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 Aug 18, 2010

3385_ir_2010-08-18_ecbf37e0-5f78-474b-8fa4-809defb818f3.pdf

Quarterly Report

Open in Viewer

Opens in native device viewer

To Nasdaq OMX Copenhagen and the press

18 August 2010

Quarterly report for Q2 2010 for Spar Nord Bank A/S

Developments from Q1 to Q2 - satisfactory growth in income, reduced costs and expenses, and improved credit quality

  • • Core income increased by 4% to DKK 668 million
  • • Operating expenses down 3% to DKK 423 million zero growth in costs and expenses still expected for 2010 and 2011
  • • Impairment of loans and advances, etc. dropped 13% to DKK 107 million equal to an impairment ratio of 0.90% per annum
  • • Core earnings up 64% to DKK 138 million
  • • Contributions to sector-targeted solutions triggered by Bank Package I at an unchanged level - DKK 81 million
  • • DKK 39 million in pre-tax profits compared with DKK 11 million in Q1
  • • Strong liquidity situation excess coverage of DKK 7.6 billion relative to the strategic target
  • • Our own stress test based on the assumptions in CEBS' pan-European stress test shows substantial resilience with a core capital ratio of 12.8% or more throughout the full stress period.
  • • Core earnings before impairment are expected to hover around the DKK 800-1,000 million level for the full year. The impairment ratio is now expected to end at around 1.00% compared with 1.00-1.25% in the past.

Summary - 1st half 2010

Q2 Q1 Change 1st half 1st half Change
DKK million 2010 2010 in % 2010 2009 in %
Core income 668 645 4 1,313 1,388 -5
Costs and expenses 423 438 -3 861 816 6
Impairment af loans and adv., etc. 107 123 -13 230 277 -17
Core earnings 138 84 64 222 295 -25
Contributions to sector-targeted
solutions 81 82 -1 163 146 12
Profit/loss before tax 39 11 255 50 114 -56

Lasse Nyby, Chief Executive Officer, has the following comment on the financial statements:

  • After some difficult quarterly periods, we are now seeing a glimmer of light on the economic horizon. Together with the sustained growth in customers, this paves the way for positive growth in our business, both in terms of lending, where we are experiencing growth for the second quarterly period in succession and in customers' demand for our other products. At the same time our credit quality is improving, and our loan impairment thus declining. Put together, these circumstances give us a more optimistic view of the future.

Stock Exchange Announcement No. 6, 2010 Contacts: Lasse Nyby Chief Executive Officer Tel. +45 9634 4011

Thorkild H. Mathiasen Senior Vice President, Finance & Accounts Tel. +45 9634 4145

Spar Nord Bank A/S

Skelagervej 15 P.O. Box 162

DK-9100 Aalborg

Reg. no. 9380 Tel. +45 9634 4000 Tel. +45 9634 4560 Swift spno dk 22

www.sparnord.dk

[email protected]

CVR no. 13 73 75 84

Stock Exchange Announcement No. 6, 2010

18 August 2010

Quarterly report for Q2 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 4000 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 Q2 2010 page 5
Summary - 1st half 2010 page 7
Other information page 8
Business areas page 9
Spar Nord Bank shares held by members of
Supervisory and Executive Boards page 11
Overview of group companies page 11

QUARTERLY REPORT FOR Q2 2010

SPAR NORD BANK A/S, THE GROUP

Performance indicators and financial ratios 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
Notes to the financial statements without
reference numbers page 27

QUARTERLY REPORT FOR Q2 2010

SPAR NORD BANK A/S, THE PARENT COMPANY

Performance indicators and financial ratios page 29
Income statement page 30
Balance sheet page 31
Statement of changes in equity page 32
Notes page 33
Notes to the financial statements without
reference numbers page 37

PERFORMANCE INDICATORS AND FINANCIAL RATIOS - THE GROUP

CORE EARNINGS - QUARTERLY

DKK million Q2
2010
Q1
2010
Q4
2009
Q3
2009
Q2
2009
1st half
2010
1st half
2009
Change
in %
Full year
2009
INCOME STATEMENT
Net interest income 411.2 392.5 410.1 415.5 476.0 803.7 942.1 -14.7 1,767.7
Net income from fees, charges and commissions 121.6 128.0 108.0 103.5 104.0 249.6 205.3 21.6 416.8
Market-value adjustments and dividends 77.5 82.4 69.0 61.3 93.5 159.9 173.7 -7.9 304.0
Other operating income
Profit/loss on equity investments in associates
41.7 31.8 26.1 23.9 24.6 73.5 49.8 47.6 99.8
and group enterprises 16.6 10.0 2.0 16.8 16.9 26.6 17.1 55.6 35.9
Core income 668.6 644.7 615.2 621.0 715.0 1,313.3 1,388.0 -5.4 2,624.2
Salaries
Operating costs
248.5
139.9
256.6
151.6
227.1
158.9
230.2
136.3
241.2
145.7
505.1
291.5
458.1
299.3
10.3
-2.6
915.4
594.5
Depreciation and impairment, assets held
under operating leases 20.0 14.5 13.7 10.5 8.6 34.5 16.6 107.8 40.8
Depreciation and impairment, other assets
Costs and expenses
14.7
423.1
15.2
437.9
15.7
415.4
12.8
389.8
21.4
416.9
29.9
861.0
42.2
816.2
-29.1
5.5
70.7
1,621.4
Core earnings before impairment 245.5 206.8 199.8 231.2 298.1 452.3 571.8 -20.9 1,002.8
Impairment of loans, advances and receivables, etc. 107.2 122.6 164.5 142.4 144.4 229.8 277.1 -17.1 584.0
Core earnings
Earnings from investment portfolios *)
138.3
-18.0
84.2
8.6
35.3
22.3
88.8
29.9
153.7
-0.4
222.5
-9.4
294.7
-35.1
-24.5
-73.2
418.8
17.1
Profit/loss on ordinary operations 120.3 92.8 57.6 118.7 153.3 213.1 259.6 -17.9 435.9
The Danish Banking Sector Emergency Fund *) -81.3 -81.9 -74.0 -71.1 -88.4 -163.2 -146.1 11.7 -291.2
Profit/loss before tax
Tax
39.0
7.0
10.9
1.4
-16.4
-8.7
47.6
13.0
64.9
12.4
49.9
8.4
113.5
22.9
-56.0
-63.3
144.7
27.2
Profit/loss after tax 32.0 9.5 -7.7 34.6 52.5 41.5 90.6 -54.2 117.5
BALANCE SHEET
Total assets 67,910 69,126 64,529 63,357 64,049 67,910 64,049 6.0 64,529
Loans and advances 39,627 40,027 38,315 38,702 39,985 39,627 39,985 -0.9 38,315
- bank loans and advances
- reverse transactions
38,820
807
38,600
1,427
38,315
0
38,702
0
39,985
0
38,820
807
39,985
0
-2.9
-
38,315
0
Deposits 37,829 38,478 35,998 34,146 36,110 37,829 36,110 4.8 35,998
- bank deposits 33,155 34,075 31,931 30,417 32,655 33,155 32,655 1.5 31,931
- repo transactions
- deposits in pooled schemes
0
4,674
0
4,403
0
4,067
0
3,729
0
3,455
0
4,674
0
3,455
-
35.3
0
4,067
Subordinated debt 2,752 2,717 2,681 2,830 2,801 2,752 2,801 -1.7 2,681
Shareholders' equity 4,306 4,274 4,143 4,175 4,125 4,306 4,125 4.4 4,143
Contingent liabilities 6,568 6,370 6,235 4,890 5,353 6,568 5,353 22.7 6,235
Risk-weighted items
Core capital ratio (incl. hybrid core capital),
43,384 42,881 41,692 40,545 40,086 43,384 40,086 8.2 41,692
after deductions 5,718
1,194
5,656
1,150
5,502
1,100
5,536
953
5,470
845
5,718
1,194
5,470
845
4.5
41.2
5,502
1,100
Impairment of loans, advances and receivables, etc.
Non-performing loans
124 122 103 57 76 124 76 63.1 103
Business volume 84,024 84,875 80,548 77,738 81,448 84,024 81,448 3.2 80,548
FINANCIAL RATIOS
Solvency
Solvency ratio (%)
Core capital ratio, incl. hybrid capital (%)
14.1
13.2
14.2
13.2
14.2
13.2
15.0
13.7
15.0
13.6
14.1
13.2
15.0
13.6
14.2
13.2
Core capital ratio, excl. hybrid capital (%) 9.3 9.3 9.3 9.6 9.6 9.3 9.6 9.3
Earnings
Return on equity before tax (%)
Return on equity after tax (%)
0.9
0.8
0.3
0.2
-0.4
-0.2
1.2
0.8
1.6
1.3
1.2
1.0
2.8
2.2
3.5
2.9
Cost share of core income 0.63 0.68 0.68 0.63 0.58 0.66 0.59 0.62
Cost share of core income 0.79 0.87 0.94 0.86 0.79 0.83 0.79 0.84
- incl. impairment of loans and advances, etc.
Market risk
Interest-rate risk (%)
-0.2 -0.2 0.4 0.7 1.8 -0.2 1.8 0.4
Foreign-exchange position (%) 3.4 3.2 2.9 2.5 1.4 3.4 1.4 2.9
Foreign-exchange risk (%) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Credit risk
Loans and advances plus impairment rel.
to deposits
Loans and advances rel. to shareholders' equity
107.4
9.2
106.6
9.4
109.1
9.2
115.8
9.3
112.8
9.7
107.4
9.2
112.8
9.7
109.1
9.2
Increase in loans and advances for the period (%) 3.4 4.5 -1.0 -3.2 -5.4 3.4 -11.9 -15.6
Excess coverage relative to statutory
cash ratio requirement (%)
Sum total of major commitments (%)
131.2
12.5
165.6
13.0
157.0
10.9
142.0
10.7
151.3
10.2
131.2
12.5
151.3
10.2
157.0
10.9
Impairment for the period in per cent 0.2 0.3 0.4 0.3 0.3 0.5 0.6 1.3
Spar Nord Bank
Number of employees (full-time, end of period) 1,515 1,541 1,530 1,530 1,540 1,515 1,540 1,530
Number of branches 75 77 77 74 74 75 74 77
THE SPAR NORD BANK share
DKK per share of DKK 10
Share price, end of period
59 58 56 64 50 59 50 56
Net asset value (NAV) 76 75 75 76 75 76 75 75
Profit/loss for the period 0.6 0.2 -0.1 0.6 1.0 0.7 1.6 2.1
Dividend
Return
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0
32
Price/earnings - - - - - - - 27

*) The definition and breakdown of earnings from investment portfolios and expenses paid to the Danish Banking Sector Emergency Fund, which have been recognized separately, appear from note 3.

Spar Nord Bank - Q2 2010 Page 4 of 38

MANAGEMENT'S COMMENTS ON Q2 2010

The Spar Nord Group's pre-tax profits ended at DKK 39 million in Q2 2010 versus DKK 11 million in Q1 2010.

Core income grew 4% on Q1. On the upside, Spar Nord saw 5% growth in net interest income, while net income from fees, charges and commissions declined 5% and market-value adjustments dropped 21%.

Costs and expenses dropped by a satisfactory 3%, reflecting the initiatives implemented in Q1 - manifested by a staff reduction and well-structured efforts to reshape the general cost culture in the Group.

Impairment of loans and advances, etc. continued to decrease, ending at DKK 107 million, while contributions to sector-targeted solutions remain at a high level, ending at DKK 81 million.

Management finds the performance in Q2 satisfactory and maintains the DKK 800-1,000 million outlook for total core earnings for the year before impairment. The impairment ratio for the full year is now expected to range around 1.00% of average loans, advances and guarantees compared with the previous figure of 1.00-1.25%.

RESPECTABLE GROWTH IN NET INTEREST INCOME

Net interest income ended at DKK 411 million, which was 5%, or DKK 19 million, higher than in Q1.

This growth, generated despite the sustained low interest level, was achievable due to a 1%-increase in bank lending, a lower interest level for time deposits and higher interest income from the bond portfolio.

SMALL DECLINE IN NET INCOME FROM FEES, CHARGES AND COMMISSIONS

Net income from fees, charges and commissions amounted to DKK 122 million in Q2 2010 - 5%, or DKK 6 million, lower than in Q1.

This decline is attributable exclusively to the fact that the annual arrangement commission for the sale of insurance products was carried to income in Q1. Growth was reported for all other fee categories, including capital market and loan-related fees.

DECLINE IN MARKET-VALUE ADJUSTMENTS OF SHARES IN SECTOR COMPANIES

In Q2 2010, market-value adjustments ended at DKK 65 million, DKK 17 million down on Q1.

Market-value adjustments of the Group's bond portfolio was satisfactory, and the drop relative to Q1 should be viewed against the fact that Q1 saw major market-value adjustments of the Group's portfolio of shares in financial-sector companies.

Bond portfolio broken down by
type of issuer (DKK million) *)
Q2
2010
Q1
2010
Q4
2009
Government bonds -40 118 -41
Mortgage-credit bonds 11,281 11,444 10,243
Financial issuers 1,157 985 977
CDOs - 36 35
Other issuers 137 148 128
Bonds 12,535 12,731 11,342
Bond portfolio broken down
by rating (DKK million) *)
Q2
2010
Q1
2010
Q4
2009
AAA 7,703 8,216 7,190
AA 4,038 3,892 3,725
A 614 487 417
BBB 13 0 0
B 113 124 0
CCC 0 0 10
CC 12 12 0
Unrated 42 0 0
Bonds 12,535 12,731 11,342

*) The bond portfolio plus spot and forward transactions (purchase + sale).

SUSTAINED GROWTH IN OTHER INCOME

The item "Other operating income" ended at DKK 42 million, DKK 10 million up on Q1 2010. This growth is attributable to sustained growth in income from operating leases at Finans Nord.

The profit on equity investments in associates and group enterprises came to DKK 17 million compared with DKK 10 million in Q1. This growth is attributable to Spar Nord Bank's shareholding in Nørresundby Bank A/S.

COST REDUCTION PROCEEDS AS PLANNED

Total costs and expenses amounted to DKK 423 million in Q2 2010, down 3% on Q1.

Payroll costs dropped 3%, due particularly to the fact that in connection with the elimination of 100 job positions, DKK 23 million was expensed in Q1 by way of extraordinary costs for severance pay and disestablishment costs.

A highly satisfactory reduction of 8% was realized with respect to other operating expenses, resulting in savings on most important cost items.

As a result of the reduced 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 - excl. depreciation and impairment of assets held under operating leases.

IMPAIRMENT OF LOANS AND ADVANCES, ETC. CONTINUES ITS DOWNWARD TREND

Impairment of loans and advances, etc. ended at DKK 107 million in Q2 2010, DKK 15 million down on Q1. The reduction of impairment is attributable particularly to Finans Nord.

The profit impact of DKK 107 million corresponds to an impairment ratio of 0.91% p.a. for the period under review, and is thus lower than the 1.00-1.25% range expected at the beginning of the year.

As in the past quarterly periods, the realized impairment is attributable particularly to the farming industry and business enterprises, while for private households the financial situation remains generally good. On the business side, impairment breaks down on a wide range of industries, both at Spar Nord Bank and the leasing company Finans Nord.

DKK 97 million of the DKK 107 million profit impact is attributable to business customers, representing a 1.28% impairment ratio (p.a.) for this customer category. DKK 26 million of that amount relates to agricultural customers, corresponding to an impairment ratio of 2.01% p.a. Finally, retail customers account for DKK 10 million, corresponding to an impairment ratio of 0.24% p.a.

The Group's loans, adv. & guarantees shown by line of business

Line of business, % Banking
sector
2009
Spar Nord
Bank
Q1 2010
Spar Nord
Bank
Q2 2010
Public sector 2.3 3.0 2.3
Farming, hunting and forestry 3.8 11.0 11.1
Fisheries, etc. 0.2 0.4 0.4
Manufacturing, raw materials,
power, gas, water, etc. 8.7 6.2 6.7
Building and construction 2.7 4.1 4.3
Trade, restaurants and
hotel business 5.5 7.8 8.4
Transport, mail and phone 3.5 6.0 6.0
Credit, financing and
insurance activities 25.2 9.0 7.6
Property management,
sales and renting, etc. 14.2 11.8 12.1
Other business areas 5.6 4.6 4.9
Business customers, total 69.4 60.9 61.5
Personal customers, total 28.3 36.1 36.2
Total 100.0 100.0 100.0

Total impairment of loans and advances amounted to DKK 1,194 million, of which the provision for the Danish Banking Sector Emergency Fund aggregated DKK 191 million. The Group's non-performing loans amounted to DKK 124 million, and the cover ratio can thus be calculated at 8.1%, excl. the provision relating to the Danish Banking Sector Emergency Fund.

EARNINGS FROM INVESTMENT PORTFOLIOS ENDED AT DKK -18 MILLION

In Q2 2010, the Group recorded a loss of DKK 18 million on its portfolio of securities and unlisted equity investments via Erhvervsinvest Nord A/S and Erhvervsinvest K/S - compared with a DKK 9 million income in Q1.

The negative performance is primarily attributable to the bond portfolio.

CONTRIBUTIONS TO SECTOR-TARGETED SOLUTIONS REMAIN AT A HIGH LEVEL

Q2 2010 proved yet another quarterly period with major financial contributions to various sector-targeted solutions. In total, Spar Nord has thus expensed DKK 45 million in ongoing guarantee commissions in connection with Bank Package I.

In addition, in Q2 a loss of DKK 36 million relating to Bank Package I was expensed – an amount based on an impending loss totalling DKK 8.5 billion, expected to be incurred by the Danish Winding-Up Company (Finansiel Stabilitet A/S) as at 30 June 2010.

In total, Spar Nord's expenses relating to sector-targeted solutions - incl. Spar Nord's share of Nørresundby Bank's contribution - amounted to DKK 81 million.

DKK 39 MILLION IN PRE-TAX PROFITS

The pre-tax profits can accordingly be calculated at DKK 39 million compared with DKK 11 million in Q1.

Excluding contributions to sector-targeted solutions, this amounts to a satisfactory profit of DKK 120 million.

TAX

The effective tax rate in Q2 was 17.9%.

SUMMARY - FIRST HALF 2010

The Spar Nord Group's pre-tax profits ended at DKK 50 million in the first six months of 2010 versus DKK 114 million in the same period of 2009.

INCOME

Net interest income dropped 15% relative to the first half of 2009, ending at DKK 804 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 a slightly smaller lending volume and the generally declining interest level.

Net income from fees, charges and commissions ended 22% up on the same period last year at DKK 250 million. This growth was due to satisfactory development in all fee categories, including particularly securities trading, asset management and loan transaction fees.

Market-value adjustments ended at DKK 160 million – 8% down on the first six months of 2009. Market-value adjustments of the Group's bond portfolio were lower, while marketvalue adjustments of shareholdings in financial-sector companies grew.

The item "Other operating income" ended at DKK 74 million, 48% up on the first half of 2009. This upturn is attributable to sustained growth in income from operating leases at Finans Nord.

The profit on equity investments in associates and group enterprises came to DKK 27 million compared with DKK 17 million in the first half of 2009. This growth is attributable to Spar Nord Bank's shareholding in Nørresundby Bank A/S.

Overall, core income amounted to DKK 1,313 million in the first six months of 2010, compared with DKK 1,388 million in the same period last year.

COSTS AND EXPENSES

The Group's total costs and expenses aggregated DKK 861 million in the first half of 2010, equal to a 6% increase compared with the first six months last year. Excluding costs and expenses, which are attributable to operating leases, this equals a 3% growth.

The increase is attributable to payroll costs, as provisions for disestablishment costs and severance pay in the amount of DKK 23 million were made, and the accrual principle for holiday pay was changed, having an impact of DKK 23 million.

Since 30 June 2009, three new local banks have been established, viz. in Nyborg, Svendborg and Hillerød, while two local banks (in Dybvad and Hornum) were closed down, and the decision was made to close a further three.

For the year as a whole, zero growth is expected as concerns the Group's costs and expenses - excl. depreciation and impairment of assets held under operating leases.

IMPAIRMENT OF LOANS AND ADVANCES

Impairment of loans and advances, etc. ended at DKK 230 million, which is 17% down on the same period in 2009, corresponding to an impairment ratio of 0.99.

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 163 million in the first half of 2010, compared with DKK 146 million in the same period last year.

DKK 90 million relating to Bank Package I and DKK 64 million in losses have been expensed, based on an anticipated loss of DKK 8.5 billion, expected to be recorded by Finansiel Stabilitet A/S at 30 June 2010.

Finally, DKK 9 million was expensed, covering anticipated contributions to the Depositors' Guarantee Fund in connection with Capinordic's bankruptcy.

PROFIT/LOSS BEFORE TAX

The effective tax rate in the first half was 16.8% compared with 20.2% the previous year.

OTHER INFORMATION

BUSINESS VOLUME

The Group's total business volume (deposits, loans, advances and guarantees) stood at DKK 84.0 billion at the end of Q2 - a level 1% down on the end of Q1 and 4% higher than at the end of 2009.

Compared with end-2009, bank deposits grew 4% to DKK 33.2 billion, bank lending was up 1% to DKK 38.8 billion, and guarantees grew 5% to DKK 6.6 billion.

Of the Group's total loans, advances and guarantees in the amount of DKK 46.2 billion, 36% is attributable to retail customers and 64% to business customers.

Since end-2009, mortgage-credit loans arranged have increased DKK 1.9 billion, equal to 5%. Thus, the Group's arranged credits have increased 4% in total.

STRONG CAPITAL ADEQUACY

The core capital ratio, incl. hybrid core capital, stood unchanged at 13.2% at the end of Q2 2010, with Spar Nord having an internal target of minimum 12.0%. The core capital ratio, excl. hybrid core capital, has also been calculated at an unchanged 9.3%, with Spar Nord having an internal target of minimum 8.0%.

The solvency ratio stood at 14.1% (end-Q1: 14.2%), which should be viewed in relation to Spar Nord having calculated the individual solvency requirements at 8.2% at end-Q2. Thus, the Bank has an excess capital coverage of 5.9 percentage points, equal to DKK 2.6 billion.

OWN STRESS TEST

Based on the assumptions and scenarios in CEBS' pan-European stress test from July, Spar Nord has prepared its own stress test.

With a core capital ratio of 12.8% or more throughout the full stress period, the test result shows substantial resilience and a robust capital base for the Bank.

Stress test

Realized Benchmark
scenario
Neg. economic
scenario
DKK billion / % 2009 2010 2011 2010 2011
Core capital, incl.
hybrid core capital
5.5 5.6 6.0 5.5 5.6
Capital base 5.9 5.7 5.9 5.6 5.6
Risk-weighted items 41.7 42.1 42.1 42.5 42.5
Core capital ratio (%) 13.2 13.3 14.2 12.9 13.3
Core capital ratio after
add. interest rate shocks
affect. governm. bonds
12.8 13.1

In the most negative economic scenario, additional interest rate shocks affecting the Bank's exposure to governments and public authorities have been factored in. At 30 June 2010 this exposure amounted to DKK 1,555 million, exclusively to Danish authorities. Of this amount the bulk is attributable to the Bank's lending to Danish regional and municipal authorities.

STRONG 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-Q2, Spar Nord had an excess coverage relative to the strategic liquidity target of DKK 7.6 billion (end-Q1: DKK 8.0 billion).

After the close of Q2, the Group's cash resources have been additionally strengthened with the issuing of a bond loan of DKK 2.5 billion.

Liquidity

DKK billion 2010 2009
1st half 2nd half
2009 2008
1st half 2nd half 1st half
2008
Deposits and other payables 33.2 31.9 32.7 33.8 30.1
Senior loans/bond issues 6.9 7.0 4.7 5.1 6.8
Shareholders' equity and
supplementary capital 7.1 6.8 6.9 5.7 5.9
Generation of cash 47.2 45.7 44.3 44.6 42.8
Loans and advances 39.6 38.3 40.0 45.4 42.2
Liquidity target (>0) 7.6 7.4 4.3 -0.8 0.6

SUSTAINED GROWTH IN CUSTOMER INFLOW

At 30 June 2010, Spar Nord served about 255,000 customers. The customer inflow seen in recent years continued in 2010, including a highly satisfactory net inflow of customers who signed up for the Star Account loyalty programme.

The bulk of this customer inflow is attributable to local banks outside North Jutland, accounting for 22% of the Group's total customers and 18% of the total business volume at 30 June.

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

Compared with the most recent quarterly periods, the macroeconomic conditions in Q2 2010 have showed signs of picking up. Spar Nord expects the positive trend to continue in the coming quarterly periods.

The Annual Report for 2009 projected core earnings before impairment to end in the DKK 800-1,000 million range for the full year 2010. In light of the growth in Q2, the Bank repeats this projection.

For the year as a whole, the impairment ratio is now expected to range around 1.0% compared with 1.00-1.25% in the past.

BUSINESS AREAS

SPAR NORD LOCAL BANKS

DKK m Q2
2010
Q1
2010
Q4
2009
Q3
2009
Q2
2009
DKK m
Core income 466 469 468 478 504
Expenses 321 342 329 310 335
Core earnings before
impairment 145 127 139 168 169
Impairment of loans
and advances, etc. 83 84 129 119 110
Core earnings 62 43 10 49 59

THE TRADING, FINANCIAL MARKETS DIVISION & THE INTERNATIONAL DIVISION

Q2
2010
Q1
2010
Q4
2009
Q3
2009
Q2
2009
Core income 99 76 76 92 164
Expenses 16 15 13 15 13
Core earnings before
impairment 83 61 63 77 151
Impairment of loans
and advances, etc. 0 0 0 0 0
Core earnings 83 61 63 77 151

In Q2 2010, Spar Nord's Local Banks recorded DKK 466 million in core income - the same level as in the two previous quarterly periods.

Costs and expenses ended DKK 21 million down on Q1 at DKK 321 million - a reduction attributable to the initiatives taken in Q1, including staff reductions and savings on other operating expenses.

Impairment of loans and advances, etc. ended at DKK 83 million (Q1: DKK 84 million).

Overall, this represents a growth in core earnings from DKK 43 million in Q1 2010 to DKK 62 million in Q2.

In terms of activities, Q2 also saw some bright spots as was the case in Q1, and customer activities experienced a surge, especially in the investment and housing areas.

At the close of Q2, the total business volume of Spar Nord's Local Banks stood at DKK 65.6 billion (end-Q1: DKK 67.3 billion).

Bank lending amounted to DKK 30.4 billion (end-Q1: DKK 30.4 billion). To this should be added mortgage-credit loans arranged by Spar Nord, amounting to DKK 37.2. billion, with total credits arranged for local bank customers adding up to DKK 67.6 billion, versus DKK 66.5 billion at end-Q1 2010.

In total, the Spar Nord chain now consists of 75 local banks in 34 bank regions, 13 of which are located in North Jutland and 21 in the rest of Denmark.

With DKK 83 million in core earnings, this area reported the best profit performance for four quarterly periods, driven by favourable growth in all business areas, a heavy intake of bank customers and institutional customers and satisfactory cost development.

Q2 was characterized by a high activity level in the area of stock trading, one reason being the favourable trend on the Danish stock market. Earnings from the trading portfolio were highly satisfactory, and good earnings on customers' trading in shares were also reported.

The Markets division recorded highly satisfactory results, driven particularly by developments in the interest differential and yield spread, which spurred excellent earnings on the Bank's bond portfolio.

The recently established bond division is now fully operational, based in both Aalborg and Odense. The division serves other Danish and foreign banks and the wholesale segment of customers, including pension companies and major Danish foundations. In Q2, the bond division generated satisfactory profits, with a high customer intake.

The Asset Management area saw its largest growth in customer volume ever. The total volume of funds under management on behalf of companies, foundations and individual management orders now amounts to almost DKK 8 billion.

FINANS NORD

Q2 Q1 Q4 Q3 Q2
2009
63
50 42 42 36 33
30 25 22 28 30
25 38 36 23 34
5 -13 -14 5 -4
2010
80
Core earnings before
Impairment of loans
and advances, etc.
2010
67
2009
64
2009
64

The leasing company Finans Nord recorded core earnings of DKK 5 million in Q2 - DKK 18 million up on Q1.

This improvement springs from growth in core earnings before impairment, up from DKK 25 million in Q1 to DKK 30 million in Q2, coupled with a reduction in impairment of loans and advances, etc., down from DKK 38 million in Q1 to DKK 25 million.

The growth in core earnings is attributable to the sustained advances in the business area easyfleet, which engages in operational leasing of passenger cars and vans.

The Swedish subsidiary, SN Finans Nord AB, is another growing business area, which is still experiencing excellent growth in sales and earnings.

The reduced impairment reflects an incipient pickup in general economic conditions, and thus signals improved market conditions for Finans Nord's customers.

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

30.06.10 20.04.10 30.06.10 20.04.10
Torben Fristrup 5,750 4,200 Lasse Nyby 22,474 22,381
Hans Østergaard 2,000 2,000 John Lundsgaard 26,741 24,670
Per Nikolaj Bukh 4,100 100 Lars Møller 26,000 26,000
Jannie Skovsen 1,646 1,553
Niels Kristian Kirketerp 7,155 7,155
Jan Høholt Jensen 3,208 3,208
Carsten Normann 1,380 1,380
Ole Skov 1,401 1,173
Per Søndergaard Pedersen 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
30.06.10
%
Ownership
interest
30.06.09
%
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 (2) The company is in liquidation

*) According to the most recent Annual Report.

All companies are subsidiaries that are wholly owned, directly or indirectly, by Spar Nord Bank A/S.

PERFORMANCE INDICATORS AND FINANCIAL RATIOS - THE GROUP

THE DANISH FINANCIAL SUPERVISORY AUTHORITY'S LAYOUT AND RATIO SYSTEM

DKK million 1st half
2010
1st half
2009
Change
in %
1st half
2010
1st half
2009
1st half
2008
1st half
2007
1st half
2006
Full year
2009
INCOME STATEMENT
Interest income 1,226.7 1,591.1 -22.9 1,226.7 1,591.1 1,723.7 1,308.5 910.6 2,900.3
Interest expenses
Net interest income
423.3
803.4
658.0
933.1
-35.7
-13.9
423.3
803.4
658.0
933.1
1,068.4
655.3
764.3
544.2
405.8
504.8
1,134.3
1,766.0
Dividends on shares, etc. 12.8 19.7 -35.0 12.8 19.7 17.0 15.7 20.0 19.7
Fees, charges and commissions received 286.4 236.2 21.3 286.4 236.2 238.3 294.9 267.0 490.4
Fees, charges and commissions paid
Net income from fees, charges and commissions
36.8
1,065.8
30.9
1,158.1
19.1
-8.0
36.8
1,065.8
30.9
1,158.1
37.5
873.1
36.2
818.6
34.0
757.8
73.6
2,202.5
Market-value adjustments 136.8 125.7 8.8 136.8 125.7 62.7 96.4 60.6 305.2
Other operating income 73.5 49.9 47.3 73.5 49.9 42.6 35.5 44.3 99.8
Staff costs and administrative expenses
Depreciation, amortization and impairment of
789.2 752.6 4.9 789.2 752.6 648.1 593.1 535.7 1,500.5
intangible assets and property, plant and equipment 64.4 58.8 9.5 64.4 58.8 44.5 36.4 36.6 111.6
Other operating expenses 100.5 87.2 15.3 100.5 87.2 1.0 0.7 0.8 176.0
Impairment of loans, advances and receivables, etc.
Profit/loss on equity investments in
289.9 334.0 -13.2 289.9 334.0 0.0 -80.1 -11.5 691.8
associates and group enterprises 17.8 12.4 43.5 17.8 12.4 54.8 64.7 34.1 17.1
Profit/loss before tax 49.9 113.5 -56.0 49.9 113.5 339.6 465.1 335.2 144.7
Tax 8.4 22.9 -63.3 8.4 22.9 72.5 99.3 82.7 27.2
Profit/loss after tax 41.5 90.6 -54.2 41.5 90.6 267.1 365.8 252.5 117.5
BALANCE SHEET
Total assets 67,910 64,049 6.0 67,910 64,049 68,561 57,590 50,064 64,529
Loans and advances
- bank loans and advances
39,627
38,820
39,985
39,985
-0.9
-2.9
39,627
38,820
39,985
39,985
42,205
41,155
36,206
36,206
28,911
28,813
38,315
38,315
- reverse transactions 807 0 - 807 0 1,050 0 98 0
Deposits
- bank deposits
37,829
33,155
36,110
32,655
4.8
1.5
37,829
33,155
36,110
32,655
34,124
30,073
27,047
23,255
23,879
20,798
35,998
31,931
- repo transactions 0 0 - 0 0 0 0 0 0
- deposits in pooled schemes
Subordinated debt
4,674
2,752
3,455
2,801
35.3
-1.7
4,674
2,752
3,455
2,801
4,051
1,658
3,792
1,663
3,081
1,559
4,067
2,681
Shareholders' equity 4,306 4,125 4.4 4,306 4,125 4,219 3,849 3,116 4,143
Contingent liabilities 6,568 5,353 22.7 6,568 5,353 3,959 7,475 6,517 6,235
Risk-weighted assets
Core capital ratio (incl. hybrid core capital)
43,384 40,086 8.2 43,384 40,086 42,234 41,845 34,939 41,692
after deductions 5,718 5,470 4.5 5,718 5,470 4,337 3,911 3,109 5,502
Impairment of loans, advances and receivables, etc.
Non-performing loans
1,194
124
845
76
41.2
63.1
1,194
124
845
76
422
33
470
31
688
44
1,100
103
Business volume 84,024 81,448 3.2 84,024 81,448 80,288 70,728 59,307 80,548
FINANCIAL RATIOS
Solvency
Solvency ratio (%)
14.1 15.0 14.1 15.0 11.9 11.0 10.4 14.2
Core capital ratio (%) 13.2 13.6 13.2 13.6 10.3 9.3 8.9 13.2
Earnings
Return on equity before tax (%)
Return on equity after tax (%)
1.2
1.0
2.8
2.2
1.2
1.0
2.8
2.2
8.1
6.4
12.4
9.8
10.9
8.2
3.5
2.9
Income/cost ratio (DKK) 1.04 1.09 1.04 1.09 1.49 1.85 1.60 1.06
Market risk
Interest-rate risk (%)
Foreign-exchange position (%)
-0.2
3.4
1.8
1.4
-0.2
3.4
1.8
1.4
1.7
8.8
1.1
6.0
2.6
6.0
0.4
2.9
Foreign-exchange risk (%) 0.0 0.0 0.0 0.0 0.1 0.1 0.3 0.0
Credit risk
Loans and advances rel. to deposits
Loans and advances plus impairment
104.8 110.7 104.8 110.7 123.7 133.9 121.1 106.4
rel. to deposits 107.4 112.8 107.4 112.8 124.9 135.6 123.9 109.1
Loans and advances rel. to shareholders' equity 9.2 9.7 9.2 9.7 10.0 9.4 9.3 9.2
Increase in loans and advances for the period (%)
Excess coverage relative to statutory cash
3.4 -11.9 3.4 -11.9 3.1 5.5 6.6 -15.6
ratio requirement (%) 131.2 151.3 131.2 151.3 73.2 53.3 57.6 157.0
Sum total of major commitments (%)
Impairment ratio for the period (%)
12.5
0.6
10.2
0.7
12.5
0.6
10.2
0.7
74.7
0.0
113.0
-0.2
90.0
0.0
10.9
1.5
The SPAR NORD BANK share
DKK per share of DKK 10
Earnings per share for the period
NAV per share
0.7
76
1.6
75
0.7
76
1.6
75
4.9
77
6.6
69
4.5
56
2.1
75
Dividend per share - - - - - - - -
Share price/earnings per share for the period 84.3 30.9 84.3 30.9 16.1 20.2 28.9 26.7
Share price/NAV per share 0.8 0.7 0.8 0.7 1.0 1.9 2.3 0.7

MANAGEMENT'S STATEMENT ON THE INTERIM REPORT

Aalborg, 18 August 2010

The Supervisory and Executive Boards have today reviewed and adopted the Interim Report of Spar Nord Bank A/S for the first six months of 2010.

The Interim Report for for the first six months of 2010 has not been audited or reviewed by the Group's auditor.

The Consolidated Interim Financial Statements for the first six months of 2010 have been presented in accordance with IAS 34 "Interim Financial Reporting", as adopted by the EU. Moreover, the Interim Report is presented in accordance with additional Danish disclosure requirements regarding interim reports for listed financial institutions.

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 and the Parent Company's financial position at 30 June 2010 and of the results of the Group's and Parent Company's operations and the Group's cash flows for the first half of 2010.

We also consider the Management's review to give a fair presentation of the development in the Group's and Parent Company's activities and financial affairs as well as a description of the significant risks and elements of uncertainty that may affect the Group or Parent Company.

EXECUTIVE BOARD Torben Fristrup Chairman of the Supervisory Board John Lundsgaard Executive Officer Lars Møller Executive Officer SUPERVISORY BOARD Lasse Nyby Chief Executive Officer Per Nikolaj Bukh Deputy Chairman of the Supervisory Board Niels Kristian Kirketerp Per Søndergaard Pedersen Jannie Skovsen Elected by the employees Jan Høholt Jensen Elected by the employees Carsten Normann Ole Skov Elected by the employees Hans Østergaard

INCOME STATEMENT - THE GROUP

Note DKK million 1st half
2010
1st half
2009
Q2
2010
Q2
2009
Full year
2009
4 Interest income 1,226.7 1,591.1 614.6 723.5 2,900.3
5 Interest expenses 423.3 658.0 204.3 251.9 1,134.3
Net interest income 803.4 933.1 410.3 471.6 1,766.0
Dividends on shares, etc. 12.8 19.7 12.7 19.6 19.7
6+8 Fees, charges and commissions received 286.4 236.2 142.6 124.9 490.4
7+8 Fees, charges and commissions paid 36.8 30.9 21.0 20.8 73.6
Net income from interest, fees, charges and commissions 1,065.8 1,158.1 544.6 595.3 2,202.5
9 Market-value adjustments 136.8 125.7 48.1 75.3 305.2
Other operating income 73.5 49.9 41.8 24.7 99.8
10 Staff costs and administrative expenses 789.2 752.6 383.9 385.7 1,500.5
Depreciation, amortization and impairment of intangible assets
and property, plant and equipment 64.4 58.8 34.7 30.0 111.6
Other operating expenses 100.5 87.2 46.6 41.2 176.0
12 Impairment of loans, advances and receivables, etc. 289.9 334.0 140.9 190.1 691.8
Profit/loss on equity investments in associates and group enterprises 17.8 12.4 10.6 16.6 17.1
Profit/loss before tax 49.9 113.5 39.0 64.9 144.7
Tax 8.4 22.9 7.0 12.4 27.2
Profit/loss 41.5 90.6 32.0 52.5 117.5
To be distributed as follows:
The shareholders of Spar Nord Bank A/S
41.5
41.5
90.6
90.6
32.0
32.0
52.5
52.5
117.5
117.5
EARNINGS PER SHARE 0.7 1.6 0.5 1.0 2.1
Earnings per share
Diluted earnings per share
0.7 1.6 0.5 1.0 2.1
STATEMENT OF COMPREHENSIVE INCOME
Profit/loss for the period 41.5 90.6 32.0 52.5 117.5
Other comprehensive income
Exchange-rate adjustment upon translation of foreign entity 5.7 0.7 1.5 0.7 3.8
Net revaluation of properties 0.0 12.0 0.0 12.0 20.1
Tax on other comprehensive income 0.0 0.0 0.0 0.0 -4.5
Other comprehensive income after tax 5.7 12.7 1.5 12.7 19.4
Total comprehensive income 47.2 103.3 33.5 65.2 136.9
To be distributed as follows:
The shareholders of Spar Nord Bank A/S 47.2 103.3 33.5 65.2 136.9
47.2 103.3 33.5 65.2 136.9

BALANCE SHEET - THE GROUP

Note DKK million 30.06.10 30.06.09 Full year
2009
ASSETS
Cash balances and demand deposits with central banks 916.2 497.9 841.5
11 Receivables from credit institutions and central banks 3,886.1 3,969.2 4,013.7
Loans, advances and other receivables at amortized cost 39,627.1 39,984.8 38,315.4
Bonds at fair value 13,275.5 11,497.1 12,578.8
Shares, etc. 983.1 681.2 869.8
Equity investments in associates, etc. 723.8 708.3 718.8
Assets linked to pooled schemes 4,673.6 3,454.9 4,066.5
Intangible assets 161.6 168.6 165.9
Investment properties 61.0 47.0 60.4
Corporate properties 457.4 466.7 462.8
Land and buildings, total 518.4 513.7 523.2
Other property, plant and equipment 420.3 292.4 352.1
Current tax assets 7.0 4.7 3.5
Temporary assets 128.7 120.2 96.7
13 Other assets 2,502.1 2,077.1 1,907.4
Prepayments 86.5 79.0 75.9
Total assets 67,910.0 64,049.1 64,529.2
EQUITY AND LIABILITIES
LIABILITIES OTHER THAN PROVISIONS
Payables to credit institutions and central banks 7,683.3 11,363.8 9,327.3
14 Deposits and other payables 33,155.0 32,655.4 31,930.7
Deposits in pooled schemes 4,673.6 3,454.9 4,066.5
Issued bonds at amortized cost
6,218.7 2,875.6 6,445.2
Other non-derivative financial liabilities at fair value 1,304.1 144.1 86.0
Temporary liabilities 0.0 4.9 0.1
15 Other liabilities 7,078.3 6,069.2 5,210.8
Deferred income 170.0 155.8 158.7
Total liabilities other than provisions 60,283.0 56,723.7 57,225.3
PROVISIONS FOR LIABILITIES
Provisions for deferred tax 321.3 282.6 311.1
Provisions for losses on guarantees 193.9 82.5 133.8
Other provisions 53.4 34.6 35.2
Total provisions 568.6 399.7 480.1
SUBORDINATED DEBT
16 Subordinated debt 2,752.0 2,801.1 2,681.1
TOTAL LIABILITIES 63,603.6 59,924.5 60,386.5
SHAREHOLDERS' EQUITY
Share capital 570.7 570.7 570.7
Revaluation reserves 61.4 57.9 61.5
Accumulated exchange adjustments of foreign entities -1.1 -9.9 -6.8
Accumulated changes in value, total 60.3 48.0 54.7
Statutory reserves 417.7 406.3 411.9
Other reserves, total 417.7 406.3 411.9
Retained earnings or loss 3,257.7 3,099.6 3,105.4
Total shareholders' equity 4,306.4 4,124.6 4,142.7
Total shareholders' equity and liabilities 67,910.0 64,049.1 64,529.2
OFF-BALANCE-SHEET ITEMS
17 Contingent liabilities 6,568.4 5,353.1 6,235.3
18 Other commitments 576.3 547.3 575.5
Total off-balance-sheet items 7,144.7 5,900.4 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 - 30.06.10
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 the first six months of 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 -299.0 -299.0
Addition upon sale of treasury shares 0.0 0.0 0.0 0.0 0.0 416.1 416.1
Other capital movements in associates and group
enterprises 0.0 0.0 0.0 -0.6 0.0 0.0 -0.6
Dissolution of revaluation reserves, properties -
properties sold
0.0 -0.1 0.0 0.0 0.0 0.1 0.0
Comprehensive income for the period 0.0 0.0 5.7 17.7 0.0 23.8 47.2
Shareholders' equity 30.06.10 570.7 61.4 -1.1 417.7 0.0 3,257.7 4,306.4
SHAREHOLDERS' EQUITY 30.06.09
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 the first six months of 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 -85.8 -85.8
Addition upon sale of treasury shares 0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
89.5
-13.0
89.5
-13.0
Tax, treasury shares
Dissolution of revaluation reserves, associates
0.0 0.0 0.0 -42.1 0.0 42.1 0.0
Other capital movements in associates and group
enterprises 0.0 0.0 0.0 6.1 0.0 0.0 6.1
Comprehensive income for the period 0.0 11.7 0.7 12.4 0.0 78.5 103.3
Shareholders' equity 30.06.09 570.7 57.9 -9.9 406.3 0.0 3,099.6 4,124.6
The share capital consists of 57,068,810 shares in the
denomination of DKK 10.
1st half 1st half Full year
2010 2009 2009
TREASURY SHARE PORTFOLIO
Number of shares 83,802 2,071,362 2,074,436
Percentage of share capital 0.1 3.6 3.6

CASH FLOW STATEMENT - THE GROUP

DKK million 1st half
2010
1st half
2009
Full year
2009
OPERATIONS
Profit/loss before tax 49.9 113.5 144.7
Foreign-currency translation, subsidiaries 8.3 0.7 3.8
Fair-value changes, investment properties 0.0 0.0 2.5
Depreciation, amortization and impairment of property, plant and equipment and intangible assets 64.4 58.8 111.6
Gains and losses on the sale of property, plant and equipment and intangible assets 0.0 -3.6 -3.8
Adjustment of impairment of loans and advances, etc. 93.9 239.1 493.6
Provisions for liabilities 78.3 75.9 127.8
Profit/loss on equity investments in associates and group enterprises -17.8 -12.4 -17.1
Corporate income tax paid -4.2 -1.8 1.5
Total operations 272.8 470.2 864.6
WORKING CAPITAL
Movement in credit institutions and central banks, net -4,320.9 -6,357.4 -8,485.7
Movement in loans and advances and other receivables at amortized cost -1,405.6 5,152.0 6,566.9
Movement in bonds at fair value -696.8 -2,743.4 -3,825.1
Movement in equity portfolio -113.3 -99.5 -288.1
Movement in issued bonds at amortized cost -226.4 -545.1 3,024.5
Movement in other assets and other liabilities, net 5,446.8 3,200.3 2,452.3
Movement in deposits and other payables 1,224.5 -1,177.7 -1,902.4
Total working capital -91.7 -2,570.8 -2,457.6
Cash generated from operations, total 181.1 -2,100.6 -1,593.0
INVESTMENTS
Net investment in associates and group enterprises -1.9 168.4 163.3
Net investment in intangible assets 0.0 0.1 -1.6
Net investment in property, plant and equipment -155.4 -108.2 -196.4
Net investment in treasury shares 117.1 3.7 7.5
Dividends from group enterprises and associates 11.3 3.6 3.5
Investments, total -28.8 67.6 -23.7
FINANCING
Subordinated debt 70.9 1,148.8 1,028.8
Total financing 70.9 1,148.8 1,028.8
Movements in cash and cash equivalents for the period 223.1 -884.2 -587.9
Cash and cash equivalents, beginning of period 4,365.1 4,953.0 4,953.0
Movements in cash and cash equivalents for the period 223.1 -884.2 -587.9
Cash and cash equivalents, end of period 4,588.2 4,068.8 4,365.1
Cash and cash equivalents, end of period
Cash, cash equivalents and demand deposits with central banks
Total receivables from credit institutions and central banks with
1,800.9 2,879.2 1,519.0
less than 3 mths to maturity 2,787.3 1,189.6 2,846.1
Total 4,588.2 4,068.8 4,365.1

Note

1 ACCOUNTING POLICIES

The Interim Report of the Spar Nord Bank A/S Group covering the period 1 January - 30 June 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 3.7 billion have been reclassified from Payables to credit institutions to Other liabilities. The comparative figures have been reclassified as follows: DKK 3.2 billion for the first half of 2009 and DKK 3.0 billion as 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
& Support
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
Core total
3 Business segments - 1st half 2010
INCOME STATEMENT
Net interest income 618.5 91.4 106.5 -0.7 -0.3 -11.7 0.0 803.7 -0.3 0.0 803.4
Net income from fees, charges and commissions 237.0 3.3 3.7 2.7 -0.1 3.0 0.0 249.6 0.0 0.0 249.6
Market-value adjustments and dividends 65.7 -0.8 61.3 2.5 -0.1 31.3 0.0 159.9 -10.3 0.0 149.6
Other operating income 14.1 53.0 3.9 1.9 11.7 -4.2 -6.9 73.5 0.0 0.0 73.5
Profit/loss on equity investments in associates
and group enterprises 0.0 0.0 0.0 0.0 0.0 26.6 0.0 26.6 1.5 -10.3 17.8
Core income/revenue, total 935.3 146.9 175.4 6.4 11.2 45.0 -6.9 1,313.3 -9.1 -10.3 1,293.9
Operating costs, depreciation and amortization 663.5 91.7 31.4 5.5 9.5 65.5 -6.1 861.0 0.2 92.9 954.1
Core earnings before impairment 271.8 55.2 144.0 0.9 1.7 -20.5 -0.8 452.3 -9.3 -103.2 339.8
Impairment of loans, advances and receivables, etc. 166.8 63.0 0.0 0.0 0.0 0.0 0.0 229.8 0.1 60.0 289.9
Core earnings / profit/loss on ordinary operations 105.0 -7.8 144.0 0.9 1.7 -20.5 -0.8 222.5 -9.4 -163.2 49.9
The Danish Banking Sector Emergency Fund -56.4 -12.6 -8.3 -0.2 -1.0 -84.7 0.0 0.0 163.2 0.0
Profit/loss before tax 48.6 -20.4 135.7 0.7 0.7 -105.2 -0.8 -9.4 0.0 49.9

*) The core earnings column corresponds to the Group figures in the Management's review.

The correlation to the Group is specified in the columns "Expenses for the Danish Banking Sector Emergency Fund" and "Earnings from investment portfolios, etc."

-
NOTES - THE GROUP Spar Nord's
Local Banks
Markets & the Inter
Trading, Financial
national Division
Corporate Coordination Staff Functions Unallocated Eliminations Earnings from investment
portfolios, etc.
The Group,
Note DKK million Finans
Nord
& Support total
3 Business segments - 1st half 2010 (continued)
BALANCE SHEET FIGURES
Loans, advances and other receivables at amort. cost 30,371.1 7,595.5 8,331.6 0.6 0.2 0.0 -6,674.9 3.0 39,627.1
Equity investments in ass. and group enterprises 0.0 0.0 0.0 0.0 0.0 686.1 0.0 37.7 723.8
Intangible assets and property, plant and equipment *) 207.7 297.8 1.1 63.0 497.6 33.9 -0.8 0.0 1,100.3
Miscellaneous assets 5,346.4 181.8 17,750.4 210.5 39.1 2,677.7 -71.6 324.5 26,458.8
Total assets 35,925.2 8,075.1 26,083.1 274.1 536.9 3,397.7 -6,747.3 365.2 67,910.0
Deposits and other payables 29,193.2 0.0 3,762.6 223.5 0.0 0.0 -24.3 0.0 33,155.0
Shareholders' equity (allocated capital) 2,365.7 514.5 371.5 10.4 40.2 980.1 -0.8 24.8 4,306.4
Miscellaneous liabilities 4,562.4 7,677.3 5,926.8 257.1 10,600.4 8,145.5 -6,722.2 1.3 30,448.6
Total shareholders' equity and liabilities 36,121.3 8,191.8 10,060.9 491.0 10,640.6 9,125.6 -6,747.3 26.1 67,910.0
DISCLOSURES -TOTAL INCOME/REVENUE
Internal income/revenue 13.8 0.7 -48.5 222.2 155.9 -7.8 0.0 -2.7 333.6
Internal income and eliminations
offset against costs 0.0 0.0 -9.5 -235.8 -88.3 0.0 0.0 0.0 -333.6
Income/revenue, external customers 921.5 146.2 233.4 20.0 -56.4 42.5 -6.9 -6.4 1,293.9
Income/revenue, total 935.3 146.9 175.4 6.4 11.2 34.7 -6.9 -9.1 1,293.9
Income/revenue, total - external customers
Denmark 921.5 130.9 233.4 20.0 -56.4 42.5 -6.9 -6.4 1,278.6
Other EU countries 0.0 15.3 0.0 0.0 0.0 0.0 0.0 0.0 15.3
Revenue, external customers, total 921.5 146.2 233.4 20.0 -56.4 42.5 -6.9 -6.4 1,293.9
FINANCIAL RATIOS
Return on equity, % **) 4.2 -8.0 79.9 - - - - - -
Cost share of core income 0.71 0.62 0.18 - - - - - -
Risk-weighted items, end of period 29,572 6,431 4,643 130 502 1,796 - 310 43,384
Number of employees (full-time, end of period) 973 105 71 259 107 - - - 1,515

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, pages 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.

*) All non-current assets are attributed to Denmark.

**) 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
Markets & the Inter
Trading, Financial
national Division
Corporate Coordination
& Support
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
Core total
3 Business segments - 1st half 2009
INCOME STATEMENT
Net interest income 755.0 98.1 180.6 0.7 -52.6 -39.7 0.0 942.1 -9.0 0.0 933.1
Net income from fees, charges and commissions 202.1 3.1 0.7 1.1 -0.1 -1.6 0.0 205.3 0.0 0.0 205.3
Market-value adjustments and dividends 53.9 2.3 93.1 2.5 20.7 1.2 0.0 173.7 -28.3 0.0 145.4
Other operating income 5.3 30.9 3.1 -3.0 22.3 -3.5 -5.3 49.8 0.1 0.0 49.9
Profit/loss on equity investments in associates
and group enterprises 2.2 0.0 0.0 0.0 0.0 14.9 0.0 17.1 4.1 -8.8 12.4
Core income/revenue, total 1,018.5 134.4 277.5 1.3 -9.7 -28.7 -5.3 1,388.0 -33.1 -8.8 1,346.1
Operating costs, depreciation and amortization 643.0 69.9 25.1 0.0 -6.3 89.8 -5.3 816.2 0.0 82.4 898.6
Core earnings before impairment 375.5 64.5 252.4 1.3 -3.4 -118.5 0.0 571.8 -33.1 -91.2 447.5
Impairment of loans, advances and receivables, etc. 219.8 57.3 0.0 0.0 0.0 0.0 0.0 277.1 2.0 54.9 334.0
Core earnings / profit/loss on ordinary operations 155.7 7.2 252.4 1.3 -3.4 -118.5 0.0 294.7 -35.1 -146.1 113.5
The Danish Banking Sector Emergency Fund -58.5 -11.2 -5.8 -0.2 -1.5 -68.9 0.0 0.0 146.1 0.0
Profit/loss before tax 97.2 -4.0 246.6 1.1 -4.9 -187.4 0.0 -35.1 0.0 113.5

*) The core earnings column corresponds to the Group figures in the Management's review.

The correlation to the Group is specified in the columns "Expenses for the Danish Banking Sector Emergency Fund" and "Earnings from investment portfolios, etc."

-
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 - 1st half 2009 (continued)
BALANCE SHEET FIGURES
Loans, advances and other receivables at amort. cost 31,503.8 7,588.5 7,215.4 0.9 0.2 0.0 -6,324.0 0.0 39,984.8
Equity investments in ass. and group enterprises 0.0 0.0 0.0 0.0 0.0 664.6 0.0 43.7 708.3
Intangible assets and property, plant and equipment *) 209.8 173.7 0.9 32.5 506.1 51.7 0.0 0.0 974.7
Miscellaneous assets 3,935.5 147.0 14,947.0 219.2 50.6 2,199.8 -91.6 973.8 22,381.3
Total assets 35,649.1 7,909.2 22,163.3 252.6 556.9 2,916.1 -6,415.6 1,017.5 64,049.1
Deposits and other payables 30,687.3 0.0 1,818.6 179.8 0.0 0.2 -30.5 0.0 32,655.4
Shareholders' equity (allocated capital) 2,340.0 548.4 201.5 8.7 60.2 953.8 0.0 12.0 4,124.6
Miscellaneous liabilities 3,432.1 7,486.4 5,458.2 202.8 11,188.9 5,884.0 -6,385.1 1.8 27,269.1
Total shareholders' equity and liabilities 36,459.4 8,034.8 7,478.3 391.3 11,249.1 6,838.0 -6,415.6 13.8 64,049.1
DISCLOSURES - TOTAL INCOME/REVENUE
Internal income/revenue 131.8 1.0 -128.2 198.1 178.7 -46.7 0.0 -9.6 325.1
Internal income and eliminations offset against costs 0.0 0.0 -14.2 -208.9 -102.0 0.0 0.0 0.0 -325.1
Income/revenue, external customers 886.7 133.4 419.9 12.1 -86.4 9.2 -5.3 -23.5 1,346.1
Income/revenue, total 1,018.5 134.4 277.5 1.3 -9.7 -37.5 -5.3 -33.1 1,346.1
Income/revenue, total - external customers
Denmark 886.7 123.7 419.9 12.1 -86.4 9.2 -5.3 -23.5 1,336.4
Other EU countries 0.0 9.7 0.0 0.0 0.0 0.0 0.0 0.0 9.7
Revenue, external customers, total 886.7 133.4 419.9 12.1 -86.4 9.2 -5.3 -23.5 1,346.1
FINANCIAL RATIOS
Return on equity, % **) 8.3 -1.5 213.5 - - - - - -
Cost share of core income 0.63 0.52 0.09 - - - - - -
Risk-weighted items, end of period 29,250 6,855 2,519 108 753 451 - 150 40,086
Number of employees (full-time, end of period) 1,019 106 66 255 94 - - - 1,540

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, pages 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.

*) All non-current assets are attributed to Denmark.

**) The rate of return on equity per annum has been calculated on allocated capital, which amounts to 8% of the average risk-weighted items.

Note DKK million 1st half
2010
1st half
2009
Full year
2009
4 Interest income
Receivables from credit institutions and central banks 29.2 59.7 96.2
Loans, advances and other receivables 989.7 1,266.0 2,302.8
Bonds 194.5 201.0 431.7
Foreign-exchange contracts 21.0 73.3 103.9
Interest-rate contracts -7.9 -9.0 -34.6
Derivative instruments, total 13.1 64.3 69.3
Other interest income 0.2 0.1 0.3
Total interest income 1,226.7 1,591.1 2,900.3
Of which, income from genuine purchase and
resale transactions booked under
Receivables from credit institutions and central banks 16.2 20.6 34.4
Loans, advances and other receivables 5.0 28.9 28.9
5 Interest expenses
Credit institutions and central banks 37.2 149.4 200.3
Deposits and other payables 218.8 410.1 661.0
Bonds issued 84.4 53.8 141.4
Subordinated debt 82.8 44.6 131.4
Other interest expenses 0.1 0.1 0.2
Total interest expenses 423.3 658.0 1,134.3
Of which, interest expenses from genuine sale and repo
transactions booked under
Payables to credit institutions and central banks 1.7 8.6 11.7
Deposits and other payables 0.0 0.0 0.2
6 Fees, charges and commissions received
Securities trading and custody accounts 65.6 50.2 111.8
Asset management 48.2 38.7 82.4
Payment services 28.2 24.1 51.7
Loan transaction fees 76.9 71.9 146.9
- of which, mortgage credit institutions 50.8 50.5 101.4
Guarantee commissions 29.1 19.8 44.6
Other fees, charges and commissions 38.4 31.5 53.0
Total fees, charges and commissions received 286.4 236.2 490.4
7 Fees, charges and commissions paid
Securities trading and custody accounts 26.4 21.7 52.0
Asset management 5.3 4.5 10.7
Other fees, charges and commissions 5.1 4.7 10.9
Total fees, charges and commissions paid 36.8 30.9 73.6
8 Net fees, charges and commissions received
Securities trading and custody accounts 39.2 28.5 59.8
Asset management 42.9 34.2 71.7
Payment services 28.2 24.1 51.7
Loan transaction fees 76.9 71.9 146.9
- of which, mortgage credit institutions 50.8 50.5 101.4
Guarantee commissions 29.1 19.8 44.6
Other fees, charges and commissions 33.3 26.8 42.1
Net fees, charges and commissions received, total 249.6 205.3 416.8
Note DKK million 1st half
2010
1st half
2009
Full year
2009
9 Market-value adjustments
Other loans, advances and receivables at fair value -8.6 7.0 10.8
Bonds 168.0 88.6 172.0
Shares, etc. 43.8 -18.6 33.2
Foreign exchange 100.2 -237.8 -182.8
Foreign-exchange, interest, share, commodity
and other contracts and derivative instruments -53.9 289.2 298.2
Assets linked to pooled schemes 224.2 197.0 437.0
Deposits in pooled schemes -224.2 -197.0 -437.0
Miscellaneous commitments
Total market-value adjustments
-112.7
136.8
-2.7
125.7
-26.2
305.2
10 Staff costs and administrative expenses
Staff costs 505.1 458.1 915.5
Administrative expenses 284.1 294.5 585.0
Total 789.2 752.6 1,500.5
Staff costs
Salaries 430.4 387.1 770.7
Share-based payment 0.0 0.0 0.0
Pensions 45.0 43.1 88.7
Social security costs and payroll tax, etc. 29.7 27.9 56.1
Total 505.1 458.1 915.5
Of which, salaries and remuneration of the Supervisory and Executive Boards account for
Executive Board 3.7 3.3 6.7
Supervisory Board 1.2 1.1 2.3
Pensions 0.5 0.5 1.0
Salaries and remuneration of Supervisory and Executive Boards, total 5.4 4.9 10.0
The Executive Board's remuneration is composed of four elements:
Base salary 4.1 3.9 8.0
- fees received from directorships 0.4 0.6 1.3
The Bank's expense, base salary 3.7 3.3 6.7
Pension 0.5 0.5 1.0
Bonus 0.0 0.0 0.0
Share-option scheme 0.0 0.0 0.0
Number of employees (average no. of full-time employees) 1,530.5 1,539.3 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.
Other administrative expenses
IT expenses 124.2 119.5 238.9
Marketing costs 39.6 47.6 82.3
Cost of premises 41.3 39.3 81.6
Staff and travelling expenses 26.0 31.4 66.1
Office expenses 17.8 20.1 36.8
Other administrative expenses 35.2 36.6 79.3
Other administrative expenses, total 284.1 294.5 585.0
Minor reclassifications have been made between the individual expense categories.
Note DKK million 1st half
2010
1st half
2009
Full year
2009
11 Receivables from credit institutions and central banks
Receivables from central banks, subject to notice 0.0 1,749.8 799.8
Receivables from credit institutions 3,886.1 2,219.4 3,213.9
Total receivables from credit institutions and central banks 3,886.1 3,969.2 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 308.9 271.5 578.9
Reversal of individual impairment losses 97.5 53.4 105.1
Previously written down, now definitively lost 186.0 80.6 175.7
Interest on impaired loans and advances taken to income 28.4 26.7 62.5
Individual impairment, end of period 910.6 660.4 856.8
Groups of impairment losses, loans and advances
Groups of impairment losses, beginning of period
New groups of impairment losses
108.9
0.0
83.2
18.9
83.2
25.7
Reversal of groups of impairment losses 19.9 0.0 0.0
Groups of impairment losses, end of period 89.0 102.1 108.9
Total impairment of loans and advances
Impairment, beginning of period
New impairment
965.7
308.9
579.4
290.4
579.4
604.6
Reversal of impairment losses 117.4 53.4 105.1
Previously written down, now definitively lost 186.0 80.6 175.7
Interest on impaired loans and advances taken to income 28.4 26.7 62.5
Impairment, end of period 999.6 762.5 965.7
Impairment recognized in the income statement
New impairment 308.9 290.4 604.6
Reversal of impairment losses 117.4 53.4 105.1
Losses without prior impairment 50.9 52.2 106.7
Carried to income, previously written off 12.6 12.6 23.1
Recognized in the income statement 229.8 276.6 583.1
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
60.6
0.5
59.0
1.6
111.1
2.4
Definitively lost 0.0 1.4 1.4
Provisions for losses on guarantees, end of period 193.9 82.5 133.8
Provisions for losses on guarantees recognized in the income statement
New provisions 60.6 59.0 111.1
Reversal of provisions 0.5 1.6 2.4
Recognized in the income statement 60.1 57.4 108.7
Impairment of loans and advances and provisions for losses on guarantees
recognized in the income statement, total 289.9 334.0 691.8
13 Other assets
Positive market value of derivative instruments 2,141.9 1,675.9 1,463.1
Miscellaneous receivables 45.9 61.2 51.6
Interest and commissions receivable 241.9 273.7 362.4
Miscellaneous assets
Other assets, total
72.4
2,502.1
66.3
2,077.1
30.3
1,907.4
14 Deposits and other payables
Demand deposits
22,474.8 22,421.0 21,122.8
Subject to notice 3,209.2 3,536.6 4,127.9
Time deposits 4,198.7 3,311.8 3,194.9
Special types of deposit 3,272.3 3,386.0 3,485.1
Deposits and other payables, total 33,155.0 32,655.4 31,930.7
15 Other liabilities
Negative market value of derivative instruments 2,106.8 1,630.8 1,073.5
Miscellaneous payables 4,009.2 3,444.5 3,208.9
Interest and commissions payable 286.8 193.7 214.5
Miscellaneous liabilities 675.5 800.2 713.9
Other liabilities, total 7,078.3 6,069.2 5,210.8
Note DKK million 1st half
2010
1st half
2009
Full year
2009
16 Subordinated debt
Note Currency Principal (DKK m) 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 3.080 % 2006 20.02.2015 205.5 181.6 196.7
d EUR 40.0 1.754 % 2007 28.03.2015 297.9 297.6 297.4
e
f
EUR
DKK
33.5
100.0
1.864 %
2.343 %
2005
2007
29.10.2015
03.12.2015
249.5
100.0
249.4
100.0
249.3
100.0
Supplementary capital contributions, total 1,052.9 1,183.6 1,043.4
Hybrid core capital
g DKK 350.0 5.250 % 2005 Perpetual 375.2 356.6 360.5
h DKK 1,265.0 9.690 % 2009 Perpetual 1,324.3 1,260.9 1,277.7
Portfolio of own bonds -0.4 0.0 -0.5
Subordinated debt, total 2,752.0 2,801.1 2,681.1
Interest on subordinated debt 82.2 44.4 130.6
Costs of raising subordinated debt 0.6 0.2 0.8
Subordinated debt that can be included for the purpose of calculating the capital base 2,752.0 2,801.1 2,681.1
a Redeemed on 29.10.09
b Redeemable as from 16.11.11, after which date interest is fixed at DKKC6M + a 2.40% margin.
c Redeemable as from 20.02.12, after which date interest is fixed at NOKL3M + a 2.10% margin.
d Redeemable as from 28.03.12, after which date interest is fixed at EURI6M + a 1.81% margin.
e Redeemable as from 29.10.10, after which date interest is fixed at EURI6M + a 2.40% margin.
f Redeemable as from 03.12.12, after which date interest is fixed at DKKC6M + a 2.35% margin.
g Redeemable as from 16.03.15, after which date interest is fixed at DKKC3M + a 2.33% margin.
and after that at a price of DKK 110. h Redeemable as from 30.05.14 - 30.06.14 at par, from 01.07.14 - 30.06.15 at a price of DKK 105
17 Contingent liabilities
and severally liable for the payroll tax and VAT payable. The Bank and all major wholly-owned subsidiaries are jointly registered for payroll tax and VAT and are jointly
Financial guarantees 1,949.9 1,799.9 1,848.9
Loss guarantees for mortgage loans 664.2 608.9 598.2
Registration and refinancing guarantees 3,212.6 2,145.3 3,063.9
Other contingent liabilities 741.7 799.0 724.3
Total contingent liabilities 6,568.4 5,353.1 6,235.3
Other contingent liabilities are attributable primarily to the Danish Banking Sector Emergency Fund, under which
Spar Nord Bank has also furnished a guarantee to cover any loss in connection with the government-backed
deposit guarantee scheme under the auspices of the Danish Winding-Up Company as an element in the Danish
Act on Financial Stability, in addition to the agreement to pay guarantee commission to the Winding-Up Company.
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 190.5 million
provision was made at 30 June 2010.
The guarantee share is calculated based on the necessary capital base of each member of the Danish Banking
Sector Emergency Fund, which is reported quarterly.
The total guarantee has been divided into guarantees for ongoing payments to the government-backed deposit
guarantee scheme and to cover losses upon the expiry of the scheme.
18 Other Other obligating agreements 576.3 547.3 575.5
Other obligating agreements, total 576.3 547.3 575.5
Other is composed of:
Rent obligations The Bank has concluded lease agreements with real property lessors regarding a number of the Bank's
Data processing centre *) branches. The rent commitment until the legal notice of termination date amounts to DKK 126.3 million.
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 1st half
2010
1st half
2009
Full year
2009
SOLVENCY INFORMATION
Capital base and solvency ratio
Shareholders' equity
Intangible assets, incl. share recognized in investments in associates
Other deductions
Core capital after deductions
4,274.5
200.8
82.9
3,990.8
4,063.3
207.9
53.0
3,802.4
4,142.7
203.0
75.9
3,863.8
Hybrid core capital 1,665.4 360.4 1,638.2
Core capital (incl. hybrid core capital) after deductions 5,656.2 4,162.8 5,502.0
Subordinated debt (excl. hybrid core capital) *)
Revaluation reserves, etc.
Other deductions
Capital base after deductions
1,051.3
58.8
697.6
6,068.7
1,317.3
35.3
631.0
4,884.4
1,042.9
54.7
693.4
5,906.2
Risk-weighted items 42,880.9 41,400.7 41,692.3
Core capital ratio (excl. hybrid core capital) (%)
Core capital ratio (incl. hybrid core capital) after deductions in per cent of risk-weighted items (%)
Solvency ratio (%)
The determination of solvency ratio includes the profit/loss for the period
9.3
13.2
14.2
9.2
10.1
11.8
9.3
13.2
14.2
*) 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
Loans, advances and other receivables
1,246.2
806.9
1,035.9
0.0
1,750.3
0.0
Genuine sale and repo transactions constitute the following:
Payables to credit institutions and central banks
Deposits and other payables
309.9
0.0
543.7
0.0
1,697.0
0.0
Assets sold as an element in genuine sale and repo transactions
Asset item:
Bonds at fair value
Security furnished
306.7 536.7 1,672.7
At 30 June 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
- shares not included in the trading portfolio
- deposits, futures clearing
4,968.6
0.0
32.8
6,680.3
159.6
0.0
6,647.1
168.6
0.0
with credit institutions
- deposits via CSA agreements for derivatives trades
663.2 123.6 159.9

NOTES TO THE FINANCIAL STATEMENTS WITHOUT REFERENCE NUMBERS - THE GROUP

DKK million 1st half
2010
1st half
2009
Full year
2009
Hedge accounting
Assets
Loans and advances
Carrying amount
Purchase price
Fair value
Nominal value
84.8
75.0
84.8
75.0
79.5
75.0
79.5
75.0
80.0
75.0
80.0
75.0
Derivatives (swap contracts)
Carrying amount
Fair value
Synthetic principal/nominal value
-9.8
-9.8
75.0
-4.4
-4.4
75.0
-5.0
-5.0
75.0
Liabilities
Bonds issued
Carrying amount
Purchase price
Fair value
Nominal value
3,779.4
3,724.1
3,779.4
3,724.1
0.0
0.0
0.0
0.0
3,724.0
3,720.8
3,724.0
3,720.8
Derivatives (swap contracts)
Carrying amount
Fair value
Synthetic principal/nominal value
55.3
55.3
3,724.1
0.0
0.0
0.0
3.1
3.1
3,720.8
Subordinated debt
Carrying amount
Purchase price
Fair value
Nominal value
1,703.5
1,615.0
1,703.5
1,615.0
1,622.4
1,615.0
1,622.4
1,615.0
1,642.7
1,615.0
1,642.7
1,615.0
Derivatives (swap contracts)
Carrying amount
Fair value
Synthetic principal/nominal value
87.8
87.8
1,615.0
7.3
7.3
1,615.0
26.4
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.

PERFORMANCE INDICATORS AND FINANCIAL RATIOS - THE PARENT COMPANY

FROM 1 JANUARY TO 30 JUNE

DKK million 1st half
2010
1st half
2009
Change
in %
1st half
2010
1st half
2009
1st half
2008
1st half
2007
1st half
2006
Full year
2009
INCOME STATEMENT
Interest income 1,148.4 1,502.9 -23.6 1,148.4 1,502.9 1,629.8 1,238.6 855.2 2,739.6
Interest expenses 422.7 655.7 -35.5 422.7 655.7 1,068.9 765.2 406.5 1,129.5
Net interest income 725.7 847.2 -14.3 725.7 847.2 560.9 473.4 448.7 1,610.1
Dividends on shares, etc. 12.8 19.7 -35.0 12.8 19.7 17.0 15.7 20.0 19.7
Fees, charges and commissions received 283.1 233.1 21.5 283.1 233.1 235.9 293.8 268.4 483.7
Fees, charges and commissions paid 36.8 30.9 19.1 36.8 30.9 37.5 36.2 34.1 73.6
Net income from fees, charges and commissions 984.8 1,069.1 -7.9 984.8 1,069.1 776.3 746.7 703.0 2,039.9
Market-value adjustments 140.9 136.9 2.9 140.9 136.9 64.9 96.4 54.5 318.3
Other operating income 26.5 23.6 12.3 26.5 23.6 18.7 13.8 13.6 42.1
Staff costs and administrative expenses 741.9 708.4 4.7 741.9 708.4 609.9 561.1 509.7 1,408.6
Depreciation, amortization and impairment of
intangible assets and property, plant and equipment
28.7 34.1 -15.8 28.7 34.1 29.4 22.5 25.5 63.9
Other operating expenses 97.6 85.9 13.6 97.6 85.9 2.3 2.0 1.9 172.6
Impairment of loans, advances and receivables, etc. 226.8 275.3 -17.6 226.8 275.3 -5.1 -76.8 -11.0 575.1
Profit/loss on equity investments in
associates and group enterprises
Profit/loss before tax
-0.2
57.0
-7.8
118.1
-97.4
-51.7
-0.2
57.0
-7.8
118.1
100.7
324.1
113.9
462.0
74.0
319.0
-24.5
155.6
Tax 14.7 27.5 -46.5 14.7 27.5 57.0 96.2 66.5 38.1
Profit/loss after tax 42.3 90.6 -53.3 42.3 90.6 267.1 365.8 252.5 117.5
BALANCE SHEET
Total assets 66,957 62,957 6.4 66,957 62,957 67,566 56,948 49,562 63,571
Loans and advances 38,704 38,720 0.0 38,704 38,720 40,998 35,322 28,249 37,272
- bank loans and advances
- reverse transactions
37,897
807
38,720
0
-2.1
-
37,897
807
38,720
0
39,948
1,050
35,322
0
28,151
98
37,272
0
Deposits 37,853 36,141 4.7 37,853 36,141 34,145 27,092 23,955 36,140
- bank deposits 33,179 32,686 1.5 33,179 32,686 30,094 23,300 20,874 32,073
- repo transactions 0 0 - 0 0 0 0 0 0
- deposits in pooled schemes
Subordinated debt
4,674
2,752
3,455
2,801
35.3
-1.7
4,674
2,752
3,455
2,801
4,051
1,658
3,792
1,663
3,081
1,559
4,067
2,681
Shareholders' equity 4,307 4,125 4.4 4,307 4,125 4,219 3,849 3,116 4,143
Contingent liabilities 7,258 6,032 20.3 7,258 6,032 4,500 7,858 7,362 6,942
Risk-weighted assets 44,128 40,685 8.5 44,128 40,685 42,857 41,738 34,821 42,156
Core capital ratio (incl. hybrid core capital)
after deductions
5,746 5,482 4.8 5,746 5,482 4,346 3,880 3,087 5,528
Impairment of loans, advances and receivables, etc. 1,054 732 44.0 1,054 732 384 439 651 968
Non-performing loans 59 51 16.2 59 51 26 22 31 56
Business volume 83,815 80,893 3.6 83,815 80,893 79,643 70,272 59,566 80,354
FINANCIAL RATIOS
Solvency
Solvency ratio (%)
13.9 14.7 13.9 14.7 11.8 10.9 10.4 14.0
Core capital ratio (%) 13.0 13.5 13.0 13.5 10.1 9.3 8.9 13.1
Earnings
Return on equity before tax (%)
Return on equity after tax (%)
1.3
1.0
2.9
2.2
1.3
1.0
2.9
2.2
7.8
6.4
12.3
9.8
10.4
8.2
3.8
2.9
Income/cost ratio (DKK) 1.05 1.11 1.05 1.11 1.51 1.91 1.61 1.07
Market risk
Interest-rate risk (%)
-0.1 1.7 -0.1 1.7 1.6 0.9 2.5 0.3
Foreign-exchange position (%) 2.9 1.3 2.9 1.3 9.3 6.1 6.1 2.2
Foreign-exchange risk (%) 0.0 0.0 0.0 0.0 0.1 0.1 0.1 0.0
Credit risk
Loans and advances rel. to deposits 102.2 107.1 102.2 107.1 120.1 130.4 117.9 103.1
Loans and advances plus impairment
rel. to deposits 104.5 108.9 104.5 108.9 121.2 132.0 120.5 105.4
Loans and advances rel. to shareholders' equity
Increase in loans and advances for the period (%)
9.0
3.8
9.4
-12.3
9.0
3.8
9.4
-12.3
9.7
3.0
9.2
5.3
9.1
6.6
9.0
-15.6
Excess coverage relative to statutory cash
ratio requirement (%) 132.1 152.9 132.1 152.9 74.4 53.2 55.5 157.8
Sum total of major commitments (%) 12.5 10.3 12.5 10.3 74.6 113.8 90.6 10.9
Impairment ratio for the period (%) 0.5 0.6 0.5 0.6 0.0 -0.2 0.0 1.3
The SPAR NORD BANK share
DKK per share of DKK 10
Earnings per share for the period
NAV per share
0.8
76
1.6
75
0.8
76
1.6
75
4.9
77
6.6
69
4.5
56
2.1
75
Dividend per share - - - - - - - -
Share price/earnings per share for the period 73.8 30.9 73.8 30.9 16.1 20.2 28.9 26.7
Share price/NAV per share 0.8 0.7 0.8 0.7 1.0 1.9 2.3 0.7

INCOME STATEMENT - THE PARENT COMPANY

Note DKK million 1st half
2010
1st half
2009
Q2
2010
Q2
2009
Full year
2009
2 Interest income 1,148.4 1,502.9 573.6 683.0 2,739.6
3 Interest expenses 422.7 655.7 204.1 251.2 1,129.5
Net interest income 725.7 847.2 369.5 431.8 1,610.1
Dividends on shares, etc. 12.8 19.7 12.7 19.6 19.7
4+6 Fees, charges and commissions received 283.1 233.1 140.8 122.9 483.7
5+6 Fees, charges and commissions paid 36.8 30.9 21.0 20.8 73.6
Net income from interest, fees, charges and commissions 984.8 1,069.1 502.0 553.5 2,039.9
7 Market-value adjustments 140.9 136.9 51.4 89.0 318.3
Other operating income 26.5 23.6 14.5 11.5 42.1
8 Staff costs and administrative expenses 741.9 708.4 359.6 361.9 1,408.6
Depreciation, amortization and impairment of intangible assets
and property, plant and equipment 28.7 34.1 14.6 18.2 63.9
9 Other operating expenses 97.6 85.9 44.2 40.6 172.6
Impairment of loans, advances and receivables, etc. 226.8 275.3 116.1 154.1 575.1
Profit/loss on equity investments in associates and group enterprises -0.2 -7.8 6.9 -8.1 -24.5
Profit/loss before tax 57.0 118.1 40.3 71.1 155.6
Tax 14.7 27.5 8.2 18.6 38.1
Profit/loss 42.3 90.6 32.1 52.5 117.5
To be distributed as follows:
The shareholders of Spar Nord Bank A/S 42.3 90.6 32.1 52.5 117.5
42.3 90.6 32.1 52.5 117.5

BALANCE SHEET - THE PARENT COMPANY

ASSETS
Cash balances and demand deposits with central banks
916.2
497.9
841.5
Receivables from credit institutions and central banks
3,884.9
3,986.9
3,996.6
Loans, advances and other receivables at amortized cost
38,703.5
38,720.3
37,272.3
Bonds at fair value
13,275.5
11,497.1
12,578.8
Shares, etc.
970.4
671.4
856.2
Equity investments in associates, etc.
722.8
707.3
715.1
Equity investments in group enterprises
445.3
475.9
457.7
Assets linked to pooled schemes
4,673.6
3,454.9
4,066.5
Intangible assets
136.1
143.1
140.4
Investment properties
61.0
47.0
60.4
Corporate properties
428.4
440.7
433.8
Land and buildings, total
489.4
487.7
494.2
Other property, plant and equipment
148.0
144.2
145.2
Current tax assets
5.5
4.6
1.4
Deferred tax assets
0.0
13.3
0.0
Temporary assets
0.1
11.5
0.1
10
Other assets
2,499.4
2,063.1
1,929.4
Prepayments
86.1
78.2
75.3
Total assets
66,956.8
62,957.4
63,570.7
EQUITY AND LIABILITIES
LIABILITIES OTHER THAN PROVISIONS
Payables to credit institutions and central banks
7,586.0
11,087.2
9,073.7
11
Deposits and other payables
33,179.4
32,686.0
32,073.8
Deposits in pooled schemes
4,673.6
3,454.9
4,066.5
Issued bonds at amortized cost
6,218.7
2,875.6
6,445.2
Other non-derivative financial liabilities at fair value
1,304.1
144.1
86.0
Temporary liabilities
0.0
4.9
0.0
12
Other liabilities
6,633.1
5,648.2
4,793.5
Deferred income
20.0
15.1
18.5
Total liabilities other than provisions
59,614.9
55,916.0
56,557.2
PROVISIONS FOR LIABILITIES
Provisions for deferred tax
36.8
0.0
22.1
Provisions for losses on guarantees
192.7
81.3
132.6
Other provisions
53.2
34.4
35.0
Total provisions
282.7
115.7
189.7
SUBORDINATED DEBT
13
Subordinated debt
2,752.0
2,801.1
2,681.1
TOTAL LIABILITIES
62,649.6
58,832.8
59,428.0
SHAREHOLDERS' EQUITY
Share capital
570.7
570.7
570.7
Revaluation reserves
61.4
57.9
61.5
Accumulated exchange adjustments of foreign entities
-1.1
-9.9
-6.8
Accumulated changes in value, total
60.3
48.0
54.7
Statutory reserves
691.9
719.9
704.0
Other reserves, total
691.9
719.9
704.0
Retained earnings or loss
2,984.3
2,786.0
2,813.3
Total shareholders' equity
4,307.2
4,124.6
4,142.7
Total shareholders' equity and liabilities
66,956.8
62,957.4
63,570.7
OFF-BALANCE-SHEET ITEMS
14
Contingent liabilities
7,258.1
6,032.2
6,942.2
15
Other commitments
594.3
546.3
594.3
Total off-balance-sheet items
7,852.4
6,578.5
7,536.5
Note DKK million 30.06.10 30.06.09 Full year
2009

STATEMENT OF CHANGES IN EQUITY - THE PARENT COMPANY

DKK million Share
capital
Revaluation reserve Foreign-curr.
translation reserves
Statutory
reserves
Proposed
dividend
Retained
earnings
Total
SHAREHOLDERS' EQUITY - 30.06.10
Shareholders' equity 01.01.10 570.7 61.5 -6.8 704.0 0.0 2,813.3 4,142.7
Changes in equity in the first six months of 2010:
Exchange-rate adjustment upon translation
of foreign entity 0.0 0.0 5.7 0.0 0.0 0.0 5.7
Other capital movements in ass. and group enterprises
Dividends received
0.0
0.0
0.0
0.0
0.0
0.0
-0.6
-11.3
0.0
0.0
0.0
11.3
-0.6
0.0
Disposal upon acquisition of treasury shares 0.0 0.0 0.0 0.0 0.0 -299.0 -299.0
Addition upon sale of treasury shares 0.0 0.0 0.0 0.0 0.0 416.1 416.1
Dissolution of revaluation reserves, properties 0.0 -0.1 0.0 0.0 0.0 0.1 0.0
Profit/loss for the period 0.0 0.0 0.0 -0.2 0.0 42.5 42.3
Other movements, total 0.0 -0.1 5.7 -12.1 0.0 171.0 164.5
Shareholders' equity 30.06.10 570.7 61.4 -1.1 691.9 0.0 2,984.3 4,307.2
SHAREHOLDERS' EQUITY 30.06.09
Shareholders' equity 01.01.09 570.7 46.2 -10.6 767.3 0.0 2,650.9 4,024.5
Changes in equity in the first six months of 2009:
Exchange-rate adjustment upon translation
of foreign entity 0.0 0.0 0.7 0.0 0.0 0.0 0.7
Other capital movements in ass. and group enterprises 0.0 0.0 0.0 6.1 0.0 0.0 6.1
Dividends received 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 -85.8 -85.8
Addition upon sale of treasury shares 0.0 0.0 0.0 0.0 0.0 89.5 89.5
Tax, treasury shares 0.0 0.0 0.0 0.0 0.0 -13.0 -13.0
Dissolution of revaluation reserves, associates 0.0 0.0 0.0 -42.1 0.0 42.1 0.0
Dissolution of revaluation reserves, properties 0.0 11.7 0.0 0.0 0.0 0.3 12.0
Profit/loss for the period 0.0 0.0 0.0 -7.8 0.0 98.4 90.6
Other movements, total 0.0 11.7 0.7 -47.4 0.0 135.1 100.1
Shareholders' equity 30.06.09 570.7 57.9 -9.9 719.9 0.0 2,786.0 4,124.6
The share capital consists of 57,068,810 shares in the
denomination of DKK 10.
1st half
2010
1st half
2009
Full year
2009
TREASURY SHARE PORTFOLIO
Number of shares
Percentage of share capital
83,802
0.1
2,071,362
3.6
2,074,436
3.6

The Parent Company applies the same accounting policies as the Group.

The difference between the shareholders' equity and profit or loss in the Group and in the Parent Company is due to properties being classified as investment properties in subsidiaries and as corporate properties in the Group. The difference consists of depreciation on such properties; see below.

PROFIT/LOSS SHAREHOLDERS' EQUITY
1st half 1st half 1st half 1st half
2010 2009 2010 2009
Spar Nord Bank, the Group 41.5 90.6 4,306.4 4,124.6
Depreciation, the Group's corporate properties 0.8 0.0 0.8 0.0
Spar Nord Bank, the Parent Company 42.3 90.6 4,307.2 4,124.6

Spar Nord Bank - Q2 2010 Page 32 of 38

Note
DKK million
1st half
2010
1st half
2009
Full year
2009
1
Accounting policies
The Interim Report for the Parent Company, Spar Nord Bank A/S, for the period 1 January -
30 June 2010 is presented in accordance with the Danish Financial Business Act, including the
Danish Executive Order on the Presentation of Financial Statements by Credit Institutions, etc.
issued by the Danish Financial Supervisory Authority. The Parent Company's accounting policies
are identical with those of the Group. Reference is made to note 1 to the Consolidated Financial
Statements on page 18. Reference is also made to note 2 to the Consolidated Financial State
ments on page 18 as concerns estimates.
2
Interest income
Receivables from credit institutions and central banks
Loans, advances and other receivables
Bonds
Foreign-exchange contracts
Interest-rate contracts
Derivative financial instruments, total
Other interest income
Total interest income
29.2
911.6
194.5
21.0
-7.9
13.1
0.0
1,148.4
59.7
1,177.8
201.0
73.4
-9.0
64.4
0.0
1,502.9
95.8
2,142.7
431.7
103.9
-34.6
69.3
0.1
2,739.6
Of which, income from genuine purchase and resale transactions booked under
Receivables from credit institutions and central banks
Loans, advances and other receivables
16.2
5.0
20.6
28.9
34.4
28.9
3
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
37.0
218.4
84.4
82.8
0.1
422.7
1.7
0.0
149.7
407.5
53.8
44.6
0.1
655.7
8.6
0.0
199.6
657.0
141.4
131.4
0.1
1,129.5
11.7
0.2
4
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, charges and commissions received
65.6
48.2
28.2
76.9
50.8
29.1
35.1
283.1
50.2
38.7
24.1
71.9
50.5
19.8
28.4
233.1
111.8
82.4
51.7
146.9
101.4
44.6
46.3
483.7
5
Fees, charges and commissions paid
Securities trading and custody accounts
Asset management
Other fees, charges and commissions
Total fees, charges and commissions paid
26.4
5.3
5.1
36.8
21.7
4.5
4.7
30.9
52.0
10.7
10.9
73.6
6
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
Net fees, charges and commissions received, total
39.2
42.9
28.2
76.9
50.8
29.1
30.0
246.3
28.5
34.2
24.1
71.9
50.5
19.8
23.7
202.2
59.8
71.7
51.7
146.9
101.4
44.6
35.4
410.1
Note DKK million 1st half
2010
1st half
2009
Full year
2009
7 Market-value adjustments
Other loans, advances and receivables at fair value -8.6 6.4 10.1
Bonds 168.0 88.6 172.0
Shares, etc. 47.1 -4.3 53.2
Investment properties 0.0 0.0 -2.5
Foreign exchange 101.0 -240.2 -186.5
Foreign-exchange, interest, share, commodity and other contracts
and derivative financial instruments -53.9 289.2 298.2
Assets linked to pooled schemes 224.2 197.0 437.0
Deposits in pooled schemes -224.2 -197.0 -437.0
Miscellaneous commitments
Total market-value adjustments
-112.7
140.9
-2.8
136.9
-26.2
318.3
8 Staff costs and administrative expenses
Staff costs 468.0 424.6 845.1
Administrative expenses 273.9 283.8 563.5
Total 741.9 708.4 1,408.6
Staff costs
Salaries
400.2 359.3 712.2
Share-based payment 0.0 0.0 0.0
Pensions 41.7 40.1 82.4
Social security costs and payroll tax, etc. 26.1 25.2 50.5
Total 468.0 424.6 845.1
Of which, salaries and remuneration of the Supervisory and Executive Boards account for
Executive Board 3.7 3.3 6.7
Supervisory Board 1.2 1.1 2.3
Pensions
Salaries and remuneration of Supervisory and Executive Boards, total
0.5
5.4
0.5
4.9
1.0
10.0
The Executive Board's remuneration is composed of four elements:
Base salary 4.1 3.9 8.0
- fees received from directorships 0.4 0.6 1.3
The Bank's expense, base salary 3.7 3.3 6.7
Pension 0.5 0.5 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) 1,423.6 1,437.9 1,430.9
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.
Other administrative expenses
IT expenses 122.5 117.3 234.2
Marketing costs 37.5 46.2 79.5
Cost of premises 40.2 38.5 79.9
Staff and travelling expenses 23.7 28.1 59.7
Office expenses 16.2 18.6 33.8
Other administrative expenses 33.8 35.1 76.4
Other administrative expenses, total 273.9 283.8 563.5
Minor reclassifications have been made between the individual expense categories.
Note DKK million 1st half
2010
1st half
2009
Full year
2009
9 Impairment of loans and advances and provisions for guarantees
Individual impairment of loans and advances
Individual impairment, beginning of period 740.0 440.8 440.8
New individual impairment provisions 248.7 212.9 483.1
Reversal of individual impairment losses 53.7 40.2 74.5
Previously written down, now definitively lost 175.6 79.3 168.0
Interest on impaired loans and advances taken to income 26.6 24.9 58.6
Individual impairment, end of period 786.0 559.1 740.0
Groups of impairment losses, loans and advances
Groups of impairment losses, beginning of period 95.4 76.3 76.3
New groups of impairment losses 0.0 15.1 19.1
Reversal of groups of impairment losses
Groups of impairment losses, end of period
19.9
75.5
0.0
91.4
0.0
95.4
Total impairment of loans and advances
Impairment, beginning of period 835.4 517.1 517.1
New impairment 248.7 228.0 502.2
Reversal of impairment losses 73.6 40.2 74.5
Previously written down, now definitively lost 175.6 79.3 168.0
Interest on impaired loans and advances taken to income 26.6 24.9 58.6
Impairment, end of period 861.5 650.5 835.4
Impairment recognized in the income statement
New impairment 248.7 228.0 502.2
Reversal of impairment losses 73.6 40.2 74.5
Losses without prior impairment 3.8 43.5 62.4
Carried to income, previously written off 12.2 12.2 22.5
Recognized in the income statement 166.7 219.1 467.6
Impairment, other credit risks 0.0 0.0 0.0
Provisions for losses on guarantees
Provisions for losses on guarantees, beginning of period 132.6 26.5 26.5
New provisions 60.6 57.8 109.9
Reversal of provisions 0.5 1.6 2.4
Definitively lost 0.0 1.4 1.4
Provisions for losses on guarantees, end of period 192.7 81.3 132.6
Provisions for losses on guarantees recognized in the income statement
New provisions 60.6 57.8 109.9
Reversal of provisions 0.5 1.6 2.4
Recognized in the income statement 60.1 56.2 107.5
Impairment of loans and advances and provisions for losses on guarantees
recognized in the income statement, total
226.8 275.3 575.1
10 Other assets
Positive market value of derivative instruments, etc.
2,141.9 1,675.9 1,463.1
Miscellaneous receivables 66.0 61.7 66.7
Interest and commissions receivable 263.5 296.1 388.0
Miscellaneous assets 28.0 29.4 11.6
Other assets, total 2,499.4 2,063.1 1,929.4
11 Deposits and other payables
Demand deposits 22,499.2 22,451.6 21,141.9
Subject to notice 3,209.2 3,536.6 4,251.9
Time deposits 4,198.7 3,311.8 3,194.9
Special types of deposit 3,272.3 3,386.0 3,485.1
Deposits and other payables, total 33,179.4 32,686.0 32,073.8
12 Other liabilities
Negative market value of derivative instruments, etc. 2,106.8 1,630.8 1,073.5
Miscellaneous payables 3,901.5 3,321.6 3,111.0
Interest and commissions payable 285.7 193.4 214.3
Miscellaneous liabilities 339.1 502.4 394.7
Other liabilities, total 6,633.1 5,648.2 4,793.5
Note DKK million 1st half
2010
1st half
2009
Full year
2009
13 Subordinated debt
Note Currency Principal (DKK m) 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 3.080 % 2006 20.02.2015 205.5 181.6 196.7
d EUR 40.0 1.754 % 2007 28.03.2015 297.9 297.6 297.4
e
f
EUR
DKK
33.5
100.0
1.864 %
2.343 %
2005
2007
29.10.2015
03.12.2015
249.5
100.0
249.4
100.0
249.3
100.0
Supplementary capital contributions, total 1,052.9 1,183.6 1,043.4
Hybrid core capital
g DKK 350.0 5.250 % 2005 Perpetual 375.2 356.6 360.5
h DKK 1,265.0 9.690 % 2009 Perpetual 1,324.3 1,260.9 1,277.7
Portfolio of own bonds -0.4 0.0 -0.5
Subordinated debt, total 2,752.0 2,801.1 2,681.1
Interest on subordinated debt 82.2 44.4 130.6
Costs of raising subordinated debt 0.6 0.2 0.8
Subordinated debt that can be included for the purpose of calculating the capital base 2,752.0 2,801.1 2,681.1
a Redeemed on 29.10.09
b Redeemable as from 16.11.11, after which date interest is fixed at DKKC6M + a 2.40% margin.
c Redeemable as from 20.02.12, after which date interest is fixed at NOKL3M + a 2.10% margin.
d Redeemable as from 28.03.12, after which date interest is fixed at EURI6M + a 1.81% margin.
e Redeemable as from 29.10.10, after which date interest is fixed at EURI6M + a 2.40% margin.
f Redeemable as from 03.12.12, after which date interest is fixed at DKKC6M + a 2.35% margin.
g Redeemable as from 16.03.15, after which date interest is fixed at DKKC3M + a 2.33% margin.
and after that at a price of DKK 110. h Redeemable as from 30.05.14 - 30.06.14 at par, from 01.07.14 - 30.06.15 at a price of DKK 105
14 Contingent liabilities
and severally liable for the payroll tax and VAT payable. The Bank and all major wholly-owned subsidiaries are jointly registered for payroll tax and VAT and are jointly
Financial guarantees 2,639.6 2,479.0 2,555.8
Loss guarantees for mortgage loans 664.2 608.9 598.2
Registration and refinancing guarantees 3,212.6 2,145.3 3,063.9
Other contingent liabilities 741.7 799.0 724.3
Total contingent liabilities 7,258.1 6,032.2 6,942.2
Other contingent liabilities are attributable primarily to the Danish Banking Sector Emergency Fund, under which
Spar Nord Bank has also furnished a guarantee to cover any loss in connection with the government-backed
deposit guarantee scheme under the auspices of the Danish Winding-Up Company as an element in the Danish
Act on Financial Stability, in addition to the agreement to pay guarantee commission to the Winding-Up Company.
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 190.5 million
provision was made at 30 June 2010.
The guarantee share is calculated based on the necessary capital base of each member of the Danish Banking
Sector Emergency Fund, which is reported quarterly.
The total guarantee has been divided into guarantees for ongoing payments to the government-backed deposit
guarantee scheme and to cover losses upon the expiry of the scheme.
15 Other Other obligating agreements 594.3 546.3 594.3
Other obligating agreements, total 594.3 546.3 594.3
Other is composed of:
Rent obligations *) The Bank has concluded lease agreements with real property lessors regarding a number of the Bank's
Data processing centre *) branches. The rent commitment until the legal notice of termination date amounts to DKK 144.3 million.
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.
Spar Nord Bank has no other obligating agreements.
*) According to the most recent Annual Report

NOTES TO THE FINANCIAL STATEMENTS WITHOUT REFERENCE NUMBERS - THE PARENT COMPANY

DKK million 1st half
2010
1st half
2009
Full year
2009
SOLVENCY INFORMATION
Capital base and solvency ratio
Shareholders' equity 4,307.2 4,124.6 4,142.7
Intangible assets, incl. share recognized in investments in associates 173.2 180.2 177.5
Other deductions 87.8 79.8 75.9
Core capital after deductions 4,046.2 3,864.6 3,889.3
Hybrid core capital 1,699.5 1,617.5 1,638.2
Core capital (incl. hybrid core capital) after deductions 5,745.7 5,482.1 5,527.5
Subordinated debt (excl. hybrid core capital) *) 1,052.5 1,183.6 1,042.9
Revaluation reserves, etc. 60.3 48.0 54.7
Other deductions 707.5 729.2 735.7
Capital base after deductions 6,151.0 5,984.5 5,889.4
Risk-weighted items 44,128.2 40,685.3 42,155.7
Core capital ratio (excl. hybrid core capital) (%) 9.2 9.5 9.2
Core capital ratio (incl. hybrid core capital) after deductions in per cent of risk-weighted items (%) 13.0 13.5 13.1
Solvency ratio (%) 13.9 14.7 14.0
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 1,246.2 1,035.9 1,750.3
Loans, advances and other receivables 806.9 0.0 0.0
Genuine sale and repo transactions constitute the following:
Payables to credit institutions and central banks 309.9 543.7 1,697.0
Deposits and other payables 0.0 0.0 0.0
Assets sold as an element in genuine sale and repo transactions
Asset item:
Bonds at fair value 306.7 536.7 1,672.7
Security furnished
At 30 June 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 4,968.6 6,680.3 6,647.1
- shares not included in the trading portfolio 0.0 159.6 168.6
- deposits, futures clearing 32.8 0.0 0.0
with credit institutions
- deposits via CSA agreements for derivatives trades 663.2 123.6 159.9

NOTES TO THE FINANCIAL STATEMENTS WITHOUT REFERENCE NUMBERS - THE PARENT COMPANY

DKK million 1st half
2010
1st half
2009
Full year
2009
Hedge accounting
Assets
Loans and advances
Carrying amount
Purchase price
Fair value
Nominal value
84.8
75.0
84.8
75.0
79.5
75.0
79.5
75.0
80.0
75.0
80.0
75.0
Derivatives (swap contracts)
Carrying amount
Fair value
Synthetic principal/nominal value
-9.8
-9.8
75.0
-4.4
-4.4
75.0
-5.0
-5.0
75.0
Liabilities
Bonds issued
Carrying amount
Purchase price
Fair value
Nominal value
3,779.4
3,724.1
3,779.4
3,724.1
0.0
0.0
0.0
0.0
3,724.0
3,720.8
3,724.0
3,720.8
Derivatives (swap contracts)
Carrying amount
Fair value
Synthetic principal/nominal value
55.3
55.3
3,724.1
0.0
0.0
0.0
3.1
3.1
3,720.8
Subordinated debt
Carrying amount
Purchase price
Fair value
Nominal value
1,703.5
1,615.0
1,703.5
1,615.0
1,622.4
1,615.0
1,622.4
1,615.0
1,642.7
1,615.0
1,642.7
1,615.0
Derivatives (swap contracts)
Carrying amount
Fair value
Synthetic principal/nominal value
87.8
87.8
1,615.0
7.3
7.3
1,615.0
26.4
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.