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.
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.
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.
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