KLP Group
Report for the first quarter of 2024
Good return on pension assets:
- Return of 3.0 per cent on the pension assets in the common portfolio in the first quarter.
- Total profit on the customer portfolio amounts to NOK 18.7 billion after the first quarter.
- Satisfactory volume growth in banking and asset management
- Increased claims payments in non-life insurance
KLP – a customer-owned group with a 75-year history
15 February this year marks 75 years since the directors of the Union of Norwegian Cities (Norges Byforbund) and the Norwegian Association of Rural Municipalities (Norges Herredsforbund) decided to establish a joint local government pension fund, KLP. The aim was to establish a pension scheme for small municipalities with few employees. KLP has gradually expanded its offering in response to its owners’ wishes, and now provides services in the areas of non-life insurance, banking and asset management in addition to public-sector occupational pensions. We are now Norway’s largest pension company.
At the end of the first quarter of 2024, the Group had total assets of NOK 1,066 billion.
Public-sector occupational pensions
NOK MILLIONS | Customers | Company | Total |
---|---|---|---|
Investment result | 18 617 | 112 | 18 729 |
Risk result | 82 | 82 | |
Interest guarantee premium | 3 | 3 | |
Administration result | -8 | -8 | |
Net income from investments in the corporate portfolio and other income/expenses in non-technical accounts | 76 | 76 | |
Tax | -83 | -83 | |
Other profit/loss elements | 149 | 149 | |
Profit/loss after Q1 2024 | 18 700 | 249 | 18 948 |
Profit/loss after Q1 2023 | 13 188 | 454 | 13 642 |
Investment result
KLP has guaranteed to provide customers on public-sector occupational pensions with financial income equivalent to NOK 3.3 billion in the first quarter. Actual financial income amounted to NOK 22.0 billion, a return of 3.0 per cent, so the investment result was NOK 18.7 (13.2) billion. Customers’ funds are mainly managed in the common portfolio.
Management of the common portfolio
The assets in the common portfolio totaled NOK 751.5 (690.9) billion:
Per cent | 31.03.2024 | 31.03.2023 |
---|---|---|
Return on the common portfolio | 3,0 | 2,5 |
Return incl. value changes in hold-to-maturity bonds and lending | 2,7 | 2,6 |
The returns figures apply to the common portfolio | ||
Capital adequacy, Solvency II | 351 | 316 |
Capital adequacy, Solvency II, with transitional measures | 351 | 316 |
Equities
Total exposure in shares and alternative investments, including equity derivatives, was 33.5 per cent at the end of the first quarter. The total return on shares and alternative investments was 8.0 per cent in the quarter. The return on KLP’s global equities was 11.0 per cent, while KLP’s Norwegian equity portfolio returned 2.6 per cent in the first quarter.
The currency hedging ratio for equities in developed markets and the most liquid currencies in emerging markets was between 40 and 60 per cent. In the first quarter, the Norwegian krone depreciated against the US dollar and the euro, among other currencies. Currency hedging had a negative impact on the return on shares this quarter.
Short-term bonds and money market instruments measured at fair value
Short-term bonds accounted for 11.0 per cent and money-market instruments 3.0 per cent of the assets in the common portfolio at the end of the quarter. Both Norwegian and US government interest rates rose during the first quarter. KLP’s global government bond index achieved a currency-hedged return of minus 0.8 per cent in the quarter, while the return on the Norwegian government bond index was minus 0.1 per cent. Global credit margins fell through the quarter. The quarterly return on KLP’s global credit bond index was minus 0.3 per cent, while the return on the Norwegian credit bond index was minus 0.1 per cent. Short-term bonds produced a total return of 0.5 per cent in the first quarter. The money market return was 1.3 per cent for the quarter.
Bonds measured at amortised cost
Investments in bonds measured at amortised cost made up around 28.1 per cent of the common portfolio at the end of the quarter. Unrecognised decreases in value in the common portfolio amounted to NOK 10.9 billion at the end of the first quarter. The portfolio is well diversified and consists of securities issued by creditworthy borrowers. The return measured at amortised cost in this quarter was 0.8 per cent.
Property
Property investments, including Norwegian and international real estate funds, made up 13.3 per cent of the common portfolio.
Property investments in the common portfolio achieved a return of minus 0.4 per cent in the year to date. The returns include currency hedging and property funds. There is still uncertainty associated with the effects of the various factors that influence the property market, including interest rates, required rate of return, inflation and costs.
Lending
Lending in the common portfolio totals NOK 83.7 billion. This is split between NOK 72.9 billion in loans to the public sector, NOK 2.7 billion in secured mortgage loans and NOK 0.2 billion in loans with government guarantees, with the remaining NOK 7.9 billion made up of direct lending. The lending portfolio is of high quality, with no losses on municipal loans and very modest provisions for losses on mortgage loans. Unrecognised decreases in value in the lending portfolio (fixed-interest loans) totalled NOK 1.4 billion at the end of the quarter. Returns so far this year are 4.5 per cent.
Returns on the corporate portfolio
The corporate portfolio covers assets financed by owners’ equity and subordinated loans/hybrid Tier 1 and Tier 2 securities.
The corporate portfolio is managed with a moderate-risk long-term investment horizon, with the objective of stable returns. Investments in the corporate portfolio achieved a return of 0.5 per cent in the first quarter. Write-downs on property and a weak result in non-life insurance pulled returns down in the quarter.
Risk result
The risk result is an indication of whether disability and mortality in the insured population are developing as expected.
Disability figures are still higher than pre-pandemic levels, and produced a deficit of NOK 303 (-380) million in the first quarter.
The risk result related to longevity and survivor’s pensions shows a total surplus of NOK 385 (451) million, and the overall risk result contributed a surplus of NOK 82 (71) million in the first quarter.
Administration result
The difference between the cost elements within premium income, withdrawals from management reserves and insurance-related operating expenses constitutes the administration result. This shows a deficit of NOK -8 (+54) million so far this year. Insurance-related operating costs came to NOK 432 (377) million so far this year.
Financial strength and capital-related matters
KLP’s total assets have increased by NOK 17.5 billion in the year to date and amount to NOK 804.6 billion. The premium reserve increased by NOK 1.4 billion to NOK 574.9 billion in the same period.
The buffer fund amounts to NOK 109.3 billion after the first quarter. The fund can be used to cover the lack of returns from the management of customer funds and is thus a financial buffer. A positive interim result to customers of NOK 18.7 billion also constitutes a buffer.
Without applying transitional rules, the Company’s solvency capital requirement (SCR) is 351 per cent. This is an increase of 5 percentage points in the quarter.
KLP’s target is for capital adequacy to exceed 150 per cent. Solvency is well above this target and thus enables sound and stable management of customer funds in a multi-year perspective.
Key figures
Assets | 31.03.2024 | 31.03.2023 | ||
---|---|---|---|---|
All figures in per cent | Proportion | Return | Proportion | Return |
Equities | 33,5 % | 8,0 % | 31,5 % | 6,7 % |
Short-term bonds | 28,1 % | 0,8 % | 28,7 % | 0,8 % |
Long-term/HTM bonds | 13,3 % | -0,4 % | 14,7 % | -0,2 % |
Lending | 11,2 % | 1,1 % | 11,8 % | 0,8 % |
Property | 11,0 % | 0,5 % | 11,6 % | 1,7 % |
Other financial assets | 3,0 % | 1,3 % | 1,6 % | 0,8 % |
Premium income
Premium income excluding premium reserves received on transfers in amounts to NOK 7.8 (7.6) billion at the end of the first quarter. Of this, premiums related to adjustment of accrued rights amount to NOK 360 (535) million.
Claims/benefits
Pensions paid and other claims, excluding ceded premium reserves, amounted to NOK 6.8 (6.2) billion at the end of the first quarter.
Other matters
The market situation for public-sector occupational pensions is stable, and customers with premium reserves totaling around NOK 2.1 billion decided to move their schemes out of KLP with effect from 1 January 2024. KLP places great emphasis on close consultation with its customers to further develop service concepts and online solutions with good pension guidance. Efforts have been made in recent years to renew and further develop our pension systems. All benefits now fall within the new system, which enhances the customer experience and provides valuable guidance to the individual employee, as well as immediate responses to most pension applications.
Storebrand has filed a complaint against Norway with the ESA, alleging that KLP is receiving unlawful state aid, and that Norwegian municipalities and health trusts have breached the rules on public procurement. The government has rejected both complaints. KLP has provided relevant information to shed light on the complaint cases when this has been requested. The complaints are still being processed by the ESA, and no formal action has been initiated on either of them. In both cases, as part of its information gathering, the ESA has made its preliminary assessments and asked for the government’s comments on these.
Non-life insurance
The first quarter of 2024 shows a profit/loss before tax and other provisions of NOK -117.7 (+99.3) million. The insurance result is weaker than expected, which is largely down to an increase in property claims within all segments. A rise in natural perils claims also affects the accounts. On the other hand, financial income is higher than expected.
Volume growth so far this year is NOK 146 million, and premium volume was NOK 2,731 (2,456) million at the end of the first quarter of 2024. The increase is primarily due to increased premiums, both generally and in particular segments. Premium income increased by 12.2 per cent, or NOK 77 million, compared with the same time in 2023. For the public-sector and corporate markets, premiums increased by 11.1 per cent, while the corresponding increase for the retail market was 14.1 per cent.
In the first quarter, three claims over NOK 20 million were reported, all within the company's retention amount. Together, these claims reduce net profits by NOK 132 million. There were also 16 claims in the NOK 2-20 million range, with total payments of NOK 96 million. The results are also affected by a major weather event, storm Ingunn, where the costs to the company run to NOK 25 million.
Reversals of previous years’ claims are still slightly negative, and NOK 4.4 million have been recognised so far this year, equivalent to 0.2 per cent of the reserves at the beginning of the year.
Key figures
31.03.2024 | 31.03.2023 | 2023 | |
---|---|---|---|
Claims ratio | 98,2 | 93,2 | 83,5 |
Reinsurance percentage | 15 | -2,2 | 2,8 |
Cost ratio | 14,6 | 13,9 | 14 |
Combined ratio | 127,7 | 104,9 | 100,4 |
Net financial income in the first quarter of 2024 was NOK 96.7 (149.8) million, equivalent to 1.7 (2.7) per cent.
The solvency margin (SCR) decreased from 227 per cent at the end of 2023 to 210 per cent at the end of the first quarter of 2024. This is due to the weak quarterly results.
Asset and fund management
KLP Kapitalforvaltning AS provides securities management in the KLP Group. It had a total of NOK 799 billion under management at the end of the first quarter, of which NOK 203 billion was for external customers.
Net new subscriptions to the KLP funds were NOK 4.7 billion in the first quarter. External customers had positive net new subscriptions of NOK 5.7 billion in the quarter.
The company achieved a result before tax of NOK 11.9 million in the first quarter.
Bank
KLP Banken finances mortgages and other credit to private customers (retail market) as well as loans to municipalities, county authorities and companies that provide public services (public-sector market). The Bank’s lending business is financed by deposits from private customers and companies, loans from the securities market and owners’ equity. The Bank also manages a substantial volume of lending financed by pension assets in KLP.
The company achieved a pre-tax operating profit of NOK 75.1 (53.1) million in the first quarter. The change is mainly related to increased net interest income and gains on financial instruments.
Broken down by area, profits were NOK 51.1 (35.4) million in the retail market and NOK 24.0 (17.7) million in the public-sector market.
Persistent high interest rates contributed to increased earnings on the Bank’s lending, which is financed with equity. The Bank’s operating income, in the form of net interest income, was NOK 126.6 (110.2) million in the first quarter.
Losses and loss provisions taken to profit/loss total NOK -1.1 (0.3) million so far in 2024. . The rise in interest rates has so far not resulted in a significant increase in mortgage losses. Nor have we experienced any losses related to public-sector lending in 2024.
KLP Banken had loans to customers of NOK 42.8 (42.7) billion at 31 March 2024. The split between the retail and public-sector markets was NOK 24.1 (23.3) billion and 18.7 (19.4) billion respectively.
KLP Banken manages a mortgage portfolio worth NOK 2.7 (2.9) billion and NOK 78.6 (74.1) billion in loans to public-sector borrowers and other businesses financed with pension assets placed in public-sector occupational pension funds.
The Bank’s mortgage products are aimed at members of the KLP pension schemes. Net mortgage growth in the first quarter was NOK 209 (71) million, which is significantly higher than at the same time last year.
Lending volume to the public-sector market on KLP Banken’s balance sheet has decreased in 2024 by NOK 0.3 (increase of 0.2) billion. Loans to public-sector borrowers financed with pension assets placed in public-sector occupational pension funds increased by NOK 1.5 (0.5) billion in the same period.
Group
KLP is a mutual insurance company which produces consolidated financial statements in accordance with IFRS Accounting Standards®. These accounting rules reflect the fact that KLP is a mutual insurance company where all value creation accrues to policyholders. This means that the Group generally sets aside all of the profit as a liability to policyholders, and its equity is normally zero. However, some technical equity may still arise if assets or liabilities have been measured at anything other than fair value in the balance sheet, as the liability to policyholders is based on the fair value of net assets. The equity will then represent the difference between book value and fair value, and the change in the measurement difference will be posted as a net gain/loss.
In the first quarter, the Group generated a net profit to policyholders of NOK 19.8 billion. This is mainly due to a significant appreciation of the assets.
The best estimate of the insurance liability associated with public-sector occupational pensions was reduced from NOK 377.7 to 366.0 billion in the quarter. This is mainly due to increased interest rates, as well as a change in estimates of future cash flows.
Liabilities to policyholders in public-sector occupational pension schemes, by virtue of their ownership role (residual value), grew from NOK 355.9 to 387.5 billion. The main reason for the increase is good returns and a change in the best estimate as described above.
Sustainability
KLP aims to be the partner to the Norwegian local government and healthcare sector for a sustainable transition, and the strategy comprises two strategic focus areas:
- Promoting a sustainable working environment in the Norwegian local government and healthcare sector.
- Driving a green transition
See KLP’s Annual Report for 2023 for more details of the sustainability strategy. This is a summary of key activities during the quarter:
Requirements relating to climate and environment in public procurement procedures
KLP sent out consultation notes on the proposal for a new Public Procurement Act concerning our roles as a provider of public-sector occupational pensions and non-life insurance to the public sector. Our response to consultation dealt with the rules for weighting climate and environment in public procurement procedures. For public-sector occupational pensions, we commented on the committee’s proposal to withdraw the requirement for a 30 per cent weighting of climate and environment as an award criterion. We believe that for public-sector occupational pensions, it will be complicated for individual purchasers to set appropriate requirements in the award criteria, and we are therefore pleased to find that climate and the environment can be addressed by way of guiding criteria drawn up by the Norwegian Agency for Public and Financial Management (DFØ). KLP commented that the purchasing rules relating to climate and the environment should have a wider focus than simply cutting emissions, such as measures to adapt to climate change.
KLP has responded to the consultation from the Pension Office on how the new rules relating to climate and the environment should be applied in practice in tendering procedures for public-sector occupational pensions. KLP believes there will be a greater impact if measures addressing climate and the environment are included as minimum requirements in the tender specifications for bidders in the competitive procedure, rather than the general rule of at least a 30 per cent weighting in the award criteria. We are concerned at the lack of standardisation which would allow providers to be compared in a uniform way, and a lack of individual indicators to capture the need for change that the pension capital can help to address, and feel that qualification requirements for a transition strategy and measures will produce a greater climate and environmental impact.
Guide to a sustainable transition
Under the auspices of UN Global Compact Network Norway, KLP has contributed to an expert group which has produced a guide to a sustainable transition for Norwegian businesses. The aim of the guide is to help Norwegian companies to make a start on the transition work to achieve their sustainability goals and maintain a competitive and profitable business. The guide was launched in March 2024 and can be accessed here (in Norwegian).
Sustainable working conditions
KLP has started to explore the role the company can play in promoting sustainable working conditions. In the first quarter, we partnered with “Fremtidens helsetjenester” (Health services of the future), which is a collaborative project involving several municipalities. KLP hosted the Public Health Forum in February, and has run workshops on working conditions in various counties, as well as two webinars with over 1,000 participants from municipalities across Norway.
Responsible ownership
Ahead of the general meeting season, KLP has updated the list of companies where it intends to vote against resolutions from the board of directors. This includes the companies in the portfolios that produce the biggest emissions without having a credible transition plan, and companies that pose a high risk of contributing to tropical deforestation, but lack basic risk management procedures.
During the year, KLP has followed up on all the companies where it voted against the board of directors in 2023. Out of 46 companies where we voted against the board because of inadequate transition plans, 15 have improved these plans and their boards will have the support of KLP going forward. The corresponding figures for improvements in the management of deforestation risk are four out of 22.
By the end of the first quarter, KLP had initiated 74 company dialogues and voted at almost 1,200 general meetings both in Norway and abroad. The substance of the company dialogues in the first quarter included the management and reporting of deforestation risk, follow-up of companies with high emissions that lack climate transition plans, and responsible tax practice. During the first quarter, KLP excluded two companies for breaches of its exclusion criteria related to coal. One company was reinstated as it no longer breaches our criteria for coal. At the end of the quarter, a total of 796 companies were excluded.
Q1/2024 | 31.03.2024 | 31.12.2023 | |
---|---|---|---|
Number of company dialogues | 74 | 74 | 243 |
Number of general meetings of Norwegian companies at which KLP voted | 21 | 21 | 132 |
Percentage of general meetings of Norwegian companies at which KLP voted | 100 % | 100 % | 99 % |
Number of general meetings of foreign companies at which KLP voted | 1 178 | 1 178 | 8 472 |
Percentage of general meetings of foreign companies at which KLP voted | 99 % | 99 % | 100 % |
Number of companies excluded from the investments | 2 | 796 | 799 |
KLP wants to ensure that good ideas can be pursued locally and to create jobs in Norway. By investing in innovation liked to Norwegian research institutions, we aim to contribute to local value creation and the green transition in Norway. In the first quarter, KLP increased its investments in an early-stage growth fund which focuses on companies that make a positive contribution to sustainable development.
NOK MILLIONS | Q1/2024 | 31.03.2024 | 31.12.2023 |
---|---|---|---|
Amount invested | Fair value | ||
Seedcorn investments | 8 | 575 | 575 |
Investments in banking and finance in developing countries | 0 | 935 | 921 |
Climate-friendly investments
An important part of KLP’s climate goal of net zero emissions is to increase our climate-friendly investments. Climate-friendly investments are investments that contribute directly to emission reductions or otherwise contribute to the green transition in Norway and around the world. KLP aims to increase its climate-friendly investments by a further NOK 6 billion each year
KLP’s climate-friendly investments have accumulated over time, and accounted for 11.4 per cent of its financial assets at the end of the first quarter of 2024. This includes investments in renewable energy and infrastructure investments needed for the green transition. We also invest in technological solutions such as zero-emission ferries, and particularly in energy-efficient green buildings in KLP’s large portfolio of commercial buildings in Norway, Sweden and Denmark.
In the first quarter, these investments increased by around NOK 2.4 billion. The increase comes mainly from KLP’s investment in the green transition within express boats and ferries, which make a significant contribution to reducing greenhouse gas emissions from the transport sector. We have also increased our investments in several mutual funds that invest in renewable energy around the world. See Appendix A at the back of the quarterly report for a definition of the sustainability indicators.
NOK MILLIONS | Q1/2024 | 31.03.2024 | 31.12.2023 |
---|---|---|---|
Amount invested | Fair value | ||
Zero-emission investments | 447 | 42 300 | 44 174 |
As a share of KLP’s investments | 5,3 % | 5,6 % | |
Renewable energy | 447 | 39 694 | 41 594 |
As a share of KLP’s investments | 5,0 % | 5,3 % | |
of which: renewable energy in Norway | -174 | 20 006 | 22 458 |
of which: renewable energy abroad | 571 | 17 320 | 16 789 |
of which: renewable energy in developing countries | 49 | 2 367 | 2 348 |
Sustainable forests | 0 | 2 606 | 2 580 |
Transitional financing | 1 974 | 49 214 | 46 932 |
As a share of KLP’s investments | 6,2 % | 6,0 % | |
Green buildings in the property portfolio | 0 | 25 329 | 25 420 |
Green buildings via mutual funds and bonds | 0 | 2 499 | 2 502 |
Green loans | 48 | 3 785 | 3 737 |
Green bonds | 79 | 12 344 | 12 121 |
Sustainable infrastructure | 1 847 | 5 256 | 3 152 |
Total climate-friendly investments | 2 421 | 91 514 | 91 106 |
As a share of KLP’s investments | 11,4 % | 11,6 % | |
Fossil energy | 15 505 | 15 020 | |
As a share of KLP’s investments | 1,9 % | 1,9 % |
Future prospects
KLP achieved very good results in 2023 and this is continuing into 2024. These are uncertain times, and KLP’s owners have chosen to build up financial buffers so the pension funds can be managed effectively even through financially troubled times.
The disability figures increased during the pandemic, and it is unclear whether this will persist or fall back to pre-2020 levels. KLP will monitor developments in case there is a need to strengthen the disability tariff.
We may expect an increase in public-sector occupational pensions put out to tender. We will maintain our efforts to be the best provider to the Norwegian local government and healthcare sector. We will continue to focus on delivering great services to our customers and being a responsible and sustainable player in the market.
Oslo, 15 May 2024 | ||
The Board of Directors of Kommunal Landspensjonskasse gjensidig forsikringsselskap | ||
TINE SUNDTOFT Chair | Terje Rootwelt Deputy Chair | Egil Matsen |
Kjerstin Fyllingen | Rune Simensen | Odd Haldgeir Larsen |
Vibeke Heldal Elected by and from among the employees | Erling Bendiksen Elected by and from among the employees | |
Sverre Thornes CEO | ||
The Board of Directors uses digital signature |
Income statement KLP Group
NOTE | NOK MILLIONS | Q1 2024 | Q1 2023 | 01.01.2023 -31.12.2023 |
---|---|---|---|---|
Insurance service result | - 7 | 90 | - 1 925 | |
Net income from investments measured at fair value with changes in P/L | 37 753 | 27 736 | 76 263 | |
Net income from investments not measured at fair value with changes in P/L | 19 | 18 | 78 | |
4 | Fair value adjustment investment properties and rental income | 29 | 496 | -2 547 |
Net income from associated companies and joint ventures | -549 | 75 | 504 | |
Net interest income banking | 127 | 110 | 468 | |
Unit holder's value change in consolidated securites funds | -17 322 | -12 135 | -27 286 | |
Total net income | 20 057 | 16 300 | 47 480 | |
Policyholder's share of changes in fair value of underlying items | -19 837 | -17 624 | -44 179 | |
Other insurance related financial cost | -19 | -20 | -42 | |
Net insurance related financial cost | -19 856 | -17 644 | -44 221 | |
Net insurance services and financial result | 194 | -1 254 | 1 334 | |
Net costs subordinated loan and hybrid Tier 1 securities | -261 | -467 | -463 | |
Operating expenses | -327 | -267 | -1 124 | |
Other income | 10 | 8 | 77 | |
Other expenses | -72 | -73 | -77 | |
Pre-tax income | -456 | -2 054 | -253 | |
Cost of taxes 1 | -318 | -330 | -1 031 | |
Income | -774 | -2 384 | -1 284 | |
12 | Actuarial loss and profit on post employment benefit obligations | 199 | 31 | -146 |
Tax on items that will not be reclassified to profit or loss | -26 | -5 | 22 | |
Items that will not be reclassified to profit or loss | 172 | 26 | -125 | |
4 | Revaluation real property for use in own operation | 1 | -8 | -308 |
4 | Currency translation foreign properites | 651 | 2 315 | 2 139 |
Tax on items that will be reclassified to profit or loss | 0 | 2 | 77 | |
Items that will be reclassified to income particular specific conditions are met | 652 | 2 309 | 1 908 | |
Total other comprehensive income | 824 | 2 336 | 1 784 | |
Total comprehensive income 2 | 50 | -48 | 499 | |
1 Unit holders share of taxes in consolidated security funds | -111 | -87 | -375 | |
2 From and including 2023, the KLP group will submit accounts according to the new accounting standard IFRS 17 Insurance contracts. The new standard takes into account the fact that KLP is mutually owned, and the policyholders on public occupational pensions are entitled to all value creation in the group. This means that according to IFRS 17 the group has no equity and that the result will be zero. | ||||
However, the group has reported an equity as of 31.03.2024 of minus NOK 3,090 million. This equity arises as a result of the fact that the policyholders are entitled to the fair value of all assets and liabilities in the business, but certain asset and liability items are not accounted for at fair value. This creates a valuation difference that constitutes equity in a mutual insurance company. The period's change in valuation difference NOK 50 million, will thus appear as a result. |
Financial position statement KLP Group
NOTE | NOK MILLIONS | 31.03.2024 | 31.03.2023 | 31.12.2023 |
---|---|---|---|---|
Deferred tax assets | 43 | 46 | 48 | |
Other intangible assets | 1 430 | 1 135 | 1 379 | |
Tangible fixed assets | 2 277 | 2 617 | 2 277 | |
Investments in associated companies and joint venture | 5 959 | 5 779 | 6 620 | |
4, 9 | Investment property | 95 431 | 96 333 | 92 322 |
5 | Reinsurance contract assets | 680 | 820 | 728 |
7, 9 | Fixed income securitites and other debt instruments at fair value | 405 776 | 375 173 | 410 569 |
7 | Fixed income securitites and other debt instruments at amortized costs | 2 253 | 2 193 | 2 254 |
7, 9 | Lending local government, enterprises & retail customers at fair value through profit / loss | 82 932 | 77 635 | 81 136 |
7 | Lending local government, enterprises & retail customers at amortized costs | 42 837 | 42 717 | 42 856 |
7, 9 | Equity capital instruments at fair value through profit/loss | 406 457 | 315 118 | 354 757 |
7, 9 | Financial derivatives | 1 280 | 1 442 | 15 587 |
7 | Receivables | 15 178 | 24 199 | 2 678 |
Cash and bank deposits | 3 008 | 2 978 | 3 509 | |
TOTAL ASSETS | 1 065 541 | 948 185 | 1 016 721 | |
7, 8 | Hybrid Tier 1 securities | 1 489 | 1 644 | 1 434 |
7, 8 | Subordinated loan capital | 3 533 | 3 345 | 3 327 |
12 | Pension obligations | 744 | 812 | 913 |
5 | Insurance obligations with the right to residual value | 780 742 | 702 791 | 762 789 |
5 | Other insurance liabilities | 4 007 | 3 965 | 3 392 |
7, 8 | Covered bonds issued | 30 448 | 30 945 | 30 504 |
7, 8 | Debt to credit institutions | 2 828 | 3 949 | 13 041 |
7, 8 | Liabilities to and deposits from customers | 14 157 | 14 136 | 14 060 |
7 | Financial derivatives | 9 342 | 11 561 | 3 249 |
Deferred tax | 1 179 | 1 148 | 1 187 | |
13 | Other current liabilities | 17 245 | 25 598 | 6 036 |
Equity | -3 090 | -3 687 | -3 140 | |
Unit holders`s interest in consolidated securites funds | 202 916 | 151 979 | 179 929 | |
TOTAL EQUITY AND LIABILITIES | 1 065 541 | 948 185 | 1 016 721 | |
Contingent liabilities | 36 029 | 32 833 | 31 409 |
Changes in owners’ equity KLP Group
2024 NOK MILLIONS | Equity |
---|---|
Owners’ equity 31 December 2023 | - 3 140 |
Income | - 774 |
Items that will not be reclassified to income | 172 |
Items that will be reclassified to income later when particular conditions are met | 652 |
Total other comprehensive income | 824 |
Total comprehensive income | 50 |
Owners’ equity 31 March 2024 | - 3 090 |
2023 NOK MILLIONS | Equity |
---|---|
Owners’ equity 31 December 2022 | 8 396 |
Change of principle 01.01.2023, IFRS 9 1 | - 12 035 |
Owners’ equity 1 January 2023 | - 3 639 |
Income | - 2 383 |
Items that will not be reclassified to income | 26 |
Items that will be reclassified to income later when particular conditions are met | 2 309 |
Total other comprehensive income | 2 336 |
Total comprehensive income | - 48 |
Owners’ equity 31 March 2023 | - 3 687 |
2023 NOK MILLIONS | Equity |
Owners’ equity 31 December 2022 | 8 396 |
Change of principle 01.01.2023, IFRS 9 1 | - 12 035 |
Owners’ equity 1 January 2023 | - 3 639 |
Income | - 1 284 |
Items that will not be reclassified to income | - 125 |
Items that will be reclassified to income later when particular conditions are met | 1 908 |
Total other comprehensive income | 1 784 |
Total comprehensive income | 499 |
Owners’ equity 31 December 2023 | - 3 140 |
1 For more information see the annual report 2022, note 37, points 37.1.11 and 37.2.5 Transitional effects. |
Statement of cashflowKLP Group
NOK MILLIONS | 01.01.2024 -31.03.2024 | 01.01.2023 -31.12.2023 | 01.01.2023 -30.09.2023 | 01.01.2023 -30.06.2023 | 01.01.2023 -31.03.2023 |
---|---|---|---|---|---|
Net cash flow from operational activities | -6 299 | -19 180 | -14 051 | -3 581 | 116 |
Net cash flow from investment activities 1 | -87 | -470 | -351 | -252 | -113 |
Net cash flow from financing activities 2 | 5 884 | 19 838 | 14 149 | 3 812 | -347 |
Net changes in cash and bank deposits | -502 | 188 | -254 | -21 | -344 |
Holdings of cash and bank deposits at start of period | 3 509 | 3 321 | 3 321 | 3 321 | 3 321 |
Holdings of cash and bank deposits at end of period | 3 008 | 3 509 | 3 068 | 3 301 | 2 978 |
1 Payments on the purchase of tangible fixed assets. | |||||
2 Net receipts of owners’ equity contribution, rising of new loans and repayment of debt, in addition to payments from unit holders in consolidated security funds. |
Notes to the financial statementKLP Group
Note 1 Accounting principles –and estimates
Accounting principles
The financial statements in this interim report show the Kommunal Landspensjonskasse (KLP) group financial statements and parent company financial statements for the period 01.01.2024 – 31.03.2024. The accounts have not been audited.
The consolidated financial statements for KLP have been prepared in accordance with IFRS® accounting standards, as approved by the EU, with additions set out in the Norwegian Regulations on annual accounts for insurance companies. The part of the interim report that relates to the Group financial statements has been prepared in accordance with IAS 34 Interim financial Reporting.
All amounts are presented in NOK millions without decimals unless indicated otherwise.
No other changes have been made to the accounting principles that affect the interim financial statements as of 31.03.2024. Refer to the Group’s annual report for 2023 for a more detailed description of accounting principles.
The interim financial statements do not contain all the information required for complete annual financial statements, and this interim report should be read in conjunction with the annual financial statements for 2023. The annual report can be retrieved from www.klp.no.
Accounting estimates
In preparing the interim financial statements, we have exercised discretion and used estimates and assumptions that affect the accounting figures. Actual figures may differ from the estimates used.
The measurement of insurance contracts under IFRS 17 uses a number of new parameters that are fraught with considerable uncertainty. The most important for the various business areas are:
Life insurance activities
- All cash flows arising from the insurance contracts that are within the contract limit are included in the measurement of the insurance contract. Future cash flows are calculated using assumptions of future annual wage growth/adjustment derived from a projection of the NAM (Norwegian Aggregate Model). The model produces a macro projection of key economic variables year by year based on the economic situation at the measurement date.
- The cash flow calculations use best estimates of mortality and disability.
- The cash flows are discounted with an interest rate curve that takes account of the time value of money and any financial risk that is not included in the estimated cash flows. The interest rate curve is based on the EIOPA interest rate curve with an illiquidity mark-up.
- The risk adjustment for non-financial risk is based on the risk appetite in the life insurance business and a 98 % confidence level and amounts to 8.4 % of the insurance liability in 2024.
Non-life insurance activities
- The claims provisions are estimated from the company’s historical payment patterns.
- The claims provisions are discounted with an interest rate curve that takes account of the time value of money and any financial risk that is not included in the estimated payments. The interest rate curve is based on the EIOPA interest rate curve with an illiquidity mark-up.
Insurance income under IFRS 17 corresponds to pro-rata premiums earned, adjusted for seasonal variations.
- Seasonal variations are estimated from the historical variation in the company’s history of claims received through the year.
The risk adjustment is derived from the company’s risk appetite. The risk adjustment represents an addition to technical provisions so there is a 75 % probability that they will be sufficient to cover all insurance obligations. The risk adjustment for non-financial risk is based on the risk appetite in the non-life insurance business and a 75 % confidence level and amounts to 4.1 % of the insurance liability in 2024.
Note 2 Segment information
NOK MILLIONS | Group pensions pub. sect. & group life | Non-life insurance | Banking | Asset management | ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
01.01.2024 -31.03.2024 | 01.01.2023 -31.03.2023 | 01.01.2023 -31.12.2023 | 01.01.2024 -31.03.2024 | 01.01.2023 -31.03.2023 | 01.01.2023 -31.12.2023 | 01.01.2024 -31.03.2024 | 01.01.2023 -31.03.2023 | 01.01.2023 -31.12.2023 | 01.01.2024 -31.03.2024 | 01.01.2023 -31.03.2023 | 01.01.2023 -31.12.2023 | |
Result from insurance services | 0 | 0 | 0 | -92 | 57 | 342 | 0 | 0 | 0 | 0 | 0 | 0 |
Premium income for own account | 7 842 | 7 663 | 70 326 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net financial income from investments | 22 199 | 16 363 | 42 712 | 98 | 151 | 319 | 133 | 103 | 468 | 9 | 6 | 23 |
Claims for own account | -9 265 | -8 331 | -28 261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Insurance provisions for own account | -20 239 | -15 081 | -84 315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Policyholder's share of changes in fair value of underlying items | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other insurance related financial cost | 0 | 0 | 0 | -19 | -20 | -42 | 0 | 0 | 0 | 0 | 0 | 0 |
Unit holder's value change in consolidated security funds | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total income | 537 | 614 | 462 | -13 | 188 | 619 | 133 | 103 | 468 | 9 | 6 | 23 |
Net financial income from investments in companys portefolio | 328 | 823 | 1 494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net costs subordinated loan and hybrid Tier 1 securities | -243 | -513 | -443 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating expenses | -432 | -377 | -1 512 | -104 | -89 | -356 | -79 | -70 | -268 | -147 | -138 | -528 |
Other income | 369 | 350 | 1 463 | 0 | 0 | 10 | 23 | 21 | 92 | 150 | 144 | 560 |
Other expenses | -376 | -359 | -1 484 | 0 | 0 | 0 | -2 | -1 | -7 | 0 | 0 | 0 |
Pre-tax income | 183 | 539 | -20 | -117 | 99 | 273 | 75 | 53 | 285 | 12 | 12 | 55 |
Cost of taxes | -83 | -108 | -82 | 18 | -25 | -37 | -1 | 37 | -19 | -2 | -3 | -12 |
Income | 99 | 431 | -101 | -99 | 75 | 235 | 74 | 90 | 267 | 10 | 9 | 42 |
Total other comprehensive income | 149 | 23 | -111 | 28 | 3 | -10 | 8 | 1 | -10 | 17 | 2 | -14 |
Total comprehensive income | 249 | 454 | -213 | -71 | 77 | 225 | 82 | 91 | 257 | 27 | 11 | 29 |
Lending | 306 644 | 284 758 | 22 026 | 0 | 0 | 0 | 43 817 | 43 435 | 44 434 | 0 | 0 | 0 |
Other assets | 498 001 | 457 323 | 765 141 | 7 006 | 6 948 | 6 559 | 5 040 | 5 938 | 4 494 | 675 | 631 | 682 |
Total assets | 804 645 | 742 081 | 787 167 | 7 006 | 6 948 | 6 559 | 48 857 | 49 373 | 48 928 | 675 | 631 | 682 |
Insurance liabilites | 745 385 | 668 235 | 725 781 | 4 007 | 3 965 | 3 392 | 0 | 0 | 0 | 0 | 0 | 0 |
Other liabilities | 15 166 | 30 496 | 17 541 | 477 | 536 | 573 | 45 668 | 46 365 | 45 754 | 227 | 227 | 260 |
Total liabilities | 760 551 | 698 731 | 743 322 | 4 484 | 4 501 | 3 965 | 45 668 | 46 365 | 45 754 | 227 | 227 | 260 |
NOK MILLIONS | Other | Eliminations | Total | ||||||
---|---|---|---|---|---|---|---|---|---|
01.01.2024 -31.03.2024 | 01.01.2023 -31.03.2023 | 01.01.2023 -31.12.2023 | 01.01.2024 -31.03.2024 | 01.01.2023 -31.03.2023 | 01.01.2023 -31.12.2023 | 01.01.2024 -31.03.2024 | 01.01.2023 -31.03.2023 | 01.01.2023 -31.12.2023 | |
Result from insurance services | 0 | 0 | 0 | 85 | 34 | -2 268 | -7 | 90 | -1 925 |
Premium income for own account | 0 | 0 | 0 | -7 842 | -7 663 | -70 326 | 0 | 0 | 0 |
Net financial income from investments | 0 | 0 | 0 | 14 939 | 11 813 | 31 245 | 37 379 | 28 435 | 74 766 |
Claims for own account | 0 | 0 | 0 | 9 265 | 8 331 | 28 261 | 0 | 0 | 0 |
Insurance provisions for own account | 0 | 0 | 0 | 20 239 | 15 081 | 84 315 | 0 | 0 | 0 |
Policyholder's share of changes in fair value of underlying items | 0 | 0 | 0 | -19 837 | -17 624 | -44 179 | -19 837 | -17 624 | -44 179 |
Other insurance related financial cost | 0 | 0 | 0 | 0 | 0 | -70 | -19 | -20 | -42 |
Unit holder's value change in consolidated security funds | 0 | 0 | 0 | -17 322 | -12 135 | -27 286 | -17 322 | -12 135 | -27 286 |
Total income | 0 | 0 | 0 | -472 | -2 164 | -308 | 194 | -1 254 | 1 334 |
Net financial income from investments in companys portefolio | 0 | 0 | 0 | -328 | -823 | -1 282 | 0 | 0 | 0 |
Net costs subordinated loan and hybrid Tier 1 securities | 0 | 0 | 0 | -18 | 45 | -20 | -261 | -467 | -463 |
Operating expenses | -3 | -3 | -12 | 438 | 411 | 1 553 | -327 | -267 | -1 124 |
Other income | 3 | 3 | 13 | -535 | -511 | -2 062 | 10 | 8 | 77 |
Other expenses | 0 | 0 | 0 | 306 | 287 | 1 201 | -72 | -73 | -77 |
Pre-tax income | 1 | 0 | 1 | -610 | -2 756 | -917 | -456 | -2 053 | -253 |
Cost of taxes | 0 | 0 | 0 | -249 | -231 | -881 | -318 | -330 | -1 031 |
Income | 1 | -1 | 1 | -859 | -2 987 | -1 799 | -774 | -2 383 | -1 284 |
Total other comprehensive income | 0 | 0 | 0 | 622 | 2 307 | 1 930 | 824 | 2 336 | 1 784 |
Total comprehensive income | 1 | 0 | 0 | -237 | -680 | 131 | 50 | -48 | 499 |
Lending | 0 | 0 | 0 | -224 687 | -207 050 | 57 536 | 125 773 | 121 143 | 123 996 |
Other assets | 11 | 11 | 11 | 429 034 | 356 191 | 115 837 | 939 768 | 827 042 | 892 725 |
Total assets | 11 | 11 | 11 | 204 347 | 149 142 | 173 373 | 1 065 541 | 948 185 | 1 016 721 |
Insurance liabilites | 0 | 0 | 0 | 35 357 | 34 556 | 37 009 | 784 749 | 706 757 | 766 181 |
Other liabilities | 2 | 3 | 4 | 222 341 | 167 489 | 189 547 | 283 882 | 245 116 | 253 680 |
Total liabilities | 2 | 3 | 4 | 257 698 | 202 045 | 226 556 | 1 068 631 | 951 872 | 1 019 861 |
The KLP Group’s business is divided into the five areas: Group pensions public sector & group life, non-life insurance, banking, asset management and other. All business is directed towards customers in Norway.
PUBLIC SECTOR OCCUPATIONAL PENSION AND GROUP LIFE
Kommunal Landspensjonskasse offers group public sector occupational pensions. This segment is followed up according to NGAAP, which deviates from the IFRS Accounting Standards used in the group. Adjustments have therefore been entered in the elimination column to make the total reconcileable to the consolidated accounts.
NON-LIFE INSURANCE
KLP Skadeforsikring AS offers property and personal injury products to employers within the public and private sectors. In addition a broad specter of standard insurance products is offered to the the retail market.
BANKING
KLP’s banking business embraces the companies KLP Banken AS and its wholly-owned subsidiaries: KLP Kommunekreditt AS and KLP Boligkreditt AS. The banking business covers services such as deposits and lending to the retail market, credit cards, as well as lending with public sector guarantee.
ASSET MANAGEMENT
Asset management is offered from the company KLP Kapitalforvaltning AS. The company offers a broad selection of securities mutual funds both to retail customers and to institutional customers. The securities management has a socially responsible profile.
OTHER
Other segments comprises KLP Forsikringsservice AS which offers a broad specter of services to local authority pension funds.
Note 3 Insurance service result
NOK MILLIONS | Q1 2024 | Q1 2023 | 01.01.2023 -31.12.2023 |
---|---|---|---|
Insurance income | 1 234 | 1 046 | 1 780 |
Insurance service expenses | -1 136 | -970 | -3 635 |
Reinsurance income (+)/ cost (-) | -106 | 14 | -71 |
Insurance service result | -7 | 90 | -1 925 |
Note 4 Investment property
NOK MILLIONS | 01.01.2024 -31.03.2024 | 01.01.2023 -31.03.2023 | 01.01.2023 -31.12.2023 |
---|---|---|---|
Net rental income | 1 027 | 929 | 3 873 |
Net value adjustment | -998 | -433 | -6 420 |
Net income from investment properties | 29 | 496 | -2 547 |
Currency translate foreign properites (taken to other comprehensive income) | 651 | 2 315 | 2 139 |
Net income from investment properties included currency translate | 680 | 2 811 | -407 |
NOK MILLIONS | 31.03.2024 | 31.03.2023 | 31.12.2023 |
---|---|---|---|
Investment property 01.01. | 92 322 | 93 992 | 93 992 |
Value adjustment, including currency translation | - 347 | 1 882 | - 4 280 |
Net additions | 3 459 | 431 | 2 653 |
Other changes | - 3 | 27 | - 42 |
Investment property | 95 431 | 96 333 | 92 322 |
Note 5 Technical provisions
NOK MILLIONS | Estimates of present value of future cash flows | Risk adjustment for non financial risk | Residual value | Total |
---|---|---|---|---|
Insurance obligations with the right to residual value 1 January 2024 | 377 742 | 29 068 | 355 979 | 762 789 |
Changes that realte to current services | ||||
Change in risk adjustment for non-financial risk for risk expired | -105 | -105 | ||
Experience adjustment not related to future service | 19 | 19 | ||
Insurance service result | 19 | -105 | -85 | |
Change in risk adjustment for non-financial risk at the start of the period | -924 | 924 | 0 | |
Accured interest | 3 983 | 335 | -4 318 | 0 |
Released cash flows | -123 | -123 | ||
Changes in estimates related to future service | -7 358 | -618 | 7 976 | 0 |
Change due to changes in discount curve | -6 675 | -561 | 7 236 | 0 |
Result addes to policyholders | 213 | 19 747 | 19 960 | |
Insurance related financial cost | -9 960 | -1 768 | 31 565 | 19 837 |
Premium | 7 551 | 0 | 0 | 7 551 |
Claims and other insurance service expenses (incl. Investmentcomponents) | -9 350 | 0 | 0 | -9 350 |
Total cash flows | -1 799 | 0 | 0 | -1 799 |
Insurance obligations with the right to residual value 31 March 2024 | 366 002 | 27 195 | 387 545 | 780 742 |
Liability for incurred claims (LIC) | ||||
---|---|---|---|---|
NOK MILLIONS | Estimates of present value of future cash flows | Risk adjustment for non-financial risk | Liabilities for remaining coverage | Total |
Other insurance liabilities 1 January 2024 | 2 944 | 128 | 320 | 3 392 |
Insurance income | 0 | 0 | -707 | -707 |
Claims | 699 | 27 | 0 | 726 |
Expenses | 52 | 2 | 0 | 54 |
Other movements realted to current service | -6 | 0 | -6 | |
Changes that relate to past service | -59 | -21 | 0 | -80 |
Insurance service expenses | 692 | 2 | 0 | 694 |
Insurance service result | 692 | 2 | -707 | -13 |
Insurance related financial cost | 29 | -7 | 0 | 23 |
Premium | 0 | 0 | 1 354 | |
Claims and other insurance service expenses | -682 | 0 | 0 | -682 |
Total cash flows | -682 | 0 | 1 354 | 672 |
Other changes | 2 | 0 | -68 | -65 |
Other insurance liabilities 31 March 2024 | 2 986 | 123 | 898 | 4 007 |
Liability for incurred claims (LIC) | ||||
---|---|---|---|---|
NOK MILLIONS | Estimates of present value of future cash flows | Risk adjustment for non-financial risk | Liabilities for remaining coverage | Total |
Reinsurance contracts assets 1 January 2024 | 699 | 39 | -10 | 728 |
Premium paid - reinsurance | 0 | 0 | -34 | -34 |
Recoveries of incurred claims and other insurance service expenses | 0 | 0 | 0 | 0 |
Reinsurance expenses -related to past service | -61 | -10 | 0 | -72 |
Insurance service expenses | -61 | -10 | 0 | -72 |
Insurance service result | -61 | -10 | -34 | -106 |
Insurance related financial cost | 5 | -1 | 0 | 4 |
Premium | -131 | 0 | 80 | -51 |
Total cash flows | -131 | 0 | 80 | -51 |
Other changes | 105 | 0 | 0 | 105 |
Reinsurance contracts assets 31 March 2024 | 617 | 27 | 35 | 680 |
NOK MILLIONS | Insurance obligation with the right to residual value | Other insurance liabilities | Reinsurance | Intercompany eliminations | Total |
---|---|---|---|---|---|
Specification of P/L items per product group Q1 2024 | |||||
Insurance service result | 85 | 13 | -106 | 0 | -7 |
Net insurance related financial cost | -19 837 | -23 | 4 | 0 | -19 856 |
NOK MILLIONS | Estimates of present value of future cash flows | Risk adjustment for non financial risk | Residual value | Total |
---|---|---|---|---|
Insurance obligations with the right to residual value 1 January 2023 | 322 226 | 27 304 | 337 305 | 686 834 |
Changes that realte to current services | 16 | -50 | 0 | -34 |
Change in risk adjustment for non-financial risk for risk expired | 0 | -50 | 0 | -50 |
Experience adjustment not related to future service | 16 | 0 | 0 | 16 |
Insurance service result | 16 | -50 | 0 | -34 |
Change in risk adjustment for non-financial risk at the start of the period | 0 | -2 257 | 2 257 | 0 |
Accured interest | 3 351 | 261 | -3 612 | 0 |
Released cash flows | 1 055 | 0 | 0 | 1 055 |
Changes in estimates related to future service | 1 518 | 118 | -1 636 | 0 |
Change due to changes in discount curve | 29 052 | 2 258 | -31 310 | 0 |
Result addes to policyholders' residual value | 0 | 0 | 16 569 | 16 569 |
Insurance related financial cost | 34 977 | 380 | -17 732 | 17 624 |
Premium | 6 662 | 0 | 0 | 6 662 |
Claims and other insurance service expenses (incl. Investmentcomponents) | -8 376 | 0 | 0 | -8 376 |
Total cash flows | -1 714 | 0 | 0 | -1 714 |
Total other changes | 0 | 0 | 80 | 80 |
Insurance obligations with the right to residual value 31 March 2023 | 355 505 | 27 633 | 319 652 | 702 791 |
Liability for incurred claims (LIC) | ||||
---|---|---|---|---|
NOK MILLIONS | Estimates of present value of future cash flows | Risk adjustment for non-financial risk | Liabilities for remaining coverage | Total |
Other insurance liabilities 1 January 2023 | 2 790 | 115 | 276 | 3 181 |
Insurance income | 0 | 0 | -630 | -630 |
Claims | 550 | 22 | 0 | 572 |
Expenses | 42 | 2 | 0 | 44 |
Other movements realted to current service | 0 | -4 | 0 | -4 |
Changes that relate to past service | -12 | -13 | 0 | -24 |
Insurance service expenses | 581 | 7 | 0 | 587 |
Insurance service result | 581 | 7 | -630 | -43 |
Insurance related financial cost | 29 | 6 | 0 | 35 |
Premium | 0 | 0 | 1 249 | 1 249 |
Claims and other insurance service expenses | -446 | 0 | 0 | -446 |
Total cash flows | -446 | 0 | 1 249 | 803 |
Other changes | -4 | 0 | -7 | -11 |
Other insurance liabilities 31 March 2023 | 2 950 | 127 | 888 | 3 965 |
Liability for incurred claims (LIC) | ||||
---|---|---|---|---|
NOK MILLIONS | Estimates of present value of future cash flows | Risk adjustment for non-financial risk | Liabilities for remaining coverage | Total |
Reinsurance contracts assets 1 January 2023 | 705 | 30 | 0 | 735 |
Premium paid - reinsurance | 0 | 0 | -40 | -40 |
Recoveries of incurred claims and other insurance service expenses | 55 | 3 | 0 | 58 |
Reinsurance expenses -related to past service | -4 | 0 | 0 | -4 |
Insurance service expenses | 51 | 3 | 0 | 54 |
Insurance service result | 51 | 3 | -40 | 14 |
Insurance related financial cost | 7 | 9 | 0 | 15 |
Premium | -10 | 0 | 82 | 72 |
Total cash flows | -10 | 0 | 82 | 72 |
Other changes | -16 | 0 | 0 | -16 |
Reinsurance contracts assets 31 March 2023 | 736 | 42 | 42 | 820 |
NOK MILLIONS | Insurance obligation with the right to residual value | Other insurance liabilities | Reinsurance | Intercompany eliminations | Total |
---|---|---|---|---|---|
Specification of P/L items per product group Q1 2023 | |||||
Insurance service result | 34 | 43 | 14 | 0 | 90 |
Insurance related financial cost | -17 624 | -35 | 15 | 0 | -17 644 |
NOK MILLIONS | Estimates of present value of future cash flows | Risk adjustment for non financial risk | Residual value | Total |
---|---|---|---|---|
Insurance obligations with the right to residual value 1 January 2023 | 322 226 | 27 304 | 337 305 | 686 834 |
Changes that realte to current services | 0 | 0 | 0 | 0 |
Change in risk adjustment for non-financial risk for risk expired | 0 | 2 321 | 0 | 2 321 |
Experience adjustment not related to future service | -53 | 0 | 0 | -53 |
Insurance service result | -53 | 2 321 | 0 | 2 268 |
Change in risk adjustment for non-financial risk at the start of the period | 0 | -2 257 | 2 257 | 0 |
Accured interest | 12 553 | 1 089 | -13 643 | 0 |
Released cash flows | -15 978 | 0 | 0 | -15 978 |
Changes in estimates related to future service | -2 558 | -222 | 2 780 | 0 |
Change due to changes in discount curve | 9 599 | 833 | -10 432 | 0 |
Result addes to policyholders' residual value | 22 526 | 0 | 37 631 | 60 158 |
Insurance related financial cost | 26 143 | -557 | 18 594 | 44 179 |
Premium | 57 921 | 0 | 0 | 57 921 |
Claims and other insurance service expenses (incl. Investmentcomponents) | -28 494 | 0 | 0 | -28 494 |
Total cash flows | 29 426 | 0 | 0 | 29 426 |
Total other changes | 0 | 0 | 81 | 81 |
Insurance obligations with the right to residual value 31 December 2023 | 377 742 | 29 068 | 355 979 | 762 789 |
Liability for incurred claims (LIC) | ||||
---|---|---|---|---|
NOK MILLIONS | Estimates of present value of future cash flows | Risk adjustment for non-financial risk | Liabilities for remaining coverage | Total |
Other insurance liabilities 1 January 2023 | 2 790 | 115 | 276 | 3 181 |
Insurance income | 0 | 0 | -2 505 | -2 505 |
Claims | 2 043 | 83 | 0 | 2 126 |
Expenses | 158 | 6 | 0 | 164 |
Other movements realted to current service | 0 | -40 | 0 | -40 |
Changes that relate to past service | -118 | -41 | 0 | -158 |
Insurance service expenses | 2 084 | 9 | 0 | 2 092 |
Insurance service result | 2 084 | 9 | -2 505 | -413 |
Insurance related financial cost | 62 | 5 | 0 | 66 |
Premium | 0 | 0 | 2 551 | 2 551 |
Claims and other insurance service expenses | -1 983 | 0 | 0 | -1 983 |
Total cash flows | -1 983 | 0 | 2 551 | 568 |
Other changes | -8 | 0 | -2 | -10 |
Other insurance liabilities 31 December 2023 | 2 944 | 128 | 320 | 3 392 |
Liability for incurred claims (LIC) | ||||
---|---|---|---|---|
NOK MILLIONS | Estimates of present value of future cash flows | Risk adjustment for non-financial risk | Liabilities for remaining coverage | Total |
Reinsurance contracts assets 1 January 2023 | 705 | 30 | 0 | 736 |
Premium paid - reinsurance | 0 | 0 | -164 | -164 |
Recoveries of incurred claims and other insurance service expenses | 137 | 8 | 0 | 145 |
Reinsurance expenses -related to past service | -44 | -8 | 0 | -52 |
Insurance service expenses | 93 | 0 | 0 | 93 |
Insurance service result | 93 | 0 | -164 | -71 |
Insurance related financial cost | 16 | 9 | 0 | 25 |
Premium | -108 | 0 | 154 | 45 |
Total cash flows | -108 | 0 | 154 | 45 |
Other changes | -7 | 0 | 0 | -7 |
Reinsurance contracts assets 31 December 2023 | 699 | 39 | -10 | 728 |
NOK MILLIONS | Insurance obligation with the right to residual value | Other insurance liabilities | Reinsurance | Intercompany eliminations | Total |
---|---|---|---|---|---|
Specification of P/L items per product group 01.01.2023 - 31.12.2023 | |||||
Insurance service result | -2 268 | 413 | -71 | 0 | -1 925 |
Insurance related financial cost | -44 179 | -66 | 25 | 0 | -44 221 |
IMPORTANT ASSUMPTIONS
Discount curve for IFRS 17
Expected cash flows from the insurance contracts will mature at various times in the future. The future cash flows are therefore discounted to the value on the balance sheet date with an interest rate curve that is determined on the balance sheet date. The discount curve for IFRS 17 is generally determined according to the same principles as the curve EIOPA calculates for Solvency II purposes. The main difference is that EIOPA's estimate for volatility adjustment is replaced with an estimate for the illiquidity spread in the bond market, and this is calibrated to the illiquidity degree of the KLP's obligation. Selected values of discounting curves for IFRS 17 are listed below:
Year | 31.03.2024 | 31.03.2023 | 31.12.2023 |
---|---|---|---|
1 | 5,0 % | 4,1 % | 4,8 % |
2 | 4,8 % | 4,2 % | 4,5 % |
3 | 4,4 % | 3,8 % | 4,0 % |
4 | 4,1 % | 3,5 % | 3,6 % |
5 | 3,9 % | 3,4 % | 3,5 % |
10 | 3,9 % | 3,7 % | 4,0 % |
15 | 3,8 % | 3,7 % | 3,9 % |
25 | 3,7 % | 3,6 % | 3,7 % |
50 | 3,5 % | 3,5 % | 3,5 % |
75 | 3,5 % | 3,5 % | 3,5 % |
100 | 3,5 % | 3,5 % | 3,5 % |
Salary growth curve
Future cash flows within the contract boundary are calculated with assumptions about annual future salary growth/regulation as stated in the table below. The salary growth curve is projected by the NAM model (Norwegian aggregate model), which makes a macro projection of key economic figures (salary growth, inflation, etc.) year by year.
Year | 31.03.2024 | 31.03.2023 | 31.12.2023 |
---|---|---|---|
1 | 4,8 % | 5,0 % | 5,3 % |
5 | 4,4 % | 3,6 % | 4,9 % |
10 | 3,1 % | 3,5 % | 3,7 % |
15 | 3,1 % | 3,2 % | 3,2 % |
25 | 3,5 % | 3,6 % | 3,3 % |
50 | 3,4 % | 3,4 % | 3,5 % |
80 | 3,4 % | 3,4 % | 3,5 % |
SENSITIVITY
For insurance contracts with a right to residual value, interest rate changes will have a major impact on the best estimate of the pension liabilities.
NOK MILLIONER | Change | 31.03.2024 | 31.03.2023 | 31.12.2023 |
---|---|---|---|---|
Reduced mortality | -5 % | -4 356 | -4 756 | -4 519 |
Increased mortality | 5 % | 4 172 | 4 556 | 4 329 |
Increased disability | 5 % | -387 | -422 | -401 |
Reduced disability | -5 % | 389 | 425 | 404 |
Increased costs | 5 % | -1 256 | -1 371 | -1 303 |
Reduced costs | -5 % | 1 255 | 1 371 | 1 303 |
Increased yield curve | *) | 33 594 | 34 850 | 33 594 |
Reduced yield curve | **) | -42 074 | -48 190 | -42 074 |
All changes to assumptions are in % change of the standard assumption applied as of 31/03/2024( 31/03/2023/31/12/2023). | ||||
*) Increased interest rate curve by 50 basis points for the liquid part of the discount rate curve, 1:10 years. Then extrapolated to an estimate for long-term interest based on the sum of long-term real GDP growth and Norges Bank's inflation target. | ||||
**) Reduced by 50 basis points for the liquid part of the discount rate curve, 1:10 years. Then extrapolated to an estimate for long-term interest based on the sum of long-term real GDP growth and Norges Bank's inflation target. |
Note 6 Subordinated loans and perpetual hybrid tier 1 securities
NOK MILLIONS | Q1 2024 | Q1 2023 | 01.01.2023 -31.12.2023 |
---|---|---|---|
SUBORDINATED LOANS | |||
Interest costs | -40 | -41 | -153 |
Value changes | -166 | -211 | -229 |
Net costs subordinated loans | -206 | -252 | -382 |
PERPETUAL HYBRID TIER 1 SECURITIES | |||
Interest costs | -20 | -19 | -75 |
Value changes | -36 | -197 | -6 |
Net costs perpetual hybrid tier 1 securities | -56 | -216 | -81 |
Net costs subordinated loan and hybrid Tier 1 securities | -261 | -467 | -463 |
This note gives a specification of the line "Net costs subordinated loan and hybrid Tier 1 securities" in the income statement.
The fluctuations in value change are predominantly due to the loans being denominated in foreign currency. The subordinated loan is issued in euros and the perpetual hybrid Tier 1 security are issued in Japanese yen.
Note 7 Fair value of financial assets and liabilites
Fair value is to be a representative price based on what the equivalent assets or liabilites would be sold for under normal market terms and conditions. A financial instrument is considered as being listed in an active market if listed prices are easily and regularly accessible from a stock exchange, dealer, broker, commercial group, pricing service or regulatory authority, and such prices represent actual transactions that occur regularly at arm’s length. If the market for the security is not active, or the security is not listed on a stock exchange or similar, the Group uses valuation techniques to determine fair value. These are based on information on transactions recently carried out on business conditions, reference to the purchase and sale of similar instruments and pricing by means of externally obtained interest-rate curves and interest-rate differential curves. Estimates are based to the greatest possible extent on external observable market data, and to a small degree on company-specific information.
In the case of this note, there are three different categories of financial instruments: balance sheet classification, accounts classification, and type of instrument. It is for this last category that information is provided about how fair value is derived.
FINANCIAL INSTRUMENTS MEASURED AT AMORTISED COST
This category includes:
- Fixed-income securities and other debt instruments measured at amortised cost
- Lending to local government, enterprises & retail customers measured at amortised cost
- Liabilites to and deposits from customers
- Other debt issued (liabilities)
Financial instruments not measured at fair value are measured at amortised cost by using the effective interest rate method. The internal rate of exchange is determined by discounting contractual cash flows over their expected term. The cash flows include arrangement/up-front fees and direct transaction costs as well as any residual value on the expiry of the expected term. Amortised cost is the present value of these cash flows discounted by the internal rate of interest. This note contains information about the fair value of the financial instruments that are measured at amortised cost.
FINANCIAL INSTRUMENTS MEASURED AT FAIR VALUE
This category includes:
- Equity instruments
- Fixed-income securities and other debt instruments measured at fair value
- Lending local government, enterprises & retail customers at fair value through profit/loss
- Derivatives (assets and liabilites)
- Debt to credit institutions (liabilites)
- Subordinated loan capital (liabilities)
Below is a list of which types of financial instrument come under the various accounts categories, and how fair value is calculated.
FIXED-INCOME SECURITIES AND OTHER DEBT INSTRUMENTS MEASURED AT FAIR VALUE
a) Foreign fixed-income securities
Foreign fixed-income securities are generally priced based on prices obtained from an index provider. At the same time, prices are compared between several different sources to spot any errors.
The following sources are used:
- Barclays Capital Indices
- Bloomberg
Barclays Capital Indices have first priority (they cover foreign government and foreign credit respecitvely). Then comes Bloomberg based on Bloomberg’s pricing service Business Valuator Accredited in Litigation (BVAL). BVAL has verified prices from Bloomberg.
b) Norwegian fixed-income securities – government
Nordic Bond Pricing is used as the primary source for pricing Norwegian Government Bonds.
c) Norwegian fixed-income securities – other than government ones
Norwegian fixed-income securities – other than government ones Norwegian fixed-income securities (denominated in NOK) are generally priced based on rates from Nordic Bond Pricing. Securities not covered by Nordic Bond Pricing are priced theoretically. The theoretical price should be based on the discounted value of the security's future cash flows. Discounting is performed using a swap curve adjusted for credit spread and liquidity spread. The credit spread should, to the extent possible, be based on a comparable bond from the same issuer. The liquidity spread is determined at the discretion of the evaluator.
d) Fixed-income securities issued by foreign enterprises but denominated in NOK
Fair value is calculated on the same general principles as those applied on Norwegian fixed-income securities described above.
e) Receivables on credit institutions
The fair value of these are considered as being approximately the same as the book value since the terms and conditions of the contract are continually revised in accordance with changes in the market rates.
f) Loans to municipalities and enterprises with municipal guarantee
Receivables are valued by means of a valuation model using relevant credit premium adjustments obtained in the market. For guaranteed loans fair value is calculated as discounted cash flow based on the same interest-rate curves as direct loans, but the credit margin is adjusted to market values for the appropriate combination of guarantee category and type of guarantee. The guarantor is either a state, municipality or a bank.
g) Loans secured by mortgage
The principles for calculating fair value are subject to the loans having fixed-interest rates or not. Fair value of fixed-rate loans is calculated by discounting contractual cash flows by the market rate including a relevant risk margin on the reporting date. The fair value of loans with no fixed rate is approximately equal to book value since the terms and conditions of the contract are continually revised in accordance with changes in the market rates.
EQUITY INSTRUMENTS
h) Shares (listed)
Liquid shares are generally valued on the basis of prices from an index provider. At the same time, prices are compared between different sources in order to spot any errors.
The following sources are used for Norwegian shares:
- Oslo Børs/Oslo Stock Exchange (primary source)
- Morgan Stanley Capital International (MSCI)
- Bloomberg
The following sources are used for foreign shares:
- Morgan Stanley Capital International (MSCI) (primary source)
- Bloomberg
i) Shares (unlisted)
As far as possible, The Group uses the Norwegian Mutual Funds Association’s industry recommendations. This basically means the following:
This means that the last traded price is used as long as it is considered representative. If the price information is deemed outdated, a derived valuation is performed in relation to a relevant proxy (such as a stock index or one or more companies). If this is not possible, a discretionary assessment is made, which may be based on fundamental analysis, broker evaluations, or risk and liquidity adjustments to the price.
j) Private Equity
Most of the investment in Private Equity goes through funds. The funds’ fair value is to be based on reported market values that follow from the International Private Equity and Venture Capital Valuation Guidelines (’IPEV Guidelines). These guidelines are established by the European Venture Capital Association (EVCA) and are based on the principle of approximate market assessment of the companies. Fair value is calculated on the basis of the funds’ reported market value adjusted for payments in and out during the period between the fund’s last reported market value and the period being reported on for the Group. Direct investments in Private Equity are treated in the same way as with current stocks, but valuation can be daily, quarterly or yearly. In cases where it's possible to obtain information on what co-investments are priced within the funds, it will be considered in the valuation process. Other direct investments are valued based on either cost prices, reported market values from companies or available trading prices.
DERIVATIVES
k) Futures/FRA/IRF
All futures contracts for KLP are traded on the stock exchange. Bloomberg is used as a price source. Prices are also obtained from another source in order to check that Bloombergs’ prices are correct. Reuters acts as a secondary source.
l) Options
Bloomberg is used as a source for pricing options traded on the stockmarket. Reuters is a secondary source.
m) Interest-rate swaps
Interest-rate swaps are valued in a model that takes observable market data such as interest-rate curves and relevant credit premiums into account.
n) FX-swaps
FX-swaps with a one-year maturity or less are priced on curves that are built up from FX swap-points obtained from Reuters. The market is not considered particularly liquid for FX-swaps with a maturity of more than one year and basis-adjusted swap curves are used for pricing purposes.
DEBT TO CREDIT INSTITUTIONS
o) Placements with credit institutions and deposits
Placements with credit institutions are made as short-term deposits. Fair value is calculated by discounting contractual cash flows by market rate including a relevant risk margin on the reporting date. Deposits are prices on swap curves.
SUBORDINATED LOAN CAPITAL, OTHER DEBT ISSUED, AND DEPOSITS FROM CUSTOMERS
p) Fair value of subordinated loans
The observable price is used as the fair value of loans listed on an active stock exchange. In the case of other loans that are not part of an active market the fair value is based on an internal valuation model based on observable data.
q) Fair value of subordinated bond/perpetual bond issued
Fair value in this category is determined on the basis of internal valuation models based on external observable data.
r) Covered bonds issued
Fair value in this category is determined on the basis of internal valuation models based on observable data.
s) Deposits from customers
All deposits are without fixed-rate interest. The fair value of these is considered as approximately equal to book value since the contractual terms are continually revised in accordance with the market rate.
The tables below give a more detailed specification of the content of the different classes of assets and financial liabilities.
NOK MILLIONS | 31.03.2024 | 31.03.2023 | 31.12.2023 | |||
---|---|---|---|---|---|---|
Book value | Fair value | Book value | Fair value | Book value | Fair value | |
FIXED-INCOME SECURITIES AND OTHER DEBT INSTRUMENTS AT AMORTIZED COST | ||||||
Norwegian bonds | 983 | 941 | 993 | 964 | 1 017 | 935 |
Foreign bonds | 1 271 | 1 192 | 1 201 | 1 125 | 1 237 | 1 108 |
Fixed-income securities and other debt instruments at amortized cost | 2 253 | 2 134 | 2 193 | 2 089 | 2 254 | 2 043 |
LENDING LOCAL GOVERNMENT, ENTERPRISES & RETAIL CUSTOMERS AT FAIR VALUE THROUGH PROFIT/LOSS | ||||||
Loans secured by mortgage | 2 528 | 2 528 | 2 848 | 2 848 | 2 564 | 2 564 |
Loans to local government sector or enterprises with local government guarantee | 73 918 | 73 918 | 68 986 | 68 986 | 71 056 | 71 056 |
Loans abroad secured by mortage and local government guarantee | 5 491 | 5 491 | 5 230 | 5 230 | 5 245 | 5 245 |
Other lending | 995 | 995 | 571 | 571 | 2 271 | 2 271 |
Total loans to local government, enterprises & retail customers | 82 932 | 82 932 | 77 635 | 77 635 | 81 136 | 81 136 |
lending to local government, enterprises & retail customers – at amortized cost | ||||||
LENDING TO LOCAL GOVERNMENT, ENTERPRISES & RETAIL CUSTOMERS – AT AMORTIZED COST | ||||||
Loans to and receivables from customers | 42 837 | 42 847 | 42 717 | 42 724 | 42 856 | 42 850 |
Total loans to local government, enterprises & retail customers | 42 837 | 42 847 | 42 717 | 42 724 | 42 856 | 42 850 |
DEBT INSTRUMENTS AT FAIR VALUE THROUGH PROFIT OR LOSS | ||||||
Norwegian bonds | 127 108 | 127 108 | 123 002 | 123 002 | 133 716 | 133 716 |
Norwegian certificates | 12 805 | 12 805 | 6 816 | 6 816 | 8 189 | 8 189 |
Foreign bonds | 215 067 | 215 067 | 201 670 | 201 670 | 209 125 | 209 125 |
Foreign certificates | 707 | 707 | 456 | 456 | 898 | 898 |
Investments with credit institutions | 50 089 | 50 089 | 43 228 | 43 228 | 58 641 | 58 641 |
Total debt instruments | 405 776 | 405 776 | 375 173 | 375 173 | 410 569 | 410 569 |
EQUITY CAPITAL INSTRUMENTS AT FAIR VALUE THROUGH PROFIT OR LOSS | ||||||
Shares | 350 855 | 350 855 | 265 829 | 265 829 | 302 882 | 302 882 |
Equity funds | 47 846 | 47 846 | 42 176 | 42 176 | 44 885 | 44 885 |
Property funds | 7 756 | 7 756 | 7 113 | 7 113 | 6 990 | 6 990 |
Total equity capital instruments | 406 457 | 406 457 | 315 118 | 315 118 | 354 757 | 354 757 |
RECEIVABLES | ||||||
Receivables related to direct business | 1 213 | 1 213 | 459 | 459 | 750 | 750 |
Receivables related to securites | 13 565 | 13 565 | 22 231 | 22 231 | 1 309 | 1 309 |
Prepaid rent related to real estate activites | 148 | 148 | 148 | 148 | 148 | 148 |
Other receivables | 253 | 253 | 1 361 | 1 361 | 470 | 466 |
Total other loans and receivables including receivables from policyholders | 15 178 | 15 178 | 24 199 | 24 199 | 2 678 | 2 674 |
FINANCIAL LIABILITIES - AT AMORTIZED COST | ||||||
Debt to credit institutions | 805 | 805 | 1 054 | 1 054 | 905 | 905 |
Covered bonds issued | 30 448 | 30 516 | 30 945 | 30 945 | 30 504 | 30 526 |
Liabilities and deposits from customers | 14 157 | 14 157 | 14 136 | 14 136 | 14 060 | 14 060 |
Total financial liabilities | 45 410 | 45 478 | 46 135 | 46 135 | 45 469 | 45 492 |
FINANCIAL LIABILITIES - AT FAIR VALUE THROUGH PROFIT OR LOSS | ||||||
Debt to credit institutions | 2 023 | 2 023 | 2 894 | 2 894 | 12 137 | 12 137 |
Hybrid Tier 1 securities | 1 489 | 1 489 | 1 644 | 1 644 | 1 434 | 1 434 |
Subordinated loan capital | 3 533 | 3 533 | 3 345 | 3 345 | 3 327 | 3 327 |
Total financial liabilities | 7 046 | 7 046 | 7 883 | 7 883 | 16 897 | 16 897 |
NOK MILLIONS | 31.03.2024 | 31.03.2023 | 31.12.2023 | |||
---|---|---|---|---|---|---|
Assets | Liabilities | Assets | Liabilities | Assets | Liabilities | |
FINANCIAL DERIVATIVES - AT FAIR VALUE THROUGH PROFIT OR LOSS | ||||||
Forward exchange contracts | 377 | 6 044 | 218 | 8 783 | 13 525 | 1 152 |
Interest rate swaps | 405 | 3 298 | 451 | 2 778 | 1 383 | 2 096 |
Interest rate and currency swaps | 498 | 0 | 640 | 0 | 679 | 0 |
Share option | 0 | 0 | 133 | 0 | 0 | 0 |
Total financial derivatives | 1 280 | 9 342 | 1 442 | 11 561 | 15 587 | 3 249 |
Note 8 Borrowing
NOK MILLIONS | Nominal in NOK | Currency | Interest | Due date | Book value 31.03.2024 | Book value 31.03.2023 | Book value 31.12.2023 |
---|---|---|---|---|---|---|---|
FIXED - TERM SUBORDINATED LOAN | |||||||
Kommunal Landspensjonskasse | 2 530 | EUR | Fixed ¹ | 2045 | 3 533 | 3 345 | 3 327 |
Total subordinated loan capital | 2 530 | 3 533 | 3 345 | 3 327 | |||
HYBRID TIER 1 SECURITIES | |||||||
Kommunal Landspensjonskasse | 984 | JPY | Fixed ² | 2034 | 1 489 | 1 644 | 1 434 |
Total hybrid Tier 1 securities | 984 | 1 489 | 1 644 | 1 434 | |||
COVERED BONDS | |||||||
KLP Kommunekreditt AS | 0 | NOK | Floating | 2023 | 0 | 1 660 | 0 |
KLP Kommunekreditt AS | 1 342 | NOK | Floating | 2024 | 1 350 | 5 019 | 1 562 |
KLP Kommunekreditt AS | 5 000 | NOK | Floating | 2025 | 5 015 | 5 010 | 5 015 |
KLP Kommunekreditt AS | 5 000 | NOK | Floating | 2026 | 5 053 | 5 036 | 5 053 |
KLP Kommunekreditt AS | 1 000 | NOK | Fixed | 2027 | 1 021 | 1 021 | 1 012 |
KLP Kommunekreditt AS | 6 000 | NOK | Floating | 2027 | 6 049 | 0 | 6 052 |
KLP Kommunekreditt AS | 700 | NOK | Fixed | 2029 | 714 | 714 | 706 |
KLP Boligkreditt AS | 0 | NOK | Floating | 2023 | 0 | 424 | 0 |
KLP Boligkreditt AS | 728 | NOK | Floating | 2024 | 729 | 2 501 | 1 555 |
KLP Boligkreditt AS | 2 500 | NOK | Floating | 2025 | 2 502 | 2 501 | 2 501 |
KLP Boligkreditt AS | 4 500 | NOK | Floating | 2026 | 4 534 | 4 524 | 4 536 |
KLP Boligkreditt AS | 2 500 | NOK | Floating | 2027 | 2 516 | 2 511 | 2 516 |
KLP Boligkreditt AS | 1 000 | NOK | Floating | 2029 | 1 003 | 0 | 0 |
Other | -35 | 23 | -4 | ||||
Total covered bonds | 29 270 | 30 448 | 30 945 | 30 504 | |||
DEBT TO CREDIT INSTITUTIONS | |||||||
KLP Banken AS | 0 | NOK | Floating | 2023 | 0 | 301 | 0 |
KLP Banken AS | 150 | NOK | Floating | 2024 | 151 | 452 | 453 |
KLP Banken AS | 300 | NOK | Floating | 2025 | 301 | 301 | 301 |
KLP Banken AS | 150 | NOK | Floating | 2026 | 151 | 0 | 151 |
KLP Banken AS | 200 | NOK | Floating | 2027 | 202 | 0 | 0 |
KLP Fond | 0 | NOK | Floating | 2023 | 0 | 813 | 4 218 |
KLP Fond | 0 | NOK | Fixed | 2023 | 0 | 1 117 | 1 111 |
KLP Fond | 0 | NOK | Floating | 2024 | 291 | 0 | 0 |
KLP Fond | 0 | NOK | Fixed | 2024 | 1 087 | 0 | 0 |
Kommunal Landspensjonskasse | 0 | NOK | Fixed | 2023 | 0 | 851 | 6 727 |
Kommunal Landspensjonskasse | 0 | NOK | Floating | 2023 | 0 | 0 | 0 |
Kommunal Landspensjonskasse | 0 | NOK | Fixed | 2024 | 566 | 0 | 0 |
Other | 79 | 113 | 80 | ||||
Total liabilities to credit institutions | 800 | 2 828 | 3 949 | 13 041 | |||
LIABILITIES AND DEPOSITS FROM CUSTOMERS ³ | |||||||
Retail | 12 224 | NOK | 12 224 | 11 876 | 12 087 | ||
Business | 1 882 | NOK | 1 882 | 2 221 | 1 924 | ||
Foreign | 51 | NOK | 51 | 39 | 50 | ||
Liabilities to and deposits from customers | 14 157 | 14 157 | 14 136 | 14 060 | |||
Total financial liabilities | 47 741 | 52 456 | 54 018 | 62 366 | |||
1 The loan has an interest change date in 2025. | |||||||
2 The loan has an interest change date in 2034. | |||||||
3 There is no contractual maturity date on deposits. |
This note shows the financial liabilities that the Group had at the end of the reporting period; where the majority is funding for KLP Bank Group.
The companies listed above are the issuers of the financial debt. Deposits belongs to KLP Banken AS.
Note 9 Fair value hierarchy
31.03.2024 NOK MILLIONS | Level 1 | Level 2 | Level 3 | Total |
---|---|---|---|---|
ASSETS BOOKED AT FAIR VALUE | ||||
Land/plots | 0 | 0 | 1 283 | 1 283 |
Buildings | 0 | 0 | 94 149 | 94 149 |
Investment property | 0 | 0 | 95 431 | 95 431 |
Lending at fair value | 0 | 82 932 | 0 | 82 932 |
Certificates | 3 573 | 9 940 | 0 | 13 512 |
Bonds | 24 466 | 317 806 | 0 | 342 272 |
Fixed-income funds | 0 | 10 220 | 17 954 | 28 173 |
Bonds and other fixed-income securities | 28 039 | 337 965 | 17 954 | 383 958 |
Loans and receivables | 20 749 | 1 070 | 0 | 21 818 |
Shares | 340 347 | 4 863 | 5 645 | 350 855 |
Equity funds | 2 633 | 0 | 35 | 2 667 |
Property funds | 0 | 2 685 | 5 070 | 7 756 |
Special funds | 0 | 0 | 0 | 0 |
Private Equity | 0 | 0 | 45 178 | 45 178 |
Shares and units | 342 980 | 7 548 | 55 929 | 406 457 |
Financial derivatives | 0 | 1 280 | 0 | 1 280 |
Total assets at fair value | 391 767 | 430 795 | 169 314 | 991 876 |
LIABILITIES BOOKED AT FAIR VALUE | ||||
Financial derivatives | 0 | 9 342 | 0 | 9 342 |
Debt to credit institutions ¹ | 937 | 1 087 | 0 | 2 023 |
Subordinated loan capital | 0 | 3 533 | 0 | 3 533 |
Hybrid Tier 1 securities | 0 | 1 489 | 0 | 1 489 |
Total financial liabilities at fair value | 937 | 15 451 | 0 | 16 387 |
¹ The line «Debt to credit institutions» includes liabilities measured at fair value and amortized cost. This line is therefore not reconcilable against the Balance sheet. The liabilities measured at amortized cost amounted to NOK 805 million per 31.03.2024. |
31.03.2023 NOK MILLIONS | Level 1 | Level 2 | Level 3 | Total |
---|---|---|---|---|
ASSETS BOOKED AT FAIR VALUE | ||||
Land/plots | 0 | 0 | 1 368 | 1 368 |
Buildings | 0 | 0 | 94 965 | 94 965 |
Investment property | 0 | 0 | 96 333 | 96 333 |
Lending at fair value | 0 | 77 635 | 0 | 77 635 |
Certificates | 1 465 | 5 808 | 0 | 7 273 |
Bonds | 24 002 | 300 705 | 0 | 324 707 |
Fixed-income funds | 0 | 9 217 | 11 149 | 20 365 |
Bonds and other fixed-income securities | 25 466 | 315 729 | 11 149 | 352 344 |
Loans and receivables | 21 770 | 1 058 | 0 | 22 829 |
Shares | 257 029 | 5 448 | 3 352 | 265 829 |
Equity funds | 2 268 | 0 | 54 | 2 322 |
Property funds | 0 | 2 242 | 4 871 | 7 113 |
Special funds | 0 | 0 | 0 | |
Private Equity | 0 | 0 | 39 853 | 39 853 |
Shares and units | 259 298 | 7 690 | 48 130 | 315 118 |
Financial derivatives | 0 | 1 442 | 0 | 1 442 |
Total assets at fair value | 306 534 | 403 555 | 155 611 | 865 701 |
LIABILITIES BOOKED AT FAIR VALUE | ||||
Financial derivatives | 0 | 11 561 | 0 | 11 561 |
Debt to credit institutions ¹ | 1 777 | 1 117 | 0 | 2 894 |
Subordinated loan capital | 0 | 3 345 | 0 | 3 345 |
Hybrid Tier 1 securities | 0 | 1 644 | 0 | 1 644 |
Total financial liabilities at fair value | 1 777 | 17 667 | 0 | 19 444 |
31.12.2023 NOK MILLIONS | Level 1 | Level 2 | Level 3 | Total |
---|---|---|---|---|
ASSETS BOOKED AT FAIR VALUE | ||||
Land/plots | 0 | 0 | 1 283 | 1 283 |
Buildings | 0 | 0 | 91 040 | 91 040 |
Investment property | 0 | 0 | 92 322 | 92 322 |
Lending at fair value | 0 | 81 136 | 0 | 81 136 |
Certificates | 1 578 | 7 508 | 0 | 9 086 |
Bonds | 27 564 | 315 287 | 0 | 342 850 |
Fixed-income funds | 0 | 9 591 | 16 041 | 25 632 |
Bonds and other fixed-income securities | 29 142 | 332 386 | 16 041 | 377 569 |
Loans and receivables | 32 349 | 651 | 0 | 33 000 |
Shares | 293 389 | 5 996 | 3 497 | 302 882 |
Equity funds | 2 378 | 0 | 37 | 2 415 |
Property funds | 0 | 1 980 | 5 010 | 6 990 |
Special funds | 0 | 0 | 0 | 0 |
Private Equity | 0 | 0 | 42 470 | 42 470 |
Shares and units | 295 767 | 7 976 | 51 014 | 354 757 |
Financial derivatives | 0 | 15 587 | 0 | 15 587 |
Total assets at fair value | 357 258 | 437 735 | 159 377 | 954 370 |
LIABILITIES BOOKED AT FAIR VALUE | ||||
Financial derivatives | 0 | 3 249 | 0 | 3 249 |
Debt to credit institutions ¹ | 11 026 | 1 111 | 0 | 12 137 |
Subordinated loan capital | 0 | 3 327 | 0 | 3 327 |
Hybrid Tier 1 securities | 0 | 1 434 | 0 | 1 434 |
Total financial liabilities at fair value | 11 026 | 9 120 | 0 | 20 146 |
Changes in Level 3, Investment Property | Book value 31.03.2024 | Book value 31.03.2023 | Book value 31.12.2023 |
---|---|---|---|
Opening balance 1 January | 92 322 | 93 992 | 93 992 |
Sold | 0 | 0 | 0 |
Bought | 3 459 | 431 | 2 653 |
Unrealised changes | -347 | 1 882 | -4 280 |
Other changes | -3 | 27 | -42 |
Closing balance 31.03./31.12. | 95 431 | 96 333 | 92 322 |
Realised gains/losses | 0 | 0 | 0 |
Changes in Level 3, Financial Assets | Book value 31.03.2024 | Book value 31.03.2023 | Book value 31.12.2023 |
---|---|---|---|
Opening balance 1 January | 67 055 | 53 407 | 53 407 |
Sold | -1 372 | -556 | -4 923 |
Bought | 4 539 | 2 981 | 15 430 |
Unrealised changes | 3 660 | 3 447 | 3 141 |
Closing balance 31.03./31.12. | 73 882 | 59 279 | 67 055 |
Realised gains/losses | 402 | 315 | 1 863 |
Closing balance 31.03./31.12. | 169 314 | 155 611 | 159 377 |
Unrealised changes and realized gains/losses are reflected on the line "Net value changes on financial instruments" in the consolidated income statement.
The table "Changes in level 3" shows changes in level 3 classified instruments in the period indicated.
Fair value shall be a representative price based on what a corresponding asset or liability would have been traded for on normal market terms and conditions. Highest quality in regard to fair value is based on listed prices in an active market. A financial instrument is considered as noted in an active market if noted prices are easily and regularly available from a stock market, dealer, broker, industry grouping, price setting service or regulatory authority, and these prices represent actual and regularly occurring transactions at arm’s length.
Level 1:
Instruments at this level obtain fair value from listed prices in an active market for identical assets or liabilities that the entity has access to at the reporting date. Examples of instruments at Level 1 are stock market listed securities.
Level 2:
Instruments at this level obtain fair value from observable market data. This includes prices based on identical instruments, but where the instrument does not maintain a high enough trading frequency and is corresponding therefore not considered to be traded in an active market, as well as prices based on assets and price-leading indicators that can be confirmed from market information. Example instruments at Level 2 are fixed income securities priced on the basis of interest rate paths.
Level 3:
Instruments at Level 3 contain no observable market data or are traded in markets considered to be inactive. The price is based generally on discrete calculations where the actual fair value may deviate if the instrument were to be traded. The instruments covered at Level 3 in the Group include unlisted shares and Private Equity.
Valuations related to items in the various levels are described in Note 9. For description of the pricing of investment property, please see the annual financial statements.
No sensitivity analysis has been carried out on securities included in Level 3. A sensitivity analysis for investment property is available in the annual report. A change in the variables of the pricing is considered of little significance. On a general basis, a 5 percent change in the pricing would produce a change of NOK 8 466 million as of 31.03.2024.
With regard to transferring securities between the levels, a limit is set for the number of trading days and the amount of trading for shares by separating Level 1 and Level 2. The general principles related to the distribution between levels basically concern whether the asset or liability is listed or not and whether the listing can be stated to be in an active market. As regards shares, there is a further distinction between trading days and amount of trading which separates out listed securities that do not form part of an active market. The values at the end of the reporting period provide the basis for any movement between the levels.
During the 1st quarter, NOK 966 million in stocks moved from Level 1 to Level 2, NOK 15 million moved from Level 1 to Level 3, NOK 2 309 million moved from level 2 to level 1. The movements is due to changes in liquidity.
Note 10 Presentation of assets and liabilities that are subject to net settlement
31.03.2024 NOK MILLIONS | Related amounts not presented net | |||||||
---|---|---|---|---|---|---|---|---|
Gross financial assets/ liabilities | Gross assets/ liabilities presented net | Book value | Financial instruments | Security in cash | Security in securities | Net amount | Adjusted for the unit holders' interest in consolidated securities funds | |
ASSETS | ||||||||
Financial derivatives | 1 280 | 0 | 1 280 | -682 | -693 | -2 708 | 72 | 72 |
Repos | 2 264 | 0 | 2 264 | 0 | 0 | 0 | 2 265 | 2 265 |
Total | 3 544 | 0 | 3 544 | -682 | -693 | -2 708 | 2 336 | 2 336 |
LIABILITIES | ||||||||
Financial derivatives | 9 342 | 0 | 9 342 | -682 | -738 | -3 798 | 4 124 | 3 511 |
Repos | 1 087 | 0 | 1 087 | 0 | 0 | 0 | 1 087 | 1 084 |
Total | 10 429 | 0 | 10 429 | -682 | -738 | -3 798 | 5 212 | 4 595 |
31.03.2023 NOK MILLIONS | Related amounts not presented net | |||||||
---|---|---|---|---|---|---|---|---|
Gross financial assets/ liabilities | Gross assets/ liabilities presented net | Book value | Financial instruments | Security in cash | Security in securities | Net amount | Adjusted for the unit holders' interest in consolidated securities funds | |
ASSETS | ||||||||
Financial derivatives | 1 442 | 0 | 1 442 | -523 | -1 007 | -1 769 | 260 | 260 |
Repos | 1 003 | 0 | 1 003 | -1 003 | 0 | 0 | 0 | 0 |
Total | 2 445 | 0 | 2 445 | -1 527 | -1 007 | -1 769 | 260 | 260 |
LIABILITIES | ||||||||
Financial derivatives | 11 561 | 0 | 11 561 | -523 | -888 | -6 831 | 3 330 | 3 274 |
Repos | 1 118 | 0 | 1 118 | 0 | 0 | 0 | 1 118 | 115 |
Total | 12 679 | 0 | 12 679 | -523 | -888 | -6 831 | 4 448 | 3 389 |
31.12.2023 NOK MILLIONS | Related amounts not presented net | |||||||
---|---|---|---|---|---|---|---|---|
Gross financial assets/ liabilities | Gross assets/ liabilities presented net | Book value | Financial instruments | Security in cash | Security in securities | Net amount | Adjusted for the unit holders' interest in consolidated securities funds | |
ASSETS | ||||||||
Financial derivatives | 15 587 | 0 | 15 587 | -1 376 | -10 882 | -7 399 | 214 | 209 |
Repos | 6 172 | 0 | 6 172 | -1 113 | 0 | 0 | 5 058 | 5 058 |
Total | 21 759 | 0 | 21 759 | -2 489 | -10 882 | -7 399 | 5 272 | 5 267 |
LIABILITIES | ||||||||
Financial derivatives | 3 249 | 0 | 3 249 | -1 376 | -25 | -6 | 1 866 | 1 885 |
Repos | 1 111 | 0 | 1 111 | 0 | 0 | 0 | 1 111 | 0 |
Total | 4 360 | 0 | 4 360 | -1 376 | -25 | -6 | 2 977 | 1 885 |
The purpose of the note is to show the potential effect of netting agreements at the KLP Group; what possibilities the KLP Group has to net bilateral agreements against other counterparties should the latter go bankrupt and the remaining amount if all such netting agreements are materialized. The note shows derivative positions and repo agreements in the financial position statement. Repos are a part of the line "Debt to credit institutions" in the balance sheet. The consolidated figures include all entities the KLP Group is considered to have control over. In addition, the outer line shows which de facto net amount remains if all the Groups netting agreements are set off; which only includes subsidiaries and entities, where the Group carries the risk.
Note 11 SCR ratio
The Solvency II balance sheet includes assets and liabilities at fair value. For assets that have a different value in the accounts change in balance value are added. There are no observable market values for KLP’s insurance liabilities, which are thus calculated by way of a best estimate based on actuarial assumptions. In addition there is a risk margin that is to reflect a third party’s capital costs by taking over these liabilities.
Tier 1 capital appears from the Solvency II balance sheet and Hybrid Tier 1 securities. Tier 2 capital consist of subordinated loans and ancillary own funds. . The Financial Supervisory Authority of Norway has accepted that KLP’s right to call in further member contribution if necessary, which is laid down in the Company’s articles of association, can be counted as ancillary own funds, the amount corresponding to 2.5 per cent of the Company’s premium reserve. Capital that may be included in Tier 2 capital is limited upwards to 50 per cent of SCR.
Without the use of the transitional measure on technical provisions the Company’s SCR ratio is 288 per cent, which is well over the Company’s target of at least 150 per cent. With the transitional measure on technical provisions the SCR ratio is 288 per cent.
31.03.2024 | 31.03.2023 | 31.12.2023 1 | |
---|---|---|---|
Solvency II - SCR ratio | 288 % | 282 % | 285 % |
NOK BILLIONS | 31.03.2024 | 31.03.2023 | 31.12.2023 1 |
---|---|---|---|
Simplified Solvency II Financial Position Statement | |||
Assets, book value | 808 | 746 | 790 |
Added values - hold-to-maturity portfolio/loans and receivables | -12 | -12 | -9 |
Added values - other lending | -1 | -1 | -1 |
Other added/lesser values | 0 | 0 | 0 |
Deferred tax asset | 0 | 0 | 0 |
Total assets - solvency II | 795 | 733 | 779 |
NOK BILLIONS | 31.03.2024 | 31.03.2023 | 31.12.2023 1 |
---|---|---|---|
Simplified Solvency II Financial Position Statement | |||
Best estimate | 724 | 647 | 706 |
Risk margin | 11 | 13 | 11 |
Hybrid Tier 1 securities/Subordinated loan capital | 5 | 5 | 5 |
Other liabilities | 10 | 26 | 13 |
Deferred tax liabilities | 0 | 0 | 0 |
Total liabilities - solvency II | 750 | 690 | 735 |
Excess of assets over liabilities | 45 | 42 | 44 |
- Deferred tax asset | 0 | 0 | 0 |
- Risk equalization fund (tier 2 own funds starting 30.09.2022) | -4 | -5 | -4 |
+ Hybrid Tier 1 securities | 1 | 2 | 1 |
Tier 1 basic own funds | 42 | 39 | 42 |
Total eligible tier 1 own funds | 42 | 39 | 42 |
Subordinated loans | 3 | 3 | 3 |
Risk equalization fund (tier 2 own funds starting 30.09.2022) | 4 | 5 | 4 |
Tier 2 basic own funds | 7 | 8 | 7 |
Ancillary own funds | 14 | 13 | 14 |
Tier 2 ancillary own funds | 14 | 13 | 14 |
Deduction for max. eligible tier 2 own funds | -14 | -13 | -14 |
Total eligible tier 2 own funds | 7 | 8 | 7 |
Deferred tax asset | 0 | 0 | 0 |
Total eligible tier 3 own funds | 0 | 0 | 0 |
Solvency II total eligible own funds | 49 | 47 | 49 |
Solvency capital requirement (SCR) | 17 | 17 | 17 |
Solvency II- SCR ratio | 288 % | 282 % | 285 % |
1 The figures as at 31 December 2023 have been changed to reflect the new capital requirement for the bank, applicable from and including the 2023 annual calculation for the group. |
Note 12 Pension obligations
NOK MILLIONS | 31.03.2024 | 31.03.2023 | 31.12.2023 |
---|---|---|---|
Capitalized net liability 01.01. | 913 | 815 | 815 |
Capitalized pension costs | 55 | 48 | 197 |
Capitalized financial costs | 8 | 7 | 28 |
Actuarial gains and losses | -199 | -31 | 146 |
Premiums / contributions received | -32 | -27 | -274 |
Capitalized net liability 31.03./31.12. | 744 | 812 | 913 |
Assumptions | 31.03.2024 | 31.03.2023 | 31.12.2023 |
---|---|---|---|
Discount rate | 3.45% | 3.00% | 3,10 % |
Salary growth | 3.50% | 3.50% | 3,50 % |
The National Insurance basic amount (G) | 3.25% | 3.25% | 3,25 % |
Pension increases | 2.80% | 2.60% | 2,80 % |
Social security contribution rate | 14.10% | 14.10% | 14,10 % |
Capital activity tax | 5.00% | 5.00% | 5,00 % |
The effect of changes in pension assumptions reduces the pension liability for employees with NOK 199 million as of 31.03.2024. The change is recognized in other comprehensive income in the income statement.
Note 13 Other current liabilites
NOK MILLIONS | 31.03.2024 | 31.03.2023 | 31.12.2023 |
---|---|---|---|
Short-term payables trade in securities | 14 406 | 22 881 | 3 357 |
Incurred not assessed taxes | 289 | 486 | 572 |
Accounts payable | 353 | 616 | 301 |
Public fees | 770 | 687 | 806 |
Other current liabilities | 1 427 | 928 | 999 |
Total other current liabilities | 17 245 | 25 598 | 6 036 |
Key figures – Accumulated
NOK MILLIONS | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
---|---|---|---|---|---|---|---|---|
KLP GROUP | ||||||||
Total assets | 1 065 541 | 1 016 721 | 972 345 | 956 311 | 948 185 | 900 068 | 913 144 | 900 199 |
Equity | -3 090 | -3 140 | -3 555 | -3 623 | -3 687 | 8 396 | 12 823 | 9 800 |
Solvency SCR ratio | 288 % | 285 % | 332 % | 297 % | 282 % | 288 % | 306 % | 304 % |
Number of employees in the Group | 1 153 | 1 133 | 1 120 | 1 099 | 1 091 | 1 093 | 1 095 | 1 081 |
KOMMUNAL LANDSPENSJONSKASSE | ||||||||
Profit before tax | 183 | -20 | 1 136 | 774 | 539 | 918 | 461 | 216 |
Premium income for own account | 7 842 | 70 326 | 60 032 | 51 102 | 7 663 | 50 523 | 40 248 | 33 081 |
- of which inflow of premium reserve | 0 | 92 | 91 | 91 | 91 | 386 | 386 | 386 |
Insurance customers' funds incl. acc. profit | 9 265 | 28 261 | 21 501 | 14 840 | 8 331 | 28 517 | 22 453 | 16 367 |
- of which funds with guaranteed returns | 2 456 | 2 139 | 2 125 | 2 121 | 2 125 | 4 659 | 4 658 | 4 658 |
Net investment common portfolio | 751 512 | 734 337 | 718 214 | 701 944 | 690 902 | 660 366 | 671 095 | 660 834 |
Net investment choice portfolio | 2 953 | 2 830 | 2 730 | 2 833 | 2 683 | 2 609 | 2 602 | 2 665 |
Insurance funds incl. earnings for the year | 745 385 | 725 781 | 704 815 | 715 239 | 668 235 | 654 324 | 641 805 | 654 482 |
- of which funds with guaranteed interest | 617 219 | 616 315 | 586 941 | 592 053 | 552 840 | 552 101 | 542 820 | 548 891 |
Solvency capital requirement (SCR) | 49 575 | 49 517 | 49 918 | 47 317 | 46 768 | 46 158 | 46 307 | 44 901 |
Solvency SCR ratio | 351 % | 346 % | 368 % | 330 % | 316 % | 318 % | 341 % | 340 % |
Riskprofit | 82 | 648 | 364 | 270 | 71 | 558 | 963 | 550 |
Return profits | 18 729 | 29 466 | 15 822 | 21 243 | 13 232 | -20 006 | -27 421 | -20 374 |
Administration profit | -8 | 144 | 176 | 62 | 54 | -17 | 56 | -22 |
Solvency capital | 155 824 | 164 487 | 147 893 | 151 993 | 151 550 | 140 958 | 129 556 | 138 338 |
Value-adjusted return on common portfolio | 3,0 % | 6,4 % | 3,9 % | 4,2 % | 2,5 % | -1,1 % | -2,6 % | -2,1 % |
Return on unit-linked portfolio | 4,0 % | 8,3 % | 4,8 % | 5,6 % | 3,4 % | -2,5 % | -4,2 % | -3,5 % |
Return on corporate portfolio | 0,5 % | 3,0 % | 2,1 % | 1,5 % | 0,9 % | 2,8 % | 1,4 % | 0,9 % |
KLP SKADEFORSIKRING AS | ||||||||
Profit before tax | -118 | 273 | 255 | 189 | 99 | 111 | 49 | 88 |
Insurance income | 707 | 2 505 | 1 863 | 1 230 | 630 | 2 200 | 1 629 | 1 071 |
Owners' equity | 2 523 | 2 594 | 2 589 | 2 543 | 2 446 | 2 369 | 2 339 | 2 367 |
Claims ratio | 113,1 % | 86,3 % | 83,6 % | 87,6 % | 91,7 % | 80,8 % | 80,3 % | 73,4 % |
Combined-ratio | 14,6 % | 14,0 % | 13,0 % | 13,9 % | 13,9 % | 14,5 % | 14,2 % | 15,3 % |
Return on assets under management | 1,7 % | 5,5 % | 3,3 % | 3,6 % | 2,7 % | -1,7 % | -2,5 % | -2,1 % |
Solvency capital requirement (SCR) | 2 487 | 2 446 | 2 514 | 2 377 | 2 309 | 2 222 | 2 250 | 2 273 |
Solvency SCR ratio | 210 % | 227 % | 246 % | 222 % | 215 % | 222 % | 219 % | 225 % |
Annual premium in force – retail market | 1 107 | 1 068 | 1 042 | 1 013 | 982 | 954 | 933 | 918 |
Annual premium in force – public sector market | 1 624 | 1 517 | 1 533 | 1 521 | 1 474 | 1 341 | 1 325 | 1 318 |
Net new subscriptions (accumulated within the year) | -3 | 72 | 61 | 43 | 20 | 121 | 123 | 113 |
KLP BANKEN GROUP | ||||||||
Profit/loss before tax | 75 | 285 | 203 | 122 | 53 | 181 | 98 | 43 |
Net interest income | 127 | 465 | 340 | 221 | 110 | 369 | 258 | 159 |
Other operating income | 22 | 89 | 67 | 44 | 21 | 85 | 63 | 43 |
Operating expenses and depreciation | -81 | -271 | -201 | -134 | -71 | -247 | -181 | -123 |
Net realized/unrealized changes in financial instruments to fair value | 7 | 3 | -3 | -9 | -7 | -26 | -43 | -36 |
Contributions | 14 158 | 14 061 | 14 351 | 14 524 | 14 136 | 13 779 | 13 607 | 13 465 |
Housing mortgages granted | 24 102 | 23 855 | 23 754 | 23 481 | 23 333 | 23 258 | 23 369 | 23 042 |
Loan(s) with public guarantee(s) | 18 735 | 19 001 | 19 371 | 19 449 | 19 384 | 19 117 | 18 718 | 18 321 |
Defaulted loans | 53 | 44 | 52 | 43 | 46 | 44 | 43 | 46 |
Borrowing on the issuance of securities | 31 253 | 31 408 | 31 616 | 31 661 | 31 999 | 33 485 | 32 613 | 32 444 |
Total assets | 48 857 | 48 928 | 49 403 | 49 557 | 49 373 | 50 511 | 49 370 | 48 704 |
Average total assets | 48 892 | 49 719 | 49 957 | 50 034 | 49 942 | 48 996 | 48 426 | 48 030 |
Owners' equity | 3 189 | 3 174 | 3 132 | 3 072 | 3 008 | 2 966 | 2 897 | 2 555 |
Net interest rate | 0,26 % | 0,93 % | 0,68 % | 0,44 % | 0,22 % | 0,75 % | 0,53 % | 0,33 % |
Profit/loss from general operations before tax | 0,15 % | 0,57 % | 0,41 % | 0,24 % | 0,11 % | 0,90 % | 0,20 % | 0,09 % |
Return on owners’ equity before tax | 9,47 % | 9,62 % | 9,13 % | 8,19 % | 7,16 % | 7,16 % | 5,15 % | 3,37 % |
Capital adequacy | 21,2 % | 21,7 % | 20,2 % | 20,3 % | 20,5 % | 20,7 % | 19,7 % | 17,7 % |
Number of private customers | 54 058 | 52 488 | 51 340 | 50 231 | 49 697 | 48 804 | 48 216 | 47 759 |
Of this members of KLP | 36 139 | 35 390 | 34 802 | 34 307 | 33 512 | 32 988 | 32 681 | 32 226 |
KLP KAPITALFORVALTNING AS | ||||||||
Profit/loss before tax | 12 | 55 | 42 | 4 | 11 | 5 | -19 | -30 |
Total assets under management | 797 875 | 760 484 | 715 698 | 687 956 | 670 937 | 640 183 | 615 589 | 621 080 |
Assets managed for external customers | 202 680 | 179 219 | 162 321 | 163 444 | 151 269 | 134 215 | 126 187 | 126 193 |