The KLP Banken Group finances mortgage loans and other credits in the retail market and provides lending to municipalities, county administrations and companies carrying out public sector assignments. Additionally, the KLP Banken manages a lending portfolio on behalf of its parent company Kommunal Landspensjonskasse (KLP). The Group manages a lending total of NOK 124 (122) billion. The overall business of KLP Banken AS and its subsidiaries is nationwide and divided into the retail market and public sector loans business areas.
In the retail market KLP Banken shall provide products and services at competitive terms to contribute to enterprises having elected KLP as their pension scheme provider are perceived as attractive employers.
In the public sector market KLP Kommunekreditt AS, together with KLP, shall contribute to market competition and thereby access to favorable long-term financing for the sector.
KLP Banken AS is wholly owned by KLP. KLP Banken AS has two wholly owned subsidiaries, KLP Kommunekreditt AS and KLP Boligkreditt AS. The main office is in Trondheim.
Income statement
KLP Banken Group’s pre-tax profit for the third quarter was NOK 87.7 (81.6) million. At the end of the third quarter, the group’s operating profit was NOK 254.7 (203.1) million. The change is mainly due to increased net interest income in both business areas and net gains on financial instruments.
Segmented results show NOK 192.1 (139.0) million in the retail market and NOK 62.6 (64.1) million in the public sector market.
Net interest income in the KLP Banken Group as at third quarter amounts to NOK 385.8 (339.7) million. The increase is mainly due to higher interest rates providing higher returns on loans financed with equity. The bank has also achieved slightly higher margins between loans and financing in the retail market.
At the end of the quarter, the income statement includes net income from value changes in financial instruments of NOK 5.8 (-2.9) million. This result effect is mainly related to changes in the market value of the bank’s liquidity placements. An insignificant part of this is realized income.
Net fee and commission income was NOK 24.3 (20.9) million at the end of the quarter.
The bank group manages mortgages, public loans, and other credits financed by the parent company (KLP). The management fee for this assignment amounted to NOK 46.9 (46.0) million per third quarter.
Operating expenses including depreciations amounted to NOK -208.0 (-199.6) million. Most of the increase is due to price increases for external services and wage growth. Operating expenses also include reimbursements to customers due to fraud amounting to NOK -1.3 (-1.7) million.
So far in 2024, losses and loan loss provisions amount to NOK -0.1 (-1.0) million in the retail market. The bank’s individual write-downs on mortgages have increased so far this year, but estimated provisions for future losses have been reduced by approximately the same amount. High inflation and high interest rates may eventually lead to reduced repayment capacity among borrowers. Nor in 2024 there have been loan losses related to public sector loans.
After taxes and estimate deviations, the group’s total result as at third quarter was NOK 252.3 (215.6) million.
Lending and credits
KLP Banken manages loans on its own balance sheet and loans financed by KLP for a total of NOK 124 (122) billion. On its own balance sheet, the KLP Banken Group had loans to customers amounting to NOK 42.2 (43.1) billion as of 30 September 2024. The distribution between the retail market and the public market was NOK 24.2 (23.7) billion and NOK 18.0 (19.4) billion, respectively.
The retail market in KLP Banken has a mortgage growth of NOK 0.4 (0.5) billion so far in 2024. New mortgage disbursements so far this year amount to NOK 5.8 (6.0) billion. KLP Banken experiences that the growth in demand for new mortgages is lower than in previous years, which is related to the current high interest rates and inflation. The bank’s main target group for mortgages is members of the pension schemes in KLP.
Mortgages amounting to NOK 2.9 (3.5) billion are sold from KLP Banken AS to the credit institution KLP Boligkreditt AS by the end of the third quarter. The volume of managed mortgages for KLP has been relatively stable and amounts to NOK 2.8 billion at the end of the quarter.
Outstanding drawn credits on credit cards has been at a stable level since the turn of last year. However, unused credits and the number of active credit card customers have steadily increased in 2024.
KLP Banken’s lending volume in the public sector market has decreased by NOK -1.0 (0.2) billion so far this year. Loans to public borrowers managed on behalf of KLP have increased by NOK 1.5 billion. New disbursements of public sector loans so far in 2024 amount to NOK 4.5 (5.4) billion for KLP and KLP Banken together.
Liquid investments
Available liquidity is invested in other banks and interest-bearing securities. Deposits in credit institutions amounted to NOK 1.6 (1.3) billion in the KLP Banken Group at the end of the quarter. The book value of interest-bearing securities measured at fair value was NOK 7.8 (4.7) billion.
Market value changes in interest-bearing securities have resulted in an accounting effect of NOK 14.6 (3.1) million as of the third quarter.
Borrowing
The KLP Banken Group’s external financing comprises deposits and bonds. At the reporting date, deposits from individuals and businesses amounted to NOK 15.7 (14.4) billion. Deposit growth so far this year is 11.6 percent, which follows the bank’s focus on attractive deposit products. This has resulted in very positive growth in new deposit and daily banking customers. Fixed-rate deposits for personal customers were launched in the second quarter.
Debt incurred through the issuance of securities in the KLP Banken Group was NOK 32.5 (31.6) billion at the end of the third quarter. Of this, covered bonds (OMF) issued by KLP Kommunekreditt AS amounted to NOK 21.2 (19.4) billion and by KLP Boligkreditt AS to NOK 10.5 (11.2) billion. All OMF issuances have achieved Aaa rating. The securities debt in KLP Banken AS was NOK 0.8 (1.0) billion.
Risk and capital adequacy
The KLP Banken Group is exposed to various types of risks, and the bank has established a framework for risk management aimed at ensuring risks are identified, analysed and subject to management using policies, limits, procedures and instructions.
The bank is to have a prudent risk profile and earnings are to be principally a result of borrowing and lending activities as well as liquidity management. This means that the bank is to have low market risk, and interest rate risks arising within the borrowing and lending activities are reduced using derivatives.
The KLP Banken Group and its subsidiaries are to have responsible long-term financing and limits have been established to ensure that that this objective is achieved.
The credit risk associated with the banking group assets is low, and lending is mainly limited to loans with local government risk and loans with lien on housing property. Management of the bank's liquidity is conducted through investments in other banks satisfying set credit quality requirements and in securities in accordance with Board-approved credit lines.
At the end of third quarter 2024, eligible Tier 1 and Tier 2 capital i.a.w. the capital adequacy rules were NOK 3,086 (2,898) million. Eligible Tier 1 and Tier 2 capital comprises core capital only. Loans are risk-weighted according to the capital requirements regulations. The KLP Banken Group had a capital adequacy and core capital ratio of 20.6 (20.2) percent at the reporting date. The minimum statutory requirements, including buffer requirements, are 14.8 percent core capital ratio and 18.6 percent capital adequacy. The leverage ratio was 5.8 (5.8) percent. The requirement here is 3.0 percent.
Income statementKLP Banken Group
NOTES
NOK THOUSANDS
Q3 2024
Q3 2023
01.01.2024 -30.09.2024
01.01.2023 -30.09.2023
01.01.2023 -31.12.2023
Interest income, effective interest method
606 039
545 681
1 801 724
1 444 913
2 038 683
Other interest income
113 568
88 293
306 542
258 646
351 367
3
Total interest income
719 607
633 974
2 108 266
1 703 559
2 390 050
Interest expense, effective interest method
-552 122
-483 213
-1 617 184
-1 275 180
-1 802 752
Other interest expense
-36 299
-31 845
-105 330
-88 668
-122 557
3
Total interest costs
-588 422
-515 059
-1 722 514
-1 363 848
-1 925 309
3
Net interest income
131 185
118 915
385 752
339 711
464 740
Commision income and income from banking services
9 911
8 355
26 426
22 832
30 618
Commision cost and cost from banking services
-717
-670
-2 120
-1 957
-2 734
Net charges and commission income
9 194
7 686
24 306
20 875
27 884
Other fee income
15 632
15 313
46 897
45 975
61 288
16
Net gain/ (loss) financial instruments
-121
6 433
5 808
-2 893
2 466
Total other operating income
15 511
21 745
52 705
43 083
63 754
Salaries and administrative costs
-26 385
-20 644
-69 199
-63 841
-91 577
Depreciation
-808
-945
-2 424
-2 888
-3 742
Other operating expenses
-40 845
-44 558
-136 370
-132 826
-174 751
14
Net loan losses
-115
-574
-85
-1 022
-871
Total operating expenses
-68 153
-66 720
-208 078
-200 577
-270 941
Operating profit/loss before tax
87 738
81 626
254 684
203 091
285 437
Tax ordinary income
-4 216
-19 603
-10 308
994
-18 622
Profit/loss for the period
83 522
62 023
244 377
204 085
266 815
Estimate difference, pension obligation and assets
-5 812
-2 016
10 523
15 315
-13 013
Tax on actuarial gains and losses
1 453
504
-2 631
-3 829
3 253
Items that will not be reclassified to profit and loss
-4 359
-1 512
7 892
11 486
-9 760
Changes in the fair value through profit and loss
0
0
0
0
0
Tax on changes in fair value of available for sale financial assets
0
0
0
0
0
Items that may be reclassified to profit and loss
0
0
0
0
0
Other comprehensive income for the period
-4 359
-1 512
7 892
11 486
-9 760
Comprehensive income for the period
79 163
60 511
252 269
215 571
257 056
Balance sheetKLP Banken Group
NOTES
NOK THOUSANDS
30.09.2024
30.09.2023
31.12.2023
ASSETS
5
Claims on central banks
75 596
74 572
75 312
5
Loans to credit institutions
1 635 361
1 274 225
1 577 691
4,5
Loans to customers
42 227 563
43 124 278
42 856 271
5,6,13
Fixed-income securities
7 836 977
4 749 545
4 276 469
5,6
Shareholdings
1 852
1 187
1 897
5,6,8
Financial derivatives
119 877
141 113
108 370
Intangible assets
12 922
14 329
13 943
17
Right-of-use assets
13 092
14 962
14 495
Fixed assets
436
436
436
10
Other assets
6 961
8 435
3 221
Total assets
51 930 636
49 403 084
48 928 107
LIABILITIES AND OWNERS EQUITY
LIABILITIES
5,7
Debt securities issued
32 542 552
31 615 951
31 408 338
5
Deposits and borrowings from the public
15 684 807
14 350 590
14 060 460
5,6,8
Financial derivatives
23 170
40 651
23 233
Deferred tax liabilities
4 165
4 143
55 706
17
Lease liabilities
13 864
15 544
15 131
11
Other liabilities
253 446
217 093
127 394
11
Provision for accrued costs and liabilities
49 630
26 665
63 913
Total liabilities
48 571 634
46 270 638
45 754 176
EQUITY
Share capital
1 140 000
1 140 000
1 140 000
Share premium
1 050 000
1 050 000
1 050 000
Other owners' eqyity
916 733
726 875
983 931
Profit for the period
252 269
215 571
0
Total equity
3 359 002
3 132 446
3 173 931
Total liabilities and equity
51 930 636
49 403 084
48 928 107
Statement of changes in equityKLP Banken Group
2024 NOK THOUSANDS
Share capital
Share premium
Other equity
Total owners’ equity
Equity 1 January 2024
1 140 000
1 050 000
983 931
3 173 931
Profit for the period
0
0
244 377
244 377
Other comprehensive income
0
0
7 892
7 892
Total comprehensive income for the period
0
0
252 269
252 269
Group contribution received during the period
0
0
214 756
214 756
Group contribution paid during the period
0
0
-281 954
-281 954
Total transactions with the owners
0
0
-67 198
-67 198
Equity 30 September 2024
1 140 000
1 050 000
1 169 002
3 359 002
2023 NOK THOUSANDS
Share capital
Share premium
Other equity
Total owners’ equity
Equity 1 January 2023
1 140 000
1 050 000
776 466
2 966 466
Profit for the period
0
0
204 085
204 085
Other comprehensive income
0
0
11 486
11 486
Total comprehensive income for the period
0
0
215 571
215 571
Group contribution received during the period
0
0
159 535
159 535
Group contribution paid during the period
0
0
-209 126
-209 126
Total transactions with the owners
0
0
-49 591
-49 591
Equity 30 September 2023
1 140 000
1 050 000
942 446
3 132 446
2023 NOK THOUSANDS
Share capital
Share premium
Other equity
Total owners’ equity
Equity 1 January 2023
1 140 000
1 050 000
776 466
2 966 466
Income for the year
0
0
266 815
266 815
Other comprehensive income
0
0
-9 760
-9 760
Comprehensive income for the year
0
0
257 056
257 056
Group contribution received during the period
0
0
159 535
159 535
Group contribution paid during the period
0
0
-209 126
-209 126
Total transactions with the owners
0
0
-49 591
-49 591
Equity 31 December 2023
1 140 000
1 050 000
983 931
3 173 931
Statement of cash flowKLP Banken Group
NOK THOUSANDS
01.01.2024 -30.09.2024
01.01.2023 -30.09.2023
01.01.2023 -31.12.2023
OPERATING ACTIVITIES
Payments received from customers – interest, commission and charges
1 761 333
1 311 446
1 908 976
Payments to customers – interest, commission and charges
-445 203
-310 591
-443 505
Disbursements on loans to customers and credit institutions
-6 266 347
-10 293 329
-13 278 857
Receipts on loans to customers
6 877 250
9 616 175
12 917 822
Net receipts on customer deposits banking
1 624 471
571 593
281 568
Disbursements on operations
-142 137
-132 719
-168 467
Payments to staff, pension schemes, employer's social security contribution etc.
-75 986
-72 361
-92 549
Interest investment accounts
60 934
41 383
65 614
Net receipts/disbursements from operating activities
51 701
41 290
20 301
Net cash flow from operating activities
3 446 015
772 888
1 210 903
INVESTMENT ACTIVITIES
Receipts on the sale of securities
2 198 279
4 400 411
5 261 280
Payments on the purchase of securities
-5 676 527
-2 532 416
-2 966 767
Receipts of interest from securities
172 670
160 869
216 770
Payments on the purchase of tangible fixed assets
0
-191
-191
Net cash flow from investment activities
-3 305 577
2 028 673
2 511 092
FINANCING ACTIVITIES
Receipts on loans
7 600 000
7 200 000
7 200 000
Repayments and redemption of securities debt
-7 950 000
-7 300 000
-7 300 000
Change in securities debt, own funds
1 421 993
-1 791 696
-2 005 529
Net payment of interest on loans
-1 112 827
-890 098
-1 321 854
Payment of lease liabilities
-1 267
-1 216
-1 630
Group contributions paid
-67 198
-49 591
-49 591
Net cash flows from financing activities
-109 299
-2 832 602
-3 478 604
Net cash flow during the period
31 138
-31 041
243 392
Cash and cash equivalents at the start of the period
1 583 769
1 340 377
1 340 377
Cash and cash equivalents at the end of the period
1 614 907
1 309 336
1 583 769
Net receipts/disbursements (-)
31 138
-31 041
243 392
Notes to the financial statementKLP Banken Group
Note 1 General information
KLP Banken AS was formed 25 February 2009. KLP Banken AS owns all the shares in KLP Kommunekreditt AS and KLP Boligkreditt AS. These companies together form the KLP Banken Group. KLP Banken Group provide or acquire loans to Norwegian municipalities and county authorities, as well as to companies with public sector guarantee. The lending activities are principally financed by issuance of covered bonds. The Group also offers standard banking products to private customers. KLP Banken AS is registered and domiciled in Norway. Its head office is at Beddingen 8 in Trondheim. The company has a branch office in Dronning Eufemiasgate 10, Oslo.
The company, KLP Banken AS, is a wholly owned subsidiary of Kommunal Landspensjonskasse (KLP). KLP is a mutual insurance company.
Note 2 Accounting principles
The interim report includes the interim Financial Statements of KLP Banken Group for the period 1 January 2024 – 30 September 2024, with a specification of the results in the 3rd quarter. The interim Financial Statements has not been audited.
The financial statements have been prepared in accordance with IFRS Accounting Standards®) as adopted by the EU with some additions that follow The Norwegian Accounting Act and the Regulations concerning annual accounts for banks, mortgage firms and finance companies (the Accounting Regulations). The interim financial statements have been prepared in accordance with IAS 34 "Interim Financial Reporting".
Other accounting principles and calculations are the same in the interim financial statement as in the annual report for 2023, please see the annual report for further information.
Note 3 Net interest income
NOK THOUSANDS
Q3 2024
Q3 2023
01.01.2024 -30.09.2024
01.01.2023 -30.09.2023
01.01.2023 -31.12.2023
Interest income on loans to customers
581 401
526 287
1 734 255
1 399 674
1 973 093
Interest income on loans to credit institutions
24 638
19 394
67 469
45 240
65 590
Total interest income, effective interest method
606 039
545 681
1 801 724
1 444 913
2 038 683
Interest income on bonds and certificates
75 195
54 162
193 616
162 450
219 358
Other interest income
38 373
34 131
112 926
96 196
132 009
Total other interest income
113 568
88 293
306 542
258 646
351 367
Total interest income
719 607
633 974
2 108 266
1 703 559
2 390 050
Interest expenses on deposits to KLP Banken
-154 296
-115 939
-433 845
-298 179
-426 988
Interest expenses on issued securities
-397 760
-367 200
-1 183 136
-976 776
-1 375 467
Interest expense lease liabilities
-66
-74
-203
-225
-297
Total interest expense, effective interest method
-552 122
-483 213
-1 617 184
-1 275 180
-1 802 752
Other interest expenses
-32 975
-28 269
-95 358
-77 564
-107 877
Interest expenses on deposits to customers
-3 324
-3 576
-9 972
-11 104
-14 680
Total other interest expense
-36 299
-31 845
-105 330
-88 668
-122 557
Total interest expense
-588 422
-515 059
-1 722 514
-1 363 848
-1 925 309
Net interest income
131 185
118 915
385 752
339 711
464 740
Note 4 Loans to customers
NOK THOUSANDS
30.09.2024
30.09.2023
31.12.2023
Principal on loans to customers
42 023 044
42 958 704
42 665 975
Credit portfolio
41 703
43 107
42 393
Overdraft current account
162
121
175
Write-downs step 1 and 2
-1 550
-1 963
-1 765
Write-downs step 3
-2 344
-1 137
-1 413
Loans to customers after write-downs
42 061 012
42 998 832
42 705 364
Accrued interest
235 127
254 271
237 460
Fair value hedging
-68 577
-128 825
-86 554
Loans to customers
42 227 563
43 124 278
42 856 271
Note 5 Categories of financial instruments
NOK THOUSANDS
30.09.2024
30.09.2023
31.12.2023
Capitalized value
Fair value
Capitalized value
Fair value
Capitalized value
Fair value
FINANCIAL ASSETS AT FAIR VALUE THROUGH PROFIT AND LOSS
Fixed-income securities
7 836 977
7 836 977
4 749 545
4 749 545
4 276 469
4 276 469
Financial derivatives
119 877
119 877
141 113
141 113
108 370
108 370
Shares and holdings
1 852
1 852
1 187
1 187
1 897
1 897
Total financial assets at fair value through profit and loss
7 958 705
7 958 705
4 891 845
4 891 845
4 386 736
4 386 736
FINANCIAL ASSETS FAIR VALUE HEDGING
Loans to and receivables from customers
1 881 709
1 893 232
1 493 349
1 503 950
1 584 628
1 578 296
Total financial assets fair value hedging
1 881 709
1 893 232
1 493 349
1 503 950
1 584 628
1 578 296
FINANCIAL ASSETS AT AMORTIZED COST
Loans to and receivables from credit institutions
75 596
75 596
74 572
74 572
75 312
75 312
Loans to and receivables from central banks
1 635 361
1 635 361
1 274 225
1 274 225
1 577 691
1 577 691
Loans to and receivables from customers
40 345 854
40 345 854
41 630 929
41 630 929
41 271 643
41 271 643
Total financial assets at amortized cost
42 056 811
42 056 811
42 979 727
42 979 727
42 924 646
42 924 646
Total financial assets
51 897 225
51 908 748
49 364 920
49 375 521
48 896 010
48 889 678
FINANCIAL LIABILITIES AT FAIR VALUE THROUGH PROFIT AND LOSS
Financial derivatives
23 170
23 170
40 651
40 651
23 233
23 233
Total financial liabilities at fair value through profit and loss
23 170
23 170
40 651
40 651
23 233
23 233
FINANCIAL LIABILITIES FAIR VALUE HEDGING
Liabilities created on issuance of securities
1 744 803
1 760 513
1 687 674
1 689 332
1 713 024
1 722 804
Total financial liabilities fair value hedging
1 744 803
1 760 513
1 687 674
1 689 332
1 713 024
1 722 804
FINANCIAL LIABILITIES AT AMORTIZED COST
Liabilities created on issuance of securities
30 797 749
30 910 819
29 928 276
29 918 720
29 695 315
29 718 083
Deposits from customers
15 684 807
15 684 807
14 350 590
14 350 590
14 060 460
14 060 460
Total financial liabilities at amortized cost
46 482 556
46 595 626
44 278 867
44 269 311
43 755 775
43 778 543
Total financial liabilities
48 250 530
48 379 310
46 007 192
45 999 293
45 492 031
45 524 579
Fair value shall be a representative price based on what a corresponding asset or liability would have been traded for on normal market terms and conditions. A financial instrument is considered to be listed in an active market if the listed price is simply and regularly available from a stock market, dealer, broker, industry grouping, price setting service or regulatory authority, and these prices represent actual and regularly occurring transactions at arm’s length. If the market for the security is not active, or the security is not listed on a stock market or similar, valuation techniques are used to set fair value. These are based for example on information on recently completed transactions carried out on business terms and conditions, reference to trading in similar instruments and pricing using externally collected yield curves and yield spread curves. As far as possible the estimates are based on externally observable market data and rarely on company-specific information.
The different financial instruments are thus priced in the following way:
Fixed-income securities - government
Nordic Bond Pricing is used as a source for pricing Norwegian government bonds.
Fixed-income securities - other than government
Norwegian fixed-income securities are generally priced based on rates from Nordic Bond Pricing. Securities not covered by Nordic Bond Pricing are priced theoretically. The theoretical price should be based on the discounted value of the security's future cash flows. Discounting is done using a swap curve adjusted for credit spread and liquidity spread. The credit spread should, to the extent possible, be based on a comparable bond from the same issuer. Liquidity spread is determined at the discretion of the evaluator.
Financial derivatives
These transactions are valued based on the applicable swap curve at the time of valuation. Derivative contracts are to be used only to hedge balance amounts and to enable payments obligations to be met. Derivative contracts may be struck only with counterparties with high credit quality.
Shares (unlisted)
For liquid shares and units, the closing price on the balance sheet date is used as the basis for measurement at fair value. If the prices are not quoted, the last price traded is used. Illiquid shares are priced on the basis of the Oslo Stock Exchange’s index algorithm based on the last traded prices. If the pricing information is outdated, a derived valuation is produced from relevant stock indices or other similar securities. If this is also considered unsatisfactory, a discretionary valuation is made. This may be based on fundamental analysis, broker assessment, or adjustments for risk or liquidity considerations in relation to the price.
Fair value of loans to retail customers
The fair value through profit/loss is calculated by discounting contractual cash flows to present values. The discount rate is determined as the market rate, including a suitable risk margin. For loans measured at fair value through other comprehensive income, the fair value is calculated as the recognised principal minus estimated loss provisions on loans classified in Stage 2 and 3 (see note 14 Loan losses provision).
Fair value of loans to Norwegian local administrations
The fair value of these loans is considered to be virtually the same as the book value, as the contract terms are constantly adjusted in line with market interest rates. The fair value of fixed rate loans is calculated by discounting contractual cash flows by market interest rates including a suitable risk margin at the end of the reporting period. This is valued at Level 2 in the valuation hierarchy, cf. Note 6.
Fair value of deposits
The fair value of floating rate deposits is taken to be approximately equal to the deposit amount including accrued interest. The fair value of fixed rate deposits is calculated by discounting contractual cash flows by market interest rates including a suitable risk margin. Discounting contractual cash flows by market interest rates including a suitable risk margin.
Fair value of loans to and receivables from credit institutions
All receivables from credit institutions (bank deposits) are at variable interest rates. The fair value of these is considered to be virtually the same as the book value, as the contract terms are continuously changed in step with change in market interest rates. This is valued at Level 2 in the valuation hierarchy, cf. Note 6.
Liabilities created on issuance of securities
Fair value in this category is determined on the basis of internal valuation models based on external observable data. This is valued in Level 2 in the valuation hierarchy, cf. Note 6.
Note 6 Fair value hierarchy
30.09.2024 NOK THOUSANDS
Level 1
Level 2
Level 3
Total
ASSETS BOOKED AT FAIR VALUE
Fixed-income securities
630 831
7 206 146
0
7 836 977
Shareholdings
0
0
1 852
1 852
Financial derivatives
0
119 877
0
119 877
Total assets at fair value
630 831
7 326 023
1 852
7 958 705
LIABILITIES BOOKED AT FAIR VALUE
Financial derivatives (liabilities)
0
23 170
0
23 170
Total financial liabilities at fair value
0
23 170
0
23 170
30.09.2023 NOK THOUSANDS
Level 1
Level 2
Level 3
Total
ASSETS BOOKED AT FAIR VALUE
Fixed-income securities
827 157
3 922 388
0
4 749 545
Shareholdings
0
0
1 187
1 187
Financial derivatives
0
141 113
0
141 113
Total assets at fair value
827 157
4 063 500
1 187
4 891 845
LIABILITIES BOOKED AT FAIR VALUE
Financial derivatives (liabilities)
0
40 651
0
40 651
Total financial liabilities at fair value
0
40 651
0
40 651
31.12.2023 NOK THOUSANDS
Level 1
Level 2
Level 3
Total
ASSETS BOOKED AT FAIR VALUE
Fixed-income securities
825 632
3 450 837
0
4 276 469
Shareholdings
0
0
1 897
1 897
Financial derivatives
0
108 370
0
108 370
Total assets at fair value
825 632
3 559 207
1 897
4 386 736
LIABILITIES BOOKED AT FAIR VALUE
Financial derivatives (liabilities)
0
23 233
0
23 233
Total financial liabilities at fair value
0
23 233
0
23 233
NOK THOUSANDS
30.09.2024
30.09.2023
31.12.2023
CHANGES IN LEVEL 3 UNLISTED SHARES
Opening balance
1 897
1 187
1 187
Additions/purchases of shares
0
0
0
Unrealized changes
-45
0
710
Closing balance
1 852
1 187
1 897
Realized gains/losses
0
0
0
Fair value shall be a representative price based on what a corresponding asset or liability would have been traded for at normal market terms and conditions. Highest quality in regard to fair value is based on listed prices in an active market. A financial instrument is considered as listed in an active market if listed prices are simply and regularly available from a stock market, dealer, broker, industry group, price-setting service or regulatory authority, and these prices represent actual and regularly occurring transactions at arm's length.
Level 1: Instruments at this level obtain fair value from listed prices in an active market for identical assets or liabilities to which the entity has access at the reporting date. Examples of instruments in Level 1 are stock market listed securities.
Level 2: Instruments at this level obtain fair value from observable market data. This includes prices based on identical instruments, but where the instrument does not maintain a high enough trading frequency and is therefore not considered to be traded in an active market, as well as prices based on corresponding assets and price-leading indicators that can be confirmed from market information. Example instruments at Level 2 are fixed-income securities priced on the basis of interest rate paths.
Level 3: Instruments at Level 3 contain non-observable market data or are traded in markets considered to be inactive. The price is based generally on discrete calculations where the actual fair value may deviate if the instrument were to be traded.
Note 5 discloses the fair value of financial assets and financial liabilities that are recognized at amortized cost and according to the rules on hedge accounting. Financial assets measured at amortized cost and hedge accounting comprise lending to and due to credit institutions, Norwegian municipalities and retail customers. The stated fair value of these assets is determined on terms qualifying for level 2. Financial liabilities recognized at amortized cost and hedge accounting consist of debt securities issued and deposits. The stated fair value of these liabilities is determined by methods qualifying for level 2.
There have been no transfers between level 1 and level 2.
Interest rate on borrowings through the issuance of securities at the reporting date:
5.14%
5.02%
5.08%
The interest rate is calculated as a weighted average of the act/360 basis. It includes interest rate effects and amortization costs.
NOK THOUSANDS
Balance sheet 31.12.2023
Issued
Matured/ redeemed
Other adjustements
Balance sheet 30.09.2024
Changes in debt securities issued - stock exchange listed covered bonds and cerftificates
Bond debt, nominal amount
34 657 598
7 600 000
-7 950 000
-4 141
34 303 457
Adjustments
-11 981
0
0
-5 744
-17 726
Accrued interest
205 721
0
0
75 099
280 820
Own holdings, nominal amount
-3 443 000
0
1 419 000
0
-2 024 000
Total debt securities issued
31 408 338
7 600 000
-6 531 000
65 214
32 542 552
Note 8 Financial assets and liabilities subject to net settlement
30.09.2024 NOK THOUSANDS
Related sums that are not presented net
Gross financial assets/liabilites
Gross assets/ liabilities presented net
Book value
Financial instruments
Security in cash
Net recognised value
ASSETS
Financial derivatives
119 877
0
119 877
-23 170
0
96 706
Total
119 877
0
119 877
-23 170
0
96 706
LIABILITIES
Financial derivatives
23 170
0
23 170
-23 170
0
0
Total
23 170
0
23 170
-23 170
0
0
30.09.2023 NOK THOUSANDS
Related sums that are not presented net
Gross financial assets/liabilites
Gross assets/ liabilities presented net
Book value
Financial instruments
Security in cash
Net recognised value
ASSETS
Financial derivatives
141 113
0
141 113
-40 651
-104 349
17 441
Total
141 113
0
141 113
-40 651
-104 349
17 441
LIABILITIES
Financial derivatives
40 651
0
40 651
-40 651
0
0
Total
40 651
0
40 651
-40 651
0
0
31.12.2023 NOK THOUSANDS
Related sums that are not presented net
Gross financial assets/liabilites
Gross assets/ liabilities presented net
Book value
Financial instruments
Security in cash
Net recognised value
ASSETS
Financial derivatives
108 370
0
108 370
-23 233
0
85 137
Total
108 370
0
108 370
-23 233
0
85 137
LIABILITIES
Financial derivatives
23 233
0
23 233
-23 233
0
0
Total
23 233
0
23 233
-23 233
0
0
The purpose of the note is to show the potential effect of netting agreements at the KLP Banken Group. The note shows derivative positions
in the financial position statement.
Note 9 Transactions with related parties
NOK THOUSANDS
01.01.2024 -30.09.2024
01.01.2023 -30.09.2023
01.01.2023 -31.12.2023
KLP, fees lending management
46 897
45 938
61 251
KLP Skadeforsikring AS, fees
0
38
38
KLP Kapitalforvaltning AS, fees for services provided
0
0
-187
KLP, rent
-2 406
-2 543
-3 318
KLP Skipsbygget AS, rent
-1 694
-1 628
-2 171
KLP Bassengtomten AS, rent parking
-75
-72
-96
KLP Eiendomsdrift AS, cost office buildings
-344
-401
-472
KLP, pension premium
-11 567
-10 451
-13 855
KLP, staff services (at cost)
-60 828
-56 591
-77 627
KLP Group companies, subsidised interest employee loans
11 146
13 195
18 048
NOK THOUSANDS
30.09.2024
30.09.2023
31.12.2023
BALANCES
KLP, net internal accounts
-4 305
-3 125
-5 433
KLP, loan settlement
-31 715
-10 862
-32 167
KLP Group companies, net other internal accounts
1 157
1 512
1 421
Transactions with related parties are carried out at general market terms, with the exception of the company's share of common functions, which are allocated at cost. Allocation is based on actual use. All internal receivables are settled as they arise.
Note 10 Other assets
NOK THOUSANDS
30.09.2024
30.09.2023
31.12.2023
Intercompany receivables
2 074
3 058
3 216
Miscellaneous receivables
0
25
3
Prepaid expenses
4 886
5 352
2
Total other assets
6 961
8 435
3 221
Note 11 Other liabilities and provision for accrued costs
NOK THOUSANDS
30.09.2024
30.09.2023
31.12.2023
Creditors
762
4 698
2 626
Intercompany payables
35 953
15 533
39 395
Short-term balances with credit institutions
98 896
104 700
80 000
Other liabilities
117 836
92 162
5 373
Total other liabilities
253 446
217 093
127 394
Withholding tax
2 048
1 892
3 024
Social security contributions
1 708
1 531
2 782
Capital activity tax
588
520
902
Holiday pay
5 376
4 844
6 820
Pension obligations
33 311
14 247
43 999
VAT
822
954
21
Provisioned costs
5 776
2 676
6 364
Total accrued costs and liabilities
49 630
26 665
63 913
Note 12 Capital adequacy
NOK THOUSANDS
30.09.2024
30.09.2023
31.12.2023
Share capital and share premium fund
2 190 000
2 190 000
2 190 000
Other owners' equity
916 733
726 875
983 931
Total owners' equity
3 106 733
2 916 876
3 173 931
Adjustments due to requirements for proper valuation
-7 837
-4 750
-4 276
Deduction goodwill and other intangible assets
-12 922
-14 329
-13 943
Core capital/Tier 1 capital
3 085 974
2 897 797
3 155 711
Supplementary capital/Tier 2 capital
0
0
0
Supplementary capital/Tier 2 capital
0
0
0
Total eligible own funds (Tier 1 and Tier 2 capital)
3 085 974
2 897 797
3 155 711
Capital requirement
1 196 542
1 146 913
1 162 608
Surplus of own funds (Tier 1 and Tier 2 capital)
1 889 433
1 750 884
1 993 104
Estimate basis credit risk:
Institutions
334 039
281 982
336 067
Retail
879 090
629 381
942 002
Local and regional authorities (incl. municipalities/county administations)
3 761 897
3 916 156
3 846 618
Investments with mortgage security in real estate
8 402 512
8 323 439
8 184 585
Investments fallen due
68 600
58 185
49 785
Covered bonds
640 253
372 612
325 440
Other items
23 671
26 563
22 517
Calculation basis credit risk
14 110 061
13 608 317
13 707 014
Credit risk
1 128 805
1 088 665
1 096 561
Operating risk
65 852
58 035
65 852
Credit valuation adjustments (CVA)
1 885
212
194
Total capital requirement assets
1 196 542
1 146 913
1 162 608
Core capital adequacy ratio
20.63 %
20.21 %
21.71 %
Supplementary capital ratio
0.00 %
0.00 %
0.00 %
Capital adequacy ratio
20.63 %
20.21 %
21.71 %
Leverage ratio
5.84 %
5.80 %
6.30 %
CAPITAL REQUIREMENT PER 30.09.2024
Core capital/Tier 1 capital
Supplementary capital/Tier 2 capital
Own funds
Minimum requirement excl. buffers
4.50 %
3.50 %
8.00 %
Protective buffer
2.50 %
0.00 %
2.50 %
Systemic risk buffer
4.50 %
0.00 %
4.50 %
Counter-cyclical capital buffer
2.50 %
0.00 %
2.50 %
Pilar 2-requirement
0.83 %
0.27 %
1.10 %
Current capital requirement incl. buffers
14.83 %
3.77 %
18.60 %
Capital requirement leverage ratio
3.00 %
0.00 %
3.00 %
Note 13 Fixed-income securities
NOK THOUSANDS
30.09.2024
30.09.2023
31.12.2023
Acquisition cost
Market value
Acquisition cost
Market value
Acquisition cost
Market value
Certificates
237 486
237 813
336 643
337 104
0
0
Bonds
7 568 629
7 599 164
4 407 723
4 412 441
4 269 911
4 276 469
Total fixed-income securities
7 806 115
7 836 977
4 744 366
4 749 545
4 269 911
4 276 469
Fixed income securities are brought to account at market value, including accrued but not due interests.
Note 14 Loan loss provision
There has not been done any changes in the models for calculation of the expected loss provisions in the third quarter.
The total loan loss provisions have decreased by one precentage for KLP Banken Group from the last quarter.
Refer to Note 10 and Note 2 in the annual report for more details of the model.
Expected credit loss (ECL) loans to customers – all segments
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
stage 1
stage 2
stage 3
Total stage 1-3
Opening balance ECL 01.01.2024
2 411
2 328
1 468
6 207
Transfer to stage 1
973
-914
-59
0
Transfer to stage 2
-16
16
0
0
Transfer to stage 3
-2
-87
88
0
Net changes
-1 049
354
866
170
New losses
302
161
96
559
Write-offs
-48
-38
-18
-104
Change in risk model
-294
-230
-68
-592
Closing balance ECL 30.09.2024
2 278
1 590
2 373
6 240
Changes (01.01.2024 - 30.09.2024)
-133
-739
905
33
This includes provisions for losses on loans and receivables - unused credit
2 346
Expected credit loss (ECL) loans to customers – mortgage
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
stage 1
stage 2
stage 3
Total stage 1-3
Opening balance ECL 01.01.2024
139
320
1 048
1 507
Transfer to stage 1
20
-20
0
0
Transfer to stage 2
-2
2
0
0
Transfer to stage 3
0
-28
28
0
Net changes
-48
27
-98
-119
New losses
59
43
46
149
Write-offs
-7
-2
0
-8
Change in risk model
-25
-53
-33
-111
Closing balance ECL 30.09.2024
136
291
991
1 418
Changes (01.01.2024 - 30.09.2024)
-3
-30
-57
-90
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 01.01.2024
180
0
0
180
Transfer to stage 1
0
0
0
0
Transfer to stage 2
0
0
0
0
Transfer to stage 3
0
0
0
0
Net changes
-6
0
0
-6
New losses
8
0
0
8
Write-offs
-11
0
0
-11
Closing balance ECL 30.09.2024
170
0
0
170
Changes (01.01.2024 - 30.09.2024)
-10
0
0
-10
Expected credit loss (ECL) – credit card
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
stage 1
stage 2
stage 3
Total stage 1-3
Opening balance ECL 01.01.2024
2 067
2 008
297
4 372
Transfer to stage 1
953
-894
-59
0
Transfer to stage 2
-14
14
0
0
Transfer to stage 3
-2
-59
61
0
Net changes
-1 025
290
-47
-781
New losses
232
117
44
393
Change in risk model
-266
-177
-35
-478
Closing balance ECL 30.09.2024
1 947
1 299
260
3 506
Changes (01.01.2024 - 30.09.2024)
-120
-709
-37
-866
This includes provisions for losses on loans and receivables - unused credit on credit card
2 338
Expected credit loss (ECL) loans to customers – senior loans
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
stage 1
stage 2
stage 3
Total stage 1-3
Opening balance ECL 01.01.2024
24
0
0
24
Transfer to stage 1
0
0
0
0
Transfer to stage 2
0
0
0
0
Transfer to stage 3
0
0
0
0
Net changes
0
0
873
873
New losses
3
0
0
3
Change in risk model
-3
0
0
-3
Closing balance ECL 30.09.2024
23
0
874
897
Changes (01.01.2024 - 30.09.2024)
-1
0
874
873
Expected credit loss (ECL) loans to customers – overdrafts deposit accounts
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
stage 1
stage 2
stage 3
Total stage 1-3
Opening balance ECL 01.01.2024
0
0
124
124
Transfer to stage 1
0
0
0
0
Transfer to stage 2
0
0
0
0
Transfer to stage 3
0
0
0
0
Net changes
0
0
120
120
New losses
0
0
6
6
Closing balance ECL 30.09.2024
0
0
250
250
Changes (01.01.2024 - 30.09.2024)
0
0
126
126
Book value of loans and receivables from customers – all segments
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
stage 1
stage 2
stage 3
Total stage 1-3
Lending 01.01.2024
42 243 091
660 373
44 193
42 947 657
Transfer to stage 1
169 824
-166 285
-3 539
0
Transfer to stage 2
-298 478
299 520
-1 041
0
Transfer to stage 3
-6 829
-18 446
25 275
0
Net changes
-1 020 588
-4 045
-4 521
-1 029 155
New losses
6 920 594
71 205
5 926
6 997 725
Write-offs
-6 455 000
-144 904
-8 369
-6 608 273
Lending 30.09.2024
41 552 613
697 418
57 923
42 307 955
Book value of loans and receivables from customers – mortgages
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
stage 1
stage 2
stage 3
Total stage 1-3
Lending 01.01.2024
21 036 709
657 456
43 154
21 737 319
Transfer to stage 1
168 496
-165 142
-3 355
0
Transfer to stage 2
-297 702
298 743
-1 041
0
Transfer to stage 3
-4 975
-18 246
23 221
0
Net change
-3 331 589
-102 123
-11 577
-3 445 289
New lending
5 808 878
70 813
5 741
5 885 432
Write-offs
-2 246 749
-46 698
0
-2 293 447
Lending 30.09.2024
21 133 067
694 805
56 144
21 884 015
Book value of loans and receivables from customers – public lending
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
stage 1
stage 2
stage 3
Total stage 1-3
Lending 01.01.2024
19 087 958
0
0
19 087 958
Transfer to stage 1
0
0
0
0
Transfer to stage 2
0
0
0
0
Transfer to stage 3
0
0
0
0
Net change
-626 122
0
0
-626 122
New lending
831 534
0
0
831 534
Write-offs
-1 218 760
0
0
-1 218 760
Lending 30.09.2024
18 074 611
0
0
18 074 611
Book value of loans and receivables from customers – credit card
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
stage 1
stage 2
stage 3
Total stage 1-3
Lending 01.01.2024
40 983
2 917
866
44 766
Transfer to stage 1
1 328
-1 143
-185
0
Transfer to stage 2
-776
776
0
0
Transfer to stage 3
-186
-200
387
0
Net change
899
-128
-298
473
New lending
4 695
392
177
5 264
Lending 30.09.2024
46 943
2 614
947
50 503
Book value of loans to receivables from customers – senior loans
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
stage 1
stage 2
stage 3
Total stage 1-3
Lending 01.01.2024
2 077 541
0
0
2 077 541
Transfer to stage 1
0
0
0
0
Transfer to stage 2
0
0
0
0
Transfer to stage 3
-1 603
0
1 603
0
Net change
-53 067
0
-1 117
-54 184
New lending
275 449
0
0
275 449
Lending 30.09.2024
2 298 320
0
485
2 298 806
Book value of loans to receivables from customers – overdraft deposit accounts
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
stage 1
stage 2
stage 3
Total stage 1-3
Lending 01.01.2024
-99
0
173
73
Transfer to stage 1
0
0
0
0
Transfer to stage 2
0
0
0
0
Transfer to stage 3
-64
0
64
0
Net change
-201
0
102
-99
New lending
37
0
8
46
Lending 30.09.2024
-327
0
347
20
Exposure - unused credit
NOK THOUSANDS
12 months ECL
Lifetime ECL (not credit impaired)
Lifetime ECL (credit impaired)
stage 1
stage 2
stage 3
Total stage 1-3
Lending 01.01.2024
1 766 778
57 144
198
1 824 120
Transfer to stage 1
10 619
-10 593
-26
0
Transfer to stage 2
-14 994
14 994
0
0
Transfer to stage 3
-99
-9
108
0
Net change
-10 531
1 073
949
-8 509
New lending
1 087 829
3 354
3
1 091 186
Write-offs
-382 620
-18 853
0
-401 472
Lending 30.09.2024
2 456 984
47 109
1 232
2 505 325
Losses recognised in the profit and loss account consist of:
NOK THOUSANDS
01.01.2024 -30.09.2024
01.01.2023 -30.09.2023
01.01.2023 -31.12.2023
Change in loss provisions in stage 1, 2 and 3
-288
-1 346
-1 328
Established losses
-312
-7
-7
Recovery for previously established losses
515
331
464
Total losses in the income statement
-85
-1 022
-871
Note 15 Contingent liabilites
NOK THOUSANDS
30.09.2024
30.09.2023
31.12.2023
Credit facilities for lending not utilized
1 263 869
1 175 835
1 275 687
Credit facilities issued credit card
276 332
249 298
262 897
Loan promise
1 665 897
1 457 421
885 271
Total contingent liabilities
3 206 098
2 882 555
2 423 855
Credit facilities for lending not utilized: The 'Fleksilån' product is included here; this is a credit facility which allows the customer to borrow up to a specified credit limit.
Credit facitities issued credit card: Customers' credit card limits are a contingent liabilitiy for the Bank, where the customer can choose to utilise the credit up to the allocated credit limit.
Loan commitment: The Bank issues funding certificates that customers can use in bidding procedures for home purchases. This also inculudes other loans that have been granted but not disbursed.
Note 16 Net gain/(loss) on financial instruments
NOK THOUSANDS
Q3 2024
Q3 2023
01.01.2024 -30.09.2024
01.01.2023 -30.09.2023
01.01.2023 -31.12.2023
Net gain/(loss) on fixed-income securities
1 375
8 727
14 553
3 107
7 882
Net gain/(loss) financial derivatives and realized amortization linked to lending
-60
317
-285
439
284
Net gain/(loss) financial derivatives and realized repurchase of own debt
-2 396
-3 675
-11 339
-9 633
-9 933
Net accrual of over/under rates borrowings and securities
1 381
1 379
4 141
4 141
5 521
Other financial income and expenses
-420
-314
-1 261
-946
-1 288
Total net gain/(loss) on financial instruments
-121
6 433
5 808
-2 893
2 466
Note 17 Leases
NOK THOUSANDS
30.09.2024
30.09.2023
31.12.2023
Property
RIGHT-OF-USE ASSETS
Opening balance 01.01.
14 495
16 365
16 365
Depreciation
-1 403
-1 403
-1 870
Closing balance
13 092
14 962
14 495
LEASE LIABILITIES
Opening balance 01.01.
15 131
16 761
16 761
Repayments
-1 267
-1 216
-1 630
Closing balance
13 864
15 544
15 131
NOK THOUSANDS
Q3 2024
Q3 2023
01.01.2024 -30.09.2024
01.01.2023 -30.09.2023
01.01.2023 -31.12.2023
Property
Interest expense lease liabilities
66
74
203
225
297
Interest expense lease liabilities
66
74
203
225
297
Note 18 Pension obligations - own employees
NOK THOUSANDS
30.09.2024
30.09.2023
31.12.2023
Capitalized net liability
43 999
32 092
32 092
Pension costs taken to profit/loss
11 328
10 231
13 635
Finance costs taken to profit/loss
1 261
946
1 287
Actuarial gains and losses incl. social security contributions
-10 523
-15 315
13 013
Premiums/supplement paid-in including admin
-12 754
-13 708
-16 029
Capitalized net liability
33 311
14 247
43 999
ASSUMPTIONS
30.09.2024
30.09.2023
31.12.2023
Discount rate
3.25%
4.00%
3.10%
Salary growth
3.50%
4.00%
3.50%
The National Insurance basic amount (G)
3.25%
3.50%
3.25%
Pension increases
2.80%
2.90%
2.80%
Social security contribution
14.10%
14.10%
14.10%
Capital activity tax
5.00%
5.00%
5.00%
The effect of changes in the assumptions is a reduction of the obligation by NOK 10.5 million as of 30.09.2024. The change is recognized in comprehensive income.
Quarterly earnings trend
NOK MILLIONS
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Interest income
719.6
699.2
689.5
686.5
634.0
Interest expense
-588.4
-571.2
-562.9
-561.5
-515.1
Net interest income
131.2
127.9
126.6
125.0
118.9
Commision income and income from banking services
9.9
9.1
7.4
7.8
8.4
Commision cost and cost from banking services
-0.7
-0.7
-0.7
-0.8
-0.7
Net charges and commission income
9.2
8.4
6.7
7.0
7.7
Other fee income
15.6
15.7
15.6
15.3
15.3
Net gain/(loss) financial instruments
-0.1
-1.0
6.9
5.4
6.4
Total other operating income
15.5
14.7
22.5
20.7
21.7
Salaries and administrative costs
-26.4
-17.3
-25.6
-27.7
-20.6
Depreciation
-0.8
-0.8
-0.8
-0.9
-0.9
Other operating expenses
-40.8
-42.4
-53.2
-41.9
-44.6
Net loan losses
-0.1
1.1
-1.1
0.2
-0.6
Total operating expenses
-68.2
-59.3
-80.6
-70.4
-66.7
Operating profit/loss before tax
87.7
91.8
75.1
82.3
81.6
Tax ordinary income
-4.2
-5.1
-0.9
-19.6
-19.6
Profit/loss for the period
83.5
86.7
74.2
62.7
62.0
Other comprehensive income
-5.8
6.2
10.1
-28.3
-2.0
Tax on other comprehensive income
1.5
-1.5
-2.5
7.1
0.5
Other comprehensive income for the period
-4.4
4.6
7.6
-21.2
-1.5
Comprehensive income for the period
79.2
91.3
81.8
41.5
60.5
Key figures – accumulated
NOK MILLIONS
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Pre-tax income
254.7
166.9
75.1
285.4
203.1
Net interest income
385.8
254.6
126.6
464.7
339.7
Other operating income
71.2
46.4
22.3
89.2
66.9
Other operating cost and depreciation
-208.1
-139.9
-80.6
-270.9
-200.6
Net gain/(loss) financial instruments
5.8
5.9
6.9
2.5
-2.9
Deposits
15 684.8
15 628.8
14 157.5
14 060.5
14 350.6
Lending customers
24 221.7
24 493.5
24 101.5
23 855.0
23 753.6
Lending with public sector guarantee
18 005.9
18 310.8
18 735.1
19 001.2
19 370.6
Non-performing loans
57.9
54.4
53.0
44.2
52.1
Total liabilities created on issuance of securities