Group 30 June 2011 | ||||||||||
Profit and loss account (NOK million) | RM | CM | Markets | EM 1 | SMN Finans | Allegro | SMN Regnskap | Uncollated | Total | |
Net interest | 261 | 378 | 6 | 2 | 48 | 0 | 0 | -51 | 645 | |
Allocated | 17 | 56 | 2 | - | - | - | - | -75 | - | |
Total interest income | 278 | 434 | 8 | 2 | 48 | 0 | 0 | -126 | 645 | |
Commission income and other income | 179 | 70 | 9 | 144 | -1 | 6 | 36 | 11 | 453 | |
Net return on financial investments **) | 1 | 11 | 25 | -0 | 1 | - | - | 206 | 243 | |
Total income *) | 458 | 514 | 42 | 146 | 48 | 7 | 36 | 91 | 1,341 | |
Total operating expenses | 303 | 174 | 39 | 113 | 23 | 8 | 31 | 18 | 708 | |
Ordinary operating profit | 156 | 340 | 2 | 33 | 25 | -1 | 5 | 72 | 633 | |
Loss on loans, guarantees etc. | 3 | -19 | - | - | 8 | - | - | -0 | -7 | |
Result before tax | 153 | 359 | 2 | 33 | 17 | -1 | 5 | 72 | 640 | |
Post-tax return on equity | 24.7 % | 18.0 % | 13.0 % | |||||||
Balance (NOK million) | ||||||||||
Loans and advances to customers | 49,317 | 37,245 | - | - | 2,940 | - | - | 1,438 | 90,939 | |
adv. of this to Boligkreditt | -21,372 | -249 | - | - | - | - | - | -759 | -22,379 | |
Individual allowance for impairment on loan | -41 | -100 | - | - | -36 | - | - | - | -177 | |
Group allowance for impairment on loan | - | - | - | - | -16 | - | - | -273 | -290 | |
Other assets | 207 | 179 | - | 167 | -2,479 | 16 | 24 | 32,209 | 30,323 | |
Total assets | 28,111 | 37,074 | - | 167 | 408 | 16 | 24 | 32,615 | 98,415 | |
Deposits to customers | 20,661 | 23,640 | - | - | - | - | - | 1,688 | 45,990 | |
Other liabilities and equity | 7,450 | 13,434 | - | 167 | 408 | 16 | 24 | 30,926 | 52,425 | |
Total liabilites | 28,111 | 37,074 | - | 167 | 408 | 16 | 24 | 32,615 | 98,415 |
Group 30 June 2010 | ||||||||||
Profit and loss account (NOK million) | RM | CM | Markets | EM 1 | SMN Finans | Allegro | SMN Regnskap | Uncollated | Total | |
Net interest | 257 | 346 | 9 | 1 | 50 | 1 | 0 | -67 | 597 | |
Allocated | 6 | 18 | 1 | - | - | - | - | -25 | - | |
Total interest income | 264 | 364 | 10 | 1 | 50 | 1 | 0 | -92 | 597 | |
Commission income and other income | 183 | 66 | 17 | 121 | 3 | 6 | 28 | -2 | 423 | |
Net return on financial investments **) | 1 | 8 | 13 | - | 0 | - | - | 145 | 167 | |
Total income *) | 448 | 438 | 40 | 123 | 53 | 7 | 28 | 51 | 1,187 | |
Total operating expenses | 276 | 154 | 38 | 93 | 16 | 7 | 18 | -92 | 509 | |
Ordinary operating profit | 172 | 284 | 2 | 30 | 37 | -1 | 10 | 143 | 678 | |
Loss on loans, guarantees etc. | 4 | 75 | - | - | 16 | - | - | 0 | 96 | |
Result before tax | 168 | 209 | 2 | 30 | 21 | -1 | 10 | 143 | 582 | |
Post-tax return on equity | 23.5 % | 10.5 % | 13.7 % | |||||||
Balance (NOK million) | ||||||||||
Loans and advances to customers | 44,909 | 34,600 | - | - | 2,813 | - | - | 1,445 | 83,767 | |
adv. of this to Boligkreditt | -18,437 | -251 | - | - | - | - | - | -688 | -19,377 | |
Individual allowance for impairment on loan | -38 | -206 | - | - | -30 | - | - | -5 | -279 | |
Group allowance for impairment on loan | -108 | -165 | - | - | -18 | - | - | 3 | -289 | |
Other assets | 210 | 156 | - | 100 | 44 | 14 | 12 | 29,465 | 30,002 | |
Total assets | 26,536 | 34,132 | - | 100 | 2,808 | 14 | 12 | 30,220 | 93,823 | |
Deposits to customers | 19,728 | 21,076 | - | - | - | - | - | 469 | 41,273 | |
Other liabilities and equity | 6,808 | 13,056 | - | 100 | 2,808 | 14 | 12 | 29,751 | 52,550 | |
Total liabilites | 26,536 | 34,132 | - | 100 | 2,808 | 14 | 12 | 30,220 | 93,823 |
*) A portion of capital market income (Markets) is distributed on RM and CM
**) Specification of net return on financial investments (NOKm) | 30 June 2011 | 30 June 2010 | ||||
Income from investment in related companies | 122 | 98 | ||||
adv. of this from SpareBank1 Gruppen | 50 | 52 | ||||
adv. of this from BN Bank | 44 | 19 | ||||
adv. of this from Bank 1 Oslo Akershus | 9 | 24 | ||||
Net gain and dividends on securities | 39 | 40 | ||||
adv. of this from Midt-Norge Invest | 30 | -24 | ||||
Net gain on bonds | 56 | 13 | ||||
Net gain on trading and derivatives SMN Markets | 25 | 16 | ||||
Net return on financial investments | 243 | 167 |