Income from investments in subsidiaries, associated enterprises and jointly controlled entities
831
-261
907
2 386
241
Interest income and dividends etc. on financial assets
4 377
3 735
8 808
6 996
14 507
3
Value changes on investments
7 135
14 695
21 065
28 356
32 140
Gains and losses realized on investments
-1 019
-7 031
2 631
-10 325
-4 388
Net income from investments in the common portfolio
11 324
11 138
33 410
27 413
42 500
3
Net income from investments in the investment option portfolio
50
56
163
143
212
Other insurance-related income
362
344
718
686
1 415
4
Claims
-6 867
-6 509
-16 132
-14 840
-28 261
Changes in insurance liabilities taken to profit/loss - contractual liabilities
-25 574
-39 328
-27 135
-41 223
-63 368
Changes in insurance liabilities taken to profit/loss – individual investment option portfolio
-92
-157
-95
-158
-315
Funds assigned to insurance contracts - contractual liabilities
0
0
0
0
-20 632
Unallocated profit to insurance contracts
-7 756
-8 090
-26 432
-21 274
0
5
Insurance-related operating expenses
-361
-384
-793
-761
-1 512
Other insurance-related costs
-368
-347
-721
-689
-1 408
Technical profit/loss
134
163
241
400
-1 043
3, 6
Net income from investments in the corporate portfolio
588
143
734
515
1 282
Other income
17
10
30
17
48
Administration costs and other costs associated with the corporate portfolio
-71
-81
-155
-159
-306
Non-technical profit/loss
533
72
609
374
1 024
Profit/loss pre-tax
667
235
850
774
-20
Tax
-89
-64
-172
-172
-82
Income before other income and expenses
579
171
678
602
-101
7
Actuarial gains and losses on defined benefits pension schemes
91
230
211
250
-88
Proportion of other comprehensive income on application of the equity method
43
135
122
147
-59
Adjustment of the insurance liabilities
-9
-40
-32
-44
13
Tax on other income and expenses that will not be reclassified to profit or loss
-26
-57
-53
-62
22
Total other income and expenses that will not be reclassified to profit or loss
98
267
247
290
-111
TOTAL COMPREHENSIVE INCOME
677
438
926
892
-213
Statement of financial positionKommunal Landspensjonskasse
NOTE
NOK MILLIONS
30.06.2024
30.06.2023
31.12.2023
ASSETS
ASSETS IN THE CORPORATE PORTFOLIO
Intangible assets
1 465
1 169
1 326
8
Buildings and other real estate
1 322
1 388
1 301
Shares and holdings in property subsidiaries
3 017
3 287
3 068
Shares and holdings in other subsidiaries, associated enterprises and jointly controlled entities
6 450
6 055
6 200
9
Financial assets valued at amortized cost
21 620
21 107
21 256
8, 9
Financial assets valued at fair value
13 314
12 598
13 423
Receivables
21 740
36 308
1 486
10
Right-of-use assets
702
811
756
Other assets
1 975
1 300
1 182
Total assets in the corporate portfolio
71 605
84 023
49 999
ASSETS IN THE CUSTOMER PORTFOLIOS
Shares and holdings in property subsidiaries
77 712
77 172
73 742
Shares and holdings in other subsidiaries, associated enterprises and jointly controlled entities
6 065
5 792
6 662
Receivables on and securities issued by subsidiaries, associated enterprises and jointly controlled entities
10 756
11 486
11 137
9
Financial assets valued at amortized cost
295 694
276 865
288 086
8, 9
Financial assets valued at fair value
371 530
330 629
354 711
Total investment in the common portfolio
761 757
701 944
734 337
Shares and holdings in property subsidiaries
312
310
296
Receivables on and securities issued by subsidiaries, associated enterprises and jointly controlled entities
58
61
58
9
Financial assets at amortized costs
1 007
972
989
8, 9
Financial assets at fair value
1 687
1 490
1 488
Total investments in the investment option portfolio
3 064
2 833
2 830
Total assets in the customer portfolios
764 821
704 777
737 168
TOTAL ASSETS
836 426
788 800
787 167
NOTE
NOK MILLIONS
30.06.2024
30.06.2023
31.12.2023
OWNERS' EQUITY AND LIABILITIES
Owners’ equity contributed
22 956
21 405
22 978
Retained earnings
21 792
22 399
20 866
Total owners’ equity
44 748
43 804
43 845
9
Subordinated loan capital etc.
4 703
4 969
4 795
Premium reserve etc.
598 484
557 773
571 399
Buffer fund
108 949
101 807
109 281
Premium funds, defined contribution funds, pension regulation funds etc.
41 619
31 604
42 251
Unallocated profit to customers
26 331
21 202
0
Total insurance liabilities - contractual liabilities
775 383
712 385
722 931
Pension capital etc.
2 261
2 156
2 173
Buffer fund
185
61
185
Premium funds, defined contribution funds, pension regulation funds etc.
497
521
491
Unallocated profit to customers
133
116
0
Total insurance liabilities - special investment portfolio
3 075
2 854
2 850
7
Pension obligations
400
306
572
Current tax liabilities
222
410
107
Deferred tax liabilities
503
315
503
10
Lease liabilities
772
872
822
11
Liabilities
6 513
22 767
10 508
Accrued costs and prepaid income
107
117
234
TOTAL OWNERS’ EQUITY AND LIABILITIES
836 426
788 800
787 167
OFF-BALANCE SHEET ITEMS
Contingent liabilities
34 187
30 133
28 895
Changes in owners’ equityKommunal Landspensjonskasse
2024 NOK MILLIONS
Owners’ equity contributed
Retained earnings
Total owners’ equity
Risk equalization fund
Other retained earnings
Own funds 1 January 2024
22 978
3 674
17 193
43 845
Income before other income and expenses
169
509
678
Actuarial gains and losses on defined benefits pension schemes
211
211
Proportion of other comprehensive income on application of the equity method
122
122
Adjustment of the insurance liabilities
-32
-32
Tax on other income and expenses that will not be reclassified to profit or loss
-53
-53
Total other income and expenses that will not be reclassified to profit or loss
247
247
Total comprehensive income (unallocated)
169
756
926
Owners equity contribution recieved ¹
-23
-23
Total transactions with owners
-23
-23
Own funds 30 June 2024
22 956
3 843
17 949
44 748
¹ During the second quarter, NOK 1 324 million of ordinary equity capital contributions has been called in to be paid during third quarter.
2023 NOK MILLIONS
Owners’ equity contributed
Retained earnings
Total owners’ equity
Risk equalization fund
Other retained earnings
Own funds 31 December 2022
21 388
4 643
16 768
42 799
Change recognized directly in equity ¹
96
96
Own funds 1 January 2023
21 388
4 643
16 864
42 896
Income before other income and expenses
195
408
602
Actuarial gains and losses on defined benefits pension schemes
250
250
Proportion of other comprehensive income on application of the equity method
147
147
Adjustment of the insurance liabilities
-44
-44
Tax on other income and expenses that will not be reclassified to profit or loss
-62
-62
Total other income and expenses that will not be reclassified to profit or loss
290
290
Total comprehensive income (unallocated)
195
698
892
Owners equity contribution recieved ²
17
17
Total transactions with owners
17
17
Own funds 30 June 2023
21 405
4 838
17 561
43 804
¹ Implementation effects due to changes in IFRS Accounting Standards
² During the second quarter, NOK 1 227 million of ordinary equity capital contributions has been called in to be paid during third quarter.
2023 NOK MILLIONS
Owners’ equity contributed
Retained earnings
Total owners’ equity
Risk equalization fund
Other retained earnings
Own funds 31 December 2022
21 388
4 643
16 768
42 799
Change recognized directly in equity ¹
96
96
Own funds 1 January 2023
21 388
4 643
16 864
42 896
Income before other income and expenses
428
-969
440
-101
Actuarial gains and losses on defined benefits pension schemes
-88
-88
Proportion of other comprehensive income on application of the equity method
-59
-59
Adjustment of the insurance liabilities
13
13
Tax on other income and expenses that will not be reclassified to profit or loss
22
22
Total other income and expenses that will not be reclassified to profit or loss
-111
-111
Total comprehensive income
428
-969
329
-213
Owners equity contribution recieved
1 162
1 162
Total transactions with owners
1 162
1 162
Own funds 31 December 2023
22 978
3 674
17 193
43 845
¹ Implementation effects due to changes in IFRS Accounting Standards
Statement of cash flowsKommunal Landspensjonskasse
NOK MILLIONS
01.01.2024 -30.06.2024
01.01.2023 -30.06.2023
01.01.2023 -31.12.2023
Net cashflow from operational activities
1 095
885
-341
Net cashflow from investment activities ¹
-208
-249
-468
Net cashflow from financing activities ²
-89
-292
1 032
Net changes in cash and bank deposits
797
344
223
Holdings of cash and bank deposits at start of period
1 141
918
918
Holdings of cash and bank deposits at end of period
1 938
1 261
1 141
1 Payments on the purchase of tangible fixed assets.
2 Net receipts of owners’ equity contribution, rising of new loans and repayment of debt.
Notes to the financial statementKommunal Landspensjonskasse
Note 1 Accounting principles and -estimates
Accounting principles
The financial statements in this interim report show the interim accounts for Kommunal Landspensjonskasse (KLP), for the period 01.01.2024 – 30.06.2024. The accounts have not been audited.
The interim financial statements have been prepared in accordance with the Regulations of 18 December 2015 No 1824 relating to annual financial statements for life insurance companies (the Financial Reporting Regulations) and IAS 34 Interim Reporting. The interim financial statements have been prepared on the same principles as the annual financial statements for 2023, unless stated otherwise.
The interim financial statements do not contain all the information required of complete annual financial statements, and this interim report should be read in conjunction with the annual financial statements for 2023. The company’s annual report is available from klp.no.
Accounting estimates
In preparing the interim financial statements, management has exercised discretion and used estimates and assumptions that affect the accounting figures. Actual figures may deviate from estimates used. Reference is made to note 3 “Important accounting estimates and valuations” in the annual report for 2023 for a description of accounting items where there is a significant risk of material changes in balance sheet values in future periods.
Note 2 Premium income
NOK MILLIONS
Q2 2024
Q2 2023
01.01.2024 -30.06.2024
01.01.2023 -30.06.2023
01.01.2023 -31.12.2023
Gross premiums due
29 414
43 439
37 256
51 011
70 234
Transfer of premium reserves from others
1
0
1
91
92
Total premium income
29 416
43 439
37 257
51 102
70 326
Note 3 Loss provisions on fixed-income securities and loans measured at amortised cost
The note shows provisions for losses on fixed-income securities measured at amortised cost as well as loans and receivables measured at amortised cost. During the second quarter of 2024, no changes have been made to the models used to calculate the expected loss. The total net loss provisions as of 30.06.24 is reduced by NOK 14.8 million compared to 01.01.24.
Expected credit loss (ECL) fixed-income securities measured at amortised cost
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
30.06.2024
30.06.2023
31.12.2023
stage 1
stage 2
stage 3
Total stage 1-3
Total stage 1-3
Total stage 1-3
Opening balance ECL 01.01.
24 474
3 264
0
27 738
33 832
33 832
Transfer to stage 1 during Q2
0
0
0
0
0
0
Transfer to stage 2 during Q2
0
0
0
0
0
0
Transfer to stage 3 during Q2
0
0
0
0
0
0
Net changes
-467
-92
0
-559
-3 727
-3 803
New losses
1 153
0
0
1 153
1 764
4 497
Write-offs
-532
-37
0
-569
-2 504
-6 788
Closing balance ECL 30.06./31.12.
24 628
3 134
0
27 763
29 364
27 738
Change (01.01. - 30.06./31.12.)
155
-130
0
25
-4 468
-6 094
Expected credit loss (ECL) loans and receivables at amortised cost- all segments
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
30.06.2024
30.06.2023
31.12.2023
stage 1
stage 2
stage 3
Total stage 1-3
Total stage 1-3
Total stage 1-3
Opening balance ECL 01.01.
4 325
10 009
175 732
190 065
5 289
5 289
Transfer to stage 1 during Q2
0
0
0
0
0
0
Transfer to stage 2 during Q2
0
0
0
0
0
0
Transfer to stage 3 during Q2
0
0
0
0
0
0
Net changes
-641
-9 959
-4 188
-14 787
228 902
184 303
New losses
39
0
0
39
246
653
Write-offs
-89
0
0
-89
-19
-180
Closing balance ECL 30.06./31.12.
3 634
49
171 544
175 228
234 417
190 065
Change (01.01. - 30.06./31.12.)
-690
-9 959
-4 188
-14 837
229 128
184 776
Expected credit loss (ECL) - segments excluded from the balance sheet
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
30.06.2024
30.06.2023
31.12.2023
stage 1
stage 2
stage 3
Total stage 1-3
Total stage 1-3
Total stage 1-3
Opening balance ECL 01.01.
0
0
0
0
0
0
Transfer to stage 1 during Q2
0
0
0
0
0
0
Transfer to stage 2 during Q2
0
0
0
0
0
0
Transfer to stage 3 during Q2
0
0
0
0
0
0
Net changes
0
0
0
0
18
0
New losses
0
0
0
0
0
0
Write-offs
0
0
0
0
-18
0
Closing balance ECL 30.06./31.12.
0
0
0
0
0
0
Change (01.01. - 30.06./31.12.)
0
0
0
0
0
0
Book value fixed-income securities measured at amortised cost
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
30.06.2024
30.06.2023
31.12.2023
stage 1
stage 2
stage 3
Total stage 1-3
Total stage 1-3
Total stage 1-3
Opening balance 01.01.
220 181 807
6 751 897
1 458 606
228 392 310
215 135 762
215 135 762
Transfer to stage 1 during Q2
0
0
0
0
0
0
Transfer to stage 2 during Q2
0
0
0
0
0
0
Transfer to stage 3 during Q2
0
0
0
0
0
0
Net changes
2 721 997
-458 135
10 485
2 274 346
-14 244 506
11 240 660
New fixed-income securities
8 181 657
0
0
8 181 657
11 554 350
16 777 244
Write-offs
-3 616 753
-52 079
-1 469 090
-5 137 923
6 780 300
-14 761 356
Fixed-income securities at amortised cost 30.06./31.12.
227 468 707
6 241 683
0
233 710 390
219 225 906
228 392 310
Book value ECL
24 628
3 134
0
27 763
29 364
27 738
Book value fixed-income securities at amortised cost 30.06./31.12.
227 444 079
6 238 549
0
233 682 627
219 196 542
228 364 572
Book value loans and receivables at amortised cost- all segments
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
30.06.2024
30.06.2023
31.12.2023
stage 1
stage 2
stage 3
Total stage 1-3
Total stage 1-3
Total stage 1-3
Opening balance 01.01.
81 067 106
466 828
622 592
82 156 525
78 253 630
78 253 630
Transfer to stage 1 during Q2
20 828
-20 828
0
0
0
0
Transfer to stage 2 during Q2
0
0
0
0
0
0
Transfer to stage 3 during Q2
0
0
0
0
0
0
Net changes
-1 314 345
-359 319
466 209
-1 207 455
-473 118
-2 201 927
New loans
5 353 256
0
0
5 353 256
4 240 867
12 133 524
Write-offs
-1 484 934
-2 781
0
-1 487 715
-2 039 914
-6 028 701
Loans and receivables measured at amortised cost 30.06./31.12.
83 641 911
83 900
1 088 801
84 814 612
79 981 464
82 156 525
Book value ECL
3 634
49
171 544
175 228
234 417
190 065
Book value loans and receivables measured at amortised cost 30.06./31.12.
83 638 276
83 850
917 257
84 639 384
79 747 047
81 966 460
Book value loans and receivables – all segments excluded from the balance sheet
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
30.06.2024
30.06.2023
31.12.2023
stage 1
stage 2
stage 3
Total stage 1-3
Total stage 1-3
Total stage 1-3
Opening balance 01.01.
61 813
2 783
0
64 596
71 818
71 818
Transfer to stage 1 during Q2
683
-683
0
0
0
0
Transfer to stage 2 during Q2
0
0
0
0
0
0
Transfer to stage 3 during Q2
0
0
0
0
0
0
Net changes
769
0
0
769
-1 908
-4 347
New loans
0
0
0
0
0
0
Write-offs
-9 418
0
0
-9 419
0
-2 875
Book value loans and receivables - excluded from the balance sheet 30.06./31.12.
53 847
2 100
0
55 947
69 910
64 596
Note 4 Claims
NOK MILLIONS
Q2 2024
Q2 2023
01.01.2024 -30.06.2024
01.01.2023 -30.06.2023
01.01.2023 -31.12.2023
Claims paid
6 904
6 513
13 713
12 719
26 122
Transfers of premium reserves to others
-37
-4
2 419
2 121
2 139
Total claims
6 867
6 509
16 132
14 840
28 261
Note 5 Insurance-related operating expenses
NOK MILLIONS
Q2 2024
Q2 2023
01.01.2024 -30.06.2024
01.01.2023 -30.06.2023
01.01.2023 -31.12.2023
Personnel costs
163
207
414
426
882
Depreciation
65
63
128
111
224
Other operating expenses
134
114
251
223
406
Total insurance-related operating expenses
361
384
793
761
1 512
Note 6 Value-adjustment investment property
The portfolio of investment properties, including investment properties owned via subsidiaries, has been valued as at 30. June 2024.
NOK MILLIONS
Q2 2024
Q2 2023
01.01.2024 -30.06.2024
01.01.2023 -30.06.2023
01.01.2023 -31.12.2023
Value adjustment incl. foreign exchange
-233
-1 299
-580
563
-4 422
Foreign exchange effect on hedging
576
-199
-208
-2 547
-1 969
Net value adjustment incl. exchange hedging
343
-1 499
-788
-1 984
-6 391
Note 7 Pension obligations
NOK MILLIONS
30.06.2024
30.06.2023
31.12.2023
Capitalized net liability 01.01.
572
524
524
Capitalized pension costs
67
60
120
Capitalized financial costs
10
9
19
Actuarial gains and losses
-211
-250
88
Premiums / contributions received
-39
-38
-179
Capitalized net liability 30.06. / 31.12.
400
306
572
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 rate
14.10 %
14.10 %
14.10 %
Capital activity tax
5.00 %
5.00 %
5.00 %
The effect of changes in pension assumptions reduce the pension liability for employees with NOK 211 million as of 30.06.2024. The change is recognized in "Total other income and expenses that will not be reclassified to profit or loss".
Note 8 Fair value hierarchy
30.06.2024 NOK MILLIONS
Level 1
Level 2
Level 3
Total
FINANCIAL ASSETS BOOKED AT FAIR VALUE
CORPORATE PORTFOLIO
Certificates
0
966
0
966
Bonds
0
7 732
0
7 732
Fixed-income funds
3 363
0
0
3 363
Fixed-income securities
3 363
8 698
0
12 062
Loans and receivables
571
224
0
795
Shares
0
0
4
4
Shares and units
0
0
4
4
Financial derivatives
0
402
0
402
Other financial assets
0
52
0
52
Total corporate portfolio
3 934
9 376
4
13 314
COMMON PORTFOLIO
Certificates
3 288
2 531
0
5 819
Bonds
18 790
27 143
0
45 934
Fixed-income funds
21 749
10 680
16 115
48 544
Fixed-income securities
43 827
40 355
16 115
100 297
Loans and receivables
12 901
878
0
13 780
Shares
80 955
1 844
5 495
88 294
Equity funds
101 691
0
39
101 730
Property funds
0
2 606
8 076
10 682
Special funds
0
3 449
1 651
5 100
Private Equity
0
0
45 995
45 995
Shares and units
182 646
7 899
61 256
251 801
Financial derivatives
0
2 268
0
2 268
Other financial assets
0
3 384
0
3 384
Total common portfolio
239 375
54 784
77 371
371 530
INVESTMENT OPTION PORTFOLIO
Fixed-income funds
315
9
0
324
Fixed-income securities
315
9
0
324
Loans and receivables
98
0
0
98
Equity funds
1 201
0
0
1 201
Property funds
0
0
42
42
Special funds
0
15
0
15
Shares and units
1 201
15
42
1 258
Financial derivatives
0
6
0
6
Other financial assets
0
0
0
0
Total investment option portfolio
1 614
30
42
1 687
Total financial assets valued at fair value
244 923
64 190
77 417
386 531
CORPORATE PORTFOLIO
Buildings and other real estate
0
0
1 322
1 322
Total buildings and other real estate
0
0
1 322
1 322
FINANCIAL LIABILITIES BOOKED AT FAIR VALUE
CORPORATE PORTFOLIO
Financial derivatives
0
0
0
0
Debt to credit institutions
413
0
0
413
Total corporate portfolio
413
0
0
413
COMMON PORTFOLIO
Financial derivatives
0
443
0
443
Debt to credit institutions
1 355
0
0
1 355
Total common portfolio
1 355
443
0
1 798
INVESTMENT OPTION PORTFOLIO
Financial derivatives
0
2
0
2
Debt to credit institutions
17
0
0
17
Total investment option portfolio
17
2
0
19
Total financial liabilities at fair value
1 784
445
0
2 229
30.06.2023 NOK MILLIONS
Level 1
Level 2
Level 3
Total
FINANCIAL ASSETS BOOKED AT FAIR VALUE
CORPORATE PORTFOLIO
Certificates
0
547
0
547
Bonds
0
7 054
0
7 054
Fixed-income funds
3 224
0
0
3 224
Fixed-income securities
3 224
7 601
0
10 825
Loans and receivables
260
870
0
1 130
Shares
0
0
6
6
Shares and units
0
0
6
6
Financial derivatives
0
592
0
592
Other financial assets
0
46
0
46
Total corporate portfolio
3 484
9 108
6
12 598
COMMON PORTFOLIO
Certificates
1 857
1 009
0
2 865
Bonds
18 818
27 852
0
46 671
Fixed-income funds
22 092
11 200
12 523
45 816
Fixed-income securities
42 767
40 061
12 523
95 352
Loans and receivables
5 899
790
0
6 689
Shares
59 371
1 987
3 190
64 548
Equity funds
89 772
0
57
89 829
Property funds
0
2 242
7 790
10 032
Special funds
0
2 225
0
2 225
Private Equity
0
0
42 442
42 442
Shares and units
149 143
6 453
53 479
209 076
Financial derivatives
0
2 078
0
2 078
Other financial assets
0
17 435
0
17 435
Total common portfolio
197 810
66 817
66 002
330 629
INVESTMENT OPTION PORTFOLIO
Fixed-income funds
237
9
0
246
Fixed-income securities
237
9
0
246
Loans and receivables
160
0
0
160
Equity funds
1 022
0
0
1 022
Property funds
0
0
45
45
Special funds
0
12
0
12
Shares and units
1 022
12
45
1 079
Financial derivatives
0
5
0
5
Other financial assets
0
1
0
1
Total investment option portfolio
1 419
27
45
1 490
Total financial assets valued at fair value
202 713
75 952
66 053
344 717
CORPORATE PORTFOLIO
Buildings and other real estate
0
0
1 388
1 388
Total buildings and other real estate
0
0
1 388
1 388
FINANCIAL LIABILITIES BOOKED AT FAIR VALUE
CORPORATE PORTFOLIO
Financial derivatives
0
1
0
1
Debt to credit institutions
663
0
0
663
Total corporate portfolio
663
1
0
664
COMMON PORTFOLIO
Financial derivatives
0
1 401
0
1 401
Debt to credit institutions
543
0
0
543
Total common portfolio
543
1 401
0
1 944
INVESTMENT OPTION PORTFOLIO
Financial derivatives
0
5
0
5
Debt to credit institutions
11
0
0
11
Total investment option portfolio
11
5
0
17
Total financial liabilities at fair value
1 218
1 407
0
2 624
31.12.2023 NOK MILLIONS
Level 1
Level 2
Level 3
Total
FINANCIAL ASSETS BOOKED AT FAIR VALUE
CORPORATE PORTFOLIO
Certificates
0
440
0
440
Bonds
0
7 975
0
7 975
Fixed-income funds
3 344
0
0
3 344
Fixed-income securities
3 344
8 416
0
11 760
Loans and receivables
913
219
0
1 132
Shares
0
0
4
4
Shares and units
0
0
4
4
Financial derivatives
0
527
0
527
Other financial assets
0
1
0
1
Total corporate portfolio
4 258
9 162
4
13 423
COMMON PORTFOLIO
Certificates
1 578
1 618
0
3 196
Bonds
20 668
28 533
0
49 202
Fixed-income funds
24 743
11 070
16 041
51 854
Fixed-income securities
46 989
41 221
16 041
104 252
Loans and receivables
19 960
829
0
20 788
Shares
68 712
2 134
3 403
74 248
Equity funds
89 660
0
37
89 696
Property funds
0
1 980
8 176
10 156
Special funds
0
2 497
0
2 497
Private Equity
0
0
42 470
42 470
Shares and units
158 371
6 611
54 085
219 067
Financial derivatives
0
9 814
0
9 814
Other financial assets
0
790
0
790
Total common portfolio
225 320
59 265
70 126
354 711
INVESTMENT OPTION PORTFOLIO
Fixed-income funds
249
9
0
257
Fixed-income securities
249
9
0
257
Loans and receivables
102
0
0
102
Equity funds
1 048
0
0
1 048
Property funds
0
0
43
43
Special funds
0
14
0
14
Shares and units
1 048
14
43
1 104
Financial derivatives
0
24
0
24
Other financial assets
0
0
0
0
Total investment option portfolio
1 398
47
43
1 488
Total financial assets valued at fair value
230 976
68 473
70 173
369 622
CORPORATE PORTFOLIO
Buildings and other real estate
0
0
1 301
1 301
Total buildings and other real estate
0
0
1 301
1 301
FINANCIAL LIABILITIES BOOKED AT FAIR VALUE
CORPORATE PORTFOLIO
Financial derivatives
0
0
0
0
Debt to credit institutions
578
0
0
578
Total corporate portfolio
578
0
0
578
COMMON PORTFOLIO
Financial derivatives
0
1 137
0
1 137
Debt to credit institutions
6 126
0
0
6 126
Total common portfolio
6 126
1 137
0
7 263
INVESTMENT OPTION PORTFOLIO
Financial derivatives
0
1
0
1
Debt to credit institutions
23
0
0
23
Total investment option portfolio
23
1
0
25
Total financial liabilities at fair value
6 727
1 139
0
7 866
Changes in Level 3 shares, unlisted CORPORATE PORTFOLIO
Book value 30.06.2024
Book value 30.06.2023
Book value 31.12.2023
Opening balance 01.01.
4
6
6
Sold
0
0
0
Bought
0
0
0
Unrealised changes
0
0
-2
Closing balance 30.06./31.12.
4
6
4
Realised gains/losses
0
0
0
Changes in Level 3 shares, unlisted COMMON PORTFOLIO
Book value 30.06.2024
Book value 30.06.2023
Book value 31.12.2023
Opening balance 01.01.
3 403
3 262
3 262
Sold
0
-20
-43
Bought
2 016
25
84
Unrealised changes
76
-76
100
Closing balance 30.06./31.12.
5 495
3 190
3 403
Realised gains/losses
-1
-15
-27
Changes in Level 3 equity funds, unlisted COMMON PORTFOLIO
Book value 30.06.2024
Book value 30.06.2023
Book value 31.12.2023
Opening balance 01.01.
37
60
60
Sold
0
0
0
Bought
0
0
0
Unrealised changes
2
-3
-23
Closing balance 30.06./31.12.
39
57
37
Realised gains/losses
0
0
0
Changes in Level 3, private equity and property funds COMMON PORTFOLIO
Book value 30.06.2024
Book value 30.06.2023
Book value 31.12.2023
Opening balance 01.01.
66 687
52 703
52 703
Sold
-2 633
-1 495
-4 798
Bought
4 377
7 044
15 886
Unrealised changes
3 406
4 503
2 895
Closing balance 30.06./31.12.
71 838
62 755
66 687
Realised gains/losses
696
542
1 844
Changes in Level 3, property funds INVESTMENT OPTION PORTFOLIO
Book value 30.06.2024
Book value 30.06.2023
Book value 31.12.2023
Opening balance 01.01.
43
48
48
Sold
-1
-1
-2
Bought
0
0
0
Unrealised changes
1
-2
-3
Closing balance 30.06./31.12.
42
45
43
Realised gains/losses
0
0
0
Changes in Level 3, buildings and other real estate CORPORATE PORTFOLIO
Book value 30.06.2024
Book value 30.06.2023
Book value 31.12.2023
Opening balance 01.01.
1 301
1 392
1 392
Sold
0
-3
-3
Bought
21
0
0
Unrealised changes
0
21
-50
Other
0
-22
-39
Closing balance 30.06./31.12.
1 322
1 388
1 301
Realised gains/losses
0
3
0
Total level 3
78 739
67 441
71 474
The amounts in the level distribution can in turn be found in the financial position statement under various portfolios’ allocation of "financial instruments at fair value" and "buildings and other real estate". Unrealised changes are reflected in the line "Value changes on investments" in the different portfolios in the income statement.
Fair value shall be a representative price based on what a corresponding asset or liability would have been traded for on normal market terms and conditions. Highest quality in regard to fair value is based on listed prices in an active market. A financial instrument is considered as noted in an active market if noted prices are easily and regularly available from a stock market, dealer, broker, industry grouping, price setting service or regulatory authority, and these prices represent actual and regularly occurring transactions at arm’s length.
Level 1:
Instruments at this level obtain fair value from listed prices in an active market for identical assets or liabilities that the entity has access to at the reporting date. Examples of instruments at Level 1 are stock market listed securities.
Level 2:
Instruments at this level obtain fair value from observable market data. This 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. Fixed income securities priced on the basis of interest rate paths are examples of instruments at level 2.
Level 3:
Instruments at Level 3 contain no observable market data or are traded in markets considered to be inactive. The price is based generally on discrete calculations where the actual fair value may deviate if the instrument were to be traded. The instruments covered at Level 3 in the company include unlisted shares and Private Equity.
Valuations related to items in the various levels are described in note 7 for the Group. For description of the pricing of investment property please see the annual financial statements. The fair value of assets and liabilities measured at amortized cost are stated in note 9. Level based classification of these items will be as follows; assets classified as held to maturity are included in level 1, lending and loans and receivables are included in level 2. Liabilities measured at amortized cost, will be categorized as follows: subordinated loans are included in both level 1 and 2, hybrid tier 1 securities are included in level 2 and debt to credit institutions are included in level 1. Information regarding pricing of these interest bearing instruments are available in note 7 for the Group.
No sensitivity analysis has been carried out on securities included in Level 3. A change in the variables of the pricing is considered of little significance on the securities. A sensitivity analysis for investment property is available in the annual report. On a general basis, a 5 percent change in the pricing would produce a change of NOK 3 937 million as of 30.06.2024 on the assets in level 3.
With regard to transferring securities between the levels, a limit is set for the number of trading days and the amount of trading for shares by separating Level 1 and Level 2. The general principles related to the distribution between levels basically concern whether the asset or liability is listed or not and whether the listing can be stated to be in an active market. For shares there is a further distinction between trading days and amount of trading which separates out listed securities that do not form part of an active market. The values at the end of the reporting period provide the basis for any movement between the levels.
During the 2nd quarter, NOK 91 million moved from Level 1 to Level 2 and NOK 49 million moved from level 1 to level 3. In addition, NOK 312 million moved from level 2 to level 1. The amounts are related to equity instruments and the movements are due to change in liquidity. There were no other movements between the different levels in KLP
Note 9 Fair value of financial assets and liabilities
For information regarding pricing of financial assets and liabilities see note 7 Fair value of financial assets and liabilities in the consolidated financial statement.
30.06.2024 NOK MILLIONS
Corporate portfolio
Common portfolio
Investment option portfolio
Total
Book value
Fair value
Book value
Fair value
Book value
Fair value
Book value
Fair value
ASSETS – AT AMORTIZED COST
FIXED-INCOME SECURITIES
Norwegian bonds
5 043
5 492
67 523
63 953
363
344
72 929
69 789
Accrued not due interest
78
78
983
983
6
6
1 067
1 067
Foreign bonds
16 295
14 953
139 954
133 753
627
595
156 876
149 301
Accrued not due interest
204
204
2 595
2 595
11
11
2 811
2 811
Total fixed-income securities
21 620
20 727
211 055
201 285
1 007
956
233 683
222 968
OTHER LOANS AND RECEIVABLES
Secured loans
0
0
2 678
2 591
0
0
2 678
2 591
Lending with public sector guarantee
0
0
75 409
74 198
0
0
75 409
74 198
Loans abroad secured by mortgage and local government guarantee
0
0
5 888
5 930
0
0
5 888
5 930
Accrued not due interest
0
0
665
665
0
0
665
665
Total other loans and receivables
0
0
84 639
83 384
0
0
84 639
83 384
Total financial assets at amortized cost
21 620
20 727
295 694
284 669
1 007
956
318 322
306 352
ASSETS – AT FAIR VALUE
EQUITY CAPITAL INSTRUMENTS
Norwegian shares
4
4
15 177
15 177
0
0
15 181
15 181
Foreign shares
0
0
73 117
73 117
0
0
73 117
73 117
Total shares
4
4
88 294
88 294
0
0
88 298
88 298
Property funds
0
0
10 682
10 682
42
42
10 724
10 724
Norwegian equity funds
0
0
101 257
101 257
1 201
1 201
102 459
102 459
Foreign equity funds
0
0
48 877
48 877
0
0
48 877
48 877
Total equity fund units
0
0
160 817
160 817
1 243
1 243
162 060
162 060
Norwegian alternative investments
0
0
2 690
2 690
15
15
2 705
2 705
Foreign alternative investments
0
0
0
0
0
0
0
0
Total alternative investments
0
0
2 690
2 690
15
15
2 705
2 705
Total shares and units
4
4
251 801
251 801
1 258
1 258
253 063
253 063
DEBT INSTRUMENTS AT FAIR VALUE
Norwegian bonds
7 267
7 267
26 348
26 348
0
0
33 615
33 615
Foreign bonds
404
404
19 115
19 115
0
0
19 519
19 519
Accrued not due interest
61
61
471
471
0
0
532
532
Norwegian fixed-income funds
3 346
3 346
23 151
23 151
322
322
26 819
26 819
Foreign fixed-income funds
0
0
25 276
25 276
0
0
25 276
25 276
Accrued not due interest
18
18
118
118
2
2
137
137
Norwegian certificates
962
962
5 109
5 109
0
0
6 071
6 071
Foreign certificates
0
0
700
700
0
0
700
700
Accrued not due interest
4
4
10
10
0
0
13
13
Fixed income securities
12 062
12 062
100 297
100 297
324
324
112 683
112 683
Norwegian loans and receivables
238
238
6 357
6 357
26
26
6 621
6 621
Foreign loans and receivables
557
557
7 423
7 423
72
72
8 052
8 052
Total loans and receivables
795
795
13 780
13 780
98
98
14 673
14 673
DERIVATIVES
Interest rate swaps
328
328
221
221
0
0
550
550
Share options
0
0
0
0
0
0
0
0
Forward exchange contracts
73
73
2 047
2 047
6
6
2 126
2 126
Total financial derivatives classified as assets
402
402
2 268
2 268
6
6
2 676
2 676
OTHER FINANCIAL ASSETS
Other financial assets
52
52
3 384
3 384
0
0
3 436
3 436
Total financial assets valued at fair value
13 314
13 314
371 530
371 530
1 687
1 687
386 531
386 531
LIABILITIES
DERIVATIVES
Interest rate swaps
0
0
111
111
0
0
111
111
Forward exchange contracts
0
0
325
325
2
2
327
327
Total financial derivatives classified as liabilities
0
0
436
436
2
2
438
438
SUBORDINATED LOAN CAPITAL
Subordinated loan capital
3 348
3 358
0
0
0
0
3 348
3 358
Hybrid Tier 1 securities
1 356
1 356
0
0
0
0
1 356
1 356
Total subordinated loan capital etc.
4 703
4 713
0
0
0
0
4 703
4 713
LIABILITIES TO CREDIT INSTITUTIONS
Repos
0
0
0
0
0
0
0
0
Norwegian call money ¹
0
0
126
126
0
0
126
126
Foreign call money ¹
413
413
1 229
1 229
17
17
1 658
1 658
Total liabilities to credit institutions
413
413
1 355
1 355
17
17
1 784
1 784
¹ Call money is collateral for paid/received margin related to derivatives.
30.06.2023 NOK MILLIONS
Corporate portfolio
Common portfolio
Investment option portfolio
Total
Book value
Fair value
Book value
Fair value
Book value
Fair value
Book value
Fair value
ASSETS – AT AMORTIZED COST
FIXED-INCOME SECURITIES
Norwegian bonds
5 708
5 225
59 609
54 734
308
278
65 625
60 237
Accrued not due interest
78
78
890
890
5
5
972
972
Foreign bonds
15 149
14 039
134 652
122 775
648
591
150 449
137 405
Accrued not due interest
172
172
1 968
1 968
11
11
2 150
2 150
Total fixed-income securities
21 107
19 514
197 118
180 366
972
885
219 197
200 765
OTHER LOANS AND RECEIVABLES
Secured loans
0
0
2 881
2 780
0
0
2 881
2 780
Lending with public sector guarantee
0
0
71 150
69 282
0
0
71 150
69 282
Loans abroad secured by mortgage and local government guarantee
0
0
5 234
5 244
0
0
5 234
5 244
Accrued not due interest
0
0
483
483
0
0
483
483
Total other loans and receivables
0
0
79 747
77 789
0
0
79 747
77 789
Total financial assets at amortized cost
21 107
19 514
276 865
258 155
972
885
298 944
278 554
ASSETS – AT FAIR VALUE
EQUITY CAPITAL INSTRUMENTS
Norwegian shares
6
6
11 278
11 278
0
0
11 284
11 284
Foreign shares
0
0
53 270
53 270
0
0
53 270
53 270
Total shares
6
6
64 548
64 548
0
0
64 554
64 554
Property funds
0
0
10 032
10 032
45
45
10 076
10 076
Norwegian equity funds
0
0
89 508
89 508
1 022
1 022
90 530
90 530
Foreign equity funds
0
0
42 763
42 763
0
0
42 763
42 763
Total equity fund units
0
0
142 303
142 303
1 067
1 067
143 369
143 369
Norwegian alternative investments
0
0
2 225
2 225
12
12
2 237
2 237
Foreign alternative investments
0
0
0
0
0
0
0
0
Total alternative investments
0
0
2 225
2 225
12
12
2 237
2 237
Total shares and units
6
6
209 076
209 076
1 079
1 079
210 161
210 161
DEBT INSTRUMENTS AT FAIR VALUE
Norwegian bonds
6 316
6 316
27 469
27 469
0
0
33 785
33 785
Foreign bonds
689
689
18 801
18 801
0
0
19 490
19 490
Accrued not due interest
49
49
400
400
0
0
449
449
Norwegian fixed-income funds
3 218
3 218
23 517
23 517
245
245
26 980
26 980
Foreign fixed-income funds
0
0
22 267
22 267
0
0
22 267
22 267
Accrued not due interest
6
6
32
32
1
1
38
38
Norwegian certificates
542
542
2 382
2 382
0
0
2 924
2 924
Foreign certificates
0
0
468
468
0
0
468
468
Accrued not due interest
5
5
15
15
0
0
20
20
Fixed income securities
10 825
10 825
95 352
95 352
246
246
106 422
106 422
Norwegian loans and receivables
900
900
1 450
1 450
96
96
2 446
2 446
Foreign loans and receivables
230
230
5 239
5 239
64
64
5 533
5 533
Total loans and receivables
1 130
1 130
6 689
6 689
160
160
7 979
7 979
DERIVATIVES
Interest rate swaps
556
556
0
0
0
0
556
556
Share options
0
0
0
0
0
0
0
0
Forward exchange contracts
36
36
2 078
2 078
5
5
2 118
2 118
Total financial derivatives classified as assets
592
592
2 078
2 078
5
5
2 675
2 675
OTHER FINANCIAL ASSETS
Other financial assets
46
46
17 435
17 435
1
1
17 482
17 482
Total financial assets valued at fair value
12 598
12 598
330 629
330 629
1 490
1 490
344 717
344 717
LIABILITIES
DERIVATIVES
Interest rate swaps
0
0
183
183
0
0
183
183
Forward exchange contracts
1
1
1 218
1 218
5
5
1 224
1 224
Total financial derivatives classified as liabilities
1
1
1 401
1 401
5
5
1 407
1 407
SUBORDINATED LOAN CAPITAL
Subordinated loan capital
3 429
3 346
0
0
0
0
3 429
3 346
Hybrid Tier 1 securities
1 540
1 644
0
0
0
0
1 540
1 644
Total subordinated loan capital etc.
4 969
4 990
0
0
0
0
4 969
4 990
LIABILITIES TO CREDIT INSTITUTIONS
Repos
0
0
502
502
0
0
502
502
Norwegian call money ¹
0
0
0
0
0
0
0
0
Foreign call money ¹
663
663
41
41
11
11
716
716
Total liabilities to credit institutions
663
663
543
543
11
11
1 218
1 218
¹ Call money is collateral for paid/received margin related to derivatives.
31.12.2023 NOK MILLIONS
Corporate portfolio
Common portfolio
Investment option portfolio
Total
Book value
Fair value
Book value
Fair value
Book value
Fair value
Book value
Fair value
ASSETS – AT AMORTIZED COST
FIXED-INCOME SECURITIES
Norwegian bonds
5 720
5 469
65 501
63 444
333
317
71 554
69 231
Accrued not due interest
89
89
874
874
4
4
967
967
Foreign bonds
15 288
14 671
137 631
131 700
641
609
153 560
146 980
Accrued not due interest
158
158
2 114
2 114
11
11
2 283
2 283
Total fixed-income securities
21 256
20 388
206 120
198 132
989
941
228 365
219 461
OTHER LOANS AND RECEIVABLES
Secured loans
0
0
2 782
2 689
0
0
2 782
2 689
Lending with public sector guarantee
0
0
73 602
72 237
0
0
73 602
72 237
Loans abroad secured by mortgage and local government guarantee
0
0
4 991
5 040
0
0
4 991
5 040
Accrued not due interest
0
0
591
591
0
0
591
591
Total other loans and receivables
0
0
81 966
80 556
0
0
81 966
80 556
Total financial assets at amortized cost
21 256
20 388
288 086
278 688
989
941
310 331
300 017
ASSETS – AT FAIR VALUE
EQUITY CAPITAL INSTRUMENTS
Norwegian shares
4
4
12 271
12 271
0
0
12 275
12 275
Foreign shares
0
0
61 977
61 977
0
0
61 977
61 977
Total shares
4
4
74 248
74 248
0
0
74 252
74 252
Property funds
0
0
10 156
10 156
43
43
10 198
10 198
Norwegian equity funds
0
0
89 369
89 369
1 048
1 048
90 417
90 417
Foreign equity funds
0
0
42 797
42 797
0
0
42 797
42 797
Total equity fund units
0
0
142 322
142 322
1 090
1 090
143 412
143 412
Norwegian alternative investments
0
0
2 497
2 497
14
14
2 511
2 511
Foreign alternative investments
0
0
0
0
0
0
0
0
Total alternative investments
0
0
2 497
2 497
14
14
2 511
2 511
Total shares and units
4
4
219 067
219 067
1 104
1 104
220 175
220 175
DEBT INSTRUMENTS AT FAIR VALUE
Norwegian bonds
7 064
7 064
29 484
29 484
0
0
36 548
36 548
Foreign bonds
846
846
19 205
19 205
0
0
20 052
20 052
Accrued not due interest
65
65
512
512
0
0
577
577
Norwegian fixed-income funds
3 344
3 344
26 222
26 222
257
257
29 824
29 824
Foreign fixed-income funds
0
0
25 632
25 632
0
0
25 632
25 632
Accrued not due interest
0
0
0
0
0
0
0
0
Norwegian certificates
435
435
2 272
2 272
0
0
2 707
2 707
Foreign certificates
0
0
898
898
0
0
898
898
Accrued not due interest
5
5
26
26
0
0
31
31
Fixed income securities
11 760
11 760
104 252
104 252
257
257
116 269
116 269
Norwegian loans and receivables
414
414
14 977
14 977
25
25
15 417
15 417
Foreign loans and receivables
718
718
5 811
5 811
77
77
6 606
6 606
Total loans and receivables
1 132
1 132
20 788
20 788
102
102
22 023
22 023
DERIVATIVES
Interest rate swaps
437
437
963
963
0
0
1 400
1 400
Share options
0
0
0
0
0
0
0
0
Forward exchange contracts
89
89
8 851
8 851
24
24
8 964
8 964
Total financial derivatives classified as assets
527
527
9 814
9 814
24
24
10 365
10 365
OTHER FINANCIAL ASSETS
Other financial assets
1
1
790
790
0
0
791
791
Total financial assets valued at fair value
13 423
13 423
354 711
354 711
1 488
1 488
369 622
369 622
LIABILITIES
DERIVATIVES
Interest rate swaps
0
0
57
57
0
0
57
57
Forward exchange contracts
0
0
1 081
1 081
1
1
1 082
1 082
Total financial derivatives classified as liabilities
0
0
1 137
1 137
1
1
1 139
1 139
SUBORDINATED LOAN CAPITAL
Subordinated loan capital
3 361
3 327
0
0
0
0
3 361
3 327
Hybrid Tier 1 securities
1 434
1 434
0
0
0
0
1 434
1 434
Total subordinated loan capital etc.
4 795
4 761
0
0
0
0
4 795
4 761
LIABILITIES TO CREDIT INSTITUTIONS
Repos
0
0
0
0
0
0
0
0
Norwegian call money ¹
0
0
1 277
1 277
0
0
1 277
1 277
Foreign call money ¹
578
578
4 849
4 849
23
23
5 450
5 450
Total liabilities to credit institutions
578
578
6 126
6 126
23
23
6 727
6 727
¹ Call money is collateral for paid/received margin related to derivatives.
Note 10 Leases
NOK MILLIONS
30.06.2024
30.06.2023
31.12.2023
RIGHT-OF-USE ASSETS
Property
Opening balance 01.01.
756
865
865
Depreciation
-54
-54
-108
Deduction
0
0
-2
Closing balance 30.06. / 31.12.
702
811
756
NOK MILLIONS
30.06.2024
30.06.2023
31.12.2023
LEASE LIABILITIES
Property
Opening balance 01.01.
822
920
920
Repayments
-50
-48
-96
Deduction
0
0
-2
Closing balance 30.06. / 31.12.
772
872
822
NOK MILLIONS
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
5
5
10
11
21
Interest expense lease liabilities
5
5
10
11
21
Note 11 Liabilities
NOK MILLIONS
30.06.2024
30.06.2023
31.12.2023
Short-term liability securities
3 131
19 052
729
Advance tax-deduction pension scheme
1 013
957
577
Accounts payable
46
32
13
Derivatives
438
1 407
1 139
Debt to credit institutions
1 784
1 218
6 727
Liabilities related to direct insurance
62
74
1 279
Other liabilities
38
28
44
Total liabilities
6 513
22 767
10 508
Note 12 Presentation of assets and liabilities that are subject to net settlement
30.06.2024 NOK MILLIONS
Related amounts not presented net
Gross financial assets/ liabilities
Gross assets/ liabilities presented net
Book value
Financial instruments
Security in cash
Security in securities
Net amount
ASSETS
Financial derivates
2 676
0
2 676
-371
-1 773
-717
94
Total
2 676
0
2 676
-371
-1 773
-717
94
PORTFOLIO ALLOCATION OF ASSETS
Total assets – common portfolio
2 268
0
2 268
-371
-1 343
-717
18
Total assets – corporate portfolio
402
0
402
0
-413
0
70
Total assets – investment option portfolio
6
0
6
-1
-17
0
6
Total
2 676
0
2 676
-371
-1 773
-717
94
LIABILITIES
Financial derivates
438
0
438
-371
-75
-1
2
Total
438
0
438
-371
-75
-1
2
PORTFOLIO ALLOCATION OF LIABILITIES
Total liabilities – common portfolio
436
0
436
-371
-75
-1
0
Total liabilities – corporate portfolio
0
0
0
0
0
0
0
Total liabilities – investment option portfolio
2
0
2
-1
0
0
1
Total
438
0
438
-371
-75
-1
2
30.06.2023 NOK MILLIONS
Related amounts not presented net
Gross financial assets/ liabilities
Gross assets/ liabilities presented net
Book value
Financial instruments
Security in cash
Security in securities
Net amount
ASSETS
Financial derivates
2 675
0
2 675
-1 178
-663
-312
629
Total
2 675
0
2 675
-1 178
-663
-312
629
PORTFOLIO ALLOCATION OF ASSETS
Total assets – common portfolio
2 078
0
2 078
-1 176
0
-312
590
Total assets – corporate portfolio
592
0
592
0
-663
0
36
Total assets – investment option portfolio
5
0
5
-2
0
0
2
Total
2 675
0
2 675
-1 178
-663
-312
629
LIABILITIES
Financial derivates
1 407
0
1 407
-1 178
-44
-991
27
Total
1 407
0
1 407
-1 178
-44
-991
27
PORTFOLIO ALLOCATION OF LIABILITIES
Total liabilities – common portfolio
1 401
0
1 401
-1 176
-38
-991
23
Total liabilities – corporate portfolio
1
0
1
0
0
0
1
Total liabilities – investment option portfolio
5
0
5
-2
-6
0
3
Total
1 407
0
1 407
-1 178
-44
-991
27
31.12.2023 NOK MILLIONS
Related amounts not presented net
Gross financial assets/ liabilities
Gross assets/ liabilities presented net
Book value
Financial instruments
Security in cash
Security in securities
Net amount
ASSETS
Financial derivates
10 365
0
10 365
-1 077
-6 716
-2 755
149
Total
10 365
0
10 365
-1 077
-6 716
-2 755
149
PORTFOLIO ALLOCATION OF ASSETS
Total assets – common portfolio
9 814
0
9 814
-1 076
-6 114
-2 755
100
Total assets – corporate portfolio
527
0
527
0
-578
0
32
Total assets – investment option portfolio
24
0
24
-1
-23
0
17
Total
10 365
0
10 365
-1 077
-6 716
-2 755
149
LIABILITIES
Financial derivates
1 139
0
1 139
-1 077
-62
-5
0
Total
1 139
0
1 139
-1 077
-62
-5
0
PORTFOLIO ALLOCATION OF LIABILITIES
Total liabilities – common portfolio
1 137
0
1 137
-1 076
-62
-5
0
Total liabilities – corporate portfolio
0
0
0
0
0
0
0
Total liabilities – investment option portfolio
1
0
1
-1
0
0
0
Total
1 139
0
1 139
-1 077
-62
-5
0
The purpose of this note is to show the potential effect of netting agreements at KLP; what possibilities KLP has to net bilateral agreements against other counterparties should the latter go bankrupt and the remaining amount if all such netting agreements are materialized. The note shows derivative positions in the financial position statement, and one additional table with information on the different portfolios in the company.
Note 13 SCR ratio
The Solvency II balance sheet includes assets and liabilities at fair value. For assets that have a different value in the accounts change in balance value are added. There are no observable market values for KLP’s insurance liabilities, which are thus calculated by way of a best estimate based on actuarial assumptions. In addition there is a risk margin that is to reflect a third party’s capital costs by taking over these liabilities.
Tier 1 own funds appears from the Solvency II balance sheet and Hybrid Tier 1 securities. Tier 2 own funds consist of subordinated loans, the risk equalization fund and ancillary own funds. The Financial Supervisory Authority of Norway has accepted that KLP’s right to call in further member contribution if necessary, which is laid down in the Company’s articles of association, can be counted as ancillary own funds, the amount corresponding to 2.5 per cent of the Company’s premium reserve. Capital that may be included in Tier 2 own funds is limited upwards to 50 per cent of SCR.
Without the use of the transitional measure on technical provisions the Company’s SCR ratio is 344 per cent, which is well over the Company’s target of at least 150 per cent. With the transitional measure on technical provisions the SCR ratio is 344 per cent.
30.06.2024
30.06.2023
31.12.2023
SOLVENCY II-SCR RATIO
344 %
329 %
346 %
NOK BILLIONS
30.06.2024
30.06.2023
31.12.2023
SIMPLIFIED SOLVENCY II FINANCIAL POSITION STATEMENT
Assets, book value
835
788
786
Added values - hold-to-maturity portfolio/loans and receivables
-11
-18
-9
Added values - other lending
-1
-2
-1
Other added/lesser values
0
0
0
Deferred tax asset
0
0
0
Total assets - solvency II
823
767
776
NOK BILLIONS
30.06.2024
30.06.2023
31.12.2023
SIMPLIFIED SOLVENCY II FINANCIAL POSITION STATEMENT
Best estimate
753
683
702
Risk margin
11
11
11
Hybrid Tier 1 securities/Subordinated loan capital
5
5
5
Other liabilities
8
24
12
Deferred tax liabilities
0
0
0
Total liabilities - solvency II
777
723
731
Excess of assets over liabilities
46
44
45
- Deferred tax asset
0
0
0
- Risk equalization fund
-4
-5
-4
+ Hybrid Tier 1 securities
1
2
1
Tier 1 basic own funds
43
40
42
Total eligible tier 1 own funds
43
40
42
Subordinated loans
3
3
3
Risk equalization fund
4
5
4
Tier 2 basic own funds
7
8
7
Ancillary own funds
15
14
14
Tier 2 ancillary own funds
15
14
14
Deduction for max. eligible tier 2 own funds
-15
-15
-14
Total eligible tier 2 own funds
7
7
7
Deferred tax asset
0
0
0
Total eligible tier 3 own funds
0
0
0
Eligible own funds to meet the solvency capital requirement
50
48
50
Market risk
170
138
142
Counterparty risk
3
3
3
Life risk
126
114
113
Diversification
-63
-54
-55
Operational risk
3
3
3
Loss absorbing capacity of technical provisions
-224
-187
-191
Loss absorbing capacity deferred tax
-1
-2
-1
Solvency capital requirement (SCR)
15
14
14
Absolute floor of the MCR
0
0
0
Linear minimum capital requirement (MCR_linear)
2
2
4
Minimum
4
4
4
Maximum
7
7
6
Minimum capital requirement (MCR)
4
4
4
Eligible own funds to meet the minimum capital requirement