KLP Group
Report for the third quarter of 2023
In brief
- Competitive return in a quarter marked by weak performance in the financial and property markets
- Value-adjusted return on the common portfolio of minus 0.3 per cent in the third quarter and 3.9 per cent in the year to date
- Total profit on the customer portfolio of NOK 16 billion to the end of the third quarter.
KLP – a customer-owned group
The KLP Group is made up of the following companies: Kommunal Landspensjonskasse (KLP) and its subsidiaries KLP Banken, KLP Skadeforsikring, KLP Kapitalforvaltning, KLP Forsikringsservice and KLP Eiendom.
At the end of the third quarter of 2023, the Group had total assets of NOK 972.3 billion, an increase of NOK 72.2 billion in the year to date.
Results for the third quarter of 2023
Kommunal Landspensjonskasse gjensidig forsikringsselskap
The Group's parent company, Kommunal Landspensjonskasse gjensidig forsikringselskap (KLP), offers public-sector occupational pensions to municipalities, county authorities, health enterprises and businesses affiliated to the public sector.
Corporate result
Investment result
KLP has guaranteed to provide customers on public-sector occupational pensions with financial income equivalent to NOK 3.2 billion in the third quarter. Actual financial income amounts to NOK -2.2 billion after property investments have been written down by NOK 3.4 billion. The write-downs on property are due to a higher required rate of return resulting from higher interest rates. KLP thus made a loss (shortfall in returns) from the management of customer funds of NOK 5.4 billion in the third quarter. The investment result amounts to NOK 15.8 (-27.3) billion up to the third quarter. The return on customer funds in the common portfolio was 3.9 per cent for the year to date.
Risk result
The risk result is an indication of whether disability and mortality in the insurance stock is developing as expected.
Through the third quarter there was somewhat lower disability than assumed by KLP, but so far this year disability is higher than expected. The result so far this year related to disability amounts to NOK -313 million.
Mortality has been higher than expected, although the effect was far smaller in the third quarter than in the first half-year. So far this year, the result related to mortality amounts to NOK 606 million.
The risk result related to survivors’ cover amounts to NOK 30 million so far this year. The total risk result thus amounts to NOK 364 million so far this year.
Administration result
The difference between the cost elements within premium income, withdrawals from management reserves and insurance-related operating expenses constitutes the administration result. The Company’s administration result shows a surplus of NOK 176 (56) million so far this year, of which NOK 114 million fell in the third quarter. Insurance-related operating expenses came to NOK 1.1 (1.1) billion so far this year.
Total profit/loss
Total profit/loss to the Company stands at NOK 1.1 (0.5) billion for the year to date. The customer result is NOK 16 (-26.3) billion so far this year.
NOK millions | Customers | Company | Total |
---|---|---|---|
Investment result | 15,642 | 181 | 15,822 |
Risk result | 364 | - | 364 |
Interest guarantee premium | 217 | 217 | |
Administration result | 176 | 176 | |
Net income from investments in the corporate portfolio and other income/expenses in non-technical accounts | 561 | 561 | |
Tax | -264 | -264 | |
Other profit/loss elements | 256 | 256 | |
Profit/loss after Q3 2023 | 16,006 | 1,127 | 17,133 |
Profit/loss after Q3 2022 | -26,327 | 473 | -25,854 |
Financial strength and capital-related matters
KLP’s total assets have increased by NOK 61.5 billion in the year to date and amount to NOK 771.8 billion. The premium reserve increased by NOK 46.3 billion to NOK 564.8 billion in the same period.
The buffer fund amounts to NOK 101.9 billion after the third quarter. The fund can be used to cover the lack of return from the management of customer funds and is thus a financial buffer. A positive interim result to customers of NOK 16 billion also constitutes a buffer.
Without applying transitional rules, the Company’s solvency capital requirement (SCR) is 368 per cent. This is a change of 38 percentage points in the quarter, and is due to a new calculation methodology for longevity and disability risk, which increased cover by 24 percentage points while payments of annual equity contributions accounted for 15 percentage points.
KLP's target is for capital adeqauacy to exceed 150 per cent. Solvency is well above this target and thus enables sound and stable management of customer funds in a multi-year perspective.
Key figures
Per cent | At 30.09.2023 | At 30.09.2022 |
---|---|---|
Return on the common portfolio | 3.9 | -2.6 |
Return incl. value changes in hold-to-maturity bonds and lending | 2.8 | -5.9 |
The returns figures apply to the common portfolio | ||
Capital adequacy, Solvency II | 368 | 341 |
Capital adequacy, Solvency II, with transitional measures | 368 | 341 |
Premium income
Premium income excluding premium reserves received on transfers in amounts to NOK 59.9 (40.2) billion at the end of the third quarter. Of this, premiums related to the regulation of accrued rights amount to NOK 37.5 (20) billion.
Claims/benefits
Pensions paid and other claims, excluding ceded premium reserves, amounted to NOK 19.4 (17.8) billion at the end of the third quarter.
Management of the common portfolio
The assets in the common portfolio totalled NOK 718.2 (671.1) billion:
Assets | At 30.09.2023 | At 30.09.2022 | ||
---|---|---|---|---|
All figures in per cent | Proportion | Return | Proportion | Return |
Equities | 30,9 % | 10,6 % | 29,1 % | -11,9 % |
Short-term bonds | 29,1 % | 2,6 % | 29,1 % | 2,5 % |
Long-term/HTM bonds | 13,4 % | -3,3 % | 15,1 % | 8,8 % |
Lending | 11,5 % | 2,8 % | 12,2 % | 1,7 % |
Property | 10,8 % | 0,9 % | 12,3 % | -10,9 % |
Other financial assets | 4,2 % | 3,1 % | 2,1 % | 0,5 % |
Equities
Total exposure in shares and alternative investments, including equity derivatives, was 30.9 per cent at the end of the third quarter. The total return on shares and alternative investments was minus 1.0 per cent in the quarter. The return on KLP’s global equities was minus 3.0 per cent, while KLP’s Norwegian equity portfolio returned 6.1 per cent in the quarter.
The currency hedging ratio for equities in developed markets and the most liquid currencies in emerging markets was between 50 and 70 per cent. In the third quarter, the Norwegian krone strengthened against the US dollar and the euro, among other currencies. Currency hedging had a positive impact on the return on shares this quarter.
Short-term bonds and money market instruments measured at fair value
Short-term bonds accounted for 10.8 per cent and money-market instruments 4.2 per cent of the assets in the common portfolio at the end of the quarter. Norwegian, Eurozone and US government interest rates all rose during the third quarter. KLP’s global government bond index achieved a currency-hedged return of minus 2.3 per cent in the quarter, while the return on the Norwegian government bond index was minus 0.3 per cent. Global credit margins fell slightly through the quarter. The quarterly return on KLP's global credit bond index was minus 2.1 per cent, while the return on the Norwegian bond index was 1.0 per cent. Short-term bonds produced a total return of minus 0.3 per cent in the third quarter.
The money market return was 1.3 per cent for the quarter.
Bonds measured at amortised cost
Investments in bonds recognised at amortised cost made up around 29.1 per cent of the common portfolio at the end of the quarter. Unrecognised decreases in value in the portfolio amounted to NOK 16.9 billion at the end of the third quarter. The portfolio is well diversified and consists of securities issued by creditworthy borrowers. The return measured at amortised cost in the third quarter was 1.0 per cent.
Property
Property investments, including Norwegian and international property funds, accounted for 13.4 per cent of the common portfolio. Property values in the common portfolio were adjusted downwards by NOK 6.0 billion in the third quarter. The write-downs are based on higher required rates of return due to higher interest rates.
Property investments in the common portfolio achieved a return of minus 3.3 per cent in the year to date. The returns include currency hedging and property funds. There is still uncertainty associated with the effects of the various factors that influence the property market, including interest rates, required rate of return, inflation and costs.
Lending
Lending in the common portfolio totals NOK 81 billion. This is split between NOK 70.9 billion in loans to the public sector, NOK 2.9 billion in secured mortgage loans and NOK 0.2 billion in loans with government guarantees, with the remaining NOK 7 billion made up of direct lending. The lending portfolio is of high quality, with no losses on municipal loans and very modest provisions for losses on mortgage loans. Unrecognised decreases in value in the lending portfolio (fixed-interest loans) totalled NOK 1.7 billion at the end of the quarter. Returns so far this year are 3.7 per cent
Returns on the corporate portfolio
The corporate portfolio covers the placement of owners’ equity and subordinated loans/hybrid Tier 1 and Tier 2 securities.
The corporate portfolio is managed with a moderate-risk long-term investment horizon, with the objective of stable returns. Investments in the corporate portfolio achieved a return of 0.6 per cent in the third quarter, and 2.0 per cent for the year to date. The return in the quarter is affected by write-downs of property investments.
Other matters
The market situation
The market situation for public-sector occupational pensions is stable. We have received notice of termination from two local government customers who have decided to move to another provider. On the corporate side, there are a small number of companies that are considering which pension solution to take in the future and which provider they might want to use.
Special age rules
At the end of August, the Government and public-sector employers’ and employee organisations entered into an agreement on pension rules for persons with special age limits who were born in 1963 or later. The new rules involve a change to the ordinary pension rules that apply to these cohorts. The first pensions under the new rules can be paid in 2025 when the 1963 cohort turns 62. Within KLP, almost 40 per cent of members who are in work have a special age limit. Among other things, the solution entails a gradual shift in the special age limits over time, in line with the proposal presented by the Pensions Committee in its report from 2022. The agreement also states that a process will be initiated to assess the future need for special age limits.
Business areas of the subsidiaries
Non-life insurance
Operating profit before tax was NOK 255 (-49.3) million at the end of the third quarter. The third quarter also yielded a good result, with a profit of NOK 65 (loss of 39) million. The improved performance is mainly due to satisfactory insurance results and reversals of previous years' reserves. Operating costs are also lower than expected.
Premium volume stood at NOK 2,575 million at the end of the third quarter, an increase of NOK 283 million from the position at 31.12.2022. Insurance income has increased by NOK 235 million, or 14.5 per cent, since the same time in 2022, and amounts to NOK 1,863 million. The retail market shows growth of NOK 70 million, or 10.4 per cent, while the public-sector and corporate market shows growth of NOK 165 million, or 17.3 per cent. The solid growth in the public-sector and corporate market is due mainly to substantial premium increases in some high-risk segments.
The insurance result (premiums minus claims paid in 2023), was NOK 252 (314) million at 30.09.2023. Both the property and motor insurance sectors within the retail market produced weak results. Increased material costs resulting from higher inflation are contributing to this trend, but the Company is also seeing an increased claims rate in the motor segment. Over time, the Company's premiums will be adjusted upwards to reflect the increased costs. Storms in August also led to somewhat higher than normal claims rates in these sectors.
No new major claims were reported in connection with ordinary business during the quarter. For the year to date, two claims exceeding NOK 20 million have been reported. Reversal of previous years’ claims is still positive, and this year NOK 105 million has so far been taken to income, equivalent to 4.9 per cent of the reserves at the beginning of the year.
There was one major natural disaster event during the quarter, related to heavy rain with subsequent flooding and water penetration. The total gross claim amount related to this event is estimated at NOK 1.8 billion, of which NOK 1.35 billion is covered by the Norwegian Natural Perils Pool. The Company's share of the natural perils is estimated at NOK 89 million. Reinsurance covers NOK 34 million of the Company's costs. A natural disaster reported earlier in 2023 has also taken a turn for the worse, and the Company's share of this claim is now NOK 50 million, an increase of NOK 5 million.
Key figures for the Company
At 30.09.2023 | At 30.09.2022 | At 31.12.2022 | |
---|---|---|---|
Claims ratio | 78.9 | 104.4 | 98.3 |
Reinsurance ratio | 4.7 | -25.4 | -19 |
Cost ratio | 13.0 | 13.6 | 13.9 |
Total cost ratio | 96.6 | 92.5 | 93.2 |
Net financial income at 30.09.3023 was NOK 185 (-136.9) million, representing a return of 3.3 (minus 2.5) per cent. Returns for the third quarter in isolation were NOK -12 (-24) million, or minus 0.2 (minus 0.4) per cent. So far this year, the equity portfolio has returned 14.2 (minus 16.2) per cent. As of the first half-year, the Company’s investments in interest-bearing funds had a return of 1.8 (minus 7.6) per cent, while long-term bonds
returned 4.4 (2.5) per cent in the same period. The return on the property investments was 0 (10.1) per cent, following a write-down of property values by NOK 26 million this year. The third quarter in isolation saw a return of minus 2.2 per cent on equities, 0.3 per cent on interest-bearing instruments and 2.0 per cent on long-term bonds. Property investments returned minus 3.7 per cent in the quarter.
The Company’s financial position is good, with a solvency capital requirement (SCR) of 246 per cent at the end of the third quarter, compared to 222 per cent at the end of 2022 and 222 per cent after the second quarter of 2023.
Asset and fund management
KLP Kapitalforvaltning AS provides securities management in the KLP Group. It had a total of NOK 715 billion under management at the end of the third quarter, of which NOK 162 billion was for external customers.
The majority of the assets are managed on behalf of KLP and its subsidiaries.
Net subscriptions to the KLP funds were NOK 12.1 billion in the first three quarters of the year, of which NOK 10.8 billion came from external customers. The number of direct unit-holders at the end of the third quarter was 36,901.
KLP Kapitalforvaltning AS made a profit before tax of NOK 42.2 million to 30.09.2023.
Bank
The KLP Banken Group finances mortgages and other credit to individual customers (retail market) as well as loans to municipalities, county municipalities and companies that provide public services (public-sector market). The Bank’s lending business is financed by deposits from private customers and companies, loans from the securities market and owners’ equity. The Bank also manages a substantial volume of lending financed by pension assets in KLP.
At the end of the third quarter, the KLP Banken Group achieved an operating profit before tax of NOK 203.1 (97.5) million, of which the third quarter in isolation accounted for NOK 81.6 (55.0) million. The change is mainly related to increased net interest income in both business areas and reduced losses on financial instruments. Broken down by area, profits for the second quarter were NOK 139.0 (57.8) million in the retail market and NOK 64.1 (39.7) million in the public-sector market.
The KLP Banken Group’s total lending as of 30 September 2023 amounted to NOK 43.1 (42.1) billion. The split between the retail and public-sector markets was NOK 23.7 (23.4) billion and 19.4 (18.7) billion respectively.
KLP Banken manages NOK 2.9 (3.0) billion in mortgage loans and NOK 75.9 (73.8) billion in loans to public-sector borrowers and other businesses on behalf of KLP.
In the year to date, losses and loss provisions in the retail market amounted to NOK 1.0 (-0.1) million. Losses and provisions are mainly in the retail market. Nor were any losses on public-sector lending recognised in the third quarter.
Group
From 2023 onwards, the KLP Group will present its accounts in accordance with the new accounting standard IFRS 17 Insurance Contracts. The new standard takes account account of the fact that KLP is mutually owned, and that the policy-holders for public-sector occupational pensions are entitled to all value creation in the Group. This means that, according to IFRS 17, the Group has no equity and the profit/loss will be zero.
However, the Group has reported equity of minus NOK 3,555 million as of 30.09.2023. This equity arises because policy-holders are entitled to the fair value of all assets and liabilities in the business, but some assets and liabilities are not recognised at fair value. There is then a valuation difference which constitutes equity in a mutual insurance company. The change in valuation difference in the period, NOK 129 million in the third quarter/NOK 86 million so far this year, will then be posted to profit/loss.
The Group's insurance liabilities related to contracts for public-sector occupational pensions amounted to NOK 734 billion at 30.09. This is an increase of NOK 27 billion in the quarter, and NOK 47 billion in the year to date. NOK 20 billion of the growth in the year is due to an increase in the value of assets and liabilities transferred to policy-holders.
Refer also to Note 37 to the 2022 financial statements for a further description of the transition to IFRS 17.
Corporate social responsibility
Labour and skills could constitute a bottleneck in the green transition. This is shown in the report “Enough people?” from KLP and the Norwegian Climate Foundation. The report analyses projections for labour needs in various sectors in Norway. Even with moderate estimates for growth in the “industrial adventure sectors”, heads and hands are a scarce commodity. Healthcare and other sectors also need a bigger workforce, and Norway does not have enough manpower to do everything at the same time. We will have to prioritise the collective resources in our society, and ensure that enough people are trained in the skills that are most needed.
In the third quarter, KLP continued its efforts to establish direct dialogue with Chinese companies in the mining industry. KLP therefore participated in a mineral conference in Chengdu, where the aim was to follow up on mining companies KLP has invested in, and raise topics such as human rights, climate and nature impact directly with the companies.
In the third quarter, KLP Skadeforsikring entered into a partnership to promote sustainable building management and claim prevention in the local government sector.
Change in the Board of Directors
In October, the Deputy Chair of the Board, Ingunn Trosholmen, was appointed State Secretary in the Prime Minister’s office. She took office on 16 October, and stepped down from the Board of KLP at the same time.
Future prospects and events after the end of the quarter
The world is still marked by heightened geopolitical tension and war in Ukraine and the Middle East. Higher inflation and interest rates could pose challenges to the global economy, but KLP has solid financial buffers to withstand financial turbulence. If interest rates are kept at the current levels, conditions are favourable for returns to help to reduce pension costs going forward.
Investment in operational efficiency and unique user experiences
The change programme is currently the most important strategic initiative in KLP. The programme is establishing a new pension platform that will create new and unique user experiences, increase cost efficiency and prepare the business for a new supplementary pension from 2025.
Through the initiative, members and pensioners will be provided with new self-service interfaces to offer individual simulations and guidance, a fully digital application dialogue and access to their own policies. A new case management solution, the ‘Pension System’, will provide for automated processing of applications, time-driven transitions and changes.
The new platform has so far been used on old-age pensions and today's AFP (early retirement) cover. All old-age pension cases are now processed in the new Pension System, and all new applications for AFP will also be included in the new solution. About 70 per cent of all new applications and transitions to old-age pensions are now handled fully automatically. Of all computer-initiated changes, about 60 percent are handled fully automatically. This provides good user experiences and cost-effective case management.
The change programme is now gearing up for the introduction of disability and survivors' pensions into the Pension System. Work is also underway to prepare KLP for a new industry-wide reimbursement solution and a new supplementary pension.
Reserves increased from 01.01.2024
The mortality basis in the Pension Scheme for Hospital Doctors will be strengthened from 01.01.2024 after several years of negative results on longevity in this scheme. The conditions for women in this scheme to re-enter the abour market are also changing. Preliminary calculations indicate that the two changes combined will require an increase of NOK 2.5 billion in premium reserves, equivalent to around 6 per cent of the total premium reserve under the scheme.
The public-sector occupational pension market
Norway was reported to the ESA in 2022 for two matters relating to the public-sector occupational pension market. One case alleges that Norway is providing KLP with unlawful state aid, while the other complaint is that municipalities and health enterprises are breaching the rules for public procurement. Earlier this year it emerged that the Norwegian state, represented by the Ministry of Local Government and District Affairs, had responded to the ESA in a letter rejecting the complaints.
The case is now with the Authority, and no decisions have yet been made. Nor have there been any decisions in the case in which the Norwegian Competition Authority is investigating whether KLP has abused its dominant position. KLP is assisting by providing information and answering questions raised by the Norwegian Competition Authority in its investigations.
Income statement KLP Group
NOTE | NOK MILLIONS | Q3 2023 | Q3 2022 | 01.01.2023 -30.09.2023 | 01.01.2022 -30.09.2022 | 01.01.2022 -31.12.2022 |
---|---|---|---|---|---|---|
3, 5 | Insurance service result | - 1 022 | - 235 | - 956 | 163 | 2 022 |
Net income from investments measured at fair value with changes in P/L | -2 474 | -8 931 | 39 116 | -54 186 | -37 425 | |
Net income from investments not measured at fair value with changes in P/L | 20 | 3 644 | 59 | 8 968 | 8 748 | |
4 | Fair value adjustment investment properties and rental income | -2 394 | 1 267 | -2 456 | 8 310 | 6 558 |
Net credit loss from financial assets not measured at fair value | -234 | 0 | -234 | 0 | 0 | |
Net interest income banking | 119 | 100 | 341 | 259 | 371 | |
Unit holder's value change in consolidated securites funds | 3 891 | 329 | -16 648 | 19 605 | 15 966 | |
Total net income | -1 070 | -3 591 | 20 178 | -17 043 | -5 783 | |
Policyholder's share of changes in fair value of underlying items | 3 361 | 7 170 | -18 585 | 38 513 | 21 992 | |
Other insurance related financial cost | -4 | 14 | 2 | 62 | 49 | |
5 | Net insurance related financial cost | 3 357 | 7 183 | -18 583 | 38 576 | 22 040 |
Net insurance services and financial result | 1 264 | 3 357 | 640 | 21 696 | 18 279 | |
6 | Net costs subordinated loan and hybrid Tier 1 securities | 145 | -236 | -406 | -370 | -169 |
Operating expenses | -264 | -242 | -886 | -806 | -1 159 | |
Other income | 179 | 45 | 196 | 306 | 305 | |
Other expenses | 110 | 19 | -105 | -20 | -25 | |
Pre-tax income | 1 435 | 2 944 | -561 | 20 805 | 17 232 | |
Cost of taxes 1 | -271 | -307 | -1 032 | -690 | -826 | |
Income | 1 164 | 2 637 | -1 592 | 20 115 | 16 405 | |
12 | Actuarial loss and profit on post employment benefit obligations | -47 | 9 | 349 | 74 | 132 |
Tax on items that will not be reclassified to profit or loss | 8 | -1 | -55 | -12 | -17 | |
Items that will not be reclassified to profit or loss | -40 | 8 | 294 | 63 | 115 | |
Revaluation real property for use in own operation | -131 | -24 | -252 | 165 | -43 | |
4 | Currency translation foreign properites | -897 | 397 | 1 573 | 709 | 148 |
Tax on items that will be reclassified to profit or loss | 33 | 6 | 63 | -41 | 11 | |
Items that will be reclassified to income particular specific conditions are met | -995 | 379 | 1 384 | 833 | 116 | |
Total other comprehensive income | -1 035 | 387 | 1 679 | 895 | 231 | |
Total comprehensive income 2 | 129 | 3 024 | 86 | 21 010 | 16 637 | |
1 Unit holders share of taxes in consolidated security funds | -89 | 103 | -293 | -80 | -359 | |
2 From and including 2023, the KLP group will submit accounts according to the new accounting standard IFRS 17 Insurance contracts. The new standard takes into account the fact that KLP is mutually owned, and the policyholders on public occupational pensions are entitled to all value creation in the group. This means that according to IFRS 17 the group has no equity and that the result will be zero. | ||||||
However, the group has reported an equity as of 30.09.2023 of minus NOK 3,555 million. This equity arises as a result of the fact that the policyholders are entitled to the fair value of all assets and liabilities in the business, but certain asset and liability items are not accounted for at fair value. This creates a valuation difference that constitutes equity in a mutual insurance company. The period's change in valuation difference, NOK 129 million in the third quarter/NOK 86 million so far this year, will thus appear as a result. |
Financial position statement KLP Group
NOTE | NOK MILLIONS | 30.09.2023 | 30.09.2022 | 31.12.2022 |
---|---|---|---|---|
Deferred tax assets | 25 | 54 | 48 | |
Other intangible assets | 1 300 | 979 | 1 049 | |
Tangible fixed assets | 2 341 | 2 859 | 2 633 | |
Investments in associated companies and joint venture | 5 969 | 5 784 | 5 456 | |
4, 9 | Investment property | 91 957 | 96 889 | 93 992 |
5 | Reinsurance contract assets | 738 | 738 | 736 |
7, 9 | Fixed income securitites and other debt instruments at fair value | 386 448 | 180 765 | 181 802 |
7 | Fixed income securitites and other debt instruments at amortized costs | 2 226 | 199 984 | 198 752 |
7, 9 | Lending local government, enterprises & retail customers at fair value through profit / loss | 78 825 | 0 | 0 |
7 | Lending local government, enterprises & retail customers at amortized costs | 44 473 | 121 519 | 121 360 |
7, 9 | Equity capital instruments at fair value through profit/loss | 338 407 | 278 379 | 282 399 |
7, 9 | Financial derivatives | 3 894 | 1 613 | 6 820 |
7 | Receivables | 12 675 | 20 080 | 1 810 |
Cash and bank deposits | 3 068 | 3 500 | 3 321 | |
TOTAL ASSETS | 972 345 | 913 144 | 900 178 | |
7, 8 | Hybrid Tier 1 securities | 1 470 | 1 650 | 1 428 |
7, 8 | Subordinated loan capital | 3 271 | 3 162 | 3 147 |
12 | Pension obligations | 398 | 841 | 815 |
5 | Insurance obligations with the right to residual value | 733 875 | 670 366 | 686 780 |
5 | Other insurance liabilities | 3 612 | 3 370 | 3 181 |
7, 8 | Covered bonds issued | 30 661 | 31 445 | 32 430 |
7, 8 | Debt to credit institutions | 3 674 | 3 670 | 6 683 |
7, 8 | Liabilities to and deposits from customers | 14 351 | 13 607 | 13 779 |
7 | Financial derivatives | 5 060 | 21 989 | 3 158 |
Deferred tax | 1 084 | 1 535 | 1 153 | |
14 | Other current liabilities | 15 592 | 21 911 | 4 343 |
Equity | -3 555 | 12 823 | 8 450 | |
Unit holders`s interest in consolidated securites funds | 162 855 | 126 774 | 134 831 | |
TOTAL EQUITY AND LIABILITIES | 972 345 | 913 144 | 900 178 | |
Contingent liabilities | 32 981 | 34 188 | 31 083 |
Changes in owners’ equity KLP Group
2023 NOK MILLIONS | Equity |
---|---|
Owners’ equity 31 December 2022 | 8 450 |
Change of principle 01.01.2023, IFRS 9 1 | - 12 037 |
Owners’ equity 1 January 2023 | - 3 587 |
Income | - 1 592 |
Items that will not be reclassified to income | 294 |
Items that will be reclassified to income later when particular conditions are met | 1 384 |
Total other comprehensive income | 1 679 |
Total comprehensive income | 86 |
Other changes | - 55 |
Owners’ equity 30 September 2023 | - 3 555 |
2022 NOK MILLIONS | Equity |
---|---|
Owners’ equity 31 December 2021 | 40 732 |
Change of principle 01.01.2022, IFRS 17 1 | - 48 918 |
Owners’ equity 1 January 2022 | - 8 186 |
Income | 20 115 |
Items that will not be reclassified to income | 63 |
Items that will be reclassified to income later when particular conditions are met | 833 |
Total other comprehensive income | 895 |
Total comprehensive income | 21 010 |
Owners’ equity 30 September 2022 | 12 823 |
2022 NOK MILLIONS | Equity |
---|---|
Owners’ equity 31 December 2021 | 40 732 |
Change of principle 01.01.2022, IFRS 17 1 | - 48 918 |
Owners’ equity 1 January 2022 | - 8 186 |
Income | 16 405 |
Items that will not be reclassified to income | 115 |
Items that will be reclassified to income later when particular conditions are met | 116 |
Total other comprehensive income | 231 |
Total comprehensive income | 16 637 |
Owners’ equity 31 December 2022 | 8 450 |
1 For more information see the annual report 2022, note 37, points 37.1.11 and 37.2.5 Transitional effects. |
Statement of cashflowKLP Group
NOK MILLIONS | 01.01.2023 -30.09.2023 | 01.01.2023 -30.06.2023 | 01.01.2023 -31.03.2023 | 01.01.2022 -31.12.2022 | 01.01.2022 -30.09.2022 |
---|---|---|---|---|---|
Net cash flow from operational activities | -14 051 | -3 581 | 116 | 36 130 | 42 855 |
Net cash flow from investment activities 1 | -351 | -252 | -113 | -346 | -250 |
Net cash flow from financing activities 2 | 14 149 | 3 812 | -347 | -35 851 | -42 493 |
Net changes in cash and bank deposits | -254 | -21 | -344 | -66 | 113 |
Holdings of cash and bank deposits at start of period | 3 321 | 3 321 | 3 321 | 3 388 | 3 388 |
Holdings of cash and bank deposits at end of period | 3 068 | 3 301 | 2 978 | 3 321 | 3 500 |
1 Payments on the purchase of tangible fixed assets. | |||||
2 Net receipts of owners’ equity contribution, rising of new loans and repayment of debt, in addition to payments from unit holders in consolidated security funds. |
Notes to the financial statementKLP Group
Note 1 Accounting principles –and estimates
Accounting principles
The financial statements in this interim report show the Kommunal Landspensjonskasse (KLP) group financial statements and parent company financial statements for the period 01.01.2023 – 30.09.2023. The accounts have not been audited.
That part of the interim report that relates to the Group financial statements has been prepared in accordance with IAS 34 Interim financial Reporting.
The accounting standard IFRS 17 Insurance contracts entered into force for the financial year which started on 1st January 2023, and has been adopted by the Group. IFRS 17 requires comparative figures for 2022, so the implementation effect of this standard of minus NOK 48.9 billion after tax, was posted to Group equity from 01.01.2022.
As a result of IFRS 17 being implemented, the voluntary exemption from using IFRS 9 Financial instruments for insurance-based business also ceases. KLP used this exception in the consolidated accounts, and has thus implemented IFRS 9 from and including 1st January 2023. IFRS 9 does not require comparative figures, so the implementation effect of this standard of minus NOK 12.0 billion was posted to Group equity from 01.01.2023. Final figures for the implementation effect for IFRS 9 have been reduced by NOK 1.6 billion from our preliminary estimates given in the annual report for 2022. The change reflects a change in measurement method. For more information on the accounting principles associated with these standards, and the transitional effects, refer to the Group’s annual report for 2022, Note 37.
No other changes have been made to the accounting principles that affect the interim financial statements as of 30.09.2023. Refer to the Group’s annual report for 2022 for a more detailed description of accounting principles.
The interim financial statements do not contain all the information required for complete annual financial statements, and this interim report should be read in conjunction with the annual financial statements for 2022. The annual report can be retrieved from www.klp.no.
Accounting estimates
In preparing the interim financial statements, we have exercised discretion and used estimates and assumptions that affect the accounting figures. Actual figures may differ from the estimates used.
The measurement of insurance contracts under IFRS 17 uses a number of new parameters that are fraught with considerable uncertainty. The most important for the various business areas are:
Life insurance activities
- All cash flows arising from the insurance contracts that are within the contract limit are included in the measurement of the insurance contract. Future cash flows are calculated using assumptions of future annual wage growth/adjustment derived from a projection of the NAM (Norwegian Aggregate Model). The model produces a macro projection of key economic variables year by year based on the economic situation at the measurement date.
- The cash flow calculations use best estimates of mortality and disability.
- The cash flows are discounted with an interest rate curve that takes account of the time value of money and any financial risk that is not included in the estimated cash flows. The interest rate curve is based on the EIOPA interest rate curve with an illiquidity mark-up.
- The risk adjustment for non-financial risk is based on the risk appetite in the life insurance business and a 95% confidence level, and amounts to 7.77% of the insurance liability in 2023.
Non-life insurance activities
- The claims provisions are estimated from the company’s historical payment patterns.
- The claims provisions are discounted with an interest rate curve that takes account of the time value of money and any financial risk that is not included in the estimated payments. The interest rate curve is based on the EIOPA interest rate curve with an illiquidity mark-up.
Insurance income under IFRS 17 corresponds to pro-rata premiums earned, adjusted for seasonal variations.
- Seasonal variations are estimated from the historical variation in the company’s history of claims received through the year.
Risk adjustment has also been introduced.
- The risk adjustment is derived from the company’s risk appetite.
- The risk adjustment represents an addition to technical provisions so there is a 75% probability that they will be sufficient to cover all insurance obligations.
- The risk adjustment for non-financial risk is based on the risk appetite in the non-life insurance business and a 75% confidence level, and amounts to 4.3 % of the insurance liability in 2023.
For more information, refer to the Group’s annual financial statements for 2022, Note 37.
Note 2 Segment information
NOK MILLIONS | Group pensions pub. sect. & group life | Non-life insurance | Banking | Asset management | ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
01.01.2023 -30.09.2023 | 01.01.2022 -30.09.2022 | 01.01.2022 -31.12.2022 | 01.01.2023 -30.09.2023 | 01.01.2022 -30.09.2022 | 01.01.2022 -31.12.2022 | 01.01.2023 -30.09.2023 | 01.01.2022 -30.09.2022 | 01.01.2022 -31.12.2022 | 01.01.2023 -30.09.2023 | 01.01.2022 -30.09.2022 | 01.01.2022 -31.12.2022 | |
Result from insurance services | -1 341 | -272 | 1 374 | 306 | 343 | 457 | 0 | 0 | 0 | 0 | 0 | 0 |
Net financial income from investments | 19 845 | -17 285 | -7 050 | 189 | -137 | -91 | 337 | 218 | 345 | 10 | -6 | 0 |
Policyholder's share of changes in fair value of underlying items | -18 585 | 40 460 | 23 494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other insurance related financial cost | 0 | 0 | 0 | 2 | 62 | 49 | 0 | 0 | 0 | 0 | 0 | 0 |
Unit holder's value change in consolidated security funds | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total income | -81 | 22 903 | 17 818 | 497 | 268 | 414 | 337 | 218 | 345 | 10 | -6 | 0 |
Net costs subordinated loan and hybrid Tier 1 securities | -406 | -370 | -169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating expenses | 0 | -1 | -1 | -247 | -221 | -310 | -197 | -177 | -245 | -393 | -464 | -602 |
Other income | 166 | 398 | 482 | 5 | 2 | 7 | 68 | 62 | 84 | 424 | 451 | 607 |
Other expenses | 295 | -7 | -8 | 0 | 0 | 0 | -5 | -5 | -4 | 0 | 0 | 0 |
Pre-tax income | -25 | 22 924 | 18 122 | 255 | 49 | 111 | 203 | 97 | 180 | 42 | -19 | 5 |
Cost of taxes | -183 | -42 | -115 | -73 | -12 | -53 | -2 | 5 | -17 | -11 | 5 | -2 |
Income | -208 | 22 882 | 18 007 | 182 | 37 | 59 | 201 | 102 | 163 | 32 | -14 | 3 |
Total other comprehensive income | 294 | 63 | 115 | 38 | 6 | 19 | 14 | 3 | 11 | 28 | 6 | 11 |
Total comprehensive income | 86 | 22 944 | 18 122 | 220 | 43 | 77 | 216 | 106 | 174 | 59 | -8 | 14 |
Assets | 749 614 | 720 883 | 709 219 | 6 672 | 6 166 | 6 109 | 49 403 | 49 369 | 50 511 | 612 | 594 | 635 |
Liabilities | 753 167 | 705 958 | 699 115 | 4 083 | 3 831 | 3 739 | 46 271 | 46 472 | 47 544 | 160 | 223 | 241 |
NOK MILLIONS | Other | Eliminations | Total | ||||||
---|---|---|---|---|---|---|---|---|---|
01.01.2023 -30.06.2023 | 01.01.2022 -30.06.2022 | 01.01.2022 -31.12.2022 | 01.01.2023 -30.06.2023 | 01.01.2022 -30.06.2022 | 01.01.2022 -31.12.2022 | 01.01.2023 -30.06.2023 | 01.01.2022 -30.06.2022 | 01.01.2022 -31.12.2022 | |
Result from insurance services | 0 | 0 | 0 | 79 | 92 | 191 | -956 | 163 | 2 022 |
Net financial income from investments | 0 | 0 | 0 | 16 445 | -19 438 | -14 953 | 36 826 | -36 648 | -21 749 |
Policyholder's share of changes in fair value of underlying items | 0 | 0 | 0 | 0 | -1 947 | -1 502 | -18 585 | 38 513 | 21 992 |
Other insurance related financial cost | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 62 | 49 |
Unit holder's value change in consolidated security funds | 0 | 0 | 0 | -16 648 | 19 605 | 15 966 | -16 648 | 19 605 | 15 966 |
Total income | 0 | 0 | 0 | -124 | -1 688 | -298 | 640 | 21 695 | 18 279 |
Net costs subordinated loan and hybrid Tier 1 securities | 0 | 0 | 0 | 0 | 0 | 0 | -406 | -370 | -169 |
Operating expenses | -9 | -8 | -11 | -40 | 64 | 9 | -886 | -806 | -1 159 |
Other income | 9 | 9 | 12 | -477 | -616 | -887 | 196 | 306 | 305 |
Other expenses | 0 | 0 | 0 | -395 | -8 | -13 | -105 | -20 | -25 |
Pre-tax income | 1 | 1 | 2 | -1 036 | -2 248 | -1 189 | -561 | 20 805 | 17 232 |
Cost of taxes | 0 | 0 | 0 | -763 | -645 | -639 | -1 032 | -690 | -826 |
Income | 0 | 1 | 1 | -1 799 | -2 893 | -1 828 | -1 592 | 20 115 | 16 405 |
Total other comprehensive income | 1 | 0 | 0 | 1 304 | 818 | 76 | 1 679 | 895 | 231 |
Total comprehensive income | 1 | 1 | 2 | -496 | -2 075 | -1 753 | 86 | 21 010 | 16 637 |
Assets | 10 | 9 | 11 | 166 034 | 136 120 | 133 694 | 972 345 | 913 144 | 900 178 |
Liabilities | 2 | 2 | 3 | 172 219 | 143 834 | 141 085 | 975 901 | 900 320 | 891 728 |
The KLP Group’s business is divided into the five areas: Group pensions public sector & group life, non-life insurance, banking, asset management and other. All business is directed towards customers in Norway.
PUBLIC SECTOR OCCUPATIONAL PENSION AND GROUP LIFE
Kommunal Landspensjonskasse offers group public sector occupational pensions.
NON-LIFE INSURANCE
KLP Skadeforsikring AS offers property and personal injury products to employers within the public and private sectors. In addition a broad specter of standard insurance products is offered to the the retail market.
BANKING
KLP’s banking business embraces the companies KLP Banken AS and its wholly-owned subsidiaries: KLP Kommunekreditt AS and KLP Boligkreditt AS. The banking business covers services such as deposits and lending to the retail market, credit cards, as well as lending with public sector guarantee.
ASSET MANAGEMENT
Asset management is offered from the company KLP Kapitalforvaltning AS. The company offers a broad selection of securities mutual funds both to retail customers and to institutional customers. The securities management has a socially responsible profile.
OTHER
Other segments comprises KLP Forsikringsservice AS which offers a broad specter of services to local authority pension funds.
Note 3 Insurance service result
NOK MILLIONS | Q3 2023 | Q3 2022 | 01.01.2023 -30.09.2023 | 01.01.2022 -30.09.2022 | 01.01.2022 -31.12.2022 |
---|---|---|---|---|---|
Insurance income | -186 | 571 | 1 637 | 2 435 | 8 333 |
Insurance service expenses | -810 | -1 221 | -2 505 | -2 686 | -6 729 |
Reinsurance income (+)/ cost (-) | -26 | 415 | -88 | 414 | 418 |
Insurance service result | -1 022 | -235 | -956 | 163 | 2 022 |
Note 4 Investment property
NOK MILLIONS | Q3 2023 | Q3 2022 | 01.01.2023 -30.09.2023 | 01.01.2022 -30.09.2022 | 01.01.2022 -31.12.2022 |
---|---|---|---|---|---|
Net rental income | 1 053 | 814 | 2 862 | 2 360 | 3 219 |
Net value adjustment | -3 447 | 454 | -5 318 | 5 951 | 3 338 |
Net income from investment properties | -2 394 | 1 267 | -2 456 | 8 310 | 6 558 |
Currency translate foreign properites (taken to other comprehensive income) | -897 | 397 | 1 573 | 709 | 148 |
Net income from investment properties included currency translate | - 3 290 | 1 665 | - 883 | 9 020 | 6 706 |
NOK MILLIONS | 30.09.2023 | 30.09.2022 | 31.12.2022 |
---|---|---|---|
Investment property 01.01. | 93 992 | 89 535 | 89 535 |
Value adjustment, including currency translation | - 3 745 | 6 660 | 3 486 |
Net additions | 1 744 | 719 | 991 |
Other changes | - 34 | - 25 | - 20 |
Investment property | 91 957 | 96 889 | 93 992 |
Note 5 Technical provisions
From and including 2023, the group reports insurance liabilities according to IFRS 17. The standard requires comparison figures one year back, so that the opening balance according to the new standard will be 01.01.2022.
The transition from the insurance liabilities according to previous rules to new rules is shown below:
NOK MILLIONS | |
---|---|
Insurance liabilites linked to insurance contracts with the right to residual value | |
Earned pension benefits with the agreement's calculation basis and basic interest (gross premium reserve) 31/12/2021 | 486 277 |
Administration reserve and reserve related to incurreed,but not reported claims and reserves related to reported, but not setteled claims | -18 737 |
Net premium reserve 31.12.2021 | 467 540 |
Net move of earned premiereserves 01.01.2022 | -3 318 |
Earned pension benefits with the insurance contracts calculation basis and base rate (net premium reserve) | 464 222 |
Earned pension benefits with best estimate calculation basis and discount curve for IFRS 17 | 403 400 |
Cash flows related to future premiums and associated accrual of pension benefits and other cash flows within the boundary of the contracts with best estimate calculation basis, salary growth curve and cash discount curve for IFRS 17* | -30 089 |
Premiumfund balance | 41 006 |
Best estimate pension liabilities 01.01.2022 before risk adjustment | 414 317 |
Risk adjustment | 35 107 |
Best estimate pension liabilites 01.01.2022 including risk adjustment | 449 424 |
Residual value | 248 260 |
Insurance liablities | 697 684 |
* Other cash flows consist of cost premiums, costs, interest guarantee premiums, equity grants and contributions to premium funds |
NOK MILLIONS | |||
---|---|---|---|
Other insurance liabilities | LRC* | LIC* | LIC Reinsurance |
Provision 31.12.2021/01.01.2022 | 236 | 2 382 | 335 |
Effect of seasonal variation | 9 | 0 | 0 |
Discounting | 0 | -134 | -7 |
Provision 01.01.2022 before risk adjustment | 245 | 2 248 | 328 |
Risik adjustment | 0 | 95 | 13 |
Provision 01.01.2022 including risk adjustment | 245 | 2 343 | 341 |
LRC = Liability for remaining coverage | |||
LIC = Liability for incurred claims |
NOK MILLIONS | Estimates of present value of future cash flows | Risk adjustment for non financial risk | Residual value | Total |
---|---|---|---|---|
Insurance obligations with the right to residual value 1 January 2023 | 322 226 | 27 304 | 337 250 | 686 780 |
Changes that realte to current services | ||||
Change in risk adjustment for non-financial risk for risk expired | 1 303 | 1 303 | ||
Experience adjustment not related to future service | 38 | 38 | ||
Insurance service result | 38 | 1 303 | 1 341 | |
Change in risk adjustment for non-financial risk at the start of the period | -2 257 | 2 257 | 0 | |
Accured interest | 10 210 | 794 | -11 004 | 0 |
Released cash flows | -10 381 | -10 381 | ||
Changes in estimates related to future service | 32 307 | 2 511 | -34 819 | 0 |
Change due to changes in discount curve | -41 739 | -3 244 | 44 983 | 0 |
Result addes to policyholders' residual value | 28 965 | 28 965 | ||
Insurance related financial cost | -9 602 | -2 197 | 30 384 | 18 585 |
Premium | 1 024 | 0 | 0 | 1 024 |
Claims and other insurance service expenses (incl. Investmentcomponents) | 26 082 | 0 | 0 | 26 082 |
Total cash flows | 27 106 | 0 | 0 | 27 106 |
Other changes | 0 | 0 | 64 | 64 |
Insurance obligations with the right to residual value 30 September 2023 | 339 768 | 26 410 | 367 697 | 733 875 |
Liability for incurred claims (LIC) | ||||
---|---|---|---|---|
NOK MILLIONS | Estimates of present value of future cash flows | Risk adjustment for non-financial risk | Liabilities for remaining coverage | Total |
Other insurance liabilities 1 January 2023 | 2 790 | 115 | 276 | 3 181 |
Insurance income | 0 | 0 | -1 864 | -1 864 |
Claims | 1 498 | 61 | 0 | 1 559 |
Expenses | 115 | 4 | 0 | 119 |
Other movements realted to current service | -25 | 0 | -25 | |
Changes that relate to past service | -151 | -33 | 0 | -184 |
Insurance service expenses | 1 462 | 8 | 0 | 1 470 |
Insurance service result | 1 462 | 8 | -1 864 | -394 |
Insurance related financial cost | 13 | 3 | 0 | 16 |
Premium | -1 367 | 0 | -1 367 | |
Claims and other insurance service expenses | 0 | 0 | 2 182 | 2 182 |
Total cash flows | -1 367 | 0 | 2 182 | 815 |
Other changes | -6 | 0 | -1 | -6 |
Other insurance liabilities 30 September 2023 | 2 892 | 125 | 595 | 3 612 |
Liability for incurred claims (LIC) | ||||
---|---|---|---|---|
NOK MILLIONS | Estimates of present value of future cash flows | Risk adjustment for non-financial risk | Liabilities for remaining coverage | Total |
Reinsurance contracts assets 1 January 2023 | 705 | 30 | 0 | 736 |
Premium paid - reinsurance | 0 | 0 | -122 | -122 |
Recoveries of incurred claims and other insurance service expenses | 88 | 5 | 0 | 93 |
Reinsurance expenses -related to past service | -54 | -5 | 0 | -59 |
Insurance service expenses | 34 | 0 | 0 | 34 |
Insurance service result | 34 | 0 | -122 | -88 |
Insurance related financial cost | 10 | 8 | 0 | 18 |
Premium | -55 | 0 | 154 | 99 |
Total cash flows | -55 | 0 | 154 | 99 |
Other changes | -27 | 0 | 0 | -27 |
Reinsurance contracts assets 30 September 2023 | 667 | 38 | 32 | 738 |
NOK MILLIONS | Insurance obligation with the right to residual value | Other insurance liabilities | Reinsurance | Intercompany eliminations | Total |
---|---|---|---|---|---|
Specification of P/L items per product group Q3 2023 | |||||
Insurance service result | -1 341 | 394 | -88 | 79 | -956 |
Net insurance related financial cost | -18 585 | -16 | 18 | 0 | -18 583 |
NOK MILLIONS | Estimates of present value of future cash flows | Risk adjustment for non financial risk | Residual value | Total |
---|---|---|---|---|
Insurance obligations with the right to residual value 1 January 2022 | 414 317 | 35 107 | 248 260 | 697 685 |
Changes that realte to current services | 0 | 0 | 0 | 0 |
Change in risk adjustment for non-financial risk for risk expired | 0 | 398 | 0 | 398 |
Experience adjustment not related to future service | -126 | 0 | 0 | -126 |
Insurance service result | -126 | 398 | 0 | 272 |
Change in risk adjustment for non-financial risk at the start of the period | 0 | 0 | 0 | 0 |
Accured interest | 5 234 | 444 | -5 678 | 0 |
Released cash flows | -8 045 | 0 | 0 | -8 045 |
Changes in estimates related to future service | 1 294 | 110 | -1 404 | 0 |
Change due to changes in discount curve | -113 502 | -9 618 | 123 120 | 0 |
Result addes to policyholders' residual value | 0 | 0 | -32 415 | -32 415 |
Insurance related financial cost | -115 020 | -9 064 | 83 624 | -40 460 |
Premium | 41 975 | 0 | 0 | 41 975 |
Claims and other insurance service expenses (incl. Investmentcomponents) | -29 105 | 0 | 0 | -29 105 |
Total cash flows | 12 870 | 0 | 0 | 12 870 |
Insurance obligations with the right to residual value 30 September 2022 | 312 041 | 26 441 | 331 884 | 670 366 |
Liability for incurred claims (LIC) | ||||
---|---|---|---|---|
NOK MILLIONS | Estimates of present value of future cash flows | Risk adjustment for non-financial risk | Liabilities for remaining coverage | Total |
Other insurance liabilities 1 January 2022 | 2 266 | 95 | 225 | 2 586 |
Insurance income | 0 | 0 | -1 629 | -1 629 |
Claims | 1 650 | 64 | 0 | 1 713 |
Expenses | 117 | 4 | 0 | 122 |
Other movements realted to current service | 0 | -21 | 0 | -21 |
Changes that relate to past service | -89 | -25 | 0 | -114 |
Insurance service expenses | 1 678 | 22 | 0 | 1 700 |
Insurance service result | 1 678 | 22 | -1 629 | 71 |
Insurance related financial cost | -59 | -5 | 0 | -64 |
Premium | -1 152 | 0 | 0 | -1 152 |
Claims and other insurance service expenses | 0 | 0 | 1 941 | 1 941 |
Total cash flows | -1 152 | 0 | 1 941 | 789 |
Other changes | -2 | 0 | -11 | -13 |
Other insurance liabilities 30 September 2022 | 2 732 | 112 | 526 | 3 370 |
Liability for incurred claims (LIC) | ||||
---|---|---|---|---|
NOK MILLIONS | Estimates of present value of future cash flows | Risk adjustment for non-financial risk | Liabilities for remaining coverage | Total |
Reinsurance contracts assets 1 January 2022 | 328 | 13 | -1 | 340 |
Premium paid - reinsurance | 0 | 0 | -73 | -73 |
Recoveries of incurred claims and other insurance service expenses | 463 | 21 | 0 | 484 |
Reinsurance expenses -related to past service | 6 | -4 | 0 | 3 |
Insurance service expenses | 470 | 17 | 0 | 487 |
Insurance service result | 470 | 17 | -73 | 414 |
Insurance related financial cost | -1 | 0 | 0 | -1 |
Premium | 0 | 0 | 98 | 98 |
Repayents | -92 | 0 | 0 | -92 |
Total cash flows | -92 | 0 | 98 | 6 |
Other changes | -21 | 0 | 0 | -21 |
Reinsurance contracts assets 30 September 2022 | 684 | 31 | 24 | 739 |
NOK MILLIONS | Insurance obligation with the right to residual value | Other insurance liabilities | Reinsurance | Intercompany eliminations | Total |
---|---|---|---|---|---|
Specification of P/L items per product group Q3 2022 | |||||
Insurance service result | -272 | -71 | 414 | 92 | 163 |
Insurance related financial cost | 40 460 | 64 | -1 | -1 947 | 38 576 |
NOK MILLIONS | Estimates of present value of future cash flows | Risk adjustment for non financial risk | Residual value | Total |
---|---|---|---|---|
Insurance obligations with the right to residual value 1 January 2022 | 414 317 | 35 107 | 248 260 | 697 685 |
Changes that realte to current services | 0 | 0 | 0 | 0 |
Change in risk adjustment for non-financial risk for risk expired | 0 | 167 | 0 | 167 |
Experience adjustment not related to future service | -1 541 | 0 | 0 | -1 541 |
Insurance service result | -1 541 | 167 | 0 | -1 374 |
Change in risk adjustment for non-financial risk at the start of the period | 0 | 0 | 0 | 0 |
Accured interest | 7 055 | 598 | -7 653 | 0 |
Released cash flows | -10 456 | 0 | 0 | -10 456 |
Changes in estimates related to future service | 2 689 | 228 | -2 917 | 0 |
Change due to changes in discount curve | -103 802 | -8 796 | 112 597 | 0 |
Result addes to policyholders' residual value | 0 | 0 | -13 038 | -13 038 |
Insurance related financial cost | -104 513 | -7 970 | 88 990 | -23 494 |
Premium | 53 502 | 0 | 0 | 53 502 |
Claims and other insurance service expenses (incl. Investmentcomponents) | -39 539 | 0 | 0 | -39 539 |
Total cash flows | 13 963 | 0 | 0 | 13 963 |
Insurance obligations with the right to residual value 31 December 2022 | 322 226 | 27 304 | 337 250 | 686 780 |
Liability for incurred claims (LIC) | ||||
---|---|---|---|---|
NOK MILLIONS | Estimates of present value of future cash flows | Risk adjustment for non-financial risk | Liabilities for remaining coverage | Total |
Other insurance liabilities 1 January 2022 | 2 266 | 95 | 225 | 2 586 |
Insurance income | 0 | 0 | -2 200 | -2 200 |
Claims | 2 068 | 80 | 0 | 2 148 |
Expenses | 153 | 5 | 0 | 159 |
Other movements realted to current service | 0 | -31 | 0 | -31 |
Changes that relate to past service | -84 | -30 | 0 | -113 |
Insurance service expenses | 2 138 | 25 | 0 | 2 162 |
Insurance service result | 2 138 | 25 | -2 200 | -38 |
Insurance related financial cost | -44 | -5 | 0 | -48 |
Premium | 0 | 0 | 0 | 0 |
Claims and other insurance service expenses | -1 570 | 0 | 2 265 | 694 |
Total cash flows | -1 570 | 0 | 2 265 | 694 |
Other changes | -1 | 0 | -13 | -13 |
Other insurance liabilities 31 December 2022 | 2 790 | 115 | 276 | 3 181 |
Liability for incurred claims (LIC) | ||||
---|---|---|---|---|
NOK MILLIONS | Estimates of present value of future cash flows | Risk adjustment for non-financial risk | Liabilities for remaining coverage | Total |
Reinsurance contracts assets 1 January 2022 | 328 | 13 | -1 | 340 |
Premium paid - reinsurance | 0 | 0 | -97 | -97 |
Recoveries of incurred claims and other insurance service expenses | 475 | 21 | 0 | 497 |
Reinsurance expenses -related to past service | 23 | -4 | 0 | 19 |
Insurance service expenses | 498 | 17 | 0 | 515 |
Insurance service result | 498 | 17 | -97 | 418 |
Insurance related financial cost | 0 | 0 | 0 | 0 |
Premium | 0 | 0 | 98 | 98 |
Repayments | -122 | 0 | 0 | -122 |
Total cash flows | -122 | 0 | 98 | -24 |
Other changes | 1 | 0 | 0 | 1 |
Reinsurance contracts assets 31 Decemeber 2022 | 705 | 30 | 0 | 736 |
NOK MILLIONS | Insurance obligation with the right to residual value | Other insurance liabilities | Reinsurance | Intercompany eliminations | Total |
---|---|---|---|---|---|
Specification of P/L items per product group Q4 2022 | |||||
Insurance service result | 1 374 | 38 | 418 | 191 | 2 022 |
Insurance related financial cost | 23 494 | 48 | 0 | -1 502 | 22 040 |
Important assumptions
Discount curve for IFRS 17
Expected cash flows from the insurance contracts will mature at various times in the future.
The future cash flows are therefore discounted to the value on the balance sheet date with an interest rate curve that is determined on the balance sheet date.
The discount curve for IFRS 17 is generally determined according to the same principles as the curve EIOPA calculates for Solvency II purposes.
The main difference is that EIOPA's estimate for volatility adjustment is replaced with an estimate for the illiquidity spread in the bond market, and this is calibrated to the illiquidity degree of the KLP's obligation.
Selected values of discounting curves for IFRS 17 are listed below:
Year | 30.09.2023 | 30.09.2022 | 31.12.2022 |
---|---|---|---|
1 | 5.7% | 4.3% | 4.2% |
2 | 5.3% | 4.0% | 4.0% |
3 | 4.8% | 4.0% | 3.9% |
4 | 4.5% | 4.0% | 3.8% |
5 | 4.4% | 4.0% | 3.9% |
10 | 4.7% | 4.3% | 4.3% |
15 | 4.3% | 4.0% | 4.0% |
25 | 3.8% | 3.7% | 3.7% |
50 | 3.5% | 3.5% | 3.5% |
75 | 3.5% | 3.5% | 3.5% |
100 | 3.5% | 3.5% | 3.5% |
Salary growth curve
Future cash flows within the contract boundary are calculated with assumptions about annual future salary growth/regulation as stated in the table below.
The salary growth curve is projected by the NAM model (Norwegian aggregate model), which makes a macro projection of key economic figures (salary growth, inflation, etc.) year by year.
Year | 30.09.2023 | 30.09.2022 | 31.12.2022 |
---|---|---|---|
1 | 5.3% | 3.3% | 4.5% |
5 | 4.8% | 4.8% | 4.3% |
10 | 3.8% | 4.1% | 3.8% |
15 | 3.4% | 3.8% | 3.3% |
25 | 3.3% | 3.4% | 3.4% |
50 | 3.5% | 3.4% | 3.4% |
80 | 3.5% | 3.4% | 3.4% |
Sensitivity - the discount curve according to IFRS 17
For insurance contracts with a right to residual value, interest rate changes will have a major impact on the best estimate of the pension liabilites
NOK MILLIONS | |
---|---|
Best estimate pension liability | |
Calculated with the interest rate curve as of 30.09 | 337 863 |
All interest rates in the discount rate curve are increased by 0.5% points | 234 169 |
All interest rates in the discount rate curve are reduced by 0.5% points | 498 544 |
Note 6 Subordinated loans and perpetual hybrid tier 1 securities
NOK MILLIONS | Q3 2023 | Q3 2022 | 01.01.2023 -30.09.2023 | 01.01.2022 -30.09.2022 | 01.01.2022 -31.12.2022 |
---|---|---|---|---|---|
SUBORDINATED LOANS | |||||
Interest costs | -35 | -35 | -118 | -99 | -131 |
Value changes | 111 | -102 | -208 | -190 | -143 |
Net costs subordinated loans | 76 | -136 | -326 | -289 | -274 |
PERPETUAL HYBRID TIER 1 SECURITIES | |||||
Interest costs | -20 | -20 | -58 | -56 | -72 |
Value changes | 90 | -79 | -22 | -25 | 176 |
Net costs perpetual hybrid tier 1 securities | 70 | -100 | -80 | -81 | 104 |
Net costs subordinated loan and hybrid Tier 1 securities | 145 | -236 | -406 | -370 | -169 |
This note gives a specification of the line "Net costs subordinated loan and hybrid Tier 1 securities" in the income statement.
The fluctuations in value change are predominantly due to the loans being denominated in foreign currency. The subordinated loan is issued in euros and the perpetual hybrid Tier 1 security are issued in Japanese yen.
Note 7 Fair value of financial assets and liabilites
Fair value is to be a representative price based on what the equivalent assets or liabilites would be sold for under normal market terms and conditions. A financial instrument is considered as being listed in an active market if listed prices are easily and regularly accessible from a stock exchange, dealer, broker, commercial group, pricing service or regulatory authority, and such prices represent actual transactions that occur regularly at arm’s length. If the market for the security is not active, or the security is not listed on a stock exchange or similar, the Group uses valuation techniques to determine fair value. These are based on information on transactions recently carried out on business conditions, reference to the purchase and sale of similar instruments and pricing by means of externally obtained interest-rate curves and interest-rate differential curves. Estimates are based to the greatest possible extent on external observable market data, and to a small degree on company-specific information.
In the case of this note, there are three different categories of financial instruments: balance sheet classification, accounts classification, and type of instrument. It is for this last category that information is provided about how fair value is derived.
FINANCIAL INSTRUMENTS MEASURED AT AMORTISED COST
This category includes:
- Fixed-income securities and other debt instruments measured at amortised cost
- Lending to local government, enterprises & retail customers measured at amortised cost
- Liabilites to and deposits from customers
- Other debt issued (liabilities)
Financial instruments not measured at fair value are measured at amortised cost by using the effective interest rate method. The internal rate of exchange is determined by discounting contractual cash flows over their expected term. The cash flows include arrangement/up-front fees and direct transaction costs as well as any residual value on the expiry of the expected term. Amortised cost is the present value of these cash flows discounted by the internal rate of interest. This note contains information about the fair value of the financial instruments that are measured at amortised cost.
FINANCIAL INSTRUMENTS MEASURED AT FAIR VALUE
This category includes:
- Equity instruments
- Fixed-income securities and other debt instruments measured at fair value
- Lending local government, enterprises & retail customers at fair value through profit/loss
- Derivatives (assets and liabilites)
- Debt to credit institutions (liabilites)
- Subordinated loan capital (liabilities)
Below is a list of which types of financial instrument come under the various accounts categories, and how fair value is calculated.
FIXED-INCOME SECURITIES AND OTHER DEBT INSTRUMENTS MEASURED AT FAIR VALUE
a) Foreign fixed-income securities
Foreign fixed-income securities are generally priced based on prices obtained from an index provider. At the same time, prices are compared between several different sources to spot any errors.
The following sources are used:
- Barclays Capital Indices
- Bloomberg
Barclays Capital Indices have first priority (they cover foreign government and foreign credit respecitvely). Then comes Bloomberg based on Bloomberg’s pricing service Business Valuator Accredited in Litigation (BVAL). BVAL has verified prices from Bloomberg.
b) Norwegian fixed-income securities – government
Nordic Bond Pricing is used as the primary source for pricing Norwegian Government Bonds. Prices are compared with prices from Bloomberg in order to uncover any errors.
c) Norwegian fixed-income securities – other than government ones
Norwegian fixed-income securities except government are mainly priced directly on prices from Nordic Bond Pricing. Securities that are not covered by Nordic Bond Pricing are priced theoretically. The theoretical price is based on the assumed present value on the sale of the position. A zero-coupon curve is used for discounting. The zero-coupon curve is adjusted upwards by means of a credit spread, which is to take account of the risk the bond entails. The credit spread is calculated on the basis of a spread curve taking account of the duration of the bond. Nordic Bond Pricing is the main source of spread curves. They provide company-specific curves and curves for Norwegian savings banks, municipalities and energy. Savings banks have various spread curves based on total assets. For companies where Nordic Bond Pricing do not deliver spread curves, the Group use spread curves from three Norwegian banks. When spread curves are available from more than one of these banks, an equal-weighted average is used. If a bond lacks an appropriate spread curve, spread from a comparable bond from the same issuer is used.
d) Fixed-income securities issued by foreign enterprises but denominated in NOK
Fair value is calculated on the same general principles as those applied on Norwegian fixed-income securities described above.
e) Receivables on credit institutions
The fair value of these are considered as being approximately the same as the book value since the terms and conditions of the contract are continually revised in accordance with changes in the market rates.
f) Loans to municipalities and enterprises with municipal guarantee
Receivables are valued by means of a valuation model using relevant credit premium adjustments obtained in the market. For guaranteed loans fair value is calculated as discounted cash flow based on the same interest-rate curves as direct loans, but the credit margin is adjusted to market values for the appropriate combination of guarantee category and type of guarantee. The guarantor is either a state, municipality or a bank.
g) Loans secured by mortgage
The principles for calculating fair value are subject to the loans having fixed-interest rates or not. Fair value of fixed-rate loans is calculated by discounting contractual cash flows by the market rate including a relevant risk margin on the reporting date. The fair value of loans with no fixed rate is approximately equal to book value since the terms and conditions of the contract are continually revised in accordance with changes in the market rates.
EQUITY INSTRUMENTS
h) Shares (listed)
Liquid shares are generally valued on the basis of prices from an index provider. At the same time, prices are compared between different sources in order to spot any errors.
The following sources are used for Norwegian shares:
- Oslo Børs/Oslo Stock Exchange (primary source)
- Morgan Stanley Capital International (MSCI)
- Bloomberg
The following sources are used for foreign shares:
- Morgan Stanley Capital International (MSCI) (primary source)
- Bloomberg
i) Shares (unlisted)
As far as possible, The Group uses the Norwegian Mutual Funds Association’s industry recommendations. This basically means the following:
The last price traded has key priority. If the last price traded is outside of the bid/offer price in the market, the price is adjusted accordingly. This means that if the last price traded is below the offer price, the price is adjusted upward to the offer price. If it is above the bid price, it is adjusted downward to the bid price.
In cases where there is very little information about the shares, a discretionary assessment is carried out, such as a fundamental analysis of the company, or a broker assessment.
j) Private Equity
Most of the investment in Private Equity goes through funds. The funds’ fair value is to be based on reported market values that follow from the International Private Equity and Venture Capital Valuation Guidelines (’IPEV Guidelines). These guidelines are established by the European Venture Capital Association (EVCA) and are based on the principle of approximate market assessment of the companies. Fair value is calculated on the basis of the funds’ reported market value adjusted for payments in and out during the period between the fund’s last reported market value and the period being reported on for the Group. Direct investments in Private Equity are treated in the same way as with current stocks, but valuation can be daily, quarterly or yearly. In cases where it's possible to obtain information on what co-investments are priced within the funds, it will be considered in the valuation process. Other direct investments are valued based on either cost prices, reported market values from companies or available trading prices.
DERIVATIVES
k) Futures/FRA/IRF
All futures contracts for KLP are traded on the stock exchange. Bloomberg is used as a price source. Prices are also obtained from another source in order to check that Bloombergs’ prices are correct. Reuters acts as a secondary source.
l) Options
Bloomberg is used as a source for pricing options traded on the stockmarket. Reuters is a secondary source.
m) Interest-rate swaps
Interest-rate swaps are valued in a model that takes observable market data such as interest-rate curves and relevant credit premiums into account.
n) FX-swaps
FX-swaps with a one-year maturity or less are priced on curves that are built up from FX swap-points obtained from Reuters. The market is not considered particularly liquid for FX-swaps with a maturity of more than one year and basis-adjusted swap curves are used for pricing purposes.
DEBT TO CREDIT INSTITUTIONS
o) Placements with credit institutions and deposits
Placements with credit institutions are made as short-term deposits. Fair value is calculated by discounting contractual cash flows by market rate including a relevant risk margin on the reporting date. Deposits are prices on swap curves.
SUBORDINATED LOAN CAPITAL, OTHER DEBT ISSUED, AND DEPOSITS FROM CUSTOMERS
p) Fair value of subordinated loans
The observable price is used as the fair value of loans listed on an active stock exchange. In the case of other loans that are not part of an active market the fair value is based on an internal valuation model based on observable data.
q) Fair value of subordinated bond/perpetual bond issued
Fair value in this category is determined on the basis of internal valuation models based on external observable data.
r) Covered bonds issued
Fair value in this category is determined on the basis of internal valuation models based on observable data.
s) Deposits from customers
All deposits are without fixed-rate interest. The fair value of these is considered as approximately equal to book value since the contractual terms are continually revised in accordance with the market rate.
The tables below give a more detailed specification of the content of the different classes of assets and financial liabilities.
NOK MILLIONS | 30.09.2023 | 30.09.2022 | 31.12.2022 | |||
---|---|---|---|---|---|---|
Book value | Fair value | Book value | Fair value | Book value | Fair value | |
FIXED-INCOME SECURITIES AND OTHER DEBT INSTRUMENTS AT AMORTIZED COST | ||||||
Norwegian bonds | 1 006 | 935 | 64 739 | 60 308 | 65 861 | 62 754 |
Foreign bonds | 1 220 | 1 108 | 135 245 | 126 432 | 132 892 | 125 280 |
Fixed-income securities and other debt instruments at amortized cost | 2 226 | 2 043 | 199 984 | 186 740 | 198 752 | 188 034 |
LENDING LOCAL GOVERNMENT, ENTERPRISES & RETAIL CUSTOMERS AT FAIR VALUE THROUGH PROFIT/LOSS | ||||||
Loans secured by mortgage | 2 590 | 2 590 | 0 | 0 | 0 | 0 |
Loans to local government sector or enterprises with local government guarantee | 70 941 | 70 941 | 0 | 0 | 0 | 0 |
Loans abroad secured by mortage and local government guarantee | 4 704 | 4 704 | 0 | 0 | 0 | 0 |
Other lending | 590 | 590 | 0 | 0 | 0 | 0 |
Total loans to local government, enterprises & retail customers | 78 825 | 78 825 | 0 | 0 | 0 | 0 |
lending to local government, enterprises & retail customers – at amortized cost | ||||||
LENDING TO LOCAL GOVERNMENT, ENTERPRISES & RETAIL CUSTOMERS – AT AMORTIZED COST | ||||||
Loans to and receivables from customers | 43 124 | 43 135 | 26 277 | 26 169 | 26 107 | 24 701 |
Loans to and receivables from central banks | 75 | 75 | 0 | 0 | 0 | 0 |
Loans to local government sector or enterprises with local government guarantee | 0 | 0 | 89 025 | 87 361 | 89 743 | 88 342 |
Loans abroad secured by mortage and local government guarantee | 0 | 0 | 6 172 | 6 172 | 5 352 | 5 352 |
Loans to and receivables from credit institutions | 1 274 | 1 274 | 0 | 0 | 0 | 0 |
Other lending | 0 | 0 | 46 | 46 | 158 | 158 |
Total loans to local government, enterprises & retail customers | 44 473 | 44 484 | 121 519 | 119 748 | 121 360 | 118 553 |
DEBT INSTRUMENTS AT FAIR VALUE THROUGH PROFIT OR LOSS | ||||||
Norwegian bonds | 126 710 | 126 710 | 57 010 | 57 010 | 58 922 | 58 922 |
Norwegian certificates | 11 625 | 11 625 | 8 793 | 8 793 | 7 648 | 7 648 |
Foreign bonds | 199 448 | 199 448 | 77 254 | 77 254 | 72 565 | 72 565 |
Foreign certificates | 891 | 891 | 430 | 430 | 420 | 420 |
Investments with credit institutions | 47 773 | 47 773 | 37 278 | 37 278 | 42 246 | 42 246 |
Total debt instruments | 386 448 | 386 448 | 180 765 | 180 765 | 181 802 | 181 802 |
EQUITY CAPITAL INSTRUMENTS AT FAIR VALUE THROUGH PROFIT OR LOSS | ||||||
Shares | 286 692 | 286 692 | 233 630 | 233 630 | 238 730 | 238 730 |
Equity funds | 44 915 | 44 915 | 38 054 | 38 054 | 37 155 | 37 155 |
Property funds | 6 800 | 6 800 | 6 695 | 6 695 | 6 514 | 6 514 |
Total equity capital instruments | 338 407 | 338 407 | 278 379 | 278 379 | 282 399 | 282 399 |
RECEIVABLES | ||||||
Receivables related to direct business | 908 | 908 | 1 706 | 1 706 | 379 | 379 |
Receivables related to securites | 10 958 | 10 958 | 17 907 | 17 907 | 912 | 912 |
Prepaid rent related to real estate activites | 148 | 148 | 130 | 130 | 0 | 0 |
Other receivables | 661 | 661 | 338 | 338 | 518 | 518 |
Total other loans and receivables including receivables from policyholders | 12 675 | 12 675 | 20 080 | 20 080 | 1 810 | 1 810 |
FINANCIAL LIABILITIES - AT AMORTIZED COST | ||||||
Debt to credit institutions | 955 | 955 | 1 168 | 1 168 | 1 055 | 1 055 |
Covered bonds issued | 30 661 | 30 641 | 31 445 | 31 289 | 32 430 | 32 402 |
Liabilities and deposits from customers | 14 351 | 14 351 | 13 607 | 13 607 | 13 779 | 13 779 |
Hybrid Tier 1 securities | 0 | 0 | 1 650 | 1 393 | 1 428 | 1 428 |
Subordinated loan capital | 0 | 0 | 3 162 | 3 059 | 3 147 | 3 093 |
Total financial liabilities | 45 967 | 45 947 | 51 032 | 50 516 | 51 839 | 51 757 |
FINANCIAL LIABILITIES - AT FAIR VALUE THROUGH PROFIT OR LOSS | ||||||
Debt to credit institutions | 2 719 | 2 719 | 2 502 | 2 502 | 5 628 | 5 628 |
Hybrid Tier 1 securities | 1 470 | 1 470 | 0 | 0 | 0 | 0 |
Subordinated loan capital | 3 271 | 3 271 | 0 | 0 | 0 | 0 |
Total financial liabilities | 7 460 | 7 460 | 2 502 | 2 502 | 5 628 | 5 628 |
NOK MILLIONS | 30.09.2023 | 30.09.2022 | 31.12.2022 | |||
---|---|---|---|---|---|---|
Assets | Liabilities | Assets | Liabilities | Assets | Liabilities | |
FINANCIAL DERIVATIVES - AT FAIR VALUE THROUGH PROFIT OR LOSS | ||||||
Forward exchange contracts | 2 720 | 2 384 | 294 | 16 818 | 5 024 | 1 570 |
Interest rate swaps | 708 | 2 676 | 450 | 2 576 | 1 077 | 194 |
Interest rate and currency swaps | 466 | 0 | 751 | 2 593 | 583 | 1 393 |
Share option | 0 | 0 | 118 | 2 | 135 | 0 |
Total financial derivatives | 3 894 | 5 060 | 1 613 | 21 989 | 6 820 | 3 158 |
Note 8 Borrowing
NOK MILLIONS | Nominal in NOK | Currency | Interest | Due date | Book value 30.09.2023 | Book value 30.09.2022 | Book value 31.12.2022 |
---|---|---|---|---|---|---|---|
FIXED - TERM SUBORDINATED LOAN | |||||||
Kommunal Landspensjonskasse | 2 530 | EUR | Fixed ¹ | 2045 | 3 271 | 3 162 | 3 147 |
Total subordinated loan capital | 2 530 | - | - | - | 3 271 | 3 162 | 3 147 |
HYBRID TIER 1 SECURITIES | |||||||
Kommunal Landspensjonskasse | 984 | JPY | Fixed ² | 2034 | 1 470 | 1 650 | 1 428 |
Total hybrid Tier 1 securities | 984 | - | - | - | 1 470 | 1 650 | 1 428 |
COVERED BONDS | |||||||
KLP Kommunekreditt AS | 0 | NOK | Floating | 2023 | 0 | 3 285 | 2 985 |
KLP Kommunekreditt AS | 1 603 | NOK | Floating | 2024 | 1 612 | 5 015 | 5 021 |
KLP Kommunekreditt AS | 5 000 | NOK | Floating | 2025 | 5 014 | 5 008 | 5 010 |
KLP Kommunekreditt AS | 5 000 | NOK | Floating | 2026 | 5 050 | 5 022 | 5 036 |
KLP Kommunekreditt AS | 1 000 | NOK | Fixed | 2027 | 1 026 | 505 | 1 012 |
KLP Kommunekreditt AS | 6 000 | NOK | Floating | 2027 | 6 051 | 0 | 0 |
KLP Kommunekreditt AS | 700 | NOK | Fixed | 2029 | 729 | 0 | 706 |
KLP Boligkreditt AS | 0 | NOK | Floating | 2023 | 0 | 1 602 | 1 603 |
KLP Boligkreditt AS | 1 689 | NOK | Floating | 2024 | 1 690 | 2 501 | 2 501 |
KLP Boligkreditt AS | 2 500 | NOK | Floating | 2025 | 2 501 | 2 500 | 2 501 |
KLP Boligkreditt AS | 4 500 | NOK | Floating | 2026 | 4 535 | 3 514 | 3 521 |
KLP Boligkreditt AS | 2 500 | NOK | Floating | 2027 | 2 516 | 2 508 | 2 512 |
Other | -63 | -17 | 22 | ||||
Total covered bonds | 30 492 | - | - | - | 30 661 | 31 445 | 32 430 |
DEBT TO CREDIT INSTITUTIONS | |||||||
KLP Banken AS | 0 | NOK | Floating | 2022 | 0 | 114 | 0 |
KLP Banken AS | 0 | NOK | Floating | 2023 | 0 | 301 | 300 |
KLP Banken AS | 450 | NOK | Floating | 2024 | 453 | 452 | 450 |
KLP Banken AS | 300 | NOK | Floating | 2025 | 301 | 301 | 303 |
KLP Banken AS | 200 | NOK | Floating | 2025 | 201 | 0 | 0 |
KLP Fond | 0 | NOK | Floating | 2022 | 0 | 274 | 0 |
KLP Fond | 0 | NOK | Fixed | 2022 | 0 | 1 256 | 0 |
KLP Fond | 616 | NOK | Floating | 2023 | 616 | 0 | 1 302 |
KLP Fond | 1 042 | NOK | Fixed | 2023 | 1 042 | 0 | 1 540 |
Kommunal Landspensjonskasse | 0 | NOK | Floating | 2022 | 0 | 881 | 0 |
Kommunal Landspensjonskasse | 0 | NOK | Floating | 2022 | 0 | 0 | 0 |
Kommunal Landspensjonskasse | 956 | NOK | Floating | 2023 | 956 | 0 | 0 |
Kommunal Landspensjonskasse | 0 | NOK | Fixed | 2023 | 0 | 0 | 2 678 |
Other | 105 | 91 | 110 | ||||
Total liabilities to credit institutions | 3 564 | - | - | - | 3 674 | 3 670 | 6 683 |
LIABILITIES AND DEPOSITS FROM CUSTOMERS ³ | |||||||
Retail | 12 114 | NOK | 12 114 | 11 786 | 11 722 | ||
Business | 2 193 | NOK | 2 193 | 1 786 | 2 021 | ||
Foreign | 43 | NOK | 43 | 35 | 37 | ||
Liabilities to and deposits from customers | 14 351 | - | 14 351 | 13 607 | 13 779 | ||
Total financial liabilities | 51 920 | 53 426 | 53 534 | 57 467 | |||
1 The loan has an interest change date in 2025. | |||||||
2 The loan has an interest change date in 2034. | |||||||
3 There is no contractual maturity date on deposits. |
This note shows the financial liabilities that the Group had at the end of the reporting period; where the majority is funding for KLP Bank Group.
The companies listed above are the issuers of the financial debt. Deposits belongs to KLP Banken AS.
Note 9 Fair value hierarchy
30.09.2023 NOK MILLIONS | Level 1 | Level 2 | Level 3 | Total |
---|---|---|---|---|
ASSETS BOOKED AT FAIR VALUE | ||||
Land/plots | 0 | 0 | 1 366 | 1 366 |
Buildings | 0 | 0 | 90 591 | 90 591 |
Investment property | 0 | 0 | 91 957 | 91 957 |
Lending at fair value | 0 | 78 825 | 0 | 78 825 |
Certificates | 2 411 | 10 106 | 0 | 12 516 |
Bonds | 25 637 | 300 561 | 0 | 326 198 |
Fixed-income funds | 0 | 8 948 | 13 257 | 22 206 |
Bonds and other fixed-income securities | 28 048 | 319 615 | 13 257 | 360 920 |
Loans and receivables | 24 400 | 1 128 | 0 | 25 528 |
Shares | 274 787 | 8 203 | 3 701 | 286 691 |
Equity funds | 2 297 | 0 | 51 | 2 349 |
Property funds | 0 | 2 095 | 4 705 | 6 800 |
Special funds | 0 | 0 | 0 | 0 |
Private Equity | 0 | 0 | 42 567 | 42 567 |
Shares and units | 277 085 | 10 299 | 51 024 | 338 407 |
Financial derivatives | 0 | 3 894 | 0 | 3 894 |
Total assets at fair value | 329 533 | 413 761 | 156 238 | 899 531 |
LIABILITIES BOOKED AT FAIR VALUE | ||||
Financial derivatives | 0 | 5 060 | 0 | 5 060 |
Debt to credit institutions ¹ | 1 677 | 1 042 | 0 | 2 719 |
Total financial liabilities at fair value | 1 677 | 6 102 | 0 | 7 779 |
1 The line «Debt to credit institutions» includes liabilities measured at fair value and amortized cost. This line is therefore not reconcilable against the Balance sheet. The liabilities measured at amortized cost amounted to NOK 955 million per 30.09.2023. |
30.09.2022 NOK MILLIONS | Level 1 | Level 2 | Level 3 | Total |
---|---|---|---|---|
ASSETS BOOKED AT FAIR VALUE | ||||
Land/plots | 0 | 0 | 1 081 | 1 081 |
Buildings | 0 | 0 | 95 808 | 95 808 |
Investment property | 0 | 0 | 96 889 | 96 889 |
Lending at fair value | 0 | 0 | ||
Certificates | 2 104 | 7 118 | 0 | 9 223 |
Bonds | 22 139 | 98 149 | 0 | 120 288 |
Fixed-income funds | 13 995 | 7 541 | 9 573 | 31 109 |
Bonds and other fixed-income securities | 38 239 | 112 808 | 9 573 | 160 620 |
Loans and receivables | 19 009 | 1 135 | 0 | 20 144 |
Shares | 224 270 | 5 210 | 3 361 | 232 841 |
Equity funds | 2 092 | 0 | 56 | 2 148 |
Property funds | 0 | 2 324 | 4 371 | 6 695 |
Special funds | 0 | 0 | 0 | |
Private Equity | 0 | 0 | 36 694 | 36 694 |
Shares and units | 226 363 | 7 534 | 44 483 | 278 379 |
Financial derivatives | 0 | 1 613 | 0 | 1 613 |
Total assets at fair value | 283 610 | 123 090 | 150 945 | 557 646 |
LIABILITIES BOOKED AT FAIR VALUE | ||||
Financial derivatives | 0 | 21 989 | 0 | 21 989 |
Debt to credit institutions ¹ | 1 246 | 1 256 | 0 | 2 502 |
Total financial liabilities at fair value | 1 246 | 23 245 | 0 | 24 491 |
31.12.2022 NOK MILLIONS | Level 1 | Level 2 | Level 3 | Total |
---|---|---|---|---|
ASSETS BOOKED AT FAIR VALUE | ||||
Land/plots | 0 | 0 | 1 377 | 1 377 |
Buildings | 0 | 0 | 92 615 | 92 615 |
Investment property | 0 | 0 | 93 992 | 93 992 |
Lending at fair value | 0 | 0 | 0 | 0 |
Certificates | 2 254 | 5 815 | 0 | 8 069 |
Bonds | 21 099 | 110 390 | 0 | 131 489 |
Fixed-income funds | 0 | 8 129 | 9 835 | 17 964 |
Bonds and other fixed-income securities | 23 353 | 124 333 | 9 835 | 157 521 |
Loans and receivables | 23 447 | 835 | 0 | 24 281 |
Shares | 229 463 | 5 131 | 3 378 | 237 972 |
Equity funds | 2 067 | 0 | 60 | 2 127 |
Property funds | 0 | 2 165 | 4 349 | 6 514 |
Special funds | 0 | 0 | 0 | 0 |
Private Equity | 0 | 0 | 35 785 | 35 785 |
Shares and units | 231 530 | 7 297 | 43 572 | 282 399 |
Financial derivatives | 0 | 6 820 | 0 | 6 820 |
Total assets at fair value | 278 330 | 139 285 | 147 399 | 565 014 |
LIABILITIES BOOKED AT FAIR VALUE | ||||
Financial derivatives | 0 | 3 158 | 0 | 3 158 |
Debt to credit institutions ¹ | 4 326 | 1 302 | 0 | 5 628 |
Total financial liabilities at fair value | 4 326 | 4 460 | 0 | 8 786 |
Changes in Level 3, Investment Property | Book value 30.09.2023 | Book value 30.09.2022 | Book value 31.12.2022 |
---|---|---|---|
Opening balance 1 January | 93 992 | 89 535 | 89 535 |
Sold | 0 | -108 | -148 |
Bought | 1 744 | 827 | 1 139 |
Unrealised changes | -3 745 | 6 660 | 3 486 |
Other changes | -34 | -25 | -20 |
Closing balance 30.09./31.12. | 91 957 | 96 889 | 93 992 |
Realised gains/losses | 0 | 0 | 0 |
Changes in Level 3, Financial Assets | Book value 30.09.2023 | Book value 30.09.2022 | Book value 31.12.2022 |
---|---|---|---|
Opening balance 1 January | 53 407 | 40 122 | 40 122 |
Sold | -2 387 | -4 241 | -5 749 |
Bought | 9 250 | 11 106 | 14 524 |
Unrealised changes | 4 011 | 7 069 | 4 510 |
Closing balance 30.09./31.12. | 64 281 | 54 056 | 53 407 |
Realised gains/losses | 957 | 1 718 | 2 322 |
Closing balance 30.09./31.12. | 156 238 | 150 945 | 147 399 |
Unrealised changes and realized gains/losses are reflected on the line "Net value changes on financial instruments" in the consolidated income statement.
The table "Changes in level 3" shows changes in level 3 classified instruments in the period indicated.
Fair value shall be a representative price based on what a corresponding asset or liability would have been traded for on normal market terms and conditions. Highest quality in regard to fair value is based on listed prices in an active market. A financial instrument is considered as noted in an active market if noted prices are easily and regularly available from a stock market, dealer, broker, industry grouping, price setting service or regulatory authority, and these prices represent actual and regularly occurring transactions at arm’s length.
Level 1:
Instruments at this level obtain fair value from listed prices in an active market for identical assets or liabilities that the entity has access to at the reporting date. Examples of instruments at Level 1 are stock market listed securities.
Level 2:
Instruments at this level obtain fair value from observable market data. This includes prices based on identical instruments, but where the instrument does not maintain a high enough trading frequency and is corresponding therefore not considered to be traded in an active market, as well as prices based on assets and price-leading indicators that can be confirmed from market information. Example instruments at Level 2 are fixed income securities priced on the basis of interest rate paths.
Level 3:
Instruments at Level 3 contain no observable market data or are traded in markets considered to be inactive. The price is based generally on discrete calculations where the actual fair value may deviate if the instrument were to be traded. The instruments covered at Level 3 in the Group include unlisted shares and Private Equity.
Valuations related to items in the various levels are described in Note 9. For description of the pricing of investment property, please see the annual financial statements.
No sensitivity analysis has been carried out on securities included in Level 3. A sensitivity analysis for investment property is available in the annual report. A change in the variables of the pricing is considered of little significance. On a general basis, a 5 percent change in the pricing would produce a change of NOK 7 812 million as of 30.09.2023.
With regard to transferring securities between the levels, a limit is set for the number of trading days and the amount of trading for shares by separating Level 1 and Level 2. The general principles related to the distribution between levels basically concern whether the asset or liability is listed or not and whether the listing can be stated to be in an active market. As regards shares, there is a further distinction between trading days and amount of trading which separates out listed securities that do not form part of an active market. The values at the end of the reporting period provide the basis for any movement between the levels.
During the 3rd quarter, NOK 1 626 million in stocks moved from Level 1 to Level 2, NOK 164 million moved from Level 1 to Level 3 and NOK 691 million moved from level 2 to level 1. The movements is due to changes in liquidity.
Note 10 Presentation of assets and liabilities that are subject to net settlement
30.09.2023 NOK MILLIONS | Related amounts not presented net | |||||||
---|---|---|---|---|---|---|---|---|
Gross financial assets/ liabilities | Gross assets/ liabilities presented net | Book value | Financial instruments | Security in cash | Security in securities | Net amount | Adjusted for the unit holders' interest in consolidated securities funds | |
ASSETS | ||||||||
Financial derivatives | 3 894 | 0 | 3 894 | -2 454 | -1 199 | -3 172 | 200 | 401 |
Repos | 3 130 | 0 | 3 130 | -800 | 0 | 0 | 2 329 | 2 329 |
Total | 7 024 | 0 | 7 024 | -3 255 | -1 199 | -3 172 | 2 530 | 2 730 |
LIABILITIES | ||||||||
Financial derivatives | 5 060 | 0 | 5 060 | -2 454 | -907 | -1 067 | 2 246 | 2 245 |
Repos | 1 043 | 0 | 1 043 | 0 | 0 | 0 | 1 043 | 243 |
Total | 6 103 | 0 | 6 103 | -2 454 | -907 | -1 067 | 3 290 | 2 488 |
30.09.2022 NOK MILLIONS | Related amounts not presented net | |||||||
---|---|---|---|---|---|---|---|---|
Gross financial assets/ liabilities | Gross assets/ liabilities presented net | Book value | Financial instruments | Security in cash | Security in securities | Net amount | Adjusted for the unit holders' interest in consolidated securities funds | |
ASSETS | ||||||||
Financial derivatives | 1 613 | 0 | 1 613 | -615 | -1 008 | -1 094 | 273 | 273 |
Repos | 500 | 0 | 500 | -500 | 0 | 0 | 0 | 0 |
Total | 2 113 | 0 | 2 113 | -1 115 | -1 008 | -1 094 | 273 | 273 |
LIABILITIES | ||||||||
Financial derivatives | 21 989 | 0 | 21 989 | -615 | -2 362 | -13 930 | 5 197 | 4 740 |
Repos | 1 257 | 0 | 1 257 | 0 | 0 | 0 | 1 257 | 757 |
Total | 23 246 | 0 | 23 246 | -615 | -2 362 | -13 930 | 6 453 | 5 497 |
31.12.2022 NOK MILLIONS | Related amounts not presented net | |||||||
---|---|---|---|---|---|---|---|---|
Gross financial assets/ liabilities | Gross assets/ liabilities presented net | Book value | Financial instruments | Security in cash | Security in securities | Net amount | Adjusted for the unit holders' interest in consolidated securities funds | |
ASSETS | ||||||||
Financial derivatives | 6 820 | 0 | 6 820 | -1 861 | -3 879 | -1 796 | 470 | 437 |
Repos | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 6 820 | 0 | 6 820 | -1 861 | -3 879 | -1 796 | 470 | 437 |
LIABILITIES | ||||||||
Financial derivatives | 3 158 | 0 | 3 158 | -1 861 | -63 | -235 | 1 256 | 1 256 |
Repos | 1 304 | 0 | 1 304 | 0 | 0 | 0 | 1 304 | 1 304 |
Total | 4 462 | 0 | 4 462 | -1 861 | -63 | -235 | 2 560 | 2 560 |
The purpose of the note is to show the potential effect of netting agreements at the KLP Group; what possibilities the KLP Group has to net bilateral agreements against other counterparties should the latter go bankrupt and the remaining amount if all such netting agreements are materialized.
The note shows derivative positions and repo agreements in the financial position statement. Repos are a part of the line "Debt to credit institutions" in the balance sheet.
The consolidated figures include all entities the KLP Group is considered to have control over. In addition, the outer line shows which de facto net amount remains if all the Groups netting agreements are set off; which only includes subsidiaries and entities, where the Group carries the risk.
Note 11 SCR ratio
The Solvency II balance sheet includes assets and liabilities at fair value. For assets that have a different value in the accounts change in balance value are added. There are no observable market values for KLP’s insurance liabilities, which are thus calculated by way of a best estimate based on actuarial assumptions. In addition there is a risk margin that is to reflect a third party’s capital costs by taking over these liabilities.
Tier 1 capital appears from the Solvency II balance sheet and Hybrid Tier 1 securities. Tier 2 capital consist of subordinated loans and ancillary own funds. Starting 30.09.2022 the risk equalization fund will also be considered tier 2 own funds. The Financial Supervisory Authority of Norway has accepted that KLP’s right to call in further member contribution if necessary, which is laid down in the Company’s articles of association, can be counted as ancillary own funds, the amount corresponding to 2.5 per cent of the Company’s premium reserve. Capital that may be included in Tier 2 capital is limited upwards to 50 per cent of SCR.
Without the use of the transitional measure on technical provisions the Company’s SCR ratio is 332 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 332 per cent.
30.09.2023 | 30.09.2022 | 31.12.2022 | |
---|---|---|---|
Solvency II - SCR ratio | 332 % | 306 % | 288 % |
NOK BILLIONS | 30.09.2023 | 30.09.2022 | 31.12.2022 |
Simplified Solvency II Financial Position Statement | |||
Assets, book value | 775 | 724 | 713 |
Added values - hold-to-maturity portfolio/loans and receivables | -18 | -16 | -13 |
Added values - other lending | -2 | -2 | -2 |
Other added/lesser values | 0 | 0 | 0 |
Deferred tax asset | 0 | 0 | 0 |
Total assets - solvency II | 755 | 707 | 699 |
NOK BILLIONS | 30.09.2023 | 30.09.2022 | 31.12.2022 |
---|---|---|---|
Simplified Solvency II Financial Position Statement | |||
Assets, book value | 775 | 724 | 713 |
Added values - hold-to-maturity portfolio/loans and receivables | -18 | -16 | -13 |
Added values - other lending | -2 | -2 | -2 |
Other added/lesser values | 0 | 0 | 0 |
Deferred tax asset | 0 | 0 | 0 |
Total assets - solvency II | 755 | 707 | 699 |
NOK BILLIONS | 30.09.2023 | 30.09.2022 | 31.12.2022 |
---|---|---|---|
Simplified Solvency II Financial Position Statement | |||
Best estimate | 677 | 616 | 632 |
Risk margin | 10 | 11 | 12 |
Hybrid Tier 1 securities/Subordinated loan capital | 4 | 5 | 5 |
Other liabilities | 17 | 32 | 9 |
Deferred tax liabilities | 0 | 0 | 0 |
Total liabilities - solvency II | 709 | 664 | 657 |
Excess of assets over liabilities | 47 | 43 | 42 |
- Deferred tax asset | 0 | 0 | 0 |
- Risk equalization fund (tier 2 own funds starting 30.09.2022) | -5 | -5 | -5 |
+ Hybrid Tier 1 securities | 1 | 2 | 1 |
Tier 1 basic own funds | 43 | 39 | 38 |
Total eligible tier 1 own funds | 43 | 39 | 38 |
Subordinated loans | 3 | 3 | 3 |
Risk equalization fund (tier 2 own funds starting 30.09.2022) | 5 | 5 | 5 |
Tier 2 basic own funds | 8 | 8 | 8 |
Ancillary own funds | 14 | 13 | 13 |
Tier 2 ancillary own funds | 14 | 13 | 13 |
Deduction for max. eligible tier 2 own funds | -16 | -14 | -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 |
Solvency II total eligible own funds | 50 | 46 | 46 |
Solvency capital requirement (SCR) | 15 | 15 | 16 |
Solvency II- SCR ratio | 332 % | 306 % | 288 % |
Note 12 Pension obligations
NOK MILLIONS | 30.09.2023 | 30.09.2022 | 31.12.2022 |
---|---|---|---|
Capitalized net liability 01.01. | 815 | 870 | 870 |
Capitalized pension costs | 145 | 153 | 215 |
Capitalized financial costs | 21 | 15 | 19 |
Actuarial gains and losses | -349 | -74 | -132 |
Premiums / contributions received | -234 | -123 | -157 |
Capitalized net liability 30.09./31.12. | 398 | 841 | 815 |
Assumptions | 30.09.2023 | 30.09.2022 | 31.12.2022 |
---|---|---|---|
Discount rate | 4.00% | 3.20% | 3,00 % |
Salary growth | 4.00% | 3.75% | 3,50 % |
The National Insurance basic amount (G) | 3.50% | 3.50% | 3,25 % |
Pension increases | 2.90% | 2.75% | 2,60 % |
Social security contribution rate | 14.10% | 14.10% | 14,10 % |
Capital activity tax | 5.00% | 5.00% | 5,00 % |
The effect of changes in pension assumptions reduces the pension liability for employees with NOK 349 million as of 30.09.2023. The change is recognized in other comprehensive income in the income statement.
Note 13 Loss provisions on fixed-income securities and loans to customers at amortised cost
This note shows expected credit loss provisions on fixed-income securities measured at amortised cost in KLP Skadeforsikring AS as well as provisions for losses on loans to customers in KLP Banken AS.
Refer to note 26 in the annual report for KLP Skadeforsikring AS and respectively note 2 and note 10 in the annual report for KLP Banken AS, for a detailed description of both models.
Expected credit loss (ECL) on fixed-income securities measured at amortised cost
NOK THOUSANDS | 12 months ECL | Lifetime ECL (not credit impaired) | Lifetime ECL (credit impaired) | |
---|---|---|---|---|
stage 1 | stage 2 | stage 3 | Total stage 1-3 | |
Opening balance ECL 01.01.2023 | 261 | 42 | 0 | 303 |
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 | -30 | -5 | 0 | -36 |
New losses | 25 | 0 | 0 | 25 |
Write-offs | -13 | -24 | 0 | -36 |
Change in risk model | 0 | 0 | 0 | 0 |
Closing balance ECL 30.09.2023 | 242 | 14 | 0 | 256 |
Changes (01.01.2023 - 30.09.2023) | -19 | -29 | 0 | -47 |
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 01.01.2023 | 2 390 | 2 090 | 998 | 5 478 |
Transfer to stage 1 | 675 | -531 | -145 | 0 |
Transfer to stage 2 | -36 | 40 | -4 | 0 |
Transfer to stage 3 | -2 | -78 | 80 | 0 |
Net changes | -736 | 1 383 | 300 | 947 |
New losses | 288 | 94 | 183 | 564 |
Write-offs | -214 | -331 | -240 | -785 |
Change in risk model | 45 | 0 | 0 | 45 |
Closing balance ECL 30.09.2023 | 2 409 | 2 667 | 1 172 | 6 249 |
Changes (01.01.2023 - 30.09.2023) | 19 | 577 | 175 | 771 |
This includes provisions for losses on loans and receivables - unused credit | 3 140 |
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 01.01.2023 | 144 | 207 | 422 | 773 |
Transfer to stage 1 | 8 | -8 | 0 | 0 |
Transfer to stage 2 | -7 | 7 | 0 | 0 |
Transfer to stage 3 | 0 | -34 | 34 | 0 |
Net changes | -36 | 251 | 221 | 437 |
New losses | 67 | 17 | 154 | 238 |
Write-offs | -27 | -44 | -91 | -162 |
Change in risk model | 0 | 0 | 0 | 0 |
Closing balance ECL 30.09.2023 | 149 | 397 | 740 | 1 285 |
Changes (01.01.2023 - 30.09.2023) | 5 | 189 | 318 | 512 |
This includes provisions for losses on loans and receivables - unused credit on mortgages | 8 |
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 01.01.2023 | 184 | 0 | 0 | 184 |
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 | -8 | 0 | 0 | -8 |
New losses | 23 | 0 | 0 | 23 |
Write-offs | -15 | 0 | 0 | -15 |
Change in risk model | 0 | 0 | 0 | 0 |
Closing balance ECL 30.09.2023 | 184 | 0 | 0 | 184 |
Changes (01.01.2023 - 30.09.2023) | 0 | 0 | 0 | 0 |
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 01.01.2023 | 2 040 | 1 883 | 516 | 4 440 |
Transfer to stage 1 | 667 | -523 | -145 | 0 |
Transfer to stage 2 | -29 | 33 | -4 | 0 |
Transfer to stage 3 | -2 | -44 | 47 | 0 |
Net changes | -692 | 1 132 | 42 | 482 |
New losses | 194 | 77 | 6 | 277 |
Write-offs | -171 | -287 | -135 | -592 |
Change in risk model | 45 | 0 | 0 | 45 |
Closing balance ECL 30.09.2023 | 2 052 | 2 271 | 328 | 4 650 |
Changes (01.01.2023 - 30.09.2023) | 12 | 388 | -189 | 211 |
This includes provisions for losses on loans and receivables - unused credit on credit card | 3 132 |
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 01.01.2023 | 21 | 0 | 0 | 21 |
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 | 1 | 0 | 0 | 1 |
New losses | 4 | 0 | 0 | 4 |
Write-offs | -2 | 0 | 0 | -2 |
Change in risk model | 0 | 0 | 0 | 0 |
Closing balance ECL 30.09.2023 | 24 | 0 | 0 | 24 |
Changes (01.01.2023 - 30.09.2023) | 3 | 0 | 0 | 3 |
This includes provisions for losses on loans and receivables - unused credit on senior loans | 0 |
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 01.01.2023 | 0 | 0 | 60 | 60 |
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 | 37 | 37 |
New losses | 0 | 0 | 23 | 23 |
Write-offs | 0 | 0 | -14 | -14 |
Change in risk model | 0 | 0 | 0 | 0 |
Closing balance ECL 30.09.2023 | 0 | 0 | 106 | 106 |
Changes (01.01.2023 - 30.09.2023) | 0 | 0 | 46 | 46 |
Note 14 Other current liabilites
NOK MILLIONS | 30.09.2023 | 30.09.2022 | 31.12.2022 |
---|---|---|---|
Short-term payables trade in securities | 12 574 | 18 989 | 1 699 |
Incurred not assessed taxes | 974 | 275 | 671 |
Accounts payable | 276 | 164 | 256 |
Public fees | 595 | 545 | 629 |
Other current liabilities | 1 173 | 1 939 | 1 088 |
Total other current liabilities | 15 592 | 21 911 | 4 343 |
Key figures – Accumulated
NOK MILLIONS | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
---|---|---|---|---|---|---|---|---|
KLP GROUP | ||||||||
Total assets | 972 345 | 956 311 | 948 061 | 900 178 | 913 144 | 900 199 | 902 413 | 901 270 |
Equity | -3 555 | -3 623 | -3 630 | 8 450 | 12 823 | 9 800 | 2 293 | 40 732 |
Solvency SCR ratio | 332 % | 297 % | 282 % | 288 % | 306 % | 304 % | 299 % | 287 % |
Number of employees in the Group | 1 120 | 1 099 | 1 091 | 1 093 | 1 095 | 1 081 | 1 060 | 1 048 |
KOMMUNAL LANDSPENSJONSKASSE | ||||||||
Profit before tax | 1 136 | 774 | 539 | 918 | 461 | 216 | 71 | 288 |
Premium income for own account | 60 032 | 51 102 | 7 663 | 50 523 | 40 248 | 33 081 | 7 503 | 50 161 |
- of which inflow of premium reserve | 91 | 91 | 91 | 386 | 386 | 386 | 376 | 0 |
Insurance customers' funds incl. acc. profit | 21 501 | 14 840 | 8 331 | 28 517 | 22 453 | 16 367 | 10 642 | 30 438 |
- of which funds with guaranteed returns | 2 125 | 2 121 | 2 125 | 4 659 | 4 658 | 4 658 | 4 875 | 8 346 |
Net investment common portfolio | 718 214 | 701 944 | 690 902 | 660 366 | 671 095 | 660 834 | 662 500 | 659 281 |
Net investment choice portfolio | 2 730 | 2 833 | 2 683 | 2 609 | 2 602 | 2 665 | 2 588 | 2 199 |
Insurance funds incl. earnings for the year | 704 815 | 715 239 | 668 235 | 654 324 | 641 805 | 654 482 | 644 226 | 652 444 |
- of which funds with guaranteed interest | 586 941 | 592 053 | 552 840 | 552 101 | 542 820 | 548 891 | 526 324 | 526 235 |
Solvency capital requirement (SCR) | 49 918 | 47 317 | 46 768 | 46 158 | 46 307 | 44 901 | 44 809 | 45 190 |
Solvency SCR ratio | 368 % | 330 % | 316 % | 318 % | 341 % | 340 % | 332 % | 316 % |
Riskprofit | 364 | 270 | 71 | 558 | 963 | 550 | 105 | 589 |
Return profits | 15 822 | 21 243 | 13 232 | -20 006 | -27 421 | -20 374 | -7 894 | 15 134 |
Administration profit | 176 | 62 | 54 | -17 | 56 | -22 | -9 | 35 |
Solvency capital | 147 893 | 151 993 | 151 550 | 140 958 | 129 556 | 138 338 | 151 201 | 196 049 |
Value-adjusted return on common portfolio | 3,9 % | 4,2 % | 2,5 % | -1,1 % | -2,6 % | -2,1 % | -2,3 % | 8,4 % |
Return on unit-linked portfolio | 4,8 % | 5,6 % | 3,4 % | -2,5 % | -4,2 % | -3,5 % | -1,2 % | 8,9 % |
Return on corporate portfolio | 2,1 % | 1,5 % | 0,9 % | 2,8 % | 1,4 % | 0,9 % | 0,6 % | 3,4 % |
KLP SKADEFORSIKRING AS | ||||||||
Profit before tax | 255 | 189 | 99 | 111 | 49 | 88 | 57 | 0 |
Insurance income | 1 863 | 1 230 | 630 | 2 200 | 1 629 | 1 071 | 546 | 0 |
Owners' equity | 2 589 | 2 543 | 2 446 | 2 369 | 2 339 | 2 367 | 2 370 | 0 |
Claims ratio | 83,6 % | 87,6 % | 91,7 % | 80,8 % | 80,3 % | 73,4 % | 79,6 % | 76,4 % |
Combined-ratio | 13,0 % | 13,9 % | 13,9 % | 14,5 % | 14,2 % | 15,3 % | 15,5 % | 92,1 % |
Return on assets under management | 3,3 % | 3,6 % | 2,7 % | -1,7 % | -2,5 % | -2,1 % | -0,9 % | 5,0 % |
Solvency capital requirement (SCR) | 2 514 | 2 377 | 2 309 | 2 222 | 2 250 | 2 273 | 2 329 | 2 278 |
Solvency SCR ratio | 246 % | 222 % | 215 % | 222 % | 219 % | 225 % | 222 % | 224 % |
Annual premium in force – retail market | 1 042 | 1 013 | 982 | 954 | 933 | 918 | 893 | 871 |
Annual premium in force – public sector market | 1 533 | 1 521 | 1 474 | 1 341 | 1 325 | 1 318 | 1 210 | 1 149 |
Net new subscriptions (accumulated within the year) | 61 | 43 | 20 | 121 | 123 | 113 | 7 | 91 |
KLP BANKEN GROUP | ||||||||
Profit/loss before tax | 203 | 122 | 53 | 181 | 98 | 43 | 18 | 116 |
Net interest income | 340 | 221 | 110 | 369 | 258 | 159 | 72 | 309 |
Other operating income | 67 | 44 | 21 | 85 | 63 | 43 | 20 | 79 |
Operating expenses and depreciation | -201 | -134 | -71 | -247 | -181 | -123 | -64 | -239 |
Net realized/unrealized changes in financial instruments to fair value | -3 | -9 | -7 | -26 | -43 | -36 | -10 | -33 |
Contributions | 14 351 | 14 524 | 14 136 | 13 779 | 13 607 | 13 465 | 13 372 | 12 901 |
Housing mortgages granted | 23 754 | 23 481 | 23 333 | 23 258 | 23 369 | 23 042 | 22 635 | 22 090 |
Loan(s) with public guarantee(s) | 19 371 | 19 449 | 19 384 | 19 117 | 18 718 | 18 321 | 17 974 | 17 844 |
Defaulted loans | 52 | 43 | 46 | 44 | 43 | 46 | 46 | 36 |
Borrowing on the issuance of securities | 31 616 | 31 661 | 31 999 | 33 485 | 32 613 | 32 444 | 31 862 | 31 918 |
Total assets | 49 403 | 49 557 | 49 373 | 50 511 | 49 370 | 48 704 | 47 954 | 47 482 |
Average total assets | 49 957 | 50 034 | 49 942 | 48 996 | 48 426 | 48 030 | 47 718 | 45 085 |
Owners' equity | 3 132 | 3 072 | 3 008 | 2 966 | 2 897 | 2 555 | 2 548 | 2 521 |
Net interest rate | 0,68 % | 0,44 % | 0,22 % | 0,75 % | 0,53 % | 0,33 % | 0,15 % | 0,68 % |
Profit/loss from general operations before tax | 0,41 % | 0,24 % | 0,11 % | 0,90 % | 0,20 % | 0,09 % | 0,04 % | 0,26 % |
Return on owners’ equity before tax | 9,13 % | 8,19 % | 7,16 % | 7,16 % | 5,15 % | 3,37 % | 2,91 % | 4,78 % |
Capital adequacy | 20,2 % | 20,3 % | 20,5 % | 20,7 % | 19,7 % | 17,7 % | 18,1 % | 18,7 % |
Number of private customers | 51 340 | 50 231 | 49 697 | 48 804 | 48 216 | 47 759 | 47 123 | 46 463 |
Of this members of KLP | 34 802 | 34 307 | 33 512 | 32 988 | 32 681 | 32 226 | 31 973 | 31 587 |
KLP KAPITALFORVALTNING AS | ||||||||
Profit/loss before tax | 42 | 4 | 11 | 5 | -19 | -30 | -21 | 56 |
Total assets under management | 715 698 | 687 956 | 670 937 | 640 183 | 615 589 | 621 080 | 646 213 | 668 855 |
Assets managed for external customers | 162 321 | 163 444 | 151 269 | 134 215 | 126 187 | 126 193 | 134 367 | 136 792 |