Note 3 - Account by business line
For the subsidiaries the figures refer to the respective company accounts, while for joint ventures incorporated by the equity method the Group’s profit share is stated, after tax, as well as book value of the investment at group level.
| Group 30 September 2017 | |||||||||||
| Profit and loss account (NOKm) | RM | CM | SB1 Markets | EM 1 | SB1 Finans MN | SB1 Regnskaps- huset SMN | SB1 Gruppen | BN Bank | Uncollated | Total | |
| Net interest | 728 | 730 | -11 | 1 | 165 | -1 | - | - | -10 | 1,603 | |
| Interest from allocated capital | 92 | 84 | - | - | - | - | - | - | -175 | - | |
| Total interest income | 819 | 814 | -11 | 1 | 165 | -1 | - | - | -185 | 1,603 | |
| Commission income and other income | 576 | 151 | 239 | 371 | 41 | 285 | - | - | -189 | 1,475 | |
| Net return on financial investments **) | 0 | 9 | 50 | - | - | - | 214 | 70 | 162 | 507 | |
| Total income | 1,396 | 974 | 279 | 373 | 206 | 284 | 214 | 70 | -213 | 3,584 | |
| Total operating expenses | 598 | 276 | 289 | 360 | 101 | 239 | - | - | -111 | 1,751 | |
| Ordinary operating profit | 798 | 699 | -10 | 12 | 105 | 45 | 214 | 70 | -101 | 1,833 | |
| Loss on loans, guarantees etc. | 3 | 249 | - | - | 12 | - | - | - | -0 | 263 | |
| Result before tax including held for sale | 796 | 450 | -10 | 12 | 94 | 45 | 214 | 70 | -101 | 1,570 | |
| Post-tax return on equity*) | 16.3 % | 10.1 % | 10.8 % | ||||||||
| Balance (NOKm) | |||||||||||
| Loans and advances to customers | 100,745 | 40,419 | - | - | 6,502 | - | - | - | -520 | 147,146 | |
| Adv. of this to SB1 Boligkreditt and SB1 Næringskreditt | -34,361 | -2,090 | - | - | - | - | - | - | -0 | -36,451 | |
| Individual allowance for impairment on loan | -20 | -665 | - | - | -12 | - | - | - | -2 | -700 | |
| Group allowance for impairment on loan | -90 | -218 | - | - | -23 | - | - | - | -15 | -346 | |
| Other assets | 157 | 928 | 2,076 | 899 | 15 | 307 | 1,460 | 1,126 | 30,297 | 37,265 | |
| Total assets | 66,430 | 38,374 | 2,076 | 899 | 6,482 | 307 | 1,460 | 1,126 | 29,759 | 146,913 | |
| Deposits to customers | 36,974 | 36,275 | - | - | - | - | - | - | -164 | 73,086 | |
| Other liabilities and equity | 29,456 | 2,099 | 2,076 | 899 | 6,482 | 307 | 1,460 | 1,126 | 29,923 | 73,828 | |
| Total liabilites | 66,430 | 38,374 | 2,076 | 899 | 6,482 | 307 | 1,460 | 1,126 | 29,759 | 146,913 | |
| Group 30 September 2016 | |||||||||||
| Profit and loss account (NOKm) | RM | CM | SB1 Markets | EM 1 | SB1 Finans MN | SB1 Regnskaps- huset SMN | SB1 Gruppen | BN Bank | Uncollated | Total | |
| Net interest | 679 | 703 | -7 | 3 | 135 | 0 | - | - | -123 | 1,391 | |
| Interest from allocated capital | 34 | 28 | - | - | - | - | - | - | -61 | - | |
| Total interest income | 713 | 731 | -7 | 3 | 135 | 0 | - | - | -184 | 1,391 | |
| Commission income and other income | 513 | 148 | 153 | 327 | -9 | 172 | - | - | -45 | 1,260 | |
| Net return on financial investments **) | 0 | 10 | 59 | - | - | - | 220 | 79 | 346 | 713 | |
| Total income | 1,227 | 889 | 205 | 330 | 126 | 172 | 220 | 79 | 117 | 3,365 | |
| Total operating expenses | 602 | 264 | 195 | 271 | 43 | 139 | - | - | 7 | 1,521 | |
| Ordinary operating profit | 625 | 625 | 10 | 59 | 83 | 33 | 220 | 79 | 109 | 1,844 | |
| Loss on loans, guarantees etc. | 10 | 398 | 4 | - | 9 | - | - | - | -3 | 417 | |
| Result before tax including held for sale | 615 | 227 | 6 | 59 | 75 | 33 | 220 | 79 | 113 | 1,427 | |
| Post-tax return on equity*) | 13.5 % | 4.1 % | 11.0 % | ||||||||
| Balance (NOKm) | |||||||||||
| Loans and advances to customers | 91,655 | 38,312 | - | - | 5,170 | - | - | - | -676 | 134,462 | |
| Adv. of this to SpareBank 1 Boligkreditt | -33,021 | -1,872 | - | - | - | - | - | - | 0 | -34,893 | |
| Individual allowance for impairment on loan | -24 | -522 | - | - | -10 | - | - | - | -2 | -558 | |
| Group allowance for impairment on loan | -95 | -279 | - | - | -18 | - | - | - | 1 | -391 | |
| Other assets | 203 | 47 | 1,636 | 323 | 9 | 213 | 1,590 | 1,181 | 35,995 | 41,196 | |
| Total assets | 58,718 | 35,686 | 1,636 | 323 | 5,151 | 213 | 1,590 | 1,181 | 35,317 | 139,815 | |
| Deposits to customers | 34,911 | 31,441 | - | - | - | - | - | - | -63 | 66,290 | |
| Other liabilities and equity | 23,807 | 4,245 | 1,636 | 323 | 5,151 | 213 | 1,590 | 1,181 | 35,380 | 73,526 | |
| Total liabilites | 58,718 | 35,686 | 1,636 | 323 | 5,151 | 213 | 1,590 | 1,181 | 35,317 | 139,815 | |
| *) Calculation of capital employed in Retail Banking and Corporate Banking is based on regulatory capital. This capital is grossed up to 15.0 (14.5) percent to be in line with the capital plan as of December 31 2017. | |||||||||||
| **) Specification of net return on financial investments incl. Investment held for sale (NOKm) | 30 Sept 2017 | 30 Sept 2016 | |||
| Dividends | 5 | 87 | |||
| Capital gains shares | 79 | 100 | |||
| Gain/(loss) on derivatives | 32 | 52 | |||
| Gain/(loss) on other financial instruments at fair value (FVO) | 11 | 26 | |||
| Foreign exchange gain / (loss) | 29 | 53 | |||
| Gain/(Loss) on sertificates and bonds | 206 | 138 | |||
| Gain/(loss) on financial instruments related to hedging | -147 | -89 | |||
| Net return on financial instruments | 209 | 281 | |||
| SpareBank 1 Gruppen | 214 | 220 | |||
| SpareBank 1 Boligkreditt | -26 | 9 | |||
| SpareBank 1 Næringskreditt | 18 | 20 | |||
| BN Bank | 70 | 79 | |||
| SpareBank 1 Kredittkort | 11 | 20 | |||
| SpareBank 1 Mobilbetaling | -14 | -19 | |||
| Other companies | 19 | 16 | |||
| Income from investment in associates and joint ventures | 293 | 346 | |||
| Total net return on financial investments | 507 | 713 | |||
| Fair value hedging | |||||
| Changes in fair value on hedging instrument | -147 | -89 | |||
| Changes in fair value on hedged item | 127 | 71 | |||
| Net Gain or Loss from hedge accounting | -20 | -17 | |||
