Kommunal Landspensjonskasse gjensidige forsikringsselskap (the Company) provides pension and insurance services to municipalities and county administrations, health enterprises in the public sector. The largest product area is group pensions insurance. Within pension insurance, the company offers a public occupational pension.
Kommunal Landspensjonskasse (KLP) is a mutual insurance company registered and domiciled in Norway. The Company has its head office in Dronning Eufemiasgate 10, Oslo.
KLP has subordinated loans listed on the London Stock Exchange. The annual report for Kommunal Landspensjonskasse gjensidig forsikringsselskap is available at klp.no. The Company's annual report for 2024 were adopted by the Companys' Board of Directors on the 21st of March 2025.
Note 2 Material accounting policy information
This note describes the most important accounting principles used by KLP in preparing its financial statements. These principles have been used consistently for all periods presented unless indicated otherwise.
2.1 FUNDAMENTAL PRINCIPLES
The annual accounts have been prepared in accordance with the Accounting Act, the Regulations on Annual Accounts for Life Insurance Undertakings (the Annual Accounts Regulations) and generally accepted accounting principles in Norway. Certain provisions of the Annual Accounts Regulations refer to specific IFRS® Accounting Standards, while insurance liabilities must be measured in accordance with the Insurance Business Act and associated regulations.
To prepare the financial statements, management must make accounting estimates and discretionary valuations. This affects the value of the Company’s assets and liabilities, income and expenses recognised in the financial statements. Actual figures may differ from estimates used. Areas in which discretionary valuations and estimates have been used that are of material significance for the Company are described in Note 3, Important accounting estimates and valuations.
All amounts are presented in NOK millions without decimals unless indicated otherwise.
2.1.1 Changes in accounting principles and disclosures
New and amended standards and interpretations which came into effect in 2024
There are no changes to the annual accounting regulations or new or amended IFRS Accounting Standards or IFRIC interpretations that have come into effect for the 2024 annual accounts that significantly affect the company's annual accounts.
2.2 INSURANCE CONTRACTS
KLP offers only one insurance product. This is a collective pension product, the public-sector occupational pension, which includes retirement pension, survivors’ pension, disability pension and premium relief while unfit for work.
The benefits of the scheme are determined in accordance with current public-sector occupational pension rules, which include coordination with National Insurance benefits for the retirement pension to ensure a defined gross pension level.
The indexation of current pensions and accrued pension entitlements is financed entirely by a special indexation premium. Some public-sector peculiarities are not pre-funded and are financed through one-off premiums at start-up and possibly through subsequent changes to the pension (guaranteed gross amount).
The premium reserve in the pension schemes is set as a net one-off premium for the accrued retirement, disability and survivors’ pensions. An administrative reserve has also been set aside based on the Company’s actual costs for the payment of pensions. The premium reserve also includes allocations to insured events that have occurred but are not yet settled, including a qualifying-period provision for disability risk.
2.2.1 Separation of components from the insurance contract
The insurance contracts for public-sector occupational pensions contain derivatives in the form of a guaranteed return and investment components to be repaid to policyholders. These components should not be separated but have to be measured together with the insurance contract.
2.2.2 Combination of insurance contracts
The insurance contracts for public-sector occupational pensions contain several types of cover with different levels of underwriting risk:
Retirement pension
Survivors’ pension
Disability pension
These types of cover are contracted with the same policyholder, at the same time, and are only offered together as a package. There are no requirements for separation of the different types, and they are treated as a single insurance contract.
2.2.3 Recognition
The insurance contracts are recognised at the time the coverage period starts.
2.2.4 Measurement
The Annual Accounts Regulation for Life Insurance Companies stipulates that the capital of the insurance contract must be recognised as an insurance liability. The insurance capital for KLP’s insurance product, public-sector occupational pensions, consists of the premium reserve, buffer fund, premium fund and buffer provision for pension schemes with a multi-year guaranteed return. The insurance liabilities must be measured in accordance with the Norwegian Insurance Companies Act and associated regulations.
The insurance contracts are renewed each year unless the customer chooses to move the pension scheme. KLP may re-price risks associated with future periods each year. The insurance contract is valued on the basis of rights accrued on the balance sheet date.
2.2.4.1 Premium reserve
The premium reserve represents the actuarial cash value of pension entitlements accrued on the balance sheet date. It consists of expected future payments discounted by the calculation rate used to determine historical premium payments.
Expected future payments depend on life expectancy and expected disability rates. Life expectancy is set equal to the minimum requirement given in the K2013 mortality tariff as determined by the Financial Supervisory Authority of Norway. In some parts of the population, KLP has observed greater longevity than the minimum K2013 tariff and has therefore strengthened the provisions beyond the minimum tariff in these parts of the insured population.
With regard to disability pension, KLP applies experience gained from its own population.
The calculation rate used to discount the expected payments represents the part of the pension entitlement that must be covered from the returns. The calculation rate was set at 2.0 for new entitlements in 2024, while the average calculation rate (total guaranteed return) was 2.3 percent in 2024.
The premium reserve also includes an administration reserve in accordance with the Company’s calculation base, and provisions for insured events that have occurred but are not yet settled, including a qualifying-period provision for disability risks. The administration reserve is intended to cover future costs related to the payment of pensions and is financed by a separate element within the pension premium.
Sums released from the premium reserve, e.g. after pay-outs, are deducted.
2.2.4.2 Buffer fund
The buffer fund consists of surplus returns from the insurance contracts that have not been transferred to the premium fund. The buffer fund can be used to cover any shortfall in returns from the insurance contracts or transferred to the premium fund.
2.2.4.3 Premium fund
The premium fund contains prepaid premiums and any surplus from the investment and risk results that have not been allocated to the buffer fund or the risk equalisation fund. The premium fund can also receive sums from the buffer fund. The premium fund can be used to cover future premiums.
2.2.5 Derecognition
The insurance contract is derecognised when the coverage period ends, either because the contract is moved away or because it expires.
2.2.6 Presentation
Premium income is presented on a separate line in the income statement. Sums received in connection with the transfer of new customers are also presented as part of premium income.
Pension payments are presented as compensation payments in the income statement. Sums transferred when customers move away are presented as part of the compensation payments.
Changes in the premium reserve are reported through profit/loss and are included in the balance sheet as “Premium reserve etc.” under “Total insurance liabilities – contractual liabilities”.
Changes in the buffer fund are reported through profit/loss under “Changes in buffer fund”, and in the balance sheet as “Buffer fund” under “Total insurance liabilities – contractual liabilities”.
Changes in the premium fund are shown on a separate line in the income statement and are presented in the balance sheet as “Premium fund” under “Total insurance liabilities – contractual liabilities”.
2.3 FINANCIAL INSTRUMENTS
2.3.1. Recognition of financial instruments under IFRS 9
The most important accounting policies relating to financial instruments are described below.
2.3.1.1 Recognition and derecognition
Financial instruments are recognised from the date when the Company becomes a party to the contractual terms for the instrument. Financial assets are removed from the balance sheet when the rights to receive cash flows from the investment expire or when these rights have been transferred and the Company has transferred most of the risk and all of the potential gain from ownership. Financial liabilities are derecognised when the contractual liabilities have been fulfilled, cancelled or have expired. Recognition and derecognition of financial instruments is therefore independent of the agreed settlement date.
Financial instruments are measured at fair value on initial recognition. Attributable transaction costs are included in fair value for financial instruments that are not recognised at fair value through profit/loss. Accounts receivable that do not have a significant financing element are valued at the transaction price.
2.3.1.2 Classification and subsequent measurement
2.3.1.2.1 Financial assets
Under IFRS 9, financial assets are classified into the following categories:
Amortised cost
Fair value with changes in value through profit/loss
Fair value with changes in value through other comprehensive income
The measurement category is determined at the time of initial recognition.
Derivatives and equity instruments
Under IFRS 9, derivatives must be recognised at fair value with changes in value through profit/loss. However, derivatives classified as hedging instruments must comply with the hedge accounting rules.
As a general rule, equity instruments should be measured at fair value with changes in value through profit/loss, unless they are not held for trading purposes and are specifically recognised at fair value with changes in value through other comprehensive income. In the financial statements, all equity instruments are measured at fair value with changes in value through profit/loss.
Debt instruments
The classification and measurement of debt instruments under IFRS 9 are based on a combination of the business model for managing the assets and the contractual cash flow characteristics.
A debt instrument is measured at amortised cost if both of the following criteria are met, and the financial asset has not been recognised at fair value through profit/loss (the “fair value option”):
The financial asset is held in a business model whose purpose is to hold financial assets in order to receive the contractual cash flows (the “business model criterion”), and
The contractual terms of the financial asset lead at certain times to cash flows that only include repayments and interest on the outstanding principal amount (the “cash flow criterion”).
Choice of measurement method
Each portfolio is analysed based on the business model used, the types of cash flow that exist and the purpose of the investments.
If a financial instrument is included in a portfolio managed within a business model whose purpose is to receive contractual cash flows consisting only of interest and principal, the financial asset is measured at amortised cost. KLP’s lending portfolio is part of such a business model.
If a portfolio of financial instruments is included in a business model whose purpose is to hold the financial assets in order to recover contractual cash flows and to sell, the asset is measured at fair value with changes in value through other comprehensive income. Interest income, currency translation effects and any write-downs are presented under profit/loss from ordinary activities. Changes in value recognised through other comprehensive income must be reclassified as profit/loss from the sale or disposal of the assets. However, the Annual Accounts Regulation allows amortised cost to be used as an alternative to fair value with changes in value through other comprehensive income. KLP holds securities that fall into this category. KLP measures these instruments at amortised cost in line with the option provided for in the Annual Accounts Regulation.
Financial assets included in other types of business model are measured at fair value through profit/loss from ordinary activities.
Impairment model for interest-bearing securities at amortised cost
This category of securities includes bonds and certificates.
Stage 1: A financial instrument that is not credit-impaired at the time of initial recognition is classified in Stage 1. In Stage 1, the expected credit loss is calculated over the next 12 months, or to maturity if this is within one year.
Stage 2: In the event of a significant increase in credit risk since the date of acquisition, the instrument is moved to Stage 2. The expected credit loss is then calculated for the remaining lifetime of the instrument. A significant increase in credit risk is defined as a fall of at least 3 risk classes (e.g. AAA (1) to A- (4)).
Stage 3: Expected loss for the remaining lifetime of assets that have objective evidence of impairment. In the event of default, we will depart from automatic calculation of expected credit losses in the portfolio system and instead make an individual assessment of the expected credit loss.
For Stages 1 and 2, the following model is used for calculating ECL:
Expected credit loss = exposure at default (EAD) x probability of default (PD) x loss given default (LGD).
Exposure at default (EAD): EAD is an estimate of the total loss incurred in the event of a possible default.
For Stages 1 and 2, it is based on the gross carrying value, while for Stage 3, amortised cost is used.
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 logistical regression, and the factors are reviewed annually and updated as needed. The method gives results that can be easily interpreted and analysed and has high 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. On a quarterly basis, based on changes in macro or other factors that may affect the write-downs.
The most important driver for a significant change in credit risk for home mortgage loans is a change in the probability of default (PD) from initial recognition up to the reporting date. A relative change in PD of more than 2.5 over 12 months is considered to be a significant change in credit risk. The change in PD must also be at least 0.6 percentage points over 12 months for the change to be considered significant. Commitments that have been in default for more than 30 days will automatically be placed in Stage 2, and commitments in default for more than 90 days will be placed in Stage 3. The loans go back to Stage 2 and Stage 1 when the criteria for significant change in credit risk and default are no longer fulfilled. A loan in Stage 3 will stay in quarantine for three months before it can be moved back to Stage 2 or 1.
Impairment model for other types of lending
A simplified loss ratio method is used for some types of lending where no separate PD and LGD models have been developed.
Senior loans: Senior loans are loans that in practice cannot be defaulted. The risk is only associated with large housing price declines, and that the loan outstanding upon the customer's death or move to a nursing home exceeds the value of the home at the time of sale. Based on the very low probability of loss on these loans, a simplified loss ratio has been chosen in which 0.001 percent of the balance on senior loans has been set aside for expected losses. There are no senior loans that will end up in stage 2 or stage 3.
Public lending: For public lendings with a low probability of loss, a simplified loss ratio is used. The exception is loans with low credit risk, where 0.001 percent of the balance is set aside for expected losses.
Business loans/foreign currency loans: These loans carry a higher risk than public lending. For the loans in this category that are measured at amortised cost, a simplified loss model has been chosen, but here each loan gets its own PD and LGD. The method is the same as for public lending.
2.3.1.2.2 Financial liabilities
KLP’s hybrid Tier 1 perpetual capital and subordinated loans are recognized at amortised cost.
2.3.1.3 Netting
Financial assets and liabilities are presented net in the balance sheet when there is an unconditional offsetting right that can be legally enforced and the intention is to settle net or realise the asset and liability simultaneously.
2.4 INVESTMENT PROPERTY
Any property not used by KLP is classified as investment property. If a property is partially used by KLP and partially leased to external tenants, the part that is leased to external tenants is classified as investment property if it can be subdivided. The Company provides some additional services to tenants of the properties. If these services are considered essential to the management of the property, the property is classified as property for own use and not investment property.
2.4.1 Recognition and derecognition
Investment property is recognised in the balance sheet when it is likely that future economic benefits arising from the property will accrue to the Company, and when the cost of the investment property can be reliably measured. Investment property is recognised at cost including transaction costs. Costs of an investment property under construction are measured at cost until it is completed.
An investment property is derecognised upon disposal or when it is taken out of use with final effect and the Company does not expect any further financial gain from disposing of the property. The date of disposal of an investment property that is sold is the date when the recipient gains control over the investment property in accordance with the provisions on fulfilment of an obligation in IFRS 15 Revenue from Contracts with Customers.
2.4.2 Subsequent measurement
Investment property is measured at fair value with changes in value through profit or loss.
Fair value is measured in accordance with IFRS 13 Fair Value Measurement.
The Group uses a valuation model to estimate market value. The valuation method is based on discounting the expected net cash flow from the property by the market’s return requirements.
In the first instance, the market rent on currently applicable terms is used in calculating net cash flow, whereas for periods after the expiry of contracts an estimated market rent is used. An income deduction is also taken into account for expected vacancy, expected maintenance/improvement costs and normal operating costs.
The expected cash flow is discounted by a return requirement determined on the basis of the risk-free interest rate (10-year Norwegian Government Bond rate) with a adjustment for an estimated 20-year risk-free interest rate. The estimate for the 20-year interest rate corresponds to the slope of the swap curve between 10 and 20 years. The risk-free interest is then accorded a general property risk to find the return requirement for prime properties. Finally a risk premium is added which is determined on the basis of the willingness of the investors in the property market to accept risk, taking account of matters specific to the property such as geography, property type, contracts, tenants and technical state of the property.
A selection from the Company’s property stock is valued quarterly by external, independent and qualified valuers. In the event of significant deviation from our own assessment of fair value, the differences are analysed and the valuation model’s parameters are adjusted if this proves necessary.
Changes in fair value are recognised in the period in which the gain or loss occurs.
2.4.3 Transfers
If an investment property is occupied by KLP, it is reclassified as a tangible fixed asset. Fair value on the date of reclassification provides the cost price for the reclassified property.
If a property that KLP has used is leased externally, it is reclassified as investment property. Any difference between book value and fair value on the date of reclassification is taken to owners’ equity as a revaluation.
2.4.4 Presentation
Investment property is presented on a separate line in the balance sheet.
Changes in fair value and net rental income are presented in the income statement under “Value changes on investments”.
2.5 SHARES IN SUBSIDIARIES
Shares in subsidiaries are initially recognised at acquisition cost. They are subsequently measured by the equity method, where the profit share is converted to KLP’s accounting principles.
Subsidiaries consisting of investment properties are split off and presented as a separate line in the balance sheet as “Shares and holdings in property subsidies”. The profit share taken from these subsidiaries is based on the change in fair value of the investment properties included in their balance sheet. The principles used to value the underlying properties are in line with the valuation principles described in section 2.4.
The subsidiary KLP Skadeforsikring uses IFRS 17 for measurement of insurance contracts from the financial year 2023 onwards. The Annual Accounts Regulation provides that the profit share from KLP Skadeforsikring does not need to be reworked even though KLP does not use IFRS 17.
Note 3. Important accounting estimates and valuations
3.1 CRITICAL ASSESSMENTS USING THE COMPANY'S ACCOUNTING PRINCIPLES
This section describes some of the most important valuations, apart from those involving estimates (dealt with separately below), that management has made in the process of applying the Company’s accounting principles and which will have the most significant effect on the amounts recognised in the financial statements.
3.1.1 Financial Instruments
Determination of what is an active market: KLP has established requirements for daily turnover as a criterion for whether a market is considered to be active. The determination is based on discretion.
See also note 21 where the valuation of financial instruments at fair value is further described.
3.2 Main sources of estimation uncertainty
The following are important estimates that management has used in the process of applying the Company's accounting principles and which have the most significant effect on the amounts recognised in the accounts:
3.2.1 Insurance liabilities
The insurance liabilities are based on expected future cash flows resulting from the contract.
The cash flow estimates related to disability risk are based on experience within KLP from its own population.
For the other risk elements, including longevity risk, the assumptions from the K2013 calculation base are used with the contingency margins set by the Financial Supervisory Authority of Norway. For men, KLP uses its own life expectancy assumptions, which assume a greater life expectancy improvement than K2013. The same goes for hospital doctors.
The disability and mortality rates are checked against the tariff each year in order to quickly capture any changes in the risk situation.
For a sensitivity analysis for insurance contracts, please refer to Note 4 and section 4.1.5.
3.2.2 Investment property
In applying IFRS 13 Fair Value Measurement to investment properties, the Company has made estimates in the following areas:
Future cash flows
Discount rates
3.2.2.1 Future cash flows
The main components of future cash flows are:
Currently applicable terms and conditions, contract expiry and assumed market rent
Vacant areas with assumed market rent
Parking income, parking area and number of places
Estimated annual inflation
Annual rent adjustment as a percentage of inflation
General vacancy
Normal annual operating costs
Normal annual shared costs per square metre
Upgrading costs per square metre on new lease
Any further upgrade costs (year and amount)
Number of months vacancy on each contract expiry
Assumed final value Year 20
Nominal return requirement
Cash flow estimates include market variables directly observed in the market or derived directly from the market, and non-market variables.
3.2.2.2 Discount rates
The discount rate used corresponds to the normal market return requirements for similar properties and is calculated by the top-down method based on the return from the last known transactions in similar and relevant properties, or other estimates. The discount rate is decomposed into different elements relating to the market return estimate for different types of property, geography, contract risk, construction risk and general market return for investment properties. The different risks are calculated at a single property level and assessed in relation to each other.
The Company used the following discount rates in different countries as of 31 December:
Country
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 %
3.2.2.3 Sensitivity analysis
As of 31 December 2024, the total carrying value of the Company’s investment property, including investment property owned via subsidiaries, was NOK 85.986 million (NOK 78.388 million as of 31 December 2023).
The sensitivity analysis below shows how the value of one of the Company’s centrally located office properties in Oslo changes with certain changes in key parameters in the Company’s valuation model. The analysis shows the change in value (given as percentage change) for a given change in a parameter on the assumption that all other parameters stay unchanged. In reality there are interdependencies between several variables, so a change in one parameter will be accompanied by a change in one or more other parameters. The sensitivity figures given do not capture such relationships with other variables and are shown for illustrative purposes only. The effects of changes in parameters will vary somewhat from property to property.
Parameter
Change
Change in value, 31 December 2024
Change in value, 31 December 2023
Return requirement
+ 100 bps
-11 %
-11 %
-100 bps
13 %
13 %
Market rent
10 %
8 %
8 %
-10 %
-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 return requirement means the interest rate used to discount future cash flows in the model. Market rent is understood to mean the expected rent in the event of renegotiation of existing contracts or on a change of tenant. Exit yield means the yield that is used to calculate the final value in the valuation model’s final analysis period (Year 20).
Note 4. Risk management
Through its activity, KLP is exposed to both insurance risk and financial risk. For the Company overall risk management aims to handle financial risk in such a way that the Company can always meet the liabilities the insurance contracts place on the business. The Board of Directors sets the overarching risk strategies that are put into practice at the senior management level.
Risk strategy is implemented and monitored by the line organization, with periodic reporting. Any breaches in risk lines and limits are reported as they occur, with a description of measures taken to regularize the situation. Entities outside the line organization monitor that the risk-taking is carried out within the authorizations the line has.
4.1 INSURANCE RISK
Insurance risk is the risk that disability and mortality in KLP's membership may differ from what was expected. The insurance risk is measured and managed at the entity level.
The Company's insurance business is in the group pension sector. The insurance risk mainly relates to longevity, death and disability.
The insured's age and gender may affect that individual’s risk. The insurance risk is therefore priced individually, but the price is equalised at the risk community level. The composition and size of the portfolio will therefore affect the insurance risk.
The insurance risk is repriced each year for new accruals under the contract. Historically accrued rights cannot be repriced.
4.1.1 Longevity risk
The insurance risk for longevity is the risk of the insured living longer than expected (retirement pensions). Life expectancy has steadily increased over the last decade. Major factors behind this have been developments in medical science, and changes in diet and lifestyle.
KLP uses analyses of its own insurance data and analyses from Statistics Norway (SSB) of population data to look at changes in life expectancy and annual variations in it. Expected future improvements in mortality (increasing life expectancy) are based on estimates from Statistics Norway. The analyses are used to determine the best estimate for future mortality used to calculate expected future cash flows. Data for recent years may be affected by Covid, so it is not clear that insights from recent history can be used to predict the normal situation going forward.
As the retirement pension is lifelong, increased life expectancy will entail payment over a longer period. Public-sector occupational pensions have a built-in longevity adjustment which reduces this effect by reducing the annual benefit as life expectancy increases and vice versa. The 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 affected by the Covid. So, it is unclear whether this data can be used to predict the normal situation going forward.
In calculating expected future cash flows in the consolidated accounts, the assumptions on disability risk are based on experience from KLP's insured population.
4.1.4 Management of insurance risk
The Board has established a framework for insurance risk and guidelines for follow-up.
The Director of the Actuarial and Product department bears the operational responsibility for managing, measuring and monitoring insurance risk on public-sector occupational pensions. The department analyses the trend in risk on an ongoing basis and prepares regular reports and analyses. The department determines the expected cash flows on the insurance contracts partly based on these analyses.
If the analyses show changes in mortality or disability over time in one or more portfolios of contracts, Actuarial and Product draws up proposals for a new calculation base which is then reviewed by the Company's risk management committee chaired by the managing director. The managing director bears the overall responsibility for managing and pricing insurance risk and decides on changes in the basis for calculation. The changes are considered in determining future cash flows related to the insurance contracts. The Board is kept informed of the changes.
The Group has an independent actuarial function which ensures that the Group’s insurance risk is measured and handled in a satisfactory manner.
4.1.5 Sensitivity
The table below shows the consequence of an immediate change in the incidence of disability and mortality.
31.12.2024 NOK MILLIONS
Change
Risk result
Premium reserve
Death
-10 %
-389
13 494
Disablity
20 %
-486
889
31.12.2023 NOK MILLIONS
Change
Risk result
Premium reserve
Death
-10 %
-372
13 130
Disablity
20 %
-465
681
4.2 FINANCIAL RISK
Public service pension is a defined benefit scheme funded through premium payments and returns on the paid premiums until the obligations fall due for payment. Annually, the premium is determined based on the expected return on the assets. This expected return constitutes a return guarantee to the customer, which must be fulfilled annually. KLP incurs financial risk, primarily through the management of pension funds.
KLP’s financial goal is to achieve a competitive and stable return on pension assets while ensuring the company’s solvency meets external and internal requirements. KLP follows a long-term investment strategy, adjusting risk-taking according to the company’s risk-bearing capacity. The management approach is cost-effective, long-term, and broadly diversified.
The return guarantee is pre-priced annually, thereby mitigating the consequences for the company if the actual return on pension assets falls below the guaranteed return. Pricing occurs at the contract level, considering each contract’s buffer fund.
The buffer fund consists of previously allocated excess returns to the contract and can be used to cover any shortfall in annual returns. The level of the agreement’s buffer fund, along with the interest rate guarantee premium, forms the basis for the market risk KLP assumes in managing pension funds.
Liquidity risk is the risk that the Company does not have adequate liquidity to cover short-term debt/residual liabilities not called in and current operations without substantial extra costs arising in the form of price falls on assets that must be realized. The liquidity strategy contains various requirements and limits in order to comply with the desired liquidity risk profile. In addition, division of responsibilities and contingency planning are covered. The liquidity strategy is operated at the senior management level and the liquidity is managed internally in accordance with mandates.
The need for liquidity in KLP is first and foremost associated with payments to pensioners and meeting current operating costs. Liquidity is also required for providing security in connection with currency and derivative trades. The KLP liquidity need is primarily satisfied by contractual receipts from customers. At all times the Company has a liquidity holding sufficient to meet current costs, including pension payments. In the event of liquidity needs beyond the current liquidity holdings, liquidity can normally be released through the sale of liquid financial assets.
KLP's aims to have liquidity buffers corresponding to 3 months' expected liquidity needs.
Refer to Note 5 Liquidity risk for further information on liquidity risk.
4.2.2 Market risk
Market risk is the risk of losses as a result of changes in market prices of various assets such as shares, bonds, property and other securities. The market risk depends on how large an exposure there is to the various assets and on the volatility in the market prices. Developments in the Norwegian and international securities markets generally have major significance for KLP's results. Risk of a fall in the value of various assets is the biggest financial risk in the short term. Of the risk regarding assets, equity exposure is the largest financial risk factor, but also the market risk associated with interest, credit (spread) and property has a significant loss potential.
At the end of 2024, 35.1 percent of KLP's customer portfolios were placed in equities (measured by exposure) and 12.9 percent were placed in property. Other funds were placed in the interest rate market where the main weight is measured at amortised cost, the remainder at fair value with change in value through profit/loss.
KLP exchange-rate hedges most of the international exposure. Financial hedging of currency exposure is done through derivatives. In principle all KLP's fixed-income investments and property investments in foreign currency are hedged back to NOK. For equity investments in foreign currency the hedge ratio in 2024 has been between 40-60 percent. For more information about currency risk please refer to Note 7.
All equity and interest rate exposures are included in a risk measurement system that enables simulation and monitoring of equity and interest rate risk across the portfolios. Active risk is managed through defined benchmarks relative to the index for each portfolio.
To reduce the risk of negative outcomes from market risk, KLP uses operational guidelines in client portfolios for daily management of market risk. This strategy helps to ensure that the risk is adjusted to the Company's risk capacity. The guidelines provide a return profile that aligns the overall target to have a satisfactory solvency margin and preserve the risk capacity over time. In addition, KLP has a high proportion of long-term bonds and fixed-interest lending that contributes to stability in returns.
Derivatives are principally used for risk reduction for cost and time-effective implementation of changes in risk and for currency hedging.
4.2.2.1 Sensitivity
The main purpose of the European prudential framework for insurance companies, Solvency II, is to protect and safeguard the interests of insurance customers. The framework set requirements for the capital needed for a given risk exposure. In addition to insurance risk, relocation risk and operational risk, market risk is an important factor in the calculation.
Details of KLP’s solvency capital requirement, regulatory capital and solvency capital coverage are provided in Note 36.
Several sensitivity analyses relating to solvency capital coverage have been carried out. It is estimated that the solvency capital coverage will increase by 2 percentage points if interest rates rise by 50 basis points and fall by 2 percentage points if the rates fall by 50 basis points. A 25 percent fall in the equity market reduces solvency capital coverage by slightly less than 4 percentage points. Here, the effect on solvency capital coverage is limited by the size of the buffer fund. Reference is made to Note 6 Interest rate risk for information on the effect of interest rate changes on the accounts.
4.2.3 Credit- and concentration risk
Emphasis is placed on diversification of credit exposure to avoid concentration of credit risk against individual debtors. To monitor credit risk in lending and investments a special credit committee has been established, meeting regularly. The limits for credit risk against the individual debtor are set by the committee. Changes in debtors' credit assessments are monitored and followed up.
KLP has good balance between Norwegian bonds and international bonds and has a portfolio of exclusively good credit notes. Of the total credit exposure, 42 percent is rated AA- or higher.
KLP has a lending portfolio of high quality, with limited credit risk and historically very low losses. In the main KLP provides loans secured on housing with a mortgage level of less than 80 percent, loans to local authorities and loans with local authority guarantees. Lending secured through mortgages on housing amounts to about NOK 3.0 billion. The value of the mortgages represents a greater value than the lending since a large part of the mortgages were established earlier in time and the price rise in housing in recent years has been substantial.
KLP has limited concentration risk. Because no exposures exceed the threshold values defined in the Solvency II regulations, KLP has no capital requirements for concentration risk under the standard method. The way in which the fixed interest and equity portfolios are managed will generally help to limit concentration risk through extensive use of index management. KLP sets explicit limits for lending which restrict concentration on specific individuals and groups. Sector concentration is monitored via monthly and quarterly reporting.
Although the KLP’s investments are well diversified, there is a clear preponderance of investments in Norway. This is a deliberate and a natural consequence of dealing mainly with public-sector occupational pensions.
Refer to Note 8 Credit risk for further information.
Note 5. Liquidity risk
The risk that KLP would not have adequate liquidity to cover current liabilities and current operations is very small since a major part of the KLP’s assets is liquid. KLP has significant funds invested in the money market, bonds and shares that can be sold in the event of a liquidity requirement. KLP’s liquidity strategy involves the Company always having adequate liquid assets to meet KLP’s liabilities as they fall due without accruing significant costs associated with releasing assets.
Asset composition in KLP’s portfolios should be adequately liquid to be able to cover other liquidity needs that may arise. KLP Kapitalforvaltning has the routine responsibility to report on the Company’s liquidity. Internal parameters have been established for the size of the liquidity holding. KLP’s risk management unit monitors and reports developments in the liquidity holding continuously. The Board determines an asset management and liquidity strategy for KLP annually. The liquidity strategy includes parameters, responsibilities, risk measurement and an emergency plan for liquidity management. The table below specifies the KLP’s financial liabilities classified according to maturity structure. The amounts in the table are non-discounted contractual cash flows.
NOK MILLIONS
Within 1 month
1-12 months
1-5 years
5-10 years
Over 10 years
Total cashflows
Book value 31.12.2024
Book value 31.12.2023
Subordinated loans
0
224
617
772
5 078
6 691
3 525
3 361
Hybrid tier 1 securities ¹
0
83
331
1 442
0
1 856
1 429
1 434
Accounts payable
1 783
0
0
0
0
1 783
1 783
2 185
Liabilities to credit institutions
5
0
0
0
0
5
512
6 727
Total
1 788
307
948
2 214
5 078
10 335
7 249
13 707
FINANCIAL DERIVATIVES
Financial derivatives gross settlement
Inflows
118 012
237 159
11 245
5 056
6 487
377 959
Outflows
-114 753
-232 676
-9 362
-3 905
-5 000
-365 696
Financial derivatives net settlement
3 259
4 483
1 883
1 151
1 487
12 263
5 733
11 503
Total financial derivatives
3 259
4 483
1 883
1 151
1 487
12 263
5 733
11 503
Total
5 047
4 790
2 831
3 365
6 565
22 598
12 983
25 210
¹ In regards to the loans that are perpetual, estimated cash streams are up to expected maturity at the interest adjustment date.
EXPECTED PAYMENT PROFILE PENSION OBLIGATIONS
NOK MILLIONS
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
26 893
113 885
171 999
386 211
377 058
300 638
189 355
142 839
1 708 878
1 628 196
The payment profile shows expected payments for future pension obligations and is based on non-discounted values. Insurance liabilities are discounted and presented as present value at the end of the reporting period.
Note 6. Interest rate risk
2024 NOK MILLIONS
Up to 3 months
3 months to 12 months
1 year to 5 years
5 years to 10 years
Over 10 years
Change in cash flows
Total
ASSETS
Equity fund units ¹
0
0
0
0
0
8
8
Alternative investments
-5
0
0
0
0
24
19
Financial derivatives classified as assets
0
11
-31
-110
-6
32
-103
Bonds and other fixed-income securities
-33
-40
-738
-581
-587
175
-1 803
Fixed-income fund units
-1 199
0
0
0
0
17
-1 182
Loans and receivables
0
0
0
0
0
119
118
Cash and deposit
0
0
0
0
0
10
10
Lending
0
0
0
0
0
551
551
Contingent liabilities ²
0
0
0
0
0
17
17
Total assets
-1 237
-29
-769
-690
-593
953
-2 365
LIABILITIES
Financial derivatives classified as liabilities
-18
1
-24
-12
0
63
10
Hybrid Tier 1 securities, subordinated loans
0
0
0
0
0
0
0
Liabilities to credit institutions
0
0
0
0
0
-33
-33
Total liabilities
-18
1
-24
-12
0
30
-24
Total
-1 255
-28
-793
-703
-593
983
-2 388
¹ Equity fund units covers that part of the fund that is not shares, but that comprises assets covered by interest rate risk: surplus liquidity in the form of bank accounts and derivatives used for hedging purposes.
² Contingent liabilities in this context are accepted, not paid out lending.
2023 NOK MILLIONS
Up to 3 months
3 months to 12 months
1 year to 5 years
5 years to 10 years
Over 10 years
Change in cash flows
Total
ASSETS
Equity fund units ¹
0
0
0
0
0
9
8
Alternative investments
-6
0
0
0
0
34
28
Financial derivatives classified as assets
-1
-2
9
-39
-115
-10
-157
Bonds and other fixed-income securities
-31
-29
-508
-826
-501
135
-1 760
Fixed-income fund units
-1 271
0
0
0
0
17
-1 253
Loans and receivables
0
0
0
0
0
130
130
Cash and deposit
0
0
0
0
0
9
9
Lending
0
0
0
0
0
538
538
Contingent liabilities ²
0
0
0
0
0
15
15
Total assets
-1 308
-32
-499
-864
-616
875
-2 444
LIABILITIES
Financial derivatives classified as liabilities
1
-1
0
1
0
-3
-1
Hybrid Tier 1 securities, subordinated loans
0
0
0
0
0
0
0
Liabilities to credit institutions
0
0
0
0
0
-40
-40
Total liabilities
1
-1
0
1
0
-43
-41
Total
-1 307
-32
-499
-863
-616
832
-2 485
¹ Equity fund units covers that part of the fund that is not shares, but that comprises assets covered by interest rate risk: surplus liquidity in the form of bank accounts and derivatives used for hedging purposes.
² Contingent liabilities in this context are accepted, not paid out lending.
The note shows the effect on income of an increase in market interest rate of 1 percent, for fair value risk and variable interest rate risk.
Change in fair value (fair value risk) is shown in the five first columns and is calculated on the change in fair value of interest-bearing instruments if the interest rate had been 1 percent higher at the end of the period. The column «Change in cash flows» (variable interest rate risk) shows the change in cash flows had the interest rate been 1 percent higher throughout the year being reported on. The total of these reflects the total impact on profits that the scenario of one percent higher interest rate would have had on the Company during the period being reported on. Fair value risk applies to fixed interest rate securities where the market value of the security fluctuates conversely to the market interest rate. Variable interest rate risk applies to securities at variable interest rates, where the market value remains stable, but where change in the market interest rate is reflected in changed current incomes.
The following fixed-income securities are covered by this Note; securities at fair value through profit or loss (variable and fixed interest rate terms), investments held to maturity (only those with variable interest rate terms) and loans and receivables (only those with variable interest rate terms). The Company has no fixed-income securities classified as available for sale. Fixed rate assets, recognized at amortized cost, do not cause any effects in the income statement when the market rate changes. The same goes for issued debt with a fixed rate, measured at amortized cost.
Insurance contracts with a guaranteed return do not change the accounting value when interest rates change. Changes in interest rate have no impact on the guaranteed return, but will have an impact on the achieved returns to cover the return guarantee. This is because insurance funds partly invests in debt instruments whose cash flows contribute to cover the customers return guarantee.
¹ The table shows total financial position statement items for each individual currency, divided between short and long-term positions. The net position shows the currency risk in NOK at the end of the period while other figures are shown in their local currency. The hedge efficiency of currency is 79 percent and 84 percent for 2024 and 2023. "Other currencies" include short-term net positions of less than NOK 500 million.
¹ The table shows total financial position statement items for each individual currency, divided between short and long-term positions. The net position shows the currency risk in NOK at the end of the period while other figures are shown in their local currency. The hedge efficiency of currency is 79 percent and 84 percent for 2024 and 2023. "Other currencies" include short-term net positions of less than NOK 500 million.
KLP currency-hedges the majority of investments made in foreign currency. Financial hedging of currency exposure is done through derivatives. In principle all of the KLP's fixed-income investments and property investments in foreign currency are hedged back to NOK with the objective of 100 percent hedging. At 31 December 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, ie, less liquid currencies in developed markets and currencies in emerging markets with the exception of the most liquid currencies, are not currency hedged. The reason for this is that these currencies do not have a large enough market and / or liquidity that it is appropriate to hedge currency. This reduction in the hedging of shares, as well as unsecured foreign equity funds, increases the net positions in foreign currencies.
If all currency positions change by 1 percent at the same time and in the same direction this would affect the pre-tax result by NOK 1 281 million. For 2023 the corresponding effect on income was pre-tax NOK 938 million.
Note 8. Credit risk
2024 NOK MILLIONS
Investment grade AAA to BBB
Lower rating
Public sector guarantee
Banking and finance
Mortgage < 80% ¹
Mortgage > 80% ¹
Other
Total
Fixed income securitites at amortized costs
215 862
208
874
1 699
0
0
13 938
232 581
Loans and receivables at amortized costs
0
0
81 046
0
3 931
101
2 378
87 456
Fixed income securitites at fair value
53 193
3 253
5 683
2 372
0
0
54 613
119 114
Loans and receivables at fair value
18 887
0
0
0
0
0
0
18 887
Financial derivatives at fair value
1 193
0
0
0
0
0
0
1 193
Cash and bank deposits
1 430
0
0
0
0
0
0
1 430
Total
290 565
3 461
87 603
4 071
3 931
101
70 929
460 660
¹ These two columns provide information on the proportion of mortgage loans with mortgage security within 80 percent of base value and mortgage loans that exceed 80 percent mortgage of base value.
SPECIFICATION OF INVESTMENT GRADE
AAA
AA
A
BBB
Total Investment grade
Fixed income securitites at amortized costs
59 366
24 640
77 483
54 373
215 862
Loans and receivables at amortized costs
0
0
0
0
0
Fixed income securitites at fair value
23 140
7 002
15 984
7 066
53 193
Loans and receivables at fair value
0
5 111
13 692
84
18 887
Financial derivatives at fair value
0
276
917
0
1 193
Cash and bank deposits
0
1 430
0
0
1 430
Total
82 507
38 458
108 076
61 524
290 565
2023 NOK MILLIONS
Investment grade AAA to BBB
Lower rating
Public sector guarantee
Banking and finance
Mortgage < 80% ¹
Mortgage > 80% ¹
Other
Total
Fixed income securitites at amortized costs
207 844
955
1 015
2 783
0
0
15 768
228 365
Loans and receivables at amortized costs
0
0
76 618
0
3 223
86
2 039
81 966
Fixed income securitites at fair value
50 807
3 613
4 929
2 718
0
0
54 201
116 269
Loans and receivables at fair value
21 828
0
0
194
0
0
0
22 023
Financial derivatives at fair value
10 365
0
0
0
0
0
0
10 365
Cash and bank deposits
1 141
0
0
0
0
0
0
1 141
Total
291 986
4 568
82 562
5 696
3 223
86
72 007
460 128
¹ These two columns provide information on the proportion of mortgage loans with mortgage security within 80 percent of base value and mortgage loans that exceed 80 percent mortgage of base value.
SPECIFICATION OF INVESTMENT GRADE
AAA
AA
A
BBB
Total Investment grade
Fixed income securitites at amortized costs
59 942
28 234
70 682
48 986
207 844
Loans and receivables at amortized costs
0
0
0
0
0
Fixed income securitites at fair value
18 322
10 026
13 865
8 595
50 807
Loans and receivables at fair value
0
10 233
11 531
64
21 828
Financial derivatives at fair value
0
3 524
6 841
0
10 365
Cash and bank deposits
0
1 141
0
0
1 141
Total
78 263
53 158
102 918
57 646
291 986
Credit risk means the risk that a counterparty may not be able to meet its obligations to KLP. In this table the credit risk is measured using rating agencies’ estimates of the level of credit worthiness of the various issuers of fixed-income securities. Assets that are not rated are placed in other categories that describe credit risk, for example sector and guarantees.
Emphasis is placed on diversification of credit exposure to avoid concentration of credit risk against individual debtors. To monitor credit risk in lending and investments a special credit committee has been established, meeting regularly. The limits for credit risk against the individual debtor are set by the committee.
KLP has good balance between Norwegian bonds and international bonds and has a portfolio of exclusively good credit notes. KLP has a high concentration of debt instruments directed at the Norwegian public sector.
Ratings from Standard & Poor's, Moodys, Fitch, Scope Ratings and Nordic Credit Ratings have been used in the note grouping and all five are considered equal as a basis for investments in fixed-income securities. The table shows exposure against the rating categories that S&P uses, where AAA is linked to securities with the highest creditworthiness. That which is classified as “Other” is mainly securities issued by power companies and other corporate bonds: this amounted to NOK 71 billion on 31 December 2024. KLP has strict guidelines for investments in fixed-income securities, which also apply to investments falling into the «Other» category.
The lines in the note coincide with the financial position statement layout. The exceptions are debt instruments at fair value, which are divided into three categories in the Note, and lending, which is shown combined in the Note, but is shown in two lines in the financial position statement (fair value and amortized cost).
NOK MILLIONS
2024
2023
TEN LARGEST COUNTERPARTIES
Counterparty 1
10 664
10 292
Counterparty 2
9 197
8 910
Counterparty 3
8 659
8 430
Counterparty 4
8 034
8 144
Counterparty 5
7 905
7 963
Counterparty 6
5 747
7 641
Counterparty 7
5 557
6 026
Counterparty 8
5 551
5 584
Counterparty 9
5 480
5 550
Counterparty 10
5 250
5 224
Total
72 044
73 764
The table above shows the ten largest counterparties to which KLP has exposure. The amounts stated are book value. The majority of the ten largest counterparties are either finance institutions or counterparties covered by a public sector guarantee (central or local government guarantee).
PREMIUM RECEIVABLES AND RECEIVABLES IN CONNECTION WITH REINSURANCE
NOK MILLIONS
2024
2023
Premium receivables
4 959
1 150
Write-downs of premium receivables
1
0
Total
4 960
1 151
KLP’s premium receivables are primarily in regard to the public sector and the credit risk is considered low. In addition the main group pension/public sector industry is linked to the “Transfer agreement for the public sector”. This transfer agreement has a security scheme intended to help to secure pension rights accrued with employers who cease to exist or do not pay premiums when due in accorance with detailed rules. The Company may thus apply for cover for unpaid demands in this industry from the security arrangement if the demand falls within the security arrangement’ s regulations.
CHANGE IN FAIR VALUE AS A RESULT OF CHANGE IN CREDIT RISK
NOK MILLIONS
2024
2023
Change in fair value as a result of change in credit risk
128
158
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, such as 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 and index bonds that are recognized at fair value. Government funds and government portfolios have been removed from the calculation basis and fund units are not decomposed.
Note 9. Technical matters
INSURANCE LIABILITIES DISTRIBUTED BY MAIN SECTORS
NOK MILLIONS
Group pension insurance for municipalities, including institutions with similar pension plans
31.12.2024
31.12.2023
Change 2024
Change 2023
Premium reserve
615 834
615 834
573 573
42 261
55 043
Buffer fund
123 236
123 236
109 466
13 770
7 242
Premium fund
63 967
63 967
42 742
21 225
9 171
Total insurance liabilities
803 036
803 036
725 781
77 256
71 456
INSURANCE LIABILITIES PER SUBSEGMENT OF GROUP PENSION INSURANCE FOR MUNICIPALITIES, INCLUDING INSTITUTIONS WITH SIMILAR PENSION PLANS
NOK MILLIONS
Occupational pension schemes without investment options
Occupational pensions schemes with investment options
31.12.2024
31.12.2023
Change 2024
Change 2023
Premium reserve
613 543
2 290
615 834
573 573
42 261
55 043
Buffer fund
122 976
260
123 236
109 466
13 770
7 242
Premium fund
63 370
597
63 967
42 742
21 225
9 171
Total insurance liabilities
799 889
3 147
803 036
725 781
77 256
71 456
CHANGES TO INSURANCE LIABILITIES DURING THE PERIOD IN QUESTION FOR COVERAGE OF THE UNDERTAKING'S LIABILITIES UNDER CONTRACTS WITH CONTRACTUAL OBLIGATIONS
NOK MILLIONS
Premium reserve
Supplementary reserves
Premium fund
Total 2024
Total 2023
Insurance liabilities 01.01
571 399
109 281
42 251
722 931
651 711
Net reserves taken to profit/loss
42 144
13 556
711
56 412
63 368
Surplus on returns result
0
0
36 575
36 575
20 020
Risk result assigned to insurance contracts
0
0
788
788
592
Total changes taken to profit/loss
42 144
13 556
38 074
93 775
83 980
Transfers between funds/allocated to premium payment
0
138
-16 848
-16 710
-12 697
Receipts/payments on transfer
0
0
-107
-107
-64
Total changes not taken to profit/loss
0
138
-16 955
-16 817
-12 761
Total changes in insurance liabilities
42 144
13 695
21 119
76 958
71 220
Insurance liabilities 31.12
613 543
122 976
63 370
799 889
722 931
CHANGES TO INSURANCE LIABILITIES DURING THE PERIOD IN QUESTION FOR COVERAGE OF THE UNDERTAKING'S LIABILITIES RELATED TO THE VALUE OF A PARTICULAR PORTFOLIO OF INVESTMENT OPTIONS
NOK MILLIONS
Premium reserve
Supplementary reserves
Premium fund
Total 2024
Total 2023
Insurance liabilities 01.01
2 173
185
491
2 850
2 613
Net reserves taken to profit/loss
117
75
6
197
303
Surplus on returns result
0
0
172
172
30
Risk result assigned to insurance contracts
0
0
2
2
2
Total changes taken to profit/loss
117
75
179
371
335
Transfers between funds/allocated to premium payment
0
0
-73
-73
-99
Total changes not taken to profit/loss
0
0
-73
-73
-99
Total changes in insurance liabilities
117
75
106
298
237
Insurance liabilities 31.12
2 290
260
597
3 147
2 850
LIFE INSURANCE INCOME STATEMENT
TECHNICAL ACCOUNTS BY MAIN SECTORS
NOK MILLIONS
Group pension insurance for municipalities, including institutions with similar pension plans
2024
2023
Premium income
60 883
70 326
Net income common portfolio
65 265
42 500
Net income investment option portfolio
304
212
Other insurance-related income
1 473
1 415
Life insurance claims
-30 200
-28 261
Change insurance liabilities - contractual
-56 412
-63 368
Change insurance liabilities - investment option
-197
-315
Funds assigned to insurance contracts
-37 537
-20 632
Insurance-related operating expenses
-1 693
-1 512
Other insurance-related costs
-1 471
-1 408
Technical result
416
-1 043
TECHNICAL ACCOUNTS BY SUB-SECTORS SUBSEGMENTS OF GROUP PENSION INSURANCE FOR MUNICIPALITIES, INCLUDING INSTITUTIONS WITH SIMILAR PENSION PLANS
NOK MILLIONS
Occupational pension schemes without investment options
Occupational pension schemes with investment options
Total
2024
2023
2024
2023
2024
2023
Premium income
60 675
70 085
208
241
60 883
70 326
Net income common portfolio
65 265
42 500
0
0
65 265
42 500
Net income investment option portfolio
0
0
304
212
304
212
Other insurance-related income
1 470
1 412
3
3
1 473
1 415
Life insurance claims
-30 064
-28 148
-136
-113
-30 200
-28 261
Change insurance liabilities - contractual
-56 412
-63 368
0
0
-56 412
-63 368
Change insurance liabilities - investment option
0
0
-197
-315
-197
-315
Funds assigned to insurance contracts
-37 363
-20 612
-174
-20
-37 537
-20 632
Insurance-related operating expenses
-1 687
-1 507
-6
-5
-1 693
-1 512
Other insurance-related costs
-1 468
-1 405
-3
-3
-1 471
-1 408
Technical result
416
-1 043
0
0
416
-1 043
RESULT ANALYSIS BY MAIN SECTORS
NOK MILLIONS
Group pension insurance for municipalities, including institutions with similar pension plans
2024
2023
Returns result after supplementary provisions
51 090
29 463
Risk result
790
648
Administration result
77
144
Consideration for interest guarantee
14
291
Total result elements before allocation to customers
51 971
30 545
Returns result allocated to buffer fund
-14 018
-8 416
Returns result and risk result alloc. to premium fund etc.
-37 537
-20 644
Rebooking from equity and
Risk equalization fund
0
-1 770
Return to premium reserve
0
-758
Technical result
416
-1 043
RESULT ANALYSIS BY SUB-SECTORS SUBSEGMENTS OF GROUP PENSION INSURANCE FOR MUNICIPALITIES, INCLUDING INSTITUTIONS WITH SIMILAR PENSION PLANS
NOK MILLIONS
Occupational pension schemes without investment options
Occupational pension schemes with investment options
Total
2024
2023
2024
2023
2024
2023
Returns result after supplementary provisions
50 844
29 308
246
154
51 090
29 463
Risk result
788
646
2
2
790
648
Administration result
77
143
0
0
77
144
Consideration for interest guarantee
14
290
0
1
14
291
Total result elements before allocation to customers
51 722
30 388
249
157
51 971
30 545
Returns result allocated to buffer fund
-13 943
-8 292
-75
-124
-14 018
-8 416
Returns result and risk result alloc. to premium fund etc.
-37 363
-20 611
-174
-33
-37 537
-20 644
Rebooking from equity and
Risk equalization fund
0
-1 770
0
0
0
-1 770
Return to premium reserve
0
-758
0
0
0
-758
Technical result
416
-1 043
0
0
416
-1 043
CLAIMS BY MAIN SECTORS
NOK MILLIONS
Group pension insurance for municipalities, including institutions with similar pension plans
2024
2023
Claims paid in accordance with insurance agreements
-27 777
-26 122
Total
-27 777
-26 122
TRANSFER AND NEW SUBSCRIPTION
TRANSFER BY MAIN SECTORS
NOK MILLIONS
Group pension insurance for municipalities, including institutions with similar pension plans
2024
2023
FUNDS TRANSFERRED IN
Premium reserve¹
1
92
Funds received taken through profit or loss
1
92
Premium fund
0
1
Buffer fund
0
5
Total funds received
1
98
Number of contracts
0
2
FUNDS TRANSFERRED OUT
Premium reserve
2 036
1 796
Buffer fund
387
344
Funds paid out taken through profit or loss
2 423
2 139
Premium fund
107
65
Total funds paid out
2 530
2 205
Number of contracts
27
29
¹Funds transferred in 2024 are corrections of funds transferred in 2023.
NEW SUBSCRIPTION BY MAIN SECTORS
NOK MILLIONS
Group pension insurance for municipalities, including institutions with similar pension plans
2024
2023
New subscription
34
34
Number of contracts
45
60
Note 10. Return on capital
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
N/A
N/A
N/A
8.3
4.2
Retun on capital (incl. non-acccounting effects) ²
N/A
N/A
N/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 measured 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 11. Net income from financial instruments
2024 NOK MILLIONS
Corporate portfolio
Common portfolio
Investment option portfolio
Total
Write-up/-down shares and units
-12
2 285
9
2 283
Profit/loss subsidiaries
756
3 210
13
3 979
Profit/loss associated enterprises and jointly controlled entities
0
-69
0
-69
Total income from investments in subsidiaries, associated enterprises and joint ventures
745
5 426
23
6 193
Interest banking
57
438
3
498
Interest financial derivatives
6
1 046
0
1 053
Interest bonds and other fixed-income securities
472
2 440
6
2 917
Total interest income financial instruments at fair value
535
3 925
8
4 468
Interest bonds amortized cost
558
14
0
572
Interest lending
0
11 346
34
11 380
Total interest income financial instruments at amortized cost
558
11 360
34
11 952
Dividend/interest shares and units
0
3 067
0
3 067
Other income and expenses
-3
-1 088
0
-1 091
Total net interest income and dividend etc. on financial assets
1 090
17 264
43
18 396
Value adjustment property
0
0
0
0
Rental income property
54
0
0
54
Total net income from investment property
54
0
0
54
Value changes shares and units
85
47 328
203
47 616
Value change bonds and other fixed-income securities
14
492
0
505
Value change financial derivatives
-119
-11 479
-19
-11 618
Value change loans and receivables
-4
3
0
0
Total value change financial instruments at fair value
-24
36 344
184
36 504
Value change bonds
167
-271
0
-105
Value change lending
0
521
0
521
Total value change financial instruments at amortized cost
167
249
0
416
Value change on subordinated loans and hybrid funds
-154
0
0
-154
Total value changes on investments
-12
36 593
185
36 766
Realized shares and units
0
6 277
63
6 340
Realized bonds and other fixed-income securities
-19
363
-2
343
Realized financial derivatives
-19
-1 712
-8
-1 739
Realized loans and receivables
-6
-142
1
-146
Total realized financial instruments at fair value
-44
4 787
54
4 798
Realized bonds at amortized cost ¹
156
1 165
0
1 321
Realized loans at amortized cost
0
30
0
30
Total realized financial instruments at amortized cost
156
1 195
0
1 351
Other financial costs and income
0
1
0
1
Total realized gains and losses on investments
113
5 983
54
6 150
Total net income from investments
1 989
65 265
304
67 559
¹ Realized values on bonds at amortized cost come from realized added/reduced values on foreign exchange.
2023 NOK MILLIONS
Corporate portfolio
Common portfolio
Investment option portfolio
Total
Write-up/-down shares and units
-405
-3 147
-13
-3 565
Profit/loss subsidiaries
630
2 973
12
3 616
Profit/loss associated enterprises and jointly controlled entities
0
416
0
416
Total income from investments in subsidiaries, associated enterprises and joint ventures
226
241
-1
466
Interest banking
44
415
4
462
Interest financial derivatives
9
710
0
719
Interest bonds and other fixed-income securities
386
2 128
4
2 518
Total interest income financial instruments at fair value
439
3 252
7
3 699
Interest bonds amortized cost
511
14
0
525
Interest lending
0
10 068
32
10 100
Total interest income financial instruments at amortized cost
511
10 082
32
10 625
Dividend/interest shares and units
0
1 995
0
1 995
Other income and expenses
-11
-823
0
-834
Total net interest income and dividend etc. on financial assets
940
14 507
39
15 485
Value adjustment property
-88
0
0
-88
Rental income property
42
0
0
42
Total net income from investment property
-47
0
0
-47
Value changes shares and units
108
25 556
158
25 822
Value change bonds and other fixed-income securities
71
1 588
0
1 659
Value change financial derivatives
133
6 681
13
6 827
Value change loans and receivables
-11
81
0
70
Total value change financial instruments at fair value
301
33 906
171
34 378
Value change bonds
420
-1 864
1
-1 444
Value change lending
0
97
0
97
Total value change financial instruments at amortized cost
420
-1 767
1
-1 346
Value change on subordinated loans and hybrid funds
-213
0
0
-213
Total value changes on investments
508
32 140
172
32 819
Realized shares and units
0
8 054
57
8 111
Realized bonds and other fixed-income securities
-7
3 463
-7
3 449
Realized financial derivatives
-335
-15 577
-55
-15 966
Realized loans and receivables
-3
-350
7
-345
Total realized financial instruments at fair value
-345
-4 409
3
-4 751
Realized bonds at amortized cost ¹
0
0
0
0
Realized loans at amortized cost
0
0
0
0
Total realized financial instruments at amortized cost
0
0
0
0
Other financial costs and income
0
21
0
21
Total realized gains and losses on investments
-345
-4 388
3
-4 730
Total net income from investments
1 282
42 500
212
43 994
¹ Realized values on bonds at amortized cost come from realized added/reduced values on foreign exchange.
Note 12. Loss provisions on fixed-income securities and loans measured at amortized cost
The note shows provisions for losses on fixed-income securities measured at amortised cost as well as loans and receivables measured at amortised cost. During 2024, no changes have been made to the models used to calculate the expected loss. The total net loss provisions as of 31.12.24 increased by NOK 3,7 million compared to 01.01.24.
Expected credit loss (ECL) fixed-income securities measured at amortised cost
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
2024
2023
stage 1
stage 2
stage 3
Total stage 1-3
Total stage 1-3
Opening balance ECL 01.01.
24 474
3 264
0
27 738
33 832
Transfer to stage 1
252
-252
0
0
0
Transfer to stage 2
-448
448
0
0
0
Transfer to stage 3
0
0
0
0
0
Net changes
2 279
-677
0
1 602
-3 803
New losses
520
0
0
520
4 497
Write-offs
-664
-382
0
-1 046
-6 788
Closing balance ECL 31.12.
26 414
2 400
0
28 814
27 738
Change (01.01. - 31.12.)
1 940
-864
0
1 077
-6 094
Expected credit loss (ECL) loans and receivables at amortised cost - all segments
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
2024
2023
stage 1
stage 2
stage 3
Total stage 1-3
Total stage 1-3
Opening balance ECL 01.01.
4 325
10 009
175 732
190 065
5 289
Transfer to stage 1
1
-1
0
0
0
Transfer to stage 2
-2
3
0
0
0
Transfer to stage 3
0
-185 346
185 346
0
0
Net changes
-511
175 439
-171 953
2 974
184 303
New losses
178
0
0
178
653
Write-offs
-177
0
-386
-563
-180
Closing balance ECL 31.12.
3 814
103
188 738
192 655
190 065
Change (01.01. - 31.12.)
-511
-9 906
13 007
2 590
184 776
Book value fixed-income securities measured at amortised cost
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
2024
2023
stage 1
stage 2
stage 3
Total stage 1-3
Total stage 1-3
Opening balance 01.01.
220 181 807
6 751 897
1 458 606
228 392 310
215 135 762
Transfer to stage 1
1 008 942
-1 008 942
0
0
0
Transfer to stage 2
-812 657
812 657
0
0
0
Transfer to stage 3
0
0
0
0
0
Net changes
10 384 877
-460 175
-1 458 606
8 466 097
11 240 660
New fixed-income securities
2 502 635
0
0
2 502 635
16 777 244
Write-offs
-6 001 022
-750 382
0
-6 751 404
-14 761 356
Fixed-income securities at amortised cost 31.12.
227 264 583
5 345 055
0
232 609 638
228 392 310
Book value ECL
-26 414
-2 400
0
-28 814
-27 738
Book value fixed-income securities at amortised cost 31.12.
227 238 169
5 342 655
0
232 580 824
228 364 572
Book value loans and receivables at amortised cost - all segments
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
2024
2023
stage 1
stage 2
stage 3
Total stage 1-3
Total stage 1-3
Opening balance 01.01.
81 067 106
466 828
622 592
82 156 525
78 253 630
Transfer to stage 1
33 005
-33 005
0
0
0
Transfer to stage 2
-45 609
47 635
-2 026
0
0
Transfer to stage 3
0
-1 011 958
1 011 958
0
0
Net changes
-3 071 961
616 898
-513 035
-2 968 098
-2 201 927
New loans
13 364 999
0
0
13 364 999
12 133 524
Write-offs
-4 898 280
-4 936
-1 118
-4 904 333
-6 028 701
Loans and receivables measured at amortised cost 31.12.
86 449 259
81 462
1 118 371
87 649 093
82 156 525
Book value ECL
-3 814
-103
-188 738
-192 655
-190 065
Book value loans and receivables measured at amortised cost 31.12.
86 445 446
81 359
929 633
87 456 438
81 966 460
Book value loans and receivables - all segments excluded from the balance sheet
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
2024
2023
stage 1
stage 2
stage 3
Total stage 1-3
Total stage 1-3
Opening balance 01.01.
61 813
2 783
0
64 596
71 818
Transfer to stage 1
683
-683
0
0
0
Transfer to stage 2
0
0
0
0
0
Transfer to stage 3
0
0
0
0
0
Net changes
-1 393
0
0
-1 393
-4 347
New loans
0
0
0
0
0
Write-offs
-21 851
0
0
-21 851
-2 875
Book value loans and receivables - excluded from the balance sheet 31.12.
39 251
2 100
0
41 351
64 596
Note 13. Other insurance-related income and costs
NOK MILLIONS
2024
2023
OTHER INSURANCE-RELATED INCOME
Contribution service pension/contractual early retirement (AFP)
1 466
1 405
Other interest income
7
10
Total other insurance-related income
1 473
1 415
OTHER INSURANCE-RELATED COSTS
Payments service pension/contractual early retirement (AFP)
1 466
1 405
Other interest costs
5
2
Total other insurance-related costs
1 471
1 408
Note 14. Sales costs
NOK MILLIONS
2024
2023
Personnel costs
89
90
Other costs
73
70
Total sales costs
162
160
Note 15. Pensions obligations, own employees
The majority of the pension obligation is covered through KLP’s joint pension scheme for local authorities and enterprises (“Fellesordningen”). The Company also offers a pension scheme in addition to Fellesordningen. This obligation is covered through operation. Fellesordningen is a defined-benefits-based pension scheme that satisfies the requirements for mandatory occupational pensions (“obligatorisk tjenestepension”, or OTP). The Company has a contractual early retirement (AFP) scheme.
NOK MILLIONS
Joint scheme
Via operation
Total 2024
Joint scheme
Via operation
Total 2023
PENSION COSTS
Present value of accumulation for the year
106
5
111
94
5
99
Administration cost
2
0
2
2
0
2
Planchanges
0
0
0
0
0
0
Social security contributions and capital activity tax
21
1
22
18
1
19
Pension costs taken to profit/loss incl. social security, capital activity tax and admin.
129
6
135
114
6
120
NET FINANCIAL COSTS
Interest cost
61
6
67
53
5
58
Interest income
-50
0
-50
-44
0
-44
Management costs
1
0
1
2
0
2
Net interest cost
12
6
18
10
5
16
Social security contributions and capital activity tax - net interest cost
2
1
3
2
1
3
Net interest cost including social security contributions and capital activity tax
14
7
21
12
6
19
ESTIMATE DIVIATION PENSIONS
Actuarial gains (losses)
-234
-7
-242
61
13
74
Social security contributions and capital activity tax
-45
-1
-46
12
2
14
Actuarial gains (losses) including social security contributions and capital activity tax
-279
-9
-288
73
15
88
Total pension costs including interest costs and estimate deviation
-136
4
-132
200
27
226
NOK MILLIONS
Joint scheme
Via operation
Total 2024
Joint scheme
Via operation
Total 2023
PENSION OBLIGATIONS
Gross accrued pension obligations
1 847
189
2 036
1 878
190
2 068
Pension assets
1 760
0
1 760
1 588
0
1 588
Net liability before social security costs and capital activity tax
87
189
275
290
190
480
Social security contributions and capital activity tax
17
36
53
55
36
92
Gross accrued obligations incl. social security costs and capital activity tax
1 864
225
2 088
1 934
226
2 159
Net liability incl. social security costs and capital activity tax 31.12.
103
225
328
346
226
572
NOK MILLIONS
Joint scheme
Via operation
Total 2024
Joint scheme
Via operation
Total 2023
RECONCILIATION PENSION OBLIGATIONS
Capitalized net liability/(assets) 01.01.
346
226
572
319
204
524
Pension costs taken to profit/loss
129
6
135
114
6
120
Financial costs taken to profit/loss
14
7
21
12
6
19
Actuarial gains and losses included social security contributions and capital activity tax
-279
-9
-288
73
15
88
Social security contributions and capital activity tax in premiums/supplement
-17
-1
-18
-28
-1
-29
Premium/supplement paid-in including admin
-89
-5
-94
-145
-5
-150
Capitalized net liability/(assets) 31.12.
103
225
328
346
225
571
NOK MILLIONS
Joint scheme
Via operation
Total 2024
Joint scheme
Via operation
Total 2023
CHANGE IN PENSION OBLIGATIONS
Gross pension assets 01.01.
1 934
226
2 159
1 742
205
1 947
Present value of accumulation for the year
106
5
111
94
5
99
Interest cost
61
6
67
53
5
58
Actuarial losses (gains) gross pension obligation
-204
-9
-213
81
15
96
Social security contributions and capital avtivity tax
6
1
7
-7
1
-6
Payments
-38
-5
-43
-29
-5
-34
Gross pension obligation 31.12.
1 864
224
2 088
1 934
226
2 159
NOK MILLIONS
Joint scheme
Via operation
Total 2024
Joint scheme
Via operation
Total 2023
CHANGE IN PENSION ASSETS
Pension assets 01.01
1 588
0
1 588
1 423
0
1 423
Interest income
50
0
50
44
0
44
Actuarial (loss) gain on pension assets
75
0
75
8
0
8
Administration cost
-2
0
-2
-2
0
-2
Financing cost
-1
0
-1
-2
0
-2
Premium/supplement paid-in including admin
89
5
94
145
5
150
Payments
-38
-5
-43
-29
-5
-34
Pension assets 31.12
1 760
0
1 760
1 588
0
1 588
NOK MILLIONS
Joint scheme
Via operation
Total 2024
Joint scheme
Via operation
Total 2023
PENSIONS SCHEME'S OVER-/UNDER-FINANCING
Present value of the defined benefits pension obligation
1 864
224
2 088
1 934
226
2 159
Fair value of the pension assets
1 760
0
1 760
1 588
0
1 588
Net pensions liability 31.12.
103
224
328
346
226
572
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 %
Capital activity tax
5.00 %
5.00 %
For the measurement of pension expense for 2024 used assumptions as of 31.12.2023, while for calculating pensjon liabilities 31.12.2024 used assumptions and population per 31.12.2024. The assumptions are based on market conditions per 31.12.2024 and are in accordance with the recommendation from the Norwegian Accounting Standards Board.
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 TERMINTASION FOR "FELLESORDNINGEN" (IN %)
Age (in years)
<24
24-29
30-39
40-49
50-55
>55
Turnover
25 %
15 %
7.5 %
5 %
3 %
0 %
PENSIONS VIA OPERATIONS AFP/early retirement is not relevant to this scheme. In regard to mortality the same estimates have been used as for “Fellesordningen".
NUMBER
Joint scheme
Via operation
Total 2024
Joint scheme
Via operation
Total 2023
MEMBERSHIP STATUS
Number active
693
19
712
649
20
669
Number deferred (previous employees with deferred entitlements)
545
13
558
533
12
545
Number of pensioners
261
44
305
249
46
295
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
100.0 %
100.0 %
The pension funds are based on KLP’s financial funds in the common portfolio. The table shows percentage placing of the pension funds administered by KLP at the end of the year. Value-adjusted return on the assets was 8.96 percent in 2024 and 6.39 percent in 2023.
Expected payment into benefits plans after cessation of employment for the period 1 January – 31 December 2025 is NOK 85 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 16. Salary and obligations towards senior management etc.
The KLP Board of Directors has laid down principles and guidelines for remuneration that apply for the entire Group and set up a remuneration committee as a subcommittee of the Board. The committee reports on and carries out checks that the remuneration schemes in the Group are in line with the Board's principles and guidelines.
Senior employees are defined as the senior management team of the Kommunal Landspensjonskasse Group. This comprises the Group Chief Executive Officer, the KLP Group executive vice presidents and managing directors of certain subsidiaries.
Senior employees who were members of the Group senior management before 1 May 2013, are pensionable at the age of 65, but may choose to canage this to aged 70. None of those senior management have chosen to avail themselves of the opportunity to change the retirement age as of 31.12.2024. 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 12 G and for employees with lower retirement age than 67 years, also earn pension benefits for salaries above 12G if they were employed before 2 May 2013 and had a salary above 12G at that time. Full retirement pension in this additional cover amounts to 66% of salary above 12G, and is achieved after at least 30 years of earnings in the scheme. Employees with a special agreement for a lower pension age than 67 years are ensured an old-age pension corresponding to 66% of all pensionable salary up to 67 years. This add-on was closed May 2, 2013 and does not apply to employees who started after that date. Nor does the scheme apply to employees who were employed at this time in KLP, but who only receive salary above 12G after this date.
The Group CEO has severance pay corresponding to one year's salary including supplementary benefits in the event of termination of employment. There are no obligations to provide the Chairman of the Board special consideration or other benefits on termination or change of the appointment. KLP pays directors' liability insurance for members of its Board of Directors.
No member of senior management has performance pay (bonus).
The KLP Group offers loans for various purposes. There are seperate loan terms for employees, and no senior executeves have terms that deviate from this. Loans to external members of the Board of Directors and external members of the Corporate Assembly are only granted under ordinary loan terms.
Fees to Board members are determined by the Corporate Assembly. Fees to deputies and observers are not stated. The Board’s substitutes and observers, and any benefits and loans to them, are not listed in this note unless they were elected as ordinary Board members during the year. A total of NOK 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
Paid from the Company
Paid from another comany in the same group
Salary, fees etc.
Other benefits
Annual pension accumulation
Loan
Interest rate as at 31.12.2024
Payment plan ¹
Loan
Interest rate as at 31.12.2024
Payment plan ¹
Senior employees
Sverre Thornes, Group CEO
5 398
196
1 692
10 000
4.25
A53
9 654
4.95/5.50
Flexi loan
Cathrine Hellandsvik
2 751
153
802
6 309
4.95/5.50
A50
Aage E. Schaanning
4 306
162
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
A50/Flexi loan
Ida Louise Skaurum Mo
2 735
154
870
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
797
56 783
Employees
Loan to employees in the Group at subsidiezed interest rate
71 975
2 244 077
Loan to employees in the Group at ordinary terms and conditions
563
191 102
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
Paid from the Company
Paid from another comany in the same group
Salary, fees etc.
Other benefits
Annual pension accumulation
Loan
Interest rate as at 31.12.2023
Payment plan ¹
Loan
Interest rate as at 31.12.2023
Payment plan ¹
Senior employees
Sverre Thornes, Group CEO
5 137
189
1 628
10 000
4.25
A25
4 516
4.70
Fleksilån
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
Fleksilån
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
Fleksilån
Jarl Nygaard
1 915
154
308
578
4.70
Fleksilån
Ida Louise Skaurum Mo
2 599
154
843
Hege Hodnesdal, as of 1 August
1 004
64
235
15 940
5.50
A53
The board of directors2)
Tine Sundtoft, Chair (10 of 10)
423
Egil Matsen (10 of 10)
340
Terje Rootwelt (5 of 5)
160
Kjersti Fyllingen (4 of 5)
124
Odd Haldgeir Larsen (8 of 10)
252
1 824
5.50
A36
Øyvind Brevik (4 of 5)
153
Ingunn Trosholmen, to October (7 of 8)
302
3 737
5.50
A49
Vibeke Heldal, elected by and from the employees (10 of 10)
313
1 566
4.70
A30
Erling Bendiksen, elected by and from the employees (10 of 10)
252
Corporate assembly
Total Corporate Assembly, including employee representatives
747
1 028
27 843
Employees
Loan to employees in the Group at subsidiezed interest rate
86 190
2 226 048
Loan to employees in the Group at ordinary terms and conditions
4 368
113 633
1) A=Annuity loand, last peyment, HC = Housing Credit
2) The numbers in brackets represents the number of meetings attended by the total number of meetings held during the period.
NOK THOUSANDS
2024
2023
The period costs related to lending terms and conditions for employees.
9 387
11 952
Note 17. Auditor’s fee
NOK MILLIONS
EY
PWC
2024
2023
Ordinary audit
2.9
4.2
7.0
3.4
Certification services
0.0
0.8
0.8
0.4
Tax advisory services
0.0
0.0
0.0
0.0
Non-audit services
0.0
0.0
0.0
0.0
Total auditor’s fee
2.9
5.0
7.9
3.8
The entity has changed external auditors in 2024. The audit costs for 2024 include costs to both EY and PWC. The amounts above are inclusive of VAT. Audit fees are included in the line "Other operating expenses" in the income statement.
Note 18. Investment properties
NOK MILLIONS
2024
2023
Rental income
59
44
Operating expenses
-6
-3
Value adjustment
0
-88
Net income from investment properties
54
-47
NOK MILLIONS
2024
2023
Openning balance 01.01
1 283
1 371
Value adjustment
0
-88
Closing balance 31.12
1 283
1 283
Investments properties consist of 44 leased plots located in Oslo.
Note 19. Tax
NOK MILLIONS
2024
2023
Accounting income before tax
2 169
-20
Items of other comprehensive income before tax
401
-133
DIFFERENSCES BETWEEN ACCOUNTING AND TAX INCOME
Permanent differences
-1 016
-917
Change in differences affecting relationship between book and taxable income
331
521
Taxable income
1 885
-549
Group contribution received with tax effect
791
648
Surplus/deficit for the year is transferred to carryforward deficit
2 675
98
Estimated payable tax, 25 %
-669
-25
TAX-INCREASING TEMPORARY DIFFERENCES
Gains and losses account
703
879
Risk equilization fund
4 154
4 154
Financial instruments
2 009
1 853
Property
442
442
Long-term liabilities
-1 316
-1 162
Total tax-increasing temporary differences
5 992
6 166
Difference not included in the basis for deferred taxes
-4 154
-4 154
Net temporary differences
1 837
2 012
25 % deferred tax assets
-459
-503
Deferred tax liabilites in the balance sheet
-459
-503
Current tax liabilites in the balance sheet
-676
-107
Tax on group contributions directly charged to the balance sheet
-198
-162
Change in deffered tax taken to profit/loss
44
-187
SUMMARY OF TAX EXPENCE FOR THE YEAR
Change in deferred tax taken to profit/loss
44
-187
Tax payable of wealth
-7
-13
Tax payable taken to profit/loss
-471
137
Residual tax/Corrected errors in previous years
6
4
Total tax taken to profit/loss
-428
-60
Tax taken to equity
0
1
Total tax
-428
-59
THE TAX COST IS ENTERED AGAINST THE FOLOOWING ITEMS
Tax
-356
-82
Tax on other comprehensive income
-72
22
Equity
0
1
Total tax
-428
-59
RECONCILIATION OF COST OF TAXES AGAINST ORDINARY PROFIT BEFORE TAX
Accounting income before tax
2 570
-153
Expected tax in accordance with nominal rate (25 %)
-642
38
Tax effect of:
Permanent differences
215
45
Corrected errors in previous years
6
4
Change from previous year
0
-133
Wealth tax
-7
-13
Total tax taken to profit/loss
-428
-60
Effective tax rate
17 %
0 %
WEALTH TAX
Taxable value assets
689 732
670 137
Taxable value liabilites
-687 402
-664 757
Net wealth
2 330
5 380
Base amount wealth tax
2 330
5 380
Wealth tax (0.25 %)
7
13
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 20. Intangible assets
NOK MILLIONS
2024
2023
Book value 01.01.
1 326
978
Acquisition cost 01.01.
2 803
2 348
Total additions
387
455
of which internally developed
0
0
of which bought
387
455
Disposals
0
0
Acquisition cost 31.12.
3 190
2 803
Accumulated depreciation and write-dows prev.years
-1 478
-1 371
Ordinary depreciation for the year
-165
-107
Impairment ¹
-50
0
Accumulated depreciation and write-dows 31.12.
-1 693
-1 478
Book value 31.12.
1 497
1 326
Depreciation period
3 to 20 years
3 to 20 years
¹ At the end of 2024 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
0
Recoverable amount
0
0
Impairment
50
0
The write-downs are included as a part of insurance related administration costs in the income statement.
KLP's intangible assets consist solely of IT systems, primarily investments in self-service and automation solutions for pension applications and withdrawals. This includes the development of a leading pension calculator that provides members with accurate projections of their expected pensions.
Capitalization Principles IT development is capitalized when it provides lasting value beyond regular maintenance, typically through new or improved functionality. Capitalized costs are amortized over time, while maintenance and operational costs are expensed directly.
Note 21. Fair value hierarchy
NOK MILLIONS
Level 1
Level 2
Level 3
31.12.2024
31.12.2023
FINANCIAL ASSETS BOOKED AT FAIR VALUE
CORPORATE PORTFOLIO
Certificates
0
786
0
786
440
Bonds
0
8 646
0
8 646
7 975
Fixed-income funds
2 980
0
0
2 980
3 344
Fixed-income securities
2 980
9 432
0
12 412
11 760
Loans and receivables
2 197
230
0
2 427
1 132
Shares
0
0
4
4
4
Shares and units
0
0
4
4
4
Financial derivatives
0
432
0
432
527
Other financial assets
0
0
0
0
1
Total corporate portfolio
5 177
10 094
4
15 275
13 423
COMMON PORTFOLIO
Certificates
2 710
1 959
0
4 669
3 196
Bonds
19 532
30 255
0
49 787
49 202
Fixed-income funds
23 554
11 102
17 279
51 935
51 854
Fixed-income securities
45 797
43 315
17 279
106 390
104 252
Loans and receivables
15 467
957
0
16 424
20 788
Shares
97 681
2 124
5 879
105 683
74 248
Funds units
109 417
6 800
10 706
126 924
102 349
Private Equity
0
0
50 936
50 936
42 470
Shares and units
207 098
8 924
67 521
283 543
219 067
Financial derivatives
0
758
0
758
9 814
Other financial assets
0
377
0
377
790
Total common portfolio
268 363
54 330
84 799
407 492
354 711
INVESTMENT OPTION PORTFOLIO
Fixed-income funds
302
9
0
311
257
Fixed-income securities
302
9
0
311
257
Loans and receivables
36
0
0
36
102
Shares
0
0
0
0
0
Funds units
1 322
15
42
1 379
1 104
Shares and units
1 322
15
42
1 379
1 104
Financial derivatives
0
3
0
3
24
Total investment option portfolio
1 659
27
42
1 728
1 488
Total financial assets booked at fair value
275 199
64 451
84 845
424 496
369 622
CORPORATE PORTFOLIO
Buildings and other real estate
0
0
1 322
1 322
1 301
Total buildings and other real estate
0
0
1 322
1 322
1 301
FINANCIAL LIABILITIES BOOKED AT FAIR VALUE
CORPORATE PORTFOLIO
Financial derivatives
0
25
0
25
0
Debt to credit institutions
510
0
0
510
578
Total corporate portfolio
510
25
0
536
578
COMMON PORTFOLIO
Financial derivatives
0
4 497
0
4 497
1 137
Debt to credit institutions
2
0
0
2
6 126
Total common portfolio
2
4 497
0
4 499
7 263
INVESTMENT OPTION PORTFOLIO
Financial derivatives
0
17
0
17
1
Debt to credit institutions
0
0
0
0
23
Total investment option portfolio
0
17
0
17
25
Total financial liabilities at fair value
512
4 540
0
5 052
7 866
2024 NOK MILLIONS
Corporate portfolio
Common portfolio
Investment option portfolio
Changes in Level 3 financial instruments and real estate
Shares
Buildings and other real estate
Shares
Fund units
Private equity
Fixed-income funds
Fund units
Opening balance 01.01.
4
1 301
3 403
9 732
42 470
14 521
43
Sold
0
0
-38
-388
-3 960
-1 735
-2
Bought
0
21
2 638
768
7 007
3 097
0
Unrealised changes
0
0
-124
594
5 419
1 395
2
Closing balance 31.12
4
1 322
5 879
10 706
50 936
17 279
42
Realised gains/losses
0
0
-2
16
2 031
167
0
The amounts in the level distribution can in turn be found in the financial position statement under various portfolios’ allocation of "financial instruments at fair value" and "buildings and other real estate". Unrealised changes are reflected in the line «Value changes on investments» in the different portfolios in the income statement.
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 include prices based on identical instruments, but where the instrument does not maintain a high enough trading frequency and is therefore not considered to be traded in an active market, as well as prices based on corresponding assets and price-leading indicators that can be confirmed from market information. Fixed income securities priced on the basis of interest rate paths are examples of instruments at level 2.
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 instruments were to be traded. The instruments covered at Level 3 in the Company include unlisted shares and private equity.
Valuations related to items in the various levels are described in note 25 for the Group. A further description of the pricing of investment property is presented in 2 for the Group. The fair value of assets and liabilities measured at amortized cost are stated in note 23. Level based classification of these items will be as follows; assets classified as held to maturity are included in level 1, lending and loans and receivables are included in level 2. Liabilities measured at amortized cost, will be categorized as follows: subordinated loans are included in both level 1 and 2, hybrid tier 1 securities are included in level 2 and debt to credit institutions are included in level 1. Information regarding pricing of these interest bearing instruments are available in note 25 for the Group.
No sensitivity analysis has been carried out on securities included in Level 3. A change in the variables of the pricing is considered of little significance on the securities. A sensitivity analysis for investment property is available in note 15 for the Group. On a general basis, a 5 percent change in the pricing would produce a change of NOK 4 308 million as of 31.12.2024 on the assets in level 3.
With regard to transferring securities between the levels, a limit is set for the number of trading days and the amount of trading for shares by separating Level 1 and Level 2. The general principles related to the distribution between levels basically concern whether the asset or liability is listed or not and whether the listing can be stated to be in an active market. For shares there is a further distinction between trading days and amount of trading which separates out listed securities that do not form part of an active market. The values at the end of the reporting period provide the basis for any movement between the levels.
During 2024 stocks amounting to NOK 115 million moved from Level 1 to Level 2, and NOK 989 million moved from level 2 to level 1. The amounts are related to equity instruments and the movements are due to change in liquidity. There were no other movements between the different levels in KLP.
Note 22. Shares and holdings in subsidiaries, associated enterprises and jointly controlled entities
NOK MILLIONS
Organization number
Holding %
OE on first acquisition
Acquisition cost
Book value 31.12.23
Additions/ disposals
Value adjustment
Profit/ loss share
Equity transaction¹
Dividend
Book value 31.12.24
SHARES IN THE CORPORATE PORTFOLIO PROPERTY SUBSIDIARIES
KLP Huset AS
Dronning Eufemiasgate 10
889828382
100 %
0
0
2 216
0
7
91
-80
0
2 234
0191 Oslo
KLP Zander Kaaes gt. 7 AS
Professor Brochs gate 12
999659527
100 %
0
790
852
0
-19
43
-40
0
836
7030 Trondheim
Total shares and units in property subsidiaries in the corporate portfolio
0
790
3 068
0
-12
133
-120
0
3 069
SHARES IN THE CORPORATE PORTFOLIO
SUBSIDIARIES (EXCL. PROPERTY)
KLP Skadeforsikring AS
Dronning Eufemiasgate 10
970896856
100 %
59
79
2 594
0
0
325
36
0
2 955
0191 Oslo
KLP Kapitalforvaltning AS
Dronning Eufemiasgate 10
968437666
100 %
7
14
422
0
0
79
-8
0
493
0191 Oslo
KLP Forsikringsservice AS
Dronning Eufemiasgate 10
967696676
100 %
0
0
8
0
0
0
1
0
9
0191 Oslo
KLP Banken AS
Beddingen 8
993749532
100 %
15
15
3 174
0
0
332
-67
0
3 439
7042 Trondheim
Total shares and units in subsidiaries (excl. property) in the corporate portfolio
80
108
6 198
0
0
736
-39
0
6 895
ASSOCIATED ENTERPRISES IN THE CORPORATE PORTFOLIO
Norsk Pensjon AS
Hansteens gate 2
890050212
25 %
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
6404 Molde
Total shares and units in associated enterprises in the corporate portfolio
5
3
3
0
0
0
0
0
3
Total shares and units in other subsidiaries, associated enterprises and jointly controlled entities in the corporate portfolio
85
110
6 200
0
0
736
-39
0
6 898
Total subsidiaries, associated enterprises and jointly controlled entities
85
901
9 269
0
-12
869
-159
0
9 967
PROPERTY SUBSIDIARIES
SHARES IN THE COMMON AND INVESTMENT OPTION PORTFOLIOS
KLP Eiendom AS
Dronning Eufemiasgate 10
988394750
100 %
0
0
74 037
3 350
1 633
-600
3 214
0
81 635
0191 Oslo
Total shares and units in property subsidiaries in the common and investment option portfolios
0
0
74 037
3 350
1 633
-600
3 214
0
81 635
SUBSIDIARIES IN THE COMMOM PORTFOLIO
Copenhagen Infrastructure Partners III GP APS
Nørregade 21
100 %
0
13
19
1
0
2
0
0
22
1165 København K.
Denmark
Copenhagen Infrastructure Partners II GP APS
Nørregade 21
100 %
9
16
6
2
0
-2
0
0
6
1165 København K.
Denmark
Copenhagen Infrastructure Partners IV GP
Nørregade 21
100 %
0
7
19
8
0
0
0
0
27
1165 København K.
Denmark
Total shares and units in subsidiaries in the commom portfolio
9
36
44
12
0
-1
0
0
55
JOINTLY CONTROLLED ENTITIES IN THE COMMON PORTFOLIO
KLP Norfund Investments IS
Fridtjof Nansens plass 4
999548636
49 %
0
1 140
1 442
327
0
201
0
0
1 971
0160 OSLO
Total shares and units in jointly controlled entities in the common portfolio
0
1 140
1 442
327
0
201
0
0
1 971
ASSOCIATED ENTERPRISES IN THE COMMON PORTFOLIO
Norfinance AS
Fridtjof Nansens plass 4
912764729
46.5 %
92
463
719
0
0
212
0
-22
910
0160 OSLO
Tensio AS
Kjøpmannsgata 7A
922828172
20.0 %
1 653
1 303
1 093
0
0
78
0
-50
1 121
7500 STJØRDAL
NEAS Energi Telekom AS
Fosnagata 12
960684737
33.3 %
357
343
347
0
0
-4
0
-8
335
6509 Kristiansund N
Runde Holdco AS
Vestre Strømkaien 7
923101284
20.6 %
400
184
719
-179
0
-21
0
-515
4
5008 Bergen
Odal Vind AS
Industrivegen 59
924824905
33.2 %
330
383
468
0
0
12
0
0
480
2120 Sagstua
KLP Norfund Investments India AS
Fridtjof Nansens plass 4
926888455
49.0 %
0
413
407
83
0
-19
0
0
472
0160 Oslo
SR Energy AB
Hvitfeldtsgatan 15
30.1 %
600
1 269
1 379
6
28
-10
0
0
1 402
411 20 Göteborg
Sweden
Skaftåsen Bidco AB
BOX 16285
23.2 %
86
86
43
0
-8
87
0
0
123
103 25 Stockholm
Sweden
Total shares and units in associated enterprises in the common portfolio
3 517
4 442
5 175
-90
20
336
0
-595
4 846
Total shares and units in other subsidiaries, associated enterprises and jointly controlled entities in the common portfolio
3 526
5 618
6 662
249
20
536
0
-595
6 873
¹ The column equity transaction include group contribution
Note 23. Fair value of financial assets and liabilities
For information regarding pricing of financial assets and liabilities see note 25 Fair value of financial assets and liabilities in the consolidated financial statement.
31.12.2024 NOK MILLIONS
Corporate portfolio
Common portfolio
Investment option portfolio
Total
Book value
Fair value
Book value
Fair value
Book value
Fair value
Book value
Fair value
ASSETS AT AMORTIZED COST
FIXED-INCOME SECURITIES
Norwegian bonds
5 759
6 175
70 443
66 437
387
366
76 589
72 978
Foreign bonds
15 866
14 642
139 489
132 998
637
605
155 992
148 245
Total fixed-income securities
21 625
20 818
209 932
199 435
1 024
971
232 581
221 223
OTHER LOANS AND RECEIVABLES
Secured loans
0
0
3 439
3 344
0
0
3 439
3 344
Lending with public sector guarantee
0
0
77 914
76 835
0
0
77 914
76 835
Loans abroad secured by mortgage and local government guarantee
0
0
6 104
6 163
0
0
6 104
6 163
Total other loans and receivables
0
0
87 456
86 341
0
0
87 456
86 341
Total financial assets at amortized cost
21 625
20 818
297 388
285 776
1 024
971
320 037
307 565
ASSETS AT FAIR VALUE
EQUITY CAPITAL INSTRUMENTS
Norwegian shares
4
4
16 838
16 838
0
0
16 842
16 842
Foreign shares
0
0
88 845
88 845
0
0
88 845
88 845
Total shares
4
4
105 683
105 683
0
0
105 687
105 687
Property funds
0
0
11 496
11 496
42
42
11 538
11 538
Norwegian equity funds
0
0
108 630
108 630
1 322
1 322
109 952
109 952
Foreign equity funds
0
0
56 104
56 104
0
0
56 104
56 104
Total equity fund units
0
0
176 230
176 230
1 364
1 364
177 594
177 594
Norwegian alternative investments
0
0
1 630
1 630
15
15
1 644
1 644
Foreign alternative investments
0
0
0
0
0
0
0
0
Total alternative investments
0
0
1 630
1 630
15
15
1 644
1 644
Total shares and units
4
4
283 543
283 543
1 379
1 379
284 926
284 926
DEBT INSTRUMENTS AT FAIR VALUE
Norwegian bonds
8 005
8 005
29 906
29 906
0
0
37 911
37 911
Foreign bonds
641
641
19 881
19 881
0
0
20 522
20 522
Norwegian fixed-income funds
2 980
2 980
25 153
25 153
311
311
28 445
28 445
Foreign fixed-income funds
0
0
26 782
26 782
0
0
26 782
26 782
Norwegian certificates
786
786
4 669
4 669
0
0
5 455
5 455
Foreign certificates
0
0
0
0
0
0
0
0
Fixed income securities
12 412
12 412
106 390
106 390
311
311
119 114
119 114
Norwegian loans and receivables
756
756
11 391
11 391
24
24
12 172
12 172
Foreign loans and receivables
1 670
1 670
5 033
5 033
12
12
6 715
6 715
Total loans and receivables
2 427
2 427
16 424
16 424
36
36
18 887
18 887
DERIVATIVES
Interest rate swaps
432
432
108
108
0
0
541
541
Share options
0
0
0
0
0
0
0
0
Forward exchange contracts
0
0
650
650
3
3
652
652
Total financial derivatives classified as assets
432
432
758
758
3
3
1 193
1 193
OTHER FINANCIAL ASSETS
Other financial assets
0
0
377
377
0
0
377
377
Total financial assets valued at fair value
15 275
15 275
407 492
407 492
1 728
1 728
424 496
424 496
LIABILITIES
DERIVATIVES
Interest rate swaps
0
0
481
481
0
0
481
481
Forward exchange contracts
25
25
4 016
4 016
17
17
4 059
4 059
Total financial derivatives classified as liabilities
25
25
4 497
4 497
17
17
4 540
4 540
SUBORDINATED LOAN CAPITAL
Subordinated loan capital
3 525
3 560
0
0
0
0
3 525
3 560
Hybrid Tier 1 securities
1 429
1 429
0
0
0
0
1 429
1 429
Total subordinated loan capital etc.
4 954
4 989
0
0
0
0
4 954
4 989
LIABILITIES TO CREDIT INSTITUTIONS
Norwegian call money ¹
0
0
0
0
0
0
0
0
Foreign call money ¹
510
510
2
2
0
0
512
512
Total liabilities to credit institutions
510
510
2
2
0
0
512
512
¹ Call money is collateral for paid/received margin related to derivatives.
31.12.2023 NOK MILLIONS
Corporate portfolio
Common portfolio
Investment option portfolio
Total
Book value
Fair value
Book value
Fair value
Book value
Fair value
Book value
Fair value
ASSETS – AT AMORTIZED COST
FIXED-INCOME SECURITIES
Norwegian bonds
5 810
5 559
66 375
64 318
337
321
72 521
70 198
Foreign bonds
15 447
14 829
139 745
133 814
652
620
155 844
149 263
Total fixed-income securities
21 256
20 388
206 120
198 132
989
941
228 365
219 461
OTHER LOANS AND RECEIVABLES
Secured loans
0
0
2 788
2 694
0
0
2 788
2 694
Lending with public sector guarantee
0
0
74 119
72 754
0
0
74 119
72 754
Loans abroad secured by mortgage and local government guarantee
0
0
5 059
5 108
0
0
5 059
5 108
Total other loans and receivables
0
0
81 966
80 556
0
0
81 966
80 556
Total financial assets at amortized cost
21 256
20 388
288 086
278 688
989
941
310 331
300 017
ASSETS – AT FAIR VALUE
EQUITY CAPITAL INSTRUMENTS
Norwegian shares
4
4
12 271
12 271
0
0
12 275
12 275
Foreign shares
0
0
61 977
61 977
0
0
61 977
61 977
Total shares
4
4
74 248
74 248
0
0
74 252
74 252
Property funds
0
0
10 156
10 156
43
43
10 198
10 198
Norwegian equity funds
0
0
89 369
89 369
1 048
1 048
90 417
90 417
Foreign equity funds
0
0
42 797
42 797
0
0
42 797
42 797
Total equity fund units
0
0
142 322
142 322
1 090
1 090
143 412
143 412
Norwegian alternative investments
0
0
2 497
2 497
14
14
2 511
2 511
Foreign alternative investments
0
0
0
0
0
0
0
0
Total alternative investments
0
0
2 497
2 497
14
14
2 511
2 511
Total shares and units
4
4
219 067
219 067
1 104
1 104
220 175
220 175
DEBT INSTRUMENTS AT FAIR VALUE
Norwegian bonds
7 118
7 118
29 814
29 814
0
0
36 932
36 932
Foreign bonds
857
857
19 388
19 388
0
0
20 245
20 245
Norwegian fixed-income funds
3 344
3 344
26 222
26 222
257
257
29 824
29 824
Foreign fixed-income funds
0
0
25 632
25 632
0
0
25 632
25 632
Norwegian certificates
440
440
2 298
2 298
0
0
2 738
2 738
Foreign certificates
0
0
898
898
0
0
898
898
Fixed income securities
11 760
11 760
104 252
104 252
257
257
116 269
116 269
Norwegian loans and receivables
414
414
14 977
14 977
25
25
15 417
15 417
Foreign loans and receivables
718
718
5 811
5 811
77
77
6 606
6 606
Total loans and receivables
1 132
1 132
20 788
20 788
102
102
22 023
22 023
DERIVATIVES
Interest rate swaps
437
437
963
963
0
0
1 400
1 400
Share options
0
0
0
0
0
0
0
0
Forward exchange contracts
89
89
8 851
8 851
24
24
8 964
8 964
Total financial derivatives classified as assets
527
527
9 814
9 814
24
24
10 365
10 365
OTHER FINANCIAL ASSETS
Other financial assets
1
1
790
790
0
0
791
791
Total financial assets valued at fair value
13 423
13 423
354 711
354 711
1 488
1 488
369 622
369 622
LIABILITIES
DERIVATIVES
Interest rate swaps
0
0
57
57
0
0
57
57
Forward exchange contracts
0
0
1 081
1 081
1
1
1 082
1 082
Total financial derivatives classified as liabilities
0
0
1 137
1 137
1
1
1 139
1 139
SUBORDINATED LOAN CAPITAL
Subordinated loan capital
3 361
3 327
0
0
0
0
3 361
3 327
Hybrid Tier 1 securities
1 434
1 434
0
0
0
0
1 434
1 434
Total subordinated loan capital etc.
4 795
4 761
0
0
0
0
4 795
4 761
LIABILITIES TO CREDIT INSTITUTIONS
Repos
0
0
0
0
0
0
0
0
Norwegian call money ¹
0
0
1 277
1 277
0
0
1 277
1 277
Foreign call money ¹
578
578
4 849
4 849
23
23
5 450
5 450
Total liabilities to credit institutions
578
578
6 126
6 126
23
23
6 727
6 727
¹ Call money is collateral for paid/received margin related to derivatives.
Note 24. Shares and units
Shares in Norwegian companies are disclosed with business registered number. Market value is stated in millions. Shares and units with market value lower than NOK 1.5 million are presented in category "other".
NOK MILLIONS
Organisation number
Volume
Market value
SHARES
EQUITIES IN NORWEGIAN COMPANIES
FINANCE INDUSTRY
AASEN SPAREBANK
937903502
56 846
7
AURSKOG SPAREBANK
937885644
133 763
31
B2 IMPACT ASA
992249986
1 025 043
10
DNB BANK ASA
984851006
4 035 879
916
FLEKKEFJORD SPAREBANK
937894627
52 033
6
GJENSIDIGE FORSIKRING ASA
995568217
975 155
196
GRONG SPAREBANK
937903146
117 441
18
HOLAND OG SETSKOG SPAREBANK
937885822
26 014
4
JAREN SPAREBANK
937895976
109 974
36
MELHUS SPAREBANK
937901291
69 780
11
NIDAROS SPAREBANK
937902719
43 558
4
ROGALAND SPAREBANK
915691161
359 311
45
ROMERIKE SPAREBANK
937885911
118 475
15
ROMSDAL SPAREBANK
937900775
87 800
11
SKUE SPAREBANK
837889812
93 596
26
SOGN SPAREBANK
837897912
8 679
2
SPAREBANK 1 HELGELAND
937904029
441 971
64
SPAREBANK 1 NORDMOERE
937899408
159 416
23
SPAREBANK 1 NORD-NORGE
952706365
3 407 151
421
SPAREBANK 1 OESTLANDET
920426530
2 044 072
321
SPAREBANK 1 OSTFOLD AKERSHUS
837884942
187 091
71
SPAREBANK 1 RINGERIKE HADELA
937889275
254 481
84
SPAREBANK 1 SMN
937901003
4 742 748
813
SPAREBANK 1 SOR-NORGE ASA
937895321
890 414
131
SPAREBANK 68 GRADER NORD
937905378
58 430
10
SPAREBANKEN MORE-CAP CERT
937899319
1 692 107
164
SPAREBANKEN OST
937888937
667 442
48
SPAREBANKEN SOR
937894538
1 127 403
223
SPAREBANKEN VEST
832554332
3 484 167
494
STOREBRAND ASA
916300484
2 143 997
260
SUNNDAL SPAREBANK
937899963
54 286
7
TROENDELAG SPA
937902174
37 434
4
TYSNES SPAREBANK
937897375
58 922
7
TOTAL FINANCE INDUSTRIES NORWEGIAN COMPANIES
4 482
OTHER EQUITIES
AF GRUPPEN ASA
938702675
261 200
39
AKER ASA-A SHARES
886581432
107 321
59
AKER BP ASA
989795848
1 555 315
345
AKER SOLUTIONS ASA
913748174
1 302 942
41
ARENDALS FOSSEKOMPANI ASA
910261525
67 383
10
ATEA ASA
920237126
378 661
53
BONHEUR ASA
830357432
102 361
26
BORREGAARD ASA
998753562
433 203
79
BOUVET ASA
974442167
424 689
32
BW LPG LTD
404 324
51
CLOUDBERRY CLEAN ENERGY ASA
919967072
833 608
10
CRAYON GROUP HOLDING AS
997602234
412 651
51
DNO ASA
921526121
3 989 089
42
DOF GROUP ASA
930053112
800 165
68
EFFRA HOLDCO AS
932058677
5 970
1 807
ELKEM ASA
911382008
1 385 042
24
ELMEA AS
986347801
10 290
187
ELMERA GROUP ASA
920153577
522 886
20
ENTRA ASA
999296432
219 167
25
EQUINOR ASA
923609016
4 865 533
1 290
EUROPRIS ASA
997639588
803 677
58
FRONTLINE PLC
465 827
73
HOEGH AUTOLINERS ASA
985459614
547 731
62
ISTAD AS
880250302
13 000
165
KID ASA
988384135
185 856
25
KITRON ASA
976605713
909 574
31
KONGSBERG AUTOMOTIVE ASA
942593821
4 579 844
9
KONGSBERG GRUPPEN ASA
943753709
451 323
578
LEROY SEAFOOD GROUP ASA
975350940
1 290 450
63
MOWI ASA
964118191
2 154 464
420
MPC CONTAINER SHIPS AS
918494316
1 815 334
38
NEL ASA
979938799
8 044 772
22
NMI GP IV AS
922100209
67 742
7
NMI GP IV AS
922100209
1 331 815
13
NORDIC CREDIT RATING AS
911721287
29 970
4
NORDIC MICROFINANCE INITIATIVE AS (TIDL. NMI AS)
917763399
6 124 367
12
NORDIC SEMICONDUCTOR ASA
966011726
830 161
83
NORSK HYDRO ASA
914778271
6 658 142
416
NORWEGIAN AIR SHUTTLE AS
965920358
3 690 188
41
NORWEGIAN MICROFINANCE INITIATIVE AS (SPIN OFF)
917763399
2 500 000
9
NYKODE THERAPEUTICS ASA
990646066
1 021 741
3
ORKLA ASA
910747711
3 705 838
364
PHOTOCURE ASA
967598593
110 954
7
RINGERIKS-KRAFT AS
976957628
150
226
SALMAR ASA
960514718
359 455
194
SCATEC ASA
990918546
573 691
46
SCHIBSTED ASA-B SHS
933739384
458 236
153
SCHIBSTED ASA-CL A
933739384
346 917
122
SKOGINVEST AS
3 825 000
38
STOLT-NIELSEN LTD
199936806
112 679
33
SUBSEA 7 SA
1 084 491
195
TELENOR ASA
982463718
3 046 341
387
TGS ASA
976695372
939 416
106
TOMRA SYSTEMS ASA
927124238
1 068 713
156
TOPCO AS (OSLOFJORD VARME)
920349455
180
599
TRONDERENERGI AS
980417824
1 652 744
1 118
TRONDERENERGI VEKST HOLDING AS
980417824
390 951
874
TUSSA KRAFT AS
916929641
591
823
VÅR ENERGI ASA
919160675
4 182 076
147
VEIDEKKE ASA
917103801
454 716
65
WALLENIUS WILHELMSEN ASA
995216604
509 139
48
WILH WILHELMSEN HOLDING-A
995277905
65 462
27
YARA INTERNATIONAL ASA
986228608
805 852
242
OTHER
0
TOTAL OTHER NORWEGIAN EQUITIES
12 360
TOTAL NORWEGIAN EQUITIES
16 842
OF WHICH LISTED EQUITIES
65,0 %
EQUITIES IN FOREIGN COMPANIES
FINANCE INDUSTRY
ABN AMRO BANK NV-CVA
73 628
13
ADMIRAL GROUP PLC
29 354
11
ADYEN NV
2 234
38
AEGON LTD
167 785
11
AFLAC INC
60 144
71
AGEAS
14 188
8
AIA GROUP LTD
1 250 660
103
AIB GROUP PLC
485 821
30
ALLIANZ SE-REG
43 507
151
ALLSTATE CORP
28 109
62
ALLY FINANCIAL INC
29 600
12
AMERICAN EXPRESS CO
68 974
232
AMERICAN FINANCIAL GROUP INC
8 400
13
AMERICAN INTERNATIONAL GROUP
76 247
63
AMERIPRISE FINANCIAL INC
11 170
68
AMUNDI SA
6 394
5
ANNALY CAPITAL MANAGEMENT IN
43 325
9
ANZ GROUP HOLDINGS LTD
334 071
67
AON PLC-CLASS A
21 773
89
APOLLO GLOBAL MANAGEMENT INC
42 604
80
ARCH CAPITAL GROUP LTD
41 500
44
ARES MANAGEMENT CORP - A
18 900
38
ARTHUR J GALLAGHER & CO
27 400
88
ASR NEDERLAND NV
13 755
7
ASSURANT INC
4 400
11
ASX LTD
17 223
8
AVIVA PLC
253 289
17
BANCO SANTANDER SA
1 863 534
97
BANK OF AMERICA CORP
781 010
390
BANK OF IRELAND GROUP PLC
115 339
12
BANK OF MONTREAL
81 523
90
BANK OF NEW YORK MELLON CORP
79 981
70
BANK OF NOVA SCOTIA
144 353
88
BANQUE CANTONALE VAUDOIS-REG
4 684
5
BARCLAYS PLC
1 709 439
65
BERKSHIRE HATHAWAY INC-CL B
147 951
762
BLACKROCK INC
16 508
192
BLACKSTONE INC
79 400
155
BLOCK INC
62 300
60
BNP PARIBAS
114 704
80
BOC HONG KONG HOLDINGS LTD
375 700
14
BPER BANCA SPA
116 043
8
BROOKFIELD ASSET MGMT-A
41 785
26
BROOKFIELD CORP
153 943
100
BROWN & BROWN INC
26 700
31
CAIXABANK SA
429 045
26
CAN IMPERIAL BK OF COMMERCE
113 600
81
CAPITAL ONE FINANCIAL CORP
35 388
72
CARLYLE GROUP INC/THE
24 700
14
CBOE GLOBAL MARKETS INC
12 900
29
CHIBA BANK LTD/THE
45 000
4
CHUBB LTD
45 116
142
CINCINNATI FINANCIAL CORP
18 300
30
CITIGROUP INC
212 726
170
CITIZENS FINANCIAL GROUP
45 400
23
CME GROUP INC
40 020
106
COINBASE GLOBAL INC -CLASS A
20 600
58
COMMERZBANK AG
127 132
23
COMMONWEALTH BANK OF AUSTRAL
185 911
200
CONCORDIA FINANCIAL GROUP LT
156 100
10
COREBRIDGE FINANCIAL INC
22 600
8
CORPAY INC
8 720
34
CREDIT AGRICOLE SA
102 843
16
CVC CAPITAL PARTNERS PLC
24 235
6
DAI-ICHI LIFE HOLDINGS INC
94 300
29
DAIWA SECURITIES GROUP INC
171 700
13
DANSKE BANK A/S
77 238
25
DBS GROUP HOLDINGS LTD
221 332
81
DEUTSCHE BANK AG-REGISTERED
218 864
43
DEUTSCHE BOERSE AG
20 460
54
DISCOVER FINANCIAL SERVICES
53 344
105
EDENRED
87 041
33
EQT AB
44 076
14
EQUITABLE HOLDINGS INC
37 100
20
ERIE INDEMNITY COMPANY-CL A
3 100
15
ERSTE GROUP BANK AG
42 054
29
EURAZEO SE
2 723
2
EURONEXT NV
9 686
12
EVEREST GROUP LTD
5 100
21
EXOR NV
12 969
14
FACTSET RESEARCH SYSTEMS INC
4 400
24
FAIRFAX FINANCIAL HLDGS LTD
2 332
37
FIDELITY NATIONAL FINANCIAL
32 500
21
FIDELITY NATIONAL INFO SERV
68 681
63
FIFTH THIRD BANCORP
80 705
39
FINECOBANK SPA
63 171
12
FIRST CITIZENS BCSHS -CL A
1 000
24
FISERV INC
67 877
158
FRANKLIN RESOURCES INC
38 304
9
FUTU HOLDINGS LTD-ADR
14 400
13
GENERALI
105 371
34
GLOBAL PAYMENTS INC
31 946
41
GOLDMAN SACHS GROUP INC
35 274
229
GREAT-WEST LIFECO INC
38 148
14
GROUPE BRUXELLES LAMBERT NV
13 141
10
HANG SENG BANK LTD
70 800
10
HANNOVER RUECK SE
6 062
17
HARGREAVES LANSDOWN PLC
20 856
3
HARTFORD FINANCIAL SVCS GRP
47 811
59
HELVETIA HOLDING AG-REG
3 740
7
HONG KONG EXCHANGES & CLEAR
137 381
59
HSBC HOLDINGS PLC
2 081 333
232
HUNTINGTON BANCSHARES INC
172 900
32
IA FINANCIAL CORP INC
8 879
9
IGM FINANCIAL INC
7 300
3
INDUSTRIVARDEN AB-A SHS
10 762
4
INDUSTRIVARDEN AB-C SHS
10 187
4
INFRATIL LTD
98 876
8
ING GROEP NV
388 908
69
INSURANCE AUSTRALIA GROUP
310 123
18
INTACT FINANCIAL CORP
19 300
40
INTERCONTINENTAL EXCHANGE IN
63 595
108
INTESA SANPAOLO
1 747 316
79
INVESTOR AB-B SHS
201 483
60
JACK HENRY & ASSOCIATES INC
7 300
15
JAPAN EXCHANGE GROUP INC
91 400
12
JAPAN POST BANK CO LTD
143 400
15
JAPAN POST HOLDINGS CO LTD
237 100
26
JAPAN POST INSURANCE CO LTD
19 000
4
JPMORGAN CHASE & CO
319 115
869
JULIUS BAER GROUP LTD
18 674
14
KBC GROUP NV
27 047
24
KEYCORP
115 500
22
KKR & CO INC
68 800
116
LEGAL & GENERAL GROUP PLC
629 065
21
LLOYDS BANKING GROUP PLC
7 166 456
56
LOEWS CORP
23 400
23
LONDON STOCK EXCHANGE GROUP
56 222
90
LPL FINANCIAL HOLDINGS INC
9 000
33
LUNDBERGS AB-B SHS
7 970
4
M & T BANK CORP
17 316
37
MACQUARIE GROUP LTD
38 597
60
MANULIFE FINANCIAL CORP
196 300
68
MARKEL GROUP INC
1 520
30
MARKETAXESS HOLDINGS INC
6 200
16
MARSH & MCLENNAN COS
54 654
132
MASTERCARD INC - A
92 707
554
MEDIBANK PRIVATE LTD
377 888
10
MEDIOBANCA SPA
72 332
12
METLIFE INC
73 098
68
M&G PLC
189 065
5
MITSUBISHI HC CAPITAL INC
78 300
6
MITSUBISHI UFJ FINANCIAL GRO
1 233 498
164
MIZUHO FINANCIAL GROUP INC
267 941
75
MOODY'S CORP
18 276
98
MORGAN STANLEY
136 287
195
MS&AD INSURANCE GROUP HOLDIN
133 560
33
MSCI INC
9 000
61
MUENCHENER RUECKVER AG-REG
15 355
88
NASDAQ INC
49 700
44
NATIONAL AUSTRALIA BANK LTD
344 791
90
NATIONAL BANK OF CANADA
37 992
39
NATWEST GROUP PLC
782 900
45
NEXI SPA
42 859
3
NN GROUP NV
29 012
14
NOMURA HOLDINGS INC
317 800
21
NORDEA BANK ABP
345 449
43
NORTHERN TRUST CORP
24 050
28
ONEX CORPORATION
5 400
5
ORIX CORP
129 500
32
OVERSEA-CHINESE BANKING CORP
416 766
58
PARTNERS GROUP HOLDING AG
2 416
37
PAYPAL HOLDINGS INC
116 320
113
PHOENIX GROUP HOLDINGS PLC
86 575
6
PNC FINANCIAL SERVICES GROUP
44 228
97
POSTE ITALIANE SPA
69 228
11
POWER CORP OF CANADA
64 883
23
PRINCIPAL FINANCIAL GROUP
27 600
24
PROGRESSIVE CORP
65 052
177
PRUDENTIAL FINANCIAL INC
39 302
53
PRUDENTIAL PLC
283 393
26
QBE INSURANCE GROUP LTD
435 305
58
RAYMOND JAMES FINANCIAL INC
22 560
40
REGIONS FINANCIAL CORP
90 941
24
RESONA HOLDINGS INC
269 942
22
ROBINHOOD MARKETS INC - A
141 999
60
ROYAL BANK OF CANADA
156 519
214
SAMPO OYJ-A SHS
50 972
24
SBI HOLDINGS INC
39 270
11
SCHRODERS PLC
53 664
2
SCHWAB (CHARLES) CORP
177 568
149
SEI INVESTMENTS COMPANY
9 500
9
SHIZUOKA FINANCIAL GROUP INC
34 000
3
SINGAPORE EXCHANGE LTD
128 600
14
SKANDINAVISKA ENSKILDA BAN-A
186 509
29
SOCIETE GENERALE SA
83 104
26
SOFINA
1 044
3
SOMPO HOLDINGS INC
95 400
28
S&P GLOBAL INC
35 621
201
STANDARD CHARTERED PLC
249 464
35
STATE STREET CORP
36 943
41
SUMITOMO MITSUI FINANCIAL GR
417 813
114
SUMITOMO MITSUI TRUST GROUP
69 952
19
SUN LIFE FINANCIAL INC
66 390
45
SUNCORP GROUP LTD
159 524
21
SVENSKA HANDELSBANKEN-A SHS
170 643
20
SWEDBANK AB - A SHARES
89 231
20
SWISS LIFE HOLDING AG-REG
3 520
31
SWISS RE AG
34 612
57
SYNCHRONY FINANCIAL
46 210
34
T ROWE PRICE GROUP INC
23 323
30
TALANX AG
8 489
8
T&D HOLDINGS INC
65 800
14
TMX GROUP LTD
42 500
15
TOAST INC-CLASS A
43 600
18
TOKIO MARINE HOLDINGS INC
208 737
86
TORONTO-DOMINION BANK
196 444
119
TRADEWEB MARKETS INC-CLASS A
13 900
21
TRAVELERS COS INC/THE
26 510
73
TRUIST FINANCIAL CORP
148 202
73
TRYG A/S
33 548
8
UBS GROUP AG-REG
366 538
127
UNICREDIT SPA
171 711
77
UNIPOL ASSICURAZIONI SPA
44 217
6
UNITED OVERSEAS BANK LTD
149 323
45
US BANCORP
184 032
100
VISA INC-CLASS A SHARES
186 190
668
WELLS FARGO & CO
384 262
307
WESTPAC BANKING CORP
386 155
88
WILLIS TOWERS WATSON PLC
11 468
41
WISE PLC - A
69 302
11
WR BERKLEY CORP
29 662
20
ZURICH INSURANCE GROUP AG
16 257
110
3I GROUP PLC
105 779
54
Other
0
TOTAL FINANCE INDUSTRY FOREIGN COMPANIES
14 414
OTHER EQUITY IN FOREIGN COMPANIES
ABB LTD-REG
178 403
110
ABBOTT LABORATORIES
192 700
248
ABBVIE INC
196 636
397
ACCENTURE PLC-CL A
69 829
279
ACCIONA SA
4 426
6
ACCOR SA
18 630
10
ACS ACTIVIDADES CONS Y SERV
28 255
16
ADDTECH AB-B SHARES
23 802
7
ADECCO GROUP AG-REG
53 481
15
ADIDAS AG
18 205
50
ADOBE INC
49 091
248
ADP
10 532
14
ADVANCED MICRO DEVICES
179 498
246
ADVANTEST CORP
87 100
58
AECOM
43 500
53
AENA SME SA
19 020
44
AEON CO LTD
80 000
21
AERCAP HOLDINGS NV
53 100
58
AGC INC
17 360
6
AGILENT TECHNOLOGIES INC
33 621
51
AGNICO EAGLE MINES LTD
87 676
78
AIR CANADA
22 700
4
AIR LIQUIDE SA
64 113
118
AIR PRODUCTS & CHEMICALS INC
24 700
81
AIRBNB INC-CLASS A
49 100
73
AISIN CORP
37 800
5
AJINOMOTO CO INC
48 000
22
AKAMAI TECHNOLOGIES INC
15 200
17
AKZO NOBEL N.V.
16 688
11
ALBEMARLE CORP
12 000
12
ALBERTSONS COS INC - CLASS A
45 800
10
ALCON INC
56 228
54
ALEXANDRIA REAL ESTATE EQUIT
17 850
20
ALFA LAVAL AB
33 259
16
ALIGN TECHNOLOGY INC
7 800
18
ALIMENTATION COUCHE-TARD INC
87 334
55
ALLEGION PLC
15 600
23
ALNYLAM PHARMACEUTICALS INC
13 200
35
ALPHABET INC-CL A
657 000
1 413
ALPHABET INC-CL C
563 180
1 218
ALTAGAS LTD
81 257
21
AMADEUS IT GROUP SA
92 323
73
AMAZON.COM INC
1 056 080
2 631
AMCOR PLC
174 800
19
AMERICAN HOMES 4 RENT- A
39 200
17
AMERICAN TOWER CORP
51 908
108
AMERICAN WATER WORKS CO INC
36 500
52
AMETEK INC
25 950
53
AMGEN INC
59 523
176
AMPHENOL CORP-CL A
133 588
105
AMPLIFON SPA
7 430
2
ANA HOLDINGS INC
43 900
9
ANALOG DEVICES INC
55 040
133
ANGLO AMERICAN PLC
210 930
71
ANSYS INC
10 500
40
ANTOFAGASTA PLC
49 836
11
AP MOLLER-MAERSK A/S-A
307
6
AP MOLLER-MAERSK A/S-B
484
9
APA CORP
96 200
25
APA GROUP
137 071
7
APPLE INC
1 700 012
4 834
APPLIED MATERIALS INC
92 240
170
APPLOVIN CORP-CLASS A
22 700
83
APTIV PLC
28 109
19
ARC RESOURCES LTD
181 200
37
ARCELORMITTAL
49 531
13
ARCHER-DANIELS-MIDLAND CO
149 621
86
ARGENX SE
6 144
43
ARISTA NETWORKS INC
118 800
149
ARKEMA
4 616
4
ASAHI KASEI CORP
118 500
9
ASHTEAD GROUP PLC
50 630
36
ASICS CORP
68 400
15
ASM INTERNATIONAL NV
5 254
35
ASML HOLDING NV
44 385
354
ASPEN TECHNOLOGY INC
5 800
16
ASSA ABLOY AB-B
112 592
38
ASSOCIATED BRITISH FOODS PLC
57 930
17
ASTELLAS PHARMA INC
202 620
22
ASTRAZENECA PLC
172 182
256
ATLAS COPCO AB-A SHS
298 516
52
ATLAS COPCO AB-B SHS
179 806
28
ATLASSIAN CORP-CL A
17 800
49
ATMOS ENERGY CORP
49 100
78
AT&T INC
1 031 211
267
AUCKLAND INTL AIRPORT LTD
109 874
6
AUTO TRADER GROUP PLC
98 243
11
AUTODESK INC
24 100
81
AUTOMATIC DATA PROCESSING
45 634
152
AUTOSTORE HOLDINGS LTD
5 775 998
64
AUTOZONE INC
1 955
71
AVALONBAY COMMUNITIES INC
15 235
38
AVANTOR INC
80 300
19
AVERY DENNISON CORP
9 611
20
AVOLTA AG
25 272
12
AXON ENTERPRISE INC
12 100
82
AZRIELI GROUP LTD
2 982
3
BACHEM HOLDING AG
2 130
2
BAKER HUGHES CO
122 781
57
BAKKAFROST P/F
242 636
152
BALL CORP
35 990
23
BANDAI NAMCO HOLDINGS INC
81 600
22
BARRATT REDROW PLC
84 588
5
BARRY CALLEBAUT AG-REG
643
10
BAXTER INTERNATIONAL INC
54 717
18
BAYER AG-REG
115 317
26
BAYERISCHE MOTOREN WERKE AG
34 099
32
BAYERISCHE MOTOREN WERKE-PRF
5 429
5
BCE INC
8 280
2
BE SEMICONDUCTOR INDUSTRIES
7 088
11
BECHTLE AG
8 775
3
BECTON DICKINSON AND CO
31 081
80
BEIERSDORF AG
19 052
28
BEIJER REF AB
50 060
8
BENTLEY SYSTEMS INC-CLASS B
19 600
10
BERKELEY GROUP HOLDINGS/THE
9 528
5
BEST BUY CO INC
23 384
23
BHP GROUP LTD
563 341
157
BIOGEN INC
15 494
27
BIOMARIN PHARMACEUTICAL INC
23 400
17
BIOMERIEUX
4 652
6
BIO-RAD LABORATORIES-A
3 000
11
BIO-TECHNE CORP
14 400
12
BKW AG
2 144
4
BLUESCOPE STEEL LTD
38 799
5
BOLIDEN AB
33 028
11
BOLLORE SE
197 126
14
BOOKING HOLDINGS INC
3 711
209
BOOZ ALLEN HAMILTON HOLDINGS
43 200
63
BOSTON SCIENTIFIC CORP
163 227
166
BOUYGUES SA
27 808
9
BP PLC
1 891 378
106
BRAMBLES LTD
440 816
60
BRENNTAG SE
13 293
9
BRIDGESTONE CORP
64 600
25
BRISTOL-MYERS SQUIBB CO
229 178
147
BROADCOM INC
493 810
1 300
BROADRIDGE FINANCIAL SOLUTIO
12 700
33
BROTHER INDUSTRIES LTD
17 800
3
BT GROUP PLC
820 121
17
BUILDERS FIRSTSOURCE INC
12 200
20
BUNGE GLOBAL SA
49 800
44
BUNZL PLC
43 498
20
BUREAU VERITAS SA
33 512
11
BURLINGTON STORES INC
7 700
25
BXP INC
14 483
12
CADELER A/S
1 098 039
70
CADENCE DESIGN SYS INC
30 400
104
CAE INC
84 524
24
CAMDEN PROPERTY TRUST
13 400
18
CAN APARTMENT PROP REAL ESTA
11 050
4
CANADIAN NATL RAILWAY CO
62 416
72
CANADIAN PACIFIC KANSAS CITY
198 700
163
CANADIAN TIRE CORP-CLASS A
14 500
17
CANADIAN UTILITIES LTD-A
52 817
14
CANON INC
107 950
40
CAPCOM CO LTD
43 200
11
CAPGEMINI SE
16 402
30
CAPITALAND ASCENDAS REIT
481 842
10
CAPITALAND INTEGRATED COMMER
566 087
9
CAPITALAND INVESTMENT LTD/SI
325 300
7
CAR GROUP LTD
29 587
7
CARDINAL HEALTH INC
27 133
36
CARL ZEISS MEDITEC AG - BR
2 900
2
CARLISLE COS INC
4 900
21
CARMAX INC
19 100
18
CARNIVAL PLC-ADR
139 600
36
CARREFOUR SA
148 872
24
CARRIER GLOBAL CORP
91 874
71
CARVANA CO
12 700
29
CBRE GROUP INC - A
34 000
51
CCL INDUSTRIES INC - CL B
12 100
7
CDW CORP/DE
14 500
29
CELLNEX TELECOM SA
61 522
22
CENCORA INC
18 784
48
CENTENE CORP
55 920
38
CENTRAL JAPAN RAILWAY CO
178 700
38
CENTRICA PLC
604 480
11
CGI INC
23 300
29
C.H. ROBINSON WORLDWIDE INC
10 800
13
CHARLES RIVER LABORATORIES
6 200
13
CHARTER COMMUNICATIONS INC-A
10 012
39
CHECK POINT SOFTWARE TECH
24 000
51
CHENIERE ENERGY INC
29 600
72
CHEVRON CORP
178 500
294
CHIPOTLE MEXICAN GRILL INC
153 300
105
CHOCOLADEFABRIKEN LINDT-PC
89
11
CHOCOLADEFABRIKEN LINDT-REG
13
16
CHUGAI PHARMACEUTICAL CO LTD
73 700
37
CHURCH & DWIGHT CO INC
28 300
34
CIE FINANCIERE RICHEMO-A REG
78 476
136
CINTAS CORP
50 788
105
CISCO SYSTEMS INC
450 011
302
CK ASSET HOLDINGS LTD
183 417
9
CK HUTCHISON HOLDINGS LTD
509 417
31
CLARIANT AG-REG
16 212
2
CLOROX COMPANY
12 318
23
CLOUDFLARE INC - CLASS A
37 900
46
CMS ENERGY CORP
34 000
26
CNH INDUSTRIAL NV
90 117
12
COCA-COLA CO/THE
548 466
388
COCA-COLA EUROPACIFIC PARTNE
51 800
45
COCA-COLA HBC AG-DI
24 723
10
COCHLEAR LTD
8 262
17
COGNIZANT TECH SOLUTIONS-A
52 854
46
COLES GROUP LTD
176 032
23
COLGATE-PALMOLIVE CO
99 459
103
COLOPLAST-B
14 943
19
COMCAST CORP-CLASS A
443 416
189
COMPAGNIE DE SAINT GOBAIN
50 933
51
COMPASS GROUP PLC
312 918
118
COMPUTERSHARE LTD
124 892
30
CONAGRA BRANDS INC
67 239
21
CONOCOPHILLIPS
171 627
193
CONSOLIDATED EDISON INC
114 710
116
CONSTELLATION ENERGY
55 121
140
CONSTELLATION SOFTWARE INC
2 200
77
CONTINENTAL AG
11 437
9
COOPER COS INC/THE
19 600
20
COPART INC
96 200
63
CORNING INC
101 148
55
CORTEVA INC
74 753
48
COSTAR GROUP INC
48 400
39
COSTCO WHOLESALE CORP
49 306
513
COVESTRO AG-TEND
24 078
16
COVIVIO
7 328
4
CRH PLC
78 573
83
CRODA INTERNATIONAL PLC
11 374
5
CROWDSTRIKE HOLDINGS INC - A
27 400
106
CROWN CASTLE INC
48 413
50
CROWN HOLDINGS INC
16 100
15
CSL LTD
54 166
107
CSX CORP
224 578
82
CTS EVENTIM AG & CO KGAA
9 729
9
CUMMINS INC
35 480
140
CVS HEALTH CORP
142 477
73
CYBERARK SOFTWARE LTD/ISRAEL
5 800
22
DAI NIPPON PRINTING CO LTD
98 400
16
DAIFUKU CO LTD
28 200
7
DAIICHI SANKYO CO LTD
205 925
65
DAIKIN INDUSTRIES LTD
29 800
40
DAIMLER TRUCK HOLDING AG
59 978
26
DAITO TRUST CONSTRUCT CO LTD
4 800
6
DAIWA HOUSE INDUSTRY CO LTD
70 700
25
DANAHER CORP
76 223
199
DANONE
98 619
75
DARDEN RESTAURANTS INC
13 000
28
DASSAULT SYSTEMES SE
67 895
27
DATADOG INC - CLASS A
29 500
48
DAVITA INC
6 200
11
DAYFORCE INC
26 300
22
DECKERS OUTDOOR CORP
19 200
44
DEERE & CO
46 834
225
DELIVEROO PLC
378 154
8
DELIVERY HERO SE
20 747
7
DELL TECHNOLOGIES -C
35 200
46
DELTA AIR LINES INC
30 670
21
DEMANT A/S
8 840
4
DENSO CORP
207 900
33
DENTSU GROUP INC
18 100
5
DESCARTES SYSTEMS GRP/THE
6 400
8
DEUTSCHE LUFTHANSA-REG
226 115
16
DEUTSCHE TELEKOM AG-REG
400 705
136
DEVON ENERGY CORP
72 900
27
DEXCOM INC
49 400
44
DHL GROUP
112 155
45
DIAMONDBACK ENERGY INC
21 700
40
DIASORIN SPA
1 527
2
DICK'S SPORTING GOODS INC
6 600
17
D'IETEREN GROUP
2 776
5
DIGITAL REALTY TRUST INC
34 700
70
DISCO CORP
10 600
33
DOCUSIGN INC
21 900
22
DOLLAR GENERAL CORP
28 662
25
DOLLAR TREE INC
23 451
20
DOLLARAMA INC
31 100
34
DOMINO'S PIZZA INC
5 870
28
DOORDASH INC - A
33 300
63
DOVER CORP
22 677
48
DOW INC
87 453
40
DR HORTON INC
32 100
51
DR ING HC F PORSCHE AG
12 708
9
DSM-FIRMENICH AG
19 742
23
DSV A/S
22 934
55
DUPONT DE NEMOURS INC
48 653
42
DYNATRACE INC
39 800
25
EAST JAPAN RAILWAY CO
89 706
18
EATON CORP PLC
44 416
167
EBAY INC
59 274
42
ECOLAB INC
28 623
76
EDISON INTERNATIONAL
72 989
66
EDP RENOVAVEIS SA
25 993
3
EDWARDS LIFESCIENCES CORP
68 600
58
EIFFAGE
13 077
13
EISAI CO LTD
24 000
8
ELECTRONIC ARTS INC
28 160
47
ELEMENT FLEET MANAGEMENT COR
95 000
22
ELEVANCE HEALTH INC
25 896
108
ELI LILLY & CO
90 523
794
ELIA GROUP SA/NV
5 680
5
ELISA OYJ
14 986
7
EMCOR GROUP INC
13 400
69
EMERSON ELECTRIC CO
95 639
135
EMPIRE CO LTD 'A'
12 900
4
ENDEAVOUR GROUP LTD/AUSTRALI
164 082
5
ENDEAVOUR MINING PLC
55 628
11
ENDESA SA
71 839
18
ENEL SPA
1 526 665
124
ENEOS HOLDINGS INC
384 855
23
ENGIE
266 163
48
ENI SPA
285 770
44
ENPHASE ENERGY INC
15 000
12
ENTEGRIS INC
15 300
17
EOG RESOURCES INC
64 500
90
E.ON SE
418 325
55
EPAM SYSTEMS INC
6 900
18
EPIROC AB-A
67 452
13
EPIROC AB-B
33 875
6
EQUIFAX INC
13 200
38
EQUINIX INC
10 652
114
EQUITY LIFESTYLE PROPERTIES
16 900
13
EQUITY RESIDENTIAL
39 201
32
ERICSSON LM-B SHS
343 663
32
ESSENTIAL UTILITIES INC
78 100
32
ESSEX PROPERTY TRUST INC
8 000
26
ESSILORLUXOTTICA
32 765
90
ESSITY AKTIEBOLAG-B
67 614
21
ESTEE LAUDER COMPANIES-CL A
26 328
22
EUROFINS SCIENTIFIC
11 287
7
EVERSOURCE ENERGY
116 322
76
EVONIK INDUSTRIES AG
40 599
8
EXACT SCIENCES CORP
19 400
12
EXELON CORP
206 363
88
EXPEDIA GROUP INC
12 450
26
EXPEDITORS INTL WASH INC
16 000
20
EXPERIAN PLC
106 988
52
EXTRA SPACE STORAGE INC
23 200
39
EXXON MOBIL CORP
544 630
665
FAIR ISAAC CORP
2 800
63
FANUC CORP
121 700
37
FAST RETAILING CO LTD
21 600
84
FASTENAL CO
61 600
50
FASTIGHETS AB BALDER-B SHRS
70 734
6
FEDEX CORP
25 783
82
FERGUSON ENTERPRISES INC
24 601
48
FERRARI NV
14 002
67
FERROVIAL SE
58 616
28
FIRST QUANTUM MINERALS LTD
94 278
14
FIRST SOLAR INC
10 700
21
FIRSTSERVICE CORP
4 300
8
FISHER & PAYKEL HEALTHCARE C
82 135
20
FLEX LNG LTD
85 464
22
FORD MOTOR CO
439 208
49
FORTESCUE LTD
179 447
23
FORTINET INC
75 300
81
FORTIVE CORP
52 198
44
FORTUM OYJ
63 184
10
FORTUNE BRANDS INNOVATIONS I
14 400
11
FOX CORP - CLASS A
27 900
15
FOX CORP - CLASS B
14 600
8
FRANCO-NEVADA CORP
29 164
38
FRESENIUS MEDICAL CARE AG
17 536
9
FRESENIUS SE & CO KGAA
53 345
21
FUJI ELECTRIC CO LTD
18 200
11
FUJIFILM HOLDINGS CORP
120 000
29
FUJIKURA LTD
27 500
13
FUJITSU LIMITED
185 800
38
F5 INC
7 000
20
GALDERMA GROUP AG
10 760
14
GALP ENERGIA SGPS SA
162 387
30
GARMIN LTD
18 100
42
GARTNER INC
8 500
47
GE HEALTHCARE TECHNOLOGY
51 009
45
GE VERNOVA INC
30 057
112
GEA GROUP AG
16 457
9
GEBERIT AG-REG
3 463
22
GECINA SA
3 382
4
GEN DIGITAL INC
73 000
23
GENERAL MILLS INC
128 030
93
GENERAL MOTORS CO
124 789
75
GENMAB A/S
7 032
17
GENUINE PARTS CO
15 375
20
GETINGE AB-B SHS
19 507
4
GETLINK SE
113 450
21
GFL ENVIRONMENTAL INC-SUB VT
20 400
10
GILDAN ACTIVEWEAR INC
15 100
8
GILEAD SCIENCES INC
138 550
145
GIVAUDAN-REG
997
50
GLOBAL-E ONLINE LTD
9 400
6
GODADDY INC - CLASS A
16 600
37
GOLDEN OCEAN GROUP LTD
376 357
37
GOODMAN GROUP
186 949
47
GPT GROUP
212 960
6
GRAB HOLDINGS LTD - CL A
233 400
12
GRACO INC
19 500
19
GRIFOLS SA
36 167
4
GSK PLC
464 114
89
HAFNIA LTD
1 349 087
82
HALEON PLC
878 796
47
HALLIBURTON CO
123 200
38
HALMA PLC
41 161
16
HANKYU HANSHIN HOLDINGS INC
25 100
7
HCA HEALTHCARE INC
22 500
77
HEALTHPEAK PROPERTIES INC
66 900
15
HENDERSON LAND DEVELOPMENT
109 700
4
HENKEL AG & CO KGAA
13 625
12
HENKEL AG & CO KGAA VOR-PREF
21 242
21
HENNES & MAURITZ AB-B SHS
77 877
12
HENRY SCHEIN INC
17 300
14
HERMES INTERNATIONAL
4 770
130
HERSHEY CO/THE
42 200
81
HESS CORP
100 200
151
HEWLETT PACKARD ENTERPRISE
134 965
33
HEXAGON AB-B SHS
239 848
26
HF SINCLAIR CORP
29 600
12
HIKARI TSUSHIN INC
3 700
9
HIKMA PHARMACEUTICALS PLC
8 869
3
HILTON WORLDWIDE HOLDINGS IN
27 633
78
HITACHI CONSTRUCTION MACHINE
9 200
2
HITACHI LTD
632 200
180
HKT TRUST AND HKT LTD-SS
537 880
8
HOLCIM LTD
56 487
62
HOLMEN AB-B SHARES
9 349
4
HOLOGIC INC
28 700
23
HOME DEPOT INC
110 028
486
HONDA MOTOR CO LTD
565 900
63
HONG KONG & CHINA GAS
2 140 956
19
HONGKONG LAND HOLDINGS LTD
85 800
4
HORMEL FOODS CORP
32 200
11
HOSHIZAKI CORP
10 200
5
HOST HOTELS & RESORTS INC
67 596
13
HOWMET AEROSPACE INC
116 850
145
HOYA CORP
39 900
57
HP INC
102 265
38
HUBBELL INC
6 200
29
HUBSPOT INC
6 300
50
HULIC CO LTD
72 200
7
HUMANA INC
13 900
40
HUNT (JB) TRANSPRT SVCS INC
9 400
18
HYATT HOTELS CORP - CL A
4 900
9
HYDRO ONE LTD
75 700
26
IBERDROLA SA
1 207 108
189
IDEX CORP
9 100
22
IDEXX LABORATORIES INC
9 600
45
ILLINOIS TOOL WORKS
33 650
97
ILLUMINA INC
18 800
29
IMCD NV
7 136
12
INCYTE CORP
17 800
14
INDUSTRIA DE DISENO TEXTIL
123 983
72
INDUTRADE AB
38 432
11
INFINEON TECHNOLOGIES AG
145 060
54
INFORMA PLC
414 348
47
INFRASTRUTTURE WIRELESS ITAL
16 896
2
INGERSOLL-RAND INC
42 568
44
INPEX CORP
102 100
15
INPOST SA
18 335
4
INSULET CORP
7 900
23
INTEL CORP
472 755
108
INTERCONTINENTAL HOTELS GROU
37 478
53
INTERNATIONAL PAPER CO
38 853
24
INTERPUBLIC GROUP OF COS INC
44 500
14
INTERTEK GROUP PLC
21 244
14
INTL BUSINESS MACHINES CORP
101 836
254
INTL FLAVORS & FRAGRANCES
28 422
27
INTUIT INC
31 118
222
INTUITIVE SURGICAL INC
39 400
234
INVESTMENT AB LATOUR-B SHS
11 251
3
INVITATION HOMES INC
74 000
27
IPSEN
2 500
3
IQVIA HOLDINGS INC
21 132
47
IRON MOUNTAIN INC
33 408
40
ISUZU MOTORS LTD
71 200
11
ITOCHU CORP
149 300
84
IVANHOE MINES LTD-CL A
206 400
28
JABIL INC
13 500
22
JAMES HARDIE INDUSTRIES-CDI
53 387
19
JAPAN AIRLINES CO LTD
57 600
10
JAPAN REAL ESTATE INVESTMENT
960
7
JD SPORTS FASHION PLC
331 445
5
JDE PEET'S NV
30 803
6
JERONIMO MARTINS
19 302
4
JM SMUCKER CO/THE
11 900
15
JOHNSON & JOHNSON
267 648
440
JOHNSON CONTROLS INTERNATION
74 015
66
JUNIPER NETWORKS INC
39 700
17
KAJIMA CORP
137 600
29
KAO CORP
67 800
31
KAWASAKI KISEN KAISHA LTD
115 300
19
KDDI CORP
167 800
61
KELLANOVA
35 900
33
KENVUE INC
234 200
57
KEPPEL LTD
170 960
10
KERING
12 705
36
KERRY GROUP PLC-A
17 609
19
KESKO OYJ-B SHS
33 355
7
KEURIG DR PEPPER INC
141 300
52
KEYENCE CORP
21 900
102
KEYSIGHT TECHNOLOGIES IN
18 300
33
KIKKOMAN CORP
86 000
11
KIMBERLY-CLARK CORP
42 323
63
KIMCO REALTY CORP
216 200
58
KINDER MORGAN INC
265 441
83
KINGFISHER PLC
228 258
8
KINGSPAN GROUP PLC
18 614
15
KINROSS GOLD CORP
153 600
16
KLA CORP
15 000
107
KLEPIERRE
39 167
13
KNIGHT-SWIFT TRANSPORTATION
13 300
8
KNORR-BREMSE AG
6 238
5
KOBE BUSSAN CO LTD
16 600
4
KOKUSAI ELECTRIC CORP
27 600
4
KOMATSU LTD
297 400
93
KONE OYJ-B
38 746
21
KONINKLIJKE AHOLD DELHAIZE N
111 628
41
KONINKLIJKE KPN NV
406 124
17
KONINKLIJKE PHILIPS NV
83 427
24
KRAFT HEINZ CO/THE
102 996
36
KROGER CO
78 576
55
KUBOTA CORP
270 900
36
KUEHNE + NAGEL INTL AG-REG
5 164
13
KYOCERA CORP
148 800
17
KYOWA KIRIN CO LTD
20 400
3
LABCORP HOLDINGS INC
10 100
26
LAM RESEARCH CORP
145 500
119
LAMB WESTON HOLDINGS INC
35 300
27
LAND SECURITIES GROUP PLC
106 145
9
LASERTEC CORP
9 000
10
LEG IMMOBILIEN SE
10 593
10
LEGRAND SA
29 022
32
LENNAR CORP-A
26 900
42
LENNOX INTERNATIONAL INC
3 300
23
LIBERTY MEDIA CORP-LIB-NEW-C
22 900
24
LIFCO AB-B SHS
33 075
11
LINDE PLC
53 591
255
LINK REIT
254 458
12
LIVE NATION ENTERTAINMENT IN
18 700
27
LKQ CORP
31 400
13
LOBLAW COMPANIES LTD
18 937
28
LOGITECH INTERNATIONAL-REG
19 716
19
LONZA GROUP AG-REG
8 307
56
L'OREAL
34 509
138
LOTUS BAKERIES
34
4
LOWE'S COS INC
63 599
178
LULULEMON ATHLETICA INC
11 900
52
LUNDIN MINING CORP
221 400
22
LY CORP
221 800
7
LYONDELLBASELL INDU-CL A
34 332
29
MAGNA INTERNATIONAL INC
30 388
14
MAKITA CORP
20 700
7
MANHATTAN ASSOCIATES INC
6 400
20
MARKS & SPENCER GROUP PLC
231 350
12
MARRIOTT INTERNATIONAL -CL A
27 110
86
MARTIN MARIETTA MATERIALS
6 900
40
MARUBENI CORP
383 700
66
MARVELL TECHNOLOGY INC
98 200
123
MASCO CORP
27 001
22
MATCH GROUP INC
25 781
10
MATSUKIYOCOCOKARA & CO
27 000
4
MCCORMICK & CO-NON VTG SHRS
30 542
26
MCDONALD'S CORP
81 149
267
MCDONALD'S HOLDINGS CO JAPAN
4 500
2
MCKESSON CORP
14 882
96
MEDTRONIC PLC
147 504
134
MEIJI HOLDINGS CO LTD
27 600
6
MELROSE INDUSTRIES PLC
450 976
35
MERCADOLIBRE INC
5 100
98
MERCEDES-BENZ GROUP AG
89 128
56
MERCK & CO. INC.
281 290
318
MERCK KGAA
14 182
23
MERCURY NZ LTD
115 115
4
MERIDIAN ENERGY LTD
279 682
11
META PLATFORMS INC-CLASS A
244 550
1 626
METRO INC/CN
32 907
23
METSO CORP
209 821
22
METTLER-TOLEDO INTERNATIONAL
2 453
34
MICHELIN (CGDE)
77 361
29
MICROCHIP TECHNOLOGY INC
60 700
40
MICRON TECHNOLOGY INC
123 000
118
MICROSOFT CORP
788 919
3 775
MICROSTRATEGY INC-CL A
19 600
64
MID-AMERICA APARTMENT COMM
13 000
23
MINEBEA MITSUMI INC
51 300
10
MINERAL RESOURCES LTD
56 759
14
MIRVAC GROUP
296 314
4
MITSUBISHI ELECTRIC CORP
220 200
43
MITSUBISHI ESTATE CO LTD
112 879
18
MITSUI CHEMICALS INC
19 120
5
MITSUI FUDOSAN CO LTD
310 200
28
MITSUI OSK LINES LTD
61 300
24
MODERNA INC
34 800
16
MOLINA HEALTHCARE INC
6 900
23
MONCLER SPA
32 370
19
MONDAY.COM LTD
3 300
9
MONDELEZ INTERNATIONAL INC-A
171 149
116
MONDI PLC
47 611
8
MONGODB INC
7 600
20
MONOLITHIC POWER SYSTEMS INC
5 400
36
MONOTARO CO LTD
20 800
4
MONSTER BEVERAGE CORP
89 174
53
MOSAIC CO/THE
97 500
27
MTR CORP
642 547
25
MTU AERO ENGINES AG
18 359
69
MURATA MANUFACTURING CO LTD
184 500
34
M3 INC
58 200
6
NATIONAL GRID PLC
886 703
120
NEC CORP
29 840
30
NEMETSCHEK SE
3 775
4
NESTE OYJ
49 953
7
NESTLE SA-REG
319 802
300
NETAPP INC
23 739
31
NETFLIX INC
47 896
485
NEUROCRINE BIOSCIENCES INC
12 000
19
NEWMONT CORP
181 143
77
NEWS CORP - CLASS A
53 145
17
NEXON CO LTD
34 900
6
NEXT PLC
11 933
16
NEXTERA ENERGY INC
241 300
196
NIBE INDUSTRIER AB-B SHS
129 476
6
NICE LTD
5 223
10
NIDEC CORP
101 200
21
NIKE INC -CL B
134 872
116
NINTENDO CO LTD
115 400
77
NIPPON BUILDING FUND INC
550
5
NIPPON PAINT HOLDINGS CO LTD
131 970
10
NIPPON STEEL CORP
92 172
21
NIPPON TELEGRAPH & TELEPHONE
3 188 600
36
NIPPON YUSEN KK
143 300
55
NISSAN MOTOR CO LTD
207 300
7
NISSIN FOODS HOLDINGS CO LTD
17 700
5
NITORI HOLDINGS CO LTD
10 900
15
NITTO DENKO CORP
81 000
16
NOKIA OYJ
622 015
31
NOMURA RESEARCH INSTITUTE LT
43 921
15
NORDSON CORP
6 000
14
NORFOLK SOUTHERN CORP
25 146
67
NORTHERN STAR RESOURCES LTD
179 907
19
NOVARTIS AG-REG
222 499
247
NOVO NORDISK A/S-B
358 899
351
NOVONESIS (NOVOZYMES) B
39 747
26
NTT DATA GROUP CORP
58 700
13
NUCOR CORP
28 264
37
NUTANIX INC - A
28 100
20
NUTRIEN LTD
48 700
25
NVIDIA CORP
2 743 060
4 180
NVR INC
360
33
NXP SEMICONDUCTORS NV
28 712
68
OBAYASHI CORP
94 500
14
OBIC CO LTD
43 000
15
OKTA INC
25 900
23
OLD DOMINION FREIGHT LINE
22 500
45
OLYMPUS CORP
117 900
20
OMNICOM GROUP
19 316
19
OMRON CORP
16 700
6
OMV AG
10 350
5
ON SEMICONDUCTOR
45 400
33
ONEOK INC
75 900
87
ONO PHARMACEUTICAL CO LTD
36 300
4
OPEN TEXT CORP
25 000
8
ORACLE CORP
188 398
357
ORACLE CORP JAPAN
2 300
3
ORANGE
213 793
24
O'REILLY AUTOMOTIVE INC
6 306
85
ORICA LTD
72 143
8
ORIENTAL LAND CO LTD
126 900
31
ORION OYJ-CLASS B
7 047
4
ORSTED A/S
24 908
13
OSAKA GAS CO LTD
78 900
20
OTIS WORLDWIDE CORP
67 337
71
OTSUKA CORP
15 600
4
OTSUKA HOLDINGS CO LTD
48 900
30
OVINTIV INC
36 200
17
OWENS CORNING
11 000
21
P G & E CORP
558 300
128
PACCAR INC
104 179
123
PACKAGING CORP OF AMERICA
10 800
28
PALANTIR TECHNOLOGIES INC-A
230 000
198
PALO ALTO NETWORKS INC
71 800
148
PAN AMERICAN SILVER CORP
51 800
12
PAN PACIFIC INTERNATIONAL HO
64 400
20
PANASONIC HOLDINGS CORP
288 100
34
PANDORA A/S
11 276
23
PARKER HANNIFIN CORP
14 289
103
PAYCHEX INC
37 257
59
PAYCOM SOFTWARE INC
5 700
13
PEARSON PLC
84 505
15
PEMBINA PIPELINE CORP
135 409
57
PENTAIR PLC
22 033
25
PEPSICO INC
172 641
298
PERSIMMON PLC
43 525
7
PFIZER INC
627 205
189
PINTEREST INC- CLASS A
98 100
32
POOL CORP
3 600
14
PORSCHE AUTOMOBIL HLDG-PRF
21 138
9
PPG INDUSTRIES INC
24 552
33
PRO MEDICUS LTD
8 673
15
PROCTER & GAMBLE CO/THE
296 935
565
PROLOGIS INC
102 783
123
PROSUS NV
195 680
88
PRYSMIAN SPA
28 426
21
PTC INC
13 400
28
PUBLIC SERVICE ENTERPRISE GP
94 115
90
PUBLIC STORAGE
17 800
60
PUBLICIS GROUPE
26 129
31
PULTEGROUP INC
24 466
30
PUMA SE
10 019
5
PURE STORAGE INC - CLASS A
31 700
22
QANTAS AIRWAYS LTD
211 019
13
QIAGEN N.V.
28 042
14
QORVO INC
9 600
8
QUALCOMM INC
124 000
216
QUANTA SERVICES INC
40 900
147
QUEBECOR INC -CL B
13 100
3
QUEST DIAGNOSTICS INC
13 248
23
RAKUTEN GROUP INC
144 000
9
RAMSAY HEALTH CARE LTD
14 326
3
RANDSTAD NV
30 557
15
RATIONAL AG
798
8
RB GLOBAL INC
22 800
23
REA GROUP LTD
7 559
12
REALTY INCOME CORP
95 608
58
RECKITT BENCKISER GROUP PLC
80 992
56
RECORDATI INDUSTRIA CHIMICA
10 198
6
RECRUIT HOLDINGS CO LTD
157 100
127
REDEIA CORP SA
83 924
16
REECE LTD
22 186
3
REGENCY CENTERS CORP
21 500
18
REGENERON PHARMACEUTICALS
12 017
97
RELIANCE INC
5 900
18
RELX PLC
235 838
122
RENAULT SA
24 145
13
RENESAS ELECTRONICS CORP
200 300
30
RENTOKIL INITIAL PLC
231 670
13
REPSOL SA
230 612
32
REPUBLIC SERVICES INC
28 495
65
RESMED INC
18 100
47
RESTAURANT BRANDS INTERN
30 948
23
REVVITY INC
15 100
19
REXEL SA
48 653
14
RHEINMETALL AG
15 361
111
RICOH CO LTD
44 900
6
RIO TINTO PLC
242 431
163
RIVIAN AUTOMOTIVE INC-A
76 700
12
ROBLOX CORP -CLASS A
49 100
32
ROCHE HOLDING AG-BR
3 944
13
ROCHE HOLDING AG-GENUSSCHEIN
78 033
250
ROCKWELL AUTOMATION INC
12 100
39
ROCKWOOL A/S-B SHS
1 000
4
ROGERS COMMUNICATIONS INC-B
63 918
22
ROKU INC
25 200
21
ROLLINS INC
34 900
18
ROPER TECHNOLOGIES INC
11 900
70
ROSS STORES INC
38 727
67
ROYAL CARIBBEAN CRUISES LTD
27 208
71
ROYALTY PHARMA PLC- CL A
45 300
13
RPM INTERNATIONAL INC
14 500
20
SAAB AB-B
100 585
24
SAGAX AB-B
23 337
5
SAGE GROUP PLC/THE
124 072
22
SAINSBURY (J) PLC
174 012
7
SALESFORCE INC
106 915
406
SAMSARA INC-CL A
17 700
9
SANDOZ GROUP AG
40 775
19
SANDVIK AB
114 630
23
SANOFI
126 431
139
SANTOS LTD
361 099
17
SAP SE
115 980
322
SAPUTO INC
20 511
4
SARTORIUS AG-VORZUG
2 600
7
SARTORIUS STEDIM BIOTECH
2 370
5
SBA COMMUNICATIONS CORP
12 154
28
SCENTRE GROUP
567 679
14
SCHINDLER HOLDING AG-REG
2 771
9
SCHINDLER HOLDING-PART CERT
5 513
17
SCHLUMBERGER LTD
185 346
81
SCHNEIDER ELECTRIC SE
60 461
171
SCOUT24 SE
6 304
6
SCREEN HOLDINGS CO LTD
8 400
6
SCSK CORP
10 800
3
SEA LTD-ADR
42 800
52
SEAGATE TECHNOLOGY HOLDINGS
22 419
22
SEB SA
3 657
4
SECOM CO LTD
53 800
21
SECURITAS AB-B SHS
186 970
26
SEEK LTD
23 372
4
SEGRO PLC
149 698
15
SEIKO EPSON CORP
48 100
10
SEKISUI CHEMICAL CO LTD
29 700
6
SEKISUI HOUSE LTD
56 700
15
SEMBCORP INDUSTRIES LTD
158 400
7
SEMPRA
153 716
153
SERVICENOW INC
22 746
274
SEVEN & I HOLDINGS CO LTD
242 520
44
SEVERN TRENT PLC
25 263
9
SG HOLDINGS CO LTD
24 700
3
SGH LTD
25 811
8
SGS SA-REG
17 921
20
SHELL PLC
900 815
317
SHERWIN-WILLIAMS CO/THE
26 900
104
SHIMADZU CORP
29 100
9
SHIMANO INC
9 500
15
SHIN-ETSU CHEMICAL CO LTD
200 100
77
SHIONOGI & CO LTD
102 900
16
SHISEIDO CO LTD
56 600
11
SHOPIFY INC - CLASS A
134 200
162
SIEMENS AG-REG
84 446
187
SIEMENS ENERGY AG
71 981
42
SIEMENS HEALTHINEERS AG
32 311
19
SIG GROUP AG
41 106
9
SIKA AG-REG
16 947
46
SIMON PROPERTY GROUP INC
40 796
80
SINGAPORE AIRLINES LTD
427 900
23
SINGAPORE TECH ENGINEERING
200 900
8
SINGAPORE TELECOMMUNICATIONS
684 880
18
SINO LAND CO
255 936
3
SITC INTERNATIONAL HOLDINGS
119 000
4
SKANSKA AB-B SHS
30 101
7
SKF AB-B SHARES
31 433
7
SKYWORKS SOLUTIONS INC
17 128
17
SMC CORP
6 000
27
SMITH & NEPHEW PLC
83 337
12
SMITH (A.O.) CORP
14 500
11
SMITHS GROUP PLC
104 649
26
SMURFIT WESTROCK PLC
60 045
37
SNAM SPA
204 196
10
SNAP INC - A
189 800
23
SNAP-ON INC
13 800
53
SNOWFLAKE INC-CLASS A
33 000
58
SODEXO SA
10 330
10
SOFTBANK CORP
3 356 000
48
SOFTBANK GROUP CORP
121 300
81
SOLVENTUM CORP
20 288
15
SONIC HEALTHCARE LTD
63 020
12
SONOVA HOLDING AG-REG
6 247
23
SONY GROUP CORP
694 000
169
SOUTH BOW CORP
25 762
7
SOUTHWEST AIRLINES CO
47 300
18
SOUTH32 LTD
469 086
11
SPIRAX GROUP PLC
6 549
6
SPOTIFY TECHNOLOGY SA
17 100
87
SS&C TECHNOLOGIES HOLDINGS
22 700
20
SSE PLC
124 853
28
STANLEY BLACK & DECKER INC
17 854
16
STANTEC INC
11 400
10
STARBUCKS CORP
127 201
132
STEEL DYNAMICS INC
17 700
23
STELLANTIS NV
339 032
50
STERIS PLC
10 300
24
STMICROELECTRONICS NV
73 764
21
STOCKLAND
339 455
11
STORA ENSO OYJ-R SHS
47 320
5
STRAUMANN HOLDING AG-REG
12 186
17
STRYKER CORP
37 999
155
SUBARU CORP
59 000
12
SUMITOMO CORP
131 500
33
SUMITOMO ELECTRIC INDUSTRIES
102 600
21
SUMITOMO METAL MINING CO LTD
20 450
5
SUMITOMO REALTY & DEVELOPMEN
33 100
12
SUN COMMUNITIES INC
12 400
17
SUN HUNG KAI PROPERTIES
209 164
23
SUNTORY BEVERAGE & FOOD LTD
17 200
6
SUPER MICRO COMPUTER INC
59 000
20
SUZUKI MOTOR CORP
190 000
25
SVENSKA CELLULOSA AB SCA-B
68 979
10
SWATCH GROUP AG/THE-REG
23 781
10
SWEDISH ORPHAN BIOVITRUM AB
22 091
7
SWIRE PACIFIC LTD - CL A
40 600
4
SWISS PRIME SITE-REG
10 731
13
SWISSCOM AG-REG
2 974
19
SYENSQO SA
6 758
6
SYMRISE AG
16 268
20
SYNOPSYS INC
17 100
94
SYSCO CORP
140 567
122
SYSMEX CORP
56 100
12
TAISEI CORP
56 800
27
TAKEDA PHARMACEUTICAL CO LTD
175 784
53
TAKE-TWO INTERACTIVE SOFTWRE
18 400
38
TARGA RESOURCES CORP
27 800
56
TARGET CORP
52 411
80
TAYLOR WIMPEY PLC
398 748
7
TC ENERGY CORP
128 813
68
TDK CORP
226 500
34
TE CONNECTIVITY PLC
34 850
57
TECHTRONIC INDUSTRIES CO LTD
145 500
22
TECK RESOURCES LTD-CLS B
155 000
71
TELECOM ITALIA SPA
824 953
2
TELEDYNE TECHNOLOGIES INC
7 600
40
TELEFLEX INC
4 400
9
TELEFONICA SA
595 833
27
TELEPERFORMANCE
5 151
5
TELE2 AB-B SHS
58 368
7
TELIA CO AB
221 882
7
TELSTRA GROUP LTD
518 988
15
TELUS CORP
40 148
6
TEMENOS AG - REG
4 500
4
TENARIS SA
67 420
14
TERADYNE INC
17 900
26
TERNA-RETE ELETTRICA NAZIONA
266 939
24
TERUMO CORP
153 200
34
TESCO PLC
1 087 402
57
TESLA INC
322 100
1 477
TEVA PHARMACEUTICAL-SP ADR
108 964
27
TEXAS INSTRUMENTS INC
101 105
215
TFI INTERNATIONAL INC
10 300
16
THE CAMPBELL'S COMPANY
21 548
10
THE CIGNA GROUP
49 908
157
THERMO FISHER SCIENTIFIC INC
42 450
251
THOMSON REUTERS CORP
17 718
32
TIS INC
26 300
7
TJX COMPANIES INC
125 922
173
T-MOBILE US INC
59 354
149
TOHO CO LTD
8 100
4
TOKYO ELECTRON LTD
52 400
92
TOKYO GAS CO LTD
57 420
18
TOKYU CORP
36 600
4
TOPPAN HOLDINGS INC
87 450
27
TORAY INDUSTRIES INC
207 300
15
TORO CO
17 400
16
TOROMONT INDUSTRIES LTD
12 200
11
TOTALENERGIES SE
272 162
171
TOTO LTD
10 800
3
TOURMALINE OIL CORP
36 500
19
TOYOTA INDUSTRIES CORP
15 900
15
TOYOTA MOTOR CORP
1 175 955
267
TOYOTA TSUSHO CORP
87 900
18
TRACTOR SUPPLY COMPANY
63 500
38
TRADE DESK INC/THE -CLASS A
53 700
72
TRANE TECHNOLOGIES PLC
25 449
107
TRANSDIGM GROUP INC
11 600
167
TRANSUNION
23 400
25
TRANSURBAN GROUP
331 581
31
TRELLEBORG AB-B SHS
53 787
21
TREND MICRO INC
13 600
8
TRIMBLE INC
30 100
24
TWILIO INC - A
22 500
28
TYLER TECHNOLOGIES INC
5 000
33
TYSON FOODS INC-CL A
95 900
63
UBER TECHNOLOGIES INC
208 100
143
UCB SA
14 465
33
UDR INC
39 400
19
U-HAUL HOLDING CO-NON VOTING
8 100
6
ULTA BEAUTY INC
6 200
31
UNIBAIL-RODAMCO-WESTFIELD
14 711
13
UNICHARM CORP
155 400
15
UNILEVER PLC
353 349
229
UNION PACIFIC CORP
67 755
175
UNITED PARCEL SERVICE-CL B
81 336
116
UNITED RENTALS INC
8 100
65
UNITED THERAPEUTICS CORP
6 000
24
UNITED UTILITIES GROUP PLC
68 686
10
UNITEDHEALTH GROUP INC
103 693
596
UNIVERSAL HEALTH SERVICES-B
5 783
12
UNIVERSAL MUSIC GROUP NV
93 375
27
UPM-KYMMENE OYJ
56 479
18
VALERO ENERGY CORP
52 835
74
VAT GROUP AG
2 888
12
VEEVA SYSTEMS INC-CLASS A
19 400
46
VENTAS INC
47 511
32
VEOLIA ENVIRONNEMENT
81 727
26
VERALTO CORP
45 907
53
VERBUND AG
12 886
11
VERISIGN INC
9 100
21
VERISK ANALYTICS INC
18 600
58
VERIZON COMMUNICATIONS INC
466 998
212
VERTEX PHARMACEUTICALS INC
28 672
131
VERTIV HOLDINGS CO-A
38 700
50
VESTAS WIND SYSTEMS A/S
135 667
21
VIATRIS INC
150 877
21
VICINITY CENTRES
444 759
7
VINCI SA
71 796
84
VODAFONE GROUP PLC
5 192 721
50
VOLKSWAGEN AG-PREF
26 297
28
VOLVO AB-A SHS
15 492
4
VOLVO AB-B SHS
177 264
49
VONOVIA SE
84 973
29
VULCAN MATERIALS CO
14 285
42
WABTEC CORP
28 414
61
WALGREENS BOOTS ALLIANCE INC
208 232
22
WALMART INC
492 200
505
WALT DISNEY CO/THE
202 154
256
WAREHOUSES DE PAUW SCA
13 215
3
WARNER BROS DISCOVERY INC
238 550
29
WARTSILA OYJ ABP
50 555
10
WASTE CONNECTIONS INC
31 200
61
WASTE MANAGEMENT INC
48 558
111
WATERS CORP
6 953
29
WATSCO INC
4 200
23
WELLTOWER INC
70 415
101
WESFARMERS LTD
128 992
64
WEST FRASER TIMBER CO LTD
8 400
8
WEST JAPAN RAILWAY CO
145 300
29
WEST PHARMACEUTICAL SERVICES
8 600
32
WESTERN DIGITAL CORP
36 794
25
WESTLAKE CORP
4 200
5
WESTON (GEORGE) LTD
9 899
17
WEYERHAEUSER CO
75 564
24
WH GROUP LTD
2 521 283
22
WHARF HOLDINGS LTD
398 000
13
WHARF REAL ESTATE INVESTMENT
229 000
7
WHEATON PRECIOUS METALS CORP
68 952
44
WHITBREAD PLC
30 242
13
WILLIAMS COS INC
152 943
94
WILLIAMS-SONOMA INC
16 700
35
WILMAR INTERNATIONAL LTD
160 600
4
WISETECH GLOBAL LTD
18 800
16
WIX.COM LTD
7 300
18
WOLTERS KLUWER
26 663
50
WOODSIDE ENERGY GROUP LTD
213 673
37
WOOLWORTHS GROUP LTD
165 404
35
WORKDAY INC-CLASS A
24 189
71
WP CAREY INC
21 000
13
WPP PLC
139 058
16
WSP GLOBAL INC
19 734
39
WW GRAINGER INC
7 300
87
XERO LTD
18 938
22
XYLEM INC
36 110
48
YAKULT HONSHA CO LTD
30 200
7
YAMAHA MOTOR CO LTD
91 600
9
YANGZIJIANG SHIPBUILDING
686 300
17
YASKAWA ELECTRIC CORP
22 200
7
YOKOGAWA ELECTRIC CORP
34 600
8
YUM! BRANDS INC
32 782
50
ZALANDO SE
21 158
8
ZEALAND PHARMA A/S
5 921
7
ZEBRA TECHNOLOGIES CORP-CL A
5 400
24
ZENSHO HOLDINGS CO LTD
7 400
5
ZILLOW GROUP INC - C
14 300
12
ZIMMER BIOMET HOLDINGS INC
23 059
28
ZOETIS INC
50 878
94
ZOOM COMMUNICATIONS INC
28 300
26
ZOZO INC
15 400
5
ZSCALER INC
10 500
22
3M CO
89 253
131
Other
2
TOTAL OTHER EQUITY FOREIGN COMPANIES
74 431
TOTAL EQUITY FOREIGN COMPANIES
88 845
OF WHICH LISTED EQUITIES
100 %
TOTAL EQUITIES
105 687
EQUITY FUNDS
ABLER FUND IV (tidl. NORW. MICROF. INIT. F. IV KS)
120 793 848
90
ABLER NORDIC FUND V
976 500 000
12
ABRIS CEE MID-MARKET FUND III L.P.
30 000 000
445
ACCEL GROWTH FUND VI
20 000 000
170
ACCEL INDIA VII
5 000 000
30
Accel Leaders III
35 000 000
350
ACCEL LEADERS IV
40 000 000
251
ACCEL LONDON VII
5 000 000
34
ACCEL LONDON VIII
5 000 000
7
ACCEL US EARLY XVI
6 000 000
2
ACCEL US XV
5 000 000
34
ADELIS EQUITY III
45 000 000
110
ADVENT GLOBAL TECHNOLOGY I
25 000 000
323
ADVENT GLOBAL TECHNOLOGY II
30 000 000
274
ALLIANCE VENTURE DELTA
22 267 771
15
ALLIANCE VENTURE DELTA SIDE CAR
89 071 084
73
ALTOR FUND IV
7 000 000
62
ALTOR FUND V (NO.2) AB
25 000 000
238
AQR APEX UCITS FUND
2 481 200
2 536
ASTORG MIDCAP I
25 000 000
153
ASTORG V
50 000 000
4
ASTORG VI
42 500 000
199
ASTORG VII
16 950 000
232
AUCTUS IV
21 125 000
157
AVEDON CAPITAL IV
45 000 000
263
AXA RESIDENTIAL EUROPE
100 000 000
1 155
BATTERY XIV
20 000 000
79
CATELLA ELITHIS ENERGY POSITIVE FUND
25 000 000
133
CATELLA EUR RESIDENTIAL FUND III SCS SICAV-SIF
100 000 000
946
CBRE Pan-European Core Fund (PEC)
67 994 887
980
CHEQUERS CAPITAL XVII
10 000 000
86
CIP ATKL BRASILIANA K/
1 173 373
9
CIP IV US AIV Non-QFPF K/S
72 901 352
361
CIP V US AIV Non-QFPF EUR SCSp
8 324 257
98
COFOUNDER SÅKORN MIDT
30 000 000
9
CONSILIUM PRIVATE EQUITY FUND III
20 000 000
141
COPENHAGEN INFRASTR. PARTNERS III AIV NON-QFPF K/S
821 250 537
869
COPENHAGEN INFRASTRUCTURE II US AIV NON-QFPF K/S
597 688 249
463
Copenhagen Infrastructure New Markets fund I K/S
98 826 627
556
COPENHAGEN INFRASTRUCTURE PARTNERS II K/S (non-US)
891 662 651
290
COPENHAGEN INFRASTRUCTURE V FEEDER SCA SICAV-RAIF
141 675 743
343
COPENHAGEN INFRASTUCTURE PARTNERS III A K/S
391 504 147
769
COPENHAGEN INFRASTUCTURE PARTNERS III K/S
1 261 980 805
566
COPENHAGEN INFRASTUCTURE PARTNERS IV K/S
72 901 352
547
COÖPERATIEF CONSTR EQ F. U.A.(Climate investor 2)
25 000 000
24
COÖPERATIEF CONSTRUCTION EQ F(CLIMATE INVESTOR 1)
50 000 000
561
Coöperatieve H2 Equity Partners Fund V U.A.
15 000 000
256
Coöperatieve H2 Equity Partners VI
25 000 000
114
CREANDUM SELECT FUND I
14 000 000
164
CREANDUM SELECT II
14 000 000
74
CREANDUM SPV TR
5 000 000
58
CREANDUM V
11 000 000
301
CREANDUM VI
13 000 000
122
CREANDUM VII
15 000 000
22
DEUTSCHE PRIVATE EQUITY IV
50 000 000
431
ECE PROGRESSIVE INCOME GROWTH FUND (EPIG)
100 000 000
1 107
EGERIA PRIVATE EQUITY FUND IV
30 000 000
73
EGERIA PRIVATE EQUITY FUND V SCSP
20 000 000
107
ENDLESS FUND IV A LP
7 500 000
43
ENERGY VENTURES IV LP
30 000 000
81
FORBION CAPITAL FUND II
15 000 000
2
FORBION CAPITAL FUND III
20 000 000
205
FORBION CAPITAL FUND IV
10 000 000
131
FORBION CAPITAL FUND V
10 000 000
62
FOUNDERS FUND - STRIPE
5 000 000
57
FOUNDERS FUND GROWTH II
20 000 000
165
FOUNDERS FUND VIII
2 000 000
14
FRANCE SPECIAL SITUATIONS FUND II
30 000 000
186
FSN CAPITAL IV
213 952 374
12
GENSTAR CAPITAL PARTNERS IX
30 000 000
455
GENSTAR CAPITAL PARTNERS X
42 000 000
496
GENSTAR CAPITAL PARTNERS XI
40 000 000
41
GERMAN EQUITY PARTNERS IV
15 000 000
28
HADEAN CAPITAL I
5 000 000
40
HG GENESIS X
15 000 000
43
HG MERCURY IV
10 000 000
21
HG SATURN III
20 000 000
141
HgCapital Genesis IX
20 000 000
267
HGCAPITAL MERCURY III
5 000 000
40
HGCAPITAL SATURN II
35 000 000
445
HITECVISION IV LP
13 000 000
2
HITECVISION NEW ENERGY FUND
50 000 000
615
HITECVISION VI LP
62 050 818
279
HITECVISION VII LP
66 140 907
335
HV STORM CO-INVEST
31 990 295
422
IDEKAPITAL 2 AS
120 000 000
69
INDEX VENTURE VII PARALLEL ENTREPRENEUR
120 000
4
INDEX VENTURES GROWTH II
20 000 000
145
INDEX VENTURES GROWTH III
21 000 000
730
INDEX VENTURES GROWTH IV
29 000 000
683
INDEX VENTURES GROWTH V
30 000 000
407
INDEX VENTURES GROWTH VI
39 000 000
252
INDEX VENTURES IX
18 000 000
451
INDEX VENTURES ORIGIN I
5 000 000
71
INDEX VENTURES ORIGIN II
6 500 000
33
INDEX VENTURES VI
10 000 000
423
INDEX VENTURES VII
13 000 000
602
INDEX VENTURES VIII
16 000 000
687
INDEX VENTURES X
20 000 000
414
INDEX VENTURES XI
19 000 000
169
INDEX VENTURES XII
17 150 000
30
INFRASTRUCTURE ALLIANCE EUROPE 1 SCSP
257 653 595
2 971
INFRASTRUCTURE ALLIANCE EUROPE 2 SCSP
225 000 000
2 997
INNKAP 4 PARTNERS L.P.
5 000 000
9
INSIGHT PARTNERS XI
30 000 000
490
INSIGHT PARTNERS XII
30 000 000
288
INSIGHT PARTNERS XIII
25 000 000
6
KLEINER PERKINS SELECT II
20 000 000
216
KLEINER PERKINS SELECT III
15 000 000
12
KLEINER PERKINS XX
10 000 000
88
KLP Aksje Fremvoksende Markeder Mer Samfsansv TA
8 979
10
KLP Aksje Fremvoksende Markeder Mer Samfsansv TA
490 660
539
KLP AksjeAsia Indeks TA
882 949
1 044
KLP AksjeEuropa Indeks TA
1 699 156
1 948
KLP AksjeFremvoksende Markeder Flerfaktor S
12 134
18
KLP AksjeFremvoksende Markeder Flerfaktor S
1 718 842
2 489
KLP AksjeFremvoksende Markeder Indeks S-1000
72 670
86
KLP AksjeFremvoksende Markeder Indeks S-1000
8 707 253
10 283
KLP AksjeGlobal Flerfaktor S
91 886
141
KLP AksjeGlobal Flerfaktor S
14 449 610
22 188
KLP AksjeGlobal Indeks S-3000
546 770
749
KLP AksjeGlobal Indeks S-3000
15 494 043
21 221
KLP AksjeGlobal Mer Samfunnsansvar TA
11 676
16
KLP AksjeGlobal Mer Samfunnsansvar TA
954 370
1 278
KLP AksjeGlobal Mer Samfunnsansvar Valutasikret S
18 442
24
KLP AksjeGlobal Small Cap Flerfaktor S
11 769
17
KLP AksjeGlobal Small Cap Flerfaktor S
1 748 262
2 586
KLP AksjeGlobal Small Cap Indeks TA
78 586
98
KLP AksjeGlobal Small Cap Indeks TA
11 468 978
14 340
KLP AksjeNorden Indeks TA
17 405
20
KLP AksjeNorden Indeks TA
258 647
290
KLP AksjeNorden Mer Samfunnsansvar TA
798 784
861
KLP AksjeNorge Aktiv S-1000
54 648
59
KLP AksjeNorge Aktiv S-1000
7 978 464
8 617
KLP AksjeNorge Indeks S-3000
91 865
109
KLP AksjeNorge Indeks S-3000
7 574 744
8 970
KLP AksjeTeknologi Indeks TA
200 000
215
KLP AksjeUSA Indeks S-USD
96 059
7 403
KLP AksjeUSA Indeks TA
1 320 526
1 927
KLP AksjeVerden Indeks TA
12 643
17
KLP Framtid Mer Samfunnsansvar S
38 794
55
KLP Lang Horisont Mer Samfunnsansvar S
163 005
207
LaSalle Encore Plus
194 260 094
1 655
LITORINA FUND V
300 000 000
192
LIVINGBRIDGE 6 LP
25 000 000
395
LIVINGBRIDGE ENTERPRISE 2 LP
13 000 000
47
LIVINGBRIDGE ENTERPRISE 3 LP
15 000 000
228
LIVINGBRIDGE VII (Parallel)
40 000 000
368
LYNSTONE SPECIAL SITUATIONS FUND (LUX) SCSP
100 000 000
1 133
LYNSTONE SPECIAL SITUATIONS FUND (LUX) SCSP II
125 000 000
676
M&G EUROPEAN PROPERTY FUND SICAV-FIS
100 000 000
989
MB EQUITY FUND V
35 000 000
230
MEDICXI GROWTH I LP
12 000 000
82
MEDICXI III
14 000 000
119
MIURA FUND III
30 000 000
276
MOMENTUM II AS
50 000 000
36
MONTEFIORE CO-INVESTMENT V
20 000 000
255
MONTEFIORE INVESTMENT V
25 000 000
296
NAUTA TECH INVEST 3
1 980 000
4
NEXTPOWER III LP
100 000 000
1 219
NEXTPOWER V
150 000 000
528
NMI FRONTIER FUND KS
8 975 000
28
NMI GLOBAL FUND KS
3 853 750
8
NORSELAB I
50 000 000
51
NORTHZONE CONVICTION I
15 000 000
239
NORTHZONE IX
12 000 000
178
NORTHZONE VII
12 000 000
79
NORTHZONE VIII
12 000 000
395
NORTHZONE X
5 000 000
19
NORVESTOR V
17 000 000
4
NORVESTOR VI
156 000 000
28
NORVESTOR VII
116 000 000
121
NORWEGIAN MICROFINANCE INITIATIVE FUND III KS
70 611 785
52
PARAGON FUND II
20 000 000
63
PARETO EIENDOMSFELLESSKAP AS
7 179
10
PARETO EIENDOMSFELLESSKAP II AS
1 915 610
25
Pareto Eiendomsfellesskap II IS
35 102 698
42
Pareto Eiendomsfellesskap II IS
2 032 741 210
2 424
PARETO EIENDOMSFELLESSKAP PEF IS
1 014 066 277
997
PARETO SOLAR FUND
200 000 000
30
PARTNERS GROUP SECONDARY 2008
40 000 000
2
PERUSA PARTNERS FUND 2
18 000 000
26
PLATINUM EQUITY SMALL CAP FUND
5 000 000
59
PLATINUM FUND V
50 000 000
749
PLATINUM VI
40 000 000
243
PRIVEQ INVESTMENTS V
282 000 000
97
PROA CAPITAL BUYOUT FUND IV
20 000 000
22
PROA CAPITAL IBERIAN FUND II
33 000 000
194
PROA CAPITAL IBERIAN FUND III
20 000 000
321
PROLOGIS EUROPEAN LOGISTIC FUNDS
100 000 000
1 075
PROVENTURE SEED III
60 000 000
31
QUADRIGA CAPITAL PRIVATE EQUITY FUND IV
24 790 500
4
QUINBROOK INFRASTRCT 3-NET ZERO POWER FUND LP SCSP
200 000 000
1 880
Quinbrook NZPF Co-Invest
225 000 000
1 759
Saga IV EUR-B KS
20 000 000
5
Saga V EUR-B KS
8 770 936
9
Saga V New EUR-B KS
6 229 064
17
SARSIA SEED FOND II AS
70 611 765
51
SARSIA SEED III
55 127 413
9
SCALE LEAP CAPITAL
45 000 000
13
SILVESTICA GREEN FOREST AB
150 000 000
2 472
SILVESTICA GREEN FOREST II
27 500 000
369
SINTEF IV B
21 000 000
15
SINTEF VENTURE V
75 000 000
47
SINTEF VI
50 000 000
8
SK CAPITAL CATALYST II
15 000 000
52
SK CAPITAL VI
20 000 000
143
SK CATALYST I
10 000 000
129
SKAGERAK MATURO V
34 931 818
31
SNO FUND II
82 478 011
33
SNO TRUE NORTH
20 237 719
82
SOFINNOVA CAPITAL VII
10 000 000
29
SOFINNOVA CAPITAL VIII
12 000 000
137
SONDO FUND I
20 000 000
13
SPECIAL SITUATIONS VENTURE PARTNERS III
14 500 000
2
Spesialfondet KLP Alfa Global Energi S
6 453
15
Spesialfondet KLP Alfa Global Energi S
714 971
1 630
SSGA EMERGING MARKETS SRI ENHANCED EQUITY FUND
16 984 401
2 915
STARTUPLAB V
30 000 000
6
Strategic Investors Fund XI Cayman, L.P.
20 000 000
107
SUMMA EQUITY III
20 000 000
111
SUMMA EQUITY FUND II
170 000 000
68
SVB Capital Partners IV
17 500 000
277
SVB CAPITAL PARTNERS VI
11 000 000
24
SVB SIF IX
10 000 000
170
SVB Sprout Endurance Partner
30 000 000
402
SVB SPROUT ENDURANCE PARTNERS II
10 000 000
37
SVB Strategic Investor Fund X
25 000 000
298
SVB Strategic Investors Fund VIII
10 000 000
241
Synova Capital Fund IV LP
15 000 000
326
SYNOVA V
15 000 000
59
TDR CAPITAL III B
30 000 000
388
TENZING BELAY I
10 000 000
71
TENZING PRIVATE EQUITY FUND I LP
15 000 000
286
Tenzing Private Equity Fund II
31 300 000
480
TENZING PRIVATE EQUITY FUND III
30 000 000
86
THOMABRAVO DISCOVERY III
15 000 000
220
THOMABRAVO DISCOVERY IV
15 000 000
142
THOMABRAVO GROWTH I
15 000 000
95
THOMABRAVO XIII
30 000 000
424
THOMABRAVO XIV
50 000 000
621
THOMABRAVO XV
40 000 000
435
VENDIS CAPITAL III
30 000 000
364
VENDIS IV
20 000 000
57
VEP SPECIAL SITUATIONS FUND 2
9 000 000
18
VEP SPECIAL SITUATIONS FUND 3
12 000 000
170
VERDANE CAPITAL VI KS
50 000 000
6
WATERLAND PRIVATE EQUITY FUND VII
50 000 000
654
WATERLAND PRIVATE EQUITY FUND VIII
65 000 000
721
WIND FUND I AS
160 000 000
672
WYNNCHURCH CAPITAL PARTNERS V
30 000 000
385
XENON Private Equity VI
11 500 000
25
Other
6
TOTAL EQUITY FUNDS
179 238
TOTAL SHARES AND UNITS
284 926
Note 25. Transactions with related parties
All transactions with related parties are carried out on market terms and conditions. The exception is administrative services used across the Group. Costs for administrative services are allocated at actual cost in accordance with actual usage. All related parties are 100 percent owned subsidiaries.
NOK MILLIONS
2024
2023
INCOME STATEMENT ITEMS
Purchase of asset management services from KLP Kapitalforvaltning AS
-126
-115
Purchase of asset management services from KLP Banken AS
-63
-61
Lease of office premises from KLP Huset AS
36
33
Sale of pension insurance/group life to subsidiaries
-175
386
Net repayment administrative services
449
420
Total
121
663
NOK MILLIONS
31.12.2024
31.12.2023
BALANCE SHEET ITEMS ¹
Net outstanding accounts to:
KLP Skadeforsikring AS
90
83
KLP Forsikringsservice AS
1
1
KLP Kapitalforvaltning AS
89
37
KLP Eiendom AS
13
16
KLP Bank konsern
64
57
Total intercompany
257
194
KLP Huset AS, classified in the accounts as “Shares and holdings in property subsidiaries” (corporate portfolio)
146
149
KLP Eiendom AS, classified in the accounts as “Shares and holdings in property subsidiaries” (common portfolio)
14 445
11 243
KLP Eiendom AS, classified in the accounts as “Shares and holdings in property subsidiaries” (investment option portfolio)
64
50
KLP Eiendom AS, classified in the account as “Receivables on and securites issued by subssidiaries, associated enterprises and jointly controlled entities” (common portfolio)
10 380
11 137
Total intercompany receivables
25 291
22 774
¹ Net internal outstanding accounts include Group contribution items at the various companies.
Note 26. Leases
NOK MILLIONS
2024
2023
RIGHT-OF-USE ASSETS
PROPERTY
Opening balance 01.01.
756
865
Depreciation
-108
-108
Deduction
0
-2
Closing balance 31.12.
648
756
NOK MILLIONS
2024
2023
LEASE LIABILITIES
PROPERTY
Opening balance 01.01.
822
920
Repayments
-101
-96
Deduction
0
-2
Closing balance 31.12.
721
822
NOK MILLIONS
2024
2023
PROPERTY
Interest expense lease liabilities
19
21
Interest expense lease liabilities
19
21
Note 27. Mortgage loans and other lending
NOK MILLIONS
Local government administration
State and local authority owned enterprises ¹
Employees, pensioners and similar
Private organizations and enterprises
Total 31.12.2024
Total 31.12.2023
Northern - Norway
10 724
1 237
456
318
12 734
11 485
Mid - Norway
8 709
226
378
229
9 542
8 570
West - Norway
12 814
1 973
447
822
16 056
16 054
East - Norway
30 732
801
3 612
1 927
37 073
34 944
Southern - Norway
4 832
314
6
138
5 291
5 017
Svalbard
75
0
0
0
75
207
Foreign
0
0
6 104
0
6 104
5 059
Not allocated
0
-2
0
0
-2
120
Accrued interest
529
31
18
6
583
510
Total
68 415
4 579
11 021
3 441
87 456
81 966
¹ This category covers local authority business operations, as well as enterprises owned by central and local government
This table distributes KLP's loans by county and sector. The sector is based on the sector codes from Statistisk Sentralbyrå.
KLP has a lending portfolio of high-quality, with limited credit risk and historically very low losses. KLP primarily provides loans secured on housing with a loan-to-value ratio less than 80 percent, loans to local authorities and loans with government (central/local) guarantees. Lending secured through mortgages on housing amounts to NOK 3.4 billion. The sector diversification of KLP lending is very small, since a very high proportion of the loans are to the public sector. The concentration risk this suggests is however hardly realistic since the loans are covered by public sector guarantee, which involves an very low counterparty risk. In addition, KLP have a NOK 10 billion intra-group loan that is included in “Receivables on and securities issued by subsidiaries, associated enterprises and jointly controlled entities”.
Note 28. Transferred assets with restrictions
TRANSFERRED ASSETS THAT ARE NOT DEDUCTED, AND RELATED LIABILITIES All assets transferred are recognised in the financial position statement if KLP is still exposed to changes in the fair value of the assets.This applies to repurchase agreements and agreements concerning securities lending. Repurchase agreements are a form of borrowing with collateral whereby KLP sells securities with an agreement to repurchase those securities at a predetermined price. Cash received is recognised as a deposit (debt). Securities transferred in connection with repurchase agreements are not deducted in the financial position statement.
Agreements concerning securities lending are transactions whereby KLP lends securities to a counterparty and receives a commision for it. Since both repurchase agreements and securities lending result in the securities being returned to KLP, the risk of value changes rests with KLP. However, the securities are not available to KLP while being transferred. The securities still reported in the financial position statement, and related debt, are assessed at fair value.
ASSETS TRANSFERRED THAT ARE STILL CAPITALISED
NOK MILLIONS
31.12.2024
31.12.2023
REPURCHASE AGREEMENTS
Paid-in by credit institutions
6 896
6 172
SECURITIES LENDING
Shares
2 642
2 421
Total assets transferred that are still capitalised
9 538
8 593
LIABILITIES RELATED TO THE ASSETS
NOK MILLIONS
31.12.2024
31.12.2023
REPURCHASE AGREEMENTS
Certificates and bonds
6 894
6 170
SECURITIES LENDING
Certificates and bonds
1 933
2 003
Shares
862
551
Total liabilities
9 689
8 724
All the assets in the table above are subject to resale or collateral with the counterparty. All the assets in the table above are subject to resale or collateral with the counterparty.
ASSETS TRANSFERRED THAT ARE NOT DEDUCTED, AND RELATED LIABILITIES KLP receives collateral under reverse repurchase agreements and agreements concerning securities borrowing, which is permitted to sell or pledge under the agreements. The transactions are carried out in accordance with standard agreements employed by the parties in the financial market. In general, the agreements require additional security to be put up if the value of the securities fall below a predetermined level. According to the agreements, the recipient of the collateral has the unlimited right to sell or pledge the collateral in return for providing corresponding collateral on the date of settlement.
Note 29. Subordinated loan capital and hybrid Tier 1 securities
NOK MILLIONS
Loan amount currency ²
Loan amount NOK
Book value 2024
Due date
BORROWINGS ¹
June 2015
EUR 294
2 530
3 525
2045
Total subordinated loan capital
2 530
3 525
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
4 954
NOK MILLIONS
Loan amount currency ²
Loan amount NOK
Book value 2023
Due date
BORROWINGS ¹
June 2015
EUR 294
2 530
3 361
2045
Total subordinated loan capital
2 530
3 361
April 2004
JPY 15 000
984
1 434
Perpetual
Total hybrid tier 1 securites
984
1 434
Total subordinated loan capital and hybrid Tier 1 securities
3 513
4 795
¹ Interest costs on the two subordinated loans were NOK 147 million (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 31.
NOK MILLIONS
Loan amount currency ²
Acquisition cost NOK
Accrued interest
Unrealized currency
Book value 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 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. Change in liabilities from financing activities
NOK MILLIONS
31.12.2023
Cash flow from financing activities
Non-cash changes ¹
31.12.2024
Other subordinated loan capital
3 361
0
164
3 525
Hybrid Tier 1 securities
1 434
0
-5
1 429
Total liabilities from financing activities
4 795
0
160
4 954
¹ Non-cash flow changes are mainly unrealized currency.
NOK MILLIONS
31.12.2022
Cash flow from financing activities
Non-cash changes ¹
31.12.2023
Other subordinated loan capital
3 147
0
214
3 361
Hybrid Tier 1 securities
1 428
0
6
1 434
Total liabilities from financing activities
4 575
0
219
4 795
¹ Non-cash flow changes are mainly unrealized currency.
Note 31. 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
Hybrid tier 1 securities
-1 429
-446
5
-1 434
-450
6
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
Combined interest rate and currency swap (CIRCUS)
984
445
-5
984
449
-16
The hybrid Tier 1 securities loan is hedged against changes in interest rates and exchange rates through purchase of a combined interest rate and currency swap (CIRCUS). In practice the hedging involves a swap of currency terms (JPY 15 billion against NOK 0.984 billion) and interest terms (fixed interest at 5.07 percent against NIBOR +2.65 percent) on the borrowing and the combined interest and currency swap respectively. The purpose is to reduce the risk of the combined interest and currency changes
The company 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 relationship follows the rules for fair value hedging, meaning that it is entered into with an external party, formally documented, and continuously assessed for effectiveness.
KLP uses hedging widely but the majority of instances are ordinary financial hedging. The above mentioned item is the only one in which hedge accounting is used. The aim of financial hedging is the same, specifically to reduce or eliminate the effect on income the hedged portion of the hedging relationship represents.
See also Note 2 for the Group for a detailed description of hedge accounting.
Note 32. Presentation of assets and liabilities that are subject to net settlement
2024 NOK MILLIONS
Related amounts not presented net
Gross financial assets/ liabilities
Financial instruments
Security in cash
Security in securities
Net amount
ASSETS
Financial derivates
1 193
-760
-512
0
0
Total
1 193
-760
-512
0
0
PORTFOLIO ALLOCATION OF ASSETS
Total assets – common portfolio
758
-758
-2
0
0
Total assets – corporate portfolio
432
0
-510
0
0
Total assets – investment option portfolio
3
-2
0
0
0
Total
1 193
-760
-512
0
0
LIABILITIES
Financial derivates
4 540
-760
-86
-4 673
46
Total
4 540
-760
-86
-4 673
46
PORTFOLIO ALLOCATION OF LIABILITIES
Total liabilities – common portfolio
4 497
-758
-82
-4 673
10
Total liabilities – corporate portfolio
25
0
0
0
25
Total liabilities – investment option portfolio
17
-2
-4
0
11
Total
4 540
-760
-86
-4 673
46
2023 NOK MILLIONS
Related amounts not presented net
Gross financial assets/ liabilities
Financial instruments
Security in cash
Security in securities
Net amount
ASSETS
Financial derivates
10 365
-1 077
-6 716
-2 755
149
Total
10 365
-1 077
-6 716
-2 755
149
PORTFOLIO ALLOCATION OF ASSETS
Total assets – common portfolio
9 814
-1 076
-6 114
-2 755
100
Total assets – corporate portfolio
527
0
-578
0
32
Total assets – investment option portfolio
24
-1
-23
0
17
Total
10 365
-1 077
-6 716
-2 755
149
LIABILITIES
Financial derivates
1 139
-1 077
-62
-5
0
Total
1 139
-1 077
-62
-5
0
PORTFOLIO ALLOCATION OF LIABILITIES
Total liabilities – common portfolio
1 137
-1 076
-62
-5
0
Total liabilities – corporate portfolio
0
0
0
0
0
Total liabilities – investment option portfolio
1
-1
0
0
0
Total
1 139
-1 077
-62
-5
0
The purpose of this note is to show the potential effect of netting agreements at KLP; what possibilities KLP has to net bilateral agreements against other counterparties should the latter go bankrupt and the remaining amount if all such netting agreements are materialized. The note shows derivative positions in the financial position statement, and one additional table with information on the different portfolios in the company.
Note 33. Other liabilities
NOK MILLIONS
31.12.2024
31.12.2023
Accounts payable
33
23
VAT and tax deductions due
638
610
Other payable
2
2
Non-settled securities trade
388
729
Total other liabilities
1 062
1 364
Note 34. Contingent liabilities
NOK MILLIONS
31.12.2024
31.12.2023
Guarantee liability
2
2
Committed, not subscribed investment in private equity and property funds
31 892
27 349
Approved, not paid out KLP loan pledge
1 659
1 543
Total contingent liabilities
33 553
28 895
Note 35. Number of employees
2024
2023
Number of permanent employees 31.12.
671
644
Number of temporary employees 31.12.
11
18
Total number of employees 31.12.
682
662
Number of full time equivalents permanent employees
659
632
Number of full time equivalents temporary employees
5
5
Total number of full time equivalents
664
637
Note 36. 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 loans, the risk equalization fund and ancillary own funds. The Financial Supervisory Authority of Norway has accepted that KLP’s right to call in further member contribution if necessary, which is laid down in the Company’s articles of association, can be counted as ancillary own funds, the amount corresponding to 2.5 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. In the calculation of eligible own funds to cover the minimum capital requirement, eligible tier 1 own funds shall be at least 80 percent of the minimum capital requirement, and eligible tier 2 own funds shall not exceed 20 percent of the minimum capital requirement. Tier 3 own funds and ancillary own funds are not eligible to cover the minimum capital requirement.
Without the use of the transitional measure on technical provisions the Company’s SCR ratio is 361 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 361 percent.
NOK MILLIONS
31.12.2024
31.12.2023
ELIGIBLE OWN FUNDS
Assets
849 976
775 527
Liabilities
-801 785
-730 932
Excess of assets over liabilities
48 192
44 595
- Risk equalization fund
-3 999
-3 674
+ Hybrid tier 1 securities
1 429
1 434
Tier 1 basic own funds
45 622
42 355
Total tier 1 own funds
45 622
42 355
Subordinated debt
3 514
3 280
Risk equalization fund
3 999
3 674
Tier 2 basic own funds
7 513
6 954
Ancillary own funds
15 396
14 339
Tier 2 ancillary own funds
15 396
14 339
Total tier 2 own funds
22 909
21 293
Deferred tax asset
0
0
Tier 3 basic own funds
0
0
Total tier 3 own funds
0
0
Eligible own funds to cover the solvency capital requirement - tier 1
45 622
42 355
Eligible own funds to cover the solvency capital requirement - tier 2
7 340
7 162
Eligible own funds to cover the solvency capital requirement - tier 3
0
0
A Eligible own funds to cover the solvency capital requirement
52 962
49 517
Eligible own funds to cover the minimum capital requirement - tier 1
45 622
42 355
Eligible own funds to cover the minimum capital requirement - tier 2
734
838
B Eligible own funds to cover the minimum capital requirement
46 356
43 193
CAPITAL REQUIREMENT
Market risk
177 387
141 784
Counterparty risk
2 836
3 331
Life risk
140 142
112 930
Diversification
-67 395
-54 828
Operational risk
3 499
3 212
Loss absorbing capacity of technical provisions
-240 339
-190 778
Loss absorbing capacity deferred tax
-1 451
-1 327
C Solvency capital requirement
14 680
14 323
Absolute floor of the minimum capital requirement
48
47
Linear minimum capital requirement
2 184
4 191
Lower boundary (25% of the solvency capital requirement)
3 670
3 581
Upper boundary (45% of the solvency capital requirement)