The Bank was reorganised as from 1 January 2013. The corporate market segment is split up and reports as two separate segments: Group Customers and Small and Mid-size Enterprises. Historical data have not been reworked since these are difficult to reconstruct at a sufficiently precise level. Thus, for comparison purposes, Group Customers and SMEs must be viewed collectively in relation to 2012. In organisation terms, SMEs are a part of Offices which also handles Retail Customers.
Since Allegro accounts for a very limited part of the Group’s profits, it is no longer reported on as a separate segment that is added in the column for “others”. As from second quarter 2013 the joint ventures SpareBank 1 Gruppen and BN Bank are being treated as separate segments. The rationale is that each of these entities accounts for a substantial portion of the consolidated profit while at the same time being of significance in the capital requirement context. Consequently the companies receive much focus in the Group's internal corporate governance. As from the third quarter of 2013 companies held for sale are reported under the Corporate Customer segment. 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 2013 | ||||||||||||
Profit and loss account (NOK million) |
RM | SME | Group Corp- orates |
Markets | EM1 | SB1 Finans MN |
SB1 Regnskaps -huset SMN |
SB1 Gruppen | BN Bank | Un- collated |
Total | |
Net interest | 630 | 284 | 695 | 5 | 7 | 118 | -0 | - | - | -122 | 1,616 | |
Interest from allocated capital | 11 | 3 | 34 | -1 | - | - | - | - | - | -47 | - | |
Total interest income | 641 | 286 | 729 | 4 | 7 | 118 | -0 | - | - | -170 | 1,616 | |
Commission income and other income | 704 | 79 | 91 | 29 | 368 | -3 | 133 | - | - | 62 | 1,463 | |
Net return on financial investments **) | 1 | 1 | 49 | 40 | - | 0 | -0 | 210 | 91 | 141 | 531 | |
Total income *) | 1,346 | 366 | 869 | 73 | 375 | 116 | 132 | 210 | 91 | 33 | 3,610 | |
Total operating expenses | 641 | 156 | 257 | 85 | 314 | 45 | 118 | - | - | 103 | 1,722 | |
Ordinary operating profit | 705 | 210 | 612 | -13 | 61 | 70 | 14 | 210 | 91 | -71 | 1,888 | |
Loss on loans, guarantees etc. | 6 | 5 | 71 | - | - | 20 | - | - | - | -1 | 101 | |
Result before tax including held for sale | 699 | 205 | 541 | -13 | 61 | 51 | 14 | 210 | 91 | -70 | 1,788 | |
Post-tax return on equity | 38.7 % | 29.4 % | 12.8 % | 13.3 % | ||||||||
Balance (NOK million) | ||||||||||||
Loans and advances to customers | 63,518 | 9,055 | 31,920 | - | - | 3,291 | - | - | - | 4,255 | 112,038 | |
Adv. of this to SB1 Boligkreditt and SB1 Næringskreditt | -30,204 | -421 | -1,110 | - | - | - | - | - | - | - | -31,735 | |
Individual allowance for impairment on loan | -28 | -15 | -122 | - | - | -23 | - | - | - | 15 | -173 | |
Group allowance for impairment on loan | -73 | -30 | -175 | - | - | -16 | - | - | - | -0 | -295 | |
Other assets | 501 | 35 | 306 | - | 291 | 12 | 105 | 1,113 | 1,188 | 31,975 | 35,525 | |
Total assets | 33,713 | 8,623 | 30,818 | - | 291 | 3,264 | 105 | 1,113 | 1,188 | 36,245 | 115,360 | |
Deposits to customers | 24,185 | 8,734 | 21,544 | - | - | - | - | - | - | 1,611 | 56,074 | |
Other liabilities and equity | 9,528 | -111 | 9,274 | - | 291 | 3,264 | 105 | 1,113 | 1,188 | 34,634 | 59,286 | |
Total liabilites and equity | 33,713 | 8,623 | 30,818 | - | 291 | 3,264 | 105 | 1,113 | 1,188 | 36,245 | 115,360 |
Group 2012 | |||||||||||
Profit and loss account (NOK million) | RM | CM | Markets | EM1 | SB1 Finans MN |
SB1 Regnskaps -huset SMN |
SB1 Gruppen | BN Bank | Un- collated |
Total | |
Net interest | 540 | 905 | -21 | 5 | 108 | 3 | - | - | -62 | 1,477 | |
Interest from allocated capital | 11 | 98 | 4 | - | - | - | - | - | -113 | - | |
Total interest income | 552 | 1,003 | -18 | 5 | 108 | 3 | - | - | -175 | 1,477 | |
Commission income and other income | 484 | 137 | 24 | 380 | -3 | 105 | - | - | 13 | 1,139 | |
Net return on financial investments **) | 1 | 68 | 87 | - | -1 | - | 94 | 72 | 145 | 467 | |
Total income *) | 1,037 | 1,207 | 93 | 385 | 104 | 107 | 94 | 72 | -17 | 3,084 | |
Total operating expenses | 653 | 399 | 94 | 309 | 40 | 93 | - | - | 66 | 1,654 | |
Ordinary operating profit | 384 | 809 | -1 | 76 | 65 | 14 | 94 | 72 | -82 | 1,430 | |
Loss on loans, guarantees etc. | 1 | 45 | - | - | 9 | - | - | - | 4 | 58 | |
Result before tax including held for sale | 383 | 764 | -1 | 76 | 56 | 14 | 94 | 72 | -86 | 1,371 | |
Post-tax return on equity | 22.6 % | 14.4 % | -0.4 % | 11.7 % | |||||||
Balance (NOK million) | |||||||||||
Loans and advances to customers | 58,892 | 40,671 | - | - | 3,146 | - | - | - | 2,200 | 104,909 | |
Adv. of this to SpareBank 1 Boligkreditt | -28,029 | -976 | - | - | - | - | - | - | -960 | -29,966 | |
Individual allowance for impairment on loan | -28 | -101 | - | - | -15 | - | - | - | -0 | -144 | |
Group allowance for impairment on loan | - | - | - | - | -16 | - | - | - | -278 | -295 | |
Other assets | 391 | 1,061 | - | 299 | 19 | 68 | 1,064 | 1,095 | 29,474 | 33,471 | |
Total assets | 31,225 | 40,655 | - | 299 | 3,133 | 68 | 1,064 | 1,095 | 30,436 | 107,975 | |
Deposits to customers | 22,440 | 27,064 | - | - | - | - | - | - | 2,747 | 52,252 | |
Other liabilities and equity | 8,784 | 13,591 | - | 299 | 3,133 | 68 | 1,064 | 1,095 | 27,688 | 55,723 | |
Total liabilites and equity | 31,225 | 40,655 | - | 299 | 3,133 | 68 | 1,064 | 1,095 | 30,436 | 107,975 | |
*) A portion of capital market income (Markets) is distributed on RM and CM |
**) Specification of net return on financial investments (NOK million) | 2013 | 2012 | ||||
Capital gains/dividends, shares | 114 | 24 | ||||
Bonds and derivatives | -40 | 57 | ||||
SpareBank 1 SMN Markets | 73 | 126 | ||||
Net return on financial investments | 147 | 207 | ||||
SpareBank 1 Gruppen | 210 | 94 | ||||
SpareBank 1 Boligkreditt | 40 | 44 | ||||
SpareBank 1 Næringskreditt | 8 | 8 | ||||
BN Bank | 91 | 72 | ||||
Other jointly controlled companies | 36 | 42 | ||||
Income from investment in related companies | 384 | 260 | ||||
Total | 531 | 467 |