KLP Boligkreditt ASQ2 2024
Interim Financial Statements 2/2024
Main features by second quarter end:
- Increased operating profit
- No recognized losses on lending
Objective
The Company's purpose is to finance KLP Banken’s mortgage loans at preferable terms, mainly through the issuance of covered bonds.
KLP Boligkreditt AS is a wholly owned subsidiary of KLP Banken AS. KLP Banken AS is owned by Kommunal Landspensjonskasse gjensidig forsikringsselskap (KLP).
Income statement
The operating profit before tax for the second quarter was NOK 14.9 (5.0) million. Year-to-date, the profit before tax is NOK 22.9 (10.3) million. The change in profit is mainly due to growth in net interest income and reduced negative effects from financial instruments.
Net interest and credit commission income for the second quarter was NOK 53.5 (43.9) million. The change is mainly related to higher interest rates and slightly higher average loan margins. Higher interest rates increase the interest income on equity-financed lending.
Net effects of financial instruments at the end of the quarter were NOK 0.1 (-3.1) million. This mainly includes losses on liquidity placements and costs associated with the repurchase of borrowings. Realized and unrealized changes in the value of the liquidity portfolio have resulted in an effect of NOK 1.6 (-1.1) million. The restructuring of the borrowing portfolio is done regularly to adjust the average maturity. This can result in both losses and gains. Accounting effects due to the repurchase of own debt amount to a total of NOK -1.5 (-2.0) million so far this year.
Operating costs for the second quarter were NOK -30.6 (-30.5) million. The company has not had any loan losses and has very low loss provisions.
Lending and total assets
The company’s loans to customers as of 30 June 2024 amounted to NOK 12.6 (12.6) billion. Loans from the parent company KLP Banken AS amounting to NOK 1.6 (2.4) billion were purchased in the first half of the year. Total assets were NOK 13.8 (13.6) billion.
Liquid investments
KLP Boligkreditt AS has strict requirements for the assets that can be included in the security holdings. In addition to mortgage loans, the security holdings consist of securities and deposits in other banks. The securities consist of certificates and bonds with very high credit quality, mainly investments in covered bonds. As of 30 June 2024, the company’s interest-bearing securities had a market value of NOK 0.8 (0.6) billion.
Borrowing
The company’s external financing consists of issued covered bonds (OMF) and loans from KLP Banken AS. The company had NOK 1.6 (0.6) billion in intra-group debt at the end of the quarter. Outstanding OMF debt was NOK 11.1 (12.0) billion. New covered bonds amounting to NOK 1.0 billion have been issued so far this year. Net repurchase of previous issues amounted to NOK 1.0 billion. All OMF issuances have an Aaa rating from Moody’s.
Risk and capital adequacy
KLP Boligkreditt AS has established a risk management framework to ensure that risks are identified, analyzed, and managed through guidelines, frameworks, routines, and instructions. The company should have a cautious risk profile, and earnings should primarily result from lending and borrowing activities as well as liquidity management. This means that the company should have low market risk. Interest rate risk arising from lending and borrowing activities is reduced using derivatives. The company should have sufficient long-term financing within established frameworks. The credit risk in the company is very low, and the company’s loans are limited to those secured by residential property. The company’s liquidity is placed in banks with high credit quality requirements and in securities in line with board-approved credit lines.
Core capital according to capital adequacy rules at the end of the second quarter of 2024 was NOK 1 027 (919) million. Core capital was increased by NOK 100 million in the first half of the year. Loans for residential purposes are risk-weighted at 35 percent according to government regulations for capital adequacy. KLP Boligkreditt AS has a core capital ratio and capital adequacy ratio of 20.9 (19.6) percent per the second quarter. The minimum requirement for total capital adequacy is 17.5 percent. The leverage ratio was 7.5 (6.8) percent. The requirement here is 3.0 per cent.
Future prospects
KLP Boligkreditt AS is part of the financing structure within the KLP Banken Group.
Norwegian society is still experiencing a period of macroeconomic uncertainty, which also affects households. High price growth and increased interest rates are particularly noticeable in people’s personal finances. KLP Banken’s member customers, who are mainly public sector employees and their households, are more shielded from employment-related risks compared to other groups, as they are employed by municipalities and health enterprises. KLP Banken therefore assumes that the risk of default and loss will remain limited in the future.
KLP Boligkreditt AS is licensed as a mortgage credit institution and will continue to develop by purchasing loans from KLP Banken AS or KLP. The business will primarily be financed through the issuance of covered bonds (OMF) in a security holding consisting residential mortgages. The company aims to contribute to reducing the bank group’s borrowing costs and thus be an important contributor to the financing of residential mortgages for KLP’s members.
The board believes that there is potential for further development of the company and that a significant portion of KLP Banken’s loans for residential purposes can be financed by KLP Boligkreditt AS, including financing forms that contribute positively to the environment and sustainability.
Trondheim, 14 August 2024 | ||
AAGE E. SCHAANNING | JANICKE E. FALKENBERG | |
Chair | ||
LILL STABELL | JONAS V. KÅRSTAD | |
CHRISTOPHER A. N. STEEN Managing Director |
Statement pursuant to section § 5-6 of the securities trading act
KLP Boligkreditt AS
We hereby confirm that the half yearly financial statement for the company for the period 1 January through 30 June 2024 to the best of our knowledge have been prepared in accordance with current applicable accounting standards, and give a true and fair view of the assets, liabilities, financial position and profit or loss of the company taken as a whole.
To the best of our knowledge, the half-yearly report gives a true and fair overview of important events that occurred during the accounting period and their impact on the half-yearly financial statement, and a description of the principal risks and uncertainties facing the company over the next accounting period.
Trondheim, 14 August 2024 | ||
AAGE E. SCHAANNING | JANICKE E. FALKENBERG | |
Chair | ||
LILL STABELL | JONAS V. KÅRSTAD | |
CHRISTOPHER A. N. STEEN Managing Director |
Income statementKLP Boligkreditt AS
NOTE | NOK THOUSANDS | Q2 2024 | Q2 2023 | 01.01.2024 -30.06.2024 | 01.01.2023 -30.06.2023 | 01.01.2023 -31.12.2023 |
---|---|---|---|---|---|---|
Interest income, effective interest method | 173 630 | 137 529 | 348 709 | 266 256 | 591 812 | |
Other interest income | 10 316 | 6 331 | 18 091 | 16 493 | 31 295 | |
3 | Total interest income | 183 946 | 143 860 | 366 799 | 282 749 | 623 106 |
Interest expense, effective interest method | -155 938 | -124 049 | -313 293 | -238 870 | -542 313 | |
3 | Total interest expense | -155 938 | -124 049 | -313 293 | -238 870 | -542 313 |
3 | Net interest income | 28 008 | 19 810 | 53 506 | 43 879 | 80 793 |
15 | Net gain/(loss) on financial instruments | 427 | -467 | 71 | -3 051 | -3 733 |
Total net gain/(loss) on financial instruments | 427 | -467 | 71 | -3 051 | -3 733 | |
Other operating expenses | -13 562 | -14 373 | -30 641 | -30 545 | -62 162 | |
16 | Net loan losses | 63 | 12 | -3 | 37 | 3 |
Total operating expenses | -13 500 | -14 360 | -30 644 | -30 508 | -62 159 | |
Operating profit/loss before tax | 14 935 | 4 984 | 22 934 | 10 320 | 14 901 | |
Tax ordinary income | -2 235 | -1 096 | -2 944 | -2 270 | -3 278 | |
Profit for the period | 12 700 | 3 887 | 19 989 | 8 050 | 11 623 | |
Other comprehensive income for the period | 0 | 0 | 0 | 0 | 0 | |
Comprehensive income for the period | 12 700 | 3 887 | 19 989 | 8 050 | 11 623 |
BalanceKLP Boligkreditt AS
NOTE | NOK THOUSANDS | 30.06.2024 | 30.06.2023 | 31.12.2023 |
---|---|---|---|---|
ASSETS | ||||
5 | Loans to credit institutions | 375 319 | 336 283 | 469 974 |
4,5 | Loans to customers | 12 556 901 | 12 597 524 | 12 745 448 |
5,6,14 | Fixed-income securities | 809 452 | 641 846 | 516 406 |
11 | Other assets | 20 243 | 23 925 | 4 296 |
Total assets | 13 761 916 | 13 599 578 | 13 736 124 | |
LIABILITIES AND OWNERS EQUITY | ||||
LIABILITIES | ||||
5,9 | Debt to credit institutions | 1 551 635 | 619 485 | 1 686 316 |
5,7 | Debt securities issued | 11 148 785 | 12 040 413 | 11 105 128 |
Deferred tax liabilities | 3 335 | 4 259 | 7 537 | |
12 | Other liabilities | 10 654 | 7 275 | 5 424 |
Total liabilities | 12 714 409 | 12 671 432 | 12 804 406 | |
EQUITY | ||||
Share capital | 430 000 | 380 000 | 380 000 | |
Share premium | 530 463 | 480 463 | 480 463 | |
Other owners' equity | 67 054 | 59 633 | 71 256 | |
Unallocated profit/loss | 19 989 | 8 050 | 0 | |
Total owners' equity | 1 047 507 | 928 146 | 931 719 | |
Total liabilities and equity | 13 761 916 | 13 599 578 | 13 736 124 |
Statement of changes in equityKLP Boligkreditt AS
2024 NOK THOUSANDS | Share capital | Share premium | Other equity | Total owners' equity |
---|---|---|---|---|
Equity 1 January 2024 | 380 000 | 480 463 | 71 256 | 931 719 |
Profit for the period | 0 | 0 | 19 989 | 19 989 |
Other comprehensive income | 0 | 0 | 0 | 0 |
Total comprehensive income for the period | 0 | 0 | 19 989 | 19 989 |
Group contribution received | 0 | 0 | 14 898 | 14 898 |
Group contribution made | 0 | 0 | -19 100 | -19 100 |
Paid-up equity for the period | 50 000 | 50 000 | 0 | 100 000 |
Total transactions with the owners | 50 000 | 50 000 | -4 202 | 95 798 |
Equity 30 June 2024 | 430 000 | 530 463 | 87 044 | 1 047 507 |
2023 NOK THOUSANDS | Share capital | Share premium | Other equity | Total owners' equity |
---|---|---|---|---|
Equity 1 January 2023 | 380 000 | 480 463 | 59 633 | 920 096 |
Profit for the period | 0 | 0 | 8 050 | 8 050 |
Other comprehensive income | 0 | 0 | 0 | 0 |
Total comprehensive income for the period | 0 | 0 | 8 050 | 8 050 |
Group contribution received | 0 | 0 | 0 | 0 |
Group contribution made | 0 | 0 | 0 | 0 |
Total transactions with the owners | 0 | 0 | 0 | 0 |
Equity 30 June 2023 | 380 000 | 480 463 | 67 683 | 928 146 |
2023 NOK THOUSANDS | Share capital | Share premium | Other equity | Total owners' equity |
---|---|---|---|---|
Equity 1 January 2023 | 380 000 | 480 463 | 59 633 | 920 096 |
Income for the year | 0 | 0 | 11 623 | 11 623 |
Other comprehensive income | 0 | 0 | 0 | 0 |
Total comprehensive income for the period | 0 | 0 | 11 623 | 11 623 |
Group contribution received | 0 | 0 | 0 | 0 |
Group contribution made | 0 | 0 | 0 | 0 |
Total transactions with the owners | 0 | 0 | 0 | 0 |
Equity 31 December 2023 | 380 000 | 480 463 | 71 256 | 931 719 |
Statement of cash flowKLP Boligkreditt AS
NOK THOUSANDS | 01.01.2024 -30.06.2024 | 01.01.2023 -30.06.2023 | 01.01.2023 -31.12.2023 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Payments received from customers - interest, commission & charges | 341 157 | 258 563 | 567 810 |
Disbursements on loans customers & credit institutions | -1 613 741 | -2 426 781 | -4 538 968 |
Receipts on loans customers & credit institutions | 1 784 313 | 2 107 651 | 4 098 045 |
Disbursements on operations | -32 427 | -31 706 | -61 722 |
Net receipts/disbursements from operating activities | 4 068 | 6 321 | 1 547 |
Net interest investment accounts | 8 797 | 6 015 | 14 873 |
Net cash flow from operating activities | 492 166 | -79 938 | 81 586 |
INVESTMENT ACTIVITIES | |||
Payments on the purchase of securities | -330 128 | -178 853 | -219 829 |
Receipts on sale of securities | 40 000 | 958 154 | 1 125 861 |
Receipts of interest from securities | 16 767 | 18 310 | 33 063 |
Net cash flow from investment activities | -273 362 | 797 610 | 939 094 |
FINANCING ACTIVITIES | |||
Receipts on loans from credit institutions | 1 000 000 | 1 000 000 | 1 000 000 |
Repayment and redemption of loans | 0 | -2 000 000 | -2 000 000 |
Change in securities debt, own funds | -956 960 | 399 629 | -548 349 |
Net payment of interest on loans | -287 770 | -227 489 | -500 708 |
Receipts in internal funding | 1 816 710 | 2 630 435 | 6 783 028 |
Repayment in internal funding | -1 950 729 | -2 535 597 | -5 623 737 |
Net payment of interest on internal funding | -27 108 | -6 427 | -23 558 |
Change in owners' equity | 100 000 | 0 | 0 |
Group contribution paid | -4 202 | 0 | 0 |
Net cash flows from financing activities | -310 059 | -739 449 | -913 325 |
Net cash flow during the period | -91 254 | -21 777 | 107 355 |
Cash and cash equivalents at the start of the period | 456 573 | 349 219 | 349 219 |
Cash and cash equivalents at the end of the period | 365 319 | 327 442 | 456 573 |
Net receipts/disbursements | -91 254 | -21 777 | 107 355 |
Notes to the accountsKLP Boligkreditt AS
Note 1 General information
KLP Boligkreditt AS was formed on 30 October 2013. The company is a housing credit enterprise, and finance the activity primary through issuing covered bonds (OMF).
KLP Boligkreditt AS is registered and domiciled in Norway. Its head office is at Beddingen 8 in Trondheim, with a branch office in Dronning Eufemiasgate 10, Oslo.
The company is a wholly owned subsidiary of KLP Banken AS which is in turn wholly owned by Kommunal Landspensjonskasse (KLP). KLP is a mutual insurance company.
Note 2 Accounting Principles
The interim report includes the interim Financial Statements of KLP Boligkreditt AS for the period 1 January 2024 – 30 June 2024, specifying the earnings trend in Q2. The interim Financial Statements has not been audited.
The financial statements for KLP Boligkreditt AS have been prepared in accordance with IFRS Accounting Standards®) as adopted by the EU with some additions that follow The Norwegian Accounting Act and the Regulations concerning annual accounts for banks, mortgage firms and finance companies (the Accounting Regulations). The interim financial statements have been prepared in accordance with IAS 34 "Interim Financial Reporting".
Other accounting principles and calculations are the same in the interim financial statement as in the annual report for 2023, please see the annual report for further information.
Note 3 Net interest income
NOK THOUSANDS | Q2 2024 | Q2 2023 | 01.01.2024 -30.06.2024 | 01.01.2023 -30.06.2023 | 01.01.2023 -31.12.2023 |
---|---|---|---|---|---|
Interest income on loans to customers | 169 397 | 134 037 | 339 244 | 260 026 | 576 938 |
Interest income on loans to credit institutions | 4 233 | 3 492 | 9 465 | 6 229 | 14 873 |
Total interest income, effective interest method | 173 630 | 137 529 | 348 709 | 266 256 | 591 812 |
Interest income on bonds and certificates | 10 316 | 6 331 | 18 091 | 16 493 | 31 295 |
Total other interest income | 10 316 | 6 331 | 18 091 | 16 493 | 31 295 |
Total interest income | 183 946 | 143 860 | 366 799 | 282 749 | 623 106 |
Interest expenses on debt from KLP Banken AS | -13 150 | -3 509 | -26 446 | -6 619 | -26 129 |
Interest expenses on issued securities | -142 788 | -120 540 | -286 848 | -232 251 | -516 185 |
Total interest expenses, effective interest method | -155 938 | -124 049 | -313 293 | -238 870 | -542 313 |
Total interest expense | -155 938 | -124 049 | -313 293 | -238 870 | -542 313 |
Net interest income | 28 008 | 19 810 | 53 506 | 43 879 | 80 793 |
Note 4 Loans to customers
NOK THOUSANDS | 30.06.2024 | 30.06.2023 | 31.12.2023 |
---|---|---|---|
Loans to customers before write-downs | 12 530 604 | 12 576 942 | 12 717 235 |
Provisions and write-downs | -66 | -29 | -62 |
Loans to customers after write-downs | 12 530 539 | 12 576 914 | 12 717 173 |
Accrued interest | 26 363 | 20 611 | 28 276 |
Loans to customers | 12 556 901 | 12 597 524 | 12 745 448 |
Note 5 Categories of financial instruments
NOK THOUSANDS | 30.06.2024 | 30.06.2023 | 31.12.2023 | |||
---|---|---|---|---|---|---|
Capitalized value | Fair value | Capitalized value | Fair value | Capitalized value | Fair value | |
FINANCIAL ASSETS AT FAIR VALUE | ||||||
Fixed-income securities | 809 452 | 809 452 | 641 846 | 641 846 | 516 406 | 516 406 |
Total financial assets at fair value | 809 452 | 809 452 | 641 846 | 641 846 | 516 406 | 516 406 |
FINANCIAL ASSETS AT AMORTIZED COST | ||||||
Loans to and receivables from credit institutions | 375 319 | 375 319 | 336 283 | 336 283 | 469 974 | 469 974 |
Loans to and receivables from customers | 12 556 901 | 12 556 901 | 12 597 524 | 12 597 524 | 12 745 448 | 12 745 448 |
Total financial assets at amortized cost | 12 932 221 | 12 932 221 | 12 933 807 | 12 933 807 | 13 215 422 | 13 215 422 |
Total financial assets | 13 741 673 | 13 741 673 | 13 575 653 | 13 575 653 | 13 731 829 | 13 731 829 |
FINANCIAL LIABILITIES AT AMORTIZED COST | ||||||
Liabilities to credit institutions | 1 551 635 | 1 551 635 | 619 485 | 619 485 | 1 686 316 | 1 686 316 |
Covered bonds issued | 11 148 785 | 11 176 836 | 12 040 413 | 12 004 601 | 11 105 128 | 11 102 781 |
Total financial liabilities at amortized cost | 12 700 420 | 12 728 471 | 12 659 898 | 12 624 085 | 12 791 444 | 12 789 097 |
Total financial liabilities | 12 700 420 | 12 728 471 | 12 659 898 | 12 624 085 | 12 791 444 | 12 789 097 |
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. A financial instrument is considered to be listed in an active market if the listed price is simply 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. If the market for the security is not active, or the security is not listed on a stock market or similar, valuation techniques are used to set fair value. These are based for example on information on recently completed transactions carried out on business terms and conditions, reference to trading in similar instruments and pricing using externally collected yield curves and yield spread curves. As far as possible the estimates are based on externally observable market data and rarely on company-specific information.
The different financial instruments are thus priced in the following way:
Fixed-income securities - government
Nordic Bond pricing is used as a source for pricing Norwegian government bonds.
Fixed-income securities - other than government
Norwegian fixed-income securities 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 done 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. Liquidity spread is determined at the discretion of the evaluator.
Fair value of loans to retail costumers
Fair value of lending without fixed interest rates is considered virtually the same as book value since the contract terms are continuosly changed in step with market interest rates. Fair value of fixed rate loans is calculated by discounting contractual cash flows by the marked rate including a relevant risk margin on the reporting date.
Fair value of loans to and receivables from credit institutions
All receivables from credit institutions (bank deposits) are at variable interest rates. Fair value of these is considered virtually the same as book value since the contract terms are continuously changed in step with marked interest rates.
Fair value of liabilities to credit institutions
These transactions are valued using a valuation model, including relevant credit spread adjustments obtained from the market.
Liabilities created on issuance of covered bonds
Fair value in this category is determined on the basis of internal valuation models based on external observable data.
Note 6 Fair value hierarchy
30.06.2024 NOK THOUSANDS | Level 1 | Level 2 | Level 3 | Total |
---|---|---|---|---|
ASSETS BOOKED AT FAIR VALUE | ||||
Fixed-income securities | 19 816 | 789 636 | 0 | 809 452 |
Total assets at fair value | 19 816 | 789 636 | 0 | 809 452 |
30.06.2023 NOK THOUSANDS | Level 1 | Level 2 | Level 3 | Total |
---|---|---|---|---|
ASSETS BOOKED AT FAIR VALUE | ||||
Fixed-income securities | 19 844 | 622 002 | 0 | 641 846 |
Total assets at fair value | 19 844 | 622 002 | 0 | 641 846 |
31.12.2023 NOK THOUSANDS | Level 1 | Level 2 | Level 3 | Total |
---|---|---|---|---|
ASSETS BOOKED AT FAIR VALUE | ||||
Fixed-income securities | 19 815 | 496 592 | 0 | 516 406 |
Total assets at fair value | 19 815 | 496 592 | 0 | 516 406 |
Fair value shall be a representative price based on what a corresponding asset or liability would have been traded for at 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 listed in an active market if listed prices are simply and regularly available from a stock market, dealer, broker, industry group, 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 to which the entity has access at the reporting date. Examples of instruments in 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 not therefore 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 non-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.
Note 5 discloses the fair value of financial assets and financial liabilities that are recognized at amortized cost. Financial assets measured at amortized cost comprise lending to and due to credit institutions, and retail customers. The stated fair value of these assets is determined on terms qualifying for level 2. Financial liabilities recognized at amortized cost consist of debt securities issued. The stated fair value of these liabilities is determined by methods qualifying for level 2.
There have been no transfers between Level 1 and Level 2.
Note 7 Debt securities issued - stock exchange listed covered bonds and certificates
NOK THOUSANDS | 30.06.2024 | 30.06.2023 | 31.12.2023 |
---|---|---|---|
Bond debt, nominal amount | 13 000 000 | 12 000 000 | 12 000 000 |
Adjustments | -4 156 | -2 721 | -3 151 |
Accured interest | 53 942 | 43 134 | 54 278 |
Own holdings, nominal amount | -1 901 000 | 0 | -946 000 |
Total debt securities issued | 11 148 785 | 12 040 413 | 11 105 128 |
Interest rate on borrowings through the issuance of securities on the reporting date: | 5.08% | 4.33% | 5.07% |
The interest rate is calculated as a weighted average of the act/360 basis. It includes interest rate effects and amortization costs. |
NOK THOUSANDS | Balance sheet 31.12.2023 | Issued | Matured/ redeemed | Other adjustments | Balance sheet 30.06.2024 |
---|---|---|---|---|---|
Bond debt, nominal amount | 12 000 000 | 1 000 000 | 0 | 0 | 13 000 000 |
Adjustments | -3 151 | 0 | 0 | -1 006 | -4 156 |
Accured interest | 54 278 | 0 | 0 | -337 | 53 942 |
Own holdings, nominal amount | -946 000 | 0 | -955 000 | 0 | -1 901 000 |
Total debt securities issued | 11 105 128 | 1 000 000 | -955 000 | -1 342 | 11 148 785 |
Note 8 Over-collateralisation
NOK THOUSANDS | 30.06.2024 | 30.06.2023 | 31.12.2023 |
---|---|---|---|
SECURITY POOL | |||
Loans to customers ¹ | 12 536 163 | 12 570 737 | 12 689 403 |
Additional collateral ² | 2 986 673 | 877 253 | 1 833 583 |
Total security pool | 15 522 835 | 13 447 990 | 14 522 986 |
Outstanding covered bonds incl. own funds and premium/discount | 13 080 638 | 12 004 601 | 12 050 920 |
Coverage of the security pool | 118.7% | 112.0% | 120.5% |
¹ Excluding mortgage loans that do not qualify for security pool. | |||
² Additional collateral includes loans to and receivables from credit institutions and bonds and certificates. Liquid assets used in the LCR liquidity reserve are not included in additional collateral. |
Section 11-7 of the Regulations on Financial Institutions lays down a requirement for over-collateralisation by at least 5 percent of the value of the outstanding covered bonds.
Note 9 Liabilities to credit institutions
30.06.2024 NOK THOUSANDS | ||||
---|---|---|---|---|
Due date | Nominal | Accrued interest | Book value | |
Debt to KLP Banken AS | 15.12.2025 | 1 050 000 | 1 637 | 1 051 637 |
Debt to KLP Banken AS | 15.12.2025 | 399 307 | 534 | 399 841 |
Debt to KLP Banken AS | 15.12.2025 | 100 000 | 156 | 100 156 |
Total liabilities to credit institutions | 1 549 307 | 2 327 | 1 551 635 | |
Interest rate on debt to credit institutions at the reporting date: | 4.01% | |||
The interest rate is calculated as a weighted average of the act/360 basis. |
30.06.2023 NOK THOUSANDS | ||||
---|---|---|---|---|
Due date | Nominal | Accrued interest | Book value | |
Debt to KLP Banken AS | 16.12.2024 | 197 967 | 245 | 198 213 |
Debt to KLP Banken AS | 16.12.2024 | 170 000 | 211 | 170 211 |
Debt to KLP Banken AS | 16.12.2024 | 250 906 | 156 | 251 061 |
Total liabilities to credit institutions | 618 873 | 612 | 619 485 | |
Interest rate on debt to credit institutions at the reporting date: | 2.79 % |
31.12.2023 NOK THOUSANDS | ||||
---|---|---|---|---|
Due date | Nominal | Accrued interest | Book value | |
Debt to KLP Banken AS | 15.12.2025 | 1 537 488 | 2 817 | 1 540 306 |
Debt to KLP Banken AS | 15.12.2025 | 145 838 | 173 | 146 011 |
Total liabilities to credit institutions | 1 683 326 | 2 990 | 1 686 316 | |
Interest rate on debt to credit institutions at the reporting date: | 3.88 % |
Note 10 Transactions with related parties
NOK THOUSANDS | 01.01.2024 -30.06.2024 | 01.01.2023 -30.06.2023 | 01.01.2023 -31.12.2023 |
---|---|---|---|
KLP Banken AS, interest on borrowing | -26 446 | -6 619 | -26 129 |
KLP Banken AS, interest on deposits | 5 156 | 3 690 | 8 646 |
KLP Banken AS, administrative services (at cost) | -28 585 | -28 363 | -56 169 |
KLP Kapitalforvaltning AS, fees for services provided | 0 | 0 | -20 |
KLP Group companies, subsidised interest employee loans | 3 590 | 4 693 | 9 988 |
KLP Banken AS, purchase of loans | -1 613 741 | -2 426 781 | -4 538 968 |
NOK THOUSANDS | 30.06.2024 | 30.06.2023 | 31.12.2023 |
---|---|---|---|
BALANCES | |||
KLP Banken AS, borrowing Group current liabilities | -1 551 635 | -619 485 | -1 686 316 |
KLP Banken AS, deposit | 219 031 | 208 919 | 213 875 |
KLP Banken AS, net internal liabilities | 17 837 | 20 270 | 1 778 |
Net outstanding accounts to: | |||
KLP Banken AS | -3 435 | -4 895 | -5 316 |
KLP | 964 | 1 505 | 1 608 |
KLP Group companies, net other internal accounts | 486 | 893 | 890 |
There are no direct salary cost in KLP Boligkreditt AS. Personnel costs (administrative services) are allocated from KLP Banken AS. |
Transactions with related parties are carried out at general market terms, with the exception of the Company's share of common functions, which is allocated at cost. Allocation is based on actual use. All internal receivables are settled as they arise. |
Note 11 Other assets
NOK THOUSANDS | 30.06.2024 | 30.06.2023 | 31.12.2023 |
---|---|---|---|
Intercompany receivables | 19 288 | 22 667 | 4 296 |
Prepaid expenses | 956 | 1 258 | 0 |
Total other assets | 20 243 | 23 925 | 4 296 |
Note 12 Other liabilities and provision for accrued costs
NOK THOUSANDS | 30.06.2024 | 30.06.2023 | 31.12.2023 |
---|---|---|---|
Creditors | 73 | 109 | 88 |
Intercompany payables | 3 435 | 4 895 | 5 336 |
Other liabilities | 7 146 | 2 270 | 0 |
Total other liabilities | 10 654 | 7 275 | 5 424 |
Note 13 Capital adequacy
NOK THOUSANDS | 30.06.2024 | 30.06.2023 | 31.12.2023 |
---|---|---|---|
Share capital and share premium fund | 960 463 | 860 463 | 860 463 |
Other owners' equity | 67 054 | 59 633 | 71 256 |
Total owners' equity | 1 027 518 | 920 097 | 931 719 |
Adjustments due to requirements for proper valuation | -809 | -642 | -516 |
Core capital/Tier 1 capital | 1 026 708 | 919 455 | 931 203 |
Supplementary capital/Tier 2 capital | 0 | 0 | 0 |
Supplementary capital/Tier 2 capital | 0 | 0 | 0 |
Total eligible own funds (Tier 1 and Tier 2 capital) | 1 026 708 | 919 455 | 931 203 |
Capital requirement | 393 068 | 375 547 | 397 569 |
Surplus of own funds (Tier 1 and Tier 2 capital) | 633 640 | 543 907 | 533 634 |
Estimate basis credit risk: | |||
Institutions | 78 824 | 71 612 | 94 672 |
Retail | 392 939 | 0 | 401 637 |
Investments with mortgage security in real estate | 4 211 929 | 4 409 133 | 4 273 476 |
Covered bonds | 78 964 | 62 200 | 49 659 |
Other holdings | 1 442 | 2 151 | 910 |
Calculation basis credit risk | 4 764 097 | 4 545 096 | 4 820 354 |
Credit risk | 381 128 | 363 608 | 385 628 |
Operating risk | 11 940 | 11 940 | 11 940 |
Total capital requirement assets | 393 068 | 375 547 | 397 569 |
Core capital adequacy ratio | 20.9 % | 19.6 % | 18.7 % |
Supplementary capital ratio | 0.0 % | 0.0 % | 0.0 % |
Capital adequacy ratio | 20.9 % | 19.6 % | 18.7 % |
Leverage ratio | 7.5 % | 6.8 % | 6.8 % |
CAPITAL REQUIREMENT PER 30.06.2024 | Core capital/ Tier 1 capital | Supplementary capital/Tier 2 capital | Own funds |
---|---|---|---|
Minimum requirement excl. buffers | 4.5 % | 3.5 % | 8.0 % |
Protective buffer | 2.5 % | 0.0 % | 2.5 % |
Systemic risk buffer | 4.5 % | 0.0 % | 4.5 % |
Counter-cyclical capital buffer | 2.5 % | 0.0 % | 2.5 % |
Current capital requirement including buffers | 14.0 % | 3.5 % | 17.5 % |
Capital requirement leverage ratio | 3.0 % | 0.0 % | 3.0 % |
Note 14 Fixed-income securities
NOK THOUSANDS | 30.06.2024 | 30.06.2023 | 31.12.2023 | |||
---|---|---|---|---|---|---|
Acquisition cost | Market value | Acquisition cost | Market value | Acquisition cost | Market value | |
Certificates | 19 788 | 19 816 | 19 830 | 19 844 | 0 | 0 |
Bonds | 783 888 | 789 636 | 619 689 | 622 002 | 513 138 | 516 406 |
Total fixed-income securities | 803 676 | 809 452 | 639 519 | 641 846 | 513 138 | 516 406 |
Fixed income securities are brought to account at market value, including accrued
but not due interests.
Note 15 Net gain/(loss) on financial instruments
NOK THOUSANDS | Q2 2024 | Q2 2023 | 01.01.2024 -30.06.2024 | 01.01.2023 -30.06.2023 | 01.01.2023 -31.12.2023 |
---|---|---|---|---|---|
Net gain/(loss) on fixed-income securities | 607 | -329 | 1 611 | -1 083 | 179 |
Net gain/(loss) financial derivatives and realized repurchase of own debt | -180 | -138 | -1 540 | -1 968 | -3 912 |
Total net gain/(loss) financial instruments | 427 | -467 | 71 | -3 051 | -3 733 |
Note 16 Loan loss provision
The company has updated the weight of the different stress scenarios. The weight of the negative scenario has been reduced and the weight of the positive scenario has been increased.
The total loan loss provisions have been reduced since first quarter of 2024. Although the percentage increase is large, the amounts involved are relatively small in relation to the total lending volume. The decrease is NOK 63 000.
Refer to Note 8 and Note 2 in the annual report for more details of the model.
NOK THOUSANDS | 12-month ECL stage 1 | Lifetime ECL not credit impaired stage 2 | Lifetime ECL credit impaired stage 3 | Total |
---|---|---|---|---|
EXPECTED CREDIT LOSS (ECL) - LOANS TO CUSTOMERS - MORTGAGE | ||||
Opening balance ECL 01.01.2024 | 41 | 22 | 0 | 63 |
Transfers to stage 1 | 2 | -2 | 0 | 0 |
Transfers to stage 2 | -7 | 7 | 0 | 0 |
Transfers to stage 3 | 0 | 0 | 0 | 0 |
Net changes | 2 | 16 | 0 | 18 |
New losses | 3 | 0 | 0 | 3 |
Write-offs | -5 | -1 | 0 | -6 |
Change in risk model | -6 | -6 | 0 | -12 |
Closing balance ECL 30.06.2024 | 31 | 35 | 0 | 66 |
Changes (01.01.2024-30.06.2024) | -10 | 13 | 0 | 3 |
NOK THOUSANDS | 12-month ECL stage 1 | Lifetime ECL not credit impaired stage 2 | Lifetime ECL credit impaired stage 3 | Total |
---|---|---|---|---|
VALUE OF LENDING AND RECEIVABLES FOR CUSTOMERS RECOGNISED IN THE BALANCE SHEET - MORTGAGE | ||||
Lending 01.01.2024 | 12 434 702 | 310 809 | 0 | 12 745 511 |
Transfers to stage 1 | 70 386 | -70 386 | 0 | 0 |
Transfers to stage 2 | -165 651 | 165 651 | 0 | 0 |
Transfers to stage 3 | 0 | 0 | 0 | 0 |
Net changes | -263 114 | -3 940 | 0 | -267 054 |
New lending | 1 497 094 | 0 | 0 | 1 497 094 |
Write-offs | -1 384 702 | -33 883 | 0 | -1 418 585 |
Lending 30.06.2024 | 12 188 715 | 368 252 | 0 | 12 556 967 |
Quarterly earnings trend
NOK MILLIONS | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
---|---|---|---|---|---|
Interest income | 183.9 | 182.9 | 179.0 | 161.3 | 143.9 |
Interest expense | -155.9 | -157.4 | -157.3 | -146.2 | -124.0 |
Net interest income | 28.0 | 25.5 | 21.7 | 15.2 | 19.8 |
Net gain/ (loss) on financial instruments | 0.4 | -0.4 | 0.1 | -0.8 | -0.5 |
Total net gain/(loss) on financial instruments | 0.4 | -0.4 | 0.1 | -0.8 | -0.5 |
Other operating expenses | -13.5 | -17.1 | -15.2 | -16.4 | -14.4 |
Total operating expenses | -13.5 | -17.1 | -15.2 | -16.4 | -14.4 |
Operating profit/loss before tax | 14.9 | 8.0 | 6.6 | -2.0 | 5.0 |
Tax ordinary income | -2.2 | -0.7 | -1.5 | 0.4 | -1.1 |
Profit for the period | 12.7 | 7.3 | 5.2 | -1.6 | 3.9 |
Key figures accumulated
NOK MILLIONS | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
---|---|---|---|---|---|
Pre-tax income | 22.9 | 8.0 | 14.9 | 8.3 | 10.3 |
Net interest income | 53.5 | 25.5 | 80.8 | 59.0 | 43.9 |
Other operating expenses | -30.6 | -17.1 | -62.2 | -46.9 | -30.5 |
Net gain/ (loss) financial instruments | 0.1 | -0.4 | -3.7 | -3.8 | -3.1 |
Housing mortgage lending | 12 556.9 | 12 533.6 | 12 745.4 | 12 627.9 | 12 597.5 |
Non-performing loans | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Total liabilities created on issuance of securities | 11 148.8 | 11 279.0 | 11 105.1 | 11 239.0 | 12 040.4 |
Other borrowing | 1 551.6 | 1 377.2 | 1 686.3 | 1 568.8 | 619.5 |
Total assets | 13 761.9 | 13 704.1 | 13 736.1 | 13 745.7 | 13 599.6 |
Average total assets | 13 749.0 | 13 720.1 | 13 911.8 | 13 916.6 | 13 843.5 |
Equity | 1 047.5 | 1034.8 | 931.7 | 926.6 | 928.1 |
Interest net | 0.39 % | 0.19 % | 0.58 % | 0.42 % | 0.32 % |
Profit/loss from ordinary operation before taxes | 0.17 % | 0.06 % | 0.11 % | 0.06 % | 0.07 % |
Return on equity | 4.54 % | 3.17 % | 1.62 % | 1.20 % | 2.24 % |
Capital adequacy ratio | 20.9 % | 21.0 % | 18.7 % | 19.4 % | 19.6 % |
Liquidity coverange ratio (LCR) | 731 % | 744 % | 697 % | 753 % | 1 004 % |
Contact information
KLP BOLIGKREDITT AS
Beddingen 8, 7042 Trondheim
Organizational number.: 912 719 634
VISITING ADRESS
Trondheim: Beddingen 8
Oslo: Dronning Eufemias gate 10
Phone number: +47 55 54 85 00