Quarterly Report • Aug 18, 2010
Quarterly Report
Open in ViewerOpens in native device viewer
To Nasdaq OMX Copenhagen and the press
18 August 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:
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
DK-9100 Aalborg
Reg. no. 9380 Tel. +45 9634 4000 Tel. +45 9634 4560 Swift spno dk 22
www.sparnord.dk
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
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
| 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 |
| 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 |
| 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 |
| 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
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%.
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.
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.
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).
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.
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. 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.
| 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.
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.
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.
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.
The effective tax rate in Q2 was 17.9%.
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.
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.
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, etc. ended at DKK 230 million, which is 17% down on the same period in 2009, corresponding to an impairment ratio of 0.99.
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.
The effective tax rate in the first half was 16.8% compared with 20.2% the previous year.
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.
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.
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.
| 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.
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.
| 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 |
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.
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.
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.
| 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 | |
| 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.
| 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.
| 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.
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 | |
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
| 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 |
| 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 | |
| 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 | ||||
| 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
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.
The International Accounting Standards Board (IASB) has issued a number of new accounting standards (IAS and IFRS) and interpretations (IFRIC) that have not yet entered into force. None of these are expected to have an impact on the Group's future financial reporting.
The measurement of certain assets and liabilities requires Management to estimate how future events will impact on the value of such assets and liabilities. Estimates of significance to the financial reporting are made in connection with determining the impairment of loans and advances, the fair value of unlisted financial instruments, provisions, etc. Estimates are based on assumptions that Management considers appropriate but which are uncertain by their nature.
The most significant estimates that Management makes in applying the Group's accounting policies and the most important uncertainty affecting estimates made when preparing the condensed Interim Report are unchanged from the estimates made in connection with the preparation of the Annual Report at 31 December 2009 and the uncertainties prevailing at that time.
| - | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NOTES - THE GROUP | Spar Nord's Local Banks |
Markets & the Inter Trading, Financial national Division |
Corporate Coordination & 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.
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.
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 | |||||||||
| 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 |
| 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. |
|||
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 | |
| 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 |
| 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 |
|---|---|---|---|---|---|
| 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 |
| 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 |
| 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. |
|||
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.