Quarterly Report • Sep 30, 2010
Quarterly Report
Open in ViewerOpens in native device viewer

To Nasdaq OMX Copenhagen and the press
27 October 2010
Stock Exchange Announcement No. 7, 2010 Contacts: Lasse Nyby Chief Executive Officer Tel. +45 9634 4011
Ole Madsen Senior Vice President, Corporate Communication Tel. +45 9634 4010
Stable income, declining costs and a downturn in impairment provisions spurred Q3's sharp profit growth
| DKK million | Q3 2010 |
Q2 2010 |
in DKK | Change Change in pct. |
Q1-Q3 2010 |
Q1-Q3 2009 |
Change in pct. |
|---|---|---|---|---|---|---|---|
| Core income | 658 | 669 | -11 | -2 | 1.971 | 2.009 | -2 |
| Costs and expenses | 364 | 423 | -59 | -14 | 1.225 | 1.206 | 2 |
| Impairment of loans and | |||||||
| advances, etc. | 101 | 107 | -6 | -6 | 331 | 420 | -21 |
| Core earnings | 192 | 138 | 54 | 39 | 415 | 383 | 8 |
| Contributions to sector-targeted | |||||||
| solutions | 82 | 81 | 1 | 1 | 245 | 217 | 13 |
| Profit/loss before tax | 102 | 39 | 63 | 162 | 151 | 161 | -6 |
Lasse Nyby, Chief Executive Officer of Spar Nord Bank, has the following comment on the financial statements: - Q3 proved to continue the positive trends we saw in Q2. Our income level is respectable, and the implemented cost-cutting exercise is running extremely smoothly. Although the going is still a bit heavy, it is gratifying that we have now seen growth in lending across three successive quarterly periods. The inflow of new customers is increasing, especially on the business customer side, and in future quarterly periods we will strengthen our stakes to increase our market share.
Spar Nord Bank A/S Skelagervej 15 P.O. Box 162 DK-9100 Aalborg Reg. no. 9380 Tel. +45 9634 4011 Tel. +45 9634 4560 Swift spno dk 22 www.sparnord.dk
CVR no. 13 73 75 84

Stock Exchange Announcement No. 7, 2010
27 October 2010
Skelagervej 15
P.O. Box 162
DK-9100 Aalborg
Reg. no. 9380
Tel. +45 9634 4011
Tel. +45 9634 4560
Swift spno dk 22
www.sparnord.dk
CVR no. 13 73 75 84

| MANAGEMENT'S REVIEW | ||
|---|---|---|
| Quarterly performance indicators and financial | ||
| ratios | page | 4 |
| Management's comments on Q3 2010 | page | 5 |
| Summary – Q1-Q3 2010 | page | 7 |
| Other information | page | 8 |
| Business areas | page | 9 |
| Spar Nord bank shares held by Supervisory | ||
| and Executive Board members | page | 11 |
| Overview of group companies | page | 11 |
| QUARTERLY REPORT FOR Q3 2010 FOR | ||
| SPAR NORD BANK A/S, THE GROUP | ||
| Performance indicators and financial ratios for | ||
| the Group | page | 12 |
| Management's statement on the Interim Report | page | 13 |
| Income statement | page | 14 |
| Balance sheet | page | 15 |
| Statement of changes in equity | page | 16 |
| Cash flow statement | page | 17 |
Notes..................................................................... page 18
reference numbers ............................................... page 27
Notes to the financial statements without

THE DANISH FINANCIAL SUPERVISORY AUTHORITY'S LAYOUT AND RATIO SYSTEM
| DKK million | Q3 2010 |
Q2 2010 |
Q1 2010 |
Q4 2009 |
Q3 2009 |
Q1-Q3 2010 |
Q1-Q3 2009 |
Change in pct. |
Full year 2009 |
|---|---|---|---|---|---|---|---|---|---|
| INCOME STATEMENT | |||||||||
| Net interest income | 402.2 | 411.2 | 392.5 | 410.1 | 415.5 | 1,205.9 | 1,357.6 | -11.2 | 1,767.7 |
| Net income from fees, charges and commissions |
121.7 | 121.6 | 128.0 | 108.0 | 103.5 | 371.3 | 308.8 | 20.2 | 416.8 |
| Market-value adjustments and dividends | 78.3 | 77.5 | 82.4 | 69.0 | 61.3 | 238.2 | 235.0 | 1.4 | 304.0 |
| Other operating income Profit/loss on investments in associates |
37.3 | 41.7 | 31.8 | 26.1 | 23.9 | 110.8 | 73.7 | 50.3 | 99.8 |
| and group enterprises | 18.4 | 16.6 | 10.0 | 2.0 | 16.8 | 45.0 | 33.9 | 32.7 | 35.9 |
| Core income Salaries |
657.9 201.2 |
668.6 248.5 |
644.7 256.6 |
615.2 227.1 |
621.0 230.2 |
1,971.2 706.3 |
2,009.0 688.3 |
-1.9 2.6 |
2,624.2 915.4 |
| Operating costs | 123.6 | 139.9 | 151.6 | 158.9 | 136.3 | 415.1 | 435.6 | -4.7 | 594.5 |
| Depreciation and impairment, assets held under operating leases |
21.6 | 20.0 | 14.5 | 13.7 | 10.5 | 56.1 | 27.1 | 107.0 | 40.8 |
| Depreciation and impairment, other assets | 18.0 | 14.7 | 15.2 | 15.7 | 12.8 | 47.9 | 55.0 | -12.9 | 70.7 |
| Costs and expenses | 364.4 | 423.1 | 437.9 | 415.4 | 389.8 | 1,225.4 | 1,206.0 | 1.6 | 1,621.4 |
| Core earnings before impairment | 293.5 | 245.5 | 206.8 | 199.8 | 231.2 | 745.8 | 803.0 | -7.1 | 1,002.8 |
| Impairment of loans, advances and receivables, etc. |
101.1 | 107.2 | 122.6 | 164.5 | 142.4 | 330.9 | 419.5 | -21.1 | 584.0 |
| Core earnings | 192.4 | 138.3 | 84.2 | 35.3 | 88.8 | 414.9 | 383.5 | 8.2 | 418.8 |
| Earnings from investment portfolios *) Profit/loss on ordinary operations |
-9.4 183.0 |
-18.0 120.3 |
8.6 92.8 |
22.3 57.6 |
29.9 118.7 |
-18.8 396.1 |
-5.2 378.3 |
- 4.7 |
17.1 435.9 |
| The Danish Banking Sector Emergency Fund *) | -81.5 | -81.3 | -81.9 | -74.0 | -71.1 | -244.7 | -217.2 | 12.7 | -291.2 |
| Profit/loss before tax Tax |
101.5 22.9 |
39.0 7.0 |
10.9 1.4 |
-16.4 -8.7 |
47.6 13.0 |
151.4 31.3 |
161.1 35.9 |
-6.0 -12.8 |
144.7 27.2 |
| Profit/loss | 78.6 | 32.0 | 9.5 | -7.7 | 34.6 | 120.1 | 125.2 | -4.1 | 117.5 |
| BALANCE SHEET | |||||||||
| Total assets Loans and advances |
70,657 39,293 |
67,910 39,627 |
69,126 40,027 |
64,529 38,315 |
63,357 38,702 |
70,657 39,293 |
63,357 38,702 |
11.5 1.5 |
64,529 38,315 |
| - bank loans and advances | 39,020 | 38,820 | 38,600 | 38,315 | 38,702 | 39,020 | 38,702 | 0.8 | 38,315 |
| - reverse transactions Deposits |
273 36,457 |
807 37,829 |
1,427 38,478 |
0 35,998 |
0 34,146 |
273 36,457 |
0 34,146 |
- 6.8 |
0 35,998 |
| - bank deposits | 31,451 | 33,155 | 34,075 | 31,931 | 30,417 | 31,451 | 30,417 | 3.4 | 31,931 |
| - repo transactions - deposits in pooled schemes |
0 5,006 |
0 4,674 |
0 4,403 |
0 4,067 |
0 3,729 |
0 5,006 |
0 3,729 |
- 34.2 |
0 4,067 |
| Subordinated debt | 2,750 | 2,752 | 2,717 | 2,681 | 2,830 | 2,750 | 2,830 | -2.8 | 2,681 |
| Shareholders' equity Contingent liabilities |
4,383 7,516 |
4,306 6,568 |
4,274 6,370 |
4,143 6,235 |
4,175 4,890 |
4,383 7,516 |
4,175 4,890 |
5.0 53.7 |
4,143 6,235 |
| Risk-weighted items Core capital ratio (incl. hybrid core capital) |
43,786 | 43,384 | 42,881 | 41,692 | 40,545 | 43,786 | 40,545 | 8.0 | 41,692 |
| after deductions | 5,785 | 5,718 | 5,656 | 5,502 | 5,536 | 5,785 | 5,536 | 4.5 | 5,502 |
| Impairment of loans, advances and receivables, etc. |
1,241 | 1,194 | 1,150 | 1,100 | 953 | 1,241 | 953 | 30.2 | 1,100 |
| Non-performing loans | 151 | 124 | 122 | 103 | 57 | 151 | 57 | 165.6 | 103 |
| Business volume | 83,266 | 84,024 | 84,875 | 80,548 | 77,738 | 83,266 | 77,738 | 7.1 | 80,548 |
| FINANCIAL RATIOS Solvency |
|||||||||
| Solvency ratio (%) | 14.1 | 14.1 | 14.2 | 14.2 | 15.0 | 14.1 | 15.0 | 14.2 | |
| Core capital ratio, incl. hybrid capital, (%) Core capital ratio, excl. hybrid capital (%) |
13.2 9.3 |
13.2 9.3 |
13.2 9.3 |
13.2 9.3 |
13.7 9.6 |
13.2 9.3 |
13.7 9.6 |
13.2 9.3 |
|
| Earnings | |||||||||
| Return on equity before tax (%) | 2.4 | 0.9 | 0.3 | -0.4 | 1.2 | 3.6 | 3.9 | 3.5 | |
| Return on equity after tax (%) Cost share of core income |
1.8 0.55 |
0.8 0.63 |
0.2 0.68 |
-0.2 0.68 |
0.8 0.63 |
2.8 0.62 |
3.1 0.60 |
2.9 0.62 |
|
| Cost share of core income | |||||||||
| - incl. impairment of loans and advances, etc. Market risk |
0.71 | 0.79 | 0.87 | 0.94 | 0.86 | 0.79 | 0.81 | 0.84 | |
| Interest-rate risk (%) | -0.3 | -0.2 | -0.2 | 0.4 | 0.7 | -0.3 | 0.7 | 0.4 | |
| Foreign-exchange position (%) Foreign-exchange risk (%) |
3.2 0.1 |
3.4 0.0 |
3.2 0.0 |
2.9 0.0 |
2.5 0.0 |
3.2 0.1 |
2.5 0.0 |
2.9 0.0 |
|
| Credit risk | |||||||||
| Loans and advances plus impairment rel. to deposits | 110.6 | 107.4 | 106.6 | 109.1 | 115.8 | 110.6 | 115.8 | 109.1 | |
| Loans and advances rel. to shareholders' equity Increase in loans and advances for the period (%) |
9.0 -0.8 |
9.2 -1.0 |
9.4 4.5 |
9.2 -1.0 |
9.3 -3.2 |
9.0 2.6 |
9.3 -14.7 |
9.2 -15.6 |
|
| Excess coverage relative to statutory cash | |||||||||
| ratio requirement (%) Sum total of major commitments (%) |
100.6 11.2 |
131.2 12.5 |
165.6 13.0 |
157.0 10.9 |
142.0 10.7 |
100.6 11.2 |
142.0 10.7 |
157.0 10.9 |
|
| Impairment for the period in per cent | 0.2 | 0.2 | 0.3 | 0.4 | 0.3 | 0.7 | 0.9 | 1.3 | |
| Spar Nord Bank | |||||||||
| Number of employees (full-time, end of period) Number of branches |
1,500 72 |
1,515 75 |
1,541 77 |
1,530 77 |
1,530 74 |
1,500 72 |
1,530 74 |
1,530 77 |
|
| THE SPAR NORD BANK SHARE | |||||||||
| DKK per share of DKK 10 | |||||||||
| Share price, end of period Net asset value (NAV) |
57 77 |
59 76 |
58 75 |
56 75 |
64 76 |
57 77 |
64 76 |
56 75 |
|
| Profit/loss for the period | 1.4 | 0.6 | 0.2 | -0.1 | 0.6 | 2.1 | 2.3 | 2.1 | |
| Dividend Return |
- - |
- - |
- - |
- - |
- - |
- - |
- - |
0 32 |
|
| Price/earnings | - | - | - | - | - | - | - | 27 |
*) The definition and breakdown of earnings from investment portfolios and the Danish Banking Sector Emergency Fund, which have been recognized separately, appear from note 3.

Compared with Q2, Spar Nord recorded a slight decline in core income – down from DKK 669 million to DKK 658 million. The main reason for this is a decrease in net interest income, amounting to DKK 402 million compared with DKK 411 million in Q2. On the upside, market-value adjustments grew from DKK 65 million to DKK 78 million. Net income from fees, charges and commissions ended at DKK 122 million, thus retaining the high level attained in the most recent quarterly periods.
On the cost side we saw a highly satisfactory 14% reduction in Q3, down to DKK 364 million. 9.5 percentage points of this reduction is attributable to changed accrual accounting principles for holiday pay, and 4.5 percentage points relates to targeted initiatives implemented during the two first quarterly periods of the year.
In total, costs and expenses – excluding depreciation of operating leases - are now 1% below the 2009 level.
Impairment of loans and advances, etc. continued the downward trend recorded in the most recent quarterly periods, ending at DKK 101 million, while contributions to sector-targeted solutions (Bank Package I) in the eighth and last quarterly period ended at DKK 82 million.
Management finds the growth and profit performance for Q3 satisfactory, and in light of these results it has chosen to narrow down the forecast for full-year core earnings before impairment from DKK 800-1,000 million to DKK 900-1,000 million.
Net interest income ended at DKK 402 million, corresponding to a fall of 2% relative to the Q2 level.
This decline is due to a slight increase in interest expenses relating to senior loans, a slight downturn in interest income from the Bank's allocated liquidity sources and a further decline in the interest level. In Q3, the Bank recorded unchanged net interest income on basic deposits and lending compared with Q2.
On the fee side, income ended at exactly the same level as in Q2, viz. DKK 122 million.
Compared with the most recent quarterly period, Spar Nord recorded growth in fees from asset management, guarantees and payment services, while loan transaction fees remained at an unchanged high level.
Fees from securities trading slipped relative to Q2.
Market-value adjustments ended at DKK 78 million, up 20% on Q2.
This growth is attributable primarily to market-value adjustments on the Group's bond portfolio, while earnings were down on customers' interest and foreign-exchange hedging transactions.
| Bond portfolio broken down by type of issuer (DKK million) * |
Q3 2010 |
Q2 2010 |
Q1 2010 |
|---|---|---|---|
| Government bonds | 65 | -40 | 118 |
| Mortgage-credit bonds | 10,359 | 11,281 | 11,444 |
| Financial issuers | 1,428 | 1,157 | 985 |
| CDOs | 0 | 0 | 36 |
| Other issuers | 150 | 137 | 148 |
| Bonds | 12,002 | 12,535 | 12,731 |
| Bond portfolio broken down by rating (DKK million) * |
Q3 2010 |
Q2 2010 |
Q1 2010 |
|---|---|---|---|
| AAA | 6,763 | 7,663 | 8,216 |
| AA | 3,912 | 4,038 | 3,892 |
| A | 1,128 | 614 | 487 |
| BBB | 15 | 13 | 0 |
| B | 121 | 113 | 124 |
| CCC | 1 | 0 | 0 |
| CC | 12 | 12 | 12 |
| Unrated | 50 | 82 | 0 |
| Bonds | 12,002 | 12,535 | 12,731 |
*) The bond portfolio plus spot and forward transactions (purchase + sale) For Q2 and Q1 2010, the bond portfolio has been calculated, having regard to the Danish state-guarantee scheme.
The "Other operating income" item ended at DKK 37 million versus DKK 42 million in Q2. Of this amount, income from operating leases at Finans Nord accounts for DKK 26 million (Q2: DKK 24 million) - a figure that should be viewed in the context of the expense item, "Depreciation of operating leases", which ended at DKK 22 million (Q2: DKK 20 million).
The profit on investments in associates and group enterprises came to DKK 18 million compared with DKK 17 million in Q2. The income is attributable chiefly to Spar Nord Bank's shareholding in Nørresundby Bank A/S.
Total costs and expenses amounted to DKK 364 million in Q3 2010, down 14% on Q2.

Payroll costs dropped 19%, or DKK 47 million. Of the total reduction, DKK 7 million is attributable to the closure of positions, and DKK 40 million relates to changed accrual accounting principles with respect to holiday pay. The latter means that payroll costs will be higher in the quarterly periods with few employees on holiday, and sharply lower at other times, especially the summer holidays.
The number of full-time employees was 1,500 at end-Q3, compared with 1,530 at the beginning of the year. This total reflects growth in the number of employees in certain business units, including the new branch of the Markets division in Odense and Finans Nord's operating lease division, while positions were closed down in net terms at the local banks and central support units.
A highly satisfactory reduction of 12% was realized with respect to other operating expenses, resulting in savings on most of the key expense items.
As a result of the reduction in staff numbers and the general focus on costs and other expenditures, Spar Nord still expects to achieve zero growth in costs in 2010 and 2011 - excluding depreciation and impairment of assets held under operating leases.
Impairment of loans and advances, etc. ended at DKK 101 million in Q3 2010, DKK 6 million down on Q2. The profit impact of DKK 101 million corresponds to an impairment ratio of 0.85% p.a. - a figure that should be viewed in relation to the announcement made at end-Q2 forecasting a full-year impairment ratio of around 1.0%.
The realized impairment is also mainly attributable to business customers in Q3. In total, DKK 88 million of the DKK 101 million is attributable to business customers, corresponding to an impairment ratio of 1.17% p.a. Of this amount, DKK 33 million is attributable to agricultural customers, corresponding to an impairment ratio of 2.41% p.a. Retail customers continue to show a high level of financial strength, as impairment related to this segment amounted to only DKK 13 million, corresponding to an impairment ratio of 0.30% p.a.
Total impairment of loans and advances amounted to DKK 1,241 million, of which the provision relating to the Danish Banking Sector Emergency Fund accounts for DKK 224 million. The Group's non-performing loans amount to DKK 151 million, and the cover ratio can thus be calculated at 6.7.
The Group's loans, advances and guarantees, by sector
| Banking sector 31.12.2009 |
Exposures The Group 30.09.2010 |
Individual impairment 30.09.2010 |
|
|---|---|---|---|
| Fisheries, etc. | 0.2 | 0.4 | 0.6 |
| Agriculture, etc. | 3.8 | 11.2 | 24.7 |
| Manufacturing, etc. | 8.7 | 6.2 | 5.2 |
| Building and construction | 2.7 | 4.3 | 5.0 |
| Trade, etc. | 5.5 | 8.5 | 14.1 |
| Transport, etc. | 3.5 | 5.9 | 6.6 |
| Credit and financing | 25.2 | 6.2 | 8.2 |
| Property management, etc. | 14.2 | 11.6 | 10.1 |
| Other sectors | 5.6 | 5.1 | 5.9 |
| Business customers, total | 69.4 | 59.4 | 80.4 |
| Public administration | 2.3 | 3.3 | 0.0 |
| Retail customers | 28.3 | 37.3 | 19.6 |
| Total | 100.0 | 100.0 | 100.0 |
*) Exposures, banking sector, represent the breakdown of exposures on the total banking sector for 2008.
In Q3 2010, the Group recorded a loss of DKK 9 million on its portfolio of securities and unlisted equity investments via Erhvervsinvest Nord A/S and Erhvervsinvest K/S – compared with a loss of DKK 18 million in Q2.
Q3 2010 turned out to be yet another quarterly period with major financial contributions to sector-targeted solutions. In total, Spar Nord has thus expensed DKK 46 million in ongoing guarantee commissions and DKK 36 million by way of losses in connection with Bank Package I.
In total, Spar Nord's expenses in Q3 relating to Bank Package I - incl. Spar Nord's share of Nørresundby Bank's contribution - amounted to DKK 82 million.
Accordingly, the pre-tax profits amounted to DKK 102 million compared with DKK 39 million in Q2.
Excluding contributions to sector-targeted solutions, this represents a highly satisfactory profit of DKK 183 million for the quarterly period.
The effective tax rate in Q3 was 22.6%.

The Spar Nord Group's pre-tax profits ended at DKK 151 million in Q1-Q3 2010, versus last year's DKK 161 million in the same period.
Net interest income dropped 11% relative to Q1-Q3 2009, ending at DKK 1,206 million. The principal reason for this decline is the increase in interest expenses relating to the hybrid core capital raised in June 2009, and rising interest expenses relating to issued bonds. To this should be added the generally decreasing interest level.
Net income from fees, charges and commissions ended 20% up on the same period last year at DKK 371 million. This growth was due to satisfactory development in all fee categories, particularly securities trading, asset management and loan transaction fees.
Market-value adjustments ended at DKK 238 million, corresponding to a 1% increase relative to the same period last year.
The item "Other operating income" ended at DKK 111 million, 50% up on the same period last year. This growth is attributable to sustained growth in income from operating leases at Finans Nord.
The profit on investments in associates and group enterprises came to DKK 45 million compared with DKK 34 million in the corresponding period the previous year. This growth is attributable to Spar Nord Bank's shareholding in Nørresundby Bank A/S.
Overall, core income in Q1-Q3 2010 ended at DKK 1,971 million versus DKK 2,009 million in the corresponding period the year before.
The Group's total costs and expenses aggregated DKK 1,225 million in Q1-Q3 2010, equal to a 2% increase compared with last year. Excluding the costs and expenses attributable to operating leases, this equals a 1% decline in cost level.
Payroll costs increased by 3% to DKK 706 million. The two reasons that this rise occurred despite staff reductions are rising pay levels due to collective agreement stipulations and extraordinary severance pay and disestablishment costs.
Other operating expenses were successfully reduced by 5% to DKK 415 million. This reduction took place across a wide range of expense types.
Zero growth is expected for the Group's full-year costs and expenses – excluding depreciation and impairment of operating leases.
Impairment of loans and advances, etc. ended at DKK 331 million, 21% down on the same period last year and corresponding to an impairment ratio of 0.95 p.a.
A total of DKK 300 million of the realized impairment provisions is attributable to business customers, corresponding to an impairment ratio of 1.37%. The balance of DKK 31 million is attributable to retail customers, corresponding to an impairment ratio of 0.24%.
The Spar Nord Group's total contributions to sector-targeted solutions under the auspices of the Danish Banking Sector Emergency Fund and the Depositors' Guarantee Fund totalled DKK 245 million in Q1-Q3, compared with DKK 217 million in the same period last year.
Guarantee commissions in the amount of DKK 135 million and losses of DKK 101 million relating to Bank Package I have been expensed, based on a potential loss of DKK 10 billion expected to be recorded by Finansiel Stabilitet A/S. To this should be added DKK 9 million covering anticipated contributions to the Depositors' Guarantee Fund triggered by Capinordic's bankruptcy.
In total, Spar Nord has expensed DKK 617 million during the past eight quarterly periods by way of sector-targeted solutions.
Accordingly, the Spar Nord Group's pre-tax profits can be calculated at DKK 151 million compared with DKK 161 million in Q1-Q3 2009.
The effective tax rate in the Q1-Q3 was 20.7% compared with 22.3% the previous year.

The Group's total business volume (deposits, loans, advances and guarantees) stood at DKK 83.3 billion at the end of Q3 – 1% down on the end of Q2 and 3% higher than at the end of 2009.
Compared with the end-2009 position, bank lending grew 2% to DKK 39.0 billion, bank deposits declined 2% to DKK 31.5 billion, and guarantees rose 21% to DKK 7.5 billion.
The reduction in total deposits is attributable to a decline in time deposits. Since 1 January, ordinary customer deposits have grown 2%.
Of the Group's total loans, advances and guarantees in the amount of DKK 46.8 billion, 37% is attributable to retail customers and 63% to business customers.
Since end-2009, mortgage-credit loans arranged have increased DKK 3.0 billion, equal to 9%. Thus, the Group's arranged credits have increased 5% in total.
The core capital ratio, incl. hybrid core capital, for which Spar Nord has an internal target of minimum 12.0%, stood at 13.2% at the end of Q3 2010 (end-Q2: 13.2%). The core capital ratio, excl. hybrid core capital, for which Spar Nord has an internal target of minimum 8.0%, amounted to 9.3% (end-Q2: 9.3%).
The solvency ratio stood at 14.1% (end-Q2: 14.1%), which should be viewed in relation to Spar Nord having calculated the individual solvency requirement at 8.4% at end-Q3. Thus, the Bank has an excess capital coverage of 5.7 percentage points, equal to DKK 2.5 billion.
Ordinary redemption of a subordinated loan of DKK 250 million at 29 October will reduce the solvency ratio by 0.6%.
Spar Nord's strategic liquidity target is for cash deposits, senior funding, bond issues, subordinated debt and shareholders' equity to exceed the Bank's volume of lending.
Thus, the target is for long-term funding to finance loans and advances at all times. As from 2010, this target has been tightened, as subordinated loans, senior funding and issued bond loans falling due within 12 months are no longer included in the Bank's strategic liquidity.
At end-Q3, Spar Nord had an excess coverage relative to the strategic liquidity target of DKK 7.6 billion (end-Q2: DKK 7.6 billion).
| DKK billion | 30.09 2010 |
31.12 2009 |
31.12 2008 |
31.12 2007 |
|---|---|---|---|---|
| Deposits and other payables Senior loans/ |
31.5 | 31.9 | 33.8 | 27.4 |
| bond issues Shareholders' equity and |
8.5 | 7.2 | 5.1 | 7.5 |
| supplementary capital | 6.9 | 6.6 | 5.7 | 5.9 |
| Generation of cash | 46.9 | 45.7 | 44.6 | 40.8 |
| Loans and advances | 39.3 | 38.3 | 45.4 | 40.9 |
| Liquidity target (>0) | 7.6 | 7.4 | -0.8 | -0.1 |
The Danish Financial Supervisory Authority has introduced a new model, the so-called 'Tilsynsdiamanten' ("The Supervisory Authority Diamond Model") – used to test the financial strength and risk exposure of a financial institution based on five parameters, each having its unique threshold value. Together the five parameters should provide a picture showing how Danish financial institutions are operating, whether they are run at a sound risk level, and whether a given financial institution is financially robust.
At the end of Q3, Spar Nord Bank is comfortably within all boundaries set by the model's threshold values.

Reference is made to the 2009 Annual Report and to the Group's risk report for 2009 regarding a description of the most significant risks and elements of uncertainty that may affect the Group or the Parent Company.
The Annual Report for 2009 projected core earnings before impairment to end in the DKK 800-1,000 million range for the full 2010 year. In light of the growth in Q1-Q3, this projection is narrowed from DKK 800-1,000 million to a more specific range of DKK 900-1,000 million.
For the year as a whole, the impairment ratio is still expected to range around 1.0%.

| DKK m | Q3 2010 |
Q2 2010 |
Q1 2010 |
Q4 2009 |
Q3 2009 |
|---|---|---|---|---|---|
| Core income | 450 | 466 | 469 | 468 | 478 |
| Expenses | 302 | 321 | 342 | 329 | 310 |
| Core earnings before | |||||
| impairment | 148 | 145 | 127 | 139 | 168 |
| Impairment of loans | |||||
| and advances, etc. | 88 | 83 | 84 | 129 | 119 |
| Core earnings | 60 | 62 | 43 | 10 | 49 |
In Q3 2010, Spar Nord's Local Banks recorded DKK 450 million in core income – in line with expectations.
Costs and expenses ended DKK 19 million down on the previous quarterly period at DKK 302 million – a reduction attributable to the implemented initiatives and to the changed accrual principles for holiday pay.
Impairment of loans and advances, etc. ended at DKK 88 million (Q2: DKK 83 million).
In total, this yields a growth in core earnings of DKK 60 million (Q2: DKK 62 million).
Q3 was characterized by satisfactory growth in customer inflow and activities on the business customer side – a development that is expected to make its mark by way of an additional surge in loans and advances and earnings during the coming quarterly periods.
On the retail customer side, Q3 was characterized by a sustained high level of remortgaging activities and thus focus on advice to homeowners.
At the close of Q3, the total business volume of Spar Nord's Local Banks stood at DKK 67.7 billion (end-Q2: DKK 65.6 billion).
Bank lending amounted to DKK 30.8 billion (end-Q2: DKK 30.4 billion). To this should be added mortgage-credit loans arranged by Spar Nord, amounting to DKK 38.2 billion, with total credits arranged adding up to DKK 69.0 billion, versus DKK 67.6 billion at end-Q2 2010.
In Q3, the number of branches was reduced by three, with the total number of branches now standing at 72.
| DKK m | Q3 2010 |
Q2 2010 |
Q1 2010 |
Q4 2009 |
Q3 2009 |
|---|---|---|---|---|---|
| Core income | 116 | 99 | 76 | 76 | 92 |
| Expenses | 16 | 16 | 15 | 13 | 15 |
| Core earnings before | |||||
| impairment | 100 | 83 | 61 | 63 | 77 |
| Impairment of loans | |||||
| and advances, etc. | 0 | 0 | 0 | 0 | 0 |
| Core earnings | 100 | 83 | 61 | 63 | 77 |
Trading, Financial Markets & the International Division continued the favourable trends in recent quarterly periods, with core earnings reaching DKK 100 million - DKK 17 million up on Q2.
In terms of earnings, the Group's bond portfolio made a particularly positive contribution. Thus, Q3 turned out to be yet another quarterly period with excellent income from transactions relating to the interest differential and yield spread.
Activities and earnings from customer-related transactions both in terms of shares, bonds and in the area of international transactions – were satisfactory. In the bond area, the Bank experienced the highest inflow of new management orders ever. One reason was the fact that many major customers in the market chose to convert cash to bonds. The total volume of funds under management on behalf of companies, foundations and individual management orders now amounts to DKK 8.5 billion.
On the downside, there was reduced activity in the area dealing with customers' hedging of interest and foreign-exchange risks.
The leasing company Finans Nord recorded core earnings of DKK 20 million in Q3 – DKK 15 million up on Q2.
Core earnings before impairment of DKK 33 million (Q2: DKK 30 million), and loan impairment ended at DKK 13 million, the lowest level for eight quarterly periods.
| DKK m | Q3 2010 |
Q2 2010 |
Q1 2010 |
Q4 2009 |
Q3 2009 |
|---|---|---|---|---|---|
| Core income | 80 | 80 | 67 | 64 | 64 |
| Expenses | 47 | 50 | 42 | 42 | 36 |
| Core earnings before | |||||
| impairment | 33 | 30 | 25 | 22 | 28 |
| Impairment of loans | |||||
| and advances, etc. | 13 | 25 | 38 | 36 | 23 |
| Core earnings | 20 | 5 | -13 | -14 | 5 |

The growth in core earnings was due to the 1% growth in lending to DKK 7.7 billion and a widening of the interest margin. In this respect, the business area Easyfleet, which engages in operating leases for passenger cars and trucks, is growing at a highly satisfactory pace.
At the same time, the Swedish subsidiary, SN Finans Nord AB, once again reported highly satisfactory growth in sales and earnings.
Finally, Finans Nord reported an improvement of business trends and market conditions in most business areas, which gives rise to positive expectations regarding impairment and earnings during the next few quarterly periods.

| 30.09.2010 | 30.06.2010 | 20.04.2010 | 30.09.2010 | 30.06.2010 | 20.04.2010 | ||
|---|---|---|---|---|---|---|---|
| Torben Fristrup | 5,750 | 5,750 | 4,200 | Lasse Nyby | 22,571 | 22,474 | 22,381 |
| Hans Østergaard | 2,000 | 2,000 | 2,000 | John Lundsgaard | 27,205 | 26,741 | 24,670 |
| Per Nikolaj Bukh | 4,100 | 4,100 | 100 | Lars Møller | 27,000 | 26,000 | 26,000 |
| Jannie Skovsen | 1,743 | 1,646 | 1,553 | ||||
| Niels Kristian Kirketerp | 7,155 | 7,155 | 7,155 | ||||
| Jan Høholt Jensen | 3,208 | 3,208 | 3,208 | ||||
| Carsten Normann | 1,380 | 1,380 | 1,380 | ||||
| Ole Skov | 1,638 | 1,401 | 1,173 | ||||
| Per Søndergaard Pedersen | 10,380 | 10,380 | 10,380 | Note: The holdings include all shares held by all members of the household, |
| OVERVIEW OF GROUP COMPANIES | Share capital end of period*) DKK m |
Shareholders' equity end of period*) DKK m |
Profit/loss*) DKK m |
Ownership interest 30.09.10 % |
Ownership interest 30.09.09 % |
|---|---|---|---|---|---|
| Consolidated subsidiaries | |||||
| Erhvervsinvest Nord A/S, Aalborg | 30.0 | 42.3 | -15.6 | 100 | 100 |
| Finans Nord A/S, Aalborg | 10.0 | 413.3 | -21.9 | 100 | 100 |
| SN Finans Nord AB, Sweden (1) | 74.5 | 68.0 | 3.2 | 0 | 0 |
| Finans Nord Cross Border A/S, Aalborg (1) | 0.5 | 1.5 | 0.2 | 0 | 0 |
| Spar Nord Ejendomsselskab A/S, Aalborg | 12.0 | 7.5 | -4.5 | 100 | 100 |
| Non-consolidated companies | |||||
| Beluni Inc., USA (2) | 0.0 | 0.0 | 0.0 | 100 | 100 |
(1) A subsidiary of Finans Nord A/S, Aalborg
All companies are subsidiaries that are wholly owned, directly or indirectly, by Spar Nord Bank A/S.
(2) The company is in liquidation
*) According to the most recent Annual Report.

| DKK million | Q1-Q3 2010 |
Q1-Q3 2009 |
Change in pct. |
Q1-Q3 2010 |
Q1-Q3 2009 |
Q1-Q3 2008 |
Q1-Q3 2007 |
Q1-Q3 2006 |
Full year 2009 |
|---|---|---|---|---|---|---|---|---|---|
| INCOME STATEMENT Interest income Interest expenses Net interest income |
1,818.7 612.7 1,206.0 |
2,269.4 911.5 1,357.9 |
-19.9 -32.8 -11.2 |
1,818.7 612.7 1,206.0 |
2,269.4 911.5 1,357.9 |
2,661.4 1,637.6 1,023.8 |
2,045.9 1,196.6 849.3 |
1,435.7 669.9 765.8 |
2,900.3 1,134.3 1,766.0 |
| Dividends on shares, etc. Fees, charges and commissions received Fees, charges and commissions paid Net income from interest, fees, charges and |
13.0 422.4 51.1 |
19.7 355.2 46.4 |
-34.0 18.9 10.1 |
13.0 422.4 51.1 |
19.7 355.2 46.4 |
17.0 353.4 50.1 |
16.0 423.1 53.4 |
20.5 389.2 49.3 |
19.7 490.4 73.6 |
| commissions | 1,590.3 | 1,686.4 | -5.7 | 1,590.3 | 1,686.4 | 1,344.1 | 1,235.0 | 1,126.2 | 2,202.5 |
| Market-value adjustments Other operating income Staff costs and administrative expenses Depreciation, amortization and impairment of intangible assets and property, plant and |
208.1 110.8 1,110.8 |
212.9 73.6 1,117.3 |
-2.3 50.5 -0.6 |
208.1 110.8 1,110.8 |
212.9 73.6 1,117.3 |
-13.4 62.8 972.5 |
106.3 52.9 892.3 |
255.9 57.7 801.5 |
305.2 99.8 1,500.5 |
| equipment Other operating expenses |
104.0 145.8 |
82.1 131.1 |
26.7 11.2 |
104.0 145.8 |
82.1 131.1 |
67.2 1.5 |
54.7 1.1 |
57.0 1.1 |
111.6 176.0 |
| Impairment of loans, advances and receivables, etc. |
427.5 | 501.1 | -14.7 | 427.5 | 501.1 | 38.5 | -110.2 | -30.0 | 691.8 |
| Profit/loss on investments in associates and group enterprises Profit/loss before tax Tax Profit/loss after tax |
30.3 151.4 31.3 120.1 |
19.8 161.1 35.9 125.2 |
53.0 -6.0 -12.8 -4.1 |
30.3 151.4 31.3 120.1 |
19.8 161.1 35.9 125.2 |
53.0 366.8 79.1 287.7 |
97.8 654.1 127.3 526.8 |
77.2 687.4 127.9 559.5 |
17.1 144.7 27.2 117.5 |
| BALANCE SHEET Total assets Loans and advances - bank loans and advances - reverse transactions |
70,657 39,293 39,020 273 |
63,357 38,702 38,702 0 |
11.5 1.5 0.8 - |
70,657 39,293 39,020 273 |
63,357 38,702 38,702 0 |
70,308 44,478 41,562 2,916 |
62,020 38,229 38,229 0 |
54,021 32,020 29,566 2,454 |
64,529 38,315 38,315 0 |
| Deposits - bank deposits - repo transactions |
36,457 31,451 0 |
34,146 30,417 0 |
6.8 3.4 - |
36,457 31,451 0 |
34,146 30,417 0 |
36,546 30,193 0 |
28,328 24,416 0 |
26,782 21,169 2,349 |
35,998 31,931 0 |
| - deposits in pooled schemes Subordinated debt Shareholders' equity Contingent liabilities |
5,006 2,750 4,383 7,516 |
3,729 2,830 4,175 4,890 |
34.2 -2.8 5.0 53.7 |
5,006 2,750 4,383 7,516 |
3,729 2,830 4,175 4,890 |
6,353 1,660 4,226 3,544 |
3,912 1,676 4,008 3,921 |
3,264 1,381 3,389 6,361 |
4,067 2,681 4,143 6,235 |
| Risk-weighted assets | 43,786 | 40,545 | 8.0 | 43,786 | 40,545 | 42,741 | 42,147 | 35,495 | 41,692 |
| Core capital ratio (incl. hybrid core capital) after deductions Impairment of loans, advances and receivables, etc. Non-performing loans Business volume |
5,785 1,241 151 83,266 |
5,536 953 57 77,738 |
4.5 30.2 165.6 7.1 |
5,785 1,241 151 83,266 |
5,536 953 57 77,738 |
4,432 451 68 84,568 |
4,040 446 29 70,478 |
3,085 653 34 65,163 |
5,502 1,100 103 80,548 |
| FINANCIAL RATIOS | |||||||||
| Solvency Solvency ratio (%) Core capital ratio (%) |
14.1 13.2 |
15.0 13.7 |
14.1 13.2 |
15.0 13.7 |
12.0 10.4 |
11.2 9.6 |
9.7 8.7 |
14.2 13.2 |
|
| Earnings Return on equity before tax (%) Return on equity after tax (%) |
3.6 2.8 |
3.9 3.1 |
3.6 2.8 |
3.9 3.1 |
8.8 6.9 |
17.1 13.8 |
21.4 17.4 |
3.5 2.9 |
|
| Income/cost ratio (DKK) | 1.08 | 1.09 | 1.08 | 1.09 | 1.34 | 1.78 | 1.83 | 1.06 | |
| Market risk Interest-rate risk (%) Foreign-exchange position (%) Foreign-exchange risk (%) |
-0.3 3.2 0.1 |
0.7 2.5 0.0 |
-0.3 3.2 0.1 |
0.7 2.5 0.0 |
0.8 10.5 0.1 |
2.0 5.3 0.1 |
0.2 7.9 0.1 |
0.4 2.9 0.0 |
|
| Credit risk Loans and advances rel. to deposits |
107.8 | 113.3 | 107.8 | 113.3 | 121.7 | 135.0 | 119.6 | 106.4 | |
| Loans and advances plus impairment rel. to deposits Loans and advances rel. to shareholders' equity Increase in loans and advances for the period (%) |
110.6 9.0 2.6 |
115.8 9.3 -14.7 |
110.6 9.0 2.6 |
115.8 9.3 -14.7 |
122.9 10.5 8.6 |
136.5 9.5 11.4 |
121.9 9.4 18.0 |
109.1 9.2 -15.6 |
|
| Excess coverage relative to statutory cash ratio requirement (%) Sum total of major commitments (%) Impairment for the period in per cent |
100.6 11.2 0.9 |
142.0 10.7 1.1 |
100.6 11.2 0.9 |
142.0 10.7 1.1 |
43.5 27.7 0.1 |
80.1 87.8 -0.3 |
27.9 94.2 -0.1 |
157.0 10.9 1.5 |
|
| The SPAR NORD BANK share DKK per share of DKK 10 |
|||||||||
| Earnings for the period Net asset value (NAV) Dividend |
2.1 77 - |
2.3 76 - |
2.1 77 - |
2.3 76 - |
5.2 77 - |
9.5 72 - |
10.0 61 - |
2.1 75 - |
|
| Share price/earnings for the period Share price/NAV |
26.9 0.7 |
27.8 0.8 |
26.9 0.7 |
27.8 0.8 |
12.9 0.9 |
12.7 1.7 |
12.8 2.1 |
26.7 0.7 |

Aalborg, 27 October 2010
The Supervisory and Executive Boards have today reviewed and adopted the Interim Report for Q3 2010 of Spar Nord Bank A/S.
The Interim Report has not been audited or subjected to a review by the Group's auditor.
The Consolidated Financial Statements for Q1-Q3 2010 are presented in accordance with IAS 34 "Interim Financial Reporting", as approved by the EU. Furthermore, the Interim Report for the first nine months is presented in accordance with additional Danish disclosure requirements regarding quarterly interim reports for listed financial companies.
We consider the accounting policies applied to be appropriate, and in our opinion the Interim Report gives a true and fair view of the Group's assets, liabilities and financial position at 30 September 2010 and of the results of the Group's operations and cash flows for the period from Q1 to Q3 2010.
We also consider the Management's review to give a fair presentation of the development in the Group's activities and financial affairs as well as a description of the significant risks and elements of uncertainty that may affect the Group.
EXECUTIVE BOARD
Lasse Nyby Chief Executive Officer
John Lundsgaard Executive Officer
Lars Møller Executive Officer
SUPERVISORY BOARD
Torben Fristrup Chairman of the Supervisory Board
Per Nikolaj Bukh Deputy Chairman of the
Supervisory Board
Niels Kristian Kirketerp
Jan Høholt Jensen Elected by the employees
Carsten Normann
Per Søndergaard Pedersen
Jannie Skovsen Elected by the employees
Ole Skov Elected by the employees
Hans Østergaard

| ote | DKK million | Q1-Q3 2010 |
Q1-Q3 2009 |
Q3 2010 |
Q2 2009 |
Full yea |
|---|---|---|---|---|---|---|
| 4 | Interest income | 1,818.7 | 2,269.4 | 592.0 | 678.4 | 2,900. |
| 5 | Interest expenses | 612.7 | 911.5 | 189.4 | 253.5 | 1,134. |
| Net interest income | 1,206.0 | 1,357.9 | 402.6 | 424.9 | 1,766.0 | |
| Dividends on shares, etc. | 13.0 | 19.7 | 0.2 | 0.0 | 19. | |
| Fees, charges and commissions received | 422.4 | 355.2 | 136.0 | 119.0 | 490. | |
| -8 | Fees, charges and commissions paid | 51.1 | 46.4 | 14.3 | 15.6 | 73. |
| Net income from interest, fees, charges and commissions | 1,590.3 | 1,686.4 | 524.5 | 528.3 | 2,202. | |
| 9 | Market-value adjustments | 208.1 | 212.9 | 71.3 | 87.2 | 305. |
| Other operating income | 110.8 | 73.6 | 37.3 | 23.7 | 99. | |
| 10 | Staff costs and administrative expenses Depreciation, amortization and impairment of intangible assets | 1,110.8 | 1,117.3 | 321.6 | 364.6 | 1,500. |
| and property, plant and equipment | 104.0 | 82.1 | 39.6 | 23.3 | 111. | |
| Other operating expenses | 145.8 | 131.1 | 45.3 | 43.9 | 176. | |
| 12 | Impairment of loans, advances and receivables, etc. | 427.5 | 501.1 | 137.6 | 167.1 | 691. |
| Profit/loss on equity investments in associates and group enterprises | 30.3 | 19.8 | 12.5 | 7.3 | 17. | |
| Profit/loss before tax | 151.4 | 161.1 | 101.5 | 47.6 | 144. | |
| Tax | 31.3 | 35.9 | 22.9 | 13.0 | 27. | |
| Des GA II | 120.1 | 125.2 | 70.6 | 24.6 | 117 | |
| Profit/loss | 120.1 | 125.2 | 78.6 | 34.6 | 117. | |
| To be dispulsed as follows: | ||||||
| To be distributed as follows: The shareholders of Spar Nord Bank A/S | 120.1 | 125.2 | 78.6 | 34.6 | 117. | |
| The shareholders of Spar Nord Bank A/S | 120.1 | 125.2 | 78.6 | 34.6 | 117. | |
| EARNINGS PER SHARE | ||||||
| Earnings per share | 2.1 | 2.3 | 1.4 | 0.6 | 2. | |
| Diluted earnings per share | 2.1 | 2.3 | 1.4 | 0.6 | 2. | |
| STATEMENT OF COMPREHENSIVE INCOME | ||||||
| Profit/loss for the period | 120.1 | 125.2 | 78.6 | 34.6 | 117. | |
| Other comprehensive income | ||||||
| Exchange-rate adjustment upon translation of foreign entity | 8.1 | 4.3 | 2.4 | 3.6 | 3. | |
| Net revaluation of properties | -3.1 | 12.0 | -3.1 | 0.0 | 20. | |
| Tax on other comprehensive income | 0.8 | 0.0 | 0.8 | 0.0 | -4. | |
| Other comprehensive income after tax | 5.8 | 16.3 | 0.1 | 3.6 | 19. | |
| Total comprehensive income | 125.9 | 141.5 | 78.7 | 38.2 | 136. | |
| To be distributed as follows: | 105.0 | 3.43.5 | 70.7 | 20.0 | 206 | |
| The shareholders of Spar Nord Bank A/S | 125.9 125.9 |
141.5 141.5 |
78.7 78.7 |
38.2 38.2 |
136 136 |
|

| Note | DKK million | 30.09 2010 |
30.09 2009 |
Full year 2009 |
|---|---|---|---|---|
| ASSETS | ||||
| Cash balances and demand deposits with central banks | 527.7 | 459.0 | 841.5 | |
| 11 | Receivables from credit institutions and central banks | 4,486.0 | 2,937.3 | 4,013.7 |
| Loans, advances and other receivables at amortized cost | 39,293.1 | 38,701.6 | 38,315.4 | |
| Bonds at fair value | 15,396.0 | 12,690.2 | 12,578.8 | |
| Shares, etc. | 1,100.2 | 753.4 | 869.8 | |
| Equity investments in associates, etc. | 733.1 | 718.5 | 718.8 | |
| Assets linked to pooled schemes | 5,006.2 | 3,729.3 | 4,066.5 | |
| Intangible assets | 159.5 | 166.2 | 165.9 | |
| Investment properties | 61.1 | 63.3 | 60.4 | |
| Corporate properties | 450.6 | 457.0 | 462.8 | |
| Land and buildings, total | 511.7 | 520.3 | 523.2 | |
| Other property, plant and equipment | 471.5 | 298.0 | 352.1 | |
| Current tax assets | 7.0 | 3.6 | 3.5 | |
| Temporary assets | 95.0 | 99.1 | 96.7 | |
| 13 | Other assets | 2,798.7 | 2,196.7 | 1,907.4 |
| Prepayments | 71.2 | 83.4 | 75.9 | |
| Total assets | 70,656.9 | 63,356.6 | 64,529.2 | |
| EQUITY AND LIABILITIES | ||||
| LIABILITIES OTHER THAN PROVISIONS | ||||
| Payables to credit institutions and central banks | 10,351.4 | 9,591.0 | 9,327.3 | |
| 14 | Deposits and other payables | 31,451.0 | 30,417.1 | 31,930.7 |
| Deposits in pooled schemes | 5,006.2 | 3,729.3 | 4,066.5 | |
| Issued bonds at amortized cost | 7,802.5 | 6,258.3 | 6,445.2 | |
| Other non-derivative financial liabilities at fair value | 1,268.3 | 88.7 | 86.0 | |
| Temporary liabilities | 0.0 | 4.9 | 0.1 | |
| 15 | Other liabilities | 6,843.2 | 5,660.0 | 5,210.8 |
| Deferred income | 182.9 | 159.5 | 158.7 | |
| Total liabilities other than provisions | 62,905.5 | 55,908.8 | 57,225.3 | |
| PROVISIONS FOR LIABILITIES | ||||
| Provisions for deferred tax | 344.5 | 304.4 | 311.1 | |
| Provisions for losses on guarantees | 227.4 | 107.0 | 133.8 | |
| Other provisions | 45.6 | 31.6 | 35.2 | |
| Total provisions | 617.5 | 443.0 | 480.1 | |
| SUBORDINATED DEBT | ||||
| 16 | Subordinated debt | 2,750.4 | 2,830.2 | 2,681.1 |
| TOTAL LIABILITIES | 66,273.4 | 59,182.0 | 60,386.5 | |
| SHAREHOLDERS' EQUITY | ||||
| Share capital | 570.7 | 570.7 | 570.7 | |
| Revaluation reserves | 59.2 | 57.9 | 61.5 | |
| Accumulated exchange adjustments of foreign entities | 1.3 | -6.3 | -6.8 | |
| Accumulated changes in value, total | 60.5 | 51.6 | 54.7 | |
| Statutory reserves | 427.3 | 414.3 | 411.9 | |
| Other reserves, total | 427.3 | 414.3 | 411.9 | |
| Retained earnings or loss | 3,325.0 | 3,138.0 | 3,105.4 | |
| Total shareholders' equity | 4,383.5 | 4,174.6 | 4,142.7 | |
| Total shareholders' equity and liabilities | 70,656.9 | 63,356.6 | 64,529.2 | |
| OFF-BALANCE-SHEET ITEMS | ||||
| 17 | Contingent liabilities | 7,516.1 | 4,890.3 | 6,235.3 |
| 18 | Other commitments | 576.3 | 547.3 | 575.5 |
| Total off-balance-sheet items | 8,092.4 | 5,437.6 | 6,810.8 | |

| DKK million | Share capital |
Revaluation reserve | Foreign-curr. translation reserves |
Statutory reserves |
Proposed dividend |
Retained earnings |
Total |
|---|---|---|---|---|---|---|---|
| SHAREHOLDERS' EQUITY - 30.09.10 | |||||||
| Shareholders' equity 01.01.10 | 570.7 | 61.5 | -6.8 | 411.9 | 0.0 | 3.105.4 | 4.142.7 |
| Changes in equity in Q1-Q3 2010: | |||||||
| Dividends received from associates recognized at net asset value |
0.0 | 0.0 | 0.0 | -11.3 | 0.0 | 11.3 | 0.0 |
| Disposal upon acquisition of treasury shares | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -326.8 | -326.8 |
| Addition upon sale of treasury shares | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 445.1 | 445.1 |
| Other capital movements in associates and group | |||||||
| enterprises | 0.0 | 0.0 | 0.0 | -3.4 | 0.0 | 0.0 | -3.4 |
| Comprehensive income for the period | 0.0 | -2.3 | 8.1 | 30.1 | 0.0 | 90.0 | 125.9 |
| Shareholders' equity 30.09.10, the Group | 570.7 | 59.2 | 1.3 | 427.3 | 0.0 | 3.325.0 | 4.383.5 |
| SHAREHOLDERS' EQUITY 30.09.09 | |||||||
| Shareholders' equity 01.01.09 | 570.7 | 46.2 | -10.6 | 433.5 | 0.0 | 2.984.7 | 4.024.5 |
| Changes in equity in Q1-Q3 2009: Dividends received from associates recognized at net |
|||||||
| asset value | 0.0 | 0.0 | 0.0 | -3.6 | 0.0 | 3.6 | 0.0 |
| Disposal upon acquisition of treasury shares | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -177.3 | -177.3 |
| Addition upon sale of treasury shares | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 201.7 | 201.7 |
| Tax, treasury shares | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -22.6 | -22.6 |
| Dissolution of revaluation reserves, associates Other capital movements in associates and group |
0.0 | 0.0 | 0.0 | -42.1 | 0.0 | 42.1 | 0.0 |
| enterprises Dissolution of revaluation reserves, properties - |
0.0 | 0.0 | 0.0 | 6.7 | 0.0 | 0.0 | 6.7 |
| sold properties | 0.0 | -0.3 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 |
| Comprehensive income for the period | 0.0 | 12.0 | 4.3 | 19.8 | 0.0 | 105.5 | 141.6 |
| Shareholders' equity 30.09.09, the Group | 570.7 | 57.9 | -6.3 | 414.3 | 0.0 | 3.138.0 | 4.174.6 |
| The share capital consists of 57,068,810 shares in the denomination of DKK 10. |
|||||||
| Q1-Q3 | Q1-Q3 | Full year | |||||
| 2010 | 2009 | 2009 | |||||
| TREASURY SHARE PORTFOLIO | |||||||
| Number of shares Percentage of share capital |
64,735 0.1 |
1,781,993 3.1 |
2,074,436 3.6 |
||||

| DKK million | Q1-Q3 2010 |
Q1-Q3 2009 |
Full year 2009 |
|---|---|---|---|
| OPERATIONS | |||
| Profit/loss before tax | 151.4 | 161.1 | 144.7 |
| Market-value adjustments | 11.5 | 4.3 | 3.8 |
| Fair-value changes, investment properties | 2.1 | 0.0 | 2.5 |
| Depreciation, amortization and impairment of property, plant and equipment and intangible assets | 104.0 | 82.1 | 111.6 |
| Gains and losses on the sale of property, plant and equipment and intangible assets | 0.6 | -3.7 | -3.8 |
| Adjustment of impairment of loans and advances, etc. | 141.6 | 347.5 | 493.6 |
| Provisions for liabilities | 104.0 | 107.9 | 127.8 |
| Profit/loss on equity investments in associates and group enterprises Corporate income tax paid |
-30.3 -4.0 |
-19.8 -12.0 |
-17.1 1.5 |
| Total operations | 480.9 | 667.4 | 864.6 |
| WORKING CAPITAL | |||
| Movement in credit institutions and central banks, net | -2,916.0 | -8,706.1 | -8,485.7 |
| Movement in loans, advances and other receivables at amortized cost | -1,119.3 | 6,326.9 | 6,566.9 |
| Movement in bonds at fair value | -2,817.2 | -3,936.6 | -3,825.1 |
| Movement in equity portfolio | -230.5 | -171.7 | -288.1 |
| Movement in issued bonds at amortized cost | 1,357.3 | 2,837.6 | 3,024.5 |
| Movement in other assets and other liabilities, net Movement in deposits and other payables |
4,907.7 -479.7 |
2,615.5 -3,416.0 |
2,452.3 -1,902.4 |
| Total working capital | -1,297.7 | -4,450.4 | -2,457.6 |
| Cash generated from operations, total | -816.8 | -3,783.0 | -1,593.0 |
| INVESTMENTS Net investment in associates and group enterprises |
-2.0 | 166.1 | 163.3 |
| Net investment in intangible assets | 0.0 | 0.4 | -1.6 |
| Net investment in property, plant and equipment | -209.4 | -120.2 | -196.4 |
| Net investment in treasury shares | 118.4 | 24.4 | 7.5 |
| Dividends from associates and group enterprises Investments, total |
11.8 -81.2 |
3.6 74.3 |
3.5 -23.7 |
| FINANCING Subordinated debt |
69.2 | 1,177.8 | 1,028.8 |
| Total financing | 69.2 | 1,177.8 | 1,028.8 |
| Movements in cash and cash equivalents for the period | -828.8 | -2,530.9 | -587.9 |
| Cash and cash equivalents, beginning of period | 4,365.2 | 4,953.0 | 4,953.0 |
| Movements in cash and cash equivalents for the period | -828.8 | -2,530.9 | -587.9 |
| Cash and cash equivalents, end of period | 3,536.4 | 2,422.1 | 4,365.1 |
| Cash and cash equivalents, end of period Cash, cash equivalents and demand deposits with central banks |
1,650.4 | 1,593.0 | 1,519.0 |
| Receivables from credit institutions and central banks | |||
| with less than 3 mths to maturity | 1,886.0 | 829.1 | 2,846.1 |
| Total | 3,536.4 | 2,422.1 | 4,365.1 |

Note
The Interim Report of the Spar Nord Bank A/S Group covering the period 1 January - 30 September 2010 has been prepared in accordance with IAS 34, "Interim Financial Reporting", as approved by the EU, and additional Danish disclosure requirements for interim reports prepared by listed financial institutions. The accounting policies are unchanged compared with the 2009 Annual Report, to which reference is made. The 2009 Annual Report contains the complete wording of the accounting policies applied.
Clearing items of DKK 3.6 billion have been reclassified from Payables to credit institutions to Other liabilities. The comparative figures have been reclassified as follows: DKK 2.9 billion at 30 September 2009 and DKK 3.0 billion at 31 December 2009.
The International Accounting Standards Board (IASB) has issued a number of new accounting standards (IAS and IFRS) and interpretations (IFRIC) that have not yet entered into force. None of these are expected to have an impact on the Group's future financial reporting.
The measurement of certain assets and liabilities requires Management to estimate how future events will impact on the value of such assets and liabilities. Estimates of significance to the financial reporting are made in connection with determining the impairment of loans and advances, the fair value of unlisted financial instruments, provisions, etc. Estimates are based on assumptions that Management considers appropriate but which are uncertain by their nature.
The most significant estimates that Management makes in applying the Group's accounting policies and the most important uncertainty affecting estimates made when preparing the condensed Interim Report are unchanged from the estimates made in connection with the preparation of the Annual Report at 31 December 2009 and the uncertainties prevailing at that time.

| - | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NOTES - THE GROUP | Spar Nord's Local Banks |
Markets & the Inter Trading, Financial national Division |
Corporate Coordination | Staff Functions | Unallocated | Eliminations | earnings *) | Earnings from investment portfolios, etc. |
Expenses for the Danish Emergency Fund Banking Sector |
The Group, | ||
| Note | DKK million | Finans Nord |
& Support | Core | total | |||||||
| 3 | Business segments - Q1-Q3 2010 | |||||||||||
| INCOME STATEMENT | ||||||||||||
| Net interest income | 928.7 | 139.2 | 158.5 | -1.1 | -4.7 | -14.7 | 0.0 | 1,205.9 | 0.1 | 0.0 | 1,206.0 | |
| Net income from fees, charges and commissions | 353.5 | 5.2 | 4.5 | 1.9 | -0.1 | 6.3 | 0.0 | 371.3 | 0.0 | 0.0 | 371.3 | |
| Market-value adjustments and dividends | 82.4 | -2.1 | 122.0 | 3.9 | -2.4 | 32.3 | 2.1 | 238.2 | -17.1 | 0.0 | 221.1 | |
| Other operating income | 20.3 | 84.4 | 5.6 | 0.1 | 18.6 | -6.3 | -11.9 | 110.8 | 0.0 | 0.0 | 110.8 | |
| Profit/loss on equity investments in associates | ||||||||||||
| and group enterprises | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 45.0 | 0.0 | 45.0 | 1.5 | -16.2 | 30.3 | |
| Core income/revenue, total | 1,384.9 | 226.7 | 290.6 | 4.8 | 11.4 | 62.6 | -9.8 | 1,971.2 | -15.5 | -16.2 | 1,939.5 | |
| Operating costs, depreciation and amortization | 965.4 | 138.8 | 47.0 | 3.5 | 12.6 | 66.9 | -8.8 | 1,225.4 | 0.2 | 135.0 | 1,360.6 | |
| Core earnings before impairment | 419.5 | 87.9 | 243.6 | 1.3 | -1.2 | -4.3 | -1.0 | 745.8 | -15.7 | -151.2 | 578.9 | |
| Impairment of loans, advances and receivables, etc. | 255.0 | 75.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 330.9 | 3.1 | 93.5 | 427.5 | |
| Core earnings / profit/loss on ordinary operations | 164.5 | 12.0 | 243.6 | 1.3 | -1.2 | -4.3 | -1.0 | 414.9 | -18.8 | -244.7 | 151.4 | |
| The Danish Banking Sector Emergency Fund | -84.8 | -18.8 | -12.6 | -0.4 | -1.5 | -126.6 | 0.0 | 0.0 | 244.7 | 0.0 | ||
| Profit/loss before tax | 79.7 | -6.8 | 231.0 | 0.9 | -2.7 | -130.9 | -1.0 | -18.8 | 0.0 | 151.4 | ||
*) The core earnings column corresponds to the Group figures in the Management's review.
The correlation to the Group is specified in the columns "Earnings from investment portfolios, etc." and "Expenses for the Danish Banking Sector Emergency Fund".

| - | Corporate Coordination | Earnings from investment | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| NOTES - THE GROUP | Spar Nord's Local Banks |
Markets & the Inter Trading, Financial national Division |
& Support | Staff Functions | Unallocated | Eliminations | portfolios, etc. | The Group, | ||
| Note | DKK million | Finans Nord |
total | |||||||
| 3 | Business segments - Q1-Q3 2010 (continued) | |||||||||
| BALANCE SHEET FIGURES | ||||||||||
| Loans, advances and other receivables at amort. cost | 30,753.2 | 7,686.7 | 7,634.5 | 0.6 | 0.2 | 0.0 | -6,782.1 | 0.0 | 39,293.1 | |
| Equity investments in ass. and group enterprises | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 695.8 | 0.0 | 37.3 | 733.1 | |
| Intangible assets and property, plant and equipment *) | 204.9 | 355.9 | 1.0 | 57.6 | 487.1 | 37.1 | -0.9 | 0.0 | 1,142.7 | |
| Miscellaneous assets | 5,588.0 | 169.4 | 20,185.2 | 254.3 | 39.1 | 2,987.3 | -63.5 | 328.2 | 29,488.0 | |
| Total assets | 36,546.1 | 8,212.0 | 27,820.7 | 312.5 | 526.4 | 3,720.2 | -6,846.5 | 365.5 | 70,656.9 | |
| Deposits and other payables | 29,901.4 | 0.0 | 1,353.4 | 229.2 | 0.0 | 0.0 | -33.0 | 0.0 | 31,451.0 | |
| Shareholders' equity (allocated capital) | 2,371.8 | 523.3 | 362.0 | 10.1 | 39.4 | 1,052.1 | -0.9 | 25.7 | 4,383.5 | |
| Miscellaneous liabilities | 4,777.3 | 7,799.9 | 8,543.1 | 299.1 | 12,171.7 | 8,042.6 | -6,812.6 | 1.3 | 34,822.4 | |
| Total shareholders' equity and liabilities | 37,050.5 | 8,323.2 | 10,258.5 | 538.4 | 12,211.1 | 9,094.7 | -6,846.5 | 27.0 | 70,656.9 | |
| DISCLOSURES -TOTAL INCOME/REVENUE | ||||||||||
| Internal income/revenue | 13.5 | 1.1 | -66.9 | 300.0 | 229.8 | -7.6 | -3.9 | -4.6 | 461.4 | |
| Internal income and eliminations | ||||||||||
| offset against costs | 0.0 | 0.0 | -14.1 | -320.4 | -126.9 | 0.0 | 0.0 | 0.0 | -461.4 | |
| Income/revenue, external customers | 1,371.4 | 225.6 | 371.6 | 25.2 | -91.5 | 54.0 | -5.9 | -10.9 | 1,939.5 | |
| Income/revenue, total | 1,384.9 | 226.7 | 290.6 | 4.8 | 11.4 | 46.4 | -9.8 | -15.5 | 1,939.5 | |
| Income/revenue, total - external customers | ||||||||||
| Denmark | 1,371.4 | 200.1 | 371.6 | 25.2 | -91.5 | 54.0 | -5.9 | -10.9 | 1,914.0 | |
| Other EU countries | 0.0 | 25.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.5 | |
| Revenue, external customers, total | 1,371.4 | 225.6 | 371.6 | 25.2 | -91.5 | 54.0 | -5.9 | -10.9 | 1,939.5 | |
| FINANCIAL RATIOS | ||||||||||
| Return on equity, % **) | 6.6 | -2.6 | 180.5 | - | - | - | - | - | - | |
| Cost share of core income | 0.70 | 0.61 | 0.16 | - | - | - | - | - | - | |
| Risk-weighted items, end of period | 29,647 | 6,541 | 4,526 | 126 | 492 | 2,132 | - | 322 | 43,786 | |
| Number of employees (full-time, end of period) | 957 | 107 | 72 | 257 | 107 | - | - | - | 1,500 |
As in previous years, the Group uses core earnings as its profit target.
The reporting segments correspond to the Group's organizational units, and internal follow-up is carried on in this regard.
Expenses for the Danish Banking Sector Emergency Fund comprise payment of guarantee commission (costs) and losses on sector-targeted solutions (impairment of loans and advances, etc.)
Internal settlement is determined based on the same principles as in previous years, and expresses contributions to earnings from the activities carried on by the respective business areas.
In 2010, we made adjustments in the calculation of the company internal settlement rate charged between business areas.
The effect of the change to the liquidity premium and the distribution of long-term funding is an additional internal interest expense of DKK 86 million for the Local Banks as of 30 September 2010. The contrary effect primarily impacts the item, Unallocated.
In addition, the business units are impacted to a small extent by adjustments to the company internal settlement rate.
Internal control takes place based on a net-interest consideration, and accordingly we do not report interest income and expenses.
*) Non-current assets located in other countries than Denmark amounted to DKK 18.6 million at 30 September 2010.
**)The rate of return on equity per annum has been calculated on allocated capital, which amounts to 8% of the average risk-weighted items.

| NOTES - THE GROUP | Spar Nord's Local Banks |
Finans Nord |
Trading, Financial Markets & the Inter- national Division |
Corporate Coordination & Support |
Staff Functions | Unallocated | Eliminations | Core earnings *) |
Earnings from investment portfolios, etc. |
Expenses for the Danish Banking Sector Emergency Fund |
The Group, total |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Note | DKK million | Spa | E S | Trac Mai nati |
S.S. | Staf | n | 띒 | Cor | Ear | E Bar | The |
| 3 | Business segments - Q1-Q3 2009 | |||||||||||
| INCOME STATEMENT | ||||||||||||
| Net interest income | 1,117.6 | 140.7 | 237.1 | 1.6 | -71.4 | -68.0 | 0.0 | 1,357.6 | 0.3 | 0.0 | 1,357.9 | |
| Net income from fees, charges and commissions | 303.0 | 4.8 | -0.4 | -0.3 | -0.2 | 1.9 | 0.0 | 308.8 | 0.0 | 0.0 | 308.8 | |
| Market-value adjustments and dividends | 74.4 | 3.8 | 129.6 | 4.1 | 23.7 | -0.6 | 0.0 | 235.0 | -2.4 | 0.0 | 232.6 | |
| Other operating income | -0.9 | 48.0 | 3.4 | -7.1 | 42.4 | -4.3 | -7.8 | 73.7 | -0.1 | 0.0 | 73.6 | |
| Profit/loss on equity investments in associates | ||||||||||||
| and group enterprises | 2.2 | 0.0 | 0.0 | 0.0 | 0.0 | 31.7 | 0.0 | 33.9 | -0.9 | -13.2 | 19.8 | |
| Core income/revenue, total | 1,496.3 | 197.3 | 369.7 | -1.7 | -5.5 | -39.3 | -7.8 | 2,009.0 | -3.1 | -13.2 | 1,992.7 | |
| Operating costs, depreciation and amortization | 953.5 | 106.4 | 40.4 | -3.4 | -1.5 | 118.4 | -7.8 | 1,206.0 | 0.6 | 123.9 | 1,330.5 | |
| Core earnings before impairment | 542.8 | 90.9 | 329.3 | 1.7 | -4.0 | -157.7 | 0.0 | 803.0 | -3.7 | -137.1 | 662.2 | |
| Impairment of loans, advances and receivables, etc. | 339.2 | 80.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 419.5 | 1.5 | 80.1 | 501.1 | |
| Core earnings / profit/loss on ordinary operations | 203.6 | 10.6 | 329.3 | 1.7 | -4.0 | -157.7 | 0.0 | 383.5 | -5.2 | -217.2 | 161.1 | |
| The Danish Banking Sector Emergency Fund | -87.8 | -18.1 | -9.0 | -0.3 | -2.2 | -99.8 | 0.0 | 0.0 | 217.2 | 0.0 | ||
| Profit/loss before tax | 115.8 | -7.5 | 320.3 | 1.4 | -6.2 | -257.5 | 0.0 | -5.2 | 0.0 | 161.1 | ||
$!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!$
The correlation to the Group is specified in the columns "Earnings from investment portfolios, etc." and "Expenses for the Danish Banking Sector Emergency Fund".

| - | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| NOTES - THE GROUP | Spar Nord's Local Banks |
Markets & the Inter Trading, Financial national Division |
Corporate Coordination & Support |
Staff Functions | Unallocated | Eliminations | Earnings from investment portfolios, etc. |
The Group, | ||
| Note | DKK million | Finans Nord |
total | |||||||
| 3 | Business segments - Q1-Q3 2009 (continued) | |||||||||
| BALANCE SHEET FIGURES | ||||||||||
| Loans, advances and other receivables at amort. cost | 30,277.5 | 7,629.5 | 7,166.0 | 0.9 | 0.2 | 0.0 | -6,372.5 | 0.0 | 38,701.6 | |
| Equity investments in ass. and group enterprises | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 677.6 | 0.0 | 40.9 | 718.5 | |
| Intangible assets and property, plant and equipment *) | 206.9 | 182.7 | 1.1 | 29.8 | 512.3 | 51.7 | 0.0 | 0.0 | 984.5 | |
| Miscellaneous assets | 4,022.6 | 134.9 | 15,674.9 | 218.0 | 39.1 | 2,441.5 | -66.9 | 487.9 | 22,952.0 | |
| Total assets | 34,507.0 | 7,947.1 | 22,842.0 | 248.7 | 551.6 | 3,170.8 | -6,439.4 | 528.8 | 63,356.6 | |
| Deposits and other payables | 29,002.6 | 0.0 | 1,263.2 | 182.0 | 0.0 | 0.0 | -30.7 | 0.0 | 30,417.1 | |
| Shareholders' equity (allocated capital) | 2,257.7 | 508.3 | 301.5 | 8.2 | 50.7 | 1,038.3 | 0.0 | 9.9 | 4,174.6 | |
| Miscellaneous liabilities | 3,591.1 | 7,523.3 | 5,385.6 | 202.8 | 12,941.9 | 5,527.7 | -6,408.9 | 1.4 | 28,764.9 | |
| Total shareholders' equity and liabilities | 34,851.4 | 8,031.6 | 6,950.3 | 393.0 | 12,992.6 | 6,566.0 | -6,439.6 | 11.3 | 63,356.6 | |
| DISCLOSURES - TOTAL INCOME/REVENUE | ||||||||||
| Internal income/revenue | 185.0 | 1.5 | -187.2 | 308.6 | 257.2 | -67.8 | 0.0 | -11.4 | 485.9 | |
| Internal income and eliminations offset against costs | 0.0 | 0.0 | -16.2 | -325.3 | -144.4 | 0.0 | 0.0 | 0.0 | -485.9 | |
| Income/revenue, external customers | 1,311.3 | 195.8 | 573.1 | 15.0 | -118.3 | 15.3 | -7.8 | 8.3 | 1,992.7 | |
| Income/revenue, total | 1,496.3 | 197.3 | 369.7 | -1.7 | -5.5 | -52.5 | -7.8 | -3.1 | 1,992.7 | |
| Income/revenue, total - external customers | ||||||||||
| Denmark | 1,311.3 | 179.8 | 573.1 | 15.0 | -118.3 | 15.3 | -7.8 | 8.3 | 1,976.7 | |
| Other EU countries | 0.0 | 16.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 16.0 | |
| Revenue, external customers, total | 1,311.3 | 195.8 | 573.1 | 15.0 | -118.3 | 15.3 | -7.8 | 8.3 | 1,992.7 | |
| FINANCIAL RATIOS | ||||||||||
| Return on equity, % **) | 6.7 | -1.5 | 182.3 | - | - | - | - | - | - | |
| Cost share of core income | 0.64 | 0.54 | 0.11 | - | - | - | - | - | - | |
| Risk-weighted items, end of period | 28,221 | 6,353 | 3,769 | 103 | 634 | 1,341 | - | 124 | 40,545 | |
| Number of employees (full-time, end of period) | 1,003 | 106 | 66 | 259 | 96 | - | - | - | 1,530 | |
As in previous years, the Group uses core earnings as its profit target.
The reporting segments correspond to the Group's organizational units, and internal follow-up is carried on in this regard.
Expenses for the Danish Banking Sector Emergency Fund comprise payment of guarantee commission (costs) and losses on sector-targeted solutions (impairment of loans and advances, etc.)
Internal settlement is determined based on the same principles as in previous years, and expresses contributions to earnings from the activities carried on by the respective business areas.
Internal control takes place based on a net-interest consideration, and accordingly we do not report interest income and expenses.

| Interest income Receivables from credit institutions and central banks Loans, advances and other receivables Bonds Foreign-exchange contracts Interest-rate contracts Derivative instruments, total Other interest income Total interest income Of which, income from genuine purchase and resale transactions booked under Receivables from credit institutions and central banks Loans, advances and other receivables Interest expenses Credit institutions and central banks Deposits and other payables Bonds issued Subordinated debt Other interest expenses Total interest expenses Of which, interest expenses from genuine sale and repo transactions booked under Payables to credit institutions and central banks Deposits and other payables |
37.9 1,480.4 287.0 25.8 -12.7 13.1 0.3 1,818.7 18.5 6.9 51.5 303.0 133.3 124.7 0.2 612.7 |
80.7 1,794.3 321.3 90.1 -17.2 72.9 0.2 2,269.4 26.0 28.9 181.0 543.3 97.6 89.5 0.1 911.5 |
96.2 2,302.8 431.7 103.9 -34.6 69.3 0.3 2,900.3 34.4 28.9 200.3 661.0 141.4 131.4 0.2 |
|---|---|---|---|
| 1,134.3 | |||
| 2.4 0.0 |
10.5 0.0 |
11.7 0.2 |
|
| Fees, charges and commissions received | |||
| Securities trading and custody accounts | 89.2 | 75.4 | 111.8 |
| Asset management | 72.3 | 57.7 | 82.4 |
| Payment services | 44.8 | 38.7 | 51.7 |
| Loan transaction fees | 146.9 | ||
| 101.4 | |||
| Guarantee commissions | 44.6 | ||
| 53.0 490.4 |
|||
| 52.0 | |||
| 10.7 | |||
| 0.0 | |||
| Total fees, charges and commissions paid | 51.1 | 46.4 | 10.9 73.6 |
| 59.8 | |||
| 71.7 | |||
| 51.7 | |||
| 146.9 | |||
| 101.4 | |||
| 44.6 | |||
| 42.1 | |||
| 416.8 | |||
| - of which, mortgage credit institutions Other fees, charges and commissions Total fees, charges and commissions received Fees, charges and commissions paid Securities trading and custody accounts Asset management Guarantee commissions Other fees, charges and commissions Net fees, charges and commissions received Securities trading and custody accounts Asset management Payment services Loan transaction fees - of which, mortgage credit institutions Guarantee commissions Other fees, charges and commissions Total fees (net), charges and commissions received, total |
118.2 75.9 48.4 49.5 422.4 37.0 5.7 0.1 8.3 52.2 66.6 44.8 118.2 75.9 48.3 41.2 371.3 |
109.5 75.5 32.0 41.9 355.2 31.7 7.4 0.0 7.3 43.7 50.3 38.7 109.5 75.5 32.0 34.6 308.8 |

| Note | DKK million | Q1-Q3 2010 |
Q1-Q3 2009 |
Full year 2009 |
|---|---|---|---|---|
| 9 | Market-value adjustments | |||
| Other loans, advances and receivables at fair value | -21.1 | 10.1 | 10.8 | |
| Bonds | 198.2 | 161.6 | 172.0 | |
| Shares, etc. Foreign exchange |
56.2 275.7 |
-12.8 -151.1 |
33.2 -182.8 |
|
| Foreign-exchange, interest, share, commodity | ||||
| and other contracts and derivative instruments | -205.8 | 226.2 | 298.2 | |
| Assets linked to pooled schemes | 338.7 | 383.6 | 437.0 | |
| Deposits in pooled schemes | -338.7 | -383.6 | -437.0 | |
| Miscellaneous commitments | -95.1 | -21.1 | -26.2 | |
| Total market-value adjustments | 208.1 | 212.9 | 305.2 | |
| 10 | Staff costs and administrative expenses | |||
| Staff costs Administrative expenses |
706.4 404.4 |
688.3 429.0 |
915.5 585.0 |
|
| Total | 1.110.8 | 1.117.3 | 1.500.5 | |
| Staff costs | ||||
| Salaries | 593.6 | 580.8 | 770.7 | |
| Share-based payment | 0.0 | 0.0 | 0.0 | |
| Pensions | 68.4 | 66.0 | 88.7 | |
| Social security costs and payroll tax, etc. | 44.4 | 41.5 | 56.1 | |
| Total | 706.4 | 688.3 | 915.5 | |
| Of which, salaries and remuneration of the Supervisory and Executive Boards account for | ||||
| Executive Board | 5.4 | 5.0 | 6.7 | |
| Supervisory Board | 1.8 | 1.7 | 2.3 | |
| Pensions Salaries and remuneration of Supervisory and Executive Boards, total |
0.8 8.0 |
0.7 7.4 |
1.0 10.0 |
|
| The Executive Board's remuneration is composed of four elements: | ||||
| Base pay | 6.2 | 6.0 | 8.0 | |
| - fees received from directorships | 0.8 | 1.0 | 1.3 | |
| The Bank's expense, base pay | 5.4 | 5.0 | 6.7 | |
| Pension | 0.8 | 0.7 | 1.0 | |
| Bonus Share-option scheme |
0.0 0.0 |
0.0 0.0 |
0.0 0.0 |
|
| Number of employees (average no. of full-time employees) | 1.519.6 | 1.537.6 | 1.534.7 | |
| Termination rules: | ||||
| The members of the Executive Board have a term of notice of 12 months and will receive compensation corresponding to two years' pay. |
||||
| Pension obligation: | ||||
| Like the other employees, members of the Executive Board are comprised by defined | ||||
| contribution pension plans. | ||||
| Incentive scheme: | ||||
| The Executive Board and executive staff members are comprised by the Group's | ||||
| share-option scheme for the period 2005-2007. Reference is made to the Group's | ||||
| 2009 Annual Report for a more detailed description. | ||||
| As an element in the agreement concluded between the Danish Government and | ||||
| Danish financial institutions regarding a two-year government-backed guarantee | ||||
| scheme, the establishment of new share-option schemes has been suspended. | ||||
| There are no plans to establish new share-option schemes. | ||||
| Other administrative expenses | ||||
| IT expenses | 178.7 | 177.9 | 238.9 | |
| Marketing costs | 50.9 | 58.7 | 82.3 | |
| Cost of premises Staff and travelling expenses |
61.1 39.8 |
59.0 49.0 |
81.6 66.1 |
|
| Office expenses | 24.9 | 28.1 | 36.8 | |
| Other administrative expenses | 49.0 | 56.3 | 79.3 | |
| Other administrative expenses, total | 404.4 | 429.0 | 585.0 | |
| Minor reclassifications have been made between the individual expense categories. | ||||

| Note | DKK million | Q1-Q3 2010 |
Q1-Q3 2009 |
Full year 2009 |
|---|---|---|---|---|
| 11 | Receivables from credit institutions and central banks | |||
| Receivables from central banks, subject to notice | 0.0 | 500.0 | 799.8 | |
| Receivables from credit institutions | 4,486.0 | 2,437.3 | 3,213.9 | |
| Total receivables from credit institutions and central banks | 4,486.0 | 2,937.3 | 4,013.7 | |
| 12 | Impairment of loans and advances and provisions for guarantees | |||
| Individual impairment of loans and advances | ||||
| Individual impairment, beginning of period | 856.8 | 496.2 | 496.2 | |
| New individual impairment provisions Reversal of individual impairment losses |
397.0 154.1 |
405.3 66.3 |
578.9 105.1 |
|
| Previously written down, now definitively lost | 208.1 | 134.3 | 175.7 | |
| Interest on impaired loans and advances taken to income | 39.5 | 43.2 | 62.5 | |
| Individual impairment, end of period | 931.1 | 744.1 | 856.8 | |
| Groups of impairment losses, loans and advances | ||||
| Groups of impairment losses, beginning of period | 108.9 | 83.2 | 83.2 | |
| New groups of impairment losses | 0.0 | 19.0 | 25.7 | |
| Reversal of groups of impairment losses | 26.4 | 0.0 | 0.0 | |
| Groups of impairment losses, end of period | 82.5 | 102.2 | 108.9 | |
| Total impairment of loans and advances | ||||
| Impairment, beginning of period | 965.7 | 579.4 | 579.4 | |
| New provisions for impairment | 397.0 | 424.3 | 604.6 | |
| Reversal of impairment losses | 180.5 | 66.3 | 105.1 | |
| Previously written down, now definitively lost | 208.1 | 134.3 | 175.7 | |
| Interest on impaired loans and advances taken to income | 39.5 | 43.2 | 62.5 | |
| Impairment, end of period | 1,013.6 | 846.3 | 965.7 | |
| Impairment recognized in the income statement | ||||
| New provisions for impairment | 397.0 | 424.3 | 604.6 | |
| Reversal of impairment losses | 180.5 | 66.3 | 105.1 | |
| Losses without prior impairment | 135.8 | 82.4 | 106.7 | |
| Carried to income, previously written off | 18.4 | 21.2 | 23.1 | |
| Recognized in the income statement | 333.9 | 419.2 | 583.1 | |
| Impairment, other credit risks | 0.0 | 0.0 | 0.0 | |
| Provisions for losses on guarantees | ||||
| Provisions for losses on guarantees, beginning of period | 133.8 | 26.5 | 26.5 | |
| New provisions Reversal of provisions |
94.3 0.7 |
83.7 1.8 |
111.1 2.4 |
|
| Definitively lost | 0.0 | 1.4 | 1.4 | |
| Provisions for losses on guarantees, end of period | 227.4 | 107.0 | 133.8 | |
| Provisions for losses on guarantees recognized in the income statement | ||||
| New provisions | 94.3 | 83.7 | 111.1 | |
| Reversal of provisions | 0.7 | 1.8 | 2.4 | |
| Recognized in the income statement | 93.6 | 81.9 | 108.7 | |
| Impairment of loans and advances and provisions for losses on guarantees | ||||
| recognized in the income statement, total | 427.5 | 501.1 | 691.8 | |
| 13 | Other assets | |||
| Positive market value of derivative instruments | 2,335.1 | 1,739.0 | 1,463.1 | |
| Miscellaneous receivables | 58.4 | 34.6 | 51.6 | |
| Interest and commissions receivable | 378.6 | 364.9 | 362.4 | |
| Miscellaneous assets Other assets, total |
26.6 2,798.7 |
58.2 2,196.7 |
30.3 1,907.4 |
|
| 14 | Deposits and other payables | |||
| On demand Subject to notice |
23,766.0 2,390.4 |
20,990.7 3,786.5 |
21,122.8 4,127.9 |
|
| Time deposits | 2,159.7 | 2,353.6 | 3,194.9 | |
| Special types of deposit | 3,134.9 | 3,286.3 | 3,485.1 | |
| Deposits and other payables, total | 31,451.0 | 30,417.1 | 31,930.7 | |
| 15 | Other liabilities | |||
| Negative market value of derivative instruments | 2,094.4 | 1,557.4 | 1,073.5 | |
| Miscellaneous payables | 3,857.1 | 3,047.7 | 3,208.9 | |
| Interest and commissions payable | 275.3 | 332.1 | 214.5 | |
| Miscellaneous liabilities | 616.4 | 722.8 | 713.9 | |
| Other liabilities, total | 6,843.2 | 5,660.0 | 5,210.8 |
<-- PDF CHUNK SEPARATOR -->

| Note | DKK million | Q1-Q3 2010 |
Q1-Q3 2009 |
Full year 2009 |
|||||
|---|---|---|---|---|---|---|---|---|---|
| 16 | Subordinated debt Currency Principal (DKK m) |
||||||||
| Note | Interest rate | Received | Maturity | ||||||
| a | DKK | 155.0 | 4.245 % | 2004 | 29.10.2012 | 0.0 | 155.0 | 0.0 | |
| b | DKK | 200.0 | 2.458 % | 2006 | 16.11.2014 | 200.0 | 200.0 | 200.0 | |
| c | NOK | 220.0 | 3.250 % | 2006 | 20.02.2015 | 205.7 | 193.5 | 196.7 | |
| d | EUR | 40.0 | 1.754 % | 2007 | 28.03.2015 | 297.9 | 297.5 | 297.4 | |
| e | EUR | 33.5 | 1.864 % | 2005 | 29.10.2015 | 249.7 | 249.4 | 249.3 | |
| f | DKK | 100.0 Supplementary capital contributions, total |
2.343 % | 2007 | 03.12.2015 | 100.0 1,053.3 |
100.0 1,195.4 |
100.0 1,043.4 |
|
| Hybrid core capital | |||||||||
| g | DKK | 350.0 | 5.250 % | 2005 | Perpetual | 375.2 | 360.8 | 360.5 | |
| h | DKK | 1,265.0 | 9.690 % | 2009 | Perpetual | 1,321.9 | 1,274.0 | 1,277.7 | |
| Portfolio of own bonds | 0.0 | 0.0 | -0.5 | ||||||
| Subordinated debt, total | 2,830.2 | 2,681.1 | |||||||
| Interest on subordinated debt | 89.0 | 130.6 | |||||||
| Costs of raising subordinated debt Subordinated debt that can be included for the purpose of calculating the capital base |
0.5 2,830.2 |
0.8 2,681.1 |
|||||||
| 2,750.4 | |||||||||
| a Redeemed on 29.10.2009 b Redeemable as from 16.11.2011, after which date interest is fixed at DKKC6M + a 2.40% margin. c Redeemable as from 20.02.2012, after which date interest is fixed at NOKL3M + a 2.10% margin. d Redeemable as from 28.03.2012, after which date interest is fixed at EURI6M + a 1.81% margin. e Redeemable and scheduled to be redeemed on 29.10.2010 |
|||||||||
| f Redeemable as from 03.12.2012, after which date interest is fixed at DKKC6M + a 2.35% margin. g Redeemable as from 16.03.2015, after which date interest is fixed at DKKC3M + a 2.33% margin. |
h Redeemable as from 30.05.2014-30.06.2014 at par, from 01.07.2014-30.06.2015 at a price of 105 and after that at a price of 110 | ||||||||
| 17 | Contingent liabilities The Bank and all major wholly-owned subsidiaries are jointly registered for payroll tax and VAT and are jointly and severally liable for the payroll tax and VAT payable. |
||||||||
| Financial guarantees | 2,052.4 | 1,763.6 | 1,848.9 | ||||||
| 666.1 | 564.2 | 598.2 | |||||||
| Loss guarantees for mortgage loans | 1,800.8 | 3,063.9 | |||||||
| Registration and refinancing guarantees | 761.7 | 724.3 | |||||||
| Other contingent liabilities Total contingent liabilities |
4,890.3 | 6,235.3 | |||||||
| Spar Nord Bank operates under the government-backed deposit guarantee scheme that expired on 30 September 2010. Other than the agreement to pay guarantee commission to the Danish Winding-Up Company, it also contains a guarantee to cover losses under the government-backed deposit guarantee scheme sustained by the Company. The guarantee is recognized under other contingent liabilities. |
|||||||||
| Spar Nord Bank's share of the total, maximum guarantee during the period covered by the agreement until 30 September 2010 has been preliminarily estimated at DKK 448 million, regarding which a DKK 224 million provision was made at 30 September 2010. |
|||||||||
| The share of the guarantee has been calculated based on the necessary capital base of the individual member of the Danish Banking Sector Emergency Fund. |
|||||||||
| 18 | Other obligating agreements | 576.3 | |||||||
| Other Other obligating agreements, total |
547.3 547.3 |
575.5 575.5 |
|||||||
| Other is composed of: | |||||||||
| Rent obligations The Bank has concluded lease agreements with real property lessors regarding a number of the Bank's branches. The rent commitment until the legal notice of termination date amounts to DKK 126.3 million. |
|||||||||
| Data processing centre *) The Bank has concluded an agreement with the data processing centre SDC A/S regarding provision of services in the IT area. Early cancellation of this agreement within the agreed notice period would result in the Bank incurring a maximum cost of DKK 450 million, corresponding to the average monthly payments over a period of 36 months. |
|||||||||
| The Spar Nord Bank Group has no other obligating agreements. | |||||||||
| *) According to the most recent Annual Report | |||||||||

| DKK million | Q1-Q3 2010 |
Q1-Q3 2009 |
Full year 2009 |
|---|---|---|---|
| SOLVENCY INFORMATION | |||
| Capital base and solvency ratio | |||
| Shareholders' equity | 4,383.5 | 4,174.6 | 4,142.7 |
| Intangible assets, incl. share recognized in investments in associates | 196.6 | 203.3 | 203.0 |
| Other deductions Core capital after deductions |
99.1 4,087.8 |
70.6 3,900.7 |
75.9 3,863.8 |
| Hybrid core capital | 1,697.1 | 1,634.8 | 1,638.2 |
| Core capital (incl. hybrid core capital) after deductions | 5,784.9 | 5,535.5 | 5,502.0 |
| Subordinated debt (excl. hybrid core capital) *) | 1,053.3 | 1,195.4 | 1,042.9 |
| Revaluation reserves, etc. | 60.5 | 51.6 | 54.7 |
| Other deductions | 728.1 | 693.7 | 693.4 |
| Capital base after deductions | 6,170.6 | 6,088.8 | 5,906.2 |
| Risk-weighted items | 43,786.2 | 40,544.9 | 41,692.3 |
| Core capital ratio (excl. hybrid core capital) (%) | 9.3 | 9.6 | 9.3 |
| Core capital ratio (incl. hybrid core capital) after deductions in per cent of risk-weighted items (%) Solvency ratio (%) |
13.2 14.1 |
13.7 15.0 |
13.2 14.2 |
| The determination of solvency ratio includes the profit/loss for the period | |||
| *) Including portfolio of own bonds | |||
| Genuine sale and repo transactions and genuine purchase and resale transactions | |||
| Genuine purchase and resale transactions constitute the following: | |||
| Receivables from credit institutions and central banks | 1,339.3 | 474.8 | 1,750.3 |
| Loans, advances and other receivables | 272.9 | 0.0 | 0.0 |
| Genuine sale and repo transactions constitute the following: | |||
| Payables to credit institutions and central banks Deposits and other payables |
1,791.5 0.0 |
1,519.0 0.0 |
1,697.0 0.0 |
| Assets sold as an element in genuine sale and repo transactions | |||
| Asset item: Bonds at fair value |
1,743.3 | 1,479.4 | 1,672.7 |
| Security furnished At the end of Q3 the following were deposited with Danmarks Nationalbank (the central bank), |
|||
| The Royal Bank of Scotland and foreign clearing centres | |||
| - bonds included in the trading portfolio | 4,375.2 | 6,426.4 | 6,647.1 |
| - shares not included in the trading portfolio | 0.0 | 162.5 | 168.6 |
| - deposits, futures clearing | 10.1 | 0.0 | 0.0 |
| with credit institutions | |||
| - deposits via CSA agreements for derivatives trades | 756.9 | 115.4 | 159.9 |

| DKK million | Q1-Q3 2010 |
Q1-Q3 2009 |
Full year 2009 |
|---|---|---|---|
| Hedge accounting | |||
| Assets | |||
| Loans and advances | |||
| Carrying amount | 86.0 | 80.7 | 80.0 |
| Purchase price Fair value |
75.0 86.0 |
75.0 80.7 |
75.0 80.0 |
| Nominal value | 75.0 | 75.0 | 75.0 |
| Derivatives (swap contracts) | |||
| Carrying amount | -11.0 | -5.6 | -5.0 |
| Fair value Synthetic principal/nominal value |
-11.0 75.0 |
-5.6 75.0 |
-5.0 75.0 |
| Liabilities | |||
| Bonds issued | |||
| Carrying amount | 3,766.1 | 3,723.5 | 3,724.0 |
| Purchase price | 3,726.0 | 3,722.2 | 3,720.8 |
| Fair value Nominal value |
3,766.1 3,726.0 |
3,723.5 3,722.2 |
3,724.0 3,720.8 |
| Derivatives (swap contracts) | |||
| Carrying amount | 39.8 | 1.0 | 3.1 |
| Fair value | 39.8 | 1.0 | 3.1 |
| Synthetic principal/nominal value | 3,726.0 | 3,722.2 | 3,720.8 |
| Subordinated debt | |||
| Carrying amount | 1,700.8 | 1,639.5 | 1,642.7 |
| Purchase price | 1,615.0 | 1,615.0 | 1,615.0 |
| Fair value Nominal value |
1,700.8 1,615.0 |
1,639.5 1,615.0 |
1,642.7 1,615.0 |
| Derivatives (swap contracts) | |||
| Carrying amount | 84.4 | 21.0 | 26.4 |
| Fair value Synthetic principal/nominal value |
84.4 1,615.0 |
21.0 1,615.0 |
26.4 1,615.0 |
| Ownership The Spar Nord Foundation, Aalborg, and Nykredit Realkredit A/S, Copenhagen, have disclosed that they each own more than 5% of the share capital of Spar Nord Bank A/S. |
|||
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.