Note 4 - Segment information
For the subsidiaries the figures refer to the respective company accounts, while for associates and 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 31 December 2020 | |||||||||||
| Profit and loss account (NOK million) | RM | CM | SB1 Markets | EM 1 | SB 1 Finans MN |
SB 1 Regnskaps- huset SMN |
SB1 Gruppen | BN Bank | Un- collated |
Total | |
| Net interest | 1,112 | 1,085 | -14 | 2 | 371 | 1 | - | - | 202 | 2,759 | |
| Interest from allocated capital | 101 | 63 | - | - | - | - | - | - | -165 | - | |
| Total interest income | 1,213 | 1,149 | -14 | 2 | 371 | 1 | - | - | 37 | 2,759 | |
| Comission income and other income | 867 | 211 | 693 | 392 | -22 | 533 | - | - | -102 | 2,572 | |
| Net return on financial investments **) | -2 | 21 | 137 | - | - | - | 194 | 120 | 481 | 951 | |
| Total income | 2,078 | 1,381 | 816 | 394 | 349 | 533 | 194 | 120 | 416 | 6,281 | |
| Total operating expenses | 929 | 422 | 637 | 342 | 86 | 423 | - | - | 114 | 2,952 | |
| Ordinary operating profit | 1,149 | 959 | 179 | 52 | 263 | 110 | 194 | 120 | 301 | 3,329 | |
| Loss on loans, guarantees etc. | 56 | 846 | - | - | 49 | - | - | - | 1 | 951 | |
| Result before tax | 1,093 | 113 | 179 | 52 | 214 | 110 | 194 | 120 | 301 | 2,378 | |
| Post-tax-return on equity *) | 13.4 % | 2.1 % | 10.0 % | ||||||||
| Balance | |||||||||||
| Loans and advances to customers | 129,149 | 44,845 | - | - | 9,549 | - | - | - | -742 | 182,801 | |
| Adv.of this sold to SB1 Boligkreditt and SB1 Næringskreditt | -46,899 | -1,354 | - | - | - | - | - | - | 100 | -48,153 | |
| Allowance for credit loss | -148 | -1,298 | - | - | -67 | - | - | - | -4 | -1,517 | |
| Other assets | 156 | 10,471 | 3,265 | 357 | 116 | 592 | 2,151 | 1,514 | 36,160 | 54,781 | |
| Total assets | 82,258 | 52,663 | 3,265 | 357 | 9,598 | 592 | 2,151 | 1,514 | 35,514 | 187,912 | |
| Deposits to customers | 47,478 | 49,420 | - | - | - | - | - | - | 631 | 97,529 | |
| Other liabilites and equity | 34,780 | 3,244 | 3,265 | 357 | 9,598 | 592 | 2,151 | 1,514 | 34,883 | 90,383 | |
| Total liabilities and equity | 82,258 | 52,663 | 3,265 | 357 | 9,598 | 592 | 2,151 | 1,514 | 35,514 | 187,912 | |
| *) Calculation of capital employed in Retail Banking and Corporate Banking is based on regulatory capital. This capital is grossed up to 15.4 per cent to be in line with the capital plan during the period | |||||||||||
| Group 31 December 2019 | |||||||||||
| Profit and loss account (NOK million) | RM | CM | SB1 Markets |
EM 1 | SB 1 Finans MN |
SB 1 Regnskaps- huset SMN |
SB1 Gruppen |
BN Bank |
Un- collated |
Total | |
| Net interest | 1,160 | 1,024 | -17 | -1 | 313 | -0 | - | - | 207 | 2,687 | |
| Interest from allocated capital | 211 | 147 | - | - | - | - | - | - | -358 | - | |
| Total interest income | 1,372 | 1,171 | -17 | -1 | 313 | -0 | - | - | -151 | 2,687 | |
| Comission income and other income | 805 | 205 | 509 | 390 | -26 | 502 | - | - | -97 | 2,290 | |
| Net return on financial investments **) | 0 | 12 | 117 | - | - | - | 252 | 107 | 714 | 1,201 | |
| Total income | 2,177 | 1,388 | 609 | 390 | 287 | 502 | 252 | 107 | 467 | 6,178 | |
| Total operating expenses | 875 | 410 | 566 | 388 | 85 | 394 | - | - | 80 | 2,797 | |
| Ordinary operating profit | 1,302 | 978 | 43 | 1 | 202 | 108 | 252 | 107 | 387 | 3,380 | |
| Loss on loans, guarantees etc. | 32 | 213 | - | - | 52 | - | - | - | 2 | 299 | |
| Result before tax | 1,270 | 765 | 43 | 1 | 150 | 108 | 252 | 107 | 384 | 3,081 | |
| Post-tax-return on equity *) | 13.1% | 11.7% | 13.7 % | ||||||||
| Balance | |||||||||||
| Loans and advances to customers | 119,381 | 40,162 | - | - | 8,897 | - | - | - | -663 | 167,777 | |
| Adv.of this sold to SB1 Boligkreditt and SB1 Næringskreditt |
-40,122 | -1,378 | - | - | - | - | - | - | -0 | -41,500 | |
| Allowance for credit losses | -119 | -819 | - | - | -56 | - | - | - | -4 | -998 | |
| Other assets | 220 | 5,495 | 3,669 | 309 | 21 | 527 | 1,609 | 1,425 | 28,109 | 41,384 | |
| Total assets | 79,360 | 43,460 | 3,669 | 309 | 8,861 | 527 | 1,609 | 1,425 | 27,442 | 166,662 | |
| Deposits to customers | 41,639 | 42,756 | - | - | - | - | - | - | 1,522 | 85,917 | |
| Other liabilites and equity | 37,721 | 704 | 3,669 | 309 | 8,861 | 527 | 1,609 | 1,425 | 25,920 | 80,745 | |
| Total liabilities and equity | 79,360 | 43,460 | 3,669 | 309 | 8,861 | 527 | 1,609 | 1,425 | 27,442 | 166,662 | |
|
*) Calculation of capital employed in Retail Banking and Corporate Banking is based on regulatory capital. This capital is grossed up to 15.0 per cent to be in line with the capital plan during the period |
|||||||||||
| **) Specification of net return on financial investments (NOK million) | 31 Dec 2020 |
31 Dec 2019 |
|||
| Dividends | 39 | 15 | |||
| Capital gains/losses shares | -4 | 120 | |||
| Gain/(loss) on sertificates and bonds | 103 | -20 | |||
| Gain/(loss) on derivatives | 32 | 132 | |||
| Gain/(loss) on financial instruments related to hedging | 1 | -9 | |||
| Gain/(loss) on other financial instruments at fair value (FVO) | -11 | 9 | |||
| Foreign exchange gain/(loss) | 82 | 22 | |||
| Gain/(loss) on shares and share derivatives at SpareBank 1 Markets | 28 | 54 | |||
| Net return on financial instruments | 230 | 307 | |||
| SpareBank 1 Gruppen | 194 | 252 | |||
| Gain Fremtind Forsikring | 340 | 460 | |||
| SpareBank 1 Boligkreditt | 18 | 26 | |||
| SpareBank 1 Næringskreditt | 18 | 21 | |||
| BN Bank | 120 | 113 | |||
| SpareBank 1 Kredittkort | 2 | 13 | |||
| SpareBank 1 Betaling | -2 | 3 | |||
| Other companies | -10 | -8 | |||
| Income from investment in associates and joint ventures | 681 | 879 | |||
| Total net return on financial investments | 951 | 1,201 | |||
| Fair value hedging | |||||
| Changes in fair value on hedging instrument | 467 | -66 | |||
| Changes in fair value on hedged item | -465 | 56 | |||
| Net Gain or Loss from hedge accounting | 1 | -9 | |||
Financial results
Annual report and notes
