Annual Report 2024 KLP Group and KLPKLP Group and KLP
Accounts KLP Group
Income statementKLP Group
NOTE
NOK MILLIONS
2024
2023
11
Insurance income
2 788
1 780
11
Insurance charges
-4 230
-3 986
12
Income and costs from resinsurance
-178
-71
Insurance service result
- 1 620
- 2 277
13
Net income from investments measured at fair value with changes in profit and loss
99 618
76 494
15
Fair value adjustment investment properties and rental income
5 011
-2 547
16
Net income from associated companies and joint ventures
-38
504
14
Interest income, effective interest method
2 481
2 117
14
Interest expenses, effective interest method
-2 187
-1 803
18
Unit holder's value change in consolidated securites funds
-38 287
-27 286
Total net income
66 598
47 480
Policyholder's share of changes in fair value of underlying items
-63 663
-44 179
Other insurance related financial cost
-84
-42
17
Net insurance related financial cost
-63 747
-44 221
Net insurance services and financial result
1 231
982
29
Net costs subordinated loan and hybrid Tier 1 securities
-451
-463
10
Operating expenses
-808
-773
Other Income and expenses
-34
0
Pre-tax income
-61
-254
21
Cost of taxes
-1 634
-1 031
Income
-1 695
-1 285
30
Change in actuarial asumptions own emplyees
442
-146
21
Tax on items that will not be reclassified to profit or loss
-72
22
Items that will not be reclassified to profit or loss
370
-125
15
Fair value adjustment of properties for own use
49
-308
15
Translation difference foreign exchange
1 124
2 139
21
Tax on items that will be reclassified to profit or loss
-12
77
Items that will be reclassified to profit or loss
1 161
1 908
Total other comprehensive income
1 531
1 784
Total comprehensive income
-163
499
Financial position statementKLP Group
NOTE
NOK MILLIONS
31.12.2024
31.12.2023
21
Deferred tax assets
40
48
22
Intangible assets
1 551
1 379
23
Tangible fixed assets
2 312
2 277
16
Investments in associated companies and joint venture
6 820
6 620
15,26
Investment property
98 889
92 322
24
Reinsurance contract assets
510
728
25,26
Equities and fund units
477 165
354 757
25,26
Fixed income securitites at fair value through profit or loss
419 077
410 807
25
Fixed income securitites at amortized costs
2 334
2 254
25,26
Lending customers at fair value through profit or loss
87 092
81 141
25
Lending customers at amortized costs
42 836
42 856
25,26
Financial derivatives
1 469
15 587
25
Receivables
3 534
2 433
Cash and bank deposits
3 762
3 509
TOTAL ASSETS
1 147 389
1 016 719
26,29
Hybrid Tier 1 securities
1 429
1 434
26,29
Subordinated loan capital
3 560
3 327
30
Pension obligations
543
913
31
Insurance obligations
839 613
766 181
25
Covered bonds issued
31 529
30 504
25,26
Debt to credit institutions
1 395
13 041
25
Liabilities to and deposits from customers
15 801
14 060
25,26
Financial derivatives
11 304
3 249
21
Deferred tax liabilites
1 213
1 187
37
Other current liabilities
5 427
6 034
38
Equity
-3 303
-3 140
18
Unit holders` interest in consolidated securites funds
238 879
179 929
TOTAL EQUITY AND LIABILITIES
1 147 389
1 016 719
Oslo, 21 March 2025
The Board of Directors KLP Group
TINE SUNDTOFT Chair of the board
TERJE ROOTWELT Deputy Chair of the board
ODD HALLGEIR LARSEN
KJERSTIN FYLLINGEN
TORKILD SINDRE VARRAN
ELI ARNSTAD
VIBEKE HELDAL Elected by and among the employees
ERLING BENDIKSEN
Elected by and among the employees
SVERRE THORNES CEO
Changes in owners’ equityKLP Group
NOK MILLIONS
2024
2023
Owners’ equity 31 December
- 3 140
8 396
Change of principle 01.01., IFRS 9
0
- 12 035
Owners’ equity 1 January
- 3 140
- 3 639
Income
- 1 695
- 1 284
Other comprehensive income
1 531
1 784
Total comprehensive income
- 163
499
Owners’ equity 31 December
- 3 303
- 3 140
Statement of cash flows KLP Group
NOK MILLIONS
2024
2023
CASH FLOW FROM OPERATING ACTIVITES
Direct insurance premiums received
40 889
60 044
Direct insurance claims and benefits paid
-29 109
-27 441
Reinsurance premiums paid and reinsurance settlement received for claims
-101
-48
Payments made on transfer
-2 401
-2 030
Payments to other suppliers for products and services
-2 057
-1 121
Payments to staff, pension schemes, employer's social security contribution etc.
-1 471
-1 417
Interest paid
-3 523
-2 825
Interest received
16 648
16 553
Dividend received
3 244
2 168
Tax and public charges paid
-1 024
-1 266
Payments from property operations
5 266
4 582
Net receipts/payments of loans to customers etc.
-1 935
-1 027
Net receipts on customer deposits banking
1 740
282
Net cash flow from short-term securities
-28 181
-54 574
Payments to property investments
-4 940
-2 554
Receipts on loans from credit institutions
7 600
7 200
Disbursements on loans from credit institutions
-7 950
-7 300
Change in securities debt, own funds
1 278
-2 006
Net cash flows from operating activities
-6 027
-12 781
CASH FLOW FROM INVESTMENT ACTIVITIES
Payments on the purchase of tangible fixed assets etc.
-428
-476
Net cash flows from investment activities
-428
-476
CASH FLOW FROM FINANCING ACTIVITIES
The minority's share of operational activities
5 442
12 247
Capital contribution from policyholders in public service pensions
1 248
1 162
Net cash flows from financing activities
6 690
13 409
Net changes in cash and bank deposits
236
152
Effect of exchange rate changes on cash and cash equivalents
17
36
Holdings of cash and bank deposits at start of period
3 509
3 321
Holdings of cash and bank deposits at end of period
3 762
3 509
Notes to the accountsKLP Group
Note 1. General information
Kommunal Landspensjonskasse gjensidig forsikringsselskap (the company) and its subsidiaries (together the group) provide pension, financial, banking and insurance services to private individuals, municipalities and county administrations, health enterprises and to enterprises both in the public and private sectors.
The largest product area is group pensions insurance. The group offers municipal occupational pensions, group life and non-life insurance, banking services and fund and asset management.
Kommunal Landspensjonskasse (KLP) is a mutual insurance company registered and domiciled in Norway. The company has its head office in Dronning Eufemias gate 10, Oslo.
The Group's annual financial statements, approved by the board on 21 March 2025, may be accessed at www.klp.no.
The group has subordinated loans listed on the London Stock Exchange and part of the groups' issued covered bonds are listed on Oslo Stock Exchange.
Note 2. Material accounting policy information
This note describes the most important accounting principles used in the consolidated financial statements. These principles have been used consistently for all periods presented unless indicated otherwise.
2.1 FUNDAMENTAL PRINCIPLES
The consolidated financial statements for KLP have been prepared in accordance with IFRS® accounting standards, as approved by the EU, with additions set out in the Norwegian Regulations on annual accounts for insurance companies.
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 Group’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 Group are described in Note 3 Important accounting estimates and valuations.
2.1.1 Changes in accounting principles and disclosures
New and amended standards and interpretations which came into effect in 2024 There are no new or amended IFRS Accounting Standards or IFRIC interpretations that have come into effect for the 2024 financial statements that significantly affect the Group's financial statements.
Standards, changes and interpretations of existing standards that have not yet entered into force and where the Group has not opted for early application: A new accounting standard for presentation and disclosures in financial statements, IFRS 18, has been published by the IASB in April 2024. This new standard will replace IAS 1 Presentation of Financial Statements. If endorsed by the EU, the standard will be effective for annual reporting periods beginning on or after 1 January 2027. KLP Group does not plan to early implement the standard.
There are certain other changes in standards and interpretations that will be effective for annual financial statements beginning on or after 1 January 2025 and that have not been adopted in these financial statements. These are not expected to have a material impact on the financial statements.
2.2 INSURANCE CONTRACTS
2.2.1 Main types of issued insurance contracts and purchased reinsurance contracts.
The Group issues the following contracts that are accounted for in line with IFRS 17 Insurance Contracts:
2.2.1.1 Public-sector occupational pensions
Public-sector occupational pension is a product defined in a collective agreement that applies to the public sector. The collective agreement gives employees the right to a retirement pension (for life), disability pension and survivor's pension from their employer. Pension benefits are adjusted annually in line with price and wage growth according to detailed rules.
KLP enters into an agreement with the employer to offer public-sector occupational pension to the employees. Public-sector occupational pension is thus an agreement that contains three parties; KLP (insurer), and the policyholder, which consists of the employer (policyholder) and the employees (insured), respectively.
Definition of policyholder: The policyholder is the party to the insurance contract who is entitled to compensation when an insured event occurs. Some of the insurance contracts issued by the Group have three related parties, where typically the employer insures its employees. The employer pays the premium, but the employee receives the compensation if an insured event occurs. The group has used discretion to define who is the policyholder.
It follows from KLP's articles of association that customers on public-sector occupational pensions also become owners of KLP. KLP is therefore a mutually owned insurance company with insurance risk shared between the contracts. The policyholders, current and future, are entitled to net assets (residual value). According to IFRS 17, the residual value must be measured at fair value and included as part of the insurance liability. The business therefore has no contractual service margin (CSM).
As the residual value of the business is allocated to current or future policyholders, there is no equity except for measurement differences. Measurement differences arise as a result of the policyholders' share of net assets being measured at fair value, while certain asset and liability items are not permitted to be measured at fair value, or another permitted measurement principle has been chosen. The Group's result therefore consists entirely of the change in measurement difference for the period.
2.2.1.2 Non-life insurance
These contracts include comprehensive and liability cover within personal injury and material damage insurance with a coverage period of up to one year The products offered are in the areas of occupational injury, safety and accident, fire combined, motor vehicle, liability, travel, children's insurance, group life and individual personal insurance.
2.2.1.3 Reincurance contracts
The Group has purchased reinsurance contracts within property damage that cover claims costs above a given amount.
2.2.2 Aggregation level
Under IFRS 17, the insurance contracts have to be measured at an aggregated level and divided into portfolios. Each portfolio is divided into groups of insurance contracts which are recognised and measured according to the requirements in IFRS 17. On initial recognition, the Group groups contracts according to when they were issued. A group will contain all contracts issued within a 12-month period. Within the EU/EEA, an exception has been introduced to the rule that insurance contracts issued more than 12 months apart cannot be included in the same group. This exception is subject to certain conditions, and it can only be applied to issued insurance contracts with direct-participation characteristics, and the contracts must be equalised over time. The Group has determined that issued insurance contracts for public-sector occupational pensions meet these requirements and has therefore made use of the exception. These contracts are therefore grouped into the same portfolio even if they have been issued more than 12 months apart.
The Group has not identified any issued insurance contracts that are onerous on recognition and has no groups with onerous contracts.
2.2.3 Recognition
The Group recognises its groups of insurance contracts from the earliest of the following dates:
• The start of the coverage period for the group of contracts
• The date on which the first payment from a Group policyholder is due (in the absence of a contractual due date, this is taken to be when the first payment is received)
2.2.4 Contract boundaries
When measuring an insurance contract, all future cash flows expected to arise within the scope (boundary) of the insurance contract shall be included.
The insurance contracts for public-sector occupational pensions start when the group assumes responsibility for the obligations arising from the contract, i.e. when the coverage period starts. The contracts run until they are terminated by the customer or until there are no longer any insured persons entitled to benefits from the contract. The contracts can be renewed annually for new earnings, as well as salary and G-regulation of previously earned rights. Previous earnings cannot be renewed. The insurance contracts for public-sector occupational pensions therefore have an infinite contract limit.
With a few exceptions, the Group’s contracts within non-life insurance have a contractual term of 12 months with the option to extend. The Group has no obligation to renew the contracts and may reprice all risk if they are renewed.
The Group's purchased reinsurance contracts run for 12 months without an obligation to renew.
2.2.5 Measurement of insurance contracts
2.2.5.1 Public-sector occupational pensions
The insurance contracts for public sector pensions are valued in line with the variable fee approach (VFA). The Group measures public sector pension insurance contracts upon initial recognition as the present value of the sum of the expected cash flows within the contract limit plus a risk adjustment for non-financial risks. In addition, the contract's share of the fair value of net assets (residual value) in the Group is included.
2.2.5.1.1 Cash flows within the contract boundary
These cash flows are objective and probability-weighted estimates of the present value of future cash flows, including an adjustment for non-financial risk. The estimates of future cash flows reflect conditions that exist at the time of measurement, including assumptions about the future at this date.
When estimating future cash flows, the Group includes all cash flows within the contract boundary, including:
Premiums and any additional cash flows resulting from these premiums
Payment of equity contributions
Payment of pension
Claims submitted but not yet paid, damages incurred but not yet reported, future claims expected to arise from the policy and potential cash flows from enforcement of future claims covered by existing insurance contracts
Payments that vary according to the return on net assets
Pension processing costs
Policy management and maintenance costs
Transaction based fees
An allocation of fixed and variable costs that can be directly attributed to the fulfilment of insurance contracts
Costs incurred for the provision of investment-related and investment return services to policyholders
Other costs specifically charged to the policyholder under the terms of the contract
To estimate the cash flows, estimates must be made regarding future stock, stock composition, actuarial assumptions over time, and expected cost development.
The contracts have an infinite limit, but the group has set a limit that new accrual stops 80 years into the future, and that thereafter there is only run-off on existing contracts. This is because the estimation uncertainty is then very large, and the present value of the cash flows becomes marginal.
Estimates are updated at the end of each reporting period using all new available information, as well as historical information on trends. The Group sets its current expectations for the probabilities of future events occurring at the end of the reporting period.
2.2.5.1.2 Discount rates
The time value of money and financial risk is measured separately from expected future cash flows with changes in financial risk recognised at the end of each reporting period.
An estimated illiquidity premium is added to reflect the liquidity in the insurance contracts. This is calculated from a benchmark portfolio of Norwegian government and credit bonds, from which the credit premium is deducted. The available yield points are adjusted to create a full yield curve, with a long-term interest rate level based on historical data for real interest rates, long-term economic growth and Norges Bank’s inflation target.
There is uncertainty related to estimating illiquidity in insurance products, illiquidity and credit premiums in the benchmark portfolio, as well as the long-term interest rate level and how quickly it will be reached.
2.2.5.1.3 Risk adjustment for non-financial risk
The Group measures the compensation (reservation price) it will require to bear any non-financial uncertainty about the amount and timing of cash flows arising from insurance contracts. This is done explicit as an adjustment for non-financial risk in the expected, best estimates for cash flows. The reservation price reflects the subjective attitude to such risk; it is differentiated by time horizon and makes the business indifferent to taking such risk in the balance sheet.
Non-financial risk is insurance risk, cost risk, business risk particularly in the part of the contract for which premiums have not yet been agreed, and estimate risk. The estimate risk is especially high for the part of the contract associated with new accruals far into the future. The risk adjustment is calculated for each expected cash flow and aggregated into a present value. For cash flows related to the marginal effect of new entitlements many decades into the future, the risk adjustment is so large that the amount does not affect the current residual value.
A mutual undertaking does not make a profit and does not enter into contracts with a risk-adjusted profit motive; the objective is to deliver low and stable pension costs for policyholders. The total risk adjustment for the insurance contracts where policyholders are entitled to net assets is a percentage of the liabilities and corresponds to a confidence level. Since a mutual undertaking does not take profit margins to bear non-financial risk, the confidence level is expected to represent a residual value that is collateral equivalent and reflects that insurance risk is covered by the collective at its own cost. This increases the confidence level compared to non-mutual undertakings. The estimation risk associated with the long contract limit for the contracts on the Public-sector occupational pension increases the confidence level further.
2.2.5.1.4 Cash flows from acquiring insurance contracts
Under to IFRS 17, acquisition costs incurred for a portfolio or group of contracts are recognised as an asset when they are incurred, prior to recognition of the group of insurance contracts to which these costs are linked. The Group does not have any acquisition costs related to public-sector occupational pensions that form the basis for recognising assets.
2.2.5.1.5 Subsequent measurement
In estimating the total future cash flows for the fulfilment of contractual rights and obligations, the Group distinguishes between those related to claims already incurred and those relating to future service.
At the end of each reporting period, the carrying amount of the group of insurance contracts will reflect a current estimate of the liability for remaining coverage (LRC) at that date and a current estimate of the liability for incurred claims (LIC).
LRC represents an obligation to pay pension benefits that have not yet occurred and consists of contractually determined cash flows related to future fulfillment of the contract.
The LIC includes the Group’s liability to pay valid claims for insured events that have already occurred, other accrued insurance expenses arising from previous cover, and liability for damages that have occurred but have not yet been reported. It also includes the Group’s obligation to pay amounts that it is obliged to pay to the policyholder under the contract. The Group’s issued insurance contracts for public-sector occupational pensions do not have an LIC because the payments are made as they fall due.
2.2.5.1.6 Changes in fulfilment cash flows
At the end of each reporting period, the Group updates the fulfilment cash flows to reflect current estimates of amounts, timing and uncertainty of future cash flows, as well as discount rates and other financial variables.
The Group has a choice of accounting policies that calculate changes in fulfilment cash flows at the end of a reporting period for changes in non-financial assumptions, changes in discount rates and financial assumptions. The Group first calculates the changes in discount rates and financial assumptions on the fulfilment cash flows (as expected at the beginning of the period) and then calculates changes to these cash flows from the change in non-financial assumptions.
Experience adjustments are the difference between the expected cash flow estimate at the beginning of the period and the actual cash flows for premiums, pension payments and costs during the period.
Experience adjustments related to current or previous accruals are taken to profit/loss. Accrued expenses related to public-sector occupational pensions represent experience adjustments related to current or past delivery of insurance services. These are included in the result as part of insurance costs.
Experience adjustments related to future service are included in the LRC by adjusting the residual value.
2.2.5.1.7 Risk adjustment update
The risk adjustment for the reporting period is dissolved, while it is updated with a new calculation of the risk adjustment for future periods based on updated assumptions available at the reporting date.
2.2.5.1.8 Policyholders' claims on net assets
The Group's contracts on public-sector occupational pensions are insurance contracts with significant investment-related services, where the policyholders have a claim on the net assets of the Group. The Group's obligation to the policyholders consists of the obligation to pay the policyholders (current or future) the fair value of the net assets in addition to future insurance services provided under the insurance contract. The fair value of the net assets is determined using judgment where there are no observable prices in an active market.
Net assets that accrue to the insurance contracts in excess of the discounted and risk-adjusted fulfillment cash flows on the contract are referred to as residual value and accrue to the policyholder. Other net assets consist solely of the difference between the fair value of net assets allocated to the policyholders and the carrying amount of net assets. This measurement difference is defined as equity, and the change in measurement difference constitutes the comprehensive income for the period for the group.
2.2.5.2 Non-life insurance
The Group uses the premium allocation method (PAA) to measure non-life insurance contracts with a coverage period for each contract in the group of one year or less.
2.2.5.2.1 Recognition and measurement
On initial recognition, the Group measures LRC as the amount of the premiums received in cash.
The Group has determined that there is no significant financing component in the issued non-life insurance contracts, and LRC are not discounted, but are included at nominal value.
As all issued insurance contracts to which the premium allocation method is applied have a term of one year or less, the Group uses the option to expense all cash flows from the acquisition of insurance contracts as they accrue.
A risk adjustment is calculated for non-financial risk that is included in the valuation of the non-life insurance contracts. The risk adjustment is based on a statistical model for insurance risk. The model results in a confidence distribution / outcome range for the non-life insurance results.
2.2.5.2.2 Subsequent measurement
Using the premium allocation method, insurance income is measured at the amount allocated from expected premium income excluding investment components. The allocation is made on a time-based basis, except for insurance contracts issued where claims are seasonal, and the allocation is based on expected claim incidence. The Group uses judgment in determining the allocation basis.
Premiums paid to the Group for insurance contract services already provided in the period but not yet received at the end of the reporting period are included in the LRC. The carrying amount of the LRC at the end of each subsequent reporting period represents the carrying amount at the start of the reporting period adjusted for the premiums received during the period and the amount recognised as insurance income for contractual insurance services provided during that period.
LIC is an estimate of the value of incurred, unreported claims. LIC is discounted using a discount rate calculated according to the principles described in chapter 2.2.5.1.2.
2.2.5.3 Reinsurance contracts held
2.2.5.3.1 Recognition and measurement
The Group uses reinsurance to reduce some of the risk exposures in the field of non-life insurance.
Reinsurance contracts held are accounted for separately from underlying issued insurance contracts and assessed on an individual contract basis. In aggregating reinsurance contracts, the Group establishes portfolios in the same way as for portfolios of underlying issued insurance contracts.
In determining the date of initial recognition of a reinsurance contract that is held, the Group considers whether the terms of the reinsurance contract provide protection against loss on a proportionate basis. The Group recognises a group of reinsurance contracts held that provide proportionate coverage:
• At the start of the coverage period for this group of reinsurance contracts
• On initial recognition of all underlying insurance contracts
The Group recognises a group of non-proportionate reinsurance contracts at the start of the coverage period.
The boundary of a held reinsurance contract includes cash flows resulting from the underlying contracts covered by the reinsurance contract. This includes cash flows from insurance contracts expected to be issued by the Group in the future if these contracts are expected to be issued within the scope of the reinsurance contract.
Cash flows are within the boundary of a reinsurance contract held if they arise from the substantive rights and obligations of the insurer existing during the reporting period in which the Group is obliged to pay amounts to the reinsurer or has a substantive right to receive services from the reinsurer.
The Group measures reinsurance contracts by the premium allocation method. According to the premium allocation method, the first measurement of the asset for the remaining cover equals the re-insurance premium paid.
The Group measures the amount related to the remaining service by distributing the premium paid over the coverage period. For all reinsurance contracts held, the allocation is based on the passage of time except for reinsurance contracts where claims are seasonal, where it is based on the expected incidence of claims.
2.2.6 Derecognition
The Group derecognises an insurance contract when the contract is:
• Extinguished, i.e. when the obligation specified in the insurance contract expires or is discharged or cancelled.
• Modified so that the derecognition criteria are met
When the Group derecognises an insurance contract due to modification, it derecognises the original insurance contract and recognises a new one.
2.2.7 Presentation
The Group has presented the carrying amount of portfolios of insurance contracts as liabilities. Reinsurance contracts are presented as assets.
The Group disaggregates the amounts included in the consolidated income statement and other comprehensive income into a subtotal for the insurance service result comprising insurance revenue and insurance service expenses and a separate subtotal for net insurance finance income or expenses. The Group has voluntarily included net insurance finance income or expenses in another subtotal: net insurance and investment result, which also includes income from all assets used to cover the Group’s insurance obligations. Change in risk adjustment for non-financial risk is part of the insurance service result.
2.2.8.1 Insurance income
As the Group provides insurance services from a group of issued insurance contracts, the LRC decreases and insurance income is recognised, measured as the amount the Group expects to be entitled to in exchange for these services.
For public-sector occupational pensions, insurance income consists of the sum of the changes in LRC due to:
Expected costs related to insurance services incurred during the period, measured at the amounts expected at the beginning of the period, except:
- Repayment of investment components
- Amounts relating to risk adjustment for non-financial risk
The change in the risk adjustment for non-financial risk, except for:
– Changes related to future service which adjust the residual value
The amounts are measured in a systematic way based on the passage of time.
For non-life insurance contracts using the premium allocation method, the Group recognises insurance revenue evenly over the period by allocating expected premium income to each coverage period. If the risk during the coverage period varies significantly, for example due to seasonal variations, premium income is allocated according to the expected pattern of insurance services.
To assess seasonal variation, historical claims frequency is analysed at the portfolio level. A confidence interval is set to determine whether there is significant seasonal variation. If the claims frequency falls outside this interval, it indicates seasonal variation, and premium income is allocated according to an estimated pattern.
At the end of each reporting period, the Group considers whether there has been a change in facts and circumstances indicating a need to change, on a prospective basis, the distribution of premium income due to changes in the expected settlement pattern.
2.2.8.2 Insurance expenses
Expenses for insurance services arising from a group of issued insurance contracts include:
• Changes in LIC related to claims and expenses incurred during the period excluding repayment of investment components
• Changes in LIC related to claims and expenses incurred during previous periods (related to previous service)
• Other directly attributable insurance costs incurred during the period
2.2.8.3 Income or expenses from held reinsurance contracts
The Group presents separate income or expenses from a group of reinsurance contracts held and reinsurance finance income or costs in the profit/loss for the period.
Income or expenses from reinsurance contracts are divided into the following two amounts:
• Amounts collected from reinsurers
• A distribution of premiums paid
The Group presents cash flows that are conditional on payments as part of the amount collected from reinsurers. Reinsurance provisions that are not conditional on claims in the underlying contracts are presented as a deduction in the premiums to be paid to the reinsurer which are then recognised in profit/loss.
2.2.8.4 Insurance finance income and expenses
Insurance financing income or expenses present the effect of the time value of money and the change in the time value of money, along with the effect of financial risk and changes in financial risk for a group of insurance contracts and a group of reinsurance contracts.
2.2.8.4.1 Use of OCI presentation for insurance finance income and expenses
The Group has an accounting policy option to present all of the insurance finance income or expense for the period in profit/loss from ordinary operations to the extent that this accords with the respective IFRS standard.
2.2.8.4.2 For direct-participation contracts where the policyholder is entitled to net assets
For public-sector occupational pension contracts where the policyholder is entitled to the fair value of net assets in the Group, the change in net assets measured at market value in insurance finance income or expenses is presented in the income statement.
2.3 FINANCIAL INSTRUMENTS
2.3.1. Recognition of financial instruments under IFRS 9
2.3.1.1 Recognition and derecognition
Financial instruments are recognised in the balance sheet from the date when the Group 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 Group has transferred most of the risk and all of the potential gain from ownership. Financial liabilities are derecognised when the contractual liabilities have been discharged or cancelled or have expired. Recognition and derecognition of financial instruments are 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 or 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 referred to in section 2.3.1.3.
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 Group, 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, apart from equity instruments and derivatives, 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 amortized 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 keep financial assets in order to receive the contractual cash flows (the “business model criterion”), and
The contractual terms for the financial asset lead at certain times to cash flows that only include repayments and interest on the principal amount outstanding (the “cash flow criterion”).
Choice of measurement method Each portfolio is analyzed 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.
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 recognized through other comprehensive income must be reclassified as profit/loss when the assets are sold or otherwise disposed of.
Financial assets included in other types of business model are measured at fair value through profit/loss from ordinary activities.
Fair value option The Group may designate a debt instrument that meets the criteria to be measured at amortised cost for recognition at fair value through profit/loss if this eliminates or significantly reduces inconsistencies in measurement. This means that, on initial recognition, financial assets and liabilities can be designated at fair value with changes in value through profit/loss even if they are included in a business model that provides for a different measurement method. This earmarking is irrevocable after initial recognition.
The Group has chosen to use the fair value option on a portfolio of debt instruments associated with the life insurance business even if they are included in a business model that provides for measurement at amortized cost with changes in value through other comprehensive income. The rationale for this is that insurance liabilities are recognized in line with IFRS 17 in the consolidated financial statements. This means that the insurance liabilities are discounted using a market-based interest rate curve. By using the fair value option, an accounting mismatch will be counteracted as the related assets are also affected by changes in market interest rates.
Impairment model Financial assets measured at amortised cost have to 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 losses over the whole lifetime of 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 it is within a 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 financial assets Stages 1 and 2, it is based on the gross carrying amount, while for Stage 3, amortised cost is used. This is shown in the table below.
Credit risk
ECL calculation
Effective interest calculation
Step 1
Immaterial increase
12 months
Gross book value
Step 2
Material increase
Remaining lifetime
Gross book value
Step 3
Defaults
Remaining lifetime
Amortised cost
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
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 logistic regression, and the factors are reviewed annually and updated as needed. The method gives results that can easily be interpreted and analysed, as well as 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. Each quarter, the various scenarios and their weighting are assessed based on changes in the macro or other conditions that could affect the loss 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. In the consolidated accounts, this applies to senior loans, credit cards and unsecured loans in the retail market as well as public-sector lending.
Senior loans: Senior loans are loans that in practice cannot be defaulted. The risk is only related to a big drop in house prices, and the situation where the outstanding amount on the customer’s death or move into a nursing home exceeds the value of the home at the date of sale. Based on the very low probability of losses on these loans, a simplified loss ratio has been chosen whereby 0.001 percent of the balance on senior loans is set aside for expected losses. No senior loans will end up in Stage 2 or 3.
Credit cards: For credit cards, the Group has calculated a loss ratio based on the average estimated PD for the credit card portfolio obtained from the external credit rating agency and the average LGD for credit cards for the period 2006-2018 calculated by the debt collection.agency.
Unsecured loans: For unsecured loans, the same PD is used as for the credit card portfolio, while LGD is calculated by the collection company for unsecured loans.
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 percent of the balance on public loans has been set aside for expected losses.
2.3.1.2.2 Financial liabilities
Issued covered bonds and other debt instruments that finance lending in the Group's banking operations are measured at amortised cost, with the exception of debt instruments for which hedge accounting is used (see section 2.3.1.3).
The Group makes use of the fair value option for subordinated loans. Earmarking these loans at fair value through profit/loss will avoid an accounting discrepancy as matching assets are measured at fair value through profit/loss. Changes in credit risk associated with these liabilities will also be measured at fair value through profit/loss, as a mismatch could otherwise occur.
2.3.1.3 Hedge accounting
Hedge accounting is an accounting method that allows companies to align their accounting for financial instruments and hedging activities more closely with the underlying transactions.
As of 31.12.2024, the Group has two cases of hedge accounting. The hedging cases apply of borrowings and lending with associated interest rate swaps. Please refer to Note 32 for more information regarding hedging relationships in the Group.
2.3.1.4 Netting
Financial assets and liabilities are presented net in the statement of financial position when there is an unconditional offsetting entitlement that can be legally enforced, and the intention is to settle net or realise the asset and liability simultaneously.
2.3.1.5 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 amount of the financial instrument is recalculated and any gain or loss from the change is taken to profit/loss. The gross carrying amount 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 amount of the changed financial instrument and are amortised over the changed remaining lifetime.
2.3.2 Presentation
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 “Lending customers at fair value through profit or loss”, “Fixed income securitites at fair value through profit or loss” or “Equities and fund units”. Interest income and dividends are included in “Net income from investments measured at fair value with changes in value through profit and loss”.
Financial assets measured at amortised cost
Financial assets measured at amortised cost are presented in the balance sheet either as “Fixed income securitites at amortised costs”, “Lending customers at amortised costs”, “Receivables” or “Cash and bank deposits”. Interest income and amortisations are included in the line “Interest income, effective interest method”.
Financial liabilities measured at amortised cost
Issued financial liabilities measured at amortised cost are presented in the balance sheet under the following items: «Covered bond issued», «Debt to credit institution» and “Liabilities to and deposits from customers».
Liabilities to and deposits from customers are recognised at fair value in the financial position statement when the deposit is recorded as transferred to the customer’s account. In subsequent periods, liabilities to and deposits from customers are recognised at amortised cost in accordance with the effective interest rate method. The interest costs are included in the line “Interest expenses, effective interest method”.
Covered bonds issued are initially recognised at fair value adjusted for purchase costs, i.e. nominal value adjusted for any premium/discount on issue. On subsequent measurement the bond loans are valued at amortised cost by the effective interest method. The costs of interest are included in the line “Interest expenses, effective interest method” in the income statement. Bond loans issued with fixed interest are recognised in accordance with the rules on fair value hedging inasmuch as they are hedged against change in interest rate level.
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: «Subordinated loans issued», «Hybrid Tier 1 securities», «Liabilities to credit institutions» og «Financial derivatives»
Subordinated loans issued are recognised at fair value when they are taken out, adjusted for purchase costs. On subsequent measurement, subordinated loans are recognised at fair value. Interest costs are recognised through profit/loss under “Net costs subordinated loans and hybrid Tier 1 securities”. Subordinated loans in foreign currency are translated to NOK on the balance sheet date. Changes in value from changing exchange rates are recognised through profit/loss under “Net costs subordinated loans and hybrid Tier 1 securities”.
Hybrid Tier 1 securities are recognised at their nominal value on the date of issue and valued subsequently fair value. The change in value is recognised through profit/loss under “Net costs subordinated loans and hybrid Tier 1 securities”.
Liabilities to credit institutions are capitalised at market value on take -up. On subsequent measurement fair value is used when this eliminates or reduces accounting inconsistency. The interest costs are included in the line “Interest expenses, effective interest method”.
Financial derivatives are recognised at fair value at the time they are contracted. 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 are recognised as they arise under “Net income from investments measured at fair value through profit or loss”.
Hedge accounting
The Group has used hedge accounting in two cases. The two cases relate to fair value hedging of fixed-rate lending and borrowing hedged with interest rate swaps. The hedging relationship is documented, and its effectiveness is measured on a regular basis.
Changes in the fair value of the hedging instrument are included in the income statement under “Net income from investments measured at fair value with changes in value through profit/loss”. Value changes in the hedging object that can be attributed to the hedge risk are booked as a correction to the carrying amount of the hedged object and included in the income statement at the line for “Interest income, effective interest method” and “Interest expenses, effective interest method”. In those instances in which a security has inbuilt derivatives that are not separated out, the value of the derivative will be included in the security’s value as a whole.
2.4 INVESTMENT PROPERTY
Any property not used by the Group is classified as investment property. If a property is partially used by the Group and partially leased to external tenants, the part that is leased to external tenants is classified as investment property if it can be subdivided out. 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 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 as “Fair value adjustment of investment properties and rental income”. Changes in fair value of properties due to currency changes are presented under Other income and expenses on the line “Translation difference foreign exchange”
2.5 CONSOLIDATION OF SECURITIES FUNDS
Securities funds managed by KLP, and where KLP is a co-investor, are fully consolidated in the consolidated accounts. The minority's share of the securities funds is classified as a liability for accounting purposes. The minority's share of the result in the securities funds is recognised in the income statement and is shown on the accounting line “Unit holder's value change in consolidated securites funds”.
Note 3. Critical accounting estimates and judgments
3.1 CRITICAL JUDGEMENTS IN APPLYING THE GROUP’S ACCOUNTING POLICIES
The following are the critical judgements, apart from those involving estimations (addressed separately below), that the directors have made in the process of applying the Group’s accounting policies and that will have the most significant effect on the amounts recognized in financial statements:
3.1.1 Insurance contracts issued:
Assessment of significance of insurance risk: The Group applies its judgement in assessing whether a contract transfers to the issuer significant insurance risk. A contract transfers significant insurance risk only if an insured event could cause the Group to pay additional amounts that are significant in any single scenario, and only if it its a scenario that has commercial substance where the issuer has a possibility of loss in a current scenario.
Contracts issued that provide policyholders with a residual interest in the business: KLP is mutually owned, where the customers on public-sector occupational pensions are also owners of the business. IFRS 17 has defined criteria for what is considered mutual insurance business, where the policyholder is entitled to the net assets of the business. Determining whether an insurance contract provides the policyholder with a residual interest in the mutual entity, requires consideration of all substantive rights and obligations, whether they arise from a contract, law or regulation. A mutual entity accepts risks from each policyholder and pools that risk. The policyholders with a residual interest in the mutual entity bear the pooled risk collectively in their capacity as owners. The insurance contracts affect or are affected by the cash flows to policyholders of other contracts by requiring the policyholder to share with policyholders of other contracts the returns on the same specified pool of underlying items. This would be either:
If the policyholder bear a reduction in their share of the returns on the underlying items because of payments to policyholders of other contracts that share in that pool, including payments arising from under guarantees made to policyholders of those other contracts, or
If the policyholders of other contracts bears a reduction in their share of returns on the underlying items because of payments to the policyholder, including payments arising from guarantees made to the policyholder.
The Group consider that the insurance contracts issued on public-sector occupational pension provide the policyholders with a residual interest in the Group.
Consideration whether there are investment components: The Group considers all terms of contracts it issues to determine whether there are amounts payable to the policyholder inn all circumstances, regardless of what happens to the contract. Some amounts, once paid by the policyholder, are repayable to the policyholder in all circumstances. If the policyholder has paid an amount that is always payable, this is considered an investment component, even though the amount may vary over time.
Separation of insurance components of an insurance contract: The Group issues insurance contracts that cover multiple types of risks. IFRS 17 does not permit separation of these components unless the legal form of the contract does not reflect its actual rights and obligations. In such cases, the different insurance elements must be accounted for separately. This requires judgment and is not an accounting policy choice. The Group considers the interdependence between the risks, whether the components can mature independently of each other, and whether they can be priced and sold separately
Determination of the contract boundary: The measurement of a group of insurance contracts includes all the future cash flows arising within the contract boundary The Group assesses its rights and obligations based on the contract, laws, regulations and business practices. Cash flows are outside the contractual limit if the Group can fully revalue the contracts to reflect the risks. The Group uses judgment to assess whether it can set a price that reflects all the risks, considering legal and regulatory restrictions.
Identification of portfolios: The Group defines a portfolio as insurance contracts subject to similar risks and managed together. Contracts within the same product and industry line are expected to be in the same portfolio as they are similar risks and are managed together. This assessment of which risks are similar and how contracts are managed requires the exercise of judgement.
Level of aggregation: The Group applies judgement when distinguishing between contracts that have no significant possibility of becoming onerous and other profitable contracts.
Assessment of directly attributable cash flows: The Group uses judgement in assessing whether cash flows are directly attributable to a specific portfolio of insurance contracts. When estimating fulfilment cash flows, the Group allocates fixed and variable overheads fulfilment cash flows directly attributable to the fulfilment of insurance contracts.
Level of aggregation for determining the risk adjustment for non-financial risk: IFRS 17 does not define the level at which the risk adjustment for non-financial risk should be determined, so the Group uses judgement. The Group determines the risk adjustment at the entity level, allocating the diversification benefits to all groups of insurance contracts. The risk adjustment for a single group cannot be negative, and correlations between groups are ignored because they are already included in the overall risk adjustment. The total risk adjustment is allocated to groups based on their share of the Group’s expected fulfilment cash flows.
3.1.2 Financial instruments at fair value
There is uncertainty in the pricing of financial instruments that are not traded in an active market. This particularly applies to securities based on unobservable assumptions, such as private equity investments and other financial instruments that are priced using theoretical models. Changes in the assumptions can affect the values. Most of these instruments are part of the customer portfolio.
Determination of what constitutes an active market for financial instruments: The Group has established requirements for daily turnover as a criterion for whether a market is considered active. The determination is based on discretion.
See Note 25 where the valuation of financial instruments at fair value is further described.
3.2 KEY SOURCES OF ESTIMATION UNCERTAINTY
The following are key estimations that the directors have used in the process of applying the Group’s accounting policies and that have the most significant effect on the amounts recognized in the financial statements:
3.2.1 Insurance contracts issued and reinsurance contracts held
By applying IFRS 17 to measurement of insurance contracts issued and reinsurance contracts held, the Group has made estimations in the following key areas:
Future cash flows
Discount rates
Risk adjustments for non-financial risk
Every area, including the Group’s estimation methods and assumptions used and other sources of estimation uncertainty are discussed below. A sensitivity analysis of exposure to insurance risk and its impact on residual value is included in Note 4.
3.2.1.1 Technique for estimation of future cash flows
In estimating fulfilment cash flows included in the contract boundary, the Group uses all the reasonable and supportable information available without undue cost and effort, which includes information about past events, current conditions and future forecasts.
Cash flow estimates include both market variables (directly observed in the market or derived directly from markets) and non-market (variables such as mortality rates, disability rates, accident rates, average claim costs and probabilities of severe claims). The Group maximizes the use of observable inputs for market variables and utilizes internally generated group-specific data. For life insurance contracts, the Group uses national statistical data to estimate mortality when these are more up to date than internal mortality statistics.
3.2.1.2 Method of estimating discount rates
In determining discount rates for different products, the Group uses the bottom-up approach. This method excludes the effects of risks present in the assets, but not in the insurance cash flows. Applying this approach, the Group estimates the yield curve from sufficiently liquid swap-rates, a long term ultimate forward rate and assumptions on convergence. A premium reflecting the degree of illiquidity in the insurance contracts is added. This illiquidity premium is based on a reference portfolio of bonds. Two main sources of uncertainty are:
To isolate the illiquidity component of interest rate spreads from the reference portfolio
Determining discount rates beyond the last liquid point on the swap curve
To derive the yield curve from the reference portfolio of items, the Group uses observable market inputs such as market prices in an active market. The Group exercises judgement to assess whether swap-rates and an illiquidity premium inferred from traded bonds represents the characteristics of the insurance contracts being measured, with respect to timing, amount and risk.
The Group used the following interest rate curves to discount cash flows:
Year
31.12.2024
31.12.2023
1
4.8 %
4.8 %
2
4.7 %
4.5 %
3
4.6 %
4.0 %
4
4.6 %
3.6 %
5
4.5 %
3.5 %
10
4.4 %
4.0 %
15
4.3 %
3.9 %
25
4.1 %
3.7 %
50
3.8 %
3.5 %
75
3.7 %
3.5 %
100
3.7 %
3.5 %
3.2.1.3 Risk adjustment for non-financial risk
The risk adjustment for non-financial risk is the compensation the Group requires for bearing the uncertainty about the amount and timing of the cash flows arising from insurance risk and other non-financial risks such as lapse risk, expense risk and business- and estimation uncertainty. , The uncertainty increases the further in time you go, and especially for periods where parts of the risk under the contract can be repriced and where the premiums have not yet been determined. The risk adjustment measures the degree of variability of expected future cash flows and applies a Group-specific price for bearing that risk, such that the Group is indifferent to bearing that risk or not. The Group determines the risk adjustment for non-financial risk at the entity level and then allocates it to all the groups of insurance contracts. In estimating the risk adjustment, the Group estimates the risks in fulfilment cash flows allocated to non-financial risk and this implies the additional amount of capital required to make the residual value a certainty equivalent value with respect to non-financial risk. That amount is translated to a percentage applied to fulfilment cash flows. The percentage was set for the life and non-life contracts at 8.4 percent and 4.1 percent respectively in 2024 (2023: 8.7 percent and 4.3 percent). This amount corresponds to a confidence level of 98 percent (2023: 95 percent) on the life contracts, 75 percent (2023: 75 percent) on then non-life contracts.
Non-financial risk factors, also referred to as underwriting variables, are the key sources of estimation uncertainty, as they impact estimates of future cash flows and their associated probabilities and affect the amount of projected capital required at the determined confidence level, which in turn impacts the overall amount of risk adjustment for non-financial risk. See Note 4 for further details on the underwriting variables.
3.2.2 Investment properties
By applying IFRS 13 Fair Value Measurement on investment properties, the Group has made estimations in following areas:
Future cash flows
Discount rates
Cash flow estimates include both market variables directly observed in the market or derived directly from markets and non-market variables. External valuations are also obtained for parts of the portfolio on a quarterly basis.
See Note 15 for further description of valuation of investment properties at fair value.
3.2.3 Financial instruments at fair value
There will be uncertainty around the pricing of financial instruments that are not traded in an active market. This applies in particular to securities that are priced based on unobservable assumptions. For these investments, different methods are used to determine fair value, such as private equity investments and other financial instruments that are priced using theoretical models. Changes in the assumptions may affect the recognized values.
See Note 25 for further description of valuation of financial instruments.
Note 4. Insurance risk
Insurance risk is the risk that the timing and/or amount of the payment for an insured event may differ from what was expected. The insurance risk is measured and managed at the entity level.
4.1. INSURANCE RISK RELATED TO CONTRACTS FOR PUBLIC-SECTOR OCCUPATIONAL PENSIONS
Insurance risk related to insurance contracts issued for public-sector occupational represents the risk that disability and mortality in KLP's membership will develop in a different way from the assumptions used in the calculations. 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 contracts run until the policyholder chooses to move the contract or it expires. 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.
The Group 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. In particular, 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 basis for 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 depends on 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 also affected by the pandemic. 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 related to insurance contracts for public-sector occupational pensions
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 on the basis of 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 Group entity'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 taken into account 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 effect on the Group’s residual value from changes in the default assumptions used in the best estimates at 31.12.2024/31.12.2023. Sensitivity related to costs and transfers out is also included in the overview. The residual value is the part of the insurance obligation that is not included in the best estimate or the risk adjustment. This amount represents a liability of NOK 395,820 million at 31 December 2024, (NOK 355,979 million at 31 December 2023).
NOK MILLIONS
Change
31.12.2024
31.12.2023
Reduced mortality
-5 %
-4 674
-4 519
Increased mortality
5 %
4 477
4 329
Increased disability
5 %
-414
-401
Reduced disability
-5 %
418
404
Increased costs
5 %
-1 347
-1 303
Reduced costs
-5 %
1 348
1 303
Increased yield curve
*)
35 002
33 594
Reduced yield curve
**)
-40 015
-42 074
All changes to assumptions are in % change of the standard assumption applied as of 31.12.2024.
*) Increased interest rate curve by 50 basis points for the liquid part of the discount rate curve, 1:10 years. Then extrapolated to an estimate for long-term interest based on the sum of long-term real GDP growth and Norges Bank's inflation target.
**) Reduced by 50 basis points for the liquid part of the discount rate curve, 1:10 years. Then extrapolated to an estimate for long-term interest based on the sum of long-term real GDP growth and Norges Bank's inflation target.
4.2 INSURANCE RISK RELATED TO NON-LIFE INSURANCE-CONTRACTS
Insurance risk for the individual insurance contract comprises the probability of an insured event occurring and the uncertainty as to the amount of the claim payment. The uncertainty at the portfolio level is also affected by factors such as changes in legislation and judicial rulings. The larger the portfolio, the smaller the relative insurance risk. The total insurance risk will also be less where the portfolio is geographically diversified and is spread over different insurance products.
The provisions are discounted using a yield curve so that future financial income from the funds set aside is deducted from the provision. If future financial returns deviate from the yield curve used, this will result in a settlement deviation for provisions from previous claim years.
The provisions have incorporated expected future inflation for the coming years. If inflation deviates from expectations, it will result in a settlement deviation for previous claims year provisions and a profit deviation for the following year's insurance result.
The premium level is set for 12 months, and changes in inflation and interest rates are taken into account annually. Non-life insurance has a short settlement period, which limits inflation and interest rate risk.
4.2.1 Limitation of insurance risk
The entity has guidelines for which risks are accepted in the portfolio. Risks from customers within the entity’s target groups are accepted if they fit with the regular products. The premium is adjusted according to the customer's risk. In borderline cases, special decision-making routines are followed, and in the case of special risks, limitations in terms and coverage are considered.
The entity reduces its insurance risk, including concentration risk, with reinsurance cover that limits the company's retention per claim.
4.2.2 Management of insurance risk
The entity’s Board of Directors has established a framework for insurance risk and drawn up guidelines for managing this risk. Risk management is handled on a daily basis by the entity’s Finance department. The entity has also established a separate risk management committee comprising the senior management group and three other key employees as permanent participants. The Group has established an independent actuarial function which takes the role of an impartial risk management unit.
4.2.3 Claims estimates for non-life insurance
NOK MILLIONS YEAR
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
- at the end off the year
835
912
1 050
1 073
1 334
1 314
1 413
1 617
1 810
2 117
- one year after
848
908
1 034
1 042
1 349
1 309
1 423
1 623
1 754
- two years after
854
927
1 023
1 023
1 340
1 333
1 423
1 588
- threee years after
853
923
1 008
1 029
1 326
1 339
1 427
- four years after
843
913
982
1 017
1 314
1 339
- five years after
829
908
975
1 011
1 305
- six year after
825
900
966
1 018
- seven years after
818
893
963
- eight years after
795
890
- nine years after
794
Current estimate
794
890
963
1 018
1 305
1 339
1 427
1 588
1 754
2 117
Paid claims
780
873
936
978
1 237
1 193
1 193
1 277
1 278
1 026
Remaining provisions for claims
14
17
27
40
68
146
234
311
476
1 092
Claims estimates after reinsurance exclusive of pool arrangements and indirect claims handling costs. The estimates are not discounted and without risk adjustment.
NOK MILLIONS YEAR
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
- at the end off the year
780
835
912
1 050
1 073
1 334
1 314
1 413
1 617
1 810
- one year after
793
848
908
1 034
1 042
1 349
1 309
1 423
1 623
- two years after
778
854
927
1 023
1 023
1 340
1 333
1 423
- threee years after
766
853
923
1 008
1 029
1 326
1 339
- four years after
751
843
913
982
1 017
1 314
- five years after
726
829
908
975
1 011
- six year after
722
825
900
966
- seven years after
724
818
893
- eight years after
711
795
- nine years after
706
Current estimate
706
795
893
966
1 011
1 314
1 339
1 423
1 623
1 810
Paid claims
689
778
871
931
931
1 200
1 148
1 140
1 164
877
Remaining provisions for claims
16
17
22
35
80
114
191
283
459
933
Claims estimates after reinsurance exclusive of pool arrangements and indirect claims handling costs. The estimates are not discounted and without risk adjustment.
NOK MILLIONS
31.12.2024
31.12.2023
Claims provisions excluding pool arrangements and indirect claims handling costs:
2 483
2 221
Claims provisions for pool arrangements:
93
136
Provision for indirect claims
handling costs:
217
200
Risk adjustments
103
89
Receivables, regress, etc. booked as claims provisions
-188
-52
Discounting effect
-292
-260
Total booked after reinsurance (LIC)
2 417
2 334
Reinsurance share LIC
513
738
Gross LIC
2 929
3 072
Premium provisions gross (LRC)
373
354
Receivables regress booked as premium provision (LRC)
-8
-35
Gross LRC
364
320
Reinsurance share LRC
-3
-10
Premium provisions after reinsurance LRC
367
330
Technical insurance provisions gross (LRC+LIC)
3 294
3 392
Reinasrurance share of technical insurance provisions (LRC+LIC)
510
728
Technical insurance provisions after reinsurance (LRC+LIC)
2 784
2 664
4.2.4 Sensitivity
The table shows the change in the profit/loss to the entity and the Group’s residual value in the event of changes in key assumptions and parameters used to calculate best estimates.
NOK MILLIONS
Change
31.12.2024
31.12.2023
Reduced mortality
-5 %
-4 674
-4 519
Increased mortality
5 %
4 477
4 329
Increased disability
5 %
-414
-401
Reduced disability
-5 %
418
404
Increased costs
5 %
-1 347
-1 303
Reduced costs
-5 %
1 348
1 303
Increased yield curve
*)
35 002
33 594
Reduced yield curve
**)
-40 015
-42 074
All changes to assumptions are in percent change of the standard assumption applied as of 31 December 2024.
Note 5. Financial market risk
Market risk
Market risk is the risk of loss resulting from changes in market prices. The market risk depends both on the size of the exposure and on the volatility of market prices. Of the risks on the asset side, share exposure is the biggest financial risk factor, but also market risk linked to fixed-income investments and investment property has a significant potential for loss.
5.1 MANAGEMENT OF MARKET RISK
The board sets annual limits for market risk through the capital management strategy. This contains limits for market risk in management adapted to risk-bearing capacity.This is followed daily by the administration so that the asset allocation is adapted on an ongoing basis in line with the strategy for the desired utilization of the risk capacity. This reduces the risk of negative results from market risk and provides a return profile that satisfies the requirement for solvency capital coverage as well as preserving enough risk capacity to maintain a stable portfolio risk over time.
All equity and interest rate exposures are included in a risk measurement system that enables the simulation and monitoring of equity and interest rate risk across portfolios. Active risk is managed through fixed limits in relation to the portfolio's benchmark index. Derivatives can be used in the management of market risk for cost- and time-efficient implementation of risk change.
As the insurance liabilities are discounted using a market-based interest rate curve, the Group has chosen to use the fair value option for the accounting of interest-bearing securities linked to the placement of the insurance capital. This means that the interest-bearing investments are entered at market value in the balance sheet, with the change in value above profit and loss account. This will therefore reduce the effect changes in market interest have on the insurance liabilities. However, the effect of interest rate changes on the asset side will not match the interest rate changes on the insurance liabilities because the insurance liabilities on public service pensions have a longer term than it is possible to invest in the Norwegian interest rate market.
5.2 SENSITIVITY
The effect of changes linked to parameters that have an impact on property values, including changes in market interest rates, is shown in Note 15.
The effect of interest rate changes on insurance liabilities is shown in Note 4.
The effect of interest rate changes on financial instruments is shown in Note 7.
The effect of a 10 percent drop in the equity markets will have a negative effect on the residual value of NOK 26,824 million.
Note 6. Liquidity risk
Liquidity risk is the risk that the Group will not have sufficient liquidity to cover short-term debt, uncalled residual liabilities that may fall due and ongoing operations without incurring significant additional costs in the form of a decline in the price of assets that must be realized. The table below specifies the Group's financial liabilities classified by maturity structure. The amounts in the table are undiscounted contractual cash flows.
NOK MILLIONS
Within 1 month
1-12 months
1-5 years
5-10 years
Over 10 years
Total cashflow
Balance sheet value 31.12.2024
Balance sheet value 31.12.2023
Subordinated loan
0
224
617
772
5 078
6 691
3 560
3 327
Perpetual hybrid Tier 1 securities ¹
0
83
331
1 442
0
1 856
1 429
1 434
Debt to and deposits from customers (without defined maturity)
15 801
0
0
0
0
15 801
15 801
14 060
Covered bonds issued
0
5 892
27 198
0
0
33 090
31 529
30 504
Payables to credit institutions
1 658
311
554
0
0
2 523
1 395
13 041
Accounts payable
5 427
0
0
0
0
5 427
5 427
5 427
Total
22 886
6 510
28 700
2 214
5 078
65 388
59 141
67 794
Financial derivatives
Financial derivatives, gross settlement
Incoming cash flows
166 614
275 305
13 190
5 104
6 487
466 701
Outgoing cash flows
-161 229
-269 912
-11 270
-4 028
-5 000
-451 439
Financial derivatives, net settlement
5 385
5 393
1 920
1 076
1 487
15 262
9 835
-12 338
Total financial derivatives
5 385
5 393
1 920
1 076
1 487
15 262
9 835
-12 338
¹ Some of the hybrid capital are perpetual. Estimated cash flows are based on expected maturity at the interest adjustment date.
If the minority interests are taken out of account, derivatives are reduced with NOK 2,276 million. In addition, payables to credit institutions maturing within one month are reduced with NOK 1,658 million. Total liquitidy risk for the Group is NOK 76,716 million.
The table above shows financial liabilities the Group has, grouped by interest payments and repayment of principal, based on the date payment falls due. The banking business contains the largest proportion of the financial liabilities in the Group.
The risk that the Group would not have adequate liquidity to meet its current liabilities and current operations is very small since a major part of the Group’s assets is liquid. In addition, annual inflows are greater than outflows. The Group has significant funds invested in the money market, bonds and shares that can be sold in the event of a liquidity requirement. The Board annualy establishes a liquidity strategy that includes various requirements, frameworks and risk targets to comply with the desired liquidity risk profile. In addition, responibilities and contingency plans are addressed. The purpose is to ensure that the Group always has sufficient liquid assets to meet payment obligations as they fall due, without accruing significant costs associated with releasing assets. The Group therefore holds significant investments in liquid assets, as well as assets that provide contractual liquidity in the form of periodic interest payments and principal repayments. The liquidity strategy is operationalized at the administrative level, and liquidity is managed internally according to mandates.
KLP Kapitalforvaltning has the day-to-day responsibility and reports on the Group’s liquidity. Internal parameters have been established for the size of the liquidity holding.
The largest obligations in the Group are those related to insurance, primarily pension obligations. These obligations are fully founded and the liquidity management is handled in the same way as other obligations. The table below shows the expected payment profile based on the assumptions for the period.
EXPECTED PAYMENT PROFILE PENSION OBLIGATIONS
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 2024
Total 2023
Amount
27 836
114 902
172 273
386 341
377 082
300 638
189 355
142 839
1 711 266
1 630 296
The payment profile for insurance liabilities is based on undiscounted values and applies to life insurance and non-life insurance. In the accounts, the insurance liabilities are discounted and show the present value at the balance sheet date.
Note 7. Interest rate risk
2024 NOK MILLIONS
Up to 3 months
From 3 months to 12 months
From 1 year to 5 years
From 5 years to 10 years
Over 10 years
Changes in cash flow 2024
Total
Adjusted for the unit holders' interests in consolidated securities funds
ASSETS
Financial derivatives classified as assets
4
11
-94
-30
-86
47
-149
-89
Fixed income securities
-61
-189
-4 549
-7 378
-2 506
316
-14 367
-13 256
Lending and receivables
0
0
0
0
0
128
127
128
Lending
1
26
584
251
38
957
1 857
1 857
Cash and bank deposits
0
0
0
0
0
38
38
38
Contingent liabilities ¹
0
0
0
0
0
43
43
43
Total assets
-57
-153
-4 060
-7 157
-2 554
1 529
-12 451
-11 279
LIABILITIES
Deposit
0
0
0
0
0
-162
-162
-162
Liabilities created on issue of securities
0
0
0
0
0
-324
-324
-324
Financial derivatives classified as liabilities
-17
1
-36
-9
0
47
-14
-5
Hybrid capital, subordinated loans
0
15
27
52
0
0
94
94
Debt to credit institutions
0
0
0
0
0
-46
-46
-46
Total liabilities
-17
16
-9
43
0
-485
-452
-443
Total
-74
-137
-4 069
-7 114
-2 554
1 044
-12 903
-11 722
¹ Contingent liabilities in this context refer to credit loans commited but not yet paid out.
2023 NOK MILLIONS
Up to 3 months
From 3 months to 12 months
From 1 year to 5 years
From 5 years to 10 years
Over 10 years
Changes in cash flow 2023
Total
Adjusted for the unit holders' interests in consolidated securities funds
ASSETS
Financial derivatives classified as assets
2
-3
-54
41
-195
-9
-217
-129
Fixed income securities
-58
-155
-4 282
-7 680
-2 501
294
-14 456
-13 262
Lending and receivables
0
0
0
0
0
123
123
123
Lending
0
13
306
165
-3
947
1 429
1 429
Cash and bank deposits
0
0
0
0
0
35
35
35
Contingent liabilities ¹
0
0
0
0
0
40
40
40
Total assets
-55
-145
-4 030
-7 473
-2 698
1 431
-13 045
-11 764
LIABILITIES
Deposit
0
0
0
0
0
-145
-145
-145
Liabilities created on issue of securities
0
0
0
0
0
-314
-314
-314
Financial derivatives classified as liabilities
2
-1
-12
4
0
-7
-14
-15
Hybrid capital, subordinated loans
0
0
45
30
58
0
133
133
Debt to credit institutions
0
0
0
0
0
-57
-57
-57
Total liabilities
2
-1
32
35
58
-524
-397
-399
Total
-53
-145
-3 998
-7 438
-2 640
907
-13 443
-12 163
¹ Contingent liabilities in this context refer to credit loans commited but not yet paid out.
The note shows the effect on profits if market interest rates were to increase by one percent, for fair value risk and variable interest risk.
Change in fair value (fair value risk) is shown in the first five columns and is calculated by the change in fair value of interest bearing instruments if interest rates had been one percent higher at the end of the period. The column change in cash flow shows the change in cash flows if the interest had been one percent higher over the year being reported on. The sum of these results reflects the overall effect that the scenario had given the group during the period being reported on.
The fair value risk applies to fixed interest securities were the market value of the securities is affected by market interest rates. Floating rate risk applies to securities with floating interest rates, where a change in market interest rates affects the cash-flow from the interest bearing securities.
The following securities are included in the note; securities measured at fair value through profit or loss (floating and fixed interest rates), investments held to maturity (only those with floating interest rates) and loans and receivables (only those with floating interest rates).
The Groups total interest rate risk is limited as a significant portion of the investments are bonds with fixed interest rates that are classified as held to maturity and loans and receivables, or fixed rate lending, measured at amortized cost. A change in market interest rate does not affect profit or loss for these assets.
Insurance contracts with guaranteed return does not change the accounting value even if interest rates change. Changes in interest rates also has no impact on the guaranteed return, but will have an impact on the achieved return to cover the guaranteed return. This is because the insurance funds are partly invested in debt instruments whose cash flows should help to meet the guaranteed return. Note 4 shows the effect on the residual value of a change in the dicount curve of the liabilities.
Net position in NOK adjusted for the minorities share
NOK MILLION/ FOREIGN CURRENCY ¹
Assets
Liabilities
Assets
Liabilities
Assets
Liabilities
Currency/NOK
NOK
US dollar
22 210
-1 245
9 777
-21 449
31 988
-22 694
10,16
94 380
49 347
Australian dollar
875
0
405
-912
1 280
-912
6,93
2 555
1 127
Brazilian real
511
0
0
0
511
0
2,09
1 069
577
British Pound
1 788
0
1 188
-2 452
2 977
-2 452
12,95
6 793
3 708
Canadian dollar
1 114
0
442
-1 082
1 556
-1 082
7,70
3 647
1 625
Danish kroner
11 463
0
0
0
11 463
0
0,01
133
77
Euro
9 866
0
0
0
9 866
0
0,00
26
14
Hong Kong dollar
12 534
-59
9 780
-19 688
22 314
-19 746
1,50
3 864
534
Indian rupi
74
0
0
0
74
0
0,33
24
14
Japanese yen
66
0
0
0
66
0
2,77
182
107
Chinese Yuan
6 358
-412
4 899
-9 282
11 256
-9 694
11,22
17 528
9 931
Korean won
700
0
0
0
700
0
0,18
128
68
Singapore dollar
3 900
0
1 543
-3 087
5 443
-3 087
1,30
3 064
946
Swiss franc
26 468
0
0
0
26 468
0
0,12
3 230
1 770
Swedish krone
671 310
0
0
0
671 310
0
0,00
443
247
Taiwan new dollar
56
0
0
-5
56
-5
2,82
144
113
Other currencies
0
0
0
0
0
0
0
25 738
10 489
Total short-term foreign currency positions
162 949
80 695
US dollar
3 268
-62
508
-3 451
3 776
-3 513
10,16
2 675
2 675
Australian dollar
0
0
0
0
0
0
6,93
0
0
British Pound
144
0
1
-156
145
-156
12,95
-147
-147
Danish kroner
460
0
0
0
460
0
1,50
692
692
Euro
2 511
-301
120
-1 483
2 631
-1 784
11,22
9 500
9 500
Japanese yen
14 869
-11 201
0
0
14 869
-11 201
0,07
264
264
Korean won
2 771
0
0
-2 777
2 771
-2 777
0,01
0
0
Swedish krone
3 279
0
0
-3 288
3 279
-3 288
1,01
-9
-9
Total long-term foreign currency positions
12 975
12 975
Total pre-tax currency positions
175 925
93 671
¹ The table shows total financial position statement items for each individual currency, divided between short and long-term positions. The net position shows the actual currency risk the KLP Group had at the end of the period in NOK. The net position exclued the minority share shows the real currency risk the Group has at the end of the period, because the column is directly related to actual ownership and risk in the Group. Other sums are in local currency. The table shows a hedging ratio for foreign currency at 68 and 76 per cent for 2024 and 2023 respectively.
The Group currency-hedges the majority of investments made in foreign currency. Financial hedging of currency exposure is done through derivatives. In principle all of the Group’s fixed-income investments and property investments in foreign currency are hedged back to NOK with the objective of 100 percent hedging. As of 31 December 2024, the hedging ratio for equities in developed markets and the most liquid currencies in emerging markets was 50 percent with possible fluctuations between 40-60 percent. Other currencies, i.e., less liquid currencies in developed markets and currencies in emerging markets with the exception of the most liquid currencies, are not currency hedged. The reason for this is that these currencies do not have a large enough market and / or liquidity that it is appropriate to hedge currency. This reduction in the hedging of shares, as well as unsecured foreign equity funds, increases the net positions in foreign currencies.
If all currency positions were to change by 1 percent at the same time and in the same direction this would affect the pre-tax result by NOK 2,664 million. For 2023 the effect on the pre-tax result of a 1 percent change in the foreign exchange rates would have been NOK 1,759 million.
Note 9. Credit risk
2024 NOK MILLIONS
Investment grade AAA to BBB
Lower rating
Public sector guarantee
Bank and finance
Mortgage < 80% ¹
Mortgage > 80% ¹
Other
Total
Adjusted for the unit holders' interest in consolidated securites funds
Fixed income securitites at fair value through profit or loss
356 176
4 069
10 917
5 264
0
0
42 653
419 077
369 107
Fixed income securitites at amortized costs
2 240
0
26
0
0
0
69
2 334
2 334
Lending customers
0
0
99 240
0
25 644
2 620
2 424
129 927
129 927
Financial derivatives
1 469
0
0
0
0
0
0
1 469
1 354
Cash and bank deposits
3 685
0
0
76
0
0
0
3 762
3 762
Total
363 569
4 069
110 182
5 340
25 644
2 620
45 145
556 569
506 484
¹ These two columns provide information on the proportion of loans with mortgage security within 80% of base value and loans that exceed 80% mortgage of base value.
SPECIFICATION OF INVESTMENT GRADE NOK MILLIONS
AAA
AA
A
BBB
Total Investment grade
Fixed income securitites at fair value through profit or loss
96 504
42 409
135 489
81 774
356 176
Fixed income securitites at amortized costs
541
152
1 121
426
2 240
Lending customers
0
0
0
0
0
Financial derivatives
0
498
971
0
1 469
Cash and bank deposits
0
3 432
253
0
3 685
Total
97 045
46 491
137 833
82 200
363 569
2023 NOK MILLIONS
Investment grade AAA to BBB
Lower rating
Public sector guarantee
Bank and finance
Mortgage < 80% ¹
Mortgage > 80% ¹
Other
Total
Adjusted for the unit holders' interest in consolidated securites funds
Fixed income securitites at fair value through profit or loss
345 566
4 979
9 807
7 813
0
0
42 642
410 807
363 516
Fixed income securitites at amortized costs
2 157
0
18
0
0
0
79
2 254
2 254
Lending customers
0
0
94 659
0
23 971
3 112
2 254
123 996
123 996
Financial derivatives
15 587
0
0
0
0
0
0
15 587
12 123
Cash and bank deposits
3 434
0
0
75
0
0
0
3 509
3 509
Total
366 743
4 979
104 485
7 888
23 971
3 112
44 975
556 154
505 398
¹ These two columns provide information on the proportion of loans with mortgage security within 80% of base value and loans that exceed 80% mortgage of base value.
SPECIFICATION OF INVESTMENT GRADE NOK MILLIONS
AAA
AA
A
BBB
Total Investment grade
Fixed income securitites at fair value through profit or loss
91 272
54 234
123 576
76 484
345 566
Fixed income securitites at amortized costs
541
221
1 011
384
2 157
Lending customers
0
0
0
0
0
Financial derivatives
0
5 904
9 683
0
15 587
Cash and bank deposits
0
2 788
646
0
3 434
Total
91 813
63 148
134 915
76 868
366 743
Credit risk is the risk of financial loss due to the Group's counterparties not being able to meet their obligations. Concentration risk is an expression of the degree of diversification. The table above displays the credit risk based on rating agencies estimates of the creditworthiness of the various counterparties. Non-rated assets are placed in the category that best reflects the credit risk based on sector, guarantees etc.
MANAGEMENT OF CREDIT AND CONCENTRATION RISK The Group has established a credit committee that determines limits for credit risk exposure to individual debtors. Emphasis has been placed on ensuring that credit exposure is diversified to avoid concentration of credit risk towards individual debtors. The credit committee meets regularly to monitor and respond to changes in credit risk.
The Group maintains a well-balanced portfolio between Norwegian and international bond issuers, holding a portfolio consisting primarily of high-quality credits. Of the group's total credit exposure noted in the table, holding an investment grade, 42 percent is allocated to issuers with a rating of AA- or better. The group has a dedicated international government bond portfolio, and government bonds also constitute a significant portion of the Norwegian bond portfolio.
The Group possesses a high-quality lending portfolio with limited credit risk and historically very low losses. The majority of the Group's loans are mortgage loans with a loan-to-value ratio of up to 80 percent, loans to municipalities, and loans with municipal guarantees. Mortgage loans with collateral amount to 27.4 billion kroner. The value of the collateral exceeds the loans since a substantial portion of the collateral was established in the past, and there has been a significant increase in property prices in recent years.
The Group has limited concentration risk. As no exposures exceed the threshold values defined in the Solvency II regulations, the Group does not incur any capital requirement for concentration risk under the standard method. The management of interest and equity portfolios is designed to inherently limit concentration risk through extensive use of index management. The Group establishes explicit limits for lending, restricting concentration on individual names and groups. Sector concentration is monitored through monthly and quarterly reporting. Although the Group's investments are well-diversified, there is a clear overweight of the allocation in Norway. This is a conscious and natural consequence of the business, primarily focused on public-sector occupational pensions.
The rating above are gathered from Standard & Poor's, Moody's, Fitch, Scope Ratings and Nordic Credit Rating. The rating is converted to S&P's rating table, where AAA is linked to securities with the highest creditworthiness. The lowest rating of the five is used and all five rating agencies are equal as the basis for investments in fixed income securities. "Other" is mainly securities issued by power companies and other corporate bonds; this amounted to NOK 45 billion per 31.12.2024. KLP Group has strict guidelines for investments in fixed-income securities, which also apply to investments falling into the "Other" category.
The lines in the note coincide with the financial position statement layout. The exceptions are “Debt instruments at fair value”, which are divided into three categories in the note.
The consolidated accounts includes all the units that KLP Group is considered to have control over. This gives an impression of a higher risk than the actual one, since the risk that the Group does not actually carry appears in the accounts. Please refer to note 2 for principles for consolidation of mutual funds. The outer column includes actual ownership and credit risk of the Group companies and investment funds held by KLP Group at the end of the period.
NOK MILLIONS
2024
2023
Consolidated
Adjusted for the unit holders' in consolidated securites funds
Consolidated
Adjusted for the unit holders' in consolidated securites funds
10 LARGEST COUNTERPARTIES
Counterparty 1
17 109
10 880
16 855
12 854
Counterparty 2
14 638
10 579
15 212
12 035
Counterparty 3
13 947
10 505
11 971
10 421
Counterparty 4
12 839
10 213
11 015
9 635
Counterparty 5
12 024
9 043
10 581
8 534
Counterparty 6
11 141
8 173
10 209
6 888
Counterparty 7
11 066
6 354
9 802
6 026
Counterparty 8
9 617
6 306
8 864
5 607
Counterparty 9
8 102
5 874
7 479
5 548
Counterparty 10
6 755
5 577
6 026
5 279
Total
117 238
83 505
108 014
82 826
The table above shows the 10 largest counterparties to which the KLP Group has exposure. The amounts stated are book value. The majority of the 10 largest counterparties are either finance institutions or counterparties covered by a public sector guarantee (central or local government guarantee).
PREMIUM RECEIVABLES AND RECEIVABLES IN CONNECTION WITH REINSURANCE
NOK MILLIONS
2024
2023
Premium receivables
1 627
1 408
Write-downs of premium receivables
1
0
Total
1 627
1 408
The Groups premium receivables are primarily in regard to the public sector and the credit risk is considered low. In addition the main group pension/public sector industry is linked to the “Transfer agreement for the public sector”. This transfer agreement has a security scheme intended to help to secure pension rights accrued with employers who cease to exist or do not pay premiums when due in accordance with detailed rules. The Group may thus apply for cover for unpaid demands in this industry from the security arrangement if the demand falls within the security arrangement’s regulations.
CHANGE IN FAIR VALUE AS A RESULT OF CHANGE IN CREDIT RISK
NOK MILLIONS
100% ownership in funds
Adjusted to real ownership in funds
Change in fair value as a result of change in credit risk
2 060
1 886
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 31.12.24, and is made for bonds that are valued at fair value. Government funds and government portfolios have been removed from the calculation basis.
MAXIMUM CREDIT RISK EXPOSURE ON FINANCIAL ASSETS AFFECTED BY THE FAIR VALUE OPTION
NOK MILLIONS
2024
2023
Debt instruments at fair value - fixed-return securities
207 413
204 221
Loans and receivables
87 092
81 136
Total
294 504
285 357
CHANGE IN FAIR VALUE DUE TO CHANGE IN CREDIT RISK - FINANCIAL ASSETS AFFECTED BY THE FAIR VALUE OPTION
NOK MILLIONS
2024
Accumulated
2023
Accumulated
Debt instruments at fair value - fixed-return securities
1 523
2 149
626
626
The calculation is based on owned assets per 31.12.24, and includes bonds that are affected by the fair value option.
Note 10. Segment information
NOK MILLIONS
Public-sector occupational pension
Non-life insurance
Banking
Asset management
Other and eliminiations
Total
2024
2023
2024
2023
2024
2023
2024
2023
2024
2023
2024
2023
Result from insurance services
0
0
88
-9
0
0
0
0
-1 708
-2 268
-1 620
-2 277
Premium income for own account
60 883
70 326
0
0
0
0
0
0
-60 883
-70 326
0
0
Net financial income from investments
65 570
42 712
380
313
514
468
29
23
38 393
31 250
104 885
74 766
Claims for own account
-30 200
-28 261
0
0
0
0
0
0
30 200
28 261
0
0
Insurance provisions for own account
-94 146
-84 315
0
0
0
0
0
0
94 146
84 315
0
0
Policyholder's share of changes in fair value of underlying items
0
0
0
0
0
0
0
0
-63 663
-44 179
-63 663
-44 179
Other insurance related financial cost
0
0
-84
-42
0
0
0
0
0
0
-84
-42
Unit holder's value change in consolidated security funds
0
0
0
0
0
0
0
0
-38 287
-27 286
-38 287
-27 286
Net insurance services and financial result
2 107
462
384
263
514
468
29
23
-1 803
-232
1 231
982
Net financial income from investments in companys portefolio
2 143
1 282
0
0
0
0
0
0
-2 143
-1 282
0
0
Net costs subordinated loan and hybrid Tier 1 securities
-382
-443
0
0
0
0
0
0
-69
-20
-451
-463
Operating expenses
-1 693
-1 512
0
0
-280
-268
-520
-528
1 686
1 536
-808
-773
Other income and expenses
-6
192
2
10
92
85
593
560
-714
-848
-34
0
Pre-tax income
2 169
-20
386
273
325
285
103
55
-2 324
-286
-61
-254
Cost of taxes
-356
-82
-61
-37
-10
-19
-24
-12
-1 182
-881
-1 634
-1 031
Income
1 812
-101
325
235
315
267
79
42
-3 507
-1 167
-1 695
-1 285
Total other comprehensive income
329
-111
36
-10
17
-10
31
-14
1 118
1 929
1 531
1 784
Total comprehensive income
2 142
-213
361
225
332
257
110
29
-2 389
762
-163
499
Lending
106 343
103 989
0
0
44 033
44 434
0
0
-20 449
-24 426
129 927
123 997
Other assets
757 603
683 178
6 712
6 559
7 770
4 494
775
682
244 603
197 809
1 017 462
892 722
Total assets
863 946
787 167
6 712
6 559
51 803
48 928
775
682
224 154
173 373
1 147 389
1 016 719
Insurance liabilites
803 036
725 781
3 294
3 392
0
0
0
0
33 283
37 009
839 613
766 181
Other liabilities
13 675
17 541
464
573
48 364
45 754
282
260
248 295
189 549
311 080
253 678
Total liabilities
816 712
743 322
3 757
3 965
48 364
45 754
282
260
281 578
226 556
1 150 693
1 019 859
NOK MILLIONS
2024
2023
Operating expenses
Personnel costs
-1 569
-1 486
Depreciation and writedowns
-300
-196
Other operating expenses
-992
-954
Total operating expenses
-2 860
-2 636
Operating expenses are recorded on the following lines in the income statement:
Operating expenses
-808
-773
Insurance charges
-2 053
-1 864
Total operating expenses
-2 860
-2 636
The KLP Group’s business is divided into the five areas: Public-sector occupational pension, non-life insurance, banking, asset management and other. All business is directed towards customers in Norway.
PUBLIC-SECTOR OCCUPATIONAL PENSION
Kommunal Landspensjonskasse offers public-sector occupational pension. This segment is followed up according to NGAAP, which deviates from the IFRS Accounting Standards used in the group. Adjustments have therefore been entered in the elimination column to make the total reconcileable to the consolidated accounts.
NON-LIFE INSURANCE
KLP Skadeforsikring AS offers property and personal injury products to employers within the public and private sectors. In addition a broad specter of standard insurance products is offered to the the retail market.
BANKING
KLP’s banking business embraces the companies KLP Banken AS and its wholly-owned subsidiaries: KLP Kommunekreditt AS and KLP Boligkreditt AS. The banking business covers services such as deposits and lending to the retail market, credit cards, as well as lending with public sector guarantee.
ASSET MANAGEMENT
Asset management is offered from the company KLP Kapitalforvaltning AS. The company offer a broad selection of securities mutual funds both to retail customers and to institutional customers. The securities management has a socially responsible profile.
OTHER
Other segments comprises KLP Forsikringsservice AS which offers a broad specter of services to local authority pension funds
Note 11. Insurance income and insurance charges
Insurance income
2024
Life insurance
Non-life insurance
NOK MILLIONS
contracts
contracts
Total
Contracts measured under the VFA
Amount realted to change in liabilities for reamining coverage
Expected incurred damages and other insurance service costs
-1 782
0
-1 782
Change in risk assessment for non-financial risk for expired risk in the period
1 811
0
1 811
Contracts measured under the PAA
0
2 758
2 758
Total insurance income
29
2 758
2 788
2023
Life insurance
Non-life insurance
NOK MILLIONS
contracts
contracts
Total
Contracts measured under the VFA
Amount realted to change in liabilities for reamining coverage
Expected incurred damages and other insurance service costs
1 596
0
1 596
Change in risk assessment for non-financial risk for expired risk in the period
-2 321
0
-2 321
Contracts measured under the PAA
0
2 505
2 505
Total insurance income
-725
2 505
1 780
Insurance charges
2024
Life insurance
Non-life insurance
NOK MILLIONS
contracts
contracts
Total
Incurred damages and other incurred charges
-1 737
-2 492
-4 230
Total insurance charges
-1 737
-2 492
-4 230
2023
Life insurance
Non-life insurance
NOK MILLIONS
contracts
contracts
Total
Incurred damages and other incurred charges
-1 543
-2 444
-3 986
Total insurance charges
-1 543
-2 444
-3 986
Note 12. Income and costs from reinsurance
The group's reinsurance contracts are exclusively linked to non-participating contracts measured under PAA.
2024
Non-participating contracts
NOK MILLIONS
Amount related to change for remaining coverage
-143
Reinsurance premium paid
-136
Amounts received from the reinsurers
101
Net costs from reinsurance contracts
-178
2023
Non-participating contracts
NOK MILLIONS
Amount related to change for remaining coverage
-52
Reinsurance premium paid
-164
Amounts received from the reinsurers
145
Net income from reinsurance contracts
-71
Note 13. Net income from investments measured at fair value with changes in profit and loss
NOK MILLIONS
2024
2023
Interest income bank deposits
829
684
Interest income derivatives
79
45
Interest income fixed income securities
13 368
11 766
Interest income lending
3 840
3 144
Total interest income financial assets at fair value
18 117
15 639
Value change lending
748
202
Value change shares and units
69 176
36 603
Value change derivatives
-19 455
10 080
Value change fixed income securities
4 317
8 251
Total value change financial instruments at fair value
54 787
55 136
Realised shares and units
15 312
14 987
Realised derivatives
-1 860
-22 106
Realised fixed income securities
-64
947
Realised lending
1
0
Total realised financial instruments at fair value
13 389
-6 171
Dividend/interest shares and holdings/units
10 217
8 219
Other income and expenses
3 109
3 670
Net return on financial assets
13 326
11 889
Total net income from investments measured at fair value with changes in profit and loss
99 618
76 494
Note 14. Income and expenses from investments measured at amortised cost
NOK MILLIONS
2024
2023
Interest income fixed-income securities at amortised cost
79
78
Interest income from lending customers at amortised costs
2 401
2 039
Interest income, effective interest method
2 481
2 117
Interest expenses covered bonds issued
-1 598
-1 375
Interest expenses liabilities to and deposits from customers
-589
-427
Interest expenses, effective interest method
-2 187
-1 803
Net income from investments measured at amortised cost
294
314
Note 15. Investment property
NOK MILLIONS
2024
2023
Net rental income
4 651
4 229
Operating expenses
-366
-395
Net finance income
47
34
Net value adjustment
684
- 6 420
Realised gains
- 5
4
Net income from investment properties
5 011
-2 547
Translation difference (taken to other comprehensive income)
1 124
2 139
Net income from investment properties included translation difference foreign exchange
6 135
- 407
NOK MILLIONS
2024
2023
Openning balance 01.01
92 322
93 992
Addition through purchase
3 477
1 387
Addition through activation
1 281
1 224
Value adjustment, including translation difference foreign exchange
1 809
- 4 280
Closing balance 31.12
98 889
92 322
NOK MILLIONS
2024
2023
31.12.2024
Yield requirement %
Average lease duration (Years)
SQM
Property type
Office building
Norway
46 666
43 530
6,55-9,85
5,80
1 032 093
Sweden
10 431
9 908
6,05‑6,15
4,59
96 321
Denmark
11 700
11 021
6,15-7,55
N/A
308 184
Europe
237
246
4,26
1 985
Shopping center
Norway
6 906
6 330
7,15-8,45
5,97
201 911
Sweden
Denmark
Europe
Hotel
Norway
5 538
5 343
7,05-9,40
15,14
154 374
Sweden
6 556
6 104
6,30-7,45
14,01
111 794
Denmark
1 702
1 620
7,40-7,85
N/A
40 387
Europe
2 361
2 250
7,25
14,33
18 580
Other (leased land, condominiums, parking garages, residential properties)
Norway
2 815
2 765
364 419
Sweden
Denmark
Europe
Construction in progress, including land
Norway
3 862
3 128
46 832
Sweden
53
11
Denmark
62
66
Europe
Total investement properties
98 889
92 322
By applying IFRS 13 Fair Value Measurement to investment properties, the group has made estimates in the following areas:
Future cash flows
Discount rates
Future Cash flows
The main components of future cash flows consist of:
Current conditions, contract expiration, and assumed market rent
Vacant areas with assumed market ren
Parking income, parking area, and number of spaces
Assumed annual inflation
Annual rent adjustment as a percentage of inflation
General vacancy
Normal annual operating costs
Normal annual common costs per square meter
Upgrade costs per square meter upon new leasing
Any additional upgrade costs (year and amount)
Number of months of vacancy at each contract expiration
Assumed terminal value in year 20
Nominal required rate of return
Cash flow estimates include both market variables directly observed in the market or derived directly from the market and non-market variables.
Discount rates
The discount rate used corresponds to the normal market’s required rate of return for similar properties and is calculated using the top-down method based on the yield from the most recent known transactions in similar and relevant properties or other estimates. The discount rate is decomposed where various elements related to market return estimation for different types of properties, geographical conditions, contract risk, construction risk, and general market return for investment properties are considered. The various risks are calculated at the individual property level and assessed in relation to each other.
The group used the following discount rates in different countries as of December 31:
Country
2024
2023
Norway
6.85% - 9.85%
6.55% - 9.60%
Sweden
6.15% - 7.85%
6.10% - 7.50%
Denmark
6.05% - 7.45%
6.15% - 8.00%
Sensitivity Analysis
Sensitivity Analysis As of December 31, 2024, the group’s total carrying value of investment properties was NOK 98,889 million (NOK 92,322 million as of December 31, 2023). The sensitivity analysis below shows how the value of one of the group’s centrally located office properties in Oslo changes with certain changes in key parameters in the group’s valuation model. The analysis shows the change in value (expressed as a percentage change) for a given change in one parameter, assuming all other parameters remain unchanged. In reality, there is an interrelationship between several variables, so a change in one parameter will result in a change in one or more other parameters. The sensitivity figures provided do not capture such interrelationships 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 31.12.2024
Change in value 31.12.2023
Yield requirement
+ 100 bps
-11 %
-11 %
-100 bps
13 %
13 %
Market rent
0,1
8 %
8 %
-0,1
-8 %
-8 %
Exit yield
+100 bps
-8 %
-8 %
-100 bps
12 %
12 %
Inflation
+50 bps
6 %
6 %
-50 bps
-6 %
-6 %
In the analysis above, the required rate of return is understood as the rate used to discount future cash flows in the model. Market rent is understood as the expected rent upon renegotiation of existing contracts or when changing tenants. Exit yield is understood as the yield used to calculate the terminal value at the last analysis period of the valuation model (year 20).
Note 16. Investments in associated companies and joint ventures
NOK MILLIONS
Office and business address
Organization number
Holding %
Owners equity on first aquisition
Aquisition cost
Book value 31.12.2023
Additions/ disposals
Value adjustment
Profit / loss share
Equity transactions
Dividend
Book value 31.12.2024
Norfinance AS
Fridtjof Nansens plass 4
912764729
46.5%
92
463
719
0
0
212
0
-22
910
0160 Oslo
Norsk Pensjon AS
Hansteens gate 2
890050212
25.0%
5
2
3
0
0
0
0
0
3
0253 Oslo
Fylkeshuset AS
Fylkeshuset,
930591114
48.0%
0
0
0
0
0
0
0
0
0
6404 Molde
KLP Norfund Investments IS
Fridtjof Nansens plass 4
999548636
49.0%
0
1 140
1 442
327
0
201
0
0
1 971
0160 Oslo
KLP Norfund Investments India AS
Fridtjof Nansens plass 4
926888455
49.0%
0
413
407
83
0
-19
0
0
472
0160 Oslo
Tensio AS
Kjøpmannsgata 7A
922828172
20.0%
1 653
1 303
1 093
0
0
78
0
-50
1 121
7500 Stjørdal
Odal Vind AS
Pausvegen 6
924824905
33.2%
330
383
468
0
0
12
0
0
480
1927 Rånåsfoss
Runde Holdco AS
Vestre Strømkaien 7
923101284
20.6%
400
184
719
-179
0
-21
0
-515
4
5008 Bergen
NEAS AS
Industriveien 1
960684737
33.3%
357
343
347
0
0
-4
0
-8
335
6517 Kristiansund N
SR Energy AB
Rosenlundsg.3 Box 7123
30.1%
600
1 269
1 379
6
28
-10
0
0
1 402
402 33 Göteborg
Skaftåsen Bidco AB
BOX 16285
23.2%
86
86
43
0
-8
87
0
0
123
103 25 Stockholm
Total in associated companies and joint ventures
5 585
6 620
238
20
537
0
-595
6 820
All shares have equal voting proportions. KLP Norfund Investment IS is a joint venture, while the remaining companies are associated companies.
Note 17. Net insurance finance income and expenses
2024
Direct participating contracts
Non-participating contracts
NOK MILLIONS
Public pension scheeme 1
Non-life insurance
Eliminations
Total
Investment income/expences on underlying assets
Net interes revenue from financial instruments effective interest method
79
79
-79
79
Net incom from financial instruments mesasured at FVTPL
55 427
305
-305
55 427
Net gain/loss from foreign exchange
49 378
0
0
49 378
Unit holder's value change in consolidated securites funds
-38 287
0
0
-38 287
Total investment income/expenses on underlying assets recognised in P&L
66 598
385
-385
66 598
Total investment income/expenses on underlying assets recognised in OCI
1 173
0
0
1 173
Total net investment income/expenses
67 771
385
-385
67 771
Insurance finance income/expenses from insurance contracts issued
Interest accreted
17 878
0
0
17 878
Effect of changes in interest rates and other financial assumptions
-16 253
-42
42
-16 253
Changes in fulfilment cashflows of contracts measured applyihng VFA due to changes in fair value of underlying items
-65 371
0
0
-65 371
Insurance finance income/expenses from insurance contracts issued
-63 747
-42
42
-63 747
Total insurance financeincome/expenes from insurance contracts issued recognised in OCI
1 173
0
0
1 173
Net insurance finance income or expenses
4 024
343
-343
4 024
2023
Direct participating contracts
Non-participating contracts
NOK MILLIONS
Public pension scheeme 1
Non-life insurance
Eliminations
Total
Investment income/expences on underlying assets
Net interes revenue from financial instruments effective interest method
78
78
-78
78
Net incom from financial instruments mesasured at FVTPL
90 254
240
-240
90 254
Net gain/loss from foreign exchange
-15 566
0
0
-15 566
Unit holder's value change in consolidated securites funds
-27 286
0
0
-27 286
Total investment income/expenses on underlying assets recognised in P&L
47 480
319
-319
47 480
Total investment income/expenses on underlying assets recognised in OCI
1 831
0
0
1 831
Total net investment income/expenses
49 312
319
-319
49 312
Insurance finance income/expenses from insurance contracts issued
Interest accreted
13 643
0
0
13 643
Effect of changes in interest rates and other financial assumptions
-11 416
-42
42
-11 416
Changes in fulfilment cashflows of contracts measured applyihng VFA due to changes in fair value of underlying items
-46 447
0
0
-46 447
Insurance finance income/expenses from insurance contracts issued
-44 221
-42
42
-44 221
Total insurance financeincome/expenes from insurance contracts issued recognised in OCI
1 831
0
0
1 831
Net insurance finance income or expenses
5 091
277
-277
5 091
1 The insurance customers on a public service pension are entitled to all returns from net assets, thus the return from non-life contracts is included in the public service pension. In addition to the fact that they are shown separately in the column for Non-life insurance.
Note 18. Unit holder in consolidated securites fund
In accordance with the definition of control in IFRS 10, the group considers that control exists, which entails a consolidation requirement for a significant portion of KLP’s investments in securities funds.
NOK MILLIONS
2024
2023
Profit and loss items
Net income from investments measured at fair value with changes in profit and loss
62 472
46 756
Fair value adjustment investment properties and rental income
176
-214
Operating expenses
-465
-443
Cost of taxes 1
-1 073
-925
KLP's share of the result
-22 824
-17 888
Unit holder's value change in consolidated securites funds
38 287
27 286
1 Unit holders share of taxes in consolidated securities funds
-660
-375
NOK MILLIONS
31.12.2024
31.12.2023
Balance sheet items
Investment property
4 273
3 919
Equities and fund units
305 149
228 584
Fixed income securitites and other debt instruments at fair value
77 759
77 360
Financial derivatives, assets
192
4 884
Receivables
1 764
799
Debt to credit institutions
-30
-5 329
Financial derivatives, liabilities
-3 043
-77
Deferred tax liabilites
-1
-6
Other current liabilities
-2 174
-3 075
KLP's share of balance sheet items
-145 010
-127 130
Unit holder`s interest in consolidated securites funds
238 879
179 929
Note 19. Auditor`s fee
NOK MILLIONS
GT
EY
PWC
2024
2023
Ordinary audit
0,3
7,1
7,6
15,0
12,5
Certification services
0,0
0,1
1,1
1,2
1,0
Tax advisory services
0,0
0,1
0,0
0,1
0,0
Non-audit services
0,0
0,3
1,7
2,0
0,2
Total auditor’s fee
0,3
7,7
10,4
18,4
13,7
The Group has changed external auditors in 2024. The audit costs for 2024 include costs to both Grant Thornton, EY and PWC. The amounts above are inclusive of VAT. Audit fees are included in the lines "Insurance charges" and "Other operating expenses" in the income statement.
Note 20. 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 31.12.2024. 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 12G 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 620.000 was paid to observers and substitutes in 2024. This covers seven 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.
2024
NOK THOUSANDS
Salary. fees etc.
Other benefits
Annual pension accumulation
Loan
Interest rate as at 31.12.2024
Payments plan 1
Senior employees
Sverre Thornes, Group CEO
5 398
196
1 692
19 654
4.25/4.95/5.50
A53/Flexi loan
Cathrine Hellandsvik
2 751
153
802
6 309
4.95/5.50
A50
Aage E. Schaanning
4 306
160
1 322
7 326
4.95/5.50
Flexi loan
Gro Myking
3 171
162
332
6 002
4.95/5.50
Flexi loan
Rune Hørnes
3 233
154
297
Kirsten Grutle
2 230
175
684
3 681
4.95
Flexi loan
Jarl Nygaard
2 091
159
305
7 668
4.95/5.50
A54/Flexi loan
Ida Louise Skaurum Mo
2 735
154
870
Hege Hodnesdal
2 525
163
556
Tore Tenold
3 628
161
1 269
5 205
4.85
Flexi loan
Håvard Gulbrandsen
3 934
174
1 078
Gunnar Gjørtz
2 459
79
387
4 516
4.95
Flexi loan
Marianne Sevaldsen
3 960
159
1 326
3 622
4.95
A43
Erik Falk
2 048
21
469
1 293
4.95
A37
Christopher Andrew Nicolson Steen
1 657
31
310
8 701
4.85/5.50
A54
Carl Steinar Lous
1 619
25
305
3 075
4.95
A39/A27
The board of directors2)
Tine Sundtoft, Chair (10 of 10)
441
Terje Rootwelt, Deputy Chair (10 of 10)
388
Egil Matsen, to September (7 of 7)
282
Kjerstin Fyllingen (9 of 10)
284
Odd Haldgeir Larsen (8 of 10)
253
1 700
5.50
A36
Eli Arnstad, from June (4 of 5)
104
Torkild Varran, from December (1 of 1)
0
Vibeke Heldal,elected by and from the employees (10 of 10)
326
1 252
4.95
A29
Erling Bendiksen, elected by and from the employees (10 of 10)
253
Corporate assembly
Total Corporate Assembly, including employee representatives
814
56 783
Employees
Loan to employees in the Group at subsidiezed interest rate
2 316 052
Loan to employees in the Group at ordinary terms and conditions
119 126
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.
2023
NOK THOUSANDS
Salary. fees etc.
Other benefits
Annual pension accumulation
Loan
Interest rate as at 31.12.2023
Payments plan 1
Senior employees
Sverre Thornes, Group CEO
5 137
189
1 628
14 516
4.25/4.70
A25/Flexi loan
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
Flexi loan
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
Flexi loan
Jarl Nygaard
1 915
154
308
578
4.70
Flexi loan
Ida Louise Skaurum Mo
2 599
154
843
Hege Hodnesdal. From August
1 004
64
235
15 940
5.50
A53
Tore Tenold
3 455
154
1 222
4 243
4.60
Flexi loan
Håvard Gulbrandsen
3 739
167
1 058
1 374
4.70
Flexi loan
Gunnar Gjørtz
3 685
153
1 219
0
4.70
Flexi loan
Marianne Sevaldsen
3 185
151
1 313
3 738
4.70
A43
Erik Falk
1 922
19
452
1 363
4.70
A37
Christopher Andrew Nicolson Steen
1 556
58
313
1 512
4.70
A30/A29
Carl Steinar Lous
1 547
24
309
3 244
4.70
A39/A27
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 to 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
28 871
Employees
Loan to employees in the Group at subsidiezed interest rate
2 312 238
Loan to employees in the Group at ordinary terms and conditions
118 001
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
NOK THOUSANDS
2024
2023
The period costs related to lending terms and conditions for employees
15 093
17 057
Note 21. Tax
NOK MILLIONS
2024
2023
Pre-tax income
-61
-254
Other comprehensive income pre-tax
1 616
1 685
Comprehensive income pre-tax
1 555
1 431
DIFFERENCES BETWEEN ACCOUNTING AND TAX INCOME
Other permanent differences
3 061
-588
Change in differences affecting relationship between book and taxable income
210
614
Taxable income
4 826
1 457
Taxable income, bacic for payable tax
4 826
1 457
Deficit carryforward allowable from previous years
-17 721
-13 782
Change for the year in carryforward deficit
1 395
-3 939
Total carryforward deficit and allowance 31.12.
-16 326
-17 721
RECONCILIACTION OF BASIS OF DEFERRED TAX
TAX-INCREASING TEMPORARY DIFFERENCES:
Gains and losses account
703
879
Buildings and other real estate
10 606
9 612
Risk equilization fund
4 154
4 154
Insurance technical reserves
311
598
Financial instruments
2 027
1 864
Shares in partnerships
288
268
Other differences
42
17
Total tax-increasing temporary differences
18 132
17 392
TAX-REDUCING TEMPORARY DIFFERENCES:
Long-term receivables
-1 316
-1 162
Lending to customers and credit enterprises
-37
-71
Pension obligation
-157
-250
Other liabilities
-82
-95
Total tax-reducing temporary differences
-1 593
-1 578
Net temporary differences
16 539
15 814
Difference not included in the basis for deferred taxes
-4 154
-4 369
Other differences that are not included in the calculation of deferred tax
-7 653
-6 779
Carryforward deficit
-16 326
-17 721
Basis for deferred tax and tax assets
-11 594
-13 055
25% deferred tax assets
-2 899
-3 264
Write-down of deferred tax assets
4 072
4 403
Net deferred tax and tax assets
1 174
1 139
BOOK DEFERRED TAX/ -TAX ASSETS
- Of which deferred capitalized tax assets
40
48
- Of which capitalized referred tax assets extempt from equalisation
1 213
1 187
Change in deferred tax assets taken to profit/loss
-8
0
Change in deferred tax taken to profit/loss
-26
-49
Wealth tax
-7
-13
Tax payable taken to profit/loss
-1 074
-364
Residual tax
6
4
Withholding tax taken to profit/loss
-609
-510
Cost of taxes
-1 718
-932
Taxes taken to equity
0
1
THE TAX COST IS ENTERED AGAINST THE FOLOOWING ITEMS
Cost of taxes
-1 634
-1 031
Tax on items that will not be reclassified against the comprehensive income statement
-72
22
Tax on items that will be reclassified to income later
-12
77
Equity
0
1
Total tax taken to profit/loss
-1 718
-932
The rules on supplementary tax on under-taxed income in groups were introduced from the income year 2024. KLP is considered a pension fund according to the regulations and is therefore exempt from supplementary tax. Since KLP is a mutual life insurance company and the ultimate parent company in the group, other entities in the group are also exempt because they are also considered pension funds.
Note 22. Intangible assets
NOK MILLIONS
IT-systems
Other
2024
IT-systems
Other
2023
Book value 01.01.
1 371
8
1 379
1 039
10
1 049
Acquisition cost 01.01.
3 088
22
3 109
2 631
22
2 653
Total additions
397
0
397
456
0
456
of which internally developed
0
0
0
0
0
0
of which bought
397
0
397
456
0
456
Disposals
0
0
0
0
0
0
Acquisition cost 31.12.
3 484
22
3 506
3 088
22
3 109
Accumulated depreciation and write-dows prev.years
-1 717
-14
-1 730
-1 593
-12
-1 604
Ordinary depreciation for the year
-175
0
-175
-118
-2
-120
Impairment 1)
-50
0
-50
-6
0
-6
Accumulated depreciation and write-downs 31.12.
-1 942
-14
-1 955
-1 717
-14
-1 730
Book value 31.12.
1 542
8
1 551
1 371
8
1 379
Depreciation period
3 to 20 years
1) At the end of 2023 there were identified several IT-systems where the book value exceeded the estimated recoverable amount. Estimated recoverable amount is calculated by estimating future earnings with book value. Essentially, some of the investments have no longer value. There are several reasons for this. Among other things, linking it to the outdated functionality due to rule changes and/or technological developments. This resulted in the following assessment:
NOK MILLIONS
2024
2023
Book value before impairment
50
6
Recoverable amount
0
0
Impairment
50
6
The impairment is included in "Operating costs" in the financial statement.
Note 23. Tangible fixed assets
2024
2023
NOK MILLIONS
Property for own use
Vehicles
Machines/ inventory
2024
Property for own use
Vehicles
Machines/ inventory
2023
Book value 01.01.
2 177
1
100
2 277
2 532
1
99
2 633
Acquisition cost 01.01.
1 438
16
418
1 872
1 438
16
397
1 850
Accum. depreciation prev. years
-465
-15
-320
-799
-417
-14
-298
-729
Accum. value adjustm. prev. years
1 203
0
0
1 203
1 511
0
-1
1 510
Acquisition
21
0
48
70
0
0
30
30
Assets held for disposal
0
0
-8
-8
0
0
-9
-9
Value adjustements
49
0
0
49
-308
0
0
-308
Depreciation
-43
-1
-31
-74
-48
-1
-21
-70
Currency impact
-4
0
1
-2
0
0
1
1
Acquisition cost 31.12.
1 460
16
459
1 934
1 438
16
418
1 872
Accumulated depriciation 31.12.
-507
-15
-351
-873
-465
-15
-320
-799
Accumulated value adjustment 31.12.
1 248
0
2
1 250
1 203
0
0
1 203
Book value 31.12.
2 201
0
111
2 312
2 177
1
100
2 277
Economic life
50 years
5 years
3 - 5 years
Depreciation method
Straight-line
Balance/ Straight-line
Balance/ Straight-line
Note 24. Reinsurance contracts assets
The table below shows the reconciliation of the incoming and outgoing balance relating to assets for remaining coverage and assets for incurred claims that we have to our credit from reinsurance. The coverage period for reinsurance contracts has a coverage period of one year, and PAA is used in the accounting measurement.
2024
Accrued claims
Total
NOK MILLIONS
Remaining coverage component
Estimate of the present value of future cash flows
Risk adjustment for non-financial risk
Opening balance reinsurance 01.01
-10
699
39
728
Reinsurance premium
-136
0
0
-136
Reinsurance share of insurance costs
0
-23
-19
-42
Of this year's damages
0
0
0
0
Including liquidations of deviations of previous years
0
-23
-19
-42
Financial result from reinsurance
0
19
-1
17
Change in comprehensive income
-136
-4
-21
-161
Reinsurance premium paid
143
0
0
143
Claims received from reinsurance
0
-201
0
-201
Total cashflows
143
-201
0
-57
Closing balance reinsurance 31.12
-3
494
18
510
2023
Accrued claims
Total
NOK MILLIONS
Remaining coverage component
Estimate of the present value of future cash flows
Risk adjustment for non-financial risk
Opening balance reinsurance 01.01
0
705
30
736
Reinsurance premium
-164
0
0
-164
Reinsurance share of insurance costs
0
93
0
93
Of this year's damages
0
137
8
145
Including liquidations of deviations of previous years
0
-44
-8
-52
Financial result from reinsurance
0
16
9
25
Change in comprehensive income
-164
109
9
-46
Reinsurance premium paid
154
0
0
154
Claims received from reinsurance
0
-115
0
-115
Total cashflows
154
-115
0
38
Closing balance reinsurance 31.12
-10
699
39
728
Note 25. Fair value of financial assets and liabilites
Fair value is to be a representative price based on what the equivalent asset or liabilites would be sold for under normal market terms and conditions. A financial instrument is considered as being listed in an active market if listed prices are easily and regularly accessible from a stock exchange, dealer, broker, commercial group, pricing service or regulatory authority, and such prices represent actual transactions that occur regularly at arm’s length. If the market for the security is not active, or the security is not listed on a stock exchange or similar, the Group uses valuation techniques to determine fair value. These are based on information related to transactions recently carried out on business conditions, reference to the purchase and sale of similar instruments and pricing by means of externally obtained interest-rate curves and interest-rate differential curves. Estimates are based to the greatest possible extent on external observable market data, and to a small degree on company-specific information.
In the case of this note, there are three different categories of financial instruments: balance sheet classification, accounts classification, and type of instrument. For the latter category information is provided on how fair value is derived.
FINANCIAL INSTRUMENTS MEASURED AT AMORTISED COST
This category includes:
Fixed-income securities and other debt instruments measured at amortised cost
Lending to local government, enterprises & retail customers measured at amortised cost
Liabilites to and deposits from customers
Other debt issued (liabilities)
Financial instruments not measured at fair value are measured at amortised cost by using the effective interest rate method. The internal rate of exchange is determined by discounting contractual cash flows over their expected term. The cash flows include arrangement/up-front fees and direct transaction costs as well as any residual value on the expiry of the expected term. Amortised cost is the present value of these cash flows discounted by the internal rate of interest. This note contains information about the fair value of the financial instruments that are measured at amortised cost.
FINANCIAL INSTRUMENTS MEASURED AT FAIR VALUE
This category includes:
Equity instruments
Fixed-income securities and other debt instruments measured at fair value
Loans to and receivables from customers at fair value
Derivatives (assets and liabilites)
Debt to credit institutions (liabilites)
Subordinated loan capital (liabilities)
Below is a list of which types of financial instrument come under the various accounts categories, and how fair value is calculated.
FIXED-INCOME SECURITIES AND OTHER DEBT INSTRUMENTS MEASURED AT FAIR VALUE
a) Foreign fixed-income securities Foreign fixed-income securities are generally priced based on prices obtained from an index provider. At the same time, prices are compared between several different sources to spot any errors. The following sources are used:
Barclays Capital Indices
Bloomberg
Barclays Capital Indices have first priority (they cover foreign government and foreign credit respecitvely). Then comes Bloomberg based on Bloomberg’s pricing service Business Valuator Accredited in Litigation (BVAL). BVAL has verified prices from Bloomberg.
b) Norwegian fixed-income securities – government Nordic Bond Pricing is used as the primary source for pricing Norwegian Government Bonds.
c) Norwegian fixed-income securities – other than government ones Norwegian fixed-income securities (denominated in NOK) are generally priced based on rates from Nordic Bond Pricing. Securities not covered by Nordic Bond Pricing are priced theoretically. The theoretical price should be based on the discounted value of the security's future cash flows. Discounting is performed using a swap curve adjusted for credit spread and liquidity spread. The credit spread should, to the extent possible, be based on a comparable bond from the same issuer. The liquidity spread is determined at the discretion of the evaluator.
d) Fixed-income securities issued by foreign enterprises but denominated in NOK Fair value is calculated on the same general principles as those applying for Norwegian fixed-income securities described above.
e) Receivables on credit institutions The fair value of these is considered as being approximately the same as the book value since the terms and conditions of the contract are continually revised in accordance with changes in the market rates.
f) Loans to municipalities and enterprises with municipal guarantee Receivables are valued by means of a valuation model using relevant credit premium adjustments obtained in the market. For guaranteed loans fair value is calculated as discounted cash flow based on the same interest-rate curves as direct loans, but the credit margin is adjusted to market values for the appropriate combination of guarantee category and type of guarantee. The guarantor is either a state, municipality or a bank.
g) Loans secured by mortgage The principles for calculating fair value are subject to the loans having fixed-interest rates or not. Fair value of fixed-rate loans is calculated by discounting contractual cash flows by the market rate including a relevant risk margin on the reporting date. The fair value of loans with no fixed rate is approximately equal to book value since the terms and conditions of the contract are continually revised in accordance with changes in the market rates.
EQUITY INSTRUMENTS
h) Shares (listed)
Liquid shares are generally valued on the basis of prices from an index provider. At the same time, prices are compared between different sources in order to spot any errors.
The following sources are used for Norwegian shares:
Oslo Børs/Oslo Stock Exchange (primary source)
Morgan Stanley Capital International (MSCI)
Bloomberg
The following sources are used for foreign shares:
Morgan Stanley Capital International (MSCI) (primary source)
Bloomberg
i) Shares (unlisted) As far as possible, The Group uses the Norwegian Mutual Funds Association’s industry recommendations. This basically means the following: This means that the last traded price is used as long as it is considered representative. If the price information is deemed outdated, a derived valuation is performed in relation to a relevant proxy (such as a stock index or one or more companies). If this is not possible, a discretionary assessment is made, which may be based on fundamental analysis, broker evaluations, or risk and liquidity adjustments to the price.
j) Private Equity Most of the investment in Private Equity goes through funds. The funds’ fair value is to be based on reported market values that follow from the International Private Equity and Venture Capital Valuation Guidelines (’IPEV Guidelines). These guidelines are established by the European Venture Capital Association (EVCA) and are based on the principle of approximate market assessment of the companies. Fair value is calculated on the basis of the funds’ reported market value adjusted for payments in and out during the period between the fund’s last reported market value and the period being reported on for the Group. Direct investments in Private Equity are treated in the same way as with current stocks, but valuation can be daily, quarterly or yearly. In cases where it's possible to obtain information on what co-investments are priced within the funds, it will be considered in the valuation process. Other direct investments are valued based on either cost prices, reported market values from companies or available trading prices.
DERIVATIVES
k) Futures/FRA/IRF All futures contracts for KLP are traded on the stock exchange. Bloomberg is used as a prices source. Prices are also obtained from another source in order to check that Bloombergs’ prices are correct. Reuters acts as a secondary source.
l) Options Bloomberg is used as a source for pricing options traded on the stockmarket. Reuters is a secondary source.
m) Interest-rate swaps Interest-rate swaps are valued in a model that takes observable market data such as interest-rate curves and relevant credit premiums into account .
n) FX-swaps FX-swaps with a one-year maturity or less are priced on curves that are built up from FX swap-points obtained from Reuters. The market is not considered particularly liquid for FX-swaps with a maturity of more than one year and basis-adjusted swap curves are used for pricing purposes.
DEBT TO CREDIT INSTITUTIONS
o) Placements with credit institutions and deposits Placements with credit institutions are made as short-term deposits. Fair value is calculated by discounting contractual cash flows by market rate including a relevant risk margin on the reporting date. Deposits are prices on swap curves.
SUBORDINATED LOAN CAPITAL, OTHER DEBT ISSUED, AND DEPOSITS FROM CUSTOMERS
p) Fair value of subordinated loans As these are loans that are not part of an active market, fair value is calculated based on observable data in an internal valuation model.
q) Fair value of subordinated bond/perpetual bond issued Fair value in this category is determined on the basis of internal valuation models based on external observable data.
r)Covered bonds issued Fair value in this category is determined on the basis of internal valuation models based on observable data.
s) Deposits from customers All deposits are without fixed-rate interest. The fair value of these is considered as approximately equal to book value since the contractual terms are continually revised in accordance with the market rate.
The table below provide a closer specification of the content within the various classes of assets and liabilities.
NOK MILLIONS
31.12.2024
31.12.2023
Book value
Fair value
Book value
Fair value
FIXED-INCOME SECURITIES AND OTHER DEBT INSTRUMENTS AT AMORTISED COST
Norwegian bonds
1 102
1 052
1 017
935
Foreign bonds
1 232
1 166
1 237
1 108
Fixed-income securities and other debt instruments at amortised cost
2 334
2 219
2 254
2 043
LENDING LOCAL GOVERNMENT, ENTERPRISES & RETAIL CUSTOMERS AT FAIR VALUE THROUGH PROFIT/LOSS
Loans secured by mortgage
3 197
3 197
2 569
2 569
Loans to local government sector or enterprises with local government guarantee
76 844
76 844
72 705
72 705
Loans abroad secured by mortage and local government guarantee
6 311
6 311
5 245
5 245
Other lending
740
740
622
622
Total loans to local government, enterprises & retail customers at fair value
87 092
87 092
81 141
81 141
LENDING TO LOCAL GOVERNMENT, ENTERPRISES & RETAIL CUSTOMERS – AT AMORTISED COST
Loans to and receivables from customers
42 836
42 851
42 856
42 850
Total loans to local government, enterprises & retail customers at amortised cost
42 836
42 851
42 856
42 850
FIXED-INCOME SECURITIES AT FAIR VALUE
Norwegian bonds
137 843
137 843
133 716
133 716
Norwegian certificates
12 361
12 361
8 189
8 189
Foreign bonds
215 443
215 443
209 125
209 125
Foreign certificates
0
0
898
898
Investments with credit institutions
53 431
53 431
58 880
58 880
Fixed income securitites at fair value
419 077
419 077
410 807
410 807
EQUITY CAPITAL INSTRUMENTS AT FAIR VALUE THROUGH PROFIT OR LOSS
Shares
410 894
410 894
302 882
302 882
Equity funds
58 232
58 232
44 885
44 885
Property funds
8 040
8 040
6 990
6 990
Total equity capital instruments at fair value
477 165
477 165
354 757
354 757
RECEIVABLES
Receivables related to direct business
1 383
1 383
750
750
Receivables related to reinsurance agreements
0
0
0
0
Reinsurance share of gross claims reserve
0
0
0
0
Receivables related to securites
1 797
1 797
1 309
1 309
Prepaid rent related to real estate activites
348
348
148
148
Other receivables
7
7
225
225
Total other loans and receivables including receivables from policyholders
3 534
3 534
2 433
2 433
FINANCIAL LIABILITIES
Debt to credit institutions
1 395
1 395
13 041
13 041
Covered bonds issued
31 529
31 596
30 504
30 526
Liabilities and deposits from customers
15 801
15 801
14 060
14 060
Hybrid Tier 1 securities
1 429
1 429
1 434
1 434
Subordinated loan capital
3 560
3 560
3 327
3 327
Total financial liabilities
53 713
53 781
62 366
62 389
NOK MILLIONS
31.12.2024
31.12.2023
Assets
Liabilities
Assets
Liabilities
FINANCIAL DERIVATIVES - AT FAIR VALUE THROUGH PROFIT OR LOSS
Forward exchange contracts
781
7 070
13 525
1 152
Interest rate swaps
243
4 235
1 383
2 096
Interest rate and currency swaps
445
0
679
0
Total financial derivatives
1 469
11 304
15 587
3 249
Note 26. Fair value hierarchy
NOK MILLIONS
Level 1
Level 2
Level 3
31.12.2024
31.12.2023
ASSETS BOOKED AT FAIR VALUE
Land/plots
0
0
1 283
1 283
1 283
Buildings
0
0
97 606
97 606
91 040
Investment property
0
0
98 889
98 889
92 322
Lending at fair value
0
87 092
0
87 092
81 141
Certificates
2 948
9 413
0
12 361
9 086
Bonds
23 439
329 835
0
353 274
342 850
Fixed-income funds
0
9 503
17 279
26 782
25 632
Loans and receivables
25 977
684
0
26 661
33 238
Bonds and other fixed-income securities
52 363
349 435
17 279
419 077
410 807
Shares
398 263
6 572
6 059
410 894
302 882
Equity funds
2 915
0
37
2 952
2 415
Property funds
0
2 635
5 405
8 040
6 990
Special funds
0
2 536
1 809
4 345
0
Private Equity
0
0
50 936
50 936
42 470
Shares and units
401 178
11 743
64 245
477 165
354 757
Financial derivatives
0
1 469
0
1 469
15 587
Total assets at fair value
453 541
449 738
180 412
1 083 691
954 613
LIABILITIES BOOKED AT FAIR VALUE
0
Financial derivatives
0
11 304
0
11 304
3 249
Debt to credit institutions ¹
589
0
1
590
12 137
Subordinated loan capital
0
3 560
0
3 560
3 327
Hybrid Tier 1 securities
0
1 429
0
1 429
1 434
Total financial liabilities at fair value
589
16 293
1
16 884
20 146
¹ The line «Debt to credit institutions» includes liabilities measured at fair value and amortised cost. This line is therefore not reconcilable against the Balance sheet. The liabilities measured at amortised cost amounted to NOK 804 million per 31.12.2024.
Changes in level 3, financial assets and investment property
Financial assets
Investment property
Total
Opening balance 1 January
67 055
92 322
159 377
Sold
-5 990
177
-5 813
Bought
13 298
4 572
17 870
Unrealised changes
7 159
1 821
8 980
Other changes
0
-4
-4
Closing balance
81 522
98 889
180 410
Realised gains/losses
2 215
0
2 215
Unrealised changes and realized gains/losses are reflected on the line "Net value changes on financial instruments" in the consolidated income statement.
The table "Changes in level 3" shows changes in level 3 classified instruments in the period indicated.
Fair value shall be a representative price based on what a corresponding asset or liability would have been traded for on normal market terms and conditions. Highest quality in regard to fair value is based on listed prices in an active market. A financial instrument is considered as noted in an active market if noted prices are 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 corresponding therefore not considered to be traded in an active market, as well as prices based on assets and price-leading indicators that can be confirmed from market information. Example instruments at Level 2 are fixed income securities priced on the basis of interest rate paths.
Level 3:
Instruments at Level 3 contain no observable market data or are traded in markets considered to be inactive. The price is based generally on discrete calculations where the actual fair value may deviate if the instrument were to be traded. The instruments covered at Level 3 in the Group include unlisted shares and Private Equity.
Valuations related to items in the various levels are described in Note 25. For description of the pricing of investment property, please see Note 2.
No sensitivity analysis has been carried out on securities included in Level 3. A sensitivity analysis for investment property is available in Note 15. A change in the variables of the pricing is considered of little significance. On a general basis, a 5 percent change in the pricing would produce a change of NOK 9,021 million as of 31.12.2024.
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. As regards shares, there is a further distinction between trading days and amount of trading which separates out listed securities that do not form part of an active market. The values at the end of the reporting period provide the basis for any movement between the levels.
During the year 2024, NOK 1,042 million in stocks moved from Level 1 to Level 2, and NOK 45 million moved from level 1 to level 3. In addition 3,009 million in stocks moved from level 2 to level 1, and 6 million from level 2 to level 3. The movements are due to changes in liquidity.
Note 27. Presentation of assets and liabilities that are subject to net settlement
31.12.2024 NOK MILLIONS
Related amounts not presented net
Gross financial assets/ liabilities
Financial instruments
Security in cash
Security in securities
Net amount
Adjusted for the unit holders' interest in consolidated securities funds
ASSETS
Financial derivatives
1 469
-1 431
-483
-2 483
37
37
Repos
6 896
0
0
0
6 896
6 896
Total
8 365
-1 431
-483
-2 483
6 934
6 934
LIABILITIES
Financial derivatives
11 304
-1 431
-1 673
-6 420
3 267
3 288
Repos
0
0
0
0
0
0
Total
11 304
-1 431
-1 673
-6 420
3 267
3 288
31.12.2023 NOK MILLIONS
Related amounts not presented net
Gross financial assets/ liabilities
Financial instruments
Security in cash
Security in securities
Net amount
Adjusted for the unit holders' interest in consolidated securities funds
ASSETS
Financial derivatives
15 587
-1 376
-10 882
-7 399
214
209
Repos
6 172
-1 113
0
0
5 058
5 058
Total
21 759
-2 489
-10 882
-7 399
5 272
5 267
LIABILITIES
Financial derivatives
3 249
-1 376
-25
-6
1 866
1 885
Repos
1 111
0
0
0
1 111
0
Total
4 360
-1 376
-25
-6
2 977
1 885
The purpose of the note is to show the potential effect of netting agreements at the KLP Group; what possibilities the KLP Group has to net bilateral agreements against other counterparties should the latter go bankrupt and the remaining amount if all such netting agreements are materialized.The note shows derivative positions and repo agreements in the financial position statement. Repos are a part of the line "Debt to credit institutions" in the balance sheet.
The consolidated figures include all entities the KLP Group is considered to have control over. In addition, the outer line shows which de facto net amount remains if all the Groups netting agreements are set off; which only includes subsidiaries and entities, where the Group carries the risk.
Note 28. Mortgage loans and other lending
NOK MILLIONS
Local government administration
State and local authority owned enterprises ¹
Private organizations and enterprises
Employees, pensioners and similar
31.12.2024
31.12.2023
Northen - Norway
14 964
2 109
503
2 425
20 001
18 399
Mid - Norway
10 857
308
392
1 587
13 145
12 335
Western - Norway
15 198
2 227
463
5 407
23 295
23 922
Eastern - Norway
38 158
1 019
3 723
17 216
60 115
57 506
Southern - Norway
5 539
325
6
863
6 734
6 554
Svalbard
139
0
0
0
139
326
Foreign
0
0
5 680
0
5 680
5 256
Not allocated
0
0
0
52
60
44
Accrued interests
693
39
20
6
758
748
Value adjustment
0
0
0
0
0
-1 095
Total
85 549
6 027
10 788
27 556
129 927
123 996
¹ This category covers local authority business operations, as well as enterprises owned by central and local government
The Group has a lending portfolio of high quality, with limited credit risk and historically very low losses. In the main the Group provides loans secured on housing with a loan-to-value ratio of less than 80 percent, loans to local authorities and loans with government (central/local) guarantees. Lending secured through mortgages on housing amounts to about NOK 27.5 billion. The sector diversification of Group lending is very small, since a very high proportion of the loans are provided for the public sector. However the concentration risk this suggests can hardly be perceived as a real risk since the loans are covered by government (central/local) guarantee, representing an extremely low counterparty risk.
Note 29. Subordinated loan capital and hybrid Tier 1 securities
NOK MILLIONS
Loan amount currency ²
Loan amount NOK
Book value 31.12.2024
Due date
BORROWINGS ¹
June 2015
EUR 294
2 530
3 560
2045
Total subordinated loan capital
2 530
3 560
April 2004
JPY 15 000
984
1 429
Perpetual
Total hybrid tier 1 securites
984
1 429
Total subordinated loan capital and hybrid Tier 1 securities
3 513
4 989
NOK MILLIONS
Loan amount currency ²
Loan amount NOK
Book value 31.12.2023
Due date
BORROWINGS ¹
June 2015
EUR 294
2 530
3 327
2045
Total subordinated loan capital
2 530
3 327
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
4 761
¹ Interest costs on the two subordinated loans were NOK 147million (NOK 155 million) and NOK 80 million (NOK 75 million) for the hybrid tier 1 securities in 2024. Figures in brackets are 2023 figures.
² Amount in local currency (millions)
EUR 294: The interest on the loan is fixed at 4.25 percent 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 percent 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 percent 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 percent p.a. and receives USD-interest of 5.07 percent p.a. This hedging arrangement is shown in Note 32.
NOK MILLIONS
Loan amount currency ²
Acquisition cost NOK
Accrued interest
Unrealized currency
Book value 31.12.2024
Due date
Bonds
EUR 292
2 524
18
909
3 452
2025
Total hedging transactions
2 524
18
909
3 452
NOK MILLIONS
Loan amount 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
² Amount in local currency (millions)
Note 30. Pensions obligations, own employees
The majority of the pension obligation is covered through KLP’s joint pension scheme for local authorities and enterprises (“Fellesordningen“). The Group also offers a pension scheme in addition to "Fellesordningen". This obligation is covered through operation. "Fellesordningen" is a defined-benefits-based pension scheme that satisfies the requirements for mandatory occupational pensions (obligatorisk tjenestepensjon or OTP). The Group has a contractual early retirement (AFP) scheme.
NOK MILLIONS
Joint scheme
Via operation
Total 2024
Joint scheme
Via operation
Total 2023
PENSION COST
Present value of accumulation for the year
182
11
193
161
10
171
Administration cost
4
0
4
3
0
3
Planchanges
0
0
0
0
0
0
Social security contributions and corporate activity tax - pension costs
34
2
36
33
2
35
Pension costs incl. social security, corporate activity tax and administration cost taken to income
221
13
234
198
12
210
NET FINANCIAL COSTS
Interest cost
98
10
108
82
9
90
Interest income
-81
0
-81
-70
0
-70
Management costs
1
0
1
3
0
3
Net interest cost
19
10
29
16
9
25
Social security contributions and corporate activity tax - net interest cost
3
2
5
3
2
5
Net interest cost including social security contributions and corporate activity tax
22
12
34
19
10
29
ESTIMATE DEVIATIONS PENSIONS
Actuarial gains (losses)
-370
-3
-373
105
18
123
Social security contributions and corporate activty tax
-69
-1
-69
20
3
23
Actuarial gains (losses) including social security contributions and corporate activity tax
-439
-3
-442
125
21
147
Total pension costs including interest costs and estimate deviation
-196
21
-175
342
44
386
NOK MILLIONS
Joint scheme
Via operation
Total 2024
Joint scheme
Via operation
Total 2023
PENSION OBLIGASTIONS
Gross accrued pension obligations
2 997
322
3 319
3 008
312
3 320
Pension assets
2 861
0
2 861
2 550
0
2 550
Net liability before social security costs
135
322
458
458
312
770
Social security contributions and Corporate activty tax
25
59
85
85
58
143
Gross accrued obligations incl. social security costs and corporate activity tax
3 022
382
3 404
3 093
369
3 463
Net liability incl. social security costs and corporate activity tax 31.12.
161
382
543
543
369
913
NOK MILLIONS
Joint scheme
Via operation
Total 2024
Joint scheme
Via operation
Total 2023
RECONCILIATION PENSION OBLIGASTIONS
Capitalized net liability/(assets) 01.01.
543
369
913
482
333
815
Pension costs taken to profit/loss
221
13
234
198
12
210
Financial costs taken to profit/loss
22
12
34
19
10
29
Actuarial gains and losses included social security contributions and corporate activity tax
-439
-3
-442
125
21
147
Social security contributions and corporate activty tax paid in premiums/supplement
-29
-1
-30
-54
-2
-56
Premium/supplement paid-in including admin
-157
-7
-164
-227
-6
-233
Capitalized net liability/(assets) 31.12.
161
382
543
543
369
913
NOK MILLIONS
Joint scheme
Via operation
Total 2024
Joint scheme
Via operation
Total 2023
CHANGE IN PENSION OBLIGASTIONS
Gross pension assets 01.01. after planchanges
3 093
369
3 463
2 758
333
3 091
Present value of accumulation for the year
182
11
193
161
10
171
Interest cost
98
10
108
85
9
93
Actuarial losses (gains) gross pension obligation
-308
-3
-311
140
21
161
Social security contributions and corporate activity tax
9
2
11
-10
2
-8
Payments
-52
-7
-60
-40
-7
-47
Gross pension obligation 31.12.
3 022
382
3 404
3 093
369
3 463
NOK MILLIONS
Joint scheme
Via operation
Total 2024
Joint scheme
Via operation
Total 2023
CHANGE IN PENSIONS ASSETS
Pension assets 01.01
2 550
0
2 550
2 276
0
2 276
Interest income
81
0
81
71
0
71
Actuarial (loss) gain on pension assets
131
0
131
15
0
15
Administration cost
-4
0
-4
-3
0
-3
Financing cost
-1
0
-1
-2
0
-2
Premium/supplement paid-in including admin
157
7
164
234
7
241
Payments
-52
-7
-60
-40
-7
-47
Pension assets 31.12.
2 861
0
2 861
2 550
0
2 550
NOK MILLIONS
Joint scheme
Via operation
Total 2024
Joint scheme
Via operation
Total 2023
PENSION SCHEME'S OVER-/UNDER-FINANCING
Present value of the defined benefits pension obligation
3 022
382
3 404
3 093
369
3 463
Fair value of the pension assets
2 861
0
2 861
2 550
0
2 550
Net pensions liability 31.12.
161
382
543
543
369
913
31.12.2024
31.12.2023
FINANCIAL ASSUMPTIONS (COMMON TO ALL PENSION SCHEMES)
Discount rate
3.90%
3.10%
Salary growth
4.00%
3.50%
The National Insurance basic amount (G)
3.75%
3.25%
Pension increases
3.00%
2.80%
Social security contribution
14.10%
14.10%
Corporate activity tax
5.00%
5.00%
The assumptions as at 31 December 2024 have been applied to measurement of the cost of pension for 2023, whilst for calculation of the pension obligation on 31 December 2024, the assumptions and membership numbers as at 31 December 2024 have been applied. The assumptions are based on the market situation as at 31 December 2024 and are in accordance with the recommendations of the Norwegian Accounting Standards Board (NASB).
ACTUARIAL ASSUMPTIONS KLP’s JOINT PENSION SCHEME FOR LOCAL AUTHORITIES AND ENTERPRISES ("FELLESORDNINGEN): An important part of the basis of pension costs and pension obligations is how mortality and disability develop amongst the members of the pension scheme. KLP uses best estimate based on mortality and disability figures in KLPs customer base .
Withdrawal of contractual early retirement (AFP) (percent 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.
For the new lifelong public AFP scheme, the regulations for the distribution of financing still need to be established. Before a new agreement framework is in place, it is considered challenging to reliably measure the effect of the plan change. The guidance assumes that the accounting for the plan change can be deferred until the agreement framework related to the distribution of financing is determined. A significant increase in obligations and costs is expected.
Voluntary termination for “Fellesordning” (in %)
Age (in years)
<24
24-29
30-39
40-49
50-55
>55
Turnover
25%
15%
7.5%
5%
3%
0 %
PENSIONS VIA OPERATIONS AFP/early retirement is not relevant to this scheme. In regard to mortality the same estimates have been used as for “Fellesordningen".
Number
Joint scheme
Via operation
Total 2024
Joint scheme
Via operation
Total 2023
MEMBERSHIP STATUS
Number active
1 168
40
1 208
1 081
43
1 124
Number deferred (previous employees with deferred entitlements)
1 030
31
1 061
975
32
1 007
Number of pensioners
378
53
431
333
55
388
2024
2023
Composition of the pension assets:
Property
12.9%
13.3%
Lending
11.0%
11.3%
Shares
35.1%
31.6%
Long-term bonds
26.5%
28.6%
Short-term bonds
10.8%
11.5%
Liquidity/money market
3.7%
3.6%
Total
100 %
100 %
The pension funds are based on KLP’s financial funds in the common portfolio. The table shows percentage placing of the pension funds administered by KLP at the end of the year. Value-adjusted return on the assets was 8.96 percent in 2024 and 6.39 percent in 2023.
Expected payment into benefits plans after cessation of employment for the period 1 January 2025 – 31 December 2025 is NOK 155 million.
Sensitivity analysis 2024
The discount rate is reduced by 0.5 %
Increase
Gross pension obligation
9.9%
Accumulation for the year
15.8%
Salary growth increases by 0.25%
Increase
Gross pension obligation
0.5%
Accumulation for the year
1.3%
Mortality is strengthened by 10 %
Increase
Gross pension obligation
2.6%
Accumulation for the year
1.9%
The sensitivity analysis above is based on all other assumptions being unchanged. In practice that is an unlikely scenario and changes in some assumptions are correlated. The calculation of gross pension obligation and accumulation for the year in the sensitivity analysis has been done using the same method as in calculating gross pension obligation in the financial position statement.
The duration in the Joint scheme is estimated at 19 years.
Note 31. Insurance obligations
NOK MILLIONS
31.12.2024
31.12.2023
Life insurance contracts
836 319
762 789
Non-life insurance contracts
3 294
3 392
Insurance obligations
839 613
766 181
A. Life insurance contracts
NOK MILLIONS
2024
2023
Opening balance
762 789
686 834
Canges in the statement of profit or loss
Insurance revenue
-29
725
Insurance charge
1 737
1 543
Insurance service result
1 708
2 268
Result addes to policyholders' residual value
63 663
44 179
Total changes in the statement of profit or loss
65 371
46 447
Cash flows
0
0
Premiums received
38 869
57 921
Claims and other insurance service expenses paid
-30 710
-28 494
Total cash flows
8 159
29 426
Other changes
0
81
Closing balance life insurance contracts
836 319
762 789
2024 NOK MILLIONS
Estimates of present value of future cash flows
Risk adjustment for non financial risk
Residual value
Total
Life insurance contracts 1 January
377 742
29 068
355 979
762 789
Changes that realte to current services
Change in risk adjustment for non-financial risk for risk expired
0
1 782
0
1 782
Experience adjustment not related to future service
-73
0
0
-73
Insurance service result
-73
1 782
0
1 708
Change in risk adjustment for non-financial risk at the start of the period
0
-924
924
0
Accured interest
16 492
1 386
-17 878
0
Released cash flows
-4 983
0
0
-4 983
Changes in estimates related to future service
3 076
258
-3 335
0
Change due to changes in discount curve
-28 425
-2 388
30 813
0
Result addes to policyholders' residual value
39 330
0
29 316
68 645
Insurance related financial cost
25 490
-1 668
39 841
63 663
Premium
38 869
0
0
38 869
Claims and other insurance service expenses (incl. Investmentcomponents)
-30 710
0
0
-30 710
Total cash flows
8 159
0
0
8 159
Life insurance contracts 31 December
411 318
29 181
395 820
836 319
2023 NOK MILLIONS
Estimates of present value of future cash flows
Risk adjustment for non financial risk
Residual value
Total
Life insurance contracts 1 January
322 226
27 304
337 305
686 834
Changes that realte to current services
Change in risk adjustment for non-financial risk for risk expired
0
2 321
0
2 321
Experience adjustment not related to future service
-53
0
0
-53
Insurance service result
-53
2 321
0
2 268
Change in risk adjustment for non-financial risk at the start of the period
0
-2 257
2 257
0
Accured interest
12 553
1 089
-13 643
0
Released cash flows
-15 978
0
0
-15 978
Changes in estimates related to future service
-2 558
-222
2 780
0
Change due to changes in discount curve
9 599
833
-10 432
0
Result addes to policyholders' residual value
22 526
0
37 631
60 158
Insurance related financial cost
26 143
-557
18 594
44 179
Premium
57 921
0
0
57 921
Claims and other insurance service expenses (incl. Investmentcomponents)
-28 494
0
0
-28 494
Total cash flows
29 426
0
0
29 426
Other changes
0
0
81
81
Life insurance contracts 31 December
377 742
29 068
355 979
762 789
B. Non-life insurance contracts
2024 NOK MILLIONS
Liability for incurred claims (LIC)
Liabilities for remaining coverage
Estimates of present value of future cash flows
Risk adjustment for non financial risk
Total
Non-life insurance contracts 1 January
2 944
128
320
3 392
Insurance income
0
0
-2 758
-2 758
Claims
2 098
84
0
2 182
Expenses
535
7
0
541
Other movements realted to current service
0
-45
0
-45
Changes that relate to past service
-136
-51
0
-187
Insurance service expenses
2 497
-5
0
2 492
Insurance service result
2 497
-5
-2 758
-266
Insurance related financial cost
103
-1
0
101
Premium
0
0
2 777
2 777
Claims and other insurance service expenses
-2 741
0
0
-2 741
Total cash flows
-2 741
0
2 777
36
Other changes
5
0
26
32
Non-life insurance contracts 31 December
2 808
121
364
3 294
2023 NOK MILLIONS
Liability for incurred claims (LIC)
Liabilities for remaining coverage
Estimates of present value of future cash flows
Risk adjustment for non financial risk
Total
Non-life insurance contracts 1 January
2 790
115
276
3 181
Insurance income
0
0
-2 505
-2 505
Claims
2 043
83
0
2 126
Expenses
510
6
0
516
Other movements realted to current service
0
-40
0
-40
Changes that relate to past service
-118
-41
0
-158
Insurance service expenses
2 435
9
0
2 444
Insurance service result
2 435
9
-2 505
-62
Insurance related financial cost
62
5
0
66
Premium
0
0
2 551
2 551
Claims and other insurance service expenses
-2 334
0
0
-2 334
Total cash flows
-1 983
0
2 551
568
Other changes
-8
0
-2
-10
Non-life insurance contracts 31 December
2 944
128
320
3 392
Sensitivity of the insurance obligations is shown in Note 4.
Note 32. Hedge accounting
NOK MILLIONS
2024
2023
Book value
Accumulated change in fair value
Change in fair value during the period
Book value
Accumulated change in fair value
Change in fair value during the period
HEDGED OBJECT
Fixed Loan
1 922
-82
5
1 585
-87
11
Fixed Debt
1 679
39
34
1 713
6
16
NOK MILLIONS
2024
2023
Nominal value
Accumulated change in fair value
Change in fair value during the period
Nominal value
Accumulated change in fair value
Change in fair value during the period
HEDGING INSTRUMENT
Interest rate swap loan
1 990
-82
4
1 662
-87
11
Interest rate swap debt
1 700
39
34
1 700
6
16
The note shows the financial instruments in the Group subject to hedge accounting, with associated hedging instruments.
KLP's banking business applies two instances of fair value hedging for fixed-rate loans and deposits that are hedged with interest rate swaps. The derivatives used as hedging instruments are employed to hedge interest rate risk on fixed-rate deposits and fixed-rate loans. Through its hedging activities, the Group protects itself against value changes resulting from movements in market interest rates.
The Group applies the rules on fair value hedging, whereby the carrying amount of the hedged item (asset or liability) is adjusted for changes in the fair value of the hedged risk. The value change is recognized in the income statement. The hedging relationships follow the rules for fair value hedging, meaning that they are entered into with an external party, formally documented, and continuously assessed for effectiveness.
In summary, the hedging instrument has a negative correlation with the hedged item, thereby contributing to lower risk and more predictable cash flows for the Group.
See also Note 2 for a detailed description of the hedge accounting in the accounts.
Note 33. Borrowing
NOK MILLIONS
Nominal in NOK
Currency
Interest
Due date
Book value 31.12.2024
Book value 31.12.2023
FIXED - TERM SUBORDINATED LOAN
Kommunal Landspensjonskasse
2 530
EUR
Fixed ¹
2045
3 560
3 327
Total subordinated loan capital
2 530
3 560
3 327
HYBRID TIER 1 SECURITIES
Kommunal Landspensjonskasse
984
JPY
Fixed ²
2034
1 429
1 434
Total hybrid Tier 1 securities
984
1 429
1 434
COVERED BONDS
KLP Kommunekreditt AS
0
NOK
Floating
2024
0
1 562
KLP Kommunekreditt AS
1 886
NOK
Floating
2025
1 892
5 015
KLP Kommunekreditt AS
5 000
NOK
Floating
2026
5 053
5 053
KLP Kommunekreditt AS
1 000
NOK
Fixed
2027
1 012
1 012
KLP Kommunekreditt AS
6 000
NOK
Floating
2027
6 050
6 052
KLP Kommunekreditt AS
6 250
NOK
Floating
2028
6 306
0
KLP Kommunekreditt AS
700
NOK
Fixed
2029
706
706
KLP Boligkreditt AS
2 500
NOK
Floating
2025
2 501
1 555
KLP Boligkreditt AS
4 500
NOK
Floating
2026
4 535
2 501
KLP Boligkreditt AS
2 500
NOK
Floating
2027
2 516
4 536
KLP Boligkreditt AS
1 000
NOK
Floating
2028
1 003
2 516
Other
-45
-4
Total covered bonds
31 336
31 529
30 504
DEBT TO CREDIT INSTITUTIONS
KLP Banken AS
0
NOK
Floating
2024
0
453
KLP Banken AS
300
NOK
Floating
2025
301
301
KLP Banken AS
150
NOK
Floating
2026
151
151
KLP Banken AS
350
NOK
Floating
2027
353
0
KLP Fond
0
NOK/EUR/USD
Floating
2023
0
4 218
KLP Fond
0
NOK/EUR/USD
Fixed
2023
0
1 111
KLP Fond
0
NOK/EUR/USD
Floating
2024
30
0
Kommunal Landspensjonskasse
0
NOK/EUR/USD
Floating
2023
0
6 727
Kommunal Landspensjonskasse
0
NOK/EUR/USD
Floating
2024
512
0
Other
47
80
Total liabilities to credit institutions
800
1 395
13 041
LIABILITIES AND DEPOSITS FROM CUSTOMERS ³
KLP Banken AS
15 801
NOK
15 801
14 060
Liabilities to and deposits from customers
15 801
15 801
14 060
Total financial liabilities
51 450
53 713
62 366
1 The loan has an interest change date in 2025.
2 The loan has an interest change date in 2034.
3 There is no contractual maturity date on deposits.
This note shows the financial liabilities that the Group had at the end of the reporting period; where the majority is funding for KLP Bank Group. The companies listed above are the issuers of the financial debt. Deposits belongs to KLP Banken AS.
Note 34. Transferred assets with restrictions
Transferred assets that are still capitalised
All assets transferred are recognised in the financial position statement if the Group is still exposed to changes in the fair value of the asset. This applies to repurchase agreements and agreements concerning securities lending.
Repurchase agreements are a form of borrowing with collateral, whereby the Group sells securities with an agreement to repurchase those securities at a predetermined price. Cash received is recognised as a deposit (debt). Securities transferred in connection with the repurchase agreement are not deducted in the financial position statement.
Agreements regarding securities lending are transactions whereby the group lends securities to a counterparty and receives a commission for it.
Since both repurchase agreements and securties lending result in the securities being returned to the Group, the risk of value changes rests with the Group. However, the securities are not available to the Group while being transferred.
The securities still reported in the financial position statement, and related debt, are assessed at fair value.
Transferred assets that are still recognised in the balance sheet
NOK MILLIONS
31.12.2024
31.12.2023
REPURCHASE AGREEMENTS
Certificates and bonds
0
1 140
Paid in by credit institutions
6 896
6 172
SECURITIES LENDING
Shares
12 004
12 222
Total assets transferred that are still capitalised
18 900
19 534
LIABILITIES RELATED TO THE ASSETS
NOK MILLIONS
31.12.2024
31.12.2023
REPURCHASE AGREEMENTS
Certificates and bonds
6 894
6 170
Paid in by credit institutions
0
1 113
SECURITIES LENDING
Certificates and bonds
4 746
4 366
Shares
8 337
9 469
Total liabilities
19 977
21 118
All the assets in the table above are subject to resale or collateral with the counterparty.
Assets transferred that are not deducted and related liabilities The Group receives collateral under reverse repurchase agreements and agreements related to securities borrowing, which it is permitted to sell or pledge under the agreement. Transactions are carried out in accordance with standard agreements employed by the parties in the financial market. The agreements normally require additional collateral if the values fall below a predetermined level. According the agreements, the recipient of the collateral has the unlimited right to sell or pledge the collateral in return for providing corresponding collateral on the date of settlement.
SECURITIES RECEIVED THAT ARE PERMITTED TO BE SOLD OR PLEDGED
NOK MILLIONS
31.12.2024
31.12.2023
SECURITIES BORROWING
Shares
332
835
Of which sold or pledged
332
835
Total assets transferred and still capitalised
332
835
Adjusted for the unit holders’ interests in consolidated securities funds, meaning that only the KLP Group de facto ownership and risks are taken into account; assets are reduced by NOK 5,460 million and liabilities associated to the assets are reduced by NOK 6,109 million as of 31.12.2024.
Note 35. Return on capital for public-sector occupational pension
PERCENT
2024
2023
2022
2021
2020
TOTAL OF COMMON PORTFOLIO
Return on capital ¹
9.0
6.4
-1.1
8.4
4.2
Retun on capital (incl. non-acccounting effects) ²
8.7
6.8
-3.9
6.7
5.5
SUB-PORTOFOLIOS OF THE INVESTMENT OPTION PORTFOLIO
Balanced portfolio 1
Return on capital ¹
9.0
6.4
-1.1
8.4
4.2
Retun on capital (incl. non-acccounting effects) ²
8.7
6.8
3.9
6.7
5.7
Balanced portfolio 2
Return on capital ¹
I/A
N/A
N/A
8.3
4.2
Retun on capital (incl. non-acccounting effects) ²
I/A
I/A
I/A
6.8
5.6
INVESTMENT OPTION PORTFOLIO
Return on capital ¹
10.8
8.3
-2.5
8.9
4.2
Retun on capital (incl. non-acccounting effects) ²
10.8
8.7
-5.5
7.1
4.7
CORPORATE PORTFOLIO
Return on capital ¹
4.8
3.0
2.8
3.4
3.1
¹ Return on capital, formerly known as value-adjusted return, includes all realized and unrealized income from investments in accordance with the current account principles KLP is following.
² Return on capital that includes capital gains and losses on financial instruments measered at amortized cost, and not reflected in the financial statement.
Balanced Portfolio 2 was closed at the end of 2021 and merged into Balanced Portfolio 1 at the beginning of 2022. Balanced Portfolio 1 and 2 had nearly identical risk profiles; the primary distinction between them was mainly the customer group.
Note 36. Change in liabilities from financing activities
NOK MILLIONS
31.12.2023
31.12.2024
Cash flow from financing activities
Non-cash changes 1
Subordinated loan capital
3 327
0
233
3 560
Hybrid Tier 1 securities
1 434
0
-5
1 429
Total liabilities from financing activites
4 761
0
228
4 989
¹ Non-cash flow changes are mainly unrealized currency.
NOK MILLIONS
31.12.2022
31.12.2023
Cash flow from financing activities
Non-cash changes 1
Subordinated loan capital
3 147
0
180
3 327
Hybrid Tier 1 securities
1 428
0
6
1 434
Total liabilities from financing activites
4 575
0
186
4 761
Note 37. Other current liabilites
NOK MILLIONS
31.12.2024
31.12.2023
Short-term payables trade in securities
2 019
3 357
Incurred not assessed taxes
1 206
572
Accounts payable
274
301
Public fees
829
691
Other current liabilities
1 100
1 112
Total other current liabilities
5 427
6 034
Note 38. Equity
From and including 2023, the KLP group will submit accounts according to the new accounting standard IFRS 17 Insurance contracts. The new standard takes into account the fact that KLP is mutually owned, and the policyholders on public occupational pensions are entitled to all value creation in the group. This means that according to IFRS 17 the group has no equity and that the result will be zero. However, the group has reported an equity as of 31.12.2024 of minus NOK 3,303 million. This equity arises as a result of the fact that the policyholders are entitled to the fair value of all assets and liabilities in the business, but certain asset and liability items are not accounted for at fair value. This creates a valuation difference that constitutes equity in a mutual insurance company. The period's change in valuation difference minus NOK 163 million, will thus appear as a result.
The statement in this note should be seen in connection with the equity statement.
31.12.2024
NOK MILLIONS
Book value
Fair value
Difference
Fixed income securitites at amortized costs
2 334
2 219
116
Lending and FV-hedging
44 109
44 124
- 15
Investment in associated companies (equity method)
6 820
9 157
- 2 337
Deferred tax assets (nominal, usable value)
40
40
0
Goodwill
0
1 147
- 1 147
Other intangible assets
1 551
1 551
0
Asset valued at fair value
1 092 535
1 092 535
0
Total assets
1 147 389
1 150 773
- 3 383
Hybrid Tier 1 securities/Subordinated loan capital
4 989
4 989
0
Other borrowings and bank deposits
48 135
48 215
- 80
Pension obligations
543
543
0
Deferred tax (nominal value)
1 213
1 213
0
Commitments valued at fair value
1 095 812
1 095 812
0
Total debt
1 150 693
1 150 773
- 80
Group equity
- 3 303
0
- 3 303
31.12.2023
NOK MILLIONS
Book value
Fair value
Difference
Fixed income securitites at amortized costs
2 254
2 159
95
Lending and FV-hedging
44 509
44 503
6
Investment in associated companies (equity method)
5 178
7 981
- 2 803
Deferred tax assets (nominal, usable value)
48
48
0
Goodwill
0
470
- 470
Other intangible assets
1 379
1 379
0
Asset valued at fair value
963 353
963 353
0
Total assets
1 016 721
1 019 893
- 3 172
Hybrid Tier 1 securities/Subordinated loan capital
4 761
4 761
0
Other borrowings and bank deposits
45 469
45 501
- 33
Pension obligations
913
913
0
Deferred tax (nominal value)
1 055
1 055
0
Commitments valued at fair value
967 664
967 664
0
Total debt
1 019 861
1 019 893
- 33
Group equity
- 3 140
0
- 3 140
Note 39. Capital adequacy
The Solvency II balance sheet includes assets and liabilities at fair value. 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 appear from the Solvency II balance sheet and hybrid tier 1 securities. In the calculation of eligible own funds hybrid tier 1 securities are limited to a maximum of 20 percent of total eligible tier 1 own funds. Any excess exposure is eligible as tier 2 own funds. Tier 2 own funds otherwise consist of subordinated debt, the risk equalization fund, the natural perils 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 percent of the Company’s premium reserve. Any net deferred tax asset will be considered tier 3 own funds.
In the calculation of eligible own funds to cover the solvency capital requirement, eligible tier 1 own funds shall be at least 50 percent of the solvency capital requirement, eligible tier 3 own funds shall be less than 15 percent of the solvency capital requirement, and the sum of eligible tier 2 and tier 3 own funds shall not exceed 50 percent of the solvency capital requirement before capital requirement contributions from other financial sectors (KLP Banken and KLP Kapitalforvaltning). In the calculation of eligible own funds to cover the minimum consolidated group capital requirement, eligible tier 1 own funds shall be at least 80 percent of the minimum requirement, and eligible tier 2 own funds shall not exceed 20 percent of the minimum requirement. Own funds from other financial sectors (KLP Banken and KLP Kapitalforvaltning), tier 3 own funds and ancillary own funds are not eligible to cover the minimum requirement.
Without the use of the transitional measure on technical provisions the Company’s SCR ratio is 298 percent, which is well over the Company’s target of at least 150 percent. With the transitional measure on technical provisions the SCR ratio is 298 percent.
NOK MILLIONS
31.12.2024
31.12.20231
ELIGIBLE OWN FUNDS
Assets
853 502
779 311
Liabilities
-805 295
-734 864
Excess of assets over liabilities
48 207
44 447
- Risk equalization fund
-4 188
-3 864
+ Hybrid tier 1 securities
1 429
1 434
Adjustment for other financial sector own funds
-98
-25
Tier 1 basic own funds
45 350
41 992
Sum tier 1 own funds
45 350
41 992
Subordinated debt
3 514
3 280
Risk equalization fund and natural perils fund
4 188
3 864
Tier 2 basic own funds
7 702
7 144
Ancillary own funds
15 396
14 339
Tier 2 ancillary own funds
15 396
14 339
Sum tier 2 own funds
23 098
21 483
Deferred tax asset
0
0
Tier 3 basic own funds
0
0
Sum tier 3 own funds
0
0
Eligible own funds to cover the solvency capital requirement - tier 1
45 350
41 992
Eligible own funds to cover the solvency capital requirement - tier 2
7 394
7 269
Eligible own funds to cover the solvency capital requirement - tier 3
0
0
A Eligible own funds to cover the solvency capital requirement
52 744
49 261
Eligible own funds to cover the minimum requirement - tier 1
41 516
38 420
Eligible own funds to cover the minimum requirement - tier 2
838
935
B Eligible own funds to cover the minimum consolidated group capital requirement
42 354
39 355
CAPITAL REQUIREMENT
Market risk
176 709
141 163
Counterparty risk
3 058
3 549
Life risk
140 142
112 930
Non-life risk
695
666
Health risk
471
436
Diversification
-68 328
-55 716
Operational risk
3 576
3 291
Loss absorbing capacity of technical provisions
-239 819
-190 317
Loss absorbing capacity deferred tax
-1 716
-1 581
Capital requirement for other financial sectors
2 921
2 878
C Solvency capital requirement
17 710
17 299
Minimum capital requirement, KLP
3 670
4 191
Minimum capital requirement, KLP Skadeforsikring
522
484
D Minimum consolidated group capital requirement
4 192
4 675
CAPITAL ADEQUACY
SCR ratio (A/C)
298 %
285 %
MCR ratio (B/D)
1010 %
842 %
1 Numbers per 31.12.2023 are changed to reflect a new capital requirement for the bank, taking effect by year-end 2023 for KLP group.
Note 40. Number of employees
2024
2023
Number of permanent employees 31.12.
1 167
1 133
Number of temporary employees 31.12.
19
30
Total number of employees 31.12.
1 186
1 163
Number of full time equivalents permanent employees
1 114
1 080
Number of full time equivalents temporary employees
14
12
Total number of full time equivalents
1 128
1 092
Note 41. Contingent liabilities
NOK MILLIONS
31.12.2024
31.12.2023
KLP guarantee liability
2
2
Committed, not subscribed investment in private equity and property funds