KLP Banken Group
Interim Financial Statements 2/2024
Main features by second quarter:
- Increased operating income
- Moderate lending growth
- Good P&L development
The KLP Banken Group finances mortgages and other credit in the retail market and lending to municipalities, county administrations and companies carrying out public sector assignments. Additionally, the KLP Banken Group manages a lending portfolio on behalf of its parent company Kommunal Landspensjonskasse (KLP). The Group manages a lending total of NOK 125 (120) billion. The lending business is nationwide and divided into the business areas retail market and public sector loans.
In the retail market, KLP Banken shall offer products and services at competitive terms, aiming at enterprises that have chosen KLP as their pension provider are considered attractive employers.
In the public sector market KLP Kommunekreditt AS, together with KLP, shall contribute to market competition and thereby access to favorable long-term financing for the sector.
KLP Banken AS is wholly owned by KLP. KLP Banken AS has two wholly owned subsidiaries, KLP Kommunekreditt AS and KLP Boligkreditt AS. The main office is in Trondheim.
Income statement
KLP Banken Group’s operating profit before tax at the end of the first half-year was NOK 166.9 (121.5) million. The result for the second quarter alone was NOK 91.8 (68.3) million. The change in results is mainly due to increased net interest income in both business areas and net gains on financial instruments.
Segmented results show NOK 121.9 (87.5) million in the retail market and NOK 45.0 (34.0) million in the public market.
Net interest income in the KLP Banken Group for the first half-year was NOK 254.6 (220.8) million. The increase is mainly due to higher interest rates providing higher returns on loans financed with equity, as well as somewhat higher margins between loans and funding in the retail market.
At the end of the quarter, the income statement includes a net gain on value changes in financial instruments of NOK 5.9 (-9.3) million. This result effect is mainly related to changes in the market value of the bank’s liquidity investments. An insignificant part of this is realized income.
Net fee and commission income amounts to NOK 15.1 (13.2) million per second quarter.
The bank group manages mortgages and public loans financed by the parent company (KLP). The management fee for this assignment amounted to NOK 31.3 (30.7) million for the first half-year.
Operating costs and depreciation amount to NOK -140.0 (-133.4) million so far this year. Most of the increase is due to price increases on purchases of external services and wage growth. Other operating costs also include reimbursements to customers due to fraud amounting to NOK -0.6 (-0.7) million.
Recognized losses and loss provisions so far in 2024 are NOK -0.0 (-0.4) million. KLP Banken’s individual write-downs on mortgages have increased in the first half-year, but estimated provisions for future losses have been reduced by approximately the same amount. High inflation and high interest rates are expected to eventually lead to reduced repayment capacity among loan customers. Nor in 2024 there have been realized losses related to public loans.
The group’s total result per the second quarter of 2024 was NOK 173.1 (155.1) million.
Lending and credits
KLP Banken manages loans on its own balance sheet and loans financed by KLP for a total of NOK 125 (120) billion. On its own balance sheet, KLP Banken Group had loans to customers amounting to NOK 42.8 (42.9) billion as of June 30, 2024. The distribution between the retail market and public loans was NOK 24.5 (23.5) billion and NOK 18.3 (19.4) billion, respectively.
Net mortgage growth in the first half-year was NOK 0.5 (0.2) billion. KLP Banken experiences that the growth in demand for new mortgages is lower than in previous years, which is related to the current high interest rate and inflation. The bank’s main target group for mortgages is members of the pension schemes in KLP.
Mortgages amounting to NOK 1.6 (2.4) billion were sold from KLP Banken AS to the credit institution KLP Boligkreditt AS in the first half-year. The volume of managed mortgages for KLP has been relatively stable and amounted to NOK 2.7 billion at the end of the quarter.
Outstanding drawn credit on credit cards shows a slight reduction in the first half-year, but the number of customers using the bank’s credit cards has increased by over 20 percent since the previous year-end.
KLP Banken’s loan volume in the public sector market has decreased by NOK -0.7 (0.3) billion so far this year. Loans to public borrowers managed for KLP have increased by NOK 1.8 (1.0) billion.
Liquid investments
Available liquidity is placed in other banks and interest-bearing securities. Placements in credit institutions amounted to NOK 1.8 (1.3) billion in the KLP Banken Group at the end of the quarter. The book value of interest-bearing securities measured at fair value was NOK 5.1 (5.1) billion.
Market value changes on interest-bearing securities in the first half-year resulted in an accounting effect of NOK 13.2 (-5.6) million.
Borrowing
KLP Banken Group’s external financing consists of deposits and bonds. At the reporting date, deposits from individuals and businesses amounted to NOK 15.6 (14.5) billion. Deposit growth so far this year is over 10 percent, which follows the bank’s focus on attractive deposit products. This has given the bank a very positive growth in new deposit and daily banking customers. Fixed-rate deposits for personal customers were launched in the second quarter.
Debt incurred by issuing securities in the KLP Banken Group was NOK 30.8 (31.7) billion at the end of the second quarter. Of this, covered bonds issued by KLP Kommunekreditt AS amounted to NOK 18.8 (18.6) billion and by KLP Boligkreditt AS to NOK 11.1 (12.0) billion. All OMF issuances have achieved an Aaa rating. The debt securities in KLP Banken AS amounted to NOK 0.8 (1.1) billion.
Risk and capital adequacy
KLP Banken Group is exposed to various types of risk and has established a risk management framework to ensure that risks are identified, analysed, and managed through guidelines, frameworks, routines, and instructions.
The bank 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 business should have low market risk and that interest rate risk arising from lending and borrowing activities is reduced by using derivatives.
KLP Banken Group and its subsidiaries should have prudent long-term financing due to regulatory requirements, and frameworks have been established to ensure that this goal is met.
The bank’s credit risk is low, and the bank’s loans are mainly limited to loans with municipal risk and loans secured by real estate. The bank’s liquidity is managed as placements in other banks and in securities that meet certain credit quality requirements in accordance with board-approved credit lines.
Equity capital according to capital adequacy rules at the end of the second quarter of 2024 was NOK 3,088 (2,897) million. Equity capital consists of core capital only. Loans are risk-weighted according to the capital requirements regulations. KLP Banken Group has a capital adequacy ratio and core capital ratio of 20.9 (20.3) percent at the reporting date. The current capital requirements, including buffer requirements, are 14.8 percent core capital ratio and 18.6 percent capital adequacy ratio. The leverage ratio was 6.1 (5.7) percent. The requirement here is 3.0 per cent.
Outlook
KLP Banken Group’s target group in the retail market is KLP’s membership base. It includes a significant portion of the population, and the basis for further developing KLP Banken Group’s position among these is considered good. KLP Banken Group will continue to work on developing favorable and relevant products and services for its members.
Norwegian society is still in a period of macroeconomic uncertainty, which has consequences for households. High price growth and increased interest rates particularly affect people’s personal finances. KLP Group’s members, who are mainly public employees and their households, are more shielded from employment-related risks than other groups, as they are employed by municipalities and health enterprises. KLP Banken Group therefore assumes that growth ambitions can remain, and that the risk of defaults and losses also will be limited in the future. The current high-cost period has also significantly reduced members’ ability to save. Nevertheless, the bank maintains its growth ambitions for deposits, which should primarily be achieved by recruiting more deposit customers.
Household debt is subject to strict government-imposed credit granting requirements in the retail market. KLP Banken Group sees this as a good basis for further developing our banking products and services in the retail market. KLP Banken Group will continue conservative credit granting routines to maintain low risk in the bank’s loan portfolios, but also support customers facing challenges in difficult times.
The banking industry is at the forefront of technological development, and customers’ expectations for simple and digital solutions are increasing. KLP Banken Group aims to utilize proven technology to offer relevant, customer-friendly, and efficient services to customers. This entails a continuous need for IT investments to achieve the bank’s goals of further growth and profitability.
Norwegian municipalities have developed a good and comprehensive service offering to the population. Increased life expectancy, demographics, income development, and climate risk provide reasons to expect a significant level of investment in the public sector in the coming years. Higher costs due to increased inflation and higher interest rates may in the short term contribute to somewhat lower loan growth than has been normal in recent years. However, municipalities in KS’s annual budget survey express that the level of investment and borrowing should remain high in 2024. The demand for loans for projects that contribute to climate adaptation will likely continue to increase in the coming years.
KLP Kommunekreditt AS is the country’s only credit institution that issues bonds secured by loans to the public sector. The presence of KLP Kommunekreditt AS together with KLP in the public sector loan market contributes to competition and thus ensures that the public sector has stable access to long-term financing on favorable terms.
KLP Banken AS has good solidity and an equity situation that meets all regulatory requirements. Combined with low credit risk in the lending business, this is a good basis for achieving the best possible financing in the capital markets.
KLP Banken is well-positioned for further development and growth.
Income statementKLP Banken Group
NOTES | 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 | 600 433 | 469 416 | 1 195 685 | 899 232 | 2 038 683 | |
Other interest income | 98 731 | 81 954 | 192 974 | 170 353 | 351 367 | |
3 | Total interest income | 699 164 | 551 370 | 1 388 659 | 1 069 585 | 2 390 050 |
Interest expense, effective interest method | -536 429 | -411 978 | -1 065 062 | -791 967 | -1 802 752 | |
Other interest expense | -34 790 | -28 747 | -69 031 | -56 823 | -122 557 | |
3 | Total interest costs | -571 218 | -440 725 | -1 134 093 | -848 790 | -1 925 309 |
3 | Net interest income | 127 945 | 110 645 | 254 566 | 220 795 | 464 740 |
Commision income and income from banking services | 9 111 | 8 011 | 16 515 | 14 477 | 30 618 | |
Commision cost and cost from banking services | -684 | -589 | -1 403 | -1 287 | -2 734 | |
Net charges and commission income | 8 426 | 7 422 | 15 112 | 13 189 | 27 884 | |
Other fee income | 15 682 | 15 321 | 31 264 | 30 663 | 61 288 | |
16 | Net gain/ (loss) financial instruments | -972 | -2 594 | 5 929 | -9 325 | 2 466 |
Total other operating income | 14 711 | 12 727 | 37 194 | 21 337 | 63 754 | |
Salaries and administrative costs | -17 253 | -21 066 | -42 814 | -43 196 | -91 577 | |
Depreciation | -808 | -950 | -1 616 | -1 943 | -3 742 | |
Other operating expenses | -42 371 | -40 324 | -95 525 | -88 269 | -174 751 | |
14 | Net loan losses | 1 146 | -112 | 30 | -448 | -871 |
Total operating expenses | -59 285 | -62 452 | -139 925 | -133 857 | -270 941 | |
Operating profit/loss before tax | 91 797 | 68 341 | 166 947 | 121 465 | 285 437 | |
Tax ordinary income | -5 142 | -16 408 | -6 091 | 20 598 | -18 622 | |
Profit/loss for the period | 86 655 | 51 933 | 160 855 | 142 063 | 266 815 | |
Estimate difference, pension obligation and assets | 6 193 | 15 942 | 16 334 | 17 331 | -13 013 | |
Tax on actuarial gains and losses | -1 548 | -3 985 | -4 084 | -4 333 | 3 253 | |
Items that will not be reclassified to profit and loss | 4 644 | 11 956 | 12 251 | 12 998 | -9 760 | |
Changes in the fair value through profit and loss | 0 | 0 | 0 | 0 | 0 | |
Tax on changes in fair value of available for sale financial assets | 0 | 0 | 0 | 0 | 0 | |
Items that may be reclassified to profit and loss | 0 | 0 | 0 | 0 | 0 | |
Other comprehensive income for the period | 4 644 | 11 956 | 12 251 | 12 998 | -9 760 | |
Comprehensive income for the period | 91 299 | 63 889 | 173 106 | 155 061 | 257 056 |
Balance sheetKLP Banken Group
NOTES | NOK THOUSANDS | 30.06.2024 | 30.06.2023 | 31.12.2023 |
---|---|---|---|---|
ASSETS | ||||
5 | Claims on central banks | 74 826 | 73 913 | 75 312 |
5 | Loans to credit institutions | 1 842 170 | 1 284 002 | 1 577 691 |
4,5 | Loans to customers | 42 804 313 | 42 930 435 | 42 856 271 |
5,6,13 | Fixed-income securities | 5 096 525 | 5 080 230 | 4 276 469 |
5,6 | Shareholdings | 1 852 | 1 187 | 1 897 |
5,6,8 | Financial derivatives | 113 546 | 143 105 | 108 370 |
Intangible assets | 13 262 | 14 807 | 13 943 | |
17 | Right-of-use assets | 13 560 | 15 430 | 14 495 |
Fixed assets | 436 | 436 | 436 | |
10 | Other assets | 12 107 | 13 606 | 3 221 |
Total assets | 49 972 597 | 49 557 153 | 48 928 107 | |
LIABILITIES AND OWNERS EQUITY | ||||
LIABILITIES | ||||
5,7 | Debt securities issued | 30 766 945 | 31 660 782 | 31 408 338 |
5 | Deposits and borrowings from the public | 15 628 805 | 14 523 972 | 14 060 460 |
5,6,8 | Financial derivatives | 32 249 | 43 361 | 23 233 |
Deferred tax liabilities | 3 820 | 3 798 | 55 706 | |
17 | Lease liabilities | 14 290 | 15 953 | 15 131 |
11 | Other liabilities | 202 860 | 193 648 | 127 394 |
11 | Provision for accrued costs and liabilities | 43 790 | 43 701 | 63 913 |
Total liabilities | 46 692 758 | 46 485 217 | 45 754 176 | |
EQUITY | ||||
Share capital | 1 140 000 | 1 140 000 | 1 140 000 | |
Share premium | 1 050 000 | 1 050 000 | 1 050 000 | |
Other owners' eqyity | 916 733 | 726 875 | 983 931 | |
Profit for the period | 173 106 | 155 061 | 0 | |
Total equity | 3 279 839 | 3 071 936 | 3 173 931 | |
Total liabilities and equity | 49 972 597 | 49 557 153 | 48 928 107 |
Statement of changes in equityKLP Banken Group
2024 NOK THOUSANDS | Share capital | Share premium | Other equity | Total owners’ equity |
---|---|---|---|---|
Equity 1 January 2024 | 1 140 000 | 1 050 000 | 983 931 | 3 173 931 |
Profit for the period | 0 | 0 | 160 855 | 160 855 |
Other comprehensive income | 0 | 0 | 12 251 | 12 251 |
Total comprehensive income for the period | 0 | 0 | 173 106 | 173 106 |
Group contribution received during the period | 0 | 0 | 214 756 | 214 756 |
Group contribution paid during the period | 0 | 0 | -281 954 | -281 954 |
Total transactions with the owners | 0 | 0 | -67 198 | -67 198 |
Equity 30 June 2024 | 1 140 000 | 1 050 000 | 1 089 839 | 3 279 839 |
2023 NOK THOUSANDS | Share capital | Share premium | Other equity | Total owners’ equity |
---|---|---|---|---|
Equity 1 January 2023 | 1 140 000 | 1 050 000 | 776 466 | 2 966 466 |
Profit for the period | 0 | 0 | 142 063 | 142 063 |
Other comprehensive income | 0 | 0 | 12 998 | 12 998 |
Total comprehensive income for the period | 0 | 0 | 155 061 | 155 061 |
Group contribution received during the period | 0 | 0 | 159 535 | 159 535 |
Group contribution paid during the period | 0 | 0 | -209 126 | -209 126 |
Total transactions with the owners | 0 | 0 | -49 591 | -49 591 |
Equity 30 June 2023 | 1 140 000 | 1 050 000 | 881 936 | 3 071 936 |
2023 NOK THOUSANDS | Share capital | Share premium | Other equity | Total owners’ equity |
---|---|---|---|---|
Equity 1 January 2023 | 1 140 000 | 1 050 000 | 776 466 | 2 966 466 |
Income for the year | 0 | 0 | 266 815 | 266 815 |
Other comprehensive income | 0 | 0 | -9 760 | -9 760 |
Comprehensive income for the year | 0 | 0 | 257 056 | 257 056 |
Group contribution received during the period | 0 | 0 | 159 535 | 159 535 |
Group contribution paid during the period | 0 | 0 | -209 126 | -209 126 |
Total transactions with the owners | 0 | 0 | -49 591 | -49 591 |
Equity 31 December 2023 | 1 140 000 | 1 050 000 | 983 931 | 3 173 931 |
Statement of cash flowKLP Banken Group
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 and charges | 1 189 519 | 858 953 | 1 908 976 |
Payments to customers – interest, commission and charges | -287 157 | -190 610 | -443 505 |
Disbursements on loans to customers and credit institutions | -4 074 431 | -7 186 789 | -13 278 857 |
Receipts on loans to customers | 4 100 271 | 6 629 331 | 12 917 822 |
Net receipts on customer deposits banking | 1 568 269 | 745 433 | 281 568 |
Disbursements on operations | -103 309 | -84 226 | -168 467 |
Payments to staff, pension schemes, employer's social security contribution etc. | -48 033 | -42 655 | -92 549 |
Interest investment accounts | 38 969 | 20 755 | 65 614 |
Net receipts/disbursements from operating activities | 85 773 | 72 276 | 20 301 |
Net cash flow from operating activities | 2 469 871 | 822 469 | 1 210 903 |
INVESTMENT ACTIVITIES | |||
Receipts on the sale of securities | 1 528 649 | 3 324 516 | 5 261 280 |
Payments on the purchase of securities | -2 330 770 | -1 846 303 | -2 966 767 |
Receipts of interest from securities | 112 244 | 107 073 | 216 770 |
Payments on the purchase of tangible fixed assets | 0 | -191 | -191 |
Net cash flow from investment activities | -689 877 | 1 585 096 | 2 511 092 |
FINANCING ACTIVITIES | |||
Receipts on loans | 4 200 000 | 5 000 000 | 7 200 000 |
Repayments and redemption of securities debt | -5 300 000 | -7 000 000 | -7 300 000 |
Change in securities debt, own funds | 443 183 | 199 261 | -2 005 529 |
Net payment of interest on loans | -757 378 | -577 782 | -1 321 854 |
Payment of lease liabilities | -841 | -808 | -1 630 |
Group contributions paid | -67 198 | -49 591 | -49 591 |
Net cash flows from financing activities | -1 482 234 | -2 428 920 | -3 478 604 |
Net cash flow during the period | 297 760 | -21 355 | 243 392 |
Cash and cash equivalents at the start of the period | 1 583 769 | 1 340 377 | 1 340 377 |
Cash and cash equivalents at the end of the period | 1 881 529 | 1 319 022 | 1 583 769 |
Net receipts/disbursements (-) | 297 760 | -21 355 | 243 392 |
Notes to the financial statementKLP Banken Group
Note 1 General information
KLP Banken AS was formed 25 February 2009. KLP Banken AS owns all the shares in KLP Kommunekreditt AS and KLP Boligkreditt AS. These companies together form the KLP Banken Group. KLP Banken Group provide or acquire loans to Norwegian municipalities and county authorities, as well as to companies with public sector guarantee. The lending activities are principally financed by issuance of covered bonds. The Group also offers standard banking products to private customers. KLP Banken AS is registered and domiciled in Norway. Its head office is at Beddingen 8 in Trondheim. The company has a branch office in Dronning Eufemiasgate 10, Oslo.
The company, KLP Banken AS, is a wholly owned subsidiary of Kommunal Landspensjonskasse (KLP). KLP is a mutual insurance company.
Note 2 Accounting principles
The interim report includes the interim Financial Statements of KLP Banken Group for the period 1 January 2024 – 30 June 2024, with a specification of the results in the 2nd quarter. The interim Financial Statements has not been audited.
The financial statements 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 | 577 400 | 455 567 | 1 152 853 | 873 386 | 1 973 093 |
Interest income on loans to credit institutions | 23 033 | 13 849 | 42 831 | 25 845 | 65 590 |
Total interest income, effective interest method | 600 433 | 469 416 | 1 195 685 | 899 232 | 2 038 683 |
Interest income on bonds and certificates | 60 960 | 50 591 | 118 421 | 108 288 | 219 358 |
Other interest income | 37 771 | 31 364 | 74 553 | 62 065 | 132 009 |
Total other interest income | 98 731 | 81 954 | 192 974 | 170 353 | 351 367 |
Total interest income | 699 164 | 551 370 | 1 388 659 | 1 069 585 | 2 390 050 |
Interest expenses on deposits to KLP Banken | -146 053 | -97 140 | -279 549 | -182 240 | -426 988 |
Interest expenses on issued securities | -390 308 | -314 763 | -785 376 | -609 576 | -1 375 467 |
Interest expense lease liabilities | -67 | -75 | -137 | -151 | -297 |
Total interest expense, effective interest method | -536 429 | -411 978 | -1 065 062 | -791 967 | -1 802 752 |
Other interest expenses | -31 466 | -25 171 | -62 383 | -49 294 | -107 877 |
Interest expenses on deposits to customers | -3 324 | -3 576 | -6 648 | -7 529 | -14 680 |
Total other interest expense | -34 790 | -28 747 | -69 031 | -56 823 | -122 557 |
Total interest expense | -571 218 | -440 725 | -1 134 093 | -848 790 | -1 925 309 |
Net interest income | 127 945 | 110 645 | 254 566 | 220 795 | 464 740 |
Note 4 Loans to customers
NOK THOUSANDS | 30.06.2024 | 30.06.2023 | 31.12.2023 |
---|---|---|---|
Principal on loans to customers | 42 642 282 | 42 849 602 | 42 665 975 |
Credit portfolio | 42 584 | 42 949 | 42 393 |
Overdraft current account | 166 | 132 | 175 |
Write-downs step 1 and 2 | -1 538 | -1 816 | -1 765 |
Write-downs step 3 | -2 357 | -728 | -1 413 |
Loans to customers after write-downs | 42 681 137 | 42 890 138 | 42 705 364 |
Accrued interest | 216 545 | 172 794 | 237 460 |
Fair value hedging | -93 369 | -132 498 | -86 554 |
Loans to customers | 42 804 313 | 42 930 435 | 42 856 271 |
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 THROUGH PROFIT AND LOSS | ||||||
Fixed-income securities | 5 096 525 | 5 096 525 | 5 080 230 | 5 080 230 | 4 276 469 | 4 276 469 |
Financial derivatives | 113 546 | 113 546 | 143 105 | 143 105 | 108 370 | 108 370 |
Shares and holdings | 1 852 | 1 852 | 1 187 | 1 187 | 1 897 | 1 897 |
Total financial assets at fair value through profit and loss | 5 211 923 | 5 211 923 | 5 224 522 | 5 224 522 | 4 386 736 | 4 386 736 |
FINANCIAL ASSETS FAIR VALUE HEDGING | ||||||
Loans to and receivables from customers | 1 715 131 | 1 727 651 | 1 545 582 | 1 552 198 | 1 584 628 | 1 578 296 |
Total financial assets fair value hedging | 1 715 131 | 1 727 651 | 1 545 582 | 1 552 198 | 1 584 628 | 1 578 296 |
FINANCIAL ASSETS AT AMORTIZED COST | ||||||
Loans to and receivables from credit institutions | 74 826 | 74 826 | 73 913 | 73 913 | 75 312 | 75 312 |
Loans to and receivables from central banks | 1 842 170 | 1 842 170 | 1 284 002 | 1 284 002 | 1 577 691 | 1 577 691 |
Loans to and receivables from customers | 41 089 182 | 41 089 182 | 41 384 853 | 41 384 853 | 41 271 643 | 41 271 643 |
Total financial assets at amortized cost | 43 006 178 | 43 006 178 | 42 742 769 | 42 742 769 | 42 924 646 | 42 924 646 |
Total financial assets | 49 933 232 | 49 945 752 | 49 512 872 | 49 519 488 | 48 896 010 | 48 889 678 |
FINANCIAL LIABILITIES AT FAIR VALUE THROUGH PROFIT AND LOSS | ||||||
Financial derivatives | 32 249 | 32 249 | 43 361 | 43 361 | 23 233 | 23 233 |
Total financial liabilities at fair value through profit and loss | 32 249 | 32 249 | 43 361 | 43 361 | 23 233 | 23 233 |
FINANCIAL LIABILITIES FAIR VALUE HEDGING | ||||||
Liabilities created on issuance of securities | 1 702 310 | 1 714 791 | 1 679 489 | 1 679 388 | 1 713 024 | 1 722 804 |
Total financial liabilities fair value hedging | 1 702 310 | 1 714 791 | 1 679 489 | 1 679 388 | 1 713 024 | 1 722 804 |
FINANCIAL LIABILITIES AT AMORTIZED COST | ||||||
Liabilities created on issuance of securities | 29 064 635 | 29 162 159 | 29 981 293 | 29 916 767 | 29 695 315 | 29 718 083 |
Deposits from customers | 15 628 805 | 15 628 805 | 14 523 972 | 14 523 972 | 14 060 460 | 14 060 460 |
Total financial liabilities at amortized cost | 44 693 440 | 44 790 964 | 44 505 266 | 44 440 740 | 43 755 775 | 43 778 543 |
Total financial liabilities | 46 428 000 | 46 538 004 | 46 228 116 | 46 163 488 | 45 492 031 | 45 524 579 |
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.
Financial derivatives
These transactions are valued based on the applicable swap curve at the time of valuation. Derivative contracts are to be used only to hedge balance amounts and to enable payments obligations to be met. Derivative contracts may be struck only with counterparties with high credit quality.
Shares (unlisted)
For liquid shares and units, the closing price on the balance sheet date is used as the basis for measurement at fair value. If the prices are not quoted, the last price traded is used. Illiquid shares are priced on the basis of the Oslo Stock Exchange’s index algorithm based on the last traded prices. If the pricing information is outdated, a derived valuation is produced from relevant stock indices or other similar securities. If this is also considered unsatisfactory, a discretionary valuation is made. This may be based on fundamental analysis, broker assessment, or adjustments for risk or liquidity considerations in relation to the price.
Fair value of loans to retail customers
The fair value through profit/loss is calculated by discounting contractual cash flows to present values. The discount rate is determined as the market rate, including a suitable risk margin. For loans measured at fair value through other comprehensive income, the fair value is calculated as the recognised principal minus estimated loss provisions on loans classified in Stage 2 and 3 (see note 14 Loan losses provision).
Fair value of loans to Norwegian local administrations
The fair value of these loans is considered to be virtually the same as the book value, as the contract terms are constantly adjusted in line with market interest rates. The fair value of fixed rate loans is calculated by discounting contractual cash flows by market interest rates including a suitable risk margin at the end of the reporting period. This is valued at Level 2 in the valuation hierarchy, cf. Note 6.
Fair value of deposits
The fair value of floating rate deposits is taken to be approximately equal to the deposit amount including accrued interest. The fair value of fixed rate deposits is calculated by discounting contractual cash flows by market interest rates including a suitable risk margin. Discounting contractual cash flows by market interest rates including a suitable risk margin.
Fair value of loans to and receivables from credit institutions
All receivables from credit institutions (bank deposits) are at variable interest rates. The fair value of these is considered to be virtually the same as the book value, as the contract terms are continuously changed in step with change in market interest rates. This is valued at Level 2 in the valuation hierarchy, cf. Note 6.
Liabilities created on issuance of securities
Fair value in this category is determined on the basis of internal valuation models based on external observable data. This is valued in Level 2 in the valuation hierarchy, cf. Note 6.
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 | 722 609 | 4 373 916 | 0 | 5 096 525 |
Shareholdings | 0 | 0 | 1 852 | 1 852 |
Financial derivatives | 0 | 113 546 | 0 | 113 546 |
Total assets at fair value | 722 609 | 4 487 462 | 1 852 | 5 211 923 |
LIABILITIES BOOKED AT FAIR VALUE | ||||
Financial derivatives (liabilities) | 0 | 32 249 | 0 | 32 249 |
Total financial liabilities at fair value | 0 | 32 249 | 0 | 32 249 |
30.06.2023 NOK THOUSANDS | Level 1 | Level 2 | Level 3 | Total |
---|---|---|---|---|
ASSETS BOOKED AT FAIR VALUE | ||||
Fixed-income securities | 849 930 | 4 230 300 | 0 | 5 080 230 |
Shareholdings | 0 | 0 | 1 187 | 1 187 |
Financial derivatives | 0 | 143 105 | 0 | 143 105 |
Total assets at fair value | 849 930 | 4 373 404 | 1 187 | 5 224 522 |
LIABILITIES BOOKED AT FAIR VALUE | ||||
Financial derivatives (liabilities) | 0 | 43 361 | 0 | 43 361 |
Total financial liabilities at fair value | 0 | 43 361 | 0 | 43 361 |
31.12.2023 NOK THOUSANDS | Level 1 | Level 2 | Level 3 | Total |
---|---|---|---|---|
ASSETS BOOKED AT FAIR VALUE | ||||
Fixed-income securities | 825 632 | 3 450 837 | 0 | 4 276 469 |
Shareholdings | 0 | 0 | 1 897 | 1 897 |
Financial derivatives | 0 | 108 370 | 0 | 108 370 |
Total assets at fair value | 825 632 | 3 559 207 | 1 897 | 4 386 736 |
LIABILITIES BOOKED AT FAIR VALUE | ||||
Financial derivatives (liabilities) | 0 | 23 233 | 0 | 23 233 |
Total financial liabilities at fair value | 0 | 23 233 | 0 | 23 233 |
NOK THOUSANDS | 30.06.2024 | 30.06.2023 | 31.12.2023 |
---|---|---|---|
CHANGES IN LEVEL 3 UNLISTED SHARES | |||
Opening balance | 1 897 | 1 187 | 1 187 |
Additions/purchases of shares | 0 | 0 | 0 |
Unrealized changes | -45 | 0 | 710 |
Closing balance | 1 852 | 1 187 | 1 897 |
Realized gains/losses | 0 | 0 | 0 |
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 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 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 and according to the rules on hedge accounting. Financial assets measured at amortized cost and hedge accounting comprise lending to and due to credit institutions, Norwegian municipalities and retail customers. The stated fair value of these assets is determined on terms qualifying for level 2. Financial liabilities recognized at amortized cost and hedge accounting consist of debt securities issued and deposits. 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 | 33 554 838 | 32 760 359 | 34 657 598 |
Adjustments | -49 837 | -63 832 | -11 981 |
Accrued interest | 236 945 | 179 256 | 205 721 |
Own holdings, nominal amount | -2 975 000 | -1 215 000 | -3 443 000 |
Total debt securities issued | 30 766 945 | 31 660 782 | 31 408 338 |
Interest rate on borrowings through the issuance of securities at the reporting date: | 5.12% | 4.23% | 5.08% |
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 adjustements | Balance sheet 30.06.2024 |
---|---|---|---|---|---|
Changes in debt securities issued - stock exchange listed covered bonds and cerftificates | |||||
Bond debt, nominal amount | 34 657 598 | 4 200 000 | -5 300 000 | -2 760 | 33 554 838 |
Adjustments | -11 981 | 0 | 0 | -37 856 | -49 837 |
Accrued interest | 205 721 | 0 | 0 | 31 224 | 236 945 |
Own holdings, nominal amount | -3 443 000 | 0 | 468 000 | 0 | -2 975 000 |
Total debt securities issued | 31 408 338 | 4 200 000 | -4 832 000 | -9 393 | 30 766 945 |
Note 8 Financial assets and liabilities subject to net settlement
30.06.2024 NOK THOUSANDS | Related sums that are not presented net | |||||
---|---|---|---|---|---|---|
Gross financial assets/liabilites | Gross assets/ liabilities presented net | Book value | Financial instruments | Security in cash | Net recognised value | |
ASSETS | ||||||
Financial derivatives | 113 546 | 0 | 113 546 | -32 249 | -87 471 | 11 990 |
Total | 113 546 | 0 | 113 546 | -32 249 | -87 471 | 11 990 |
LIABILITIES | ||||||
Financial derivatives | 32 249 | 0 | 32 249 | -32 249 | 0 | 0 |
Total | 32 249 | 0 | 32 249 | -32 249 | 0 | 0 |
30.06.2023 NOK THOUSANDS | Related sums that are not presented net | |||||
---|---|---|---|---|---|---|
Gross financial assets/liabilites | Gross assets/ liabilities presented net | Book value | Financial instruments | Security in cash | Net recognised value | |
ASSETS | ||||||
Financial derivatives | 143 105 | 0 | 143 105 | -43 361 | 0 | 99 744 |
Total | 143 105 | 0 | 143 105 | -43 361 | 0 | 99 744 |
LIABILITIES | ||||||
Financial derivatives | 43 361 | 0 | 43 361 | -43 361 | -32 | 0 |
Total | 43 361 | 0 | 43 361 | -43 361 | -32 | 0 |
31.12.2023 NOK THOUSANDS | Related sums that are not presented net | |||||
---|---|---|---|---|---|---|
Gross financial assets/liabilites | Gross assets/ liabilities presented net | Book value | Financial instruments | Security in cash | Net recognised value | |
ASSETS | ||||||
Financial derivatives | 108 370 | 0 | 108 370 | -23 233 | 0 | 85 137 |
Total | 108 370 | 0 | 108 370 | -23 233 | 0 | 85 137 |
LIABILITIES | ||||||
Financial derivatives | 23 233 | 0 | 23 233 | -23 233 | 0 | 0 |
Total | 23 233 | 0 | 23 233 | -23 233 | 0 | 0 |
The purpose of the note is to show the potential effect of netting agreements at the KLP Banken Group. The note shows derivative positions in the financial position statement. |
Note 9 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, fees lending management | 31 264 | 30 625 | 61 251 |
KLP Skadeforsikring AS, fees | 0 | 38 | 38 |
KLP Kapitalforvaltning AS, fees for services provided | 0 | 0 | -187 |
KLP, rent | -1 545 | -1 706 | -3 318 |
KLP Skipsbygget AS, rent | -1 129 | -1 086 | -2 171 |
KLP Bassengtomten AS, rent parking | -50 | -48 | -96 |
KLP Eiendomsdrift AS, cost office buildings | -234 | -201 | -472 |
KLP, pension premium | -7 791 | -7 041 | -13 855 |
KLP, staff services (at cost) | -42 609 | -39 190 | -77 627 |
KLP Group companies, subsidised interest employee loans | 7 696 | 8 438 | 18 048 |
NOK THOUSANDS | 30.06.2024 | 30.06.2023 | 31.12.2023 |
---|---|---|---|
BALANCES | |||
KLP, net internal accounts | -4 619 | -4 120 | -5 433 |
KLP, loan settlement | -35 945 | -53 330 | -32 167 |
KLP Group companies, net other internal accounts | 1 374 | 1 436 | 1 421 |
Transactions with related parties are carried out at general market terms, with the exception of the company's share of common functions, which are allocated at cost. Allocation is based on actual use. All internal receivables are settled as they arise. |
Note 10 Other assets
NOK THOUSANDS | 30.06.2024 | 30.06.2023 | 31.12.2023 |
---|---|---|---|
Intercompany receivables | 2 339 | 2 941 | 3 216 |
Miscellaneous receivables | 19 | 5 | 3 |
Prepaid expenses | 9 750 | 10 661 | 2 |
Total other assets | 12 107 | 13 606 | 3 221 |
Note 11 Other liabilities and provision for accrued costs
NOK THOUSANDS | 30.06.2024 | 30.06.2023 | 31.12.2023 |
---|---|---|---|
Creditors | 4 423 | 3 957 | 2 626 |
Intercompany payables | 41 528 | 58 955 | 39 395 |
Short-term balances with credit institutions | 87 800 | 101 400 | 80 000 |
Other liabilities | 69 108 | 29 336 | 5 373 |
Total other liabilities | 202 860 | 193 648 | 127 394 |
Withholding tax | 2 378 | 2 109 | 3 024 |
Social security contributions | 2 214 | 2 040 | 2 782 |
Capital activity tax | 784 | 720 | 902 |
Holiday pay | 3 331 | 2 995 | 6 820 |
Pension obligations | 29 712 | 17 975 | 43 999 |
VAT | 66 | 126 | 21 |
Provisioned costs | 5 306 | 17 737 | 6 364 |
Total accrued costs and liabilities | 43 790 | 43 701 | 63 913 |
Note 12 Capital adequacy
NOK THOUSANDS | 30.06.2024 | 30.06.2023 | 31.12.2023 |
---|---|---|---|
Share capital and share premium fund | 2 190 000 | 2 190 000 | 2 190 000 |
Other owners' equity | 916 733 | 726 875 | 983 931 |
Total owners' equity | 3 106 733 | 2 916 876 | 3 173 931 |
Adjustments due to requirements for proper valuation | -5 097 | -5 080 | -4 276 |
Deduction goodwill and other intangible assets | -13 262 | -14 807 | -13 943 |
Core capital/Tier 1 capital | 3 088 374 | 2 896 989 | 3 155 711 |
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) | 3 088 374 | 2 896 989 | 3 155 711 |
Capital requirement | 1 185 174 | 1 142 092 | 1 162 608 |
Surplus of own funds (Tier 1 and Tier 2 capital) | 1 903 201 | 1 754 897 | 1 993 104 |
Estimate basis credit risk: | |||
Institutions | 375 933 | 284 426 | 336 067 |
Retail | 933 647 | 580 932 | 942 002 |
Local and regional authorities (incl. municipalities/county administations) | 3 708 250 | 3 954 738 | 3 846 618 |
Investments with mortgage security in real estate | 8 471 155 | 8 260 717 | 8 184 585 |
Investments fallen due | 56 320 | 42 426 | 49 785 |
Covered bonds | 416 495 | 391 703 | 325 440 |
Other items | 27 677 | 32 825 | 22 517 |
Calculation basis credit risk | 13 989 476 | 13 547 767 | 13 707 014 |
Credit risk | 1 119 158 | 1 083 821 | 1 096 561 |
Operating risk | 65 852 | 58 035 | 65 852 |
Credit valuation adjustments (CVA) | 163 | 235 | 194 |
Total capital requirement assets | 1 185 174 | 1 142 092 | 1 162 608 |
Core capital adequacy ratio | 20.85 % | 20.29 % | 21.71 % |
Supplementary capital ratio | 0.00 % | 0.00 % | 0.00 % |
Capital adequacy ratio | 20.85 % | 20.29 % | 21.71 % |
Leverage ratio | 6.07 % | 5.70 % | 6.30 % |
CAPITAL REQUIREMENT PER 30.06.2024 | Core capital/Tier 1 capital | Supplementary capital/Tier 2 capital | Own funds |
---|---|---|---|
Minimum requirement excl. buffers | 4.50 % | 3.50 % | 8.00 % |
Protective buffer | 2.50 % | 0.00 % | 2.50 % |
Systemic risk buffer | 4.50 % | 0.00 % | 4.50 % |
Counter-cyclical capital buffer | 2.50 % | 0.00 % | 2.50 % |
Pilar 2-requirement | 0.83 % | 0.27 % | 1.10 % |
Current capital requirement incl. buffers | 14.83 % | 3.77 % | 18.60 % |
Capital requirement leverage ratio | 3.00 % | 0.00 % | 3.00 % |
Note 13 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 | 236 397 | 236 717 | 530 686 | 534 265 | 0 | 0 |
Bonds | 4 840 950 | 4 859 808 | 4 555 110 | 4 545 965 | 4 269 911 | 4 276 469 |
Total fixed-income securities | 5 077 347 | 5 096 525 | 5 085 796 | 5 080 230 | 4 269 911 | 4 276 469 |
Fixed income securities are brought to account at market value, including accrued but not due interests. |
Note 14 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 decreased by 14 percent in KLP Banken Group.
Refer to Note 10 and Note 2 in the annual report for more details of the model.
Expected credit loss (ECL) loans to customers – 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 01.01.2024 | 2 411 | 2 328 | 1 468 | 6 207 |
Transfer to stage 1 | 739 | -680 | -59 | 0 |
Transfer to stage 2 | -19 | 19 | 0 | 0 |
Transfer to stage 3 | -1 | -75 | 77 | 0 |
Net changes | -822 | 326 | 989 | 493 |
New losses | 220 | 20 | 14 | 254 |
Write-offs | -26 | -29 | -22 | -77 |
Change in risk model | -284 | -243 | -71 | -598 |
Closing balance ECL 30.06.2024 | 2 218 | 1 666 | 2 396 | 6 280 |
Changes (01.01.2024 - 30.06.2024) | -193 | -662 | 928 | 72 |
This includes provisions for losses on loans and receivables - unused credit | 2 381 |
Expected credit loss (ECL) loans to customers – mortgage
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 01.01.2024 | 139 | 320 | 1 048 | 1 507 |
Transfer to stage 1 | 13 | -13 | 0 | 0 |
Transfer to stage 2 | -8 | 8 | 0 | 0 |
Transfer to stage 3 | 0 | -15 | 15 | 0 |
Net changes | -36 | 90 | 66 | 121 |
New losses | 39 | 7 | 0 | 46 |
Write-offs | -5 | -1 | 0 | -6 |
Change in risk model | -22 | -61 | -40 | -123 |
Closing balance ECL 30.06.2024 | 120 | 335 | 1 090 | 1 545 |
Changes (01.01.2024 - 30.06.2024) | -19 | 15 | 42 | 38 |
This includes provisions for losses on loans and receivables - unused credit on mortgages | 7 |
Expected credit loss (ECL) – public lending
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 01.01.2024 | 180 | 0 | 0 | 180 |
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 | -4 | 0 | 0 | -4 |
New losses | 3 | 0 | 0 | 3 |
Write-offs | -4 | 0 | 0 | -4 |
Closing balance ECL 30.06.2024 | 174 | 0 | 0 | 174 |
Changes (01.01.2024 - 30.06.2024) | -6 | 0 | 0 | -6 |
Expected credit loss (ECL) – credit card
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 01.01.2024 | 2 067 | 2 008 | 297 | 4 372 |
Transfer to stage 1 | 726 | -667 | -59 | 0 |
Transfer to stage 2 | -11 | 11 | 0 | 0 |
Transfer to stage 3 | -1 | -60 | 62 | 0 |
Net changes | -798 | 207 | -55 | -646 |
New losses | 176 | 14 | 13 | 203 |
Change in risk model | -259 | -181 | -31 | -472 |
Closing balance ECL 30.06.2024 | 1 900 | 1 331 | 227 | 3 458 |
Changes (01.01.2024 - 30.06.2024) | -167 | -677 | -70 | -915 |
This includes provisions for losses on loans and receivables - unused credit on credit card | 2 374 |
Expected credit loss (ECL) loans to customers – 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 01.01.2024 | 24 | 0 | 0 | 24 |
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 | 873 | 874 |
New losses | 2 | 0 | 0 | 2 |
Change in risk model | -3 | 0 | 0 | -3 |
Closing balance ECL 30.06.2024 | 23 | 0 | 874 | 896 |
Changes (01.01.2024 - 30.06.2024) | -1 | 0 | 874 | 872 |
Expected credit loss (ECL) loans to customers – overdrafts deposit accounts
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 01.01.2024 | 0 | 0 | 124 | 124 |
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 | 82 | 82 |
Closing balance ECL 30.06.2024 | 0 | 0 | 207 | 207 |
Changes (01.01.2024 - 30.06.2024) | 0 | 0 | 83 | 83 |
Book value of loans and receivables from customers – 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 | |
Lending 01.01.2024 | 42 243 091 | 660 373 | 44 193 | 42 947 657 |
Transfer to stage 1 | 127 894 | -127 709 | -185 | 0 |
Transfer to stage 2 | -263 566 | 269 805 | -6 239 | 0 |
Transfer to stage 3 | -2 232 | -16 409 | 18 641 | 0 |
Net changes | -772 050 | -2 980 | -227 | -775 257 |
New losses | 4 586 711 | 45 149 | 2 272 | 4 634 131 |
Write-offs | -3 804 128 | -92 927 | -4 101 | -3 901 156 |
Lending 30.06.2024 | 42 115 721 | 735 301 | 54 353 | 42 905 376 |
Book value of loans and receivables from customers – mortgages
NOK THOUSANDS | 12 months ECL | Lifetime ECL (not credit impaired) | Lifetime ECL (credit impaired) | |
---|---|---|---|---|
stage 1 | stage 2 | stage 3 | Total stage 1-3 | |
Lending 01.01.2024 | 21 036 709 | 657 456 | 43 154 | 21 737 319 |
Transfer to stage 1 | 126 836 | -126 836 | 0 | 0 |
Transfer to stage 2 | -262 849 | 269 087 | -6 239 | 0 |
Transfer to stage 3 | -436 | -16 205 | 16 641 | 0 |
Net change | -2 219 772 | -61 006 | -4 085 | -2 284 862 |
New lending | 4 146 856 | 45 123 | 2 218 | 4 194 198 |
Write-offs | -1 393 181 | -34 816 | 0 | -1 427 997 |
Lending 30.06.2024 | 21 434 164 | 732 803 | 51 690 | 22 218 658 |
Book value of loans and receivables from customers – public lending
NOK THOUSANDS | 12 months ECL | Lifetime ECL (not credit impaired) | Lifetime ECL (credit impaired) | |
---|---|---|---|---|
stage 1 | stage 2 | stage 3 | Total stage 1-3 | |
Lending 01.01.2024 | 19 087 958 | 0 | 0 | 19 087 958 |
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 change | -475 057 | 0 | 0 | -475 057 |
New lending | 268 101 | 0 | 0 | 268 101 |
Write-offs | -476 680 | 0 | 0 | -476 680 |
Lending 30.06.2024 | 18 404 323 | 0 | 0 | 18 404 323 |
Book value of loans and receivables from customers – credit card
NOK THOUSANDS | 12 months ECL | Lifetime ECL (not credit impaired) | Lifetime ECL (credit impaired) | |
---|---|---|---|---|
stage 1 | stage 2 | stage 3 | Total stage 1-3 | |
Lending 01.01.2024 | 40 983 | 2 917 | 866 | 44 766 |
Transfer to stage 1 | 1 057 | -872 | -185 | 0 |
Transfer to stage 2 | -717 | 717 | 0 | 0 |
Transfer to stage 3 | -152 | -204 | 356 | 0 |
Net change | -551 | -86 | -299 | -937 |
New lending | 3 168 | 25 | 53 | 3 247 |
Lending 30.06.2024 | 43 788 | 2 498 | 790 | 47 076 |
Book value of loans to receivables from customers – 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 | |
Lending 01.01.2024 | 2 077 541 | 0 | 0 | 2 077 541 |
Transfer to stage 1 | 0 | 0 | 0 | 0 |
Transfer to stage 2 | 0 | 0 | 0 | 0 |
Transfer to stage 3 | -1 603 | 0 | 1 603 | 0 |
Net change | -10 848 | 0 | -17 | -10 866 |
New lending | 168 528 | 0 | 0 | 168 528 |
Lending 30.06.2024 | 2 233 618 | 0 | 1 585 | 2 235 203 |
Book value of loans to receivables from customers – overdraft deposit accounts
NOK THOUSANDS | 12 months ECL | Lifetime ECL (not credit impaired) | Lifetime ECL (credit impaired) | |
---|---|---|---|---|
stage 1 | stage 2 | stage 3 | Total stage 1-3 | |
Lending 01.01.2024 | -99 | 0 | 173 | 73 |
Transfer to stage 1 | 0 | 0 | 0 | 0 |
Transfer to stage 2 | 0 | 0 | 0 | 0 |
Transfer to stage 3 | -41 | 0 | 41 | 0 |
Net change | -89 | 0 | 74 | -15 |
New lending | 58 | 0 | 1 | 59 |
Lending 30.06.2024 | -171 | 0 | 288 | 117 |
Exposure - unused credit
NOK THOUSANDS | 12 months ECL | Lifetime ECL (not credit impaired) | Lifetime ECL (credit impaired) | |
---|---|---|---|---|
stage 1 | stage 2 | stage 3 | Total stage 1-3 | |
Lending 01.01.2024 | 1 766 778 | 57 144 | 198 | 1 824 120 |
Transfer to stage 1 | 9 912 | -9 887 | -25 | 0 |
Transfer to stage 2 | -9 798 | 9 798 | 0 | 0 |
Transfer to stage 3 | -30 | -11 | 41 | 0 |
Net change | -67 151 | -853 | -77 | -68 081 |
New lending | 935 333 | 7 979 | 0 | 943 312 |
Write-offs | -248 898 | -10 345 | 0 | -259 243 |
Lending 30.06.2024 | 2 386 147 | 53 824 | 137 | 2 440 108 |
Losses recognised in the profit and loss account consist of:
NOK THOUSANDS | 01.01.2024 -30.06.2024 | 01.01.2023 -30.06.2023 | 01.01.2023 -31.12.2023 |
---|---|---|---|
Change in loss provisions in stage 1, 2 and 3 | -128 | -707 | -1 328 |
Established losses | -219 | 0 | -7 |
Recovery for previously established losses | 377 | 259 | 464 |
Total losses in the income statement | 30 | -448 | -871 |
Note 15 Contingent liabilites
NOK THOUSANDS | 30.06.2024 | 30.06.2023 | 31.12.2023 |
---|---|---|---|
Credit facilities for lending not utilized | 1 277 074 | 1 173 795 | 1 275 687 |
Credit facilities issued credit card | 272 003 | 258 681 | 262 897 |
Loan promise | 1 575 460 | 1 529 932 | 885 271 |
Total contingent liabilities | 3 124 537 | 2 962 408 | 2 423 855 |
Credit facilities for lending not utilized: The 'Fleksilån' product is included here; this is a credit facility which allows the customer to borrow up to a specified credit limit.
Credit facitities issued credit card: Customers' credit card limits are a contingent liabilitiy for the Bank, where the customer can choose to utilise the credit up to the allocated credit limit.
Loan commitment: The Bank issues funding certiticates that customers can use in bidding procedures for home purchases. This also inculudes other loans that have been granted but not disbursed.
Note 16 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 | 5 740 | -503 | 13 178 | -5 620 | 7 882 |
Net gain/(loss) financial derivatives and realized amortization linked to lending | -224 | 130 | -225 | 122 | 284 |
Net gain/(loss) financial derivatives and realized repurchase of own debt | -7 447 | -3 287 | -8 943 | -5 958 | -9 933 |
Net accrual of over/under rates borrowings and securities | 1 380 | 1 382 | 2 760 | 2 762 | 5 521 |
Other financial income and expenses | -421 | -316 | -841 | -631 | -1 288 |
Total net gain/(loss) on financial instruments | -972 | -2 594 | 5 929 | -9 325 | 2 466 |
Note 17 Leases
NOK THOUSANDS | 30.06.2024 | 30.06.2023 | 31.12.2023 |
---|---|---|---|
Property | |||
RIGHT-OF-USE ASSETS | |||
Opening balance 01.01. | 14 495 | 16 365 | 16 365 |
Depreciation | -935 | -935 | -1 870 |
Closing balance | 13 560 | 15 430 | 14 495 |
LEASE LIABILITIES | |||
Opening balance 01.01. | 15 131 | 16 761 | 16 761 |
Repayments | -841 | -808 | -1 630 |
Closing balance | 14 290 | 15 953 | 15 131 |
NOK THOUSANDS | Q2 2024 | Q2 2023 | 01.01.2024 -30.06.2024 | 01.01.2023 -30.06.2023 | 01.01.2023 -31.12.2023 |
---|---|---|---|---|---|
Property | |||||
Interest expense lease liabilities | 67 | 75 | 137 | 151 | 297 |
Interest expense lease liabilities | 67 | 75 | 137 | 151 | 297 |
In the fourth quarter of 2021, a new 10-year lease has been capitalized. It is an intercompany lease for the rental of office premises with KLP Eiendom AS. |
Note 18 Pension obligations - own employees
NOK THOUSANDS | 30.06.2024 | 30.06.2023 | 31.12.2023 |
---|---|---|---|
Capitalized net liability | 43 999 | 32 092 | 32 092 |
Pension costs taken to profit/loss | 7 552 | 6 821 | 13 635 |
Finance costs taken to profit/loss | 841 | 631 | 1 287 |
Actuarial gains and losses incl. social security contributions | -16 334 | -17 331 | 13 013 |
Premiums/supplement paid-in including admin | -6 346 | -4 238 | -16 029 |
Capitalized net liability | 29 712 | 17 975 | 43 999 |
ASSUMPTIONS | 30.06.2024 | 30.06.2023 | 31.12.2023 |
---|---|---|---|
Discount rate | 3.50% | 3.70% | 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 | 14.10% | 14.10% | 14.10% |
Capital activity tax | 5.00% | 5.00% | 5.00% |
The effect of changes in the assumptions is a reduction of the obligation by NOK 16.3 million as of 30.06.2024. The change is recognized in comprehensive income. |
Quarterly earnings trend
NOK MILLIONS | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
---|---|---|---|---|---|
Interest income | 699.2 | 689.5 | 686.5 | 634.0 | 551.4 |
Interest expense | -571.2 | -562.9 | -561.5 | -515.1 | -440.7 |
Net interest income | 127.9 | 126.6 | 125.0 | 118.9 | 110.6 |
Commision income and income from banking services | 9.1 | 7.4 | 7.8 | 8.4 | 8.0 |
Commision cost and cost from banking services | -0.7 | -0.7 | -0.8 | -0.7 | -0.6 |
Net charges and commission income | 8.4 | 6.7 | 7.0 | 7.7 | 7.4 |
Other fee income | 15.7 | 15.6 | 15.3 | 15.3 | 15.3 |
Net gain/(loss) financial instruments | -1.0 | 6.9 | 5.4 | 6.4 | -2.6 |
Total other operating income | 14.7 | 22.5 | 20.7 | 21.7 | 12.7 |
Salaries and administrative costs | -17.3 | -25.6 | -27.7 | -20.6 | -21.1 |
Depreciation | -0.8 | -0.8 | -0.9 | -0.9 | -1.0 |
Other operating expenses | -42.4 | -53.2 | -41.9 | -44.6 | -40.3 |
Net loan losses | 1.1 | -1.1 | 0.2 | -0.6 | -0.1 |
Total operating expenses | -59.3 | -80.6 | -70.4 | -66.7 | -62.5 |
Operating profit/loss before tax | 91.8 | 75.1 | 82.3 | 81.6 | 68.3 |
Tax ordinary income | -5.1 | -0.9 | -19.6 | -19.6 | -16.4 |
Profit/loss for the period | 86.7 | 74.2 | 62.7 | 62.0 | 51.9 |
Other comprehensive income | 6.2 | 10.1 | -28.3 | -2.0 | 15.9 |
Tax on other comprehensive income | -1.5 | -2.5 | 7.1 | 0.5 | -4.0 |
Other comprehensive income for the period | 4.6 | 7.6 | -21.2 | -1.5 | 12.0 |
Comprehensive income for the period | 91.3 | 81.8 | 41.5 | 60.5 | 63.9 |
Key figures – accumulated
NOK MILLIONS | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
---|---|---|---|---|---|
Pre-tax income | 166.9 | 75.1 | 285.4 | 203.1 | 121.5 |
Net interest income | 254.6 | 126.6 | 464.7 | 339.7 | 220.8 |
Other operating income | 46.4 | 22.3 | 89.2 | 66.9 | 43.9 |
Other operating cost and depreciation | -139.9 | -80.6 | -270.9 | -200.6 | -133.9 |
Net gain/(loss) financial instruments | 5.9 | 6.9 | 2.5 | -2.9 | -9.3 |
Deposits | 15 628.8 | 14 157.5 | 14 060.5 | 14 350.6 | 14 524.0 |
Lending customers | 24 493.5 | 24 101.5 | 23 855.0 | 23 753.6 | 23 481.3 |
Lending with public sector guarantee | 18 310.8 | 18 735.1 | 19 001.2 | 19 370.6 | 19 449.1 |
Non-performing loans | 54.4 | 53.0 | 44.2 | 52.1 | 42.6 |
Total liabilities created on issuance of securities | 30 766.9 | 31 252.8 | 31 408.3 | 31 616.0 | 31 660.8 |
Other borrowing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Total assets | 49 972.6 | 48 856.7 | 48 928.1 | 49 403.1 | 49 557.2 |
Average total assets | 49 450.4 | 48 892.4 | 49 719.4 | 49 956.9 | 50 033.9 |
Equity | 3 279.8 | 3 188.5 | 3 173.9 | 3 132.4 | 3 071.9 |
Interest net | 0.51 % | 0.26 % | 0.93 % | 0.68 % | 0.44 % |
Profit/loss from ordinary operation before taxes | 0.34 % | 0.15 % | 0.57 % | 0.41 % | 0.24 % |
Return on equity | 10.52 % | 9.47 % | 9.62 % | 9.13 % | 8.19 % |
Capital adequacy ratio | 20.8 % | 21.2 % | 21.7 % | 20.2 % | 20.3 % |
Liquidity coverage ratio (LCR) | 452 % | 325 % | 520 % | 404 % | 513 % |
Contact information
KLP BANKEN AS
Beddingen 8
7042 Trondheim
Organization number: 993 821 837
Visitors adress, Trondheim:
Beddingen 8
Visitors adress, Oslo:
Dronning Eufemias gate 10
Phone: +47 55 54 85 00