Income from investments in subsidiaries, associated enterprises and jointly controlled entities
-261
7 007
2 386
7 192
6 441
Interest income and dividends etc. on financial assets
3 735
2 786
6 996
5 227
10 824
3
Value changes on investments
14 695
-18 159
28 356
-26 522
-25 583
Gains and losses realized on investments
-7 031
-377
-10 325
440
748
Net income from investments in the common portfolio
11 138
-8 744
27 413
-13 664
-7 570
3
Net income from investments in the investment option portfolio
56
-62
143
-86
-58
Other insurance-related income
344
333
686
664
1 358
4
Claims
-6 509
-5 725
-14 840
-16 367
-28 517
Changes in insurance liabilities taken to profit/loss - contractual liabilities
-39 328
-10 598
-41 223
-1 269
-11 731
Changes in insurance liabilities taken to profit/loss – individual investment option portfolio
-157
376
-158
-381
-392
Funds assigned to insurance contracts - contractual liabilities
0
0
0
0
-651
Unallocated profit to insurance contracts
-8 090
-446
-21 274
-550
0
5
Insurance-related operating expenses
-384
-380
-761
-748
-1 487
Other insurance-related costs
-347
-343
-689
-674
-1 368
Technical profit/loss
163
-11
400
7
107
3, 6
Net income from investments in the corporate portfolio
143
229
515
340
1 066
Other income
10
0
17
2
16
Administration costs and other costs associated with the corporate portfolio
-81
-73
-159
-133
-271
Non-technical profit/loss
72
156
374
209
811
Profit/loss pre-tax
235
145
774
216
918
Tax
-64
13
-172
19
-115
Income before other income and expenses
171
158
602
235
803
7
Actuarial gains and losses on defined benefits pension schemes
230
-229
250
41
66
Proportion of other comprehensive income on application of the equity method
135
-132
147
24
66
Adjustment of the insurance liabilities
-40
40
-44
-7
-21
Tax on other income and expenses that will not be reclassified to profit or loss
-57
57
-62
-10
-17
Total other income and expenses that will not be reclassified to profit or loss
267
-263
290
48
94
TOTAL COMPREHENSIVE INCOME
438
-105
892
283
897
Statement of financial positionKommunal Landspensjonskasse
NOTE
NOK MILLIONS
30.06.2023
30.06.2022
31.12.2022
ASSETS
ASSETS IN THE CORPORATE PORTFOLIO
Intangible assets
1 169
851
978
8
Investment properties
1 388
1 005
1 399
Shares and holdings in property subsidiaries
3 287
3 737
3 483
Shares and holdings in other subsidiaries, associated enterprises and jointly controlled entities
5 957
5 203
5 641
9
Financial assets valued at amortized cost
21 107
19 987
20 132
8, 9
Financial assets valued at fair value
12 598
11 776
12 489
Receivables
36 308
19 366
1 350
10
Right-of-use assets
811
919
865
Other assets
1 300
1 255
956
Total assets in the corporate portfolio
83 925
64 099
47 292
ASSETS IN THE CUSTOMER PORTFOLIOS
Shares and holdings in property subsidiaries
77 172
76 569
74 979
Shares and holdings in other subsidiaries, associated enterprises and jointly controlled entities
5 792
5 626
5 495
Receivables on and securities issued by subsidiaries, associated enterprises and jointly controlled entities
11 486
12 159
11 858
9
Financial assets valued at amortized cost
276 865
265 439
267 451
8, 9
Financial assets valued at fair value
330 629
301 040
300 584
Total investment in the common portfolio
701 944
660 834
660 366
Shares and holdings in property subsidiaries
310
311
301
Receivables on and securities issued by subsidiaries, associated enterprises and jointly controlled entities
61
63
61
9
Financial assets at amortized costs
972
943
943
8, 9
Financial assets at fair value
1 490
1 347
1 305
Total investments in the investment option portfolio
2 833
2 665
2 609
Total assets in the customer portfolios
704 777
663 499
662 976
TOTAL ASSETS
788 702
727 598
710 268
NOTE
NOK MILLIONS
30.06.2023
30.06.2022
31.12.2022
OWNERS' EQUITY AND LIABILITIES
Owners’ equity contributed
21 405
19 701
21 388
Retained earnings
22 301
21 372
21 411
Total owners’ equity
43 706
41 073
42 799
9
Subordinated loan capital etc.
4 969
4 576
4 575
Premium reserve etc.
557 773
506 138
516 525
Buffer fund
101 807
104 970
102 162
Premium funds, defined contribution funds, pension regulation funds etc.
31 604
40 167
33 024
Unallocated profit to customers
21 202
547
0
Total insurance liabilities - contractual liabilities
712 385
651 822
651 711
Pension capital etc.
2 156
1 994
2 005
Buffer fund
61
70
61
Premium funds, defined contribution funds, pension regulation funds etc.
521
591
547
Unallocated profit to customers
116
4
0
Total insurance liabilities - special investment portfolio
2 854
2 659
2 613
7
Pension obligations
306
545
524
Current tax liabilities
410
127
467
Deferred tax liabilities
315
431
316
10
Lease liabilities
872
966
920
11
Liabilities
22 767
25 278
5 985
Accrued costs and prepaid income
117
121
357
TOTAL OWNERS’ EQUITY AND LIABILITIES
788 702
727 598
710 268
OFF-BALANCE SHEET ITEMS
Contingent liabilities
30 133
26 832
28 767
Changes in owners’ equityKommunal Landspensjonskasse
2023 NOK MILLIONS
Owners’ equity contributed
Retained earnings
Total owners’ equity
Risk equalization fund
Other retained earnings
Own funds 31 December 2022
21 388
4 643
16 768
42 799
Change recognized directly in equity ¹
-2
-2
Own funds 1 January 2023
21 388
4 643
16 766
42 798
Income before other income and expenses
195
408
602
Actuarial gains and losses on defined benefits pension schemes
250
250
Proportion of other comprehensive income on application of the equity method
147
147
Adjustment of the insurance liabilities
-44
-44
Tax on other income and expenses that will not be reclassified to profit or loss
-62
-62
Total other income and expenses that will not be reclassified to profit or loss
290
290
Total comprehensive income (unallocated)
195
698
892
Owners equity contribution recieved ²
17
17
Total transactions with owners
17
17
Own funds 30 June 2023
21 405
4 838
17 463
43 706
¹ Implementation effect IFRS 9
² During the second quarter, NOK 1 227 million of ordinary equity capital contributions were called in to be paid in during the third quarter.
2022 NOK MILLIONS
Owners’ equity contributed
Retained earnings
Total owners’ equity
Risk equalization fund
Other retained earnings
Own funds 31 December 2021
19 831
4 370
16 476
40 678
Change recognized directly in equity ¹
415
-172
243
Own funds 1 January 2022
19 831
4 786
16 304
40 921
Income before other income and expenses
-103
338
235
Actuarial gains and losses on defined benefits pension schemes
41
41
Proportion of other comprehensive income on application of the equity method
24
24
Adjustment of the insurance liabilities
-7
-7
Tax on other income and expenses that will not be reclassified to profit or loss
-10
-10
Total other income and expenses that will not be reclassified to profit or loss
48
48
Total comprehensive income (unallocated)
-103
386
283
Owners equity contribution recieved ²
-130
-130
Total transactions with owners
-130
-130
Own funds 30 June 2022
19 701
4 683
16 690
41 073
¹ See note 2.1.1 c) in the financial statement 2022 for information
² During the second quarter, NOK 1 119 million of ordinary equity capital contributions were called in to be paid in during the third quarter.
2022 NOK MILLIONS
Owners’ equity contributed
Retained earnings
Total owners’ equity
Risk equalization fund
Other retained earnings
Own funds 31 December 2021
19 831
4 370
16 476
40 678
Change recognized directly in equity ¹
415
-172
243
Own funds 1 January 2022
19 831
4 786
16 304
40 921
Income before other income and expenses
576
-142
369
803
Actuarial gains and losses on defined benefits pension schemes
66
66
Proportion of other comprehensive income on application of the equity method
66
66
Adjustment of the insurance liabilities
-21
-21
Tax on other income and expenses that will not be reclassified to profit or loss
-17
-17
Total other income and expenses that will not be reclassified to profit or loss
94
94
Total comprehensive income
576
-142
464
897
Owners equity contribution recieved
982
982
Total transactions with owners
982
982
Own funds 31 December 2022
21 388
4 643
16 768
42 799
¹ See note 2.1.1 c) in the financial statement 2022 for information
Statement of cash flowsKommunal Landspensjonskasse
NOK MILLIONS
01.01.2023 -30.06.2023
01.01.2023 -31.03.2023
01.01.2022 -31.12.2022
01.01.2022 -30.09.2022
01.01.2022 -30.06.2022
Net cashflow from operational activities
885
476
-374
-527
809
Net cashflow from investment activities ¹
-249
-112
-329
-237
-162
Net cashflow from financing activities ²
-292
-276
866
895
-187
Net changes in cash and bank deposits
344
88
163
131
460
Holdings of cash and bank deposits at start of period
918
918
755
755
755
Holdings of cash and bank deposits at end of period
1 261
1 006
918
885
1 215
1 Payments on the purchase of tangible fixed assets.
2 Net receipts of owners’ equity contribution, rising of new loans and repayment of debt.
-
Notes to the financial statementKommunal Landspensjonskasse
Note 1 Accounting principles and -estimates
Accounting principles
The financial statements in this interim report show the interim accounts for Kommunal Landspensjonskasse (KLP), for the period 01.01.2023 – 30.06.2023. The accounts have not been audited.
The interim financial statements have been prepared in accordance with the Regulations of 18 December 2015 No 1824 relating to annual financial statements for life insurance companies (the Financial Reporting Regulations) and IAS 34 Interim Reporting. The interim financial statements have been prepared on the same principles as the annual financial statements for 2022, unless stated otherwise.
The Financial Reporting Regulations have changed the rules for recognition and measurement of financial instruments. From the financial year starting on 1 January 2023, these must be recognized and measured in accordance with IFRS 9. Financial assets that satisfy the criteria in IFRS 9.4.2A can still be measured at amortized cost. KLP has used the opportunity to measure these securities at amortized cost. It is a new accounting standard that has come into force for the accounting year that started on 01.01.2023, and which has been adopted by the company. This applies to the new standard for financial instruments, IFRS 9. The implementation effect is partly applied to the company's equity and partly to the insurance obligations as shown in the table below:
NOK MILLIONS
Corporate portfolio
Common portfolio
Investment option portfolio
Total for customer portfolios
Financial assets
-2
-13
0
-13
Financial liabilities
0
0
0
0
Tax effect
1
0
0
0
Net effect
-2
-13
0
-13
The effect is posted at:
Equity
Insurance liabilities
There is no requirement to rework comparative figures from previous periods, and the comparative figures have thus not been reworked.
For more information about the accounting principles related to this standard and implementation effects, please refer to the company's annual report for 2022, note 37.
The interim financial statements do not contain all the information required of complete annual financial statements, and this interim report should be read in conjunction with the annual financial statements for 2022. The company’s annual report is available from klp.no.
Accounting estimates
In preparing the interim financial statements, management has exercised discretion and used estimates and assumptions that affect the accounting figures. Actual figures may deviate from estimates used. When implementing new rules for the recognition and measurement of financial instruments, there is a requirement for provisions for expected credit losses on financial instruments valued at amortized cost. There will be significant estimate uncertainty linked to the calculation of expected credit losses. Otherwise, reference is made to note 3 “Important accounting estimates and assessments” in the annual report for 2022 for a description of accounting items where there is a significant risk of material changes in balance sheet values in future periods.
Note 2 Premium income
NOK MILLIONS
Q2 2023
Q2 2022
01.01.2023 -30.06.2023
01.01.2022 -30.06.2022
01.01.2022 -31.12.2022
Gross premiums due
43 439
25 569
51 011
32 695
50 137
Transfer of premium reserves from others
0
9
91
386
386
Total premium income
43 439
25 578
51 102
33 081
50 523
Note 3 Loss provisions on fixed-income securities and loans measured at amortised cost
The note shows provisions for losses on fixed-income securities measured at amortised cost as well as loans and receivables measured at amortised cost. In the second quarter of 2023, no changes have been made to the models used to calculate the expected loss. The net loss provisions have increased by NOK 224 million during this period. We refer to note 37 in the annual report for 2022 for a more detailed description of the model.
Expected credit loss (ECL) fixed-income securities measured at amortised cost
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
stage 1
stage 2
stage 3
Total stage 1-3
Opening balance ECL 01.01.2023
29 793
4 039
0
33 832
Transfer to stage 1
0
-209
0
-209
Transfer to stage 2
0
0
0
0
Transfer to stage 3
0
0
0
0
Net changes
-2 713
-805
0
-3 518
New losses
1 764
0
0
1 764
Write-offs
-2 029
-475
0
-2 504
Closing balance ECL 30.06.2023
26 815
2 550
0
29 364
Changes (01.01.2023 - 30.06.2023)
-2 979
-1 489
0
-4 468
Expected credit loss (ECL) loans and receivables - all segments
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
stage 1
stage 2
stage 3
Total stage 1-3
Opening balance ECL 01.01.2023
5 187
4
97
5 289
Transfer to stage 1
2
-2
0
0
Transfer to stage 2
-228 386
228 386
0
0
Transfer to stage 3
0
0
0
0
Net changes
228 894
1
7
228 902
New losses
246
0
0
246
Write-offs
-19
0
0
-19
Closing balance ECL 30.06.2023
5 923
228 390
104
234 417
Changes (01.01.2023 - 30.06.2023)
736
228 385
7
229 128
Expected credit loss (ECL) loans and receivables - business loans
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
stage 1
stage 2
stage 3
Total stage 1-3
Opening balance ECL 01.01.2023
4 388
0
0
4 388
Transfer to stage 1
0
0
0
0
Transfer to stage 2
-228 386
228 386
0
0
Transfer to stage 3
0
0
0
0
Net changes
228 906
0
0
228 906
New losses
208
0
0
208
Write-offs
0
0
0
0
Closing balance ECL 30.06.2023
5 116
228 386
0
233 502
Changes (01.01.2023 - 30.06.2023)
728
228 386
0
229 114
Expected credit loss (ECL) loans and receivables - mortgage loans
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
stage 1
stage 2
stage 3
Total stage 1-3
Opening balance ECL 01.01.2023
6
4
97
108
Transfer to stage 1
2
-2
0
0
Transfer to stage 2
0
0
0
0
Transfer to stage 3
0
0
0
0
Net changes
-3
1
7
4
New losses
0
0
0
0
Write-offs
0
0
0
0
Closing balance ECL 30.06.2023
5
4
104
113
Changes (01.01.2023 - 30.06.2023)
-1
-1
7
5
Expected credit loss (ECL) loans and receivables - public sector
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
stage 1
stage 2
stage 3
Total stage 1-3
Opening balance ECL 01.01.2023
792
0
0
792
Transfer to stage 1
0
0
0
0
Transfer to stage 2
0
0
0
0
Transfer to stage 3
0
0
0
0
Net changes
-27
0
0
-27
New losses
37
0
0
37
Write-offs
0
0
0
0
Closing balance ECL 30.06.2023
802
0
0
802
Changes (01.01.2023 - 30.06.2023)
10
0
0
10
Expected credit loss (ECL) loans and receivables - senior loans
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
stage 1
stage 2
stage 3
Total stage 1-3
Opening balance ECL 01.01.2023
0
0
0
0
Transfer to stage 1
0
0
0
0
Transfer to stage 2
0
0
0
0
Transfer to stage 3
0
0
0
0
Net changes
0
0
0
0
New losses
0
0
0
0
Write-offs
0
0
0
0
Closing balance ECL 30.06.2023
0
0
0
0
Changes (01.01.2023 - 30.06.2023)
0
0
0
0
Expected credit loss (ECL) - segments excluded from the balance sheet
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
stage 1
stage 2
stage 3
Total stage 1-3
Opening balance ECL 01.01.2023
0
0
0
0
Transfer to stage 1
0
0
0
0
Transfer to stage 2
0
0
0
0
Transfer to stage 3
0
0
0
0
Net changes
18
0
0
18
New losses
0
0
0
0
Write-offs
-18
0
0
-18
Closing balance ECL 30.06.2023
0
0
0
0
Changes (01.01.2023 - 30.06.2023)
0
0
0
0
Note 4 Claims
NOK MILLIONS
Q2 2023
Q2 2022
01.01.2023 -30.06.2023
01.01.2022 -30.06.2022
01.01.2022 -31.12.2022
Claims paid
6 513
5 943
12 719
11 709
23 858
Transfers of premium reserves to others
-4
-218
2 121
4 658
4 659
Total claims
6 509
5 725
14 840
16 367
28 517
Note 5 Insurance-related operating expenses
NOK MILLIONS
Q2 2023
Q2 2022
01.01.2023 -30.06.2023
01.01.2022 -30.06.2022
01.01.2022 -31.12.2022
Personnel costs
207
215
426
428
843
Depreciation
63
41
111
92
189
Other operating expenses
114
124
223
229
454
Total insurance-related operating expenses
384
380
761
748
1 487
Note 6 Value-adjustment investment property
The portfolio of investment properties, including investment properties owned via subsidiaries, has been valued as at 30. June 2023.
NOK MILLIONS
Q2 2023
Q2 2022
01.01.2023 -30.06.2023
01.01.2022 -30.06.2022
01.01.2022 -31.12.2022
Value adjustment incl. foreign exchange
-1 299
6 363
563
5 918
3 417
Foreign exchange effect on hedging
-199
-1 186
-2 547
-162
134
Net value adjustment incl. exchange hedging
-1 499
5 177
-1 984
5 756
3 550
Note 7 Pension obligations
NOK MILLIONS
30.06.2023
30.06.2022
31.12.2022
Capitalized net liability 01.01.
524
553
553
Capitalized pension costs
60
62
124
Capitalized financial costs
9
7
13
Actuarial gains and losses
-250
-41
-66
Premiums / contributions received
-38
-36
-101
Capitalized net liability 30.06. / 31.12.
306
545
524
ASSUMPTIONS
30.06.2023
30.06.2022
31.12.2022
Discount rate
3.70 %
3.20 %
3.00 %
Salary growth
3.50 %
3.50 %
3.50 %
The National Insurance basic amount (G)
3.25 %
3.25 %
3.25 %
Pension increases
2.60 %
2.48 %
2.60 %
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 250 million as of 30.06.2023. The change is recognized in "Total other income and expenses that will not be reclassified to profit or loss".
Note 8 Fair value hierarchy
30.06.2023 NOK MILLIONS
Level 1
Level 2
Level 3
Total
FINANCIAL ASSETS BOOKED AT FAIR VALUE
CORPORATE PORTFOLIO
Certificates
0
547
0
547
Bonds
0
7 054
0
7 054
Fixed-income funds
3 224
0
0
3 224
Fixed-income securities
3 224
7 601
0
10 825
Loans and receivables
260
870
0
1 130
Shares
0
0
6
6
Shares and units
0
0
6
6
Financial derivatives
0
592
0
592
Other financial assets
0
46
0
46
Total corporate portfolio
3 484
9 108
6
12 598
COMMON PORTFOLIO
Certificates
1 857
1 009
0
2 865
Bonds
18 818
27 852
0
46 671
Fixed-income funds
22 092
11 200
12 523
45 816
Fixed-income securities
42 767
40 061
12 523
95 352
Loans and receivables
5 899
790
0
6 689
Shares
59 371
1 987
3 190
64 548
Equity funds
89 772
0
57
89 829
Property funds
0
2 242
7 790
10 032
Special funds
0
2 225
0
2 225
Private Equity
0
0
42 442
42 442
Shares and units
149 143
6 453
53 479
209 076
Financial derivatives
0
2 078
0
2 078
Other financial assets
0
17 435
0
17 435
Total common portfolio
197 810
66 817
66 002
330 629
INVESTMENT OPTION PORTFOLIO
Fixed-income funds
237
9
0
246
Fixed-income securities
237
9
0
246
Loans and receivables
160
0
0
160
Equity funds
1 022
0
0
1 022
Property funds
0
0
45
45
Special funds
0
12
0
12
Shares and units
1 022
12
45
1 079
Financial derivatives
0
5
0
5
Other financial assets
0
1
0
1
Total investment option portfolio
1 419
27
45
1 490
Total financial assets valued at fair value
202 713
75 952
66 053
344 717
CORPORATE PORTFOLIO
Investment property
0
0
1 388
1 388
Total investment property
0
0
1 388
1 388
FINANCIAL LIABILITIES BOOKED AT FAIR VALUE
CORPORATE PORTFOLIO
Financial derivatives
0
1
0
1
Debt to credit institutions
663
0
0
663
Total corporate portfolio
663
1
0
664
COMMON PORTFOLIO
Financial derivatives
0
1 401
0
1 401
Debt to credit institutions
543
0
0
543
Total common portfolio
543
1 401
0
1 944
INVESTMENT OPTION PORTFOLIO
Financial derivatives
0
5
0
5
Debt to credit institutions
11
0
0
11
Total investment option portfolio
11
5
0
17
Total financial liabilities at fair value
1 218
1 407
0
2 624
30.06.2022 NOK MILLIONS
Level 1
Level 2
Level 3
Total
FINANCIAL ASSETS BOOKED AT FAIR VALUE
CORPORATE PORTFOLIO
Certificates
0
356
0
356
Bonds
48
6 630
0
6 678
Fixed-income funds
2 669
0
0
2 669
Fixed-income securities
2 716
6 986
0
9 702
Loans and receivables
722
784
0
1 506
Shares
0
0
6
6
Shares and units
0
0
6
6
Financial derivatives
0
559
0
559
Other financial assets
0
3
0
3
Total corporate portfolio
3 438
8 332
6
11 776
COMMON PORTFOLIO
Certificates
867
1 616
0
2 483
Bonds
20 085
24 755
0
44 840
Fixed-income funds
34 128
9 522
7 750
51 399
Fixed-income securities
55 079
35 893
7 750
98 722
Loans and receivables
7 805
322
0
8 128
Shares
47 051
1 170
2 950
51 171
Equity funds
82 977
0
51
83 028
Property funds
0
2 269
6 976
9 245
Special funds
0
1 920
0
1 920
Private Equity
0
0
33 355
33 355
Shares and units
130 029
5 359
43 331
178 719
Financial derivatives
0
498
0
498
Other financial assets
0
14 974
0
14 974
Total common portfolio
192 913
57 047
51 080
301 040
INVESTMENT OPTION PORTFOLIO
Fixed-income funds
295
8
0
304
Fixed-income securities
295
8
0
304
Loans and receivables
144
0
0
144
Equity funds
838
0
0
838
Property funds
0
0
49
49
Special funds
0
11
0
11
Shares and units
838
11
49
898
Financial derivatives
0
1
0
1
Other financial assets
0
1
0
1
Total investment option portfolio
1 277
21
49
1 347
Total financial assets valued at fair value
197 628
65 399
51 136
314 163
CORPORATE PORTFOLIO
Investment property
0
0
1 005
1 005
Total investment property
0
0
1 005
1 005
FINANCIAL LIABILITIES BOOKED AT FAIR VALUE
CORPORATE PORTFOLIO
Financial derivatives
0
83
0
83
Debt to credit institutions
672
0
0
672
Total corporate portfolio
672
83
0
755
COMMON PORTFOLIO
Financial derivatives
0
5 482
0
5 482
Debt to credit institutions
2 656
0
0
2 656
Total common portfolio
2 656
5 482
0
8 139
INVESTMENT OPTION PORTFOLIO
Financial derivatives
0
27
0
27
Debt to credit institutions
20
0
0
20
Total investment option portfolio
20
27
0
47
Total financial liabilities at fair value
3 348
5 593
0
8 941
31.12.2022 NOK MILLIONS
Level 1
Level 2
Level 3
Total
FINANCIAL ASSETS BOOKED AT FAIR VALUE
CORPORATE PORTFOLIO
Certificates
0
318
0
318
Bonds
47
7 367
0
7 414
Fixed-income funds
3 194
0
0
3 194
Fixed-income securities
3 241
7 685
0
10 926
Loans and receivables
612
489
0
1 101
Shares
0
0
6
6
Shares and units
0
0
6
6
Financial derivatives
0
455
0
455
Other financial assets
0
0
0
0
Total corporate portfolio
3 854
8 630
6
12 489
COMMON PORTFOLIO
Certificates
1 853
1 079
0
2 931
Bonds
18 254
38 572
0
56 826
Fixed-income funds
19 831
9 569
9 835
39 234
Fixed-income securities
39 938
49 219
9 835
98 992
Loans and receivables
16 397
193
0
16 590
Shares
47 713
1 609
3 262
52 584
Equity funds
80 476
0
60
80 536
Property funds
0
2 165
7 083
9 248
Special funds
0
2 191
0
2 191
Private Equity
0
0
35 785
35 785
Shares and units
128 189
5 966
46 189
180 344
Financial derivatives
0
4 164
0
4 164
Other financial assets
0
493
0
493
Total common portfolio
184 523
60 036
56 024
300 584
INVESTMENT OPTION PORTFOLIO
Fixed-income funds
265
8
0
273
Fixed-income securities
265
8
0
273
Loans and receivables
98
0
0
98
Equity funds
862
0
0
862
Property funds
0
0
47
47
Special funds
0
12
0
12
Shares and units
862
12
47
922
Financial derivatives
0
9
0
9
Other financial assets
0
4
0
4
Total investment option portfolio
1 225
34
47
1 305
Total financial assets valued at fair value
189 602
68 699
56 078
314 378
CORPORATE PORTFOLIO
Investment property
0
0
1 399
1 399
Total investment property
0
0
1 399
1 399
FINANCIAL LIABILITIES BOOKED AT FAIR VALUE
CORPORATE PORTFOLIO
Financial derivatives
0
60
0
60
Debt to credit institutions
512
0
0
512
Total corporate portfolio
512
60
0
572
COMMON PORTFOLIO
Financial derivatives
0
1 321
0
1 321
Debt to credit institutions
2 130
0
0
2 130
Total common portfolio
2 130
1 321
0
3 452
INVESTMENT OPTION PORTFOLIO
Financial derivatives
0
6
0
6
Debt to credit institutions
36
0
0
36
Total investment option portfolio
36
6
0
42
Total financial liabilities at fair value
2 678
1 387
0
4 066
Changes in Level 3 shares, unlisted CORPORATE PORTFOLIO
Book value 30.06.2023
Book value 30.06.2022
Book value 31.12.2022
Opening balance 01.01.
6
8
8
Sold
0
0
0
Bought
0
0
0
Unrealised changes
0
-2
-2
Closing balance 30.06./31.12.
6
6
6
Realised gains/losses
0
0
0
Changes in Level 3 shares, unlisted COMMON PORTFOLIO
Book value 30.06.2023
Book value 30.06.2022
Book value 31.12.2022
Opening balance 01.01.
3 262
2 721
2 721
Sold
-20
-20
-53
Bought
25
1
432
Unrealised changes
-76
247
162
Closing balance 30.06./31.12.
3 190
2 950
3 262
Realised gains/losses
-15
-13
-6
Changes in Level 3 equity funds, unlisted COMMON PORTFOLIO
Book value 30.06.2023
Book value 30.06.2022
Book value 31.12.2022
Opening balance 01.01.
59
50
50
Sold
0
0
0
Bought
0
0
0
Unrealised changes
-3
0
9
Closing balance 30.06./31.12.
57
50
59
Realised gains/losses
0
0
0
Changes in Level 3, private equity and property funds COMMON PORTFOLIO
Book value 30.06.2023
Book value 30.06.2022
Book value 31.12.2022
Opening balance 01.01.
52 703
40 127
40 127
Sold
-1 495
-2 480
-5 753
Bought
7 044
6 012
14 036
Unrealised changes
4 503
4 420
4 292
Closing balance 30.06./31.12.
62 755
48 080
52 703
Realised gains/losses
542
955
2 313
Changes in Level 3, property funds INVESTMENT OPTION PORTFOLIO
Book value 30.06.2023
Book value 30.06.2022
Book value 31.12.2022
Opening balance 01.01.
48
0
0
Sold
-1
-1
-2
Bought
0
50
50
Unrealised changes
-2
0
-1
Closing balance 30.06./31.12.
45
49
48
Realised gains/losses
0
0
0
Changes in Level 3, investment property CORPORATE PORTFOLIO
Book value 30.06.2023
Book value 30.06.2022
Book value 31.12.2022
Opening balance 01.01.
1 399
1 004
1 004
Sold
-3
0
0
Bought
0
0
0
Unrealised changes
21
20
435
Other
-28
-20
-40
Closing balance 30.06./31.12.
1 388
1 005
1 399
Realised gains/losses
3
0
0
Total level 3
67 441
52 140
57 476
Unrealised changes are reflected in the line «Value changes on investments» in the different portfolios in the income statement.
The amounts in the level distribution can in turn be found in the financial position statement under various portfolios’ allocation of financial instruments at fair value and investment property.
Fair value shall be a representative price based on what a corresponding asset or liability would have been traded for on normal market terms and conditions. Highest quality in regard to fair value is based on listed prices in an active market. A financial instrument is considered as noted in an active market if noted prices are easily and regularly available from a stock market, dealer, broker, industry grouping, price setting service or regulatory authority, and these prices represent actual and regularly occurring transactions at arm’s length.
LEVEL 1: Instruments at this level obtain fair value from listed prices in an active market for identical assets or liabilities that the entity has access to at the reporting date. Examples of instruments at Level 1 are stock market listed securities.
LEVEL 2: Instruments at this level obtain fair value from observable market data. This includes prices based on identical instruments, but where the instrument does not maintain a high enough trading frequency and is therefore not considered to be traded in an active market, as well as prices based on corresponding assets and price-leading indicators that can be confirmed from market information. Example instruments at Level 2 are fixed income securities priced on the basis of interest rate paths.
LEVEL 3: Instruments at Level 3 contain no observable market data or are traded in markets considered to be inactive. The price is based generally on discrete calculations where the actual fair value may deviate if the instrument were to be traded. The instruments covered at Level 3 in the company include unlisted shares and Private Equity.
Valuations related to items in the various levels are described in note 7 for the Group. For description of the pricing of investment property please see the annual financial statements.
The fair value of assets and liabilities measured at amortized cost are stated in note 9. Level based classification of these items will be as follows; assets classified as held to maturity are included in level 1, lending and loans and receivables are included in level 2. Liabilities, measured at amortized cost, will be categorized as follows: subordinated loans are included in both level 1 and 2, hybrid tier 1 securities are included in level 2 and debt to credit institutions are included in level 1. Information regarding pricing of these interest bearing instruments are available in note 7 for the Group.
No sensitivity analysis has been carried out on securities included in Level 3. A change in the variables of the pricing is considered of little significance on the securities. A sensitivity analysis for investment property is available in the annual report. On a general basis, a 5 percent change in the pricing would produce a change of NOK 3 372 million as of 30.06.2023 on the assets in level 3.
With regard to transferring securities between the levels, a limit is set for the number of trading days and the amount of trading for shares by separating Level 1 and Level 2. The general principles related to the distribution between levels basically concern whether the asset or liability is listed or not and whether the listing can be stated to be in an active market. For shares there is a further distinction between trading days and amount of trading which separates out listed securities that do not form part of an active market. The values at the end of the reporting period provide the basis for any movement between the levels.
During the 2nd quarter, NOK 263 million was moved from Level 1 to Level 2 and NOK 87 million was moved from level 2 to level 1. The amounts are related to equity instruments and the movements are due to change in liquidity. There were no other movements between the different levels in KLP.
Note 9 Fair value of financial assets and liabilities
For information regarding pricing of financial assets and liabilities see note 7 Fair value of financial assets and liabilities in the consolidated financial statement.
30.06.2023 NOK MILLIONS
Corporate portfolio
Common portfolio
Investment option portfolio
Total
Book value
Fair value
Book value
Fair value
Book value
Fair value
Book value
Fair value
ASSETS – AT AMORTIZED COST
FIXED-INCOME SECURITIES
Norwegian bonds
5 708
5 225
59 609
54 734
308
278
65 625
60 237
Accrued not due interest
78
78
890
890
5
5
972
972
Foreign bonds
15 149
14 039
134 652
122 775
648
591
150 449
137 405
Accrued not due interest
172
172
1 968
1 968
11
11
2 150
2 150
Total fixed-income securities
21 107
19 514
197 118
180 366
972
885
219 197
200 765
OTHER LOANS AND RECEIVABLES
Secured loans
0
0
2 881
2 780
0
0
2 881
2 780
Lending with public sector guarantee
0
0
71 150
69 282
0
0
71 150
69 282
Loans abroad secured by mortgage and local government guarantee
0
0
5 234
5 244
0
0
5 234
5 244
Accrued not due interest
0
0
483
483
0
0
483
483
Total other loans and receivables
0
0
79 747
77 789
0
0
79 747
77 789
Total financial assets at amortized cost
21 107
19 514
276 865
258 155
972
885
298 944
278 554
ASSETS – AT FAIR VALUE
EQUITY CAPITAL INSTRUMENTS
Norwegian shares
6
6
11 278
11 278
0
0
11 284
11 284
Foreign shares
0
0
53 270
53 270
0
0
53 270
53 270
Total shares
6
6
64 548
64 548
0
0
64 554
64 554
Property funds
0
0
10 032
10 032
45
45
10 076
10 076
Norwegian equity funds
0
0
89 508
89 508
1 022
1 022
90 530
90 530
Foreign equity funds
0
0
42 763
42 763
0
0
42 763
42 763
Total equity fund units
0
0
142 303
142 303
1 067
1 067
143 369
143 369
Norwegian alternative investments
0
0
2 225
2 225
12
12
2 237
2 237
Foreign alternative investments
0
0
0
0
0
0
0
0
Total alternative investments
0
0
2 225
2 225
12
12
2 237
2 237
Total shares and units
6
6
209 076
209 076
1 079
1 079
210 161
210 161
DEBT INSTRUMENTS AT FAIR VALUE
Norwegian bonds
6 316
6 316
27 469
27 469
0
0
33 785
33 785
Foreign bonds
689
689
18 801
18 801
0
0
19 490
19 490
Accrued not due interest
49
49
400
400
0
0
449
449
Norwegian fixed-income funds
3 218
3 218
23 517
23 517
245
245
26 980
26 980
Foreign fixed-income funds
0
0
22 267
22 267
0
0
22 267
22 267
Accrued not due interest
6
6
32
32
1
1
38
38
Norwegian certificates
542
542
2 382
2 382
0
0
2 924
2 924
Foreign certificates
0
0
468
468
0
0
468
468
Accrued not due interest
5
5
15
15
0
0
20
20
Fixed income securities
10 825
10 825
95 352
95 352
246
246
106 422
106 422
Norwegian loans and receivables
900
900
1 450
1 450
96
96
2 446
2 446
Foreign loans and receivables
230
230
5 239
5 239
64
64
5 533
5 533
Total loans and receivables
1 130
1 130
6 689
6 689
160
160
7 979
7 979
DERIVATIVES
Interest rate swaps
556
556
0
0
0
0
556
556
Share options
0
0
0
0
0
0
0
0
Forward exchange contracts
36
36
2 078
2 078
5
5
2 118
2 118
Total financial derivatives classified as assets
592
592
2 078
2 078
5
5
2 675
2 675
OTHER FINANCIAL ASSETS
Other financial assets
46
46
17 435
17 435
1
1
17 482
17 482
Total financial assets valued at fair value
12 598
12 598
330 629
330 629
1 490
1 490
344 717
344 717
LIABILITIES
DERIVATIVES
Interest rate swaps
0
0
183
183
0
0
183
183
Forward exchange contracts
1
1
1 218
1 218
5
5
1 224
1 224
Total financial derivatives classified as liabilities
1
1
1 401
1 401
5
5
1 407
1 407
SUBORDINATED LOAN CAPITAL
Subordinated loan capital
3 429
3 346
0
0
0
0
3 429
3 346
Hybrid Tier 1 securities
1 540
1 644
0
0
0
0
1 540
1 644
Total subordinated loan capital etc.
4 969
4 990
0
0
0
0
4 969
4 990
LIABILITIES TO CREDIT INSTITUTIONS
Repos
0
0
502
502
0
0
502
502
Norwegian call money ¹
0
0
0
0
0
0
0
0
Foreign call money ¹
663
663
41
41
11
11
716
716
Total liabilities to credit institutions
663
663
543
543
11
11
1 218
1 218
¹ Call money is collateral for paid/received margin related to derivatives.
30.06.2022 NOK MILLIONS
Corporate portfolio
Common portfolio
Investment option portfolio
Total
Book value
Fair value
Book value
Fair value
Book value
Fair value
Book value
Fair value
ASSETS – AT AMORTIZED COST
INVESTMENTS HELD TO MATURITY
Norwegian hold-to-maturity bonds
492
500
3 448
3 467
2
2
3 942
3 969
Accrued not due interest
9
9
87
87
0
0
96
96
Foreign hold-to-maturity bonds
6 368
6 235
15 235
15 141
38
39
21 642
21 414
Accrued not due interest
18
18
202
202
1
1
220
220
Total investments held to maturity
6 887
6 762
18 972
18 896
41
41
25 899
25 699
BONDS CLASSIFIED AS LOANS AND RECEIVABLES
Norwegian bonds
5 030
4 697
54 586
50 956
297
276
59 912
55 930
Accrued not due interest
70
70
807
807
5
5
881
881
Foreign bonds
7 839
7 381
110 566
103 403
591
554
118 996
111 338
Accrued not due interest
162
162
1 708
1 708
10
10
1 880
1 880
Total bonds classified as loans and receivables
13 100
12 309
167 666
156 874
903
846
181 668
170 029
OTHER LOANS AND RECEIVABLES
Secured loan
0
0
3 133
3 033
0
0
3 133
3 033
Lending with public sector guarantee
0
0
69 428
68 133
0
0
69 428
68 133
Loans abroad secured by mortgage and local government guarantee
0
0
5 941
5 941
0
0
5 941
5 941
Accrued not due interest
0
0
298
298
0
0
298
298
Total other loans and receivables
0
0
78 801
77 404
0
0
78 801
77 404
Total financial assets at amortized cost
19 987
19 071
265 439
253 175
943
887
286 369
273 132
ASSETS – AT FAIR VALUE
EQUITY CAPITAL INSTRUMENTS
Norwegian shares
6
6
10 132
10 132
0
0
10 138
10 138
Foreign shares
0
0
41 039
41 039
0
0
41 039
41 039
Total shares
6
6
51 171
51 171
0
0
51 177
51 177
Property funds
0
0
9 245
9 245
49
49
9 294
9 294
Norwegian equity funds
0
0
82 146
82 146
838
838
82 983
82 983
Foreign equity funds
0
0
34 237
34 237
0
0
34 237
34 237
Total equity fund units
0
0
125 628
125 628
887
887
126 515
126 515
Norwegian alternative investments
0
0
1 920
1 920
11
11
1 931
1 931
Foreign alternative investments
0
0
0
0
0
0
0
0
Total alternative investments
0
0
1 920
1 920
11
11
1 931
1 931
Total shares and units
6
6
178 719
178 719
898
898
179 622
179 622
DEBT INSTRUMENTS AT FAIR VALUE
Norwegian bonds
6 336
6 336
26 845
26 845
0
0
33 181
33 181
Foreign bonds
314
314
17 702
17 702
0
0
18 016
18 016
Accrued not due interest
27
27
293
293
0
0
320
320
Norwegian fixed-income funds
2 667
2 667
20 765
20 765
302
302
23 735
23 735
Foreign fixed-income funds
0
0
30 570
30 570
0
0
30 570
30 570
Accrued not due interest
1
1
65
65
1
1
67
67
Norwegian certificates
354
354
2 060
2 060
0
0
2 415
2 415
Foreign certificates
0
0
417
417
0
0
417
417
Accrued not due interest
1
1
5
5
0
0
6
6
Fixed income securities
9 702
9 702
98 722
98 722
304
304
108 727
108 727
Norwegian loans and receivables
974
974
1 714
1 714
98
98
2 786
2 786
Foreign loans and receivables
532
532
6 414
6 414
46
46
6 992
6 992
Total loans and receivables
1 506
1 506
8 128
8 128
144
144
9 778
9 778
DERIVATIVES
Interest rate swaps
559
559
17
17
0
0
577
577
Share options
0
0
0
0
0
0
0
0
Forward exchange contracts
0
0
481
481
1
1
482
482
Total financial derivatives classified as assets
559
559
498
498
1
1
1 059
1 059
OTHER FINANCIAL ASSETS
Other financial assets
3
3
14 974
14 974
1
1
14 977
14 977
Total financial assets valued at fair value
11 776
11 776
301 040
301 040
1 347
1 347
314 163
314 163
LIABILITIES
DERIVATIVES
Interest rate swaps
0
0
880
880
0
0
880
880
Forward exchange contracts
83
83
4 602
4 602
27
27
4 712
4 712
Total financial derivatives classified as liabilities
83
83
5 482
5 482
27
27
5 592
5 592
SUBORDINATED LOAN CAPITAL
Subordinated loan capital
3 026
3 314
0
0
0
0
3 026
3 314
Hybrid Tier 1 securities
1 550
1 345
0
0
0
0
1 550
1 345
Total subordinated loan capital etc.
4 576
4 659
0
0
0
0
4 576
4 659
LIABILITIES TO CREDIT INSTITUTIONS
Repos
0
0
1 300
1 300
0
0
1 300
1 300
Norwegian call money ¹
0
0
1 296
1 296
3
3
1 299
1 299
Foreign call money ¹
672
672
60
60
17
17
749
749
Total liabilities to credit institutions
672
672
2 656
2 656
20
20
3 348
3 348
¹ Call money is collateral for paid/received margin related to derivatives
31.12.2022 NOK MILLION
Corporate portfolio
Common portfolio
Investment option portfolio
Total
Book value
Fair value
Book value
Fair value
Book value
Fair value
Book value
Fair value
ASSETS – AT AMORTIZED COST
INVESTMENTS HELD TO MATURITY
Norwegian hold-to-maturity bonds
494
500
2 559
2 573
2
2
3 055
3 075
Accrued not due interest
19
19
95
95
0
0
114
114
Foreign hold-to-maturity bonds
6 479
6 133
14 273
13 949
38
39
20 790
20 121
Accrued not due interest
39
39
202
202
1
1
241
241
Total investments held to maturity
7 030
6 691
17 129
16 820
41
41
24 200
23 552
BONDS CLASSIFIED AS LOANS AND RECEIVABLES
Norwegian bonds
5 138
4 836
55 584
52 806
302
283
61 024
57 925
Accrued not due interest
70
70
769
769
4
4
844
844
Foreign bonds
7 789
7 303
113 271
105 231
586
545
121 645
113 079
Accrued not due interest
105
105
1 716
1 716
9
9
1 830
1 830
Total bonds classified as loans and receivables
13 102
12 314
171 339
160 522
902
842
185 343
173 678
OTHER LOANS AND RECEIVABLES
Secured loans
0
0
2 935
2 836
0
0
2 935
2 836
Lending with public sector guarantee
0
0
70 213
68 807
0
0
70 213
68 807
Loans abroad secured by mortgage and local government guarantee
0
0
5 332
5 332
0
0
5 332
5 332
Other loans
0
0
115
115
0
0
115
115
Accrued not due interest
0
0
389
389
0
0
389
389
Total other loans and receivables
0
0
78 982
77 478
0
0
78 982
77 478
Total financial assets at amortized cost
20 132
19 005
267 451
254 820
943
883
288 525
274 708
ASSETS – AT FAIR VALUE
EQUITY CAPITAL INSTRUMENTS
Norwegian shares
6
6
10 961
10 961
0
0
10 968
10 968
Foreign shares
0
0
41 622
41 622
0
0
41 622
41 622
Total shares
6
6
52 584
52 584
0
0
52 590
52 590
Property funds
0
0
9 248
9 248
47
47
9 296
9 296
Norwegian equity funds
0
0
80 234
80 234
862
862
81 096
81 096
Foreign equity funds
0
0
36 087
36 087
0
0
36 087
36 087
Total equity fund units
0
0
125 570
125 570
909
909
126 479
126 479
Norwegian alternative investments
0
0
2 191
2 191
12
12
2 203
2 203
Foreign alternative investments
0
0
0
0
0
0
0
0
Total alternative investments
0
0
2 191
2 191
12
12
2 203
2 203
Total shares and units
6
6
180 344
180 344
922
922
181 272
181 272
DEBT INSTRUMENTS AT FAIR VALUE
Norwegian bonds
7 144
7 144
27 753
27 753
0
0
34 898
34 898
Foreign bonds
223
223
28 552
28 552
0
0
28 775
28 775
Accrued not due interest
47
47
520
520
0
0
568
568
Norwegian fixed-income funds
3 194
3 194
21 271
21 271
273
273
24 738
24 738
Foreign fixed-income funds
0
0
17 964
17 964
0
0
17 964
17 964
Accrued not due interest
0
0
0
0
0
0
0
0
Norwegian certificates
315
315
2 499
2 499
0
0
2 814
2 814
Foreign certificates
0
0
420
420
0
0
420
420
Accrued not due interest
4
4
12
12
0
0
15
15
Fixed income securities
10 926
10 926
98 992
98 992
273
273
110 191
110 191
Norwegian loans and receivables
630
630
10 531
10 531
32
32
11 193
11 193
Foreign loans and receivables
471
471
6 059
6 059
66
66
6 596
6 596
Total loans and receivables
1 101
1 101
16 590
16 590
98
98
17 789
17 789
DERIVATIVES
Interest rate swaps
455
455
657
657
0
0
1 113
1 113
Share options
0
0
135
135
0
0
135
135
Forward exchange contracts
0
0
3 372
3 372
9
9
3 381
3 381
Total financial derivatives classified as assets
455
455
4 164
4 164
9
9
4 628
4 628
OTHER FINANCIAL ASSETS
Other financial assets
0
0
493
493
4
4
498
498
Total financial assets valued at fair value
12 489
12 489
300 584
300 584
1 305
1 305
314 378
314 378
LIABILITIES
DERIVATIVES
Interest rate swaps
0
0
118
118
0
0
118
118
Forward exchange contracts
60
60
1 203
1 203
6
6
1 269
1 269
Total financial derivatives classified as liabilities
60
60
1 321
1 321
6
6
1 387
1 387
SUBORDINATED LOAN CAPITAL
Subordinated loan capital
3 147
3 093
0
0
0
0
3 147
3 093
Hybrid Tier 1 securities
1 428
1 428
0
0
0
0
1 428
1 428
Total subordinated loan capital etc.
4 575
4 521
0
0
0
0
4 575
4 521
LIABILITIES TO CREDIT INSTITUTIONS
Norwegian call money ¹
0
0
636
636
3
3
639
639
Foreign call money ¹
512
512
1 494
1 494
33
33
2 039
2 039
Total liabilities to credit institutions
512
512
2 130
2 130
36
36
2 678
2 678
¹ Call money is collateral for paid/received margin related to derivatives.
Note 10 Leases
NOK MILLIONS
30.06.2023
30.06.2022
31.12.2022
RIGHT-OF-USE ASSETS
Property
Opening balance 01.01.
865
973
973
Depreciation
-54
-54
-108
Closing balance 30.06. / 31.12.
811
919
865
NOK MILLIONS
30.06.2023
30.06.2022
31.12.2022
LEASE LIABILITIES
Property
Opening balance 01.01.
920
1 012
1 012
Repayments
-48
-46
-92
Closing balance 30.06. / 31.12.
872
966
920
NOK MILLIONS
Q2 2023
Q2 2022
01.01.2023 -30.06.2023
01.01.2022 -30.06.2022
01.01.2022 -31.12.2022
Property
Interest expense lease liabilities
5
6
11
12
24
Interest expense lease liabilities
5
6
11
12
24
Note 11 Liabilities
NOK MILLIONS
30.06.2023
30.06.2022
31.12.2022
Short-term liability securities
19 052
15 377
852
Advance tax-deduction pension scheme
957
843
522
Accounts payable
32
-7
18
Derivatives
1 407
5 592
1 387
Debt to credit institutions
1 218
3 348
2 678
Liabilities related to direct insurance
74
99
492
Other liabilities
28
26
36
Total liabilities
22 767
25 278
5 985
Note 12 Presentation of assets and liabilities that are subject to net settlement
30.06.2023 NOK MILLIONS
Related amounts not presented net
Gross financial assets/ liabilities
Gross assets/ liabilities presented net
Book value
Financial instruments
Security in cash
Security in securities
Net amount
ASSETS
Financial derivates
2 675
0
2 675
-1 178
-663
-312
629
Total
2 675
0
2 675
-1 178
-663
-312
629
PORTFOLIO ALLOCATION OF ASSETS
Total assets – common portfolio
2 078
0
2 078
-1 176
0
-312
590
Total assets – corporate portfolio
592
0
592
0
-663
0
36
Total assets – investment option portfolio
5
0
5
-2
0
0
2
Total
2 675
0
2 675
-1 178
-663
-312
629
LIABILITIES
Financial derivates
1 407
0
1 407
-1 178
-44
-991
27
Total
1 407
0
1 407
-1 178
-44
-991
27
PORTFOLIO ALLOCATION OF LIABILITIES
Total liabilities – common portfolio
1 401
0
1 401
-1 176
-38
-991
23
Total liabilities – corporate portfolio
1
0
1
0
0
0
1
Total liabilities – investment option portfolio
5
0
5
-2
-6
0
3
Total
1 407
0
1 407
-1 178
-44
-991
27
30.06.2022 NOK MILLIONS
Related amounts not presented net
Gross financial assets/ liabilities
Gross assets/ liabilities presented net
Book value
Financial instruments
Security in cash
Security in securities
Net amount
ASSETS
Financial derivates
1 059
0
1 059
-475
-741
-18
0
Total
1 059
0
1 059
-475
-741
-18
0
PORTFOLIO ALLOCATION OF ASSETS
Total assets – common portfolio
498
0
498
-474
-54
-18
0
Total assets – corporate portfolio
559
0
559
0
-672
0
0
Total assets – investment option portfolio
1
0
1
-1
-15
0
0
Total
1 059
0
1 059
-475
-741
-18
0
LIABILITIES
Financial derivates
5 592
0
5 592
-475
-158
-6 205
139
Total
5 592
0
5 592
-475
-158
-6 205
139
PORTFOLIO ALLOCATION OF LIABILITIES
Total liabilities – common portfolio
5 482
0
5 482
-474
-155
-6 205
31
Total liabilities – corporate portfolio
83
0
83
0
0
0
83
Total liabilities – investment option portfolio
27
0
27
-1
-2
0
25
Total
5 592
0
5 592
-475
-158
-6 205
139
31.12.2022 NOK MILLIONS
Related amounts not presented net
Gross financial assets/ liabilities
Gross assets/ liabilities presented net
Book value
Financial instruments
Security in cash
Security in securities
Net amount
ASSETS
Financial derivates
4 628
0
4 628
-1 228
-2 667
-667
366
Total
4 628
0
4 628
-1 228
-2 667
-667
366
PORTFOLIO ALLOCATION OF ASSETS
Total assets – common portfolio
4 164
0
4 164
-1 225
-2 124
-667
360
Total assets – corporate portfolio
455
0
455
0
-512
0
0
Total assets – investment option portfolio
9
0
9
-2
-31
0
6
Total
4 628
0
4 628
-1 228
-2 667
-667
366
LIABILITIES
Financial derivates
1 387
0
1 387
-1 228
-88
-211
64
Total
1 387
0
1 387
-1 228
-88
-211
64
PORTFOLIO ALLOCATION OF LIABILITIES
Total liabilities – common portfolio
1 321
0
1 321
-1 225
-42
-211
0
Total liabilities – corporate portfolio
60
0
60
0
-25
0
60
Total liabilities – investment option portfolio
6
0
6
-2
-21
0
3
Total
1 387
0
1 387
-1 228
-88
-211
64
The purpose of this note is to show the potential effect of netting agreements at KLP; what possibilities KLP has to net bilateral agreements against other counterparties should the latter go bankrupt and the remaining amount if all such netting agreements are materialized. The note shows derivative positions in the financial position statement, and one additional table with information on the different portfolios in the company.
Note 13 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. Starting 30.09.2022 the risk equalization fund will also be considered tier 2 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 330 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 330 per cent.
30.06.2023
30.06.2022
31.12.2022
SOLVENCY II-SCR RATIO
330 %
340 %
318 %
NOK BILLIONS
30.06.2023
30.06.2022
31.12.2022
SIMPLIFIED SOLVENCY II FINANCIAL POSITION STATEMENT
Assets, book value
788
727
709
Added values - hold-to-maturity portfolio/loans and receivables
-18
-13
-12
Added values - other lending
-2
0
-2
Other added/lesser values
0
0
0
Deferred tax asset
0
0
0
Total assets - solvency II
767
714
695
NOK BILLIONS
30.06.2023
30.06.2022
31.12.2022
SIMPLIFIED SOLVENCY II FINANCIAL POSITION STATEMENT
Best estimate
684
630
629
Risk margin
11
11
12
Hybrid Tier 1 securities/Subordinated loan capital
5
5
5
Other liabilities
24
32
8
Deferred tax liabilities
0
0
0
Total liabilities - solvency II
724
677
653
Excess of assets over liabilities
43
37
42
- Deferred tax asset
0
0
0
- Risk equalization fund (tier 2 own funds starting 30.09.2022)
-5
0
-5
+ Hybrid Tier 1 securities
2
2
1
Tier 1 basic own funds
40
38
39
Total eligible tier 1 own funds
40
38
39
Subordinated loans
3
3
3
Risk equalization fund (tier 2 own funds starting 30.09.2022)