 | 184 303 |
| New losses | 653 | 0 | 0 | 653 |
| Write-offs | -82 | 0 | -97 | -180 |
| Closing balance ECL 31.12.2023 | 4 325 | 10 009 | 175 732 | 190 065 |
| Changes (01.01.2023 - 31.12.2023) | -862 | 10 004 | 175 634 | 184 776 |
Expected credit loss (ECL) loans and receivables - business loans
| NOK THOUSANDS | 12 months ECL | Lifetime ECL (not credit impaired) | Lifetime ECL (credit impaired) | |
|---|---|---|---|---|
| stage 1 | stage 2 | stage 3 | Total stage 1-3 | |
| Opening balance ECL 01.01.2023 | 4 388 | 0 | 0 | 4 388 |
| Transfer to stage 1 | 0 | 0 | 0 | 0 |
| Transfer to stage 2 | -449 | 449 | 0 | 0 |
| Transfer to stage 3 | -1 000 | 0 | 1 000 | 0 |
| Net changes | 0 | 9 552 | 174 345 | 183 897 |
| New losses | 548 | 0 | 0 | 548 |
| Write-offs | -1 | 0 | 0 | -1 |
| Closing balance ECL 31.12.2023 | 3 486 | 10 001 | 175 345 | 188 832 |
| Changes (01.01.2023 - 31.12.2023) | -902 | 10 001 | 175 345 | 184 444 |
Expected credit loss (ECL) loans and receivables - mortgage loans
| NOK THOUSANDS | 12 months ECL | Lifetime ECL (not credit impaired) | Lifetime ECL (credit impaired) | |
|---|---|---|---|---|
| stage 1 | stage 2 | stage 3 | Total stage 1-3 | |
| Opening balance ECL 01.01.2023 | 6 | 4 | 97 | 108 |
| Transfer to stage 1 | 2 | -2 | 0 | 0 |
| Transfer to stage 2 | 0 | 0 | 0 | 0 |
| Transfer to stage 3 | 0 | 0 | 0 | 0 |
| Net changes | -4 | 5 | 386 | 387 |
| New losses | 3 | 0 | 0 | 3 |
| Write-offs | 0 | 0 | -97 | -97 |
| Closing balance ECL 31.12.2023 | 7 | 8 | 386 | 401 |
| Changes (01.01.2023 - 31.12.2023) | 1 | 3 | 289 | 293 |
Expected credit loss (ECL) loans and receivables - public sector
| NOK THOUSANDS | 12 months ECL | Lifetime ECL (not credit impaired) | Lifetime ECL (credit impaired) | |
|---|---|---|---|---|
| stage 1 | stage 2 | stage 3 | Total stage 1-3 | |
| Opening balance ECL 01.01.2023 | 792 | 0 | 0 | 792 |
| Transfer to stage 1 | 0 | 0 | 0 | 0 |
| Transfer to stage 2 | 0 | 0 | 0 | 0 |
| Transfer to stage 3 | 0 | 0 | 0 | 0 |
| Net changes | -87 | 0 | 0 | -87 |
| New losses | 102 | 0 | 0 | 102 |
| Write-offs | 0 | 0 | 0 | 0 |
| Closing balance ECL 31.12.2023 | 808 | 0 | 0 | 808 |
| Changes (01.01.2023 - 31.12.2023) | 15 | 0 | 0 | 15 |
Expected credit loss (ECL) loans and receivables - public–private partnership
| NOK THOUSANDS | 12 months ECL | Lifetime ECL (not credit impaired) | Lifetime ECL (credit impaired) | |
|---|---|---|---|---|
| stage 1 | stage 2 | stage 3 | Total stage 1-3 | |
| Opening balance ECL 01.01.2023 | 0 | 0 | 0 | 0 |
| Transfer to stage 1 | 0 | 0 | 0 | 0 |
| Transfer to stage 2 | 0 | 0 | 0 | 0 |
| Transfer to stage 3 | 0 | 0 | 0 | 0 |
| Net changes | 24 | 0 | 0 | 24 |
| New losses | 0 | 0 | 0 | 0 |
| Write-offs | 0 | 0 | 0 | 0 |
| Change in risk model | 0 | 0 | 0 | 0 |
| Closing balance ECL 31.12.2023 | 24 | 0 | 0 | 24 |
| Changes (01.01.2023 - 31.12.2023) | 24 | 0 | 0 | 24 |
Expected credit loss (ECL) loans and receivables - senior loans
| NOK THOUSANDS | 12 months ECL | Lifetime ECL (not credit impaired) | Lifetime ECL (credit impaired) | |
|---|---|---|---|---|
| stage 1 | stage 2 | stage 3 | Total stage 1-3 | |
| Opening balance ECL 01.01.2023 | 0 | 0 | 0 | 0 |
| Transfer to stage 1 | 0 | 0 | 0 | 0 |
| Transfer to stage 2 | 0 | 0 | 0 | 0 |
| Transfer to stage 3 | 0 | 0 | 0 | 0 |
| Net changes | 0 | 0 | 0 | 0 |
| New losses | 0 | 0 | 0 | 0 |
| Write-offs | 0 | 0 | 0 | 0 |
| Closing balance ECL 31.12.2023 | 0 | 0 | 0 | 0 |
| Changes (01.01.2023 - 31.12.2023) | 0 | 0 | 0 | 0 |
Expected credit loss (ECL) - segments excluded from the balance sheet
| NOK THOUSANDS | 12 months ECL | Lifetime ECL (not credit impaired) | Lifetime ECL (credit impaired) | |
|---|---|---|---|---|
| stage 1 | stage 2 | stage 3 | Total stage 1-3 | |
| Opening balance ECL 01.01.2023 | 0 | 0 | 0 | 0 |
| Transfer to stage 1 | 0 | 0 | 0 | 0 |
| Transfer to stage 2 | 0 | 0 | 0 | 0 |
| Transfer to stage 3 | 0 | 0 | 0 | 0 |
| Net changes | 81 | 0 | 0 | 82 |
| New losses | 0 | 0 | 0 | 0 |
| Write-offs | -81 | 0 | 0 | -82 |
| Closing balance ECL 31.12.2023 | 0 | 0 | 0 | 0 |
| Changes (01.01.2023 - 31.12.2023) | 0 | 0 | 0 | 0 |
Book value fixed-income securities measured at amortised cost
| NOK THOUSANDS | 12 months ECL | Lifetime ECL (not credit impaired) | Lifetime ECL (credit impaired) | |
|---|---|---|---|---|
| stage 1 | stage 2 | stage 3 | Total stage 1-3 | |
| Opening balance 01.01.2023 | 209 031 243 | 6 710 228 | 0 | 215 741 470 |
| Transfer to stage 1 | 0 | 0 | 0 | 0 |
| Transfer to stage 2 | -2 222 156 | 2 222 156 | 0 | 0 |
| Transfer to stage 3 | -1 458 606 | 0 | 1 458 606 | 0 |
| Net changes | 11 660 176 | -1 025 224 | 0 | 10 634 952 |
| New fixed-income securities | 16 777 244 | 0 | 0 | 16 777 244 |
| Write-offs | -13 606 094 | -1 155 263 | 0 | -14 761 356 |
| Fixed-income securities 31.12.2023 | 220 181 807 | 6 751 897 | 1 458 606 | 228 392 310 |
Book value loans and receivables - all segments
| NOK THOUSANDS | 12 months ECL | Lifetime ECL (not credit impaired) | Lifetime ECL (credit impaired) | |
|---|---|---|---|---|
| stage 1 | stage 2 | stage 3 | Total stage 1-3 | |
| Opening balance 01.01.2023 | 78 170 859 | 79 420 | 3 352 | 78 253 630 |
| Transfer to stage 1 | 48 750 | -48 750 | 0 | 0 |
| Transfer to stage 2 | -436 636 | 436 636 | 0 | 0 |
| Transfer to stage 3 | -618 526 | 0 | 618 526 | 0 |
| Net changes | -2 297 832 | 3 585 | 960 | -2 293 287 |
| New loans | 12 130 879 | 2 645 | 0 | 12 133 524 |
| Write-offs | -6 021 749 | -6 707 | -245 | -6 028 701 |
| Loans 31.12.2023 | 80 975 746 | 466 828 | 622 592 | 82 065 166 |
Book value loans and receivables - business loans
| NOK THOUSANDS | 12 months ECL | Lifetime ECL (not credit impaired) | Lifetime ECL (credit impaired) | |
|---|---|---|---|---|
| stage 1 | stage 2 | stage 3 | Total stage 1-3 | |
| Opening balance 01.01.2023 | 4 786 896 | 0 | 0 | 4 786 896 |
| Transfer to stage 1 | 0 | 0 | 0 | 0 |
| Transfer to stage 2 | -381 042 | 381 042 | 0 | 0 |
| Transfer to stage 3 | -618 526 | 0 | 618 526 | 0 |
| Net changes | -453 703 | 11 467 | 923 | -441 313 |
| New loans | 874 342 | 0 | 0 | 874 342 |
| Write-offs | -14 154 | 0 | 0 | -14 154 |
| Loans 31.12.2023 | 4 193 813 | 392 509 | 619 449 | 5 205 771 |
Book value loans and receivables - mortgage loans
| NOK THOUSANDS | 12 months ECL | Lifetime ECL (not credit impaired) | Lifetime ECL (credit impaired) | |
|---|---|---|---|---|
| stage 1 | stage 2 | stage 3 | Total stage 1-3 | |
| Opening balance 01.01.2023 | 2 841 572 | 79 420 | 3 352 | 2 924 344 |
| Transfer to stage 1 | 48 750 | -48 750 | 0 | 0 |
| Transfer to stage 2 | -55 593 | 55 593 | 0 | 0 |
| Transfer to stage 3 | 0 | 0 | 0 | 0 |
| Net changes | -446 345 | -14 589 | 37 | -460 897 |
| New loans | 306 061 | 2 645 | 0 | 308 706 |
| Write-offs | 0 | 0 | -245 | -245 |
| Loans 31.12.2023 | 2 694 446 | 74 318 | 3 143 | 2 771 907 |
Book value loans and receivables - public loans
| NOK THOUSANDS | 12 months ECL | Lifetime ECL (not credit impaired) | Lifetime ECL (credit impaired) | |
|---|---|---|---|---|
| stage 1 | stage 2 | stage 3 | Total stage 1-3 | |
| Opening balance 01.01.2023 | 70 527 993 | 0 | 0 | 70 527 993 |
| Transfer to stage 1 | 0 | 0 | 0 | 0 |
| Transfer to stage 2 | 0 | 0 | 0 | 0 |
| Transfer to stage 3 | 0 | 0 | 0 | 0 |
| Net changes | -7 406 088 | 0 | 0 | -7 406 088 |
| New loans | 10 853 709 | 0 | 0 | 10 853 709 |
| Write-offs | 0 | 0 | 0 | 0 |
| Loans 31.12.2023 | 73 975 614 | 0 | 0 | 73 975 614 |
Book value loans and receivables - public-private partnership loans
| NOK THOUSANDS | 12 months ECL | Lifetime ECL (not credit impaired) | Lifetime ECL (credit impaired) | |
|---|---|---|---|---|
| stage 1 | stage 2 | stage 3 | Total stage 1-3 | |
| Opening balance 01.01.2023 | 0 | 0 | 0 | 0 |
| Transfer to stage 1 | 0 | 0 | 0 | 0 |
| Transfer to stage 2 | 0 | 0 | 0 | 0 |
| Transfer to stage 3 | 0 | 0 | 0 | 0 |
| Net changes | 0 | 0 | 0 | 0 |
| New loans | 96 767 | 0 | 0 | 96 767 |
| Write-offs | 0 | 0 | 0 | 0 |
| Loans 31.12.2023 | 96 767 | 0 | 0 | 96 767 |
Book value loans and receivables - senior loans
| NOK THOUSANDS | 12 months ECL | Lifetime ECL (not credit impaired) | Lifetime ECL (credit impaired) | |
|---|---|---|---|---|
| stage 1 | stage 2 | stage 3 | Total stage 1-3 | |
| Opening balance 01.01.2023 | 14 397 | 0 | 0 | 14 397 |
| Transfer to stage 1 | 0 | 0 | 0 | 0 |
| Transfer to stage 2 | 0 | 0 | 0 | 0 |
| Transfer to stage 3 | 0 | 0 | 0 | 0 |
| Net changes | 710 | 0 | 0 | 710 |
| New loans | 0 | 0 | 0 | 0 |
| Write-offs | 0 | 0 | 0 | 0 |
| Loans 31.12.2023 | 15 107 | 0 | 0 | 15 107 |
Book value loans and receivables - segments excluded from the balance sheet
| NOK THOUSANDS | 12 months ECL | Lifetime ECL (not credit impaired) | Lifetime ECL (credit impaired) | |
|---|---|---|---|---|
| stage 1 | stage 2 | stage 3 | Total stage 1-3 | |
| Opening balance 01.01.2023 | 0 | 0 | 0 | 0 |
| Transfer to stage 1 | 0 | 0 | 0 | 0 |
| Transfer to stage 2 | 0 | 0 | 0 | 0 |
| Transfer to stage 3 | 0 | 0 | 0 | 0 |
| Net changes | 6 007 595 | 6 707 | 0 | 6 014 302 |
| New loans | 0 | 0 | 0 | 0 |
| Write-offs | -6 007 595 | -6 707 | 0 | -6 014 302 |
| Loans 31.12.2023 | 0 | 0 | 0 | 0 |
For more information about the expected credit loss model, see note 2.
Note 13 Other insurance-related income and costs
| NOK MILLIONS | 2023 | 2022 |
|---|---|---|
| OTHER INSURANCE-RELATED INCOME | ||
| Contribution service pension/contractual early retirement (AFP) | 1 405 | 1 355 |
| Miscellaneous interest income | 10 | 3 |
| Total other insurance-related income | 1 415 | 1 358 |
| OTHER INSURANCE-RELATED COSTS | ||
| Payments service pension/contractual early retirement (AFP) | 1 405 | 1 355 |
| Other interest costs | 2 | 13 |
| Total other insurance-related costs | 1 408 | 1 368 |
Note 14 Sales costs
| NOK MILLIONS | 2023 | 2022 |
|---|---|---|
| Personnel costs | 90 | 91 |
| Commission | 0 | 0 |
| Other costs | 70 | 67 |
| Total sales costs | 160 | 158 |
Note 15 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 Company 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 tjenestepension”, or OTP).
The Company has a contractual early retirement (AFP) scheme. The accounting treatment of pension obligations is described in more detail in Note 2.
| NOK MILLIONS | Joint scheme | Via operation | 2023 | Joint scheme | Via operation | 2022 |
|---|---|---|---|---|---|---|
| PENSION COSTS | ||||||
| Present value of accumulation for the year | 94 | 5 | 99 | 97 | 6 | 102 |
| Administration cost | 2 | 0 | 2 | 2 | 0 | 2 |
| Planchanges | 0 | 0 | 0 | 0 | 0 | 0 |
| Social security contributions - pension costs | 14 | 1 | 14 | 14 | 1 | 15 |
| Capital activity tax - pension tax | 5 | 0 | 5 | 5 | 0 | 5 |
| Pension costs taken to profit/loss incl. social security, capital activity tax and admin. | 114 | 6 | 120 | 117 | 7 | 124 |
| NET FINANCIAL COSTS | ||||||
| Interest cost | 53 | 5 | 58 | 34 | 3 | 37 |
| Interest income | -44 | 0 | -44 | -27 | 0 | -27 |
| Management costs | 2 | 0 | 2 | 1 | 0 | 1 |
| Net interest cost | 10 | 5 | 16 | 8 | 3 | 11 |
| Social security contributions - net interest cost | 1 | 1 | 2 | 1 | 0 | 2 |
| Capital activity tax - net interest cost | 1 | 0 | 1 | 0 | 0 | 1 |
| Net interest cost including social security contributions and capital activity tax | 12 | 6 | 19 | 9 | 4 | 13 |
| ESTIMATE DIVIATION PENSIONS | ||||||
| Actuarial gains (losses) | 61 | 13 | 74 | -49 | -6 | -56 |
| Social security contributions | 9 | 2 | 10 | -7 | -1 | -8 |
| Capital activity tax | 3 | 1 | 4 | -2 | 0 | -3 |
| Actuarial gains (losses) including social security contributions and capital activity tax | 73 | 15 | 88 | -59 | -7 | -66 |
| Total pension costs including interest costs and estimate deviation | 200 | 27 | 226 | 68 | 3 | 71 |
| NOK MILLIONS | Joint scheme | Via operation | 2023 | Joint scheme | Via operation | 2022 |
|---|---|---|---|---|---|---|
| PENSION OBLIGATIONS | ||||||
| Gross accrued pension obligations | 1 878 | 190 | 2 068 | 1 691 | 172 | 1 863 |
| Pension assets | 1 588 | 0 | 1 588 | 1 423 | 0 | 1 423 |
| Net liability before social security costs and capital activity tax | 290 | 190 | 480 | 268 | 172 | 440 |
| Social security contributions | 41 | 27 | 68 | 38 | 24 | 62 |
| Capital activity tax | 15 | 9 | 24 | 13 | 9 | 22 |
| Gross accrued obligations incl. social security costs and capital activity tax | 1 934 | 226 | 2 159 | 1 742 | 205 | 1 947 |
| Net liability incl. social security costs and capital activity tax | 346 | 226 | 572 | 319 | 205 | 524 |
| NOK MILLIONS | Joint scheme | Via operation | 2023 | Joint scheme | Via operation | 2022 |
|---|---|---|---|---|---|---|
| RECONCILIATION PENSION OBLIGATIONS | ||||||
| Capitalized net liability/(assets) 01.01. | 319 | 205 | 524 | 346 | 207 | 553 |
| Pension costs taken to profit/loss | 114 | 6 | 120 | 117 | 7 | 124 |
| Financial costs taken to profit/loss | 12 | 6 | 19 | 9 | 4 | 13 |
| Actuarial gains and losses included social security contributions and capital activity tax | 73 | 15 | 88 | -59 | -7 | -66 |
| Social security contributions paid in premiums/supplement | -20 | -1 | -21 | -11 | -1 | -12 |
| Capital activity tax paid in premiums/supplement | -7 | 0 | -8 | -4 | 0 | -4 |
| Premium/supplement paid-in including admin | -145 | -5 | -150 | -80 | -5 | -84 |
| Capitalized net liability/(assets) 31.12. this year | 346 | 226 | 572 | 319 | 205 | 524 |
| NOK MILLIONS | Joint scheme | Via operation | 2023 | Joint scheme | Via operation | 2022 |
|---|---|---|---|---|---|---|
| CHANGE IN PENSION OBLIGATIONS | ||||||
| Gross pension assets 01.01. | 1 742 | 205 | 1 947 | 1 745 | 207 | 1 952 |
| Present value of accumulation for the year | 94 | 5 | 99 | 97 | 6 | 102 |
| Interest cost | 53 | 5 | 58 | 34 | 3 | 37 |
| Actuarial losses (gains) gross pension obligation | 81 | 15 | 96 | -110 | -7 | -117 |
| Social security contributions - pension costs | 14 | 1 | 14 | 14 | 1 | 15 |
| Social security contributions - net interest cost | 1 | 1 | 2 | 1 | 0 | 2 |
| Social security contributions paid in premiums/supplement | -20 | -1 | -21 | -11 | -1 | -12 |
| Capital activity tax - pension costs | 5 | 0 | 5 | 5 | 0 | 5 |
| Capital activity tax - net interest cost | 1 | 0 | 1 | 0 | 0 | 1 |
| Capital activity tax paid in premiums/supplement | -7 | 0 | -8 | -4 | 0 | -4 |
| Payments | -29 | -5 | -34 | -28 | -5 | -33 |
| Gross pension obligation 31.12. | 1 934 | 226 | 2 159 | 1 742 | 205 | 1 947 |
| NOK MILLIONS | Joint scheme | Via operation | 2023 | Joint scheme | Via operation | 2022 |
|---|---|---|---|---|---|---|
| CHANGE IN PENSION ASSETS | ||||||
| Pension assets 01.01 | 1 423 | 0 | 1 423 | 1 398 | 0 | 1 398 |
| Interest income | 44 | 0 | 44 | 27 | 0 | 27 |
| Actuarial (loss) gain on pension assets | 8 | 0 | 8 | -51 | 0 | -51 |
| Administration cost | -2 | 0 | -2 | -2 | 0 | -2 |
| Financing cost | -2 | 0 | -2 | -1 | 0 | -1 |
| Premium/supplement paid-in including admin | 145 | 5 | 150 | 80 | 5 | 84 |
| Payments | -29 | -5 | -34 | -28 | -5 | -33 |
| Pension assets 31.12 | 1 588 | 0 | 1 588 | 1 423 | 0 | 1 423 |
| NOK MILLIONS | Joint scheme | Via operation | 2023 | Joint scheme | Via operation | 2022 |
|---|---|---|---|---|---|---|
| PENSIONS SCHEME'S OVER-/UNDER-FINANCING | ||||||
| Present value of the defined benefits pension obligation | 1 934 | 226 | 2 159 | 1 742 | 205 | 1 947 |
| Fair value of the pension assets | 1 588 | 0 | 1 588 | 1 423 | 0 | 1 423 |
| Net pensions liability | 346 | 226 | 572 | 319 | 205 | 524 |
| PERCENT | 31.12.2023 | 31.12.2022 |
|---|---|---|
| FINANCIAL ASSUMPTIONS (COMMON TO ALL PENSION SCHEMES) | ||
| Discount rate | 3.10% | 3.00% |
| Salary growth | 3.50% | 3.50% |
| The National Insurance basic amount (G) | 3.25% | 3.25% |
| Pension increases | 2.80% | 2.60% |
| Social security contribution | 14.10% | 14.10% |
| Capital activity tax | 5.00% | 5.00% |
The assumptions per 31.12.2022 have been applied to measurement of the cost of pension for 2023, whilst the calculation of the pension obligation per 31.12.2023 is based on assumptions and membership data per 31.12.2023.
The assumptions are based on the market situation per 31.12.2023 and are in accordance with the recommendations of the Norwegian Accounting Standards Board (NASB).
ACTURIAL ASSUMPTIONS
KLP's JOINT PENSION SCHEME FOR LOCAL AUTHORITIES AND ENTERPRISES ("FELLESORDNINGEN):
An important part of the basis of pension costs and pension obligations is how mortality and disability develop amongst the members of the pension scheme.
KLP uses best estimate based on mortality and disability figures in KLPs customer base.
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 percent 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 TERMINTASION FOR "FELLESORDNINGEN" (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 estimates have been used as for “Fellesordningen".
| NUMBER | Joint scheme | Via operation | 2023 | Joint scheme | Via operation | 2022 |
|---|---|---|---|---|---|---|
| MEMBERSHIP STATUS | ||||||
| Number active | 649 | 20 | 669 | 639 | 19 | 658 |
| Number deferred (previous employees with deferred entitlements) | 533 | 12 | 545 | 498 | 12 | 510 |
| Number of pensioners | 249 | 46 | 295 | 233 | 46 | 279 |
| PER CENT | 2023 | 2022 |
|---|---|---|
| COMPOSITION OF THE PENSION ASSETS: | ||
| Property | 13.3% | 14.7% |
| Lending | 11.3% | 12.0% |
| Shares | 31.6% | 30.2% |
| Long-term/HTM bonds | 28.6% | 29.0% |
| Short-term bonds | 11.5% | 12.2% |
| Liquidity/money market | 3.6% | 1.9% |
| 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 6,39 percent in 2023 and -1,14 percent in 2022.
Expected payment into benefits plans after cessation of employment for the period 1 January – 31 December 2023 is NOK 147 million.
| SENSITIVITY ANALYSIS AS AT 31 DECEMBER 2023 | |
|---|---|
| The discount rate is reduced by 0.5 % | Increase |
| Gross pension obligation | 10.3% |
| Accumulation for the year | 13.6% |
| Salary growth increases by 0.25% | Increase |
| Gross pension obligation | 0.5% |
| Accumulation for the year | 1.4% |
| Mortality is strengthened by 10 % | Increase |
| Gross pension obligation | 2.8% |
| Accumulation for the year | 2.0% |
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 19.9 years.
Note 16 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 31.12.2023. 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.
No member of senior management has performance pay (bonus).
The KLP Group offers loans for various purposes. There are seperate loan terms for employees, and no senior executeves have terms that deviate from this. Loans to external members of the Board of Directors and external members of the Corporate Assembly are only granted under ordinary loan terms. Fees to Board members are determined by the Corporate Assembly. Fees to deputies and observers are not stated. The Board’s substitutes and observers, and any benefits and loans to them, are not listed in this note unless they were elected as ordinary Board members during the year. A total of NOK 237.000 was paid to observers and substitutes in 2023. This covers four people.
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.
| 2023 NOK THOUSANDS | Paid from the Company | Paid from another comany in the same group | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Salary, fees etc. | Other benefits | Annual pension accumulation | Loan | Interest rate as at 31.12.2023 | Payment plan ¹ | Salary, fees etc. | Other benefits | Annual pension accumulation | Loan | Interest rate as at 31.12.2023 | Payment plan ¹ | |
| Senior Employees | ||||||||||||
| Sverre Thornes, Group CEO | 5 137 | 189 | 1 628 | 10 000 | 4,25 | A25 | - | - | - | 4 516 | 4,70 | HC |
| Cathrine Hellandsvik | 2 323 | 150 | 579 | - | - | - | - | - | - | 6 720 | 4,70/5,50 | A50 |
| Aage E. Schaanning | 4 099 | 152 | 1 281 | - | - | - | - | - | - | 6 182 | 4,70 | HC |
| Gro Myking | 3 056 | 154 | 335 | - | - | - | - | - | - | 6 658 | 4,70 | A53 |
| Rune Hørnes | 3 068 | 154 | 300 | - | - | - | - | - | - | - | - | - |
| Kirsten Grutle | 2 100 | 150 | 523 | - | - | - | - | - | - | 481 | 4,70 | HC |
| Jarl Nygaard | 1 915 | 154 | 308 | - | - | - | - | - | - | 578 | 4,70 | HC |
| Ida Louise Skaurum Mo | 2 599 | 154 | 843 | - | - | - | - | - | - | - | - | - |
| Hege Hodnesdal, as of 1 August | 1 004 | 64 | 235 | - | - | - | - | - | - | 15 940 | 5,50 | A53 |
| The Board of Directors2) | ||||||||||||
| Tine Sundtoft, Chair (10 of 10) | 423 | - | - | - | - | - | - | - | - | - | - | - |
| Egil Matsen (10 of 10) | 340 | - | - | - | - | - | - | - | - | - | - | - |
| Terje Rootwelt (5 of 5) | 160 | - | - | - | - | - | - | - | - | - | - | - |
| Kjersti Fyllingen (4 of 5) | 124 | - | - | - | - | - | - | - | - | - | - | - |
| Odd Haldgeir Larsen (8 of 10) | 252 | - | - | - | - | - | - | - | - | 1 824 | 5,50 | A36 |
| Øyvind Brevik (4 of 5) | 153 | - | - | - | - | - | - | - | - | - | - | - |
| Ingunn Trosholmen, until October (7 of 8) | 302 | - | - | - | - | - | - | - | - | 3 737 | 5,40 | A49 |
| Vibeke Heldal, elected by and from the employees (10 of 10) | 313 | - | - | - | - | - | - | - | - | 1 566 | 4,70 | A30 |
| Erling Bendiksen, elected by and from the employees (10 of 10) | 252 | - | - | - | - | - | - | - | - | |||
| CORPORATE ASSEMBLY | ||||||||||||
| Total Corporate Assembly, including employee representatives | 747 | - | - | 1 028 | - | - | - | - | - | 27 843 | - | - |
| EMPLOYEES | ||||||||||||
| Loan to employees in the Group at subsidiezed interest rate | - | - | - | 86 190 | - | - | - | - | - | 2 226 048 | - | - |
| Loan to employees in the Group at ordinary terms and conditions | - | - | - | 4 368 | - | - | - | - | - | 113 633 | - | - |
| 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. | ||||||||||||
| 2022 NOK THOUSANDS | Paid from the Company | Paid from another comany in the same group | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Salary, fees etc. | Other benefits | Annual pension accumulation | Loan | Interest rate as at 31.12.2022 | Payment plan ¹ | Salary, fees etc. | Other benefits | Annual pension accumulation | Loan | Interest rate as at2 | Payment plan ¹ | |
| SENIOR EMPLOYEES | ||||||||||||
| Sverre Thornes, Group CEO | 4 733 | 220 | 1 556 | - | - | - | - | - | - | 20 000 | 3,50 | Fleksilån |
| Marianne Sevaldsen until 1 August | 1 767 | 107 | 722 | - | - | - | - | - | - | 3 864 | 3,50 | A43 |
| Cathrine Hellandsvik as of 1 August | 647 | 112 | 207 | - | - | - | - | - | - | 6 873 | 3,50 | A50 |
| Aage E. Schaanning | 3 912 | 144 | 1 377 | - | - | - | - | - | - | 9 600 | 3,50 | Fleksilån |
| Rune Hørnes | 2 923 | 156 | 317 | - | - | - | - | - | - | - | - | - |
| Gro Myking | 2 869 | 169 | 362 | - | - | - | - | - | - | 7 710 | 3,50 | A41 |
| Kirsten Grutle | 1 794 | 146 | 246 | - | - | - | - | - | - | - | - | - |
| THE BOARD OF DIRECTORS ² | ||||||||||||
| Egil Johansen, Chair until May (5 of 5) | 200 | - | - | - | - | - | - | - | - | - | - | - |
| Tine Sundtoft, Chair as of June (5 av 5) | 207 | - | - | - | - | - | - | - | - | - | - | - |
| Jenny Følling (5 of 5) | 178 | - | - | - | - | - | - | - | - | - | - | - |
| Odd Haldgeir Larsen (10 of 10) | 268 | - | - | - | - | - | - | - | - | 1 874 | 4,15 | A35 |
| Øyvind Brevik (10 of 10) | 301 | - | - | - | - | - | - | - | - | - | - | - |
| Cecilie Dae (7 of 10) | 233 | - | - | - | - | - | - | - | - | - | - | - |
| Egil Matsen (10 of 10) | 327 | - | - | - | - | - | - | - | - | - | - | - |
| Ingunn Trosholmen (5 of 5) | 148 | - | - | - | - | - | - | - | - | - | - | - |
| Vibeke Heldal, elected by and from the employees (10 of 10) | 301 | - | - | - | - | - | - | - | - | - | - | - |
| Erling Bendiksen, elected by and from the employees (10 of 10) | 233 | - | - | - | - | - | - | - | - | - | - | - |
| CORPORATE ASSEMBLY | ||||||||||||
| Total CorporateAssembly, including employee representatives | 804 | - | - | 1 110 | - | - | - | - | - | 39 098 | - | - |
| EMPLOYEES | ||||||||||||
| Loans to employees of KLP to subsidized interest rate | - | - | - | 49 151 | - | - | - | - | - | 1 244 428 | - | - |
| Loans to employees of KLP to ordinary terms and conditions | - | - | - | 1 805 | - | - | - | - | - | 61 283 | - | - |
| 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 | 2023 | 2022 |
|---|---|---|
| The period costs related to lending terms and conditions for employees. | 11 952 | 9 278 |
Note 17 Auditor’s fee
| NOK MILLIONS | 2023 | 2022 |
|---|---|---|
| Ordinary audit | 3.4 | 3.9 |
| Certification services | 0.4 | 0.2 |
| Tax advisory services | 0.0 | 0.0 |
| Non-audit services | 0.0 | 0.0 |
| Total auditor’s fee | 3.8 | 4.1 |
The audit fee is expensed according to received invoice. The amounts above include VAT.
Note 18 Investment properties
| NOK MILLIONS | 2023 | 2022 |
|---|---|---|
| Rental income | 44 | 42 |
| Operating expenses | -3 | -2 |
| Value adjustment | -88 | 394 |
| Net financial income | 0 | 0 |
| Net income from investment properties | -47 | 435 |
| NOK MILLIONS | 2023 | 2022 |
|---|---|---|
| Book value 01.01 | 1 371 | 977 |
| Value adjustment | -88 | 394 |
| Book value 31.12 | 1 283 | 1 371 |
Note 19 Tax
| NOK MILLIONS | 2023 | 2022 |
|---|---|---|
| Accounting income before tax | -20 | 918 |
| Items of other comprehensive income before tax | -133 | 111 |
| DIFFERENCES BETWEEN ACCOUNTING AND TAX INCOME | ||
| Reversal of value reduction, financial assets | 470 | 609 |
| Reversal of value increase, financial assets | -1 389 | -974 |
| Book gain on realization of shares and other securities | 0 | 0 |
| Tax gain on realization of shares and other securities | 0 | 0 |
| Other permanent differences | 2 | 0 |
| Change in differences affecting relationship between book and taxable income | 521 | 241 |
| Taxable income | -549 | 904 |
| Group contribution received with tax effect | 648 | 616 |
| Surplus/deficit for the year is transferred to carryforward deficit | 98 | 1 520 |
| RECONCILIATION OF BASIS FOR DEFERRED TAX | ||
| TAX-INCREASING TEMPORARY DIFFERENCES | ||
| Gains and losses account | 879 | 1 098 |
| Risk equilization fund | 4 154 | 4 154 |
| Financial instruments | 1 853 | 1 114 |
| Property | 442 | 0 |
| Total tax-increasing temporary differences | 7 328 | 6 367 |
| Difference not included in the basis for deferred taxes | -4 154 | -4 154 |
| Total tax-increasing temporary differences | 3 174 | 2 212 |
| TAX-REDUCING TEMPORARY DIFFERENCES | ||
| Long-term liabilities | -1 162 | -948 |
| Total tax-reducing temporary differences | -1 162 | -948 |
| Net temporary differences | 2 012 | 1 264 |
| Basis for deferred tax assets | 2 012 | 1 264 |
| 25% deferred tax assets | 503 | 316 |
| Deferred tax in the balance sheet | -503 | -316 |
| Capitalized liability for tax settlement | -107 | -467 |
| Tax on group contributions directly charged to the balance sheet | -162 | -154 |
| Change in deffered tax taken to profit/loss | -187 | 128 |
| SUMMARY OF TAX EXPENCE FOR THE YEAR | ||
| Change in deferred tax taken to profit/loss | -187 | 128 |
| Tax payable of wealth | -13 | -6 |
| Tax payable taken to profit/loss | 137 | -226 |
| Residual tax/Corrected errors in previous years | 4 | -27 |
| Total tax taken to profit/loss | -60 | -131 |
| Tax taken to equity | 1 | -81 |
| Total tax | -59 | -212 |
| THE TAX COST IS ENTERED AGAINST THE FOLOOWING ITEMS | ||
| Tax | -82 | -115 |
| Tax on other comprehensive income | 22 | -17 |
| Equity | 1 | -81 |
| Total tax | -59 | -212 |
| RECONCILIATION OF COST OF TAXES AGAINST ORDINARY PROFIT BEFORE TAX | ||
| Accounting income before tax | -153 | 1 028 |
| Expected tax in accordance with nominal rate (25 %) | 38 | -257 |
| Tax effect of: | ||
| Permanent differences | 45 | 159 |
| Residual tax/Corrected errors in previous years | 4 | -27 |
| Change from previous year | -133 | 0 |
| Wealth tax | -13 | -6 |
| Total tax taken to profit/loss | -60 | -131 |
| Effective tax rate | -39 % | 13 % |
| WEALTH TAX | ||
| Taxable value assets | 670 137 | 668 994 |
| Taxable value liabilites | -664 757 | -666 457 |
| Net wealth | 5 380 | 2 537 |
| Base amount wealth tax | 5 380 | 2 537 |
| Wealth tax (0,25%) | 13 | 6 |
Note 20 Intangible assets
| NOK MILLIONS | 2023 | 2022 |
|---|---|---|
| Book value 01.01. | 978 | 727 |
| Acquisition cost 01.01. | 2 348 | 2 025 |
| Total additions | 455 | 324 |
| of which internally developed | 0 | 0 |
| of which bought | 455 | 324 |
| Disposals | 0 | 0 |
| Acquisition cost 31.12. ¹ | 2 803 | 2 348 |
| Accumulated depreciation and write-dows prev.years | -1 371 | -1 298 |
| Ordinary depreciation for the year | -107 | -73 |
| Accumulated depreciation and write-dows 31.12. | -1 478 | -1 371 |
| Book value 31.12. | 1 326 | 978 |
| Depreciation period | 1 to 20 years | 1 to 20 years |
| ¹ Intangible assets contains IT-systems | ||
Note 21 Fair value hierarchy
| 31.12.2023 NOK MILLIONS | Level 1 | Level 2 | Level 3 | Total |
|---|---|---|---|---|
| FINANCIAL ASSETS BOOKED AT FAIR VALUE | ||||
| CORPORATE PORTFOLIO | ||||
| Certificates | 0 | 440 | 0 | 440 |
| Bonds | 0 | 7 975 | 0 | 7 975 |
| Fixed-income funds | 3 344 | 0 | 0 | 3 344 |
| Fixed-income securities | 3 344 | 8 416 | 0 | 11 760 |
| Loans and receivables | 916 | 219 | 0 | 1 135 |
| Shares | 0 | 0 | 4 | 4 |
| Shares and units | 0 | 0 | 4 | 4 |
| Financial derivatives | 0 | 527 | 0 | 527 |
| Other financial assets | 0 | 1 | 0 | 1 |
| Total corporate portfolio | 4 261 | 9 162 | 4 | 13 426 |
| COMMON PORTFOLIO | ||||
| Certificates | 1 578 | 1 618 | 0 | 3 196 |
| Bonds | 20 668 | 28 533 | 0 | 49 202 |
| Fixed-income funds | 24 743 | 11 070 | 16 041 | 51 854 |
| Fixed-income securities | 46 989 | 41 221 | 16 041 | 104 252 |
| Loans and receivables | 19 960 | 829 | 0 | 20 788 |
| Shares | 68 712 | 2 134 | 3 403 | 74 248 |
| Equity funds | 89 660 | 0 | 37 | 89 696 |
| Property funds | 0 | 1 980 | 8 176 | 10 156 |
| Special funds | 0 | 2 497 | 0 | 2 497 |
| Private Equity | 0 | 0 | 42 470 | 42 470 |
| Shares and units | 158 371 | 6 611 | 54 085 | 219 067 |
| Financial derivatives | 0 | 9 814 | 0 | 9 814 |
| Other financial assets | 0 | 790 | 0 | 790 |
| Total common portfolio | 225 320 | 59 265 | 70 126 | 354 711 |
| INVESTMENT OPTION PORTFOLIO | ||||
| Fixed-income funds | 249 | 9 | 0 | 257 |
| Fixed-income securities | 249 | 9 | 0 | 257 |
| Loans and receivables | 102 | 0 | 0 | 102 |
| Equity funds | 1 048 | 0 | 0 | 1 048 |
| Property funds | 0 | 0 | 43 | 43 |
| Special funds | 0 | 14 | 0 | 14 |
| Shares and units | 1 048 | 14 | 43 | 1 104 |
| Financial derivatives | 0 | 24 | 0 | 24 |
| Other financial assets | 0 | 0 | 0 | 0 |
| Total investment option portfolio | 1 398 | 47 | 43 | 1 488 |
| Total financial assets valued at fair value | 230 979 | 68 473 | 70 173 | 369 625 |
| CORPORATE PORTFOLIO | ||||
| Buildings and other real estate | 0 | 0 | 1 301 | 1 301 |
| Total buildings and other real estate | 0 | 0 | 1 301 | 1 301 |
| FINANCIAL LIABILITIES BOOKED AT FAIR VALUE | ||||
| CORPORATE PORTFOLIO | ||||
| Financial derivatives | 0 | 0 | 0 | 0 |
| Debt to credit institutions | 578 | 0 | 0 | 578 |
| Total corporate portfolio | 578 | 0 | 0 | 578 |
| COMMON PORTFOLIO | ||||
| Financial derivatives | 0 | 1 137 | 0 | 1 137 |
| Debt to credit institutions | 6 126 | 0 | 0 | 6 126 |
| Total common portfolio | 6 126 | 1 137 | 0 | 7 263 |
| INVESTMENT OPTION PORTFOLIO | ||||
| Financial derivatives | 0 | 1 | 0 | 1 |
| Debt to credit institutions | 23 | 0 | 0 | 23 |
| Total investment option portfolio | 23 | 1 | 0 | 25 |
| Total financial liabilities at fair value | 6 727 | 1 139 | 0 | 7 866 |
| 31.12.2022 NOK MILLIONS | Level 1 | Level 2 | Level 3 | Total |
|---|---|---|---|---|
| FINANCIAL ASSETS BOOKED AT FAIR VALUE | ||||
| CORPORATE PORTFOLIO | ||||
| Certificates | 0 | 318 | 0 | 318 |
| Bonds | 47 | 7 367 | 0 | 7 414 |
| Fixed-income funds | 3 194 | 0 | 0 | 3 194 |
| Fixed-income securities | 3 241 | 7 685 | 0 | 10 926 |
| Loans and receivables | 619 | 489 | 0 | 1 108 |
| Shares | 0 | 0 | 6 | 6 |
| Shares and units | 0 | 0 | 6 | 6 |
| Financial derivatives | 0 | 455 | 0 | 455 |
| Other financial assets | 0 | 0 | 0 | 0 |
| Total corporate portfolio | 3 860 | 8 630 | 6 | 12 496 |
| COMMON PORTFOLIO | ||||
| Certificates | 1 853 | 1 079 | 0 | 2 931 |
| Bonds | 18 254 | 38 572 | 0 | 56 826 |
| Fixed-income funds | 19 831 | 9 569 | 9 835 | 39 234 |
| Fixed-income securities | 39 938 | 49 219 | 9 835 | 98 992 |
| Loans and receivables | 16 397 | 193 | 0 | 16 590 |
| Shares | 47 713 | 1 609 | 3 262 | 52 584 |
| Equity funds | 80 476 | 0 | 60 | 80 536 |
| Property funds | 0 | 2 165 | 7 083 | 9 248 |
| Special funds | 0 | 2 191 | 0 | 2 191 |
| Private Equity | 0 | 0 | 35 785 | 35 785 |
| Shares and units | 128 189 | 5 966 | 46 189 | 180 344 |
| Financial derivatives | 0 | 4 164 | 0 | 4 164 |
| Other financial assets | 0 | 493 | 0 | 493 |
| Total common portfolio | 184 523 | 60 036 | 56 024 | 300 584 |
| INVESTMENT OPTION PORTFOLIO | ||||
| Fixed-income funds | 265 | 8 | 0 | 273 |
| Fixed-income securities | 265 | 8 | 0 | 273 |
| Loans and receivables | 98 | 0 | 0 | 98 |
| Equity funds | 862 | 0 | 0 | 862 |
| Property funds | 0 | 0 | 47 | 47 |
| Special funds | 0 | 12 | 0 | 12 |
| Shares and units | 862 | 12 | 47 | 922 |
| Financial derivatives | 0 | 9 | 0 | 9 |
| Other financial assets | 0 | 4 | 0 | 4 |
| Total investment option portfolio | 1 225 | 34 | 47 | 1 305 |
| Total financial assets valued at fair value | 189 608 | 68 699 | 56 078 | 314 385 |
| CORPORATE PORTFOLIO | ||||
| Buildings and other real estate | 0 | 0 | 1 392 | 1 392 |
| Total buildings and other real estate | 0 | 0 | 1 392 | 1 392 |
| FINANCIAL LIABILITIES BOOKED AT FAIR VALUE | ||||
| CORPORATE PORTFOLIO | ||||
| Financial derivatives | 0 | 60 | 0 | 60 |
| Debt to credit institutions | 512 | 0 | 0 | 512 |
| Total corporate portfolio | 512 | 60 | 0 | 572 |
| COMMON PORTFOLIO | ||||
| Financial derivatives | 0 | 1 321 | 0 | 1 321 |
| Debt to credit institutions | 2 130 | 0 | 0 | 2 130 |
| Total common portfolio | 2 130 | 1 321 | 0 | 3 452 |
| INVESTMENT OPTION PORTFOLIO | ||||
| Financial derivatives | 0 | 6 | 0 | 6 |
| Debt to credit institutions | 36 | 0 | 0 | 36 |
| Total investment option portfolio | 36 | 6 | 0 | 42 |
| Total financial liabilities at fair value | 2 678 | 1 387 | 0 | 4 066 |
| Changes in Level 3 shares, unlisted CORPORATE PORTFOLIO | Book value 31.12.2023 | Book value 31.12.2022 |
|---|---|---|
| Opening balance 01.01. | 6 | 8 |
| Sold | 0 | 0 |
| Bought | 0 | 0 |
| Unrealised changes | -2 | -2 |
| Closing balance 31.12. | 4 | 6 |
| Realised gains/losses | 0 | 0 |
| Changes in Level 3 shares, unlisted COMMON PORTFOLIO | Book value 31.12.2023 | Book value 31.12.2022 |
|---|---|---|
| Opening balance 01.01. | 3 262 | 2 721 |
| Sold | -43 | -53 |
| Bought | 84 | 432 |
| Unrealised changes | 100 | 162 |
| Closing balance 31.12. | 3 403 | 3 262 |
| Realised gains/losses | -27 | -6 |
| Changes in Level 3 equity funds, unlisted COMMON PORTFOLIO | Book value 31.12.2023 | Book value 31.12.2022 |
|---|---|---|
| Opening balance 01.01. | 60 | 50 |
| Sold | 0 | 0 |
| Bought | 0 | 0 |
| Unrealised changes | -23 | 9 |
| Closing balance 31.12. | 37 | 60 |
| Realised gains/losses | 0 | 0 |
| Changes in Level 3, private equity and property funds COMMON PORTFOLIO | Book value 31.12.2023 | Book value 31.12.2022 |
|---|---|---|
| Opening balance 01.01. | 52 703 | 40 127 |
| Sold | -4 798 | -5 753 |
| Bought | 15 886 | 14 036 |
| Unrealised changes | 2 895 | 4 292 |
| Closing balance 31.12. | 66 687 | 52 703 |
| Realised gains/losses | 1 844 | 2 313 |
| Changes in Level 3, property funds INVESTMENT OPTION PORTFOLIO | Book value 31.12.2023 | Book value 31.12.2022 |
|---|---|---|
| Opening balance 01.01. | 48 | 0 |
| Sold | -2 | -2 |
| Bought | 0 | 50 |
| Unrealised changes | -3 | -1 |
| Closing balance 31.12. | 43 | 48 |
| Realised gains/losses | 0 | 0 |
| Changes in Level 3, buildings and other real estate | Book value 31.12.2023 | Book value 31.12.2022 |
|---|---|---|
| Opening balance 01.01. | 1 392 | 1 004 |
| Sold | -3 | 0 |
| Bought | 0 | 0 |
| Unrealised changes | -50 | 428 |
| Other | -39 | -40 |
| Closing balance 31.12. | 1 301 | 1 392 |
| Realised gains/losses | 0 | 0 |
| Total level 3 | 71 474 | 57 470 |
Unrealised changes are reflected in the line «Value changes on investments» in the different portfolios in the income statement.
The amounts in the level distribution can in turn be found in the financial position statement under various portfolios’ allocation of financial instruments at fair value and investment property.
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 easily and regularly available from a stock market, dealer, broker, industry grouping, price setting service or regulatory authority, and these prices represent actual and regularly occurring transactions at arm’s length.
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 therefore not considered to be traded in an active market, as well as prices based on corresponding assets and price-leading indicators that can be confirmed from market information. Example instruments at Level 2 are fixed income securities priced on the basis of interest rate paths.
LEVEL 3: Instruments at Level 3 contain 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 company include unlisted shares and Private Equity.
Valuations related to items in the various levels are described in note 25 for the Group. For description of the pricing of investment property, we refer to note 3 for the Group.
The fair value of assets and liabilities measured at amortized cost are stated in note 23. Level based classification of these items will be as follows; assets classified as held to maturity are included in level 1, lending and loans and receivables are included in level 2. Liabilities, measured at amortized cost, will be categorized as follows: subordinated loans are included in both level 1 and 2, hybrid tier 1 securities are included in level 2 and debt to credit institutions are included in level 1. Information regarding pricing of these interest bearing instruments are available in note 25 for the Group.
No sensitivity analysis has been carried out on securities included in Level 3. A change in the variables of the pricing is considered of little significance on the securities. A sensitivity analysis for investment property is available in the annual report. On a general basis, a 5 percent change in the pricing would produce a change of NOK 3 574 million as of 31.12.2023 on the assets in level 3.
With regard to transferring securities between the levels, a limit is set for the number of trading days and the amount of trading for shares by separating Level 1 and Level 2. 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. For 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.
During the year of 2023, NOK 157 million moved from Level 1 to Level 2 and NOK 171 million moved from level 2 to level 1. The amounts are related to equity instruments and the movements are due to change in liquidity. There were no other movements between the different levels in KLP.
Note 22 Shares and holdings in subsidiaries, associated enterprises and jointly controlled entities
| NOK MILLIONS | Organisation number | Holding % | OE on first acquisition | Acquisition cost | Book value 31.12.22 | Additions/ disposals | Value adjustment | Profit/ loss share | Equity transaction¹ | Dividend | Book value 31.12.23 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| SHARES IN THE CORPORATE PORTFOLIO PROPERTY SUBSIDIARIES | |||||||||||
| KLP Huset AS | |||||||||||
| Dronning Eufemiasgate 10 | 889828382 | 100,0 % | 0 | 0 | 2 540 | 0 | -315 | 83 | -92 | 0 | 2 216 |
| 0191 Oslo | |||||||||||
| KLP Zander Kaaes gt. 7 AS | |||||||||||
| Abels gate 9 | 999659527 | 100,0 % | 0 | 790 | 943 | 0 | -90 | 40 | -41 | 0 | 852 |
| 7030 Trondheim | |||||||||||
| Total shares and units in property subsidiaries in the corporate portfolio | 0 | 790 | 3 483 | 0 | -405 | 124 | -133 | 0 | 3 068 | ||
| SHARES IN THE CORPORATE PORTFOLIO | |||||||||||
| SUBSIDIARIES (EXCL. PROPERTY) | |||||||||||
| KLP Skadeforsikring AS | |||||||||||
| Dronning Eufemiasgate 10 | 970896856 | 100,0 % | 59 | 79 | 2 269 | 0 | 0 | 235 | 90 | 0 | 2 594 |
| 0191 Oslo | |||||||||||
| KLP Kapitalforvaltning AS | |||||||||||
| Dronning Eufemiasgate 10 | 968437666 | 100,0 % | 7 | 14 | 393 | 0 | 0 | 42 | -14 | 0 | 422 |
| 0191 Oslo | |||||||||||
| KLP Forsikringsservice AS | |||||||||||
| Dronning Eufemiasgate 10 | 967696676 | 100,0 % | 0 | 0 | 8 | 0 | 0 | 1 | 0 | 0 | 8 |
| 0191 Oslo | |||||||||||
| KLP Bankholding AS | |||||||||||
| Dronning Eufemiasgate 10 | 993749532 | 100,0 % | 15 | 15 | 2 969 | 0 | 0 | 257 | -52 | 0 | 3 174 |
| 0191 Oslo | |||||||||||
| Total shares and units in subsidiaries (excl. property) in the corporate portfolio | 80 | 108 | 5 639 | 0 | 0 | 535 | 24 | 0 | 6 198 | ||
| ASSOCIATED ENTERPRISES IN THE CORPORATE PORTFOLIO | |||||||||||
| Norsk Pensjon AS | |||||||||||
| Hansteens gate 2 | 890050212 | 25,0 % | 5 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 2 |
| 0253 Oslo | |||||||||||
| Fylkeshuset AS | |||||||||||
| Fylkeshuset | 930591114 | 48,0 % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 6404 Molde | |||||||||||
| Total shares and units in associated enterprises in the corporate portfolio | 5 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 3 | ||
| Total shares and units in other subsidiaries, associated enterprises and jointly controlled entities in the corporate portfolio | 85 | 110 | 5 641 | 0 | 0 | 535 | 24 | 0 | 6 200 | ||
| Total subsidiaries, associated enterprises and jointly controlled entities | 85 | 901 | 9 124 | 0 | -405 | 659 | -109 | 0 | 9 269 | ||
| PROPERTY SUBSIDIARIES | |||||||||||
| SHARES IN THE COMMON AND INVESTMENT OPTION PORTFOLIOS | |||||||||||
| KLP Eiendom AS | |||||||||||
| Dronning Eufemiasgate 10 | 988394750 | 100,0 % | 0 | 0 | 75 280 | 0 | -3 768 | 2 988 | -463 | 0 | 74 037 |
| 0191 Oslo | |||||||||||
| Total shares and units in property subsidiaries in the common and investment option portfolios | 0 | 0 | 75 280 | 0 | -3 768 | 2 988 | -463 | 0 | 74 037 | ||
| SUBSIDIARIES IN THE COMMOM PORTFOLIO | |||||||||||
| Copenhagen Infrastructure Partners III GP APS | |||||||||||
| Nørregade 21 | 100,0 % | 0 | 13 | 15 | 1 | 0 | 0 | 0 | 0 | 16 | |
| 1165 København K. | |||||||||||
| Denmark | |||||||||||
| Copenhagen Infrastructure Partners II GP APS | |||||||||||
| Nørregade 21 | 100,0 % | 9 | 16 | 8 | 0 | 0 | -1 | 0 | 0 | 6 | |
| 1165 København K. | |||||||||||
| Denmark | |||||||||||
| Copenhagen Infrastructure Partners IV GP | |||||||||||
| Nørregade 21 | 100,0 % | 0 | 7 | 20 | 6 | 0 | -3 | 0 | 0 | 22 | |
| 1165 København K. | |||||||||||
| Denmark | |||||||||||
| Total shares and units in subsidiaries in the commom portfolio | 9 | 36 | 42 | 7 | 0 | -5 | 0 | 0 | 44 | ||
| JOINTLY CONTROLLED ENTITIES IN THE COMMON PORTFOLIO | |||||||||||
| KLP Norfund Investments IS | |||||||||||
| Fridtjof Nansens plass 4 | 999548636 | 49,0 % | 0 | 1 140 | 918 | 441 | 0 | 84 | 0 | 0 | 1 442 |
| 0160 OSLO | |||||||||||
| Total shares and units in jointly controlled entities in the common portfolio | 0 | 1 140 | 918 | 441 | 0 | 84 | 0 | 0 | 1 442 | ||
| ASSOCIATED ENTERPRISES IN THE COMMON PORTFOLIO | |||||||||||
| Norfinance AS | |||||||||||
| Fridtjof Nansens plass 4 | 912764729 | 46,5 % | 92 | 463 | 744 | 4 | 0 | 2 | 0 | -31 | 719 |
| 0160 OSLO | |||||||||||
| Tensio AS | |||||||||||
| Kjøpmannsgata 7A | 922828172 | 20,0 % | 1 653 | 1 303 | 1 099 | 0 | 0 | 44 | 0 | -50 | 1 093 |
| 7500 STJØRDAL | |||||||||||
| NEAS AS | |||||||||||
| Industriveien 1 | 960684737 | 33,3 % | 357 | 343 | 341 | 0 | 0 | 11 | 0 | -5 | 347 |
| 6517 Kristiansund N | |||||||||||
| Runde Holdco AS | |||||||||||
| Vestre Strømkaien 7 | 923101284 | 20,6 % | 400 | 184 | 270 | 0 | 0 | 448 | 0 | 0 | 719 |
| 5008 Bergen | |||||||||||
| Odal Vind AS | |||||||||||
| Pausvegen 6 | 924824905 | 33,2 % | 330 | 383 | 504 | 0 | 0 | 37 | 0 | -73 | 468 |
| 1927 Rånåsfoss | |||||||||||
| KLP Norfund Investments India AS | |||||||||||
| Fridtjof Nansens plass 4 | 926888455 | 49,0 % | 0 | 413 | 207 | 206 | 0 | -6 | 0 | 0 | 407 |
| 0160 Oslo | |||||||||||
| SR Energy AB | |||||||||||
| Rosenlundsg.3 Box 7123 | 30,0 % | 600 | 1 269 | 1 319 | 10 | 0 | 86 | 0 | -36 | 1 379 | |
| 402 33 Göteborg | |||||||||||
| Sweden | |||||||||||
| Skaftåsen Bidco AB | |||||||||||
| BOX 16285 | 23,2 % | 86 | 86 | 51 | 0 | 0 | -8 | 0 | 0 | 43 | |
| 103 25 Stockholm | |||||||||||
| Sweden | |||||||||||
| Total shares and units in associated enterprises in the common portfolio | 3 517 | 4 442 | 4 535 | 219 | 0 | 616 | 0 | -195 | 5 175 | ||
| Total shares and units in other subsidiaries, associated enterprises and jointly controlled entities in the common portfolio | 3 526 | 5 618 | 5 495 | 667 | 0 | 695 | 0 | -195 | 6 662 | ||
| ¹ The column equity transaction include group contribution | |||||||||||
All shares and other holdings have equal voting proportions.
Note 23 Fair value of financial assets and liabilities
For information regarding pricing of financial assets and liabilities see note 25 Fair value of financial assets and liabilities in the consolidated financial statement.
| 31.12.2023 NOK MILLIONS | Corporate portfolio | Common portfolio | Investment option portfolio | Total | ||||
|---|---|---|---|---|---|---|---|---|
| Book value | Fair value | Book value | Fair value | Book value | Fair value | Book value | Fair value | |
| ASSETS – AT AMORTIZED COST | ||||||||
| FIXED-INCOME SECURITIES | ||||||||
| Norwegian bonds | 5 720 | 5 469 | 65 501 | 63 444 | 333 | 317 | 71 554 | 69 231 |
| Accrued not due interest | 89 | 89 | 874 | 874 | 4 | 4 | 967 | 967 |
| Foreign bonds | 15 288 | 14 671 | 137 631 | 131 700 | 641 | 609 | 153 560 | 146 980 |
| Accrued not due interest | 158 | 158 | 2 114 | 2 114 | 11 | 11 | 2 283 | 2 283 |
| Total fixed-income securities | 21 256 | 20 388 | 206 120 | 198 132 | 989 | 941 | 228 365 | 219 461 |
| OTHER LOANS AND RECEIVABLES | ||||||||
| Secured loans | 0 | 0 | 2 782 | 2 689 | 0 | 0 | 2 782 | 2 689 |
| Lending with public sector guarantee | 0 | 0 | 73 602 | 72 237 | 0 | 0 | 73 602 | 72 237 |
| Loans abroad secured by mortgage and local government guarantee | 0 | 0 | 4 991 | 5 040 | 0 | 0 | 4 991 | 5 040 |
| Accrued not due interest | 0 | 0 | 591 | 591 | 0 | 0 | 591 | 591 |
| Total other loans and receivables | 0 | 0 | 81 966 | 80 556 | 0 | 0 | 81 966 | 80 556 |
| Total financial assets at amortized cost | 21 256 | 20 388 | 288 086 | 278 688 | 989 | 941 | 310 331 | 300 017 |
| ASSETS – AT FAIR VALUE | ||||||||
| EQUITY CAPITAL INSTRUMENTS | ||||||||
| Norwegian shares | 4 | 4 | 12 271 | 12 271 | 0 | 0 | 12 275 | 12 275 |
| Foreign shares | 0 | 0 | 61 977 | 61 977 | 0 | 0 | 61 977 | 61 977 |
| Total shares | 4 | 4 | 74 248 | 74 248 | 0 | 0 | 74 252 | 74 252 |
| Property funds | 0 | 0 | 10 156 | 10 156 | 43 | 43 | 10 198 | 10 198 |
| Norwegian equity funds | 0 | 0 | 89 369 | 89 369 | 1 048 | 1 048 | 90 417 | 90 417 |
| Foreign equity funds | 0 | 0 | 42 797 | 42 797 | 0 | 0 | 42 797 | 42 797 |
| Total equity fund units | 0 | 0 | 142 322 | 142 322 | 1 090 | 1 090 | 143 412 | 143 412 |
| Norwegian alternative investments | 0 | 0 | 2 497 | 2 497 | 14 | 14 | 2 511 | 2 511 |
| Foreign alternative investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total alternative investments | 0 | 0 | 2 497 | 2 497 | 14 | 14 | 2 511 | 2 511 |
| Total shares and units | 4 | 4 | 219 067 | 219 067 | 1 104 | 1 104 | 220 175 | 220 175 |
| DEBT INSTRUMENTS AT FAIR VALUE | ||||||||
| Norwegian bonds | 7 064 | 7 064 | 29 484 | 29 484 | 0 | 0 | 36 548 | 36 548 |
| Foreign bonds | 846 | 846 | 19 205 | 19 205 | 0 | 0 | 20 052 | 20 052 |
| Accrued not due interest | 65 | 65 | 512 | 512 | 0 | 0 | 577 | 577 |
| Norwegian fixed-income funds | 3 344 | 3 344 | 26 222 | 26 222 | 257 | 257 | 29 824 | 29 824 |
| Foreign fixed-income funds | 0 | 0 | 25 632 | 25 632 | 0 | 0 | 25 632 | 25 632 |
| Accrued not due interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Norwegian certificates | 435 | 435 | 2 272 | 2 272 | 0 | 0 | 2 707 | 2 707 |
| Foreign certificates | 0 | 0 | 898 | 898 | 0 | 0 | 898 | 898 |
| Accrued not due interest | 5 | 5 | 26 | 26 | 0 | 0 | 31 | 31 |
| Fixed income securities | 11 760 | 11 760 | 104 252 | 104 252 | 257 | 257 | 116 269 | 116 269 |
| Norwegian loans and receivables | 417 | 417 | 14 977 | 14 977 | 25 | 25 | 15 420 | 15 420 |
| Foreign loans and receivables | 718 | 718 | 5 811 | 5 811 | 77 | 77 | 6 606 | 6 606 |
| Total loans and receivables | 1 135 | 1 135 | 20 788 | 20 788 | 102 | 102 | 22 026 | 22 026 |
| DERIVATIVES | ||||||||
| Interest rate swaps | 437 | 437 | 963 | 963 | 0 | 0 | 1 400 | 1 400 |
| Share options | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Forward exchange contracts | 89 | 89 | 8 851 | 8 851 | 24 | 24 | 8 964 | 8 964 |
| Total financial derivatives classified as assets | 527 | 527 | 9 814 | 9 814 | 24 | 24 | 10 365 | 10 365 |
| OTHER FINANCIAL ASSETS | ||||||||
| Other financial assets | 1 | 1 | 790 | 790 | 0 | 0 | 791 | 791 |
| Total financial assets valued at fair value | 13 426 | 13 426 | 354 711 | 354 711 | 1 488 | 1 488 | 369 625 | 369 625 |
| LIABILITIES | ||||||||
| DERIVATIVES | ||||||||
| Interest rate swaps | 0 | 0 | 57 | 57 | 0 | 0 | 57 | 57 |
| Forward exchange contracts | 0 | 0 | 1 081 | 1 081 | 1 | 1 | 1 082 | 1 082 |
| Total financial derivatives classified as liabilities | 0 | 0 | 1 137 | 1 137 | 1 | 1 | 1 139 | 1 139 |
| SUBORDINATED LOAN CAPITAL | ||||||||
| Subordinated loan capital | 3 361 | 3 327 | 0 | 0 | 0 | 0 | 3 361 | 3 327 |
| Hybrid Tier 1 securities | 1 434 | 1 434 | 0 | 0 | 0 | 0 | 1 434 | 1 434 |
| Total subordinated loan capital etc. | 4 795 | 4 761 | 0 | 0 | 0 | 0 | 4 795 | 4 761 |
| LIABILITIES TO CREDIT INSTITUTIONS | ||||||||
| Repos | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Norwegian call money ¹ | 0 | 0 | 1 277 | 1 277 | 0 | 0 | 1 277 | 1 277 |
| Foreign call money ¹ | 578 | 578 | 4 849 | 4 849 | 23 | 23 | 5 450 | 5 450 |
| Total liabilities to credit institutions | 578 | 578 | 6 126 | 6 126 | 23 | 23 | 6 727 | 6 727 |
| ¹ Call money is collateral for paid/received margin related to derivatives. | ||||||||
| 31.12.2022 NOK MILLION | Corporate portfolio | Common portfolio | Investment option portfolio | Total | ||||
|---|---|---|---|---|---|---|---|---|
| Book value | Fair value | Book value | Fair value | Book value | Fair value | Book value | Fair value | |
| ASSETS – AT AMORTIZED COST | ||||||||
| INVESTMENTS HELD TO MATURITY | ||||||||
| Norwegian hold-to-maturity bonds | 494 | 500 | 2 559 | 2 573 | 2 | 2 | 3 055 | 3 075 |
| Accrued not due interest | 19 | 19 | 95 | 95 | 0 | 0 | 114 | 114 |
| Foreign hold-to-maturity bonds | 6 479 | 6 133 | 14 273 | 13 949 | 38 | 39 | 20 790 | 20 121 |
| Accrued not due interest | 39 | 39 | 202 | 202 | 1 | 1 | 241 | 241 |
| Total investments held to maturity | 7 030 | 6 691 | 17 129 | 16 820 | 41 | 41 | 24 200 | 23 552 |
| BONDS CLASSIFIED AS LOANS AND RECEIVABLES | ||||||||
| Norwegian bonds | 5 138 | 4 836 | 55 584 | 52 806 | 302 | 283 | 61 024 | 57 925 |
| Accrued not due interest | 70 | 70 | 769 | 769 | 4 | 4 | 844 | 844 |
| Foreign bonds | 7 789 | 7 303 | 113 271 | 105 231 | 586 | 545 | 121 645 | 113 079 |
| Accrued not due interest | 105 | 105 | 1 716 | 1 716 | 9 | 9 | 1 830 | 1 830 |
| Total bonds classified as loans and receivables | 13 102 | 12 314 | 171 339 | 160 522 | 902 | 842 | 185 343 | 173 678 |
| Total fixed-income securities | 20 132 | 19 005 | 188 468 | 177 342 | 943 | 883 | 209 543 | 197 230 |
| OTHER LOANS AND RECEIVABLES | ||||||||
| Secured loans | 0 | 0 | 2 935 | 2 836 | 0 | 0 | 2 935 | 2 836 |
| Lending with public sector guarantee | 0 | 0 | 70 213 | 68 807 | 0 | 0 | 70 213 | 68 807 |
| Loans abroad secured by mortgage and local government guarantee | 0 | 0 | 5 332 | 5 332 | 0 | 0 | 5 332 | 5 332 |
| Other loans | 0 | 0 | 115 | 115 | 0 | 0 | 115 | 115 |
| Accrued not due interest | 0 | 0 | 389 | 389 | 0 | 0 | 389 | 389 |
| Total other loans and receivables | 0 | 0 | 78 982 | 77 478 | 0 | 0 | 78 982 | 77 478 |
| Total financial assets at amortized cost | 20 132 | 19 005 | 267 451 | 254 820 | 943 | 883 | 288 525 | 274 708 |
| ASSETS – AT FAIR VALUE | ||||||||
| EQUITY CAPITAL INSTRUMENTS | ||||||||
| Norwegian shares | 6 | 6 | 10 961 | 10 961 | 0 | 0 | 10 968 | 10 968 |
| Foreign shares | 0 | 0 | 41 622 | 41 622 | 0 | 0 | 41 622 | 41 622 |
| Total shares | 6 | 6 | 52 584 | 52 584 | 0 | 0 | 52 590 | 52 590 |
| Property funds | 0 | 0 | 9 248 | 9 248 | 47 | 47 | 9 296 | 9 296 |
| Norwegian equity funds | 0 | 0 | 80 234 | 80 234 | 862 | 862 | 81 096 | 81 096 |
| Foreign equity funds | 0 | 0 | 36 087 | 36 087 | 0 | 0 | 36 087 | 36 087 |
| Total equity fund units | 0 | 0 | 125 570 | 125 570 | 909 | 909 | 126 479 | 126 479 |
| Norwegian alternative investments | 0 | 0 | 2 191 | 2 191 | 12 | 12 | 2 203 | 2 203 |
| Foreign alternative investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total alternative investments | 0 | 0 | 2 191 | 2 191 | 12 | 12 | 2 203 | 2 203 |
| Total shares and units | 6 | 6 | 180 344 | 180 344 | 922 | 922 | 181 272 | 181 272 |
| DEBT INSTRUMENTS AT FAIR VALUE | ||||||||
| Norwegian bonds | 7 144 | 7 144 | 27 753 | 27 753 | 0 | 0 | 34 898 | 34 898 |
| Foreign bonds | 223 | 223 | 28 552 | 28 552 | 0 | 0 | 28 775 | 28 775 |
| Accrued not due interest | 47 | 47 | 520 | 520 | 0 | 0 | 568 | 568 |
| Norwegian fixed-income funds | 3 194 | 3 194 | 21 271 | 21 271 | 273 | 273 | 24 738 | 24 738 |
| Foreign fixed-income funds | 0 | 0 | 17 964 | 17 964 | 0 | 0 | 17 964 | 17 964 |
| Accrued not due interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Norwegian certificates | 315 | 315 | 2 499 | 2 499 | 0 | 0 | 2 814 | 2 814 |
| Foreign certificates | 0 | 0 | 420 | 420 | 0 | 0 | 420 | 420 |
| Accrued not due interest | 4 | 4 | 12 | 12 | 0 | 0 | 15 | 15 |
| Fixed income securities | 10 926 | 10 926 | 98 992 | 98 992 | 273 | 273 | 110 191 | 110 191 |
| Norwegian loans and receivables | 637 | 637 | 10 531 | 10 531 | 32 | 32 | 11 200 | 11 200 |
| Foreign loans and receivables | 471 | 471 | 6 059 | 6 059 | 66 | 66 | 6 596 | 6 596 |
| Total loans and receivables | 1 108 | 1 108 | 16 590 | 16 590 | 98 | 98 | 17 795 | 17 795 |
| DERIVATIVES | ||||||||
| Interest rate swaps | 455 | 455 | 657 | 657 | 0 | 0 | 1 113 | 1 113 |
| Share options | 0 | 0 | 135 | 135 | 0 | 0 | 135 | 135 |
| Forward exchange contracts | 0 | 0 | 3 372 | 3 372 | 9 | 9 | 3 381 | 3 381 |
| Total financial derivatives classified as assets | 455 | 455 | 4 164 | 4 164 | 9 | 9 | 4 628 | 4 628 |
| OTHER FINANCIAL ASSETS | ||||||||
| Other financial assets | 0 | 0 | 493 | 493 | 4 | 4 | 498 | 498 |
| Total financial assets valued at fair value | 12 496 | 12 496 | 300 584 | 300 584 | 1 305 | 1 305 | 314 385 | 314 385 |
| LIABILITIES | ||||||||
| DERIVATIVES | ||||||||
| Interest rate swaps | 0 | 0 | 118 | 118 | 0 | 0 | 118 | 118 |
| Forward exchange contracts | 60 | 60 | 1 203 | 1 203 | 6 | 6 | 1 269 | 1 269 |
| Total financial derivatives classified as liabilities | 60 | 60 | 1 321 | 1 321 | 6 | 6 | 1 387 | 1 387 |
| SUBORDINATED LOAN CAPITAL | ||||||||
| Subordinated loan capital | 3 147 | 3 093 | 0 | 0 | 0 | 0 | 3 147 | 3 093 |
| Hybrid Tier 1 securities | 1 428 | 1 428 | 0 | 0 | 0 | 0 | 1 428 | 1 428 |
| Total subordinated loan capital etc. | 4 575 | 4 521 | 0 | 0 | 0 | 0 | 4 575 | 4 521 |
| LIABILITIES TO CREDIT INSTITUTIONS | ||||||||
| Norwegian call money ¹ | 0 | 0 | 636 | 636 | 3 | 3 | 639 | 639 |
| Foreign call money ¹ | 512 | 512 | 1 494 | 1 494 | 33 | 33 | 2 039 | 2 039 |
| Total liabilities to credit institutions | 512 | 512 | 2 130 | 2 130 | 36 | 36 | 2 678 | 2 678 |
| ¹ Call money is collateral for paid/received margin related to derivatives. | ||||||||
Note 24 Shares and equity fund units
Norwegian shares and equity fund units are disclosed with business registered number.
Market value is stated in millions of kroner. This means that if the market value is lower than NOK 0.5 million, this is reported as 0.
| NOK MILLIONS | Organisation number | Volume | Market value |
|---|---|---|---|
| NORWAY | |||
| SKOGINVEST AS | 3 825 000 | 38 | |
| NMI GP IV AS | 1 331 815 | 15 | |
| NORDIC CREDIT RATING AS | 911721287 | 29 970 | 4 |
| TOPCO AS (OSLOFJORD VARME) | 920349455 | 180 | 563 |
| TRONDERENERGI VEKST HOLDING AS | 980417824 | 195 951 | 402 |
| ZILIFT AS | 995873818 | 1 477 164 | 0 |
| ZILIFT AS A | 995873818 | 941 951 | 0 |
| ZILIFT AS B | 995873818 | 324 551 | 0 |
| ZILIFT AS C | 995873818 | 609 627 | 0 |
| ZILIFT AS D | 995873818 | 773 697 | 0 |
| ZILIFT AS E | 995873818 | 1 060 260 | 0 |
| ZILIFT AS F | 995873818 | 882 671 | 0 |
| TOTAL, UNSPECIFIED | 1 023 | ||
| ADEVINTA ASA | 921796226 | 1 404 849 | 158 |
| SCHIBSTED ASA-B SHS | 933739384 | 386 814 | 106 |
| SCHIBSTED | 933739384 | 290 543 | 85 |
| TELENOR | 982463718 | 2 602 304 | 303 |
| TOTAL, COMMUNICATION SERVICES | 653 | ||
| EUROPRIS ASA | 997639588 | 663 434 | 51 |
| KID ASA | 988384135 | 137 275 | 16 |
| KONGSBERG AUTOMOTIVE ASA | 942593821 | 2 815 111 | 6 |
| TOTAL, CONSUMER DISCRETIONARY | 73 | ||
| LEROY SEAFOOD GROUP ASA | 975350940 | 1 065 261 | 44 |
| MARINE HARVEST | 964118191 | 1 797 178 | 327 |
| ORKLA | 910747711 | 3 095 538 | 243 |
| SALMAR ASA | 960514718 | 294 297 | 167 |
| TOTAL, CONSUMER STAPLES | 782 | ||
| AKER BP ASA | 989795848 | 1 298 660 | 384 |
| AKER SOLUTIONS HOLDING ASA | 913748174 | 1 075 567 | 45 |
| DNO ASA | 921526121 | 3 292 952 | 33 |
| EQUINOR ASA | 923609016 | 4 344 176 | 1 399 |
| PETROLEUM GEO-SERVICES | 7 666 646 | 66 | |
| TGS NOPEC GEOPHYSICAL CO ASA | 997274334 | 235 127 | 31 |
| VAR ENERGI ASA | 919 160 675 | 1 487 882 | 48 |
| TOTAL, ENERGY | 2 006 | ||
| AASEN SPAREBANK | 937903502 | 56 846 | 8 |
| ABG SUNDAL COLLIER HOLDING ASA | 1 680 126 | 11 | |
| AURSKOG SPAREBANK | 937885644 | 99 446 | 22 |
| B2 HOLDING ASA | 992249986 | 763 738 | 6 |
| DNB BANK ASA | 984851006 | 3 785 172 | 815 |
| GJENSIDIGE FORSIKRING ASA | 995568217 | 807 164 | 150 |
| GRONG SPAREBANK | 937903146 | 92 057 | 14 |
| HOLAND OG SETSKOG SPAREBANK | 937885822 | 26 014 | 3 |
| JAREN SPAREBANK | 937895976 | 108 974 | 29 |
| MELHUS SPAREBANK | 937901291 | 64 814 | 10 |
| NIDAROS SPAREBANK | 937902719 | 19 575 | 2 |
| NORDIC MICROFINANCE INITIATIVE | 917763399 | 6 124 367 | 14 |
| NORWEGIAN MICROFINANCE INITIATIVE | 917763399 | 8 118 127 | 9 |
| ROMERIKE SPAREBANK | 937885911 | 103 475 | 12 |
| ROMSDAL SPAREBANK | 937900775 | 52 800 | 6 |
| ROMSDAL SPAREBANK-RTS | 937900775 | 22 123 | 0 |
| SANDNES SPAREBANK | 915691161 | 304 311 | 28 |
| SKUE SPAREBANK | 837889812 | 91 996 | 21 |
| SOGN SPAREBANK | 837897912 | 8 679 | 1 |
| SPAREBANK 1 HELGELAND | 937904029 | 356 528 | 46 |
| SPAREBANK 1 NORDMOERE | 937899408 | 143 158 | 18 |
| SPAREBANK 1 NORD-NORGE | 952706365 | 2 772 422 | 286 |
| SPAREBANK 1 OESTLANDET | 920426530 | 1 342 273 | 178 |
| SPAREBANK 1 OSTFOLD AKERSHUS | 837884942 | 180 205 | 58 |
| SPAREBANK 1 RINGERIKE HADELA | 937889275 | 234 424 | 71 |
| SPAREBANK 1 SMN | 937901003 | 4 222 118 | 597 |
| SPAREBANK 1 SOROST-NORGE | 944521836 | 1 608 606 | 103 |
| SPAREBANK 1 SR BANK ASA | 937895321 | 711 340 | 92 |
| SPAREBANK 68 GRADER NORD | 937905378 | 55 816 | 9 |
| SPAREBANKEN MORE-CAP CERT | 937899319 | 1 548 104 | 130 |
| SPAREBANKEN OST | 937888937 | 641 465 | 32 |
| SPAREBANKEN SOR | 937894538 | 669 013 | 96 |
| SPAREBANKEN VEST | 832554332 | 2 764 185 | 302 |
| STOREBRAND ASA | 916300484 | 1 849 607 | 166 |
| SUNNDAL SPAREBANK | 937899963 | 54 286 | 6 |
| TOTENS SPAREBANK | 937887787 | 218 949 | 45 |
| TYSNES SPAREBANK | 937897375 | 48 100 | 6 |
| TOTAL, FINANCIAL | 3 405 | ||
| BIOTEC PHARMACON | 200 694 | 8 | |
| NYKODE THERAPEUTICS ASA | 704 470 | 15 | |
| PHOTOCURE | 90 946 | 6 | |
| REDCORD AS | 7 100 | 0 | |
| ULTIMOVACS ASA | 82 003 | 10 | |
| TOTAL, HEALTHCARE | 40 | ||
| AF GRUPPEN ASA | 213 972 | 27 | |
| AKER ASA-A SHARES | 886581432 | 88 593 | 59 |
| AKER CARBON CAPTURE ASA | 1 320 492 | 18 | |
| AKER HORIZONS ASA | 925978558 | 953 229 | 4 |
| BONHEUR ASA | 830357432 | 84 498 | 20 |
| HEXAGON COMPOSITES ASA | 938992185 | 520 725 | 15 |
| HEXAGON PURUS ASA | 919317558 | 604 904 | 7 |
| HOEGH AUTOLINERS ASA | 303 202 | 28 | |
| KONGSBERG GRUPPEN ASA | 943753709 | 371 105 | 173 |
| MPC CONTAINER SHIPS AS | 1 498 547 | 20 | |
| NEL ASA | 6 640 837 | 46 | |
| NORWEGIAN AIR SHUTTLE AS | 965920358 | 3 056 405 | 33 |
| TOMRA SYSTEMS ASA | 882 214 | 109 | |
| VEIDEKKE ASA | 917103801 | 375 365 | 38 |
| WALLENIUS WILHELMSEN LOGISTI | 995216604 | 420 290 | 37 |
| TOTAL, INDUSTRY | 633 | ||
| HIDDN SOLUTIONS ASA | 220 | 0 | |
| ATEA ASA | 312 583 | 40 | |
| BOUVET ASA | 350 575 | 21 | |
| CRAYON GROUP HOLDING AS | 997602234 | 301 942 | 25 |
| KITRON ASA | 748 215 | 25 | |
| NORDIC SEMICONDUCTOR ASA | 966011726 | 689 398 | 87 |
| RENEWABLE ENERGY CORP | 977258561 | 1 086 353 | 15 |
| TOTAL, IT | 214 | ||
| BORREGAARD ASA | 998753562 | 377 473 | 65 |
| ELKEM ASA | 911382008 | 1 143 339 | 24 |
| NORSK HYDRO ASA | 914778271 | 5 679 851 | 388 |
| YARA INTERNATIONAL | 986228608 | 671 456 | 243 |
| TOTAL, RAW MATERIALS | 719 | ||
| ENTRA ASA | 999296432 | 180 920 | 21 |
| TOTAL, PROPERTY | 21 | ||
| CLOUDBERRY CLEAN ENERGY ASA | 752 523 | 9 | |
| ELMEA AS | 10 290 | 181 | |
| FJORDKRAFT HOLDING ASA | 431 646 | 13 | |
| ISTAD AS | 13 000 | 133 | |
| RINGERIKS-KRAFT AS | 976957628 | 150 | 238 |
| SCATEC SOLAR ASA | 990918546 | 473 581 | 39 |
| TRONDERENERGI AS | 980417824 | 1 652 744 | 1 186 |
| TUSSA KRAFT AS | 454 | 623 | |
| TOTAL, UTILITIES | 2 420 | ||
| TOTAL NORWAY | 11 988 | ||
| FOREIGN | |||
| ALPHABET INC-CL A | 601 200 | 853 | |
| ALPHABET INC-CL C | 531 280 | 760 | |
| AT&T | 709 211 | 121 | |
| LIBERTY MEDIA CORP-BRAVES C | 417 | 0 | |
| AUTO TRADER GROUP PLC | 98 243 | 9 | |
| BCE INC | 8 280 | 3 | |
| BOLLORE | 57 936 | 4 | |
| BT GROUP | 820 121 | 13 | |
| CAPCOM CO LTD | 21 600 | 7 | |
| CELLNEX TELECOM SAU | 61 522 | 25 | |
| CHARTER COMMUNICATIONS INC-A | 10 012 | 40 | |
| COMCAST CORP A (NEW) | 418 416 | 186 | |
| CYBERAGENT INC | 30 000 | 2 | |
| DENTSU | 18 100 | 5 | |
| DEUTSCHE TELEKOM | 322 385 | 78 | |
| ELECTRONIC ARTS | 28 160 | 39 | |
| ELISA OYJ | 14 986 | 7 | |
| EMBRACER GROUP AB | 35 786 | 1 | |
| FOX CORP- CLASS B - W/I | 42 900 | 12 | |
| HAKUHODO DY HOLDINGS | 13 200 | 1 | |
| HKT TRUST AND HKT LTD | 537 880 | 7 | |
| INFORMA PLC | 367 445 | 37 | |
| INFRASTRUTTURE WIRELESS ITAL | 16 896 | 2 | |
| INTERPUBLIC GROUP OF COS | 44 500 | 15 | |
| KDDI | 150 400 | 48 | |
| KOEI TECMO HOLDINGS CO LTD | 11 400 | 1 | |
| KPN (KON.) | 406 124 | 14 | |
| LIBERTY BROADBAND-C | 12 500 | 10 | |
| LIVE NATION ENTERTAINMENT IN | 18 700 | 18 | |
| YAHOO JAPAN CORP | 221 800 | 8 | |
| MATCH GROUP INC | 25 781 | 10 | |
| FACEBOOK INC-A | 224 350 | 806 | |
| NETFLIX INC | 44 296 | 219 | |
| NEWS CORP - CLASS A | 53 145 | 13 | |
| NEXON CO LTD | 34 900 | 6 | |
| NINTENDO CO | 103 300 | 55 | |
| NTT CORP | 3 188 600 | 39 | |
| OMNICOM GROUP | 19 316 | 17 | |
| FRANCE TELECOM | 166 582 | 19 | |
| CBS CORP B | 44 233 | 7 | |
| PINTEREST INC- CLASS A | 79 300 | 30 | |
| PUBLICIS GROUPE | 26 129 | 25 | |
| QUEBECOR INC -CL B | 13 100 | 3 | |
| REA GROUP LTD | 3 640 | 4 | |
| ROBLOX CORP -CLASS A | 36 700 | 17 | |
| ROGERS COMMUNICATIONS B | 33 078 | 16 | |
| ROKU INC | 14 600 | 14 | |
| SCOUT24 AG | 6 304 | 5 | |
| SEA LTD-ADR | 31 700 | 13 | |
| SEEK LTD | 23 372 | 4 | |
| SINGAPORE TELECOM | 764 380 | 14 | |
| SIRIUS XM RADIO INC | 95 000 | 5 | |
| SNAP INC - A | 134 300 | 23 | |
| SOFTBANK CORP | 295 500 | 37 | |
| SOFTBANK CORP | 121 300 | 55 | |
| TELECOM CORP NEW ZEALAND | 292 695 | 10 | |
| SQUARE ENIX HOLDINGS CO LTD | 6 500 | 2 | |
| SWISSCOM | 2 974 | 18 | |
| TAKE-TWO INTERACTIVE SOFTWRE | 17 400 | 28 | |
| TELE2 B | 58 368 | 5 | |
| TELECOM ITALIA ORD | 824 953 | 3 | |
| TELEFONICA DEUTSCHLAND HOLDI | 37 149 | 1 | |
| TELEFONICA | 480 036 | 19 | |
| TELIASONERA | 221 882 | 6 | |
| TELSTRA GROUP LTD | 518 988 | 14 | |
| TELUS CORP | 40 148 | 7 | |
| T-MOBILE US INC | 53 854 | 88 | |
| TOHO CO | 8 100 | 3 | |
| TRADE DESK INC/THE -CLASS A | 46 800 | 34 | |
| UNIVERSAL MUSIC GROUP NV | 93 375 | 27 | |
| VERIZON COMMUNICATIONS | 417 698 | 160 | |
| VIVENDI | 55 407 | 6 | |
| VODAFONE GROUP | 4 545 470 | 40 | |
| DISNEY (WALT) | 181 754 | 167 | |
| WARNER BROS DISCOVERY INC | 238 550 | 28 | |
| WPP PLC | 84 744 | 8 | |
| ZOOMINFO TECHNOLOGIES INC | 20 500 | 4 | |
| TOTAL, COMMUNICATION SERVICES | 4 490 | ||
| ACCOR | 18 630 | 7 | |
| ADIDAS | 16 113 | 33 | |
| ADVANCE AUTO PARTS | 6 300 | 4 | |
| AIRBNB INC-CLASS A | 41 100 | 57 | |
| AISIN SEIKI CO | 12 600 | 4 | |
| AMADEUS IT HOLDING SA-A SHS | 91 061 | 66 | |
| AMAZON.COM | 938 880 | 1 449 | |
| DELPHI AUTOMOTIVE PLC | 28 109 | 26 | |
| ARAMARK | 20 000 | 6 | |
| AUTOZONE | 1 955 | 51 | |
| DUFRY AG-REG | 25 272 | 10 | |
| NAMCO BANDAI HOLDINGS | 57 000 | 12 | |
| BARRATT DEVELOPMENTS | 84 588 | 6 | |
| LIMITED BRANDS | 23 500 | 10 | |
| BMW STAMM | 29 499 | 33 | |
| BMW VORZUG | 5 429 | 5 | |
| BERKELEY GROUP HOLDINGS | 9 875 | 6 | |
| BEST BUY CO | 17 284 | 14 | |
| PRICELINE.COM | 3 911 | 141 | |
| BORGWARNER INC | 24 600 | 9 | |
| BRIDGESTONE CORP | 64 600 | 27 | |
| BRP INC/CA- SUB VOTING | 5 100 | 4 | |
| BURBERRY GROUP | 120 066 | 22 | |
| BURLINGTON STORES INC | 5 700 | 11 | |
| CANADIAN TIRE CORP A | 14 500 | 16 | |
| CARMAX | 12 900 | 10 | |
| CARNIVAL CORP | 106 003 | 20 | |
| CARNIVAL PLC-ADR | 139 600 | 24 | |
| CHEWY INC - CLASS A | 4 300 | 1 | |
| CHIPOTLE MEXICAN GRILL INC | 2 800 | 65 | |
| RICHEMONT (FIN) UNIT A | 72 159 | 101 | |
| COMPASS GROUP | 295 903 | 82 | |
| CONTINENTAL | 11 437 | 10 | |
| DARDEN RESTAURANTS | 13 000 | 22 | |
| DECKERS OUTDOOR CORP | 3 200 | 22 | |
| DELIVERY HERO AG | 20 747 | 6 | |
| DENSO CORP | 178 400 | 27 | |
| DICK'S SPORTING GOODS INC | 4 900 | 7 | |
| D'IETEREN SA/NV | 2 776 | 6 | |
| DOLLARAMA INC | 25 500 | 19 | |
| DOMINO'S PIZZA INC | 5 870 | 25 | |
| DOORDASH INC - A | 23 700 | 24 | |
| D.R. HORTON | 28 600 | 44 | |
| DR ING HC F PORSCHE AG | 12 708 | 11 | |
| EBAY | 49 874 | 22 | |
| ETSY INC | 10 600 | 9 | |
| EXPEDIA | 12 450 | 19 | |
| FAST RETAILING CO | 19 700 | 50 | |
| FERRARI NV | 12 538 | 43 | |
| FORD MOTOR CO | 390 808 | 48 | |
| GARMIN | 18 100 | 24 | |
| GENERAL MOTORS CO | 138 689 | 51 | |
| GENUINE PARTS CO | 15 375 | 22 | |
| GILDAN ACTIVEWEAR | 15 100 | 5 | |
| HASBRO | 15 900 | 8 | |
| HENNES & MAURITZ B | 77 877 | 14 | |
| HERMES INTERNATIONAL | 4 350 | 94 | |
| HILTON WORLDWIDE HOLDINGS IN | 27 633 | 51 | |
| HOME DEPOT | 100 728 | 354 | |
| HONDA MOTOR CO | 518 100 | 55 | |
| HYATT HOTELS CORP - CL A | 4 900 | 6 | |
| IDP EDUCATION LTD | 66 440 | 9 | |
| IIDA GROUP HOLDINGS CO LTD | 10 500 | 2 | |
| INDITEX | 104 310 | 46 | |
| INTERCONTINENTAL HOTELS | 37 478 | 34 | |
| ISUZU MOTORS | 71 200 | 9 | |
| JD SPORTS FASHION PLC | 331 445 | 7 | |
| TAKEAWAY.COM NV | 19 726 | 3 | |
| PPR | 11 004 | 49 | |
| KINGFISHER | 228 258 | 7 | |
| KOITO MFG | 13 600 | 2 | |
| LEAR CORP | 4 200 | 6 | |
| LENNAR CORP-A | 26 900 | 41 | |
| LKQ CORP | 31 400 | 15 | |
| LOWE'S COS | 59 299 | 134 | |
| LUCID GROUP INC | 78 800 | 3 | |
| LULULEMON ATHLETICA INC | 11 900 | 62 | |
| MAGNA INTERNATIONAL A | 30 388 | 18 | |
| MARRIOTT INT'L A | 27 110 | 62 | |
| MAZDA MOTOR CORP | 49 700 | 5 | |
| MCDONALD'S CORP | 73 849 | 222 | |
| MCDONALD'S HOLDINGS CO JAPAN | 4 500 | 2 | |
| MERCADOLIBRE INC | 4 500 | 72 | |
| DAIMLERCHRYSLER | 81 018 | 57 | |
| MICHELIN | 64 139 | 23 | |
| MOHAWK INDUSTRIES | 4 000 | 4 | |
| MONCLER SPA | 32 370 | 20 | |
| NEXT | 11 933 | 13 | |
| NIKE B | 125 272 | 138 | |
| NISSAN MOTOR CO | 207 300 | 8 | |
| NITORI CO | 10 900 | 15 | |
| NVR INC | 360 | 26 | |
| OPEN HOUSE CO LTD | 5 200 | 2 | |
| O'REILLY AUTOMOTIVE INC | 6 306 | 61 | |
| ORIENTAL LAND CO | 108 500 | 41 | |
| DON QUIJOTE CO LTD | 64 400 | 16 | |
| PANASONIC CORP | 224 900 | 23 | |
| PANDORA A/S | 11 276 | 16 | |
| PEARSON | 108 385 | 14 | |
| PERSIMMON PLC | 43 525 | 8 | |
| POOL CORP | 3 600 | 15 | |
| PORSCHE AUTOMOBIL HOLDING SE | 21 138 | 11 | |
| PROSUS NV | 158 023 | 48 | |
| PULTE GROUP INC | 24 466 | 26 | |
| PUMA | 10 019 | 6 | |
| RAKUTEN | 144 000 | 6 | |
| RENAULT | 24 145 | 10 | |
| RESTAURANT BRANDS INTERN | 30 948 | 25 | |
| RIVIAN AUTOMOTIVE INC-A | 56 200 | 13 | |
| ROSS STORES | 35 027 | 49 | |
| ROYAL CARIBBEAN CRUISES | 23 908 | 31 | |
| SEB SA | 3 657 | 5 | |
| SEKISUI CHEMICAL CO | 29 700 | 4 | |
| SEKISUI HOUSE | 56 700 | 13 | |
| SHARP CORP | 23 300 | 2 | |
| SHIMANO | 9 500 | 15 | |
| SODEXHO ALLIANCE | 10 330 | 12 | |
| SONY CORP | 125 400 | 121 | |
| STARBUCKS CORP | 115 801 | 113 | |
| FIAT CHRYSLER AUTOMOBILES NV | 307 617 | 73 | |
| FUJI HEAVY INDUSTRIES | 59 000 | 11 | |
| SUMITOMO ELECTRIC IND | 102 600 | 13 | |
| SUZUKI MOTOR CORP | 47 500 | 21 | |
| SWATCH GROUP INH | 10 | 0 | |
| SWATCH GROUP NAM | 23 781 | 13 | |
| TAYLOR WIMPEY | 398 748 | 8 | |
| TESLA MOTORS INC | 289 600 | 731 | |
| TJX COS | 117 122 | 112 | |
| TOYOTA MOTOR CORP | 1 142 255 | 213 | |
| TRACTOR SUPPLY COMPANY | 10 700 | 23 | |
| UDEMY INC | 327 | 0 | |
| ULTA BEAUTY INC | 4 800 | 24 | |
| USS CO | 15 900 | 3 | |
| VAIL RESORTS INC | 3 800 | 8 | |
| VALEO SA | 26 041 | 4 | |
| VF CORP | 28 100 | 5 | |
| VOLKSWAGEN STAMM | 4 211 | 6 | |
| VOLKSWAGEN VORZUG | 32 216 | 40 | |
| VOLVO CAR AB-B | 56 197 | 2 | |
| WESFARMERS | 107 060 | 42 | |
| WHIRLPOOL CORP | 4 240 | 5 | |
| WHITBREAD | 30 242 | 14 | |
| YAMAHA CORP | 14 800 | 3 | |
| YAMAHA MOTOR CO | 143 100 | 13 | |
| YUM BRANDS | 28 882 | 38 | |
| ZALANDO SE | 21 158 | 5 | |
| START TODAY CO LTD | 15 400 | 4 | |
| TOTAL, CONSUMER DISCRETIONARY | 6 680 | ||
| AEON CO | 57 100 | 13 | |
| AJINOMOTO CO | 48 000 | 19 | |
| ALBERTSONS COS INC - CLASS A | 25 200 | 6 | |
| ALIMENTATION COUCHE-TARD INC | 93 134 | 56 | |
| ARCHER-DANIELS-MIDLAND | 94 221 | 69 | |
| ASSOCIATED BRITISH FOODS | 57 930 | 18 | |
| BAKKAFROST P/F | 200 034 | 106 | |
| BARRY CALLEBAUT AG-REG | 317 | 5 | |
| BEIERSDORF | 13 756 | 21 | |
| BUNGE GLOBAL SA | 15 000 | 15 | |
| CAMPBELL SOUP CO (US) | 21 548 | 9 | |
| CARREFOUR | 73 155 | 14 | |
| LINDT & SPRUENGLI PART | 89 | 11 | |
| LINDT AND SPRUENGLI NAMEN | 9 | 11 | |
| CHURCH & DWIGHT CO INC | 22 700 | 22 | |
| CLOROX CO | 12 318 | 18 | |
| COCA-COLA CO | 498 166 | 298 | |
| COCA-COLA EUROPEAN PARTNERS | 51 800 | 35 | |
| COCA-COLA HBC AG-CDI | 24 723 | 7 | |
| COLES GROUP LTD | 146 196 | 16 | |
| COLGATE-PALMOLIVE | 90 359 | 73 | |
| CONAGRA FOODS INC | 49 939 | 15 | |
| COSTCO WHOLESALE CORP | 44 906 | 301 | |
| DANONE | 89 629 | 59 | |
| DARLING INGREDIENTS INC | 12 300 | 6 | |
| DOLLAR GENERAL CORP | 22 462 | 31 | |
| DOLLAR TREE INC | 23 451 | 34 | |
| EMPIRE CO LTD 'A' | 12 900 | 3 | |
| ENDEAVOUR GROUP LTD/AUSTRALI | 164 082 | 6 | |
| ESSITY AKTIEBOLAG-B | 51 909 | 13 | |
| ESTEE LAUDER COS A | 26 328 | 39 | |
| GENERAL MILLS | 136 330 | 90 | |
| HALEON PLC | 562 679 | 23 | |
| HELLOFRESH SE | 15 354 | 2 | |
| HENKEL AG & CO KGAA | 13 625 | 10 | |
| HENKEL AG & CO KGAA | 26 657 | 22 | |
| HERSHEY CO (THE) | 41 700 | 79 | |
| HORMEL FOODS CORP | 32 200 | 11 | |
| JDE PEET'S NV | 7 375 | 2 | |
| JERONIMO MARTINS SGPS | 19 302 | 5 | |
| J.M.SMUCKER | 11 900 | 15 | |
| KAO CORP | 67 800 | 28 | |
| KELLOGG CO | 26 900 | 15 | |
| KENVUE INC | 180 000 | 39 | |
| KERRY GROUP A | 13 345 | 12 | |
| KESKO B | 33 355 | 7 | |
| DR PEPPER SNAPPLE GROUP-W/I | 117 000 | 40 | |
| KIKKOMAN CORP | 17 200 | 11 | |
| KIMBERLY-CLARK CORP | 38 423 | 47 | |
| KOBAYASHI PHARMACEUTICAL CO | 3 600 | 2 | |
| KOBE BUSSAN CO LTD | 16 600 | 5 | |
| AHOLD (KON.) | 95 378 | 28 | |
| KOSE CORP | 7 000 | 5 | |
| KRAFT HEINZ CO/THE | 83 896 | 32 | |
| KROGER CO | 68 976 | 32 | |
| LAMB WESTON HOLDINGS INC | 35 300 | 39 | |
| LOBLAW COMPANIES LTD | 18 937 | 19 | |
| LOREAL | 32 123 | 162 | |
| MATSUMOTOKIYOSHI HOLDINGS CO | 27 000 | 5 | |
| MCCORMICK & CO NV | 23 742 | 16 | |
| MEIJI HOLDINGS CO LTD | 27 600 | 7 | |
| METRO A | 24 707 | 13 | |
| KRAFT FOODS A | 155 549 | 114 | |
| MONSTER BEVERAGE CORP | 89 174 | 52 | |
| NESTLE | 290 194 | 341 | |
| NISSHIN SEIFUN GROUP | 20 105 | 3 | |
| NISSIN FOODS HOLDINGS CO LTD | 17 700 | 6 | |
| OCADO GROUP PLC | 51 964 | 5 | |
| PEPSICO | 156 841 | 271 | |
| PROCTER & GAMBLE CO | 272 835 | 406 | |
| RECKITT BENCKISER GROUP PLC | 71 234 | 50 | |
| SAINSBURY (J) | 174 012 | 7 | |
| SAPUTO | 20 511 | 4 | |
| SEVEN AND I HOLDINGS CO | 80 840 | 33 | |
| SHISEIDO CO | 56 600 | 17 | |
| SUNTORY BEVERAGE & FOOD LTD | 17 200 | 6 | |
| SYSCO CORP | 128 667 | 96 | |
| TARGET CORP | 45 811 | 66 | |
| TESCO | 1 087 402 | 41 | |
| TYSON FOODS A | 87 300 | 48 | |
| UNI-CHARM CORP | 36 100 | 13 | |
| UNILEVER PLC | 307 786 | 151 | |
| WALGREEN CO | 90 432 | 24 | |
| WAL-MART STORES INC | 153 800 | 246 | |
| WELCIA HOLDINGS CO LTD | 14 400 | 3 | |
| WESTON (GEORGE) | 6 299 | 8 | |
| WH GROUP LTD | 2 521 283 | 16 | |
| WILMAR INTERNATIONAL | 160 600 | 4 | |
| WOOLWORTHS LTD | 166 245 | 43 | |
| YAKULT HONSHA CO | 30 200 | 7 | |
| TOTAL, CONSUMER STAPLES | 4 254 | ||
| CALTEX AUSTRALIA | 56 734 | 14 | |
| APA CORP | 70 600 | 26 | |
| ARC RESOURCES LTD | 181 200 | 27 | |
| BAKER HUGHES A GE CO | 122 781 | 43 | |
| BORR DRILLING LTD | 764 553 | 58 | |
| BP | 1 801 205 | 109 | |
| BW LPG LTD | 305 951 | 46 | |
| CAMECO CORP | 47 500 | 21 | |
| CHENIERE ENERGY INC | 26 700 | 46 | |
| CHESAPEAKE ENERGY CORP | 14 800 | 12 | |
| CHEVRON CORP | 217 400 | 329 | |
| CONOCOPHILLIPS | 139 189 | 164 | |
| CABOT OIL & GAS CORP | 67 800 | 18 | |
| DEVON ENERGY CORP | 61 800 | 28 | |
| DIAMONDBACK ENERGY INC | 17 800 | 28 | |
| JX HOLDINGS INC | 384 855 | 16 | |
| ENI | 253 069 | 43 | |
| EOG RESOURCES | 58 500 | 72 | |
| EQT CORPORATION | 37 300 | 15 | |
| EXXON MOBIL CORP | 449 663 | 457 | |
| FLEX LNG LTD | 74 036 | 22 | |
| FRONTLINE LTD | 383 526 | 78 | |
| GALP ENERGIA SGPS SA-B SHRS | 162 387 | 24 | |
| HAFNIA LTD | 1 006 899 | 71 | |
| HALLIBURTON CO | 108 100 | 40 | |
| HESS | 33 400 | 49 | |
| HOLLY CORP | 21 000 | 12 | |
| INDEPENDENT TANKERS CORP LTD | 1 539 877 | 0 | |
| INPEX CORPORATION | 102 100 | 14 | |
| KEYERA CORP | 21 022 | 5 | |
| KINDER MORGAN INC | 240 641 | 43 | |
| MARATHON OIL CORP | 72 700 | 18 | |
| NESTE OIL | 49 953 | 18 | |
| OCCIDENTAL PETROLEUM | 77 184 | 47 | |
| OMV AG | 10 350 | 5 | |
| ONEOK INC | 67 800 | 48 | |
| OVINTIV INC | 36 200 | 16 | |
| PARKLAND FUEL CORP | 12 794 | 4 | |
| PEMBINA PIPELINE CORP | 121 909 | 43 | |
| PIONEER NATURAL RES. | 23 400 | 53 | |
| REPSOL YPF | 230 612 | 35 | |
| SANTOS | 361 099 | 19 | |
| SCHLUMBERGER | 168 646 | 89 | |
| SHELL PLC | 818 628 | 273 | |
| SUBSEA 7 SA | 906 811 | 134 | |
| TARGA RESOURCES CORP | 25 200 | 22 | |
| TRANSCANADA CORP | 104 213 | 41 | |
| TENARIS SA | 34 366 | 6 | |
| TEXAS PACIFIC LAND CORP | 700 | 11 | |
| TOTAL | 247 522 | 171 | |
| TOURMALINE OIL CORP | 36 500 | 17 | |
| VALERO ENERGY CORP | 48 035 | 63 | |
| WILLIAMS COS | 138 143 | 49 | |
| WOODSIDE PETROLEUM | 184 618 | 40 | |
| TOTAL, ENERGY | 3 151 | ||
| 3I GROUP PLC | 105 779 | 33 | |
| ABN AMRO GROUP NV-CVA | 30 056 | 5 | |
| STANDARD LIFE | 132 111 | 3 | |
| ADMIRAL GROUP PLC | 29 354 | 10 | |
| ADYEN NV | 2 234 | 29 | |
| AEGON | 163 868 | 10 | |
| AFLAC | 60 144 | 50 | |
| AGEAS | 14 188 | 6 | |
| AIA GROUP LTD | 1 158 260 | 103 | |
| AIB GROUP PLC | 371 363 | 16 | |
| ALLIANZ | 40 116 | 109 | |
| ALLSTATE CORP | 28 109 | 40 | |
| ALLY FINANCIAL INC | 29 600 | 10 | |
| AMERICAN EXPRESS | 62 874 | 120 | |
| AMERICAN FINANCIAL GROUP INC | 8 400 | 10 | |
| AMERICAN INT'L GROUP | 68 747 | 47 | |
| AMERIPRISE FINANCIAL | 9 970 | 38 | |
| AMUNDI SA | 6 394 | 4 | |
| ANNALY CAPITAL MANAGEMENT IN | 43 325 | 9 | |
| ANZ BANKING GROUP | 298 732 | 54 | |
| AON PLC-CLASS A | 20 373 | 60 | |
| APOLLO GLOBAL MANAGEMENT INC | 38 104 | 36 | |
| ARCH CAPITAL GROUP | 35 000 | 26 | |
| ARES MANAGEMENT CORP - A | 18 900 | 23 | |
| ARTHUR J GALLAGHER & CO | 21 500 | 49 | |
| ASSICURAZIONI GENERALI | 114 956 | 25 | |
| ASSURANT | 4 400 | 8 | |
| ASX | 17 223 | 8 | |
| AVIVA | 253 289 | 14 | |
| AXA SA | 186 757 | 62 | |
| BALOISE-HOLDING AG | 6 498 | 10 | |
| BANCO BILBAO VIZCAYA ARGENTA | 619 677 | 57 | |
| BANCO ESPIRITO SANTO | 190 970 | 0 | |
| BSCH BCO SANTANDER CENTR | 1 697 972 | 72 | |
| BANK OF AMERICA CORP | 716 110 | 245 | |
| BANK OF IRELAND GROUP PLC | 115 339 | 11 | |
| BANK MONTREAL | 70 623 | 71 | |
| BANK NEW YORK MELLON | 79 981 | 42 | |
| BANK NOVA SCOTIA | 126 613 | 63 | |
| BANQUE CANTONALE VAUDOIS-REG | 4 684 | 6 | |
| BARCLAYS | 1 709 439 | 34 | |
| BERKSHIRE HATHAWAY B | 132 251 | 479 | |
| BLACKROCK INC | 14 908 | 123 | |
| BLACKSTONE INC | 70 300 | 93 | |
| SQUARE INC - A | 53 800 | 42 | |
| BNP PARIBAS | 104 850 | 74 | |
| BOC HONG KONG HOLDINGS | 375 700 | 10 | |
| BROOKFIELD ASSET MGMT-A | 29 785 | 12 | |
| BROOKFIELD ASSET MAN A | 143 243 | 59 | |
| BROWN & BROWN INC | 21 100 | 15 | |
| CAIXABANK | 429 045 | 18 | |
| CANADIAN IMPERIAL BANK | 95 632 | 47 | |
| CAPITAL ONE FINANCIAL | 40 188 | 54 | |
| CARLYLE GROUP INC/THE | 16 900 | 7 | |
| CBOE HOLDINGS INC | 10 000 | 18 | |
| CHIBA BANK | 45 000 | 3 | |
| ACE | 41 216 | 95 | |
| CINCINNATI FINL CORP | 18 300 | 19 | |
| CITIGROUP | 193 626 | 101 | |
| CITIZENS FINANCIAL GROUP | 45 400 | 15 | |
| CHICAGO MERCANTILE EXCH | 35 820 | 77 | |
| COINBASE GLOBAL INC -CLASS A | 18 300 | 32 | |
| COMMERZBANK | 87 323 | 11 | |
| COMMONWEALTH BANK | 167 939 | 130 | |
| BANK YOKOHAMA | 74 000 | 3 | |
| CREDIT AGRICOLE | 102 843 | 15 | |
| DAI-ICHI LIFE INSURANCE | 94 300 | 20 | |
| DAIWA SECURITIES GROUP | 109 000 | 7 | |
| DANSKE BANK | 77 238 | 21 | |
| DBS GROUP HOLDINGS | 180 120 | 46 | |
| DEUTSCHE BANK NAMEN | 218 864 | 30 | |
| DEUTSCHE BOERSE AG | 20 460 | 43 | |
| DISCOVER FINANCIAL SERVICES | 24 844 | 28 | |
| EDENRED | 74 475 | 45 | |
| EQT AB | 24 993 | 7 | |
| AXA EQUITABLE HOLDINGS INC | 37 100 | 13 | |
| ERIE INDEMNITY COMPANY-CL A | 1 900 | 6 | |
| ERSTE GROUP BANK AG | 42 054 | 17 | |
| EURAZEO | 2 723 | 2 | |
| EURONEXT NV | 9 686 | 9 | |
| EVEREST RE GROUP | 3 800 | 14 | |
| EXOR NV | 12 969 | 13 | |
| FACTSET RESEARCH SYSTEMS INC | 4 400 | 21 | |
| FAIRFAX FINANCIAL HLDGS | 2 332 | 22 | |
| FIDELITY NAT'L FINANCIAL | 32 500 | 17 | |
| FIDELITY NAT'L INFO SVCS | 61 881 | 38 | |
| FIFTH THIRD BANCORP | 61 705 | 22 | |
| FINECOBANK SPA | 63 171 | 10 | |
| FIRST CITIZENS BCSHS -CL A | 1 000 | 14 | |
| FIRST HORIZON NATIONAL CORP | 77 200 | 11 | |
| FIRST REPUBLIC BANK/CA | 14 000 | 0 | |
| FISERV | 61 977 | 84 | |
| FLEETCOR TECHNOLOGIES INC | 6 120 | 18 | |
| FRANKLIN RESOURCES | 38 304 | 12 | |
| FUTU HOLDINGS LTD-ADR | 14 400 | 8 | |
| GLOBAL PAYMENTS INC | 28 046 | 36 | |
| TORCHMARK CORP | 10 000 | 12 | |
| GMO PAYMENT GATEWAY INC | 3 000 | 2 | |
| GOLDMAN SACHS GROUP | 33 174 | 130 | |
| GREAT WEST LIFECO | 38 148 | 13 | |
| GROUPE BRUXELLES LAMBERT | 13 141 | 10 | |
| HANG SENG BANK | 70 800 | 8 | |
| HANNOVER RUECKVERSICH. | 6 062 | 15 | |
| HARGREAVES LANSDOWN PLC | 20 856 | 2 | |
| HARTFORD FINANCIAL SVCS | 43 111 | 35 | |
| HELVETIA HOLDING AG-REG | 3 740 | 5 | |
| HONG KONG EXCH.&CLEARING | 119 781 | 42 | |
| HSBC HOLDINGS (GB) | 1 987 198 | 163 | |
| HUNTINGTON BANCSHARES INC | 126 700 | 16 | |
| IA FINANCIAL CORP INC | 8 879 | 6 | |
| IGM FINANCIAL | 7 300 | 2 | |
| INDUSTRIVARDEN A | 10 762 | 4 | |
| INDUSTRIVARDEN C | 10 187 | 3 | |
| ING GROEP | 360 017 | 55 | |
| INSURANCE AUSTRALIA GRP. | 310 123 | 12 | |
| INTACT FINANCIAL CORP | 19 300 | 30 | |
| INTERCONTINENTAL | 55 695 | 73 | |
| INTESA SANPAOLO ORD | 1 618 289 | 48 | |
| INVESCO LTD | 28 858 | 5 | |
| INVESTOR AB SER. A | 48 681 | 11 | |
| INVESTOR B | 161 689 | 38 | |
| JACK HENRY & ASSOCIATES INC | 7 300 | 12 | |
| JAPAN EXCHANGE GROUP INC | 45 700 | 10 | |
| JAPAN POST BANK CO LTD | 143 400 | 15 | |
| JAPAN POST HOLDINGS CO LTD | 275 100 | 25 | |
| JAPAN POST INSURANCE CO LTD | 19 000 | 3 | |
| JPMORGAN CHASE & CO | 295 315 | 510 | |
| JULIUS BAER GROUP LTD | 18 674 | 11 | |
| KBC GROUPE | 27 047 | 18 | |
| KEYCORP | 83 000 | 12 | |
| KINNEVIK AB - B | 15 697 | 2 | |
| KKR & CO INC -A | 62 200 | 52 | |
| LEGAL & GENERAL GROUP | 509 551 | 17 | |
| LLOYDS BANKING GROUP PLC | 6 382 315 | 39 | |
| LOEWS CORP | 16 900 | 12 | |
| LONDON STOCK EXCHANGE | 45 364 | 54 | |
| LPL FINANCIAL HOLDINGS INC | 9 000 | 21 | |
| LUNDBERGFORETAGEN AB, L E SER. B | 7 970 | 4 | |
| M & T BANK CORP | 15 116 | 21 | |
| M&G PLC | 189 065 | 5 | |
| MACQUARIE BANK | 38 597 | 49 | |
| MANULIFE FINANCIAL CORP | 194 310 | 44 | |
| MARKEL CORP | 1 200 | 17 | |
| MARKETAXESS HOLDINGS INC | 3 000 | 9 | |
| MARSH AND MCLENNAN COS | 49 254 | 95 | |
| MASTERCARD A | 84 707 | 367 | |
| MEDIBANK PRIVATE LTD | 176 403 | 4 | |
| MEDIOBANCA | 40 060 | 5 | |
| METLIFE | 66 298 | 45 | |
| MITSUBISHI UFJ LEASE FIN | 78 300 | 5 | |
| MITSUBISHI UFJ FIN GRP | 1 135 798 | 99 | |
| MIZUHO FINANCIAL GROUP | 239 941 | 42 | |
| MOODYS CORP | 16 376 | 65 | |
| MORGAN STANLEY | 124 787 | 118 | |
| MS&AD INSURANCE GROUP HOLDINGS | 38 920 | 16 | |
| MSCI INC | 8 000 | 46 | |
| MUENCHENER RUECKVERSICH. | 14 293 | 60 | |
| NASDAQ OMX GROUP/THE | 39 200 | 23 | |
| NATIONAL AUSTRALIA BANK | 312 187 | 66 | |
| NATIONAL BANK OF CANADA | 31 692 | 25 | |
| ROYAL BANK OF SCOTLAND | 636 342 | 18 | |
| NEXI SPA | 42 859 | 4 | |
| NN GROUP NV | 29 012 | 12 | |
| NOMURA HOLDINGS | 317 800 | 15 | |
| NORDEA BANK ABP | 301 311 | 38 | |
| NORTHERN TRUST CORP | 24 050 | 21 | |
| ONEX CORPORATION | 5 400 | 4 | |
| ORIX CORP | 108 000 | 21 | |
| OCBC BANK | 347 766 | 35 | |
| PARTNERS GROUP HOLDING AG | 2 416 | 35 | |
| PAYPAL HOLDINGS INC | 106 120 | 66 | |
| PHOENIX GROUP HOLDINGS PLC | 86 575 | 6 | |
| PNC FINL SERVICES GROUP | 39 728 | 62 | |
| POSTE ITALIANE SPA | 30 561 | 4 | |
| POWER CORP OF CANADA | 64 883 | 19 | |
| PRINCIPAL FINANCIAL GRP | 27 600 | 22 | |
| PROGRESSIVE CORP | 58 252 | 94 | |
| PRUDENTIAL FINANCIAL | 39 302 | 41 | |
| PRUDENTIAL | 283 393 | 33 | |
| QBE INSURANCE GROUP | 390 952 | 40 | |
| RAYMOND JAMES FINANCIAL INC | 22 560 | 26 | |
| REGIONS FINANCIAL (NEW) | 90 941 | 18 | |
| RESONA HOLDINGS | 197 742 | 10 | |
| ROYAL BANK OF CANADA | 137 819 | 142 | |
| S&P GLOBAL INC | 32 621 | 146 | |
| SAMPO OYJ-A SHS | 50 972 | 23 | |
| SBI HOLDINGS | 39 270 | 9 | |
| SCHRODERS | 53 664 | 3 | |
| SCHWAB (CHARLES) CORP | 149 468 | 104 | |
| SEI INVESTMENTS COMPANY | 9 500 | 6 | |
| SHIZUOKA FINANCIAL GROUP INC | 34 000 | 3 | |
| SIGNATURE BANK | 4 400 | 0 | |
| SINGAPORE EXCHANGE | 128 600 | 10 | |
| SKAND.ENSKILDA BANKEN A | 186 509 | 26 | |
| SOCIETE GENERALE | 83 104 | 22 | |
| SOFINA | 1 044 | 3 | |
| NKSJ HOLDINGS INC | 31 800 | 16 | |
| ST JAMES'S PLACE PLC | 37 154 | 3 | |
| STANDARD CHARTERED | 249 464 | 22 | |
| STATE STREET CORP | 36 943 | 29 | |
| SUMITOMO MITSUI FINL GRP | 129 871 | 64 | |
| SUMITOMO MITSUI TRUST HOLDINGS | 55 752 | 11 | |
| SUN LIFE FINANCIAL | 55 162 | 29 | |
| SUNCORP GROUP LTD | 159 524 | 15 | |
| SVB FINANCIAL GROUP | 5 500 | 0 | |
| SVENSKA HANDELSBANKEN-A SHS | 170 643 | 19 | |
| SWEDBANK | 89 231 | 18 | |
| SWISS LIFE HOLDING | 3 520 | 25 | |
| SWISS RE LTD | 30 362 | 35 | |
| SYNCHRONY FINANCIAL | 46 210 | 18 | |
| PRICE (T. ROWE) GROUP | 23 323 | 26 | |
| T&D HOLDINGS | 38 100 | 6 | |
| TALANX AG | 8 489 | 6 | |
| TMX GROUP LTD | 42 500 | 10 | |
| TOAST INC-CLASS A | 23 900 | 4 | |
| TOKIO MARINE HOLDINGS INC | 188 437 | 48 | |
| TORONTO-DOMINION BANK | 181 144 | 119 | |
| TRADEWEB MARKETS INC-CLASS A | 9 200 | 8 | |
| TRAVELERS COS | 24 110 | 47 | |
| BB&T CORP | 132 102 | 50 | |
| TRYG A/S | 33 548 | 7 | |
| UBS NAMEN | 327 142 | 103 | |
| UNICREDIT SPA | 158 961 | 44 | |
| UNITED OVERSEAS BANK | 127 623 | 28 | |
| US BANCORP | 152 332 | 67 | |
| VISA INC-CLASS A SHARES | 161 590 | 427 | |
| WEBSTER FINANCIAL CORP | 15 700 | 8 | |
| WELLS FARGO & CO | 371 062 | 185 | |
| WENDEL | 2 001 | 2 | |
| WESTPAC BANKING | 349 031 | 55 | |
| WILLIS GROUP HOLDINGS PLC | 11 468 | 28 | |
| WISE PLC - A | 69 302 | 8 | |
| WORLDLINE SA | 19 833 | 3 | |
| BERKLEY (W.R.) CORP | 19 775 | 14 | |
| ZURICH FINL SERVICES | 14 966 | 79 | |
| TOTAL, FINANCIAL | 9 425 | ||
| ABBOTT LABORATORIES | 172 900 | 193 | |
| ABBVIE INC | 179 336 | 282 | |
| AGILENT TECHNOLOGIES | 29 921 | 42 | |
| ALCON INC | 50 700 | 40 | |
| ALIGN TECHNOLOGY INC | 7 800 | 22 | |
| ALNYLAM PHARMACEUTICALS INC | 13 200 | 26 | |
| AMGEN | 53 123 | 155 | |
| AMPLIFON SPA | 7 430 | 3 | |
| ARGENX SE | 6 144 | 24 | |
| ASAHI INTECC CO LTD | 16 200 | 3 | |
| ASTELLAS PHARMA | 202 620 | 25 | |
| ASTRAZENECA | 154 157 | 212 | |
| AVANTOR INC | 80 300 | 19 | |
| BACHEM HOLDING AG-REG B | 2 130 | 2 | |
| BAXTER INTERNATIONAL | 54 717 | 21 | |
| BAYER | 97 717 | 37 | |
| BECTON DICKINSON | 28 281 | 70 | |
| BIOGEN IDEC | 15 494 | 41 | |
| BIOMARIN PHARMACEUTICAL INC | 17 200 | 17 | |
| BIOMERIEUX | 4 652 | 5 | |
| BIO-RAD LABORATORIES-A | 3 000 | 10 | |
| BIO-TECHNE CORP | 14 400 | 11 | |
| BOSTON SCIENTIFIC CORP | 142 927 | 84 | |
| BRISTOL-MYERS SQUIBB CO | 209 178 | 109 | |
| CARDINAL HEALTH | 27 133 | 28 | |
| CARL ZEISS MEDITEC AG - BR | 2 900 | 3 | |
| CATALENT INC | 15 400 | 7 | |
| AMERISOURCEBERGEN | 17 184 | 36 | |
| CENTENE CORP | 55 920 | 42 | |
| CHARLES RIVER LABS INTL | 6 200 | 15 | |
| CHUGAI PHARMACEUTICAL CO | 73 700 | 28 | |
| COCHLEAR | 8 262 | 17 | |
| COLOPLAST B | 14 943 | 17 | |
| COOPER COS INC/THE | 4 900 | 19 | |
| CSL LIMITED | 47 979 | 95 | |
| CVS/CAREMARK | 127 277 | 102 | |
| DAIICHI SANKYO CO | 184 025 | 51 | |
| DANAHER CORP | 71 123 | 167 | |
| DAVITA | 6 200 | 7 | |
| WILLIAM DEMANT HOLDING | 8 840 | 4 | |
| DENTSPLY SIRONA INC | 20 300 | 7 | |
| DEXCOM INC | 38 600 | 49 | |
| DIASORIN SPA | 1 527 | 2 | |
| EBOS GROUP LTD | 15 783 | 4 | |
| EDWARDS LIFESCIENCES CORP | 60 300 | 47 | |
| EISAI CO | 24 000 | 12 | |
| ANTHEM INC | 23 596 | 113 | |
| LILLY (ELI) AND CO | 81 323 | 481 | |
| ESSILOR INTERNATIONAL | 28 942 | 59 | |
| EUROFINS SCIENTIFIC | 11 287 | 7 | |
| EXACT SCIENCES CORP | 19 400 | 15 | |
| FISHER & PAYKEL HEALTHCARE C | 81 360 | 12 | |
| FRESENIUS MED. CARE ST | 17 536 | 7 | |
| FRESENIUS SE & CO KGAA | 38 765 | 12 | |
| GE HEALTHCARE TECHNOLOGY | 42 609 | 33 | |
| GENMAB | 7 032 | 23 | |
| GETINGE AB-B SHS | 19 507 | 4 | |
| GILEAD SCIENCES | 124 250 | 102 | |
| GRIFOLS SA | 36 167 | 6 | |
| GLAXOSMITHKLINE | 407 306 | 76 | |
| HCA HOLDINGS INC | 21 100 | 58 | |
| HENRY SCHEIN INC | 10 000 | 8 | |
| HIKMA PHARMACEUTICALS PLC | 8 869 | 2 | |
| HOLOGIC INC | 22 300 | 16 | |
| HOYA CORP | 35 700 | 45 | |
| HUMANA | 12 500 | 58 | |
| IDEXX LABORATORIES INC | 8 500 | 48 | |
| ILLUMINA INC | 14 500 | 21 | |
| INCYTE CORP | 17 800 | 11 | |
| INSULET CORP | 7 900 | 17 | |
| INTUITIVE SURGICAL | 34 800 | 119 | |
| IPSEN | 2 500 | 3 | |
| QUINTILES TRANSNATIONAL HOLD | 19 032 | 45 | |
| JAZZ PHARMACEUTICALS PLC | 5 900 | 7 | |
| JOHNSON & JOHNSON | 242 748 | 386 | |
| PHILIPS ELECTRS (KON.) | 80 671 | 19 | |
| KYOWA HAKKO KIRIN CO LTD | 20 400 | 3 | |
| LABORATORY CORP OF AMER | 7 700 | 18 | |
| LONZA GROUP | 7 522 | 32 | |
| M3 INC | 58 200 | 10 | |
| MASIMO CORP | 10 500 | 12 | |
| MCKESSON CORP | 13 582 | 64 | |
| MEDTRONIC | 132 304 | 111 | |
| MERCK AND CO | 258 090 | 286 | |
| MERCK KGAA STAMM | 14 182 | 23 | |
| METTLER-TOLEDO INTERNATIONAL | 2 453 | 30 | |
| MODERNA INC | 34 800 | 35 | |
| MOLINA HEALTHCARE INC | 5 400 | 20 | |
| NEUROCRINE BIOSCIENCES INC | 12 000 | 16 | |
| NIPPON SHINYAKU CO LTD | 3 700 | 1 | |
| NMC HEALTH PLC | 7 700 | 0 | |
| NOVARTIS | 209 954 | 215 | |
| NOVO NORDISK A/S-B | 328 366 | 344 | |
| NOVOCURE LTD | 66 100 | 10 | |
| OLYMPUS CORP | 117 900 | 17 | |
| ONO PHARMACEUTICAL CO | 36 300 | 7 | |
| ORION-YHTYMAE B | 7 047 | 3 | |
| OTSUKA HOLDINGS CO LTD | 48 900 | 19 | |
| PFIZER | 561 405 | 164 | |
| QIAGEN N.V. | 28 910 | 13 | |
| QUEST DIAGNOSTICS | 13 248 | 19 | |
| RAMSAY HEALTH CARE LTD | 14 326 | 5 | |
| RECORDATI SPA | 10 198 | 6 | |
| REGENERON PHARMACEUTICALS | 10 717 | 96 | |
| REPLIGEN CORP | 5 000 | 9 | |
| RESMED INC | 15 000 | 26 | |
| PERKINELMER INC | 10 900 | 12 | |
| ROCHE HOLDING INHABER | 2 456 | 8 | |
| ROCHE HOLDING GENUSS | 71 996 | 212 | |
| ROYALTY PHARMA PLC- CL A | 45 300 | 13 | |
| SANDOZ GROUP AG | 40 775 | 13 | |
| SANOFI | 112 869 | 114 | |
| SARTORIUS AG-VORZUG | 2 600 | 10 | |
| SARTORIUS STEDIM BIOTECH | 2 370 | 6 | |
| SHIONOGI & CO | 22 400 | 11 | |
| SIEMENS HEALTHINEERS AG | 32 311 | 19 | |
| SMITH & NEPHEW | 83 337 | 12 | |
| SONIC HEALTHCARE | 34 028 | 8 | |
| SONOVA HOLDING | 4 535 | 15 | |
| STERIS PLC | 10 300 | 23 | |
| STRAUMANN HOLDING | 12 186 | 20 | |
| STRYKER CORP | 33 899 | 103 | |
| SWEDISH ORPHAN BIOVITRUM AB | 22 091 | 6 | |
| SYSMEX CORP | 18 700 | 11 | |
| TAKEDA PHARMACEUTICAL | 157 484 | 46 | |
| TELEFLEX INC | 4 400 | 11 | |
| TERUMO CORP | 76 600 | 25 | |
| TEVA PHARMACEUTICAL-SP ADR | 108 964 | 12 | |
| CIGNA CORP | 44 308 | 135 | |
| THERMO FISHER SCIENTIFIC | 39 550 | 213 | |
| UCB (GROUPE) | 11 336 | 10 | |
| UNITED THERAPEUTICS CORP | 6 000 | 13 | |
| UNITEDHEALTH GROUP | 93 893 | 502 | |
| UNIVERSAL HEALTH SERVICES-B | 5 783 | 9 | |
| VEEVA SYSTEMS INC-CLASS A | 15 600 | 31 | |
| VERTEX PHARMACEUTICALS | 25 572 | 106 | |
| VIATRIS INC | 107 477 | 12 | |
| WATERS CORP | 6 953 | 23 | |
| WEST PHARMACEUTICAL SERVICES | 6 900 | 25 | |
| ZIMMER HOLDINGS | 23 059 | 28 | |
| ZOETIS INC | 45 978 | 92 | |
| TOTAL, HEALTHCARE | 7 547 | ||
| 3M CO | 81 153 | 90 | |
| ABB LTD | 156 340 | 70 | |
| ACS ACTIV. CONST. Y SVCS | 28 255 | 13 | |
| ADECCO | 12 121 | 6 | |
| ADP | 10 532 | 14 | |
| AECOM | 21 700 | 20 | |
| AENA SA | 7 617 | 14 | |
| AERCAP HOLDINGS NV | 60 500 | 46 | |
| ASAHI GLASS CO | 17 360 | 7 | |
| AIR CANADA | 43 800 | 6 | |
| ALFA LAVAL | 33 259 | 13 | |
| ALLEGION PLC | 11 800 | 15 | |
| AMETEK INC | 22 950 | 38 | |
| ALL NIPPON AIRWAYS CO | 43 900 | 10 | |
| AP MOLLER MAERSK A | 307 | 6 | |
| AP MOLLER MAERSK B | 484 | 9 | |
| ASHTEAD GROUP PLC | 43 353 | 31 | |
| ASSA ABLOY AB-B | 112 592 | 33 | |
| ATLAS COPCO A | 267 169 | 47 | |
| ATLAS COPCO AB-B SHS | 146 310 | 22 | |
| AUCKLAND INT'L AIRPORT | 108 800 | 6 | |
| QR NATIONAL LTD | 635 606 | 17 | |
| AUTOMATIC DATA PROCESS | 41 434 | 98 | |
| AUTOSTORE HOLDINGS LTD | 4 086 885 | 82 | |
| AXON ENTERPRISE INC | 9 100 | 24 | |
| BAYCURRENT CONSULTING INC | 10 900 | 4 | |
| BEIJER REF AB | 50 060 | 7 | |
| BOOZ ALLEN HAMILTON HOLDINGS | 39 500 | 51 | |
| BOUYGUES ORD | 27 808 | 11 | |
| BRAMBLES | 384 438 | 36 | |
| BRENNTAG AG | 13 293 | 12 | |
| BROADRIDGE FINANCIAL SOLUTIO | 12 700 | 27 | |
| BUILDERS FIRSTSOURCE INC | 12 200 | 21 | |
| BUNZL | 37 187 | 15 | |
| BUREAU VERITAS SA | 33 512 | 9 | |
| CH ROBINSON WORLDWIDE | 10 800 | 9 | |
| CADELER A/S | 222 895 | 10 | |
| CADELER A/S-ADR | 51 902 | 10 | |
| CAE | 62 724 | 14 | |
| CANADIAN NAT'L RAILWAY | 56 616 | 72 | |
| CP RAILWAY | 106 300 | 86 | |
| CARLISLE COS INC | 6 800 | 22 | |
| CARRIER GLOBAL CORP | 83 074 | 48 | |
| CATERPILLAR | 66 728 | 200 | |
| CENTRAL JAPAN RAILWAY CO | 156 500 | 40 | |
| CERIDIAN HCM HOLDING INC | 12 900 | 9 | |
| CINTAS CORP | 11 297 | 69 | |
| CK HUTCHISON HOLDINGS LTD | 342 417 | 19 | |
| CLARIVATE PLC | 44 500 | 4 | |
| CNH INDUSTRIAL NV | 90 117 | 11 | |
| SAINT-GOBAIN | 50 933 | 38 | |
| COMPUTERSHARE | 142 257 | 24 | |
| COPART INC | 95 000 | 47 | |
| CSX CORP | 204 878 | 72 | |
| CUMMINS | 14 600 | 36 | |
| DAI NIPPON PRINTING CO | 18 500 | 6 | |
| DAIFUKU CO LTD | 28 200 | 6 | |
| DAIKIN INDUSTRIES | 26 200 | 43 | |
| DAIMLER TRUCK HOLDING AG | 59 978 | 23 | |
| DCC PLC | 8 721 | 7 | |
| DEERE & CO | 36 434 | 148 | |
| DELTA AIR LINES | 45 370 | 19 | |
| LUFTHANSA | 88 880 | 8 | |
| DEUTSCHE POST | 100 424 | 51 | |
| DOVER CORP | 19 577 | 31 | |
| DSV DE SAMMENSLUT VOGN | 17 778 | 32 | |
| EAST JAPAN RAILWAY CO | 29 902 | 17 | |
| EATON CORP | 39 616 | 97 | |
| EIFFAGE | 13 077 | 14 | |
| ELEMENT FINANCIAL CORP | 30 900 | 5 | |
| EMERSON ELECTRIC CO | 86 839 | 86 | |
| EPIROC AB-A | 67 452 | 14 | |
| EPIROC AB-B | 33 875 | 6 | |
| EQUIFAX | 13 200 | 33 | |
| EXPEDITORS INTL WASH. | 16 000 | 21 | |
| EXPERIAN PLC | 95 886 | 40 | |
| FANUC CORP | 121 700 | 36 | |
| FASTENAL CO | 69 900 | 46 | |
| FEDEX CORP | 24 583 | 63 | |
| FERGUSON PLC | 20 801 | 41 | |
| FERROVIAL SA | 58 133 | 22 | |
| FORTIVE CORP | 46 098 | 34 | |
| FORTUNE BRANDS HOME & SECURI | 14 400 | 11 | |
| FUJI ELECTRIC CO LTD | 18 200 | 8 | |
| GEA GROUP | 16 457 | 7 | |
| GEBERIT | 3 463 | 23 | |
| GENERAC HOLDINGS INC | 7 700 | 10 | |
| GENERAL ELECTRIC CO | 160 428 | 208 | |
| GROUPE EUROTUNNEL SA - REGR | 113 450 | 21 | |
| GFL ENVIRONMENTAL INC-SUB VT | 20 400 | 7 | |
| GOLDEN OCEAN GROUP LTD | 316 897 | 31 | |
| GRAB HOLDINGS LTD - CL A | 233 400 | 8 | |
| GRACO INC | 19 500 | 17 | |
| HANKYU HANSHIN HLDG | 25 100 | 8 | |
| HIKARI TSUSHIN INC | 7 000 | 12 | |
| HITACHI CONSTR. MACHINE. | 9 200 | 2 | |
| HITACHI | 115 000 | 84 | |
| HOSHIZAKI ELECTRIC CO LTD | 10 200 | 4 | |
| ARCONIC INC | 116 750 | 64 | |
| HUBBELL INC | 4 900 | 16 | |
| HUNT (J.B.) TRANSPORT | 7 000 | 14 | |
| HUSQVARNA B | 33 815 | 3 | |
| IDEX CORP | 6 600 | 15 | |
| ILLINOIS TOOL WORKS | 30 550 | 81 | |
| IMCD GROUP NV | 7 136 | 13 | |
| INDUTRADE AB | 20 581 | 5 | |
| GARDNER DENVER HOLDINGS INC | 42 568 | 33 | |
| INTERTEK GROUP | 13 171 | 7 | |
| INVESTMENT AB LATOUR-B SHS | 11 251 | 3 | |
| ITOCHU CORP | 140 400 | 58 | |
| JAPAN AIRLINES CO LTD | 57 600 | 12 | |
| JOHNSON CONTROLS INTERNATION | 74 015 | 43 | |
| KAJIMA CORP | 105 000 | 18 | |
| KAWASAKI KISEN KAISHA | 16 900 | 7 | |
| KEIO CORP | 6 600 | 2 | |
| KEISEI ELECTRIC RAILWAY | 40 100 | 19 | |
| KEPPEL CORP LTD | 170 960 | 9 | |
| KINGSPAN GROUP PLC | 13 013 | 11 | |
| KINTETSU CORP | 61 990 | 20 | |
| KNIGHT-SWIFT TRANSPORTATION | 13 300 | 8 | |
| KNORR-BREMSE AG | 6 238 | 4 | |
| KOMATSU | 101 300 | 27 | |
| KONE B | 38 746 | 20 | |
| KUBOTA CORP | 95 700 | 15 | |
| KUEHNE & NAGEL INT'L | 5 164 | 18 | |
| KURITA WATER INDUSTRIES | 10 100 | 4 | |
| LEGRAND | 29 022 | 31 | |
| LENNOX INTERNATIONAL INC | 5 000 | 23 | |
| LIFCO AB-B SHS | 33 075 | 8 | |
| JS GROUP CORP | 21 100 | 3 | |
| MAKITA CORP | 20 700 | 6 | |
| MARUBENI CORP | 189 500 | 30 | |
| MASCO CORP | 27 001 | 18 | |
| OUTOTEC OYJ | 82 474 | 8 | |
| MINEBEA CO | 29 600 | 6 | |
| MISUMI GROUP INC | 25 600 | 4 | |
| MITSUBISHI ELECTRIC CORP | 209 900 | 30 | |
| MITSUBISHI HEAVY IND | 98 409 | 58 | |
| MITSUI OSK LINES | 35 100 | 11 | |
| MONOTARO CO LTD | 20 800 | 2 | |
| MTR CORP | 169 547 | 7 | |
| MTU AERO ENGINES AG | 16 510 | 36 | |
| NGK INSULATORS | 21 000 | 3 | |
| NIBE INDUSTRIER AB-B SHS | 129 476 | 9 | |
| NIDEC CORP | 38 800 | 16 | |
| NIPPON EXPRESS HOLDINGS INC | 5 200 | 3 | |
| NIPPON YUSEN K.K | 133 600 | 42 | |
| NORDSON CORP | 4 300 | 12 | |
| NORFOLK SOUTHERN CORP | 22 946 | 55 | |
| OBAYASHI CORP | 94 500 | 8 | |
| ODAKYU ELECTRIC RAILWAY | 20 900 | 3 | |
| OLD DOMINION FREIGHT LINE | 10 000 | 41 | |
| OTIS WORLDWIDE CORP | 61 137 | 56 | |
| OWENS CORNING | 11 000 | 17 | |
| PACCAR | 76 579 | 76 | |
| PARKER HANNIFIN CORP | 12 889 | 60 | |
| PAYCHEX | 33 157 | 40 | |
| PAYCOM SOFTWARE INC | 5 700 | 12 | |
| PAYLOCITY HOLDING CORP | 4 100 | 7 | |
| PENTAIR | 13 233 | 10 | |
| PERSOL HOLDINGS CO LTD | 185 000 | 3 | |
| PRYSMIAN SPA | 28 426 | 13 | |
| QANTAS AIRWAYS LTD | 211 019 | 8 | |
| QUANTA SERVICES INC | 21 200 | 46 | |
| RANDSTAD HOLDING | 8 782 | 6 | |
| RATIONAL AG | 326 | 3 | |
| RITCHIE BROS. AUCTIONEER | 16 900 | 11 | |
| RECRUIT HOLDINGS CO LTD | 143 400 | 61 | |
| REECE LTD | 22 186 | 3 | |
| REED ELSEVIER (GB) | 246 581 | 99 | |
| RENTOKIL INITIAL PLC | 231 670 | 13 | |
| REPUBLIC SERVICES | 24 795 | 42 | |
| RHEINMETALL AG | 13 041 | 42 | |
| ROBERT HALF INT'L | 11 100 | 10 | |
| ROCKWELL AUTOMATION | 12 100 | 38 | |
| ROCKWOOL INTL A/S-B SHS | 1 000 | 3 | |
| ROLLINS INC | 34 900 | 15 | |
| SAAB AB-B | 21 631 | 13 | |
| SANDVIK | 114 630 | 25 | |
| SCHINDLER NAMEN | 8 328 | 20 | |
| SCHNEIDER ELECTRIC | 53 964 | 110 | |
| SEMBCORP MARINE | 5 816 077 | 5 | |
| SECOM CO | 18 700 | 14 | |
| SECURITAS B | 36 700 | 4 | |
| SENSATA TECHNOLOGIES HOLDING | 17 600 | 7 | |
| SG HOLDINGS CO LTD | 24 700 | 4 | |
| SGS | 13 125 | 11 | |
| SHIMIZU CORP | 207 600 | 14 | |
| SIEMENS | 75 594 | 144 | |
| SIEMENS ENERGY AG | 58 052 | 8 | |
| SINGAPORE AIRLINES | 427 900 | 22 | |
| SINGAPORE TECH ENGR. | 200 900 | 6 | |
| SITC INTERNATIONAL HOLDINGS | 119 000 | 2 | |
| SKANSKA B | 30 101 | 6 | |
| SKF B | 31 433 | 6 | |
| SMC CORP | 6 000 | 33 | |
| SMITH (A.O.) CORP | 14 500 | 12 | |
| SMITHS GROUP | 104 649 | 24 | |
| SNAP-ON INC | 7 500 | 22 | |
| SOUTHWEST AIRLINES CO | 12 100 | 4 | |
| SPIRAX-SARCO ENGINEERING PLC | 6 549 | 9 | |
| SS&C TECHNOLOGIES HOLDINGS | 22 700 | 14 | |
| STANLEY BLACK & DECKER INC | 12 854 | 13 | |
| STOLT-NIELSEN LTD | 93 015 | 29 | |
| SUMITOMO CORP | 131 500 | 29 | |
| TAISEI CORP | 44 500 | 15 | |
| TECHTRONIC INDUSTRIES CO | 118 000 | 14 | |
| TELEPERFORMANCE | 5 151 | 8 | |
| TFI INTERNATIONAL INC | 7 700 | 11 | |
| THOMSON REUTERS CORP | 17 718 | 26 | |
| TOBU RAILWAY CO | 12 800 | 3 | |
| TOKYU CORP | 36 600 | 5 | |
| TOPPAN PRINTING CO | 87 450 | 25 | |
| TORO CO | 17 400 | 17 | |
| TOROMONT INDUSTRIES LTD | 12 200 | 11 | |
| TOTO | 10 800 | 3 | |
| TOYOTA INDUSTRIES CORP | 21 600 | 18 | |
| TOYOTA TSUSHO | 29 300 | 17 | |
| INGERSOLL-RAND PLC | 23 849 | 59 | |
| TRANSDIGM GROUP INC | 12 100 | 124 | |
| TRANSUNION | 17 600 | 12 | |
| TRANSURBAN GROUP | 331 581 | 31 | |
| UBER TECHNOLOGIES INC | 184 500 | 115 | |
| AMERCO | 900 | 1 | |
| U-HAUL HOLDING CO-NON VOTING | 8 100 | 6 | |
| UNION PACIFIC CORP | 60 655 | 151 | |
| UNITED PARCEL SERVICE B | 72 436 | 116 | |
| UNITED RENTALS INC | 6 600 | 38 | |
| VAT GROUP AG | 2 888 | 15 | |
| VERALTO CORP | 23 707 | 20 | |
| VERISK ANALYTICS INC-CLASS A | 16 600 | 40 | |
| VESTAS WIND SYSTEMS | 135 667 | 44 | |
| VINCI | 65 169 | 83 | |
| VOLVO A | 15 492 | 4 | |
| VOLVO B | 156 729 | 41 | |
| WABTEC CORP | 25 214 | 32 | |
| WARTSILA B | 50 555 | 7 | |
| WASTE CONNECTIONS INC | 28 300 | 43 | |
| WASTE MANAGEMENT | 44 058 | 80 | |
| WATSCO INC | 3 100 | 13 | |
| WEST JAPAN RAILWAY CO | 47 400 | 20 | |
| WOLTERS KLUWER | 27 573 | 40 | |
| WSP GLOBAL INC | 19 734 | 28 | |
| GRAINGER (WW) | 6 800 | 57 | |
| XINYI GLASS HOLDINGS LTD | 447 062 | 5 | |
| XYLEM INC | 36 110 | 42 | |
| YAMATO HOLDINGS CO | 23 200 | 4 | |
| YASKAWA ELECTRIC CORP | 22 200 | 9 | |
| TOTAL, INDUSTRY | 6 959 | ||
| ACCENTURE PLC | 62 829 | 224 | |
| ADOBE SYSTEMS | 45 591 | 276 | |
| ADVANCED MICRO DEVICES | 164 798 | 247 | |
| ADVANTEST CORP | 74 000 | 25 | |
| AKAMAI TECHNOLOGIES | 15 200 | 18 | |
| AMPHENOL CORP | 60 344 | 61 | |
| ANALOG DEVICES | 50 340 | 102 | |
| ANSYS INC | 8 800 | 32 | |
| APPLE | 1 581 112 | 3 091 | |
| APPLIED MATERIALS | 84 040 | 138 | |
| ARISTA NETWORKS INC | 25 900 | 62 | |
| ARROW ELECTRONICS | 5 900 | 7 | |
| ASM INTERNATIONAL NV | 4 490 | 24 | |
| ASML HLDG | 40 899 | 313 | |
| ASPEN TECHNOLOGY INC | 5 800 | 13 | |
| ATLASSIAN CORP-CL A | 14 800 | 36 | |
| AUTODESK | 22 000 | 54 | |
| AZBIL CORP | 6 500 | 2 | |
| BECHTLE AG | 8 775 | 4 | |
| BENTLEY SYSTEMS INC-CLASS B | 19 600 | 10 | |
| BILL HOLDINGS INC | 8 500 | 7 | |
| BROADCOM LTD | 44 951 | 510 | |
| BROTHER INDUSTRIES | 17 800 | 3 | |
| CADENCE DESIGN SYS INC | 27 200 | 75 | |
| CANON INC | 107 950 | 28 | |
| CAP GEMINI SA | 16 402 | 35 | |
| CDW CORP/DE | 14 500 | 33 | |
| CGI GROUP A | 23 300 | 25 | |
| CHECK POINT SOFTWARE TECH | 24 000 | 37 | |
| CISCO SYSTEMS | 410 211 | 210 | |
| CLOUDFLARE INC - CLASS A | 29 800 | 25 | |
| COGNEX CORP | 12 000 | 5 | |
| COGNIZANT TECH SOLUTIONS | 52 854 | 41 | |
| CONSTELLATION SOFTWARE INC | 2 000 | 50 | |
| CONSTELLATION SOFTWARE INC Warrant | 2 000 | 0 | |
| CORNING | 83 148 | 26 | |
| CROWDSTRIKE HOLDINGS INC - A | 22 600 | 59 | |
| CYBERARK SOFTWARE LTD/ISRAEL | 5 800 | 13 | |
| DASSAULT SYSTEMES | 67 895 | 34 | |
| DATADOG INC - CLASS A | 24 800 | 31 | |
| DELL TECHNOLOGIES INC-CL V | 23 000 | 18 | |
| DESCARTES SYSTEMS GRP/THE | 6 400 | 5 | |
| DISCO CORP | 10 600 | 27 | |
| DOCUSIGN INC | 15 600 | 9 | |
| DROPBOX INC-CLASS A | 22 900 | 7 | |
| DYNATRACE INC | 24 500 | 14 | |
| ENPHASE ENERGY INC | 15 000 | 20 | |
| ENTEGRIS INC | 15 300 | 19 | |
| EPAM SYSTEMS INC | 6 900 | 21 | |
| ERICSSON (LM) B | 343 663 | 22 | |
| F5 NETWORKS | 7 000 | 13 | |
| FAIR ISAAC CORP | 2 500 | 30 | |
| FIRST SOLAR INC | 10 700 | 19 | |
| FORTINET INC | 66 300 | 39 | |
| FUJI FILM HOLDINGS CO | 40 000 | 24 | |
| FUJITSU | 16 720 | 26 | |
| GARTNER INC | 8 500 | 39 | |
| SYMANTEC CORP | 52 900 | 12 | |
| GODADDY INC - CLASS A | 16 600 | 18 | |
| HALMA PLC | 41 161 | 12 | |
| HAMAMATSU PHOTONICS KK | 10 600 | 4 | |
| HEWLETT PACKARD ENTERPRIS | 117 565 | 20 | |
| HEXAGON AB SER. B | 239 848 | 29 | |
| HIROSE ELECTRIC CO | 1 984 | 2 | |
| HP INC | 92 965 | 28 | |
| HUBSPOT INC | 4 800 | 28 | |
| IBIDEN CO | 10 500 | 6 | |
| INFINEON TECHNOLOGIES | 129 893 | 55 | |
| INTEL CORP | 428 155 | 218 | |
| INTL BUSINESS MACHINES CORP | 90 236 | 150 | |
| INTUIT | 27 918 | 177 | |
| JUNIPER NETWORKS | 39 700 | 12 | |
| KEYENCE CORP | 19 400 | 87 | |
| KEYSIGHT TECHNOLOGIES IN | 18 300 | 30 | |
| KLA TENCOR CORP | 13 800 | 81 | |
| KYOCERA CORP | 148 800 | 22 | |
| LAM RESEARCH CORP | 13 450 | 107 | |
| LASERTEC CORP | 9 000 | 24 | |
| LATTICE SEMICONDUCTOR CORP | 12 000 | 8 | |
| LOGITECH NAMEN | 13 895 | 13 | |
| MARVELL TECHNOLOGY GROUP | 85 200 | 52 | |
| MICROCHIP TECHNOLOGY | 54 800 | 50 | |
| MICRON TECHNOLOGY | 108 900 | 94 | |
| MICROSOFT CORP | 713 619 | 2 724 | |
| MONDAY.COM LTD | 3 300 | 6 | |
| MONGODB INC | 7 600 | 32 | |
| MONOLITHIC POWER SYSTEMS INC | 4 800 | 31 | |
| MURATA MANUFACTURING CO | 184 500 | 40 | |
| NEC CORP | 23 740 | 14 | |
| NEMETSCHEK SE | 3 775 | 3 | |
| NETWORK APPLIANCE | 19 639 | 18 | |
| NICE SYSTEMS LTD | 5 223 | 11 | |
| NOKIA CORP | 488 373 | 17 | |
| NOMURA RESEARCH INST | 43 921 | 13 | |
| NTT DATA CORP | 58 700 | 8 | |
| NVIDIA | 250 236 | 1 258 | |
| NXP SEMICONDUCTORS NV | 26 712 | 62 | |
| OBIC CO | 8 600 | 15 | |
| OKTA INC | 31 500 | 29 | |
| OMRON CORP | 16 700 | 8 | |
| ON SEMICONDUCTOR CORP | 45 400 | 39 | |
| OPEN TEXT CORP | 25 000 | 11 | |
| ORACLE CORP | 166 198 | 178 | |
| ORACLE CORP JAPAN | 2 300 | 2 | |
| OTSUKA CORP | 7 800 | 3 | |
| PALANTIR TECHNOLOGIES INC-A | 186 200 | 32 | |
| PALO ALTO NETWORKS INC | 30 200 | 90 | |
| PTC INC | 13 400 | 24 | |
| QORVO INC | 9 600 | 11 | |
| QUALCOMM | 110 900 | 163 | |
| NEC ELECTRONICS CORP | 135 800 | 25 | |
| RICOH CO | 44 900 | 4 | |
| ROHM CO | 26 800 | 5 | |
| ROPER INDUSTRIES | 10 600 | 59 | |
| SAGE GROUP (THE) | 124 072 | 19 | |
| SALESFORCE.COM | 99 515 | 266 | |
| SAP STAMM | 103 864 | 163 | |
| SCSK CORP | 10 800 | 2 | |
| SEAGATE TECHNOLOGY HOLDINGS | 22 419 | 19 | |
| SEIKO EPSON CORPORATION | 18 100 | 3 | |
| SERVICENOW INC | 20 246 | 145 | |
| SHIMADZU CORP | 29 100 | 8 | |
| SHOPIFY INC - CLASS A | 119 100 | 94 | |
| SKYWORKS SOLUTIONS INC | 17 128 | 20 | |
| SNOWFLAKE INC-CLASS A | 28 500 | 58 | |
| SOLAREDGE TECHNOLOGIES INC | 4 700 | 4 | |
| SPLUNK INC | 18 200 | 28 | |
| STMICROELECTRONICS NV | 73 764 | 37 | |
| SUMCO | 22 000 | 3 | |
| SYNOPSYS | 15 100 | 79 | |
| TDK CORP | 37 800 | 18 | |
| TE CONNECTIVITY LTD | 31 450 | 45 | |
| TELEDYNE TECHNOLOGIES INC | 5 800 | 26 | |
| TEMENOS GROUP AG-REG | 4 500 | 4 | |
| TERADYNE INC | 13 200 | 15 | |
| TEXAS INSTRUMENTS | 90 205 | 156 | |
| TIS INC | 26 300 | 6 | |
| TOKYO ELECTRON | 47 200 | 86 | |
| TOWER SEMICONDUCTOR LTD | 10 668 | 3 | |
| TREND MICRO | 13 600 | 7 | |
| TRIMBLE NAVIGATION LTD | 30 100 | 16 | |
| TWILIO INC - A | 13 600 | 10 | |
| TYLER TECHNOLOGIES INC | 4 100 | 17 | |
| UIPATH INC - CLASS A | 36 200 | 9 | |
| UNITY SOFTWARE INC | 29 000 | 12 | |
| VENTURE CORP LTD | 20 300 | 2 | |
| VERISIGN | 9 100 | 19 | |
| WESTERN DIGITAL | 36 794 | 20 | |
| WISETECH GLOBAL LTD | 18 800 | 10 | |
| WIX.COM LTD | 3 900 | 5 | |
| CREE INC | 10 200 | 5 | |
| WORKDAY INC-CLASS A | 20 289 | 57 | |
| XERO LTD | 13 135 | 10 | |
| YOKOGAWA ELECTRIC CORP | 14 000 | 3 | |
| ZEBRA TECHNOLOGIES CORP-CL A | 4 300 | 12 | |
| ZOOM VIDEO COMMUNICATIONS-A | 28 300 | 21 | |
| ZSCALER INC | 10 500 | 24 | |
| TOTAL, IT | 14 181 | ||
| AGNICO-EAGLE MINES | 72 174 | 40 | |
| AIR LIQUIDE | 52 080 | 103 | |
| AIR PRODUCTS & CHEMICALS | 22 100 | 61 | |
| AKZO NOBEL | 16 688 | 14 | |
| ALBEMARLE CORP | 12 000 | 18 | |
| ALCOA CORP | 28 000 | 10 | |
| AMCOR PLC | 125 100 | 12 | |
| ANGLO AMERICAN (GB) | 193 582 | 49 | |
| ANTOFAGASTA | 49 836 | 11 | |
| ARCELOR-MITTAL A | 49 531 | 14 | |
| ARKEMA | 4 616 | 5 | |
| ASAHI KASEI CORP | 118 500 | 9 | |
| AVERY DENNISON CORP | 9 611 | 20 | |
| BALL CORP | 35 990 | 21 | |
| BASF | 89 920 | 49 | |
| BHP BILLITON LTD | 522 189 | 182 | |
| BLUESCOPE STEEL | 38 799 | 6 | |
| BOLIDEN | 33 028 | 10 | |
| CCL INDUSTRIES INC - CL B | 12 100 | 6 | |
| CELANESE CORP | 10 200 | 16 | |
| CF INDUSTRIES HOLDINGS INC | 28 600 | 23 | |
| CHRISTIAN HANSEN HOLDING A/S | 9 089 | 8 | |
| CLARIANT AG-REG | 16 212 | 2 | |
| CLIFFS NATURAL RESOURCES INC | 65 700 | 14 | |
| CORTEVA INC | 74 753 | 36 | |
| COVESTRO AG | 15 192 | 9 | |
| CRH PLC | 78 573 | 55 | |
| CRODA INTERNATIONAL PLC | 11 374 | 7 | |
| CROWN HOLDINGS INC | 10 200 | 10 | |
| DOW INC | 73 153 | 41 | |
| DSM-FIRMENICH AG | 19 742 | 20 | |
| DOWDUPONT INC | 48 653 | 38 | |
| EASTMAN CHEMICAL CO | 12 300 | 11 | |
| ECOLAB | 25 523 | 51 | |
| EMS-CHEMIE HOLDING AG-REG | 698 | 6 | |
| ENDEAVOUR MINING PLC | 27 235 | 6 | |
| EVONIK INDUSTRIES AG | 14 811 | 3 | |
| FIRST QUANTUM MINERALS | 94 278 | 8 | |
| FMC CORP | 9 770 | 6 | |
| FORTESCUE METALS GROUP | 179 447 | 36 | |
| FRANCO-NEVADA CORP | 28 906 | 33 | |
| GIVAUDAN | 997 | 42 | |
| HOLCIM | 56 487 | 45 | |
| HOLMEN B | 9 349 | 4 | |
| ISRAEL CHEMICALS LTD | 40 032 | 2 | |
| INDEPENDENCE GROUP NL | 97 787 | 6 | |
| INT'L PAPER CO | 27 553 | 10 | |
| INT'L FLAVORS FRAGRANCES | 22 122 | 18 | |
| IVANHOE MINES LTD-CL A | 158 300 | 16 | |
| JAMES HARDIE INDUSTRIES SE | 37 389 | 14 | |
| JFE HOLDINGS | 45 100 | 7 | |
| JOHNSON MATTHEY | 17 996 | 4 | |
| JSR CORP | 13 600 | 4 | |
| KINROSS GOLD CORP | 153 600 | 9 | |
| LINDE PLC | 48 791 | 203 | |
| LUNDIN MINING CORP | 115 800 | 10 | |
| LYONDELLBASELL INDU-CL A | 26 532 | 26 | |
| MARTIN MARIETTA MATRLS | 5 700 | 29 | |
| MINERAL RESOURCES LTD | 14 294 | 7 | |
| MITSUBISHI CHEMICAL HLDG | 121 550 | 8 | |
| MITSUI CHEMICALS | 19 120 | 6 | |
| MONDI PLC | 52 373 | 10 | |
| MOSAIC CO (THE) | 28 800 | 10 | |
| NEWMONT MINING HLDG | 170 443 | 72 | |
| NIPPON PAINT CO LTD | 131 970 | 11 | |
| TAIYO NIPPON SANSO CORP | 13 000 | 4 | |
| NIPPON STEEL CORP | 92 172 | 21 | |
| NISSAN CHEMICAL IND | 11 600 | 5 | |
| NITTO DENKO CORP | 16 200 | 12 | |
| NORTHERN STAR RESOURCES LTD | 105 322 | 10 | |
| NOVOZYMES B | 25 818 | 14 | |
| NUCOR CORP | 25 064 | 44 | |
| NUTRIEN LTD | 48 700 | 28 | |
| OCI NV | 26 001 | 8 | |
| OJI PAPER CO | 61 300 | 2 | |
| ORICA | 27 493 | 3 | |
| PACKAGING CORP OF AMERICA | 10 800 | 18 | |
| PAN AMERICAN SILVER CORP | 51 800 | 9 | |
| PILBARA MINERALS LTD | 266 486 | 7 | |
| PPG INDUSTRIES | 24 552 | 37 | |
| RELIANCE STEEL & ALUMINUM | 5 900 | 17 | |
| RIO TINTO LTD | 1 743 | 2 | |
| RIO TINTO PLC | 220 567 | 167 | |
| RPM INTERNATIONAL INC | 14 500 | 16 | |
| SEALED AIR CORP | 12 100 | 4 | |
| SHERWIN-WILLIAMS CO | 24 400 | 77 | |
| SHIN-ETSU CHEMICAL CO | 181 200 | 77 | |
| SIG GROUP AG | 41 106 | 10 | |
| SIKA INHABER | 15 081 | 50 | |
| SMURFIT KAPPA GROUP PLC | 26 401 | 11 | |
| SOUTH32 LTD | 469 086 | 11 | |
| STEEL DYNAMICS INC | 13 700 | 16 | |
| STORA ENSO R | 47 320 | 7 | |
| SUMITOMO CHEMICAL CO | 96 600 | 2 | |
| SUMITOMO METAL MINING CO | 20 450 | 6 | |
| SVENSKA CELLULOSA AB SCA-B | 68 979 | 10 | |
| SYENSQO SA | 6 758 | 7 | |
| SYMRISE AG | 12 123 | 14 | |
| TORAY INDUSTRIES | 107 000 | 6 | |
| TOSOH CORP | 20 000 | 3 | |
| UMICORE | 16 837 | 5 | |
| UPM-KYMMENE | 46 159 | 18 | |
| VOESTALPINE | 7 772 | 2 | |
| VULCAN MATERIALS CO | 14 285 | 33 | |
| WACKER CHEMIE AG | 1 872 | 2 | |
| WEST FRASER TIMBER CO LTD | 18 500 | 16 | |
| WESTLAKE CHEMICAL CORP | 4 200 | 6 | |
| WESTROCK CO | 19 144 | 8 | |
| SILVER WHEATON CORP | 68 745 | 35 | |
| TOTAL, RAW MATERIALS | 2 513 | ||
| ALEXANDRIA REAL ESTATE EQUIT | 17 850 | 23 | |
| AMERICAN HOMES 4 RENT- A | 39 200 | 14 | |
| AMERICAN TOWER CORP A | 46 308 | 102 | |
| AVALONBAY COMMUNITIES | 15 235 | 29 | |
| AZRIELI GROUP | 2 982 | 2 | |
| BOSTON PROPERTIES | 14 483 | 10 | |
| BRITISH LAND CO | 68 884 | 4 | |
| CAMDEN PROPERTY TRUST | 8 700 | 9 | |
| CAN APARTMENT PROP REAL ESTA | 10 859 | 4 | |
| ASCENDAS REAL ESTATE INV | 481 842 | 11 | |
| ASCOTT RESIDENCE TRUST | 18 546 | 0 | |
| CAPITAMALL TRUST | 536 068 | 8 | |
| CAPITALAND INVESTMENT LTD/SI | 325 300 | 8 | |
| CBRE GROUP INC | 29 400 | 28 | |
| CITY DEVELOPMENTS | 23 700 | 1 | |
| CHEUNG KONG PROPERTY HOLDING | 183 417 | 9 | |
| COSTAR GROUP INC | 48 200 | 43 | |
| FONCIERE DES REGIONS | 6 752 | 4 | |
| CROWN CASTLE INT'L CORP | 43 613 | 51 | |
| DAITO TRUST CONSTRUCTION | 4 800 | 6 | |
| DAIWA HOUSE IND CO | 52 300 | 16 | |
| DAIWA HOUSE RESIDENTIAL INV | 211 | 4 | |
| DEXUS/AU | 109 610 | 6 | |
| DIGITAL REALTY TRUST INC | 30 500 | 42 | |
| EQUINIX INC | 9 252 | 76 | |
| EQUITY LIFESTYLE PROPERTIES | 16 900 | 12 | |
| EQUITY RESIDENTIAL | 39 201 | 24 | |
| ESR GROUP LTD | 235 800 | 3 | |
| ESSEX PROPERTY TRUST INC | 6 100 | 15 | |
| EXTRA SPACE STORAGE INC | 23 200 | 38 | |
| FASTIGHETS AB BALDER-B SHRS | 70 734 | 5 | |
| FIRSTSERVICE CORP | 4 300 | 7 | |
| GECINA | 3 382 | 4 | |
| GLP J-REIT | 237 | 2 | |
| GOODMAN GROUP | 186 949 | 33 | |
| GPT GROUP | 212 960 | 7 | |
| HANG LUNG PROPERTIES | 140 500 | 2 | |
| HEALTHCARE TRUST OF AME-CL A | 31 670 | 6 | |
| HEALTH CARE PPTY INVEST | 66 900 | 13 | |
| HENDERSON LAND DEV. | 109 700 | 3 | |
| HONGKONG LAND HOLDINGS LTD | 85 800 | 3 | |
| HOST HOTELS AND RESORTS | 67 596 | 13 | |
| SHOEI CO LTD/CHIYODA-KU | 72 200 | 8 | |
| INVITATION HOMES INC | 59 200 | 20 | |
| IRON MOUNTAIN | 28 308 | 20 | |
| JAPAN RETAIL FUND INVT | 459 | 3 | |
| JAPAN REAL ESTATE INV | 192 | 8 | |
| KENEDIX OFFICE INVESTMENT CO | 576 | 7 | |
| KEPPEL REIT | 34 192 | 0 | |
| KIMCO REALTY CORP | 190 300 | 41 | |
| KLEPIERRE | 39 167 | 11 | |
| LAND SECURITIES GROUP | 106 145 | 10 | |
| LEG IMMOBILIEN AG | 4 608 | 4 | |
| LEND LEASE GROUP | 36 373 | 2 | |
| LINK REIT | 244 363 | 14 | |
| MAPLETREE LOGISTICS TRUST | 193 898 | 3 | |
| MAPLETREE COMMERCIAL TRUST | 188 400 | 2 | |
| MID-AMERICA APARTMENT COMM | 13 000 | 18 | |
| MIRVAC GROUP | 296 314 | 4 | |
| MITSUBISHI ESTATE CO | 112 879 | 16 | |
| MITSUI FUDOSAN CO | 103 400 | 26 | |
| NET LEASE OFFICE PROPERTY | 1 400 | 0 | |
| NEW WORLD DEVELOPMENT | 209 741 | 3 | |
| NIPPON BUILDING FUND | 110 | 5 | |
| NIPPON PROLOGIS REIT INC | 227 | 4 | |
| NOMURA REAL ESTATE HLD | 6 700 | 2 | |
| NOMURA REAL ESTATE MASTER FU | 320 | 4 | |
| PROLOGIS INC | 91 883 | 124 | |
| PUBLIC STORAGE | 16 000 | 50 | |
| REALTY INCOME CORP | 67 508 | 39 | |
| REGENCY CENTERS CORP | 13 700 | 9 | |
| RIOCAN REIT | 8 396 | 1 | |
| SAGAX AB-B | 9 802 | 3 | |
| SBA COMMUNICATIONS CORP-CL A | 12 154 | 31 | |
| WESTFIELD RETAIL TRUST | 567 679 | 12 | |
| SEGRO | 105 182 | 12 | |
| SIMON PROPERTY GROUP | 37 396 | 54 | |
| SINO LAND | 255 936 | 3 | |
| STOCKLAND | 165 127 | 5 | |
| SUMITOMO REALTY & DEV CO | 33 100 | 10 | |
| SUN COMMUNITIES INC | 12 400 | 17 | |
| SUN HUNG KAI PROPERTIES | 130 664 | 14 | |
| SWIRE PACIFIC A | 40 600 | 3 | |
| SWIRE PROPERTIES LTD | 87 200 | 2 | |
| SWISS PRIME SITE-REG | 10 731 | 12 | |
| UDR INC | 39 400 | 15 | |
| UNIBAIL GROUP STAPLED | 8 018 | 6 | |
| UNITED OVERSEAS LAND | 34 787 | 2 | |
| VENTAS | 37 911 | 19 | |
| CENTRO RETAIL AUSTRALIA | 444 759 | 6 | |
| DEUTSCHE ANNINGTON IMMOBILIE | 67 940 | 22 | |
| WAREHOUSES DE PAUW SCA | 12 789 | 4 | |
| WELLTOWER INC | 55 515 | 51 | |
| WEYERHAEUSER CO | 75 564 | 27 | |
| WHARF REAL ESTATE INVESTMENT | 229 000 | 8 | |
| WP CAREY INC | 21 000 | 14 | |
| ZILLOW GROUP INC - C | 14 300 | 8 | |
| TOTAL, PROPERTY | 1 519 | ||
| ACCIONA | 4 426 | 7 | |
| ALGONQUIN POWER & UTILITIES | 177 391 | 11 | |
| ALTAGAS LTD | 81 257 | 17 | |
| AMERICAN WATER WORKS CO INC | 32 800 | 44 | |
| APA GROUP | 137 071 | 8 | |
| ATMOS ENERGY CORP | 43 100 | 51 | |
| BROOKFIELD RENEWABLE COR-A | 16 800 | 5 | |
| CANADIAN UTILITIES A | 52 817 | 13 | |
| CENTRICA PLC | 604 480 | 11 | |
| CONSOLIDATED EDISON | 100 710 | 93 | |
| CONSTELLATION ENERGY | 34 121 | 41 | |
| CORP ACCIONA ENERGIAS RENOVA | 11 457 | 4 | |
| E. ON | 379 829 | 52 | |
| EDISON INTERNATIONAL | 51 989 | 38 | |
| EDP RENOVAVEIS SA | 25 993 | 5 | |
| ELIA SYSTEM OPERATOR SA/NV | 5 680 | 7 | |
| ENAGAS | 42 568 | 7 | |
| ENDESA SA | 44 805 | 9 | |
| ENEL | 1 382 560 | 104 | |
| GDF SUEZ | 232 881 | 42 | |
| AQUA AMERICA INC | 65 200 | 25 | |
| NORTHEAST UTILITIES | 59 222 | 37 | |
| EXELON CORP | 167 963 | 61 | |
| FORTUM OYJ | 63 184 | 9 | |
| HONGKONG CHINA GAS | 1 303 956 | 10 | |
| HYDRO ONE LTD | 63 500 | 19 | |
| IBERDROLA | 1 051 182 | 140 | |
| MERCURY NZ LTD | 115 115 | 5 | |
| MERIDIAN ENER-PARTLY PAID SH | 271 932 | 9 | |
| NATIONAL GRID | 622 036 | 85 | |
| GAS NATURAL SDG | 17 170 | 5 | |
| NEXTERA ENERGY INC | 217 900 | 134 | |
| NORTHLAND POWER INC | 75 983 | 14 | |
| DONG ENERGY A/S | 16 109 | 9 | |
| OSAKA GAS CO | 78 900 | 17 | |
| PG&E CORP | 504 700 | 92 | |
| PUBLIC SV ENTERPRISE CO | 84 815 | 53 | |
| RED ELECTRICA CORPORACION SA | 54 363 | 9 | |
| SEMPRA ENERGY | 142 216 | 108 | |
| SEVERN TRENT | 25 263 | 8 | |
| SNAM SPA | 316 444 | 17 | |
| SSE PLC | 100 989 | 24 | |
| TERNA | 266 939 | 23 | |
| TOKYO GAS CO | 33 520 | 8 | |
| UGI CORP | 71 900 | 18 | |
| UNITED UTILITIES GROUP PLC | 68 686 | 9 | |
| VEOLIA ENVIRONNEMENT | 65 063 | 21 | |
| VERBUND OESTERR ELEK A | 6 347 | 6 | |
| TOTAL, UTILITIES | 1 545 | ||
| TOTAL FOREIGN | 62 264 | ||
| TOTAL SHARES | 74 252 | ||
| NOK MILLIONS | Organisation number | Volume | Market value |
|---|---|---|---|
| TOTAL PROPERTY | 1 540 | ||
| TOTAL ENERGY | 5 157 | ||
| TOTAL FINANCIAL | 12 830 | ||
| TOTAL CONSUMER DISCRETIONARY | 6 753 | ||
| TOTAL UTILITIES | 3 965 | ||
| TOTAL HEALTHCARE | 7 587 | ||
| TOTAL INDUSTRY | 7 592 | ||
| TOTAL IT | 14 395 | ||
| TOTAL CONSUMER STAPLES | 5 035 | ||
| TOTAL RAY MATERIALS | 3 232 | ||
| TOTAL TELECOM | 5 142 | ||
| TOTAL UNSPECIFIED | 1 023 | ||
| TOTAL SHARES | 74 252 | ||
| EQUITY FUNDS | |||
| CBRE PAN-EUROPEAN CORE FUND (PEC) | 67 994 887 | 989 | |
| KLP AKSJE FREMVOKSENDE MARKEDER MER SAMFSANSV TA | 499 639 | 474 | |
| KLP AKSJEASIA INDEKS TA | 990122571 | 951 994 | 943 |
| KLP AKSJEASIA INDEKS VALUTASIKRET TA | 990140847 | 183 994 | 202 |
| KLP AKSJEEUROPA INDEKS TA | 990122555 | 2 234 867 | 2 234 |
| KLP AKSJEFREMVOKSENDE MARKEDER FLERFAKTOR S | 920672159 | 1 730 976 | 2 037 |
| KLP AKSJEFREMVOKSENDE MARKEDER INDEKS S-1000 | 996715426 | 8 565 175 | 8 419 |
| KLP AKSJEGLOBAL FLERFAKTOR S | 912651037 | 14 108 808 | 16 939 |
| KLP AKSJEGLOBAL INDEKS S-3000 | 987570113 | 16 590 407 | 17 116 |
| KLP AKSJEGLOBAL MER SAMFUNNSANSVAR TA | 920672183 | 966 047 | 1 005 |
| KLP AKSJEGLOBAL MER SAMFUNNSANSVAR VALUTASIKRET S | 923251626 | 18 442 | 21 |
| KLP AKSJEGLOBAL SMALL CAP FLERFAKTOR S | 920672094 | 1 557 665 | 1 882 |
| KLP AKSJEGLOBAL SMALL CAP INDEKS TA | 919174501 | 11 163 926 | 11 541 |
| KLP AKSJENORDEN INDEKS TA | 980854043 | 276 053 | 292 |
| KLP AKSJENORDEN MER SAMFUNNSANSVAR TA | 923251642 | 798 784 | 813 |
| KLP AKSJENORGE AKTIV S | 880854062 | 6 995 032 | 7 637 |
| KLP AKSJENORGE INDEKS S-3000 | 988425958 | 7 666 609 | 8 335 |
| KLP AKSJEUSA INDEKS S-USD | 986332650 | 96 059 | 5 304 |
| KLP AKSJEUSA INDEKS TA | 917232164 | 2 767 953 | 2 894 |
| KLP AKSJEVERDEN INDEKS TA | 996716716 | 12 643 | 13 |
| KLP FRAMTID MER SAMFUNNSANSVAR S | 925057436 | 38 794 | 45 |
| KLP LANG HORISONT MER SAMFUNNSANSVAR S | 925057517 | 163 005 | 183 |
| LASALLE ENCORE PLUS | 115 236 821 | 991 | |
| NMI FRONTIER FUND KS | 8 975 000 | 15 | |
| NMI GLOBAL FUND KS | 3 853 750 | 21 | |
| SSGA EMERGING MARKETS SRI ENHANCED EQUITY FUND | 16 955 530 | 2 378 | |
| TOTAL EQUITY FUNDS | 92 724 | ||
| PRIVATE EQUITY AND REAL ESTATE FUNDS | |||
| ABINGWORTH BIOVENTURES V | 2 | ||
| ABRIS CEE MID-MARKET FUND III L.P. | 477 | ||
| ACCEL GROWTH FUND VI | 104 | ||
| ACCEL INDIA VII | 13 | ||
| Accel Leaders III | 253 | ||
| ACCEL LEADERS IV | 61 | ||
| ACCEL LONDON VII | 19 | ||
| ACCEL US EARLY XVI | 0 | ||
| ACCEL US XV | 23 | ||
| ADELIS EQUITY III | 45 | ||
| ADVENT GLOBAL TECHNOLOGY I | 284 | ||
| ADVENT GLOBAL TECHNOLOGY II | 140 | ||
| AKKR BUYOUT VII | 0 | ||
| ALLIANCE VENTURE DELTA | 11 | ||
| ALLIANCE VENTURE DELTA SIDE CAR | 50 | ||
| ALTOR FUND IV | 58 | ||
| ALTOR FUND V (NO.2) AB | 211 | ||
| ASTORG MIDCAP I | 82 | ||
| ASTORG V | 4 | ||
| ASTORG VI | 243 | ||
| ASTORG VII | 245 | ||
| AUCTUS IV | 153 | ||
| AVEDON CAPITAL IV | 152 | ||
| AXA RESIDENTIAL EUROPE | 1 123 | ||
| BATTERY XIV | 35 | ||
| CAPMAN BUYOUT VIII | 0 | ||
| CATELLA ELITHIS ENERGY POSITIVE FUND | 102 | ||
| CATELLA EUR RESIDENTIAL FUND III SCS SICAV-SIF | 979 | ||
| CHEQUERS CAPITAL XVII | 89 | ||
| CIO CONSTRUCTION EQUITY FUND(CLIMATE INVESTOR) | 485 | ||
| CONSILIUM PRIVATE EQUITY FUND III | 214 | ||
| CONTANGO VENTURES II | 4 | ||
| COÖPERATIEF CONSTR EQ F. U.A.(Climate investor 2) | 18 | ||
| Coöperatieve H2 Equity Partners Fund V U.A. | 208 | ||
| CREANDUM SELECT FUND I | 163 | ||
| CREANDUM SELECT II | 52 | ||
| CREANDUM SPV TR | 56 | ||
| CREANDUM V | 282 | ||
| CREANDUM VI | 70 | ||
| DEUTSCHE PRIVATE EQUITY IV | 323 | ||
| ECE PROGRESSIVE INCOME GROWTH FUND (EPIG) | 779 | ||
| EGERIA PRIVATE EQUITY FUND IV | 60 | ||
| EGERIA PRIVATE EQUITY FUND V SCSP | 249 | ||
| ENDLESS FUND IV A LP | 59 | ||
| ENERGY VENTURES III LP | 9 | ||
| ENERGY VENTURES IV LP | 76 | ||
| FORBION CAPITAL FUND I CO-INVESTMENT FUND I | 0 | ||
| FORBION CAPITAL FUND I CO-INVESTMENT FUND II | 0 | ||
| FORBION CAPITAL FUND II | 1 | ||
| FORBION CAPITAL FUND II CO-INVEST I C.V. | 0 | ||
| FORBION CAPITAL FUND III | 251 | ||
| FORBION CAPITAL FUND IV | 94 | ||
| FORBION CAPITAL FUND V | 40 | ||
| FOUNDERS FUND - STRIPE | 51 | ||
| FOUNDERS FUND GROWTH II | 52 | ||
| FOUNDERS FUND VIII | 2 | ||
| FRANCE SPECIAL SITUATIONS FUND II | 320 | ||
| FSN CAPITAL IV | 14 | ||
| GENSTAR CAPITAL PARTNERS IX | 398 | ||
| GENSTAR CAPITAL PARTNERS X | 408 | ||
| GENSTAR CAPITAL PARTNERS XI | 2 | ||
| GERMAN EQUITY PARTNERS IV | 33 | ||
| HADEAN CAPITAL I | 35 | ||
| HERKULES PRIVATE EQUITY III | 0 | ||
| HG GENESIS X | 33 | ||
| HG MERCURY IV | 0 | ||
| HG SATURN III | 64 | ||
| HgCapital Genesis IX | 223 | ||
| HGCAPITAL MERCURY | 0 | ||
| HGCAPITAL MERCURY III | 51 | ||
| HGCAPITAL SATURN II | 329 | ||
| HGCAPITAL 6 | 4 | ||
| HITECVISION ASSET SOLUTIONS | 123 | ||
| HITECVISION IV LP | 17 | ||
| HITECVISION SPRINGPOINT | 146 | ||
| HITECVISION V LP | 21 | ||
| HITECVISION VI LP | 449 | ||
| HITECVISION VII LP | 427 | ||
| H2 VI | 30 | ||
| IDEKAPITAL 2 AS | 58 | ||
| INDEX VENTURE VII ENTREPRENEUR | 2 | ||
| INDEX VENTURES GROWTH II | 156 | ||
| INDEX VENTURES GROWTH III | 458 | ||
| INDEX VENTURES GROWTH IV | 764 | ||
| INDEX VENTURES GROWTH V | 350 | ||
| INDEX VENTURES GROWTH VI | 137 | ||
| INDEX VENTURES IX | 363 | ||
| INDEX VENTURES ORIGIN I | 52 | ||
| INDEX VENTURES ORIGIN II | 8 | ||
| INDEX VENTURES VI | 602 | ||
| INDEX VENTURES VII | 440 | ||
| INDEX VENTURES VIII | 533 | ||
| INDEX VENTURES X | 332 | ||
| INDEX VENTURES XI | 78 | ||
| INNKAP 4 PARTNERS L.P. | 9 | ||
| INSIGHT PARTNERS XI | 430 | ||
| INSIGHT PARTNERS XII | 209 | ||
| INSIGHT PARTNERS XIII | 0 | ||
| KLEINER PERKINS SELECT II | 94 | ||
| KLEINER PERKINS XX | 43 | ||
| LITORINA FUND V | 200 | ||
| LIVINGBRIDGE ENTERPRISE 2 LP | 42 | ||
| LIVINGBRIDGE ENTERPRISE 3 LP | 207 | ||
| LIVINGBRIDGE VII (Parallel) | 312 | ||
| LIVINGBRIDGE 6 LP | 412 | ||
| MB EQUITY FUND V | 191 | ||
| MEDICXI GROWTH I LP | 69 | ||
| MEDICXI III | 96 | ||
| M&G EUROPEAN PROPERTY FUND SICAV-FIS | 986 | ||
| MIURA FUND III | 533 | ||
| MOMENTUM II AS | 25 | ||
| MONTEFIORE CO-INVESTMENT V | 232 | ||
| MONTEFIORE INVESTMENT V | 267 | ||
| NAUTA TECH INVEST 2 | 0 | ||
| NAUTA TECH INVEST 3 | 5 | ||
| NAZCA CAPITAL III | 7 | ||
| NORSELAB I | 50 | ||
| NORTHZONE CONVICTION I | 313 | ||
| NORTHZONE IX | 177 | ||
| NORTHZONE V | 0 | ||
| NORTHZONE VI | 2 | ||
| NORTHZONE VII | 55 | ||
| NORTHZONE VIII | 534 | ||
| NORTHZONE X | 9 | ||
| NORVESTOR V | 2 | ||
| NORVESTOR VI | 41 | ||
| NORVESTOR VII | 108 | ||
| NORWEGIAN MICROFINANCE INITIATIVE FUND III KS | 57 | ||
| NORWEGIAN MICROFINANCE INITIATIVE FUND IV KS | 85 | ||
| PARAGON FUND II | 117 | ||
| Pareto Eiendomsfellesskap II IS | 2 438 | ||
| PARETO EIENDOMSFELLESSKAP PEF I IS | 696 | ||
| PARETO EIENDOMSFELLESSKAP II AS | 25 | ||
| PARETO EIENDOMSFELLESSKAP II IS | 42 | ||
| PARETO EIENDOMSFELLESSKAP I AS | 7 | ||
| PARTNERS GROUP SECONDARY 2008 | 14 | ||
| PERUSA PARTNERS FUND 2 | 23 | ||
| PLATINUM EQUITY SMALL CAP FUND | 64 | ||
| PLATINUM FUND V | 682 | ||
| PLATINUM VI | 127 | ||
| PRIVEQ INVESTMENT FUND IV | 0 | ||
| PRIVEQ INVESTMENTS V | 73 | ||
| PROA CAPITAL IBERIAN FUND II | 182 | ||
| PROA CAPITAL IBERIAN FUND III | 296 | ||
| PROLOGIS EUROPEAN LOGISTIC FUNDS | 1 041 | ||
| PROVENTURE SEED III | 35 | ||
| QUADRIGA CAPITAL PRIVATE EQUITY FUND IV | 46 | ||
| Saga IV EUR-B KS | 15 | ||
| Saga V EUR-B KS | 10 | ||
| Saga V New EUR-B KS | 25 | ||
| SARSIA SEED FOND II AS | 55 | ||
| SARSIA SEED III | 5 | ||
| SCALE LEAP CAPITAL | 7 | ||
| SINTEF IV B | 13 | ||
| SINTEF VENTURE V | 48 | ||
| SINTEF VI | 5 | ||
| SK CAPITAL CATALYST II | 19 | ||
| SK CAPITAL VI | 163 | ||
| SK CATALYST I | 100 | ||
| SKAGERAK MATURO V | 21 | ||
| SNO FUND II | 34 | ||
| SNO TRUE NORTH | 83 | ||
| SOFINNOVA CAPITAL VII | 50 | ||
| SOFINNOVA CAPITAL VIII | 130 | ||
| SONDO FUND I | 13 | ||
| SPECIAL SITUATIONS VENTURE PARTNERS III | 6 | ||
| SUMMA EQUITY III | 48 | ||
| SUMMA EQUITY FUND II | 157 | ||
| SVB Capital Partners IV | 259 | ||
| SVB CAPITAL PARTNERS VI | 14 | ||
| SVB SIF IX | 148 | ||
| SVB SIF VIII | 218 | ||
| SVB SIF XI | 42 | ||
| SVB Sprout Endurance Partner | 358 | ||
| SVB SPROUT ENDURANCE PARTNERS II | 7 | ||
| SVB Strategic Investor Fund X | 202 | ||
| Synova Capital Fund IV LP | 250 | ||
| SYNOVA V | 17 | ||
| TDR CAPITAL III B | 450 | ||
| TENZING BELAY I | 53 | ||
| TENZING PRIVATE EQUITY FUND I LP | 250 | ||
| Tenzing Private Equity Fund II | 341 | ||
| TENZING PRIVATE EQUITY FUND III | 0 | ||
| THOMABRAVO DISCOVERY III | 172 | ||
| THOMABRAVO DISCOVERY IV | 88 | ||
| THOMABRAVO EXPLORE II | 0 | ||
| THOMABRAVO GROWTH I | 86 | ||
| THOMABRAVO XIII | 433 | ||
| THOMABRAVO XIV | 487 | ||
| THOMABRAVO XV | 279 | ||
| TRITON FUND III | 14 | ||
| VENDIS CAPITAL III | 282 | ||
| VEP SPECIAL SITUATIONS FUND 2 | 16 | ||
| VEP SPECIAL SITUATIONS FUND 3 | 207 | ||
| VERDANE CAPITAL VI KS | 5 | ||
| WATERLAND IX | 0 | ||
| WATERLAND PRIVATE EQUITY FUND VII | 629 | ||
| WATERLAND PRIVATE EQUITY FUND VIII | 553 | ||
| WYNNCHURCH CAPITAL PARTNERS V | 260 | ||
| XENON Private Equity VI | 56 | ||
| 21 INVEST FRANCE | 30 | ||
| TOTAL PRIVATE EQUITY AND REAL ESTATE FUNDS | 34 936 | ||
| ALTERNATIVE INVESTMENTS IN SHARES | |||
| SPESIALFONDET KLP ALFA GLOBAL ENERGI S | 2 511 | ||
| TOTAL ALTERNATIVE INVESTMENTS IN SHARES | 2 511 | ||
| INFRASTRUCTURE FUNDS | |||
| CIP ATKL BRASILIANA K/ | 1 173 373 | 31 | |
| CIP IV US AIV NON-QFPF K/S | 72 901 352 | 325 | |
| COPENHAGEN INFRASTR. PARTNERS III AIV NON-QFPF K/S | 821 250 537 | 456 | |
| COPENHAGEN INFRASTRUCTURE II US AIV NON-QFPF K/S | 331 802 972 | 289 | |
| COPENHAGEN INFRASTRUCTURE NEW MARKETS FUND I K/S | 98 826 627 | 281 | |
| COPENHAGEN INFRASTRUCTURE PARTNERS II K/S (non-US) | 1 157 752 526 | 668 | |
| COPENHAGEN INFRASTRUCTURE V FEEDER SCA SICAV-RAIF | 150 000 000 | 0 | |
| COPENHAGEN INFRASTUCTURE PARTNERS III A K/S | 391 504 147 | 670 | |
| COPENHAGEN INFRASTUCTURE PARTNERS III K/S | 1 261 980 805 | 368 | |
| COPENHAGEN INFRASTUCTURE PARTNERS IV K/S | 72 901 352 | 457 | |
| HITECVISION NEF | 50 000 000 | 437 | |
| HV STORM CO-INVEST | 25 000 000 | 304 | |
| INFRASTRUCTURE ALLIANCE EUROPE 1 SCSP | 180 584 897 | 2 309 | |
| INFRASTRUCTURE ALLIANCE EUROPE 2 SCSP | 225 000 000 | 2 620 | |
| NEXTPOWER III LP | 100 000 000 | 1 037 | |
| NEXTPOWER V | 61 842 919 | 284 | |
| PARETO SOLAR FUND | 200 000 000 | 7 | |
| QUINBROOK INFRASTRCT 3-NET ZERO POWER FUND LP SCSP | 200 000 000 | 965 | |
| QUINBROOK NZPF CO-INVEST | 225 000 000 | 999 | |
| SILVESTICA GREEN FOREST AB | 150 000 000 | 2 237 | |
| SILVESTICA GREEN FOREST II | 27 500 000 | 342 | |
| WIND FUND I AS | 160 000 000 | 666 | |
| TOTAL INFRASTRUCTURE FUNDS | 15 752 | ||
| TOTAL INVESTMENTS | 220 175 | ||
| SHARES AND UNITS DISTRIBUTION BY PORTFOLIO | Common portfolio | Investment option portfolio | Corporate portfolio | Total |
|---|---|---|---|---|
| SHARES | 70 923 | 0 | 0 | 70 923 |
| LONG TERM SHARES | 3 325 | 0 | 4 | 3 329 |
| EQUITY FUND UNITS | 91 634 | 1 090 | 0 | 92 724 |
| PRIVATE EQUITY AND REAL ESTATE FUNDS | 34 936 | 0 | 0 | 34 936 |
| ALTERNATIVE INVESTMENTS | 2 497 | 14 | 0 | 2 511 |
| INFRASTRUCTURE FUNDS | 15 752 | 0 | 0 | 15 752 |
| TOTAL | 219 067 | 1 104 | 4 | 220 175 |
| PERCENTAGE UNITS STOCK MARKET LISTED | |
|---|---|
| SHARES NORWAY | 72.1% |
| SHARES FOREIGN | 100.0% |
| EQUITY FUND UNITS | 0.0 % |
| ALTERNATIVE INVESTMENTS | 0.0 % |
Note 25 Transactions with related parties
All transactions with related parties are carried out on market terms and conditions. The exception is administrative services used across the Group. Costs for administrative services are allocated at actual cost in accordance with actual usage. All related parties are 100 percent owned subsidiaries.
| NOK MILLIONS | 2023 | 2022 |
|---|---|---|
| INCOME STATEMENT ITEMS | ||
| Purchase of asset management services from KLP Kapitalforvaltning AS | -115 | -122 |
| Purchase of asset management services from KLP Banken AS | -61 | -58 |
| Lease of office premises from KLP Huset AS | 33 | 30 |
| Sale of pension insurance/group life to subsidiaries | 386 | 105 |
| Net repayment administrative services | 420 | 363 |
| Total | 663 | 318 |
| NOK MILLIONS | 31.12.2023 | 31.12.2022 |
|---|---|---|
| BALANCE SHEET ITEMS ¹ | ||
| Net outstanding accounts to: | ||
| KLP Skadeforsikring AS | 83 | 93 |
| KLP Forsikringsservice AS | 1 | 1 |
| KLP Kapitalforvaltning AS | 37 | 25 |
| KLP Eiendom AS | 16 | 15 |
| KLP Bank konsern | 57 | 34 |
| Total intercompany | 194 | 167 |
| KLP Huset AS, classified in the accounts as “Shares and holdings in property subsidiaries” (corporate portfolio) | 149 | 159 |
| KLP Eiendom AS, classified in the accounts as “Shares and holdings in property subsidiaries” (common portfolio) | 11 243 | 8 553 |
| KLP Eiendom AS, classified in the accounts as “Shares and holdings in property subsidiaries” (investment option portfolio) | 50 | 39 |
| Total intercompany receivables | 11 637 | 8 919 |
| ¹ Net internal outstanding accounts include Group contribution items at the various companies. | ||
Note 26 Leases
| NOK MILLIONS | 31.12.2023 | 31.12.2022 |
|---|---|---|
| RIGHT-OF-USE ASSETS | PROPERTY | |
| Opening balance 01.01. | 865 | 973 |
| Depreciation | -108 | -108 |
| Deduction | -2 | 0 |
| Closing balance 31.12. | 756 | 865 |
| NOK MILLIONS | 31.12.2023 | 31.12.2022 |
|---|---|---|
| LEASE LIABILITIES | PROPERTY | |
| Opening balance 01.01. | 920 | 1 012 |
| Repayments | -96 | -92 |
| Deduction | -2 | 0 |
| Closing balance 31.12. | 822 | 920 |
| NOK MILLIONS | 2023 | 2022 |
|---|---|---|
| PROPERTY | ||
| Interest expense lease liabilities | 21 | 24 |
| Interest expense lease liabilities | 21 | 24 |
Note 27 Mortage loans and other lending
| NOK MILLIONS | Local government administration | State and local authority owned enterprises ¹ | Employees, pensioners and similar | Private organizations and enterprises | Total 31.12.2023 | Total 31.12.2022 |
|---|---|---|---|---|---|---|
| Agder | 4 656 | 264 | 2 | 95 | 5 017 | 4 224 |
| Innlandet | 7 447 | 78 | 196 | 149 | 7 870 | 7 102 |
| Møre og Romsdal | 4 432 | 240 | 88 | 118 | 4 878 | 5 119 |
| Nordland | 4 721 | 249 | 48 | 109 | 5 127 | 5 062 |
| Oslo | 445 | 0 | 1 486 | 243 | 2 175 | 2 155 |
| Rogaland | 2 650 | 141 | 185 | 236 | 3 212 | 3 155 |
| Svalbard | 207 | 0 | 0 | 0 | 207 | 72 |
| Troms og Finnmark | 4 960 | 876 | 349 | 172 | 6 358 | 6 071 |
| Trøndelag | 7 890 | 236 | 293 | 152 | 8 570 | 8 792 |
| Vestfold og Telemark | 3 230 | 246 | 62 | 247 | 3 786 | 3 876 |
| Vestland | 6 089 | 1 436 | 134 | 305 | 7 964 | 8 670 |
| Viken | 18 183 | 626 | 1 351 | 954 | 21 114 | 18 960 |
| Foreign | 0 | 0 | 5 059 | 0 | 5 059 | 5 352 |
| Not allocated | 120 | 0 | 0 | 0 | 120 | 18 |
| Accrued interest | 457 | 30 | 18 | 5 | 510 | 356 |
| Total | 65 487 | 4 421 | 9 273 | 2 785 | 81 966 | 78 982 |
| ¹ This category covers local authority business operations, as well as enterprises owned by central and local government | ||||||
KLP has a lending portfolio of high-quality, with limited credit risk and historically very low losses. In the main KLP provides loans secured on housing with a loan-to-value ratio less than 80 percent, loans to local authorities and loans with government (central/local) guarantees. Lending secured through mortgages on housing amounts to NOK 3 billion. The sector diversification of KLP lending is very small, since a very high proportion of the loans are to the public sector. The concentration risk this suggests is however hardly realistic since the loans are covered by public sector guarantee, which involves an extremely low counterparty risk. In addition, KLP have a NOK 11 billion intra-group loan that is included in “Receivables on and securities issued by subsidiaries, associated enterprises and jointly controlled entities”.
Note 28 Transferred assets with restrictions
TRANSFERRED ASSETS THAT ARE NOT DEDUCTED, AND RELATED LIABILITIES
All assets transferred are recognised in the financial position statement if KLP is still exposed to changes in the fair value of the assets.This applies to repurchase agreements and agreements concerning securities lending. Repurchase agreements are a form of borrowing with collateral whereby KLP 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 repurchase agreements are not deducted in the financial position statement.
Agreements concerning securities lending are transactions whereby KLP lends securities to a counterparty and receives a commision for it. Since both repurchase agreements and securities lending result in the securities being returned to KLP, the risk of value changes rests with KLP. However, the securities are not available to KLP while being transferred. The securities still reported in the financial position statement, and related debt, are assessed at fair value.
ASSETS TRANSFERRED THAT ARE STILL CAPITALISED
| NOK MILLIONS | 31.12.2023 | 31.12.2022 |
|---|---|---|
| REPURCHASE AGREEMENTS | ||
| Certificates and bonds | 0 | 0 |
| Paid-in by credit institutions | 6 172 | 0 |
| SECURITIES LENDING | ||
| Shares | 2 421 | 1 958 |
| Total assets transferred that are still capitalised | 8 593 | 1 958 |
LIABILITIES RELATED TO THE ASSETS
| NOK MILLIONS | 31.12.2023 | 31.12.2022 |
|---|---|---|
| REPURCHASE AGREEMENTS | ||
| Certificates and bonds | 6 170 | 0 |
| Paid-in by credit institutions | 0 | 0 |
| SECURITIES LENDING | ||
| Paid-in by credit institutions | 0 | 0 |
| Certificates and bonds | 2 003 | 1 490 |
| Shares | 551 | 582 |
| Total liabilities | 8 724 | 2 072 |
All the assets in the table above are subject to resale or collateral with the counterparty. 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
KLP receives collateral under reverse repurchase agreements and agreements concerning securities borrowing, which it is permitted to sell or pledge under the agreements. The transactions are carried out in accordance with standard agreements employed by the parties in the financial market.
In general, the agreements require additional security to be put up if the value of the securities fall below a predetermined level. According to 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 | 31.12.2023 | 31.12.2022 |
|---|---|---|
| REVERSE REPURCHASE AGREEMENTS | ||
| Certificates and bonds | 0 | 0 |
| Of which sold or pledged | 0 | 0 |
| SECURITIES BORROWING | ||
| Shares | 0 | 0 |
| Of which sold or pledged | 0 | 0 |
| Total assets transferred and still capitalised | 0 | 0 |
Note 29 Subordinated loan capital and hybrid Tier 1 secureties
| 2023 NOK MILLIONS | Loan amount currency ² | Loan amount NOK | Book value 31.12.2023 | Due date |
|---|---|---|---|---|
| BORROWINGS ¹ | ||||
| June 2015 | EUR 294 | 2 530 | 3 361 | 2045 |
| Total subordinated loan capital | 2 530 | 3 361 | ||
| April 2004 | JPY 15 000 | 984 | 1 434 | Perpetual |
| Total hybrid tier 1 securites | 984 | 1 434 | ||
| Total subordinated loan capital and hybrid Tier 1 securities | 3 513 | 4 795 | ||
| 2022 NOK MILLIONS | Loan amount currency ² | Loan amount NOK | Book value 31.12.2022 | Due date |
|---|---|---|---|---|
| BORROWINGS ¹ | ||||
| June 2015 | EUR 294 | 2 530 | 3 147 | 2045 |
| Total subordinated loan capital | 2 530 | 3 147 | ||
| April 2004 | JPY 15 000 | 984 | 1 428 | Perpetual |
| Total hybrid tier 1 securites | 984 | 1 428 | ||
| Total subordinated loan capital and hybrid Tier 1 securities | 3 513 | 4 575 | ||
| ¹ Interest costs on the two subordinated loans were NOK 155 million (NOK 131 million) and NOK 75 million (NOK 72 million) for the hybrid tier 1 securities in 2023. Figures in brackets are 2022 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 31.
| 2023 NOK MILLIONS | Nominal currency ² | Acquisition cost NOK | Accrued interest | Unrealized currency | Book value 31.12.2023 | Due date |
|---|---|---|---|---|---|---|
| Bonds | EUR 292 | 2 524 | 18 | 747 | 3 289 | 2025 |
| Total hedging transactions | 2 524 | 18 | 747 | 3 289 |
| 2022 NOK MILLIONS | Nominal currency ² | Acquisition cost NOK | Accrued interest | Unrealized currency | Book value 31.12.2022 | Due date |
|---|---|---|---|---|---|---|
| Bonds | EUR 292 | 2 524 | 16 | 540 | 3 081 | 2025 |
| Total hedging transactions | 2 524 | 16 | 540 | 3 081 | ||
| ² Amount in local currency (millions) | ||||||
Note 30 Change in liabilities from financing activities
| NOK MILLIONS | 31.12.2022 | Cash flow from financing activities | Non-cash changes ¹ | 31.12.2023 |
|---|---|---|---|---|
| Other subordinated loan capital | 3 147 | 2 | 212 | 3 361 |
| Hybrid Tier 1 securities | 1 428 | 0 | 6 | 1 434 |
| Total liabilities from financing activities | 4 575 | 2 | 218 | 4 795 |
| ¹ Non-cash flow changes are mainly unrealized currency. | ||||
| NOK MILLIONS | 31.12.2021 | Cash flow from financing activities | Non-cash changes ¹ | 31.12.2022 |
|---|---|---|---|---|
| Other subordinated loan capital | 3 000 | 1 | 146 | 3 147 |
| Hybrid Tier 1 securities | 1 604 | 0 | -176 | 1 428 |
| Total liabilities from financing activities | 4 604 | 1 | -30 | 4 575 |
| ¹ Non-cash flow changes are mainly unrealized currency. | ||||
Note 31 Hedge accounting
| 31.12.2023 NOK MILLIONS | Nominal value | Changed value in hedged risk | Book value |
|---|---|---|---|
| HEDGED OBJECT | |||
| Hybrid tier 1 securities | -984 | -450 | -1 434 |
| HEDGING INSTRUMENT | |||
| Combined interest rate and currency swap (CIRCUS) | 984 | 449 | 449 |
| Hedge effectiveness as at 31.12.2023 | 100 % | ||
| Hedge effectiveness thorugh the year | 100 % | ||
| 31.12.2022 NOK MILLIONS | Nominal value | Changed value in hedged risk | Book value |
|---|---|---|---|
| HEDGED OBJECT | |||
| Hybrid tier 1 securities | -984 | -445 | -1 428 |
| HEDGING INSTRUMENT | |||
| Combined interest rate and currency swap (CIRCUS) | 984 | 465 | 465 |
| Hedge effectiveness as at 31.12.2022 | 102 % | ||
| Hedge effectiveness thorugh the year | 102 % | ||
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 recognized in accordance with the rules on fair value hedging. This means that the hedging is carried out by an external party, that a formal earmarking and documentation of the hedge relationship is entered into, as well is that it is expected to be very effective and that this is continuously reviewed, as well as that the recognition decided is carried out as described below. In practice the hedging involves a swap of currency terms (JPY 15 billion JPY against NOK 0.984 billion) and interest terms (fixed interest at 5.07 per cent against NIBOR +2.65 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 main purpose of this hedging arrangement is to minimize currency- and interest rate risk on the payments related to the hedged object. The hybrid Tier 1 security (hedged object) is issued in Japanese Yen with fixed interest rate terms. KLP is exposed to changes (volatility) in the Japanese currency against the Norwegian currency, as well as changes in the fixed interest rate compared to the floating interest rate.
If the Japanese Yen (JPY) exchange rate increases compared to the Norwegian Krone (NOK), it becomes more expensive for KLP to make payments on the principal/interest of hybrid Tier 1 security without any hedging agreement. The hedging instrument (CIRCUS) involves KLP swapping currency terms (from JPY to NOK), thereby reducing currency risk/volatility. The same applies to interest rates, where KLP has committed to paying a fixed interest rate on the loan. To avoid that the gap between the fixed interest rates and floating interest rates becomes too large, the interest rate swap component of the hedging instrument ensures that KLP pays a floating interest rate to receive a fixed interest rate equivalent to the payment obligation.
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 through profit or loss. The aim of the hedging arrangement above is to hedge the hedged object with a hedging instrument in which the hedging instrument’s terms give negative correlation in relation to the hedged object: this significantly reduces or eliminates the effect on income. If the hedging ratio is 100 per cent the net effect on income of the hedged object and the hedging instrument will be 0.
KLP uses hedging widely but the majority of instances are ordinary financial hedging. The above item is the only one in which hedge accounting is used. The aim of financial hedging is the same, i.e. to reduce or eliminate the effect on income the hedged part of the hedge relationship represents.
Refer to note 2 for the Group for a more detailed description of the hedge accounting in the accounts.
Note 32 Presentation of assets and liabilities that are subject to net settlement
| 31.12.2023 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 | |
| ASSETS | |||||||
| Financial derivates | 10 365 | 0 | 10 365 | -1 077 | -6 716 | -2 755 | 149 |
| Total | 10 365 | 0 | 10 365 | -1 077 | -6 716 | -2 755 | 149 |
| PORTFOLIO ALLOCATION OF ASSETS | |||||||
| Total assets – common portfolio | 9 814 | 0 | 9 814 | -1 076 | -6 114 | -2 755 | 100 |
| Total assets – corporate portfolio | 527 | 0 | 527 | 0 | -578 | 0 | 32 |
| Total assets – investment option portfolio | 24 | 0 | 24 | -1 | -23 | 0 | 17 |
| Total | 10 365 | 0 | 10 365 | -1 077 | -6 716 | -2 755 | 149 |
| LIABILITIES | |||||||
| Financial derivates | 1 139 | 0 | 1 139 | -1 077 | -62 | -5 | 0 |
| Total | 1 139 | 0 | 1 139 | -1 077 | -62 | -5 | 0 |
| PORTFOLIO ALLOCATION OF LIABILITIES | |||||||
| Total liabilities – common portfolio | 1 137 | 0 | 1 137 | -1 076 | -62 | -5 | 0 |
| Total liabilities – corporate portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total liabilities – investment option portfolio | 1 | 0 | 1 | -1 | 0 | 0 | 0 |
| Total | 1 139 | 0 | 1 139 | -1 077 | -62 | -5 | 0 |
| 31.12.2022 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 | |
| ASSETS | |||||||
| Financial derivates | 4 628 | 0 | 4 628 | -1 228 | -2 667 | -667 | 366 |
| Total | 4 628 | 0 | 4 628 | -1 228 | -2 667 | -667 | 366 |
| PORTFOLIO ALLOCATION OF ASSETS | |||||||
| Total assets – common portfolio | 4 164 | 0 | 4 164 | -1 225 | -2 124 | -667 | 360 |
| Total assets – corporate portfolio | 455 | 0 | 455 | 0 | -512 | 0 | 0 |
| Total assets – investment option portfolio | 9 | 0 | 9 | -2 | -31 | 0 | 6 |
| Total | 4 628 | 0 | 4 628 | -1 228 | -2 667 | -667 | 366 |
| LIABILITIES | |||||||
| Financial derivates | 1 387 | 0 | 1 387 | -1 228 | -88 | -211 | 64 |
| Total | 1 387 | 0 | 1 387 | -1 228 | -88 | -211 | 64 |
| PORTFOLIO ALLOCATION OF LIABILITIES | |||||||
| Total liabilities – common portfolio | 1 321 | 0 | 1 321 | -1 225 | -42 | -211 | 0 |
| Total liabilities – corporate portfolio | 60 | 0 | 60 | 0 | -25 | 0 | 60 |
| Total liabilities – investment option portfolio | 6 | 0 | 6 | -2 | -21 | 0 | 3 |
| Total | 1 387 | 0 | 1 387 | -1 228 | -88 | -211 | 64 |
The purpose of this note is to show the potential effect of netting agreements at KLP; what possibilities KLP 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 in the financial position statement, and one additional table with information on the different portfolios in the company.
Note 33 Other liabilities
| NOK MILLIONS | 31.12.2023 | 31.12.2022 |
|---|---|---|
| Accounts payable | 23 | 18 |
| VAT and tax deductions due | 610 | 553 |
| Other payable | 2 | 5 |
| Non-settled securities trade | 729 | 852 |
| Total other liabilities | 1 364 | 1 428 |
Note 34 Contigent liabilities
| NOK MILLIONS | 31.12.2023 | 31.12.2022 |
|---|---|---|
| Guarantee liability | 2 | 2 |
| Committed, not subscribed investment in private equity and property funds | 27 349 | 27 889 |
| Approved, not paid out KLP loan pledge | 1 543 | 1 360 |
| Total contingent liabilities | 28 895 | 29 251 |
Note 35 Number of employees
| 2023 | 2022 | |
|---|---|---|
| Number of permanent employees 31.12. | 644 | 626 |
| Number of temporary employees 31.12. | 18 | 37 |
| Total number of employees 31.12. | 662 | 663 |
| Number of full time equivalents permanent employees | 632 | 610 |
| Number of full time equivalents temporary employees | 5 | 14 |
| Total number of full time equivalents | 637 | 624 |
Note 36 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 own funds appears from the Solvency II balance sheet and Hybrid Tier 1 securities. Tier 2 own funds consist of subordinated loans, the risk equalization fund 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 own funds 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 346 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 346 per cent.
| 31.12.2023 | 31.12.2022 | |
|---|---|---|
| SOLVENCY II-SCR RATIO | 346 % | 318 % |
| NOK BILLIONS | 31.12.2023 | 31.12.2022 |
|---|---|---|
| SIMPLIFIED SOLVENCY II FINANCIAL POSITION STATEMENT | ||
| Assets, book value | 786 | 709 |
| Added values - hold-to-maturity portfolio/loans and receivables | -9 | -12 |
| Added values - other lending | -1 | -2 |
| Other added/lesser values | 0 | 0 |
| Deferred tax asset | 0 | 0 |
| Total assets - solvency II | 776 | 695 |
| NOK BILLIONS | 31.12.2023 | 31.12.2022 |
|---|---|---|
| SIMPLIFIED SOLVENCY II FINANCIAL POSITION STATEMENT | ||
| Best estimate | 702 | 629 |
| Risk margin | 11 | 12 |
| Hybrid Tier 1 securities/Subordinated loan capital | 5 | 5 |
| Other liabilities | 12 | 8 |
| Deferred tax liabilities | 0 | 0 |
| Total liabilities - solvency II | 731 | 653 |
| Excess of assets over liabilities | 45 | 42 |
| - Deferred tax asset | 0 | 0 |
| - Risk equalization fund | -4 | -5 |
| + Hybrid Tier 1 securities | 1 | 1 |
| Tier 1 basic own funds | 42 | 39 |
| Total eligible tier 1 own funds | 42 | 39 |
| Subordinated loans | 3 | 3 |
| Risk equalization fund | 4 | 5 |
| Tier 2 basic own funds | 7 | 8 |
| Ancillary own funds | 14 | 13 |
| Tier 2 ancillary own funds | 14 | 13 |
| Deduction for max. eligible tier 2 own funds | -14 | -13 |
| Total eligible tier 2 own funds | 7 | 7 |
| Deferred tax asset | 0 | 0 |
| Total eligible tier 3 own funds | 0 | 0 |
| Eligible own funds to meet the solvency capital requirement | 50 | 46 |
| Market risk | 142 | 110 |
| Counterparty risk | 3 | 3 |
| Life risk | 113 | 95 |
| Diversification | -55 | -44 |
| Operational risk | 3 | 3 |
| Loss absorbing capacity of technical provisions | -191 | -149 |
| Loss absorbing capacity deferred tax | -1 | -2 |
| Solvency capital requirement (SCR) | 14 | 15 |
| Absolute floor of the MCR | 0 | 0 |
| Linear minimum capital requirement (MCR_linear) | 4 | 5 |
| Minimum | 4 | 4 |
| Maximum | 6 | 7 |
| Minimum capital requirement (MCR) | 4 | 5 |
| Eligible own funds to meet the minimum capital requirement | 43 | 40 |
| Solvency II -SCR ratio | 346 % | 318 % |

