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
© SpareBank 1 SMN