AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Spar Nord Bank

Quarterly Report Sep 30, 2010

3385_10-q_2010-09-30_9ac216fd-d4ec-4338-9cf1-aa490f843a8b.pdf

Quarterly Report

Open in Viewer

Opens 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

Quarterly report for Q3 2010 for Spar Nord Bank A/S

Stable income, declining costs and a downturn in impairment provisions spurred Q3's sharp profit growth

  • DKK 658 million in core income compared with DKK 669 million in Q2
  • Operating expenses down 14% to DKK 364 million
  • Impairment losses on loans and advances amounted to DKK 101 million corresponding to an impairment ratio of 0.85% p.a.
  • Core earnings up 39% to DKK 192 million
  • • DKK 82 million by way of contributions to sector-targeted solutions last quarter with contributions to Bank Package I
  • Pre-tax profits up from DKK 39 million in Q2 to DKK 102 million in Q3
  • Third successive quarterly period with growth in bank lending
  • Sustained strong liquidity position excess coverage relative to strategic target amounted to DKK 7.6 billion
  • Core earnings before impairment now expected to hover at the DKK 900-1,000 million mark for the full year, compared with the previous DKK 800-1,000 million estimate. The impairment ratio is still expected to end at around 1.0%.
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

[email protected]

Stock Exchange Announcement No. 7, 2010

27 October 2010

Quarterly report for Q3 2010 for Spar Nord Bank A/S

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

[email protected]

CVR no. 13 73 75 84

CONTENTS

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

PERFORMANCE INDICATORS AND FINANCIAL RATIOS - THE GROUP

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.

MANAGEMENT'S COMMENTS ON Q3 2010

The Spar Nord Group's pre-tax profits ended at DKK 102 million in Q3 2010 versus DKK 39 million in Q2.

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.

SLIGHT DOWNTURN IN NET INTEREST INCOME

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.

NET INCOME FROM FEES, CHARGES AND COMMISSIONS MAINTAINED AT A SATISFACTORY LEVEL

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.

SHARP GROWTH IN MARKET-VALUE ADJUSTMENTS

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.

OTHER INCOME REMAINS AT A HIGH LEVEL

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.

COST REDUCTION ACROSS THE BOARD

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.

SUSTAINED DECLINE IN LOAN IMPAIRMENT

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.

EARNINGS FROM INVESTMENT PORTFOLIOS ENDED AT DKK -9 MILLION

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.

EXPENSES RELATING TO BANK PACKAGE I: DKK 82 MILLION

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.

DKK 102 MILLION IN PRE-TAX PROFITS

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.

TAX

The effective tax rate in Q3 was 22.6%.

SUMMARY Q1-Q3 2010

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.

INCOME

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.

COSTS AND EXPENSES

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

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%.

CONTRIBUTIONS TO SECTOR-TARGETED SOLUTIONS

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.

PROFIT/LOSS BEFORE TAX

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.

TAX

The effective tax rate in the Q1-Q3 was 20.7% compared with 22.3% the previous year.

OTHER INFORMATION

BUSINESS VOLUME

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.

CAPITAL

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%.

LIQUIDITY

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).

Liquidity

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 SUPERVISORY AUTHORITY DIAMOND MODEL

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.

The Supervisory Authority Diamond Model for financial institutions

RISKS

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.

OUTLOOK FOR 2010

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%.

BUSINESS AREAS

SPAR NORD'S LOCAL BANKS

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.

THE TRADING, FINANCIAL MARKETS DIVISION & THE INTERNATIONAL DIVISION

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.

FINANS NORD

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.

FINANS NORD

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.

SPAR NORD BANK SHARES HELD BY MEMBERS OF THE SUPERVISORY AND EXECUTIVE BOARDS

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.

PERFORMANCE INDICATORS AND FINANCIAL RATIOS - THE GROUP CORE EARNINGS - QUARTERLY

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

MANAGEMENT'S STATEMENT ON THE INTERIM REPORT

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

INCOME STATEMENT - THE GROUP

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

BALANCE SHEET - THE GROUP

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

STATEMENT OF CHANGES IN EQUITY - THE GROUP

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

CASH FLOW STATEMENT - THE GROUP

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

1 ACCOUNTING POLICIES

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.

FUTURE FINANCIAL REPORTING STANDARDS AND INTERPRETATIONS

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.

2 ACCOUNTING ESTIMATES

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.

A DESCRIPTION OF THE ACTIVITIES OF THE BUSINESS AREAS:

  • For a description of the activities of Spar Nord's Local Banks, Finans Nord and the Trading, Financial Markets & the International Division, please see the 2009 Annual Report, pp. 17-23 and page 66.
  • The activities of Corporate Coordination & Support and Staff Functions are the Group 's support functions.
  • Earnings from investment portfolios, etc. consist of earnings from the Bank's trading portfolio, Erhvervsinvest Nord A/S and companies from which investment in unlisted shares is carried on.

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 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.

A DESCRIPTION OF THE ACTIVITIES OF THE BUSINESS AREAS:

  • For a description of the activities of Spar Nord's Local Banks, Finans Nord and the Trading, Financial Markets & the International Division, please see the 2009 Annual Report, pp. 17-23 and page 66.
  • The activities of Corporate Coordination & Support and Staff Functions are the Group 's support functions.
  • Earnings from investment portfolios, etc. consist of earnings from the Bank's trading portfolio, Erhvervsinvest Nord A/S and companies from which investment in unlisted shares is carried on.

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.

  • *) Non-current assets located in other countries than Denmark amounted to DKK 3.8 million at 30 September 2009.
  • **)The rate of return on equity per annum has been calculated on allocated capital, which amounts to 8% of the average risk-weighted items.

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 -->

NOTES - THE GROUP

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

NOTES TO THE FINANCIAL STATEMENTS WITHOUT REFERENCE NUMBERS - THE GROUP

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

NOTES TO THE FINANCIAL STATEMENTS WITHOUT REFERENCE NUMBERS - THE GROUP

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.

Talk to a Data Expert

Have a question? We'll get back to you promptly.