AI Terminal

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

Spar Nord Bank

Quarterly Report Aug 15, 2007

3385_ir_2007-08-15_4e1429ba-f359-4bfd-bdfb-3ef8a5285a85.pdf

Quarterly Report

Open in Viewer

Opens in native device viewer

To The Copenhagen Stock Exchange

15 August 2007

Interim Report 2007 for Spar Nord Bank

Pre-tax profits up 39% to DKK 465 million and earnings revision upward

  • Annualized 26.7% pre-tax return on equity
  • Net interest income up 10% to DKK 544 million
  • Net income from fees, charges and commissions up 11% to DKK 259 million
  • Costs increased by 10% to DKK 627 million
  • Core earnings before impairment up 10% to DKK 354 million
  • DKK 78m writedowns on loans and advances (net) carried to income
  • Core earnings up 30% to DKK 432 million
  • Satisfactory DKK 33 million earnings from investment portfolios
  • Sustained strong growth in net customer intake
  • Bank lending up 26% and deposits up 13%
  • Business volume up 19% to DKK 71 billion
  • Upward revision of the forecast core earnings for the year from DKK 600-700 million to DKK 700-750 million
  • Totalkredit the offset model selected as from 1 July 2007 (solvency ratio boosted nearly 0.4 percentage points)
  • Moody's rating: C, A1, P-1

Stock Exchange Announcement No. 9, 2007

For further information contact: Lasse Nyby, Chief Executive Officer tel. + 45 9634 4011

Ole Madsen, Communications Manager tel. +45 9634 4021

Spar Nord Bank A/S

Skelagervej 15 P.O. Box 162 DK-9100 Aalborg

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

www.sparnord.dk [email protected]

CVR no. 13 73 75 84

Stock Exchange Announcement No. 9, 2007

15 August 2007

Interim Report 2007

Spar Nord Bank A/S

Skelagervej 15 P.O. Box 162 DK-9100 Aalborg

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

www.sparnord.dk [email protected]

CVR no. 13 73 75 84

CONTENTS

MANAGEMENT'S REVIEW 4
QUARTERLY PERFORMANCE INDICATORS
AND FINANCIAL RATIOS 7
SEMI-ANNUAL PERFORMANCE INDICATORS
AND FINANCIAL RATIOS 8
STATEMENT OF THE SUPERVISORY BOARD AND
EXECUTIVE BOARD ON THE INTERIM REPORT 9
ACCOUNTING POLICIES 10
OVERVIEW OF GROUP COMPANIES 10
INCOME STATEMENT 11
BALANCE SHEET 12
STATEMENT OF CHANGES IN EQUITY 13
SOLVENCY INFORMATION 14
CASH FLOW STATEMENT 15
NOTES 16
NOTES TO THE FINANCIAL STATEMENTS
WITHOUT REFERENCE NUMBERS 22

MANAGEMENT'S REVIEW

In Q1-Q2 2007, the Spar Nord Bank Group recorded pre-tax profits of DKK 465m - up 39% on the same period last year. This profit performance corresponds to a full-year return on the beginning equity (ex-dividend) of 26.7%.

The sustained growth in business volume, and thus a surge in net income from interest and fees, charges and commissions, propelled the advance in profits. Impairment of loans, advances and related items also had a major positive net impact. Finally, earnings from portfolio investments showed strong improvement.

In view of the very satisfactory profit performance for the first half of the year, Management lifts its estimate of core earnings for the year from DKK 600-700 million to DKK 700-750 million.

Core earnings

Core earnings - the Group's earnings deriving from customerrelated transactions - ended at DKK 432m for the first six months, up 30% on the first six months of 2006. The growth is chiefly attributable to the business areas Spar Nord's Local Banks, Corporate Banking and the leasing company Finans Nord A/S.

In the first six months of 2007, net income from interest grew 10%, up from DKK 495 million to DKK 544 million. Net interest income constitutes a largely unchanged share of the core income (55%). Thus, growth in business volume and mounting interest rates more than counterbalanced the sustained narrowing of the interest margin (0.55 percentage points since the same time last year and 0.22 percentage points since 1 January).

Net income from fees, charges and commissions rose 11% to DKK 259 million. Net income from fees, charges and commissions accounted for 26% of the core income for the six-month period. In particular, asset management fees showed strong growth. The sale of structured bonds was one factor contributing to the satisfactory growth. Fees and charges relating to guarantees and loan transaction fees grew at a more moderate pace, while income from securities trading dropped.

Market-value adjustments dipped 4% on the same period last year, down from DKK 79 million to DKK 76 million. Trading, Financial Markets & the International Division reported favourable growth, while on the downside the Bank recorded a decrease in market-value adjustments of investment securities, as opposed to the DKK 16 million gain recorded during the corresponding period last year.

Other operating income ended 18% up on last year, equal to DKK 35 million, attributable primarily to the income recorded by Finans Nord from operational leases.

Profits from investments in associates and group enterprises continued to show strong growth, ending at DKK 53 million at the close of June (first-half 2006: DKK 35 million). The growth derives largely from Spar Nord's shareholding in Nørresundby Bank.

Operating costs and depreciation amounted to DKK 627 million - DKK 59 million, or 10% higher than in the same period the previous year. Two-thirds of the increase in costs stems from mounting payroll costs - one consequence of the Bank's geographic and business expansion. Compared with last year, Spar Nord now has 98 more employees, 92 of whom work for the customer-targeted units.

Since 1 January, the staff has grown by 23 persons (net). Today there are 32 more employees working in the customer-targeted units, while Corporate Coordination & Support and the staff functions have 9 fewer.

As for other operating costs, the sharpest growth was seen in the areas of IT expenses (DKK 14 million), office and administration (DKK 5 million) and marketing (DKK 4 million). A common feature of all three types of costs is that their growth is due to the sharp increase in activity level, as a consequence of the geographical expansion.

Conversely, the cost of premises fell almost DKK 4 million. This occurred because almost all scheduled activities relating to internal and external maintenance have now been completed.

The continued geographical expansion and mounting expenses relating to major sector-based IT projects (including Basel II and MiFID) are expected to push up costs by about 12%

During the first half of 2007, DKK 78 million (net) was carried to income regarding impairment of loans and advances (first-half 2006: DKK 12 million). A contributory factor was the continued favourable business trends and thus the increase in net reversal of individual impairment items (DKK 40 million in the first half of 2007 versus DKK 5 million in the same period last year), as well as amounts retrieved on customer loans previously written off.

Earnings from investment portfolios

Earnings from investment portfolios closed at DKK 33 million in the period under review (2006: DKK 3 million). Compared with last year, market-value adjustments of the Bank's trading portfolio propelled this growth. In addition, Erhvervsinvest K/S contributed DKK 12 million, a positive result deriving from the divestment of shares in a portfolio business.

Combined profits

Accordingly, the pre-tax profits amounted to DKK 465 million versus DKK 335 million in the first half of 2006. This profit performance yields a 26.7% full-year return on the beginning equity.

After calculated tax in the amount of DKK 99 million (the tax for the year calculated at the expected average tax rate for the year) the profits came to DKK 366 million. This makes the net asset value per share DKK 69.

Business volume

The total business volume (deposits, loans & advances and guarantees) has risen by 19% since the first half of 2006, up from DKK 59 billion to DKK 71 billion.

Bank lending rose 26% to DKK 36.2 billion. Retail customers account for DKK 1.4 billion and corporate customers for DKK 6 billion of the DKK 7.4 billion growth. At 30 June, the combined lending of Spar Nord's Local Banks aggregated DKK 23.5 billion, with DKK 17.6 billion lent to customers in North Jutland and DKK 5.9 billion to customers based outside North Jutland. A growing share of the lending by the local banks tends to be channelled to the new business regions outside North Jutland - a development that Management finds satisfactory, as it helps diversify credit exposure.

Bank deposits increased by 13% to DKK 27.0 billion.

Both the growth in lending and in deposits climbed in the first half of 2007.

Customers and shareholders

Since 30 June 2006, Spar Nord has seen a net increase in its customer base of about 12,000 customers. Thus, after 22 months of continued net growth in customer intake the Bank now has a total of about 230,000 customers. This growth momentum, which Management finds highly satisfactory, can be seen both in the established bank regions and especially in the new bank regions established outside North Jutland.

The number of Star Account customers - customers who have signed up for the Bank's loyalty programme - have increased by about 14,000 during the same period to a total of 72,000.

The number of shareholders also continues to rise. Thus, at 30 June 2007 Spar Nord had 104,000 shareholders - a net growth of 12,000 since the same date last year.

Comments on key figures and performance indicators

Solvency ratio

The solvency ratio, for which the Bank has a target of min. 10.0, stood at 11.0 at 30 June 2007 (Q1 2007: 11.1). 9.3 percentage points of this figure are attributable to the Group's core capital. (Q1 2007: 9.4). The core capital ratio, excluding hybrid core capital, amounted to 8.6 (Q1 2007: 8.5).

As concerns the cooperation involving Totalkredit, Spar Nord Bank has chosen to implement the so-called offset model as from 1 July, from which date the previous Totalkredit guarantees lapse. Instead, Totalkredit is granted a right to make an offset against commission payments in the event of any future losses on loans arranged via Spar Nord. The revised contract platform will boost the solvency ratio by about 0.4 percentage points.

Liquidity

Spar Nord's growth in lending exceeded the growth in the Bank's deposits in the first half of 2007 too. Thus, the Bank's long-term internal liquidity target was still exceeded at the end of the first half of 2007.

Subsequently, the Bank has therefore raised a new senior loan of EUR 215 million, which means that the Bank's liquidity target has been met.

Rating

At the beginning of August, Spar Nord was awarded its first rating by Moody's, as follows:

Financial strength rating: C
Long-term deposit rating: A1
Short-term deposit rating: P-1

Spar Nord Bank decided to initiate a rating process with Moody's primarily because the Bank's business growth in recent years has increased the need for additional funding. Thus, Management expects the Moody's rating to result in a more diversified funding base for the Bank in the future, for instance, by the floating of loans on the bond market.

New local banks

During Q2, the highlight of events for the business area, Spar Nord's Local Banks, was the opening of three new local banks outside North Jutland. In January, Spar Nord Slagelse opened for business and in February the turn came to Spar Nord Køge - both of which operate as independent bank areas. In May, Spar Nord Ikast opened as a branch under Spar Nord Herning.

In addition, the decision has been made to open a new local bank in Randers during Q4.

Business areas

Spar Nord's Local Banks

Spar Nord's Local Banks' core earnings grew 31% to DKK 318 million in the first half of 2007. This growth is primarily attributable to the major positive net impact from impairment of loans and advances (DKK 80 million versus DKK 28 million in the same period last year). As was the case for the Group as a whole, Spar Nord's Local Banks recorded a 10% growth in core earnings before depreciation.

The main driver behind the surge in profits was the satisfactory growth in the customer base and business volume, and thus a 10% growth in net interest income and a 15% rise in net income from fees, charges and commissions. Asset management fees stand out in terms of positive growth on the fee side - one reason being the successful launch of several new products.

The local banks outside North Jutland account for a steadily rising share of the business volume and earnings of Spar Nord's Local Banks. At 30 June, 20% (first-half 2006: 16 pct) of the core income derived from local banks outside North Jutland, which also account for 25% (22%) of the total bank lending

Corporate Banking

Corporate Banking, which serves the Bank's largest corporate clients and high net worth individuals regardless of geographical affiliation, reported a surge in core earnings of 71% to DKK 31 million. The growth is attributable to a major positive net impact from impairment of loans and advances and related items. Core earnings before impairment remain unchanged at DKK 35 million.

In order to strengthen the synergies between Corporate Banking and the local banks, the decision has been made to include Corporate Banking in the business area Spar Nord's Local Banks, as of 1 July 2007.

Trading, Financial Markets & the International Division Trading, Financial Markets & the International Division reported an advance in core earnings of 4% to DKK 71 million after a six-month period characterized by a very high activity level. The department for Share Trading and the department for Interest Products and Forex reported a satisfactory profit performance. The latter department recorded major growth in earnings from forex trading as well as from interest and foreign currency swaps.

Finans Nord A/S

Finans Nord A/S recorded core earnings that were up 38% to DKK 51 million. This advance is due primarily to mounting net interest income - DKK 71 million in the first half of 2007 versus DKK 55 million in the same period last year.

During the period under review, financing agreements worth a total of DKK 1.8 billion were concluded, compared to DKK 1.3 billion in the same period last year. Total lending now amounts to DKK 5.5 billion.

The newly established subsidiary in Sweden, SN Finans Nord AB, continues to report satisfactory growth, with new sales amounting to SEK 173 million.

Year 2007 forecast follow-up

Compared with the forecasts in the Annual Report, earnings and costs ended at a higher level. Thus, the higher-than-expected activity level resulted in a 10% growth in both core earnings and costs. At the same time, the favourable business trends resulted in a major positive net impact from impairment of loans and advances that exceeded expectations.

The Bank expects the favourable business trends and the high activity level to continue in the second half of the year. Viewed against the development in the first half of the year, this expectation leads Management to lift its forecast for the full-year core earnings from DKK 600-700 million to DKK 700-750 million.

QUARTERLY PERFORMANCE INDICATORS AND FINANCIAL RATIOS

DKK million 1st half
2007
1st half
2006
Change
in %
Q2
2006
Q3
2006
Q4
2006
Q1
2007
Q2 2007 Year
2006
INCOME STATEMENT
Net interest income 544.1 495.0 9.9 250.5 259.0 256.7 272.1 272.0 1,010.7
Net income from fees, charges and comm. 258.6 232.9 11.0 100.9 107.0 130.4 130.3 128.3 470.3
Dividends on shares, etc. 13.7 17.0 -19.4 14.0 0.1 0.0 0.1 13.6 17.1
Market-value adjustments 75.9 79.4 -4.4 20.7 40.0 72.1 53.3 22.6 191.5
Other operating income 35.3 29.9 18.1 14.3 13.2 18.3 17.0 18.3 61.4
Results of equity investments
in associates and group enterprises 53.0 35.1 51.0 12.1 31.6 17.3 32.9 20.1 84.0
Core income
Operating costs, deprec. and amortization
980.6
626.9
889.3
568.4
10.3
10.3
412.5
283.1
450.9
285.1
494.8
308.3
505.7
309.7
474.9
317.2
1,835.0
1,161.8
Core earnings before impairment 353.7 320.9 10.2 129.4 165.8 186.5 196.0 157.7 673.2
Impairment of loans and advances, etc. -78.1 -11.5 -4.4 -19.8 -141.2 -34.9 -43.2 -172.5
Core earnings 431.8 332.4 29.9 133.8 185.6 327.7 230.9 200.9 845.7
Earnings from investment portfolios 33.3 2.8 1,089.3 -7.1 14.3 18.1 11.4 21.9 35.2
Totalkredit (sale of shares) 0.0 0.0 0.0 152.3 0.0 0.0 0.0 152.3
Profit before tax 465.1 335.2 38.8 126.7 352.2 345.8 242.3 222.8 1,033.2
Tax 99.3 82.7 20.1 31.4 45.2 76.7 58.2 41.1 204.6
Profit after tax 365.8 252.5 44.9 95.3 307.0 269.1 184.1 181.7 828.6
BALANCE SHEET
Balance sheet total 57,590 50,064 15.0 50,064 54,021 58,565 56,494 57,590 58,565
Loans and advances 36,206 28,911 25.2 28,911 32,020 34,318 35,558 36,206 34,318
- bank loans and advances 36,206 28,813 25.7 28,813 29,566 32,409 35,558 36,206 32,409
- reverse transactions 0 98 -100.0 98 2,454 1,909 0 0 1,909
Deposits 27,047 23,879 13.3 23,879 26,782 26,259 25,698 27,047 26,259
- bank deposits
- repo transactions
27,047
0
23,879
0
13.3 23,879
0
24,433
2,349
25,722
537
25,698
0
27,047
0
25,722
537
Shareholders' equity 3,849 3,116 23.5 3,116 3,389 3,649 3,846 3,849 3,649
Guarantees, etc.
Risk-weighted assets
7,475
41,845
6,517
34,939
14.7
19.8
6,517
34,939
6,361
35,495
7,017
38,289
6,863
40,694
7,475
41,845
7,017
38,289
Core capital, (incl. hybrid
core capital) after deductions 3,911 3,109 25.8 3,109 3,085 3,727 3,813 3,911 3,727
Business volume 70,728 59,307 19.3 59,307 65,163 67,594 68,119 70,728 67,594
FINANCIAL RATIOS
Return on equity before tax, % 12.4 10.9 4.1 11.0 10.3 6.5 5.9 30.9
Cost share of core income 0.64 0.64 0.69 0.63 0.62 0.61 0.67 0.63
Cost share of core income
- incl. impairment of loans and adv., etc. 0.56 0.63 0.68 0.59 0.34 0.54 0.58 0.54
Income/cost ratio, DKK 1.56 1.56 1.46 1.58 1.60 1.63 1.50 1.58
Loans and adv. rel. to deposits, % 135.6 123.9 123.9 121.9 132.6 140.2 135.6 132.6
Loans and adv. rel. to shareholders' equity 9.4 9.3 9.3 9.4 9.4 9.2 9.4 9.4
Increase in loans and adv. for the period, % 5.5 6.6 4.7 10.8 7.2 3.6 1.8 26.5
Impairment for the period, % -0.18 -0.03 -0.01 -0.05 -0.34 -0.08 -0.10 -0.41
Accumulated impairment, % 1.1 1.9 1.9 1.7 1.3 1.1 1.1 1.3
Solvency ratio 11.0 10.4 10.4 9.7 10.8 11.1 11.0 10.8
Core capital ratio, incl. hybrid capital 9.3 8.9 8.9 8.7 9.7 9.4 9.3 9.7
Coverage relative to statutory cash ratio
requirement, %
53.3 57.6 57.6 27.9 2.2 53.9 53.3 2.2
Total of major commitments, % 113.0 90.0 90.0 87.5 80.9 101.3 113.0 80.9
Interest-rate risk, % 1.1 2.6 2.6 2.3 1.0 0.8 1.1 1.0
Foreign-exchange position, % 6.0 6.0 6.0 7.9 6.7 8.5 6.0 6.7
Foreign-exchange risk, % 0.1 0.3 0.3 0.1 0.1 0.1 0.1 0.1
No. of employees (end of period, full-time) 1,336 1,238 1,238 1,278 1,313 1,314 1,336 1,313
Number of branches 80 73 73 75 77 77 80 77
SPAR NORD BANK SHARES
DKK per share of DKK 10
Share price, end of period 133.5 130.0 130.0 128.0 136.5 138.5 133.5 137.0
Book value 69 56 56 61 65 69 69 65
Earnings after tax 6.4 4.4 1.7 5.4 4.7 3.2 3.2 14.5
Dividend - - - - - - - 3
Price/earnings - - - - - - - 9

SEMI-ANNUAL PERFORMANCE INDICATORS AND FINANCIAL RATIOS

DKK million 1st half
2007
1st half
2006
Change
in %
1st half
2003
1st half
2004
1st half
2005
1st half
2006
1st half
2007
Year
2006
INCOME STATEMENT
Interest income 1,308.5 910.6 43.7 776.5 661.2 722.9 910.6 1,308.5 2,025.2
Interest expenses 764.3 405.8 88.3 328.1 211.1 273.7 405.8 764.3 1,001.7
Net interest income 544.2 504.8 7.8 448.4 450.1 449.2 504.8 544.2 1,023.5
Dividends on shares, etc. 15.7 20.0 -21.5 28.4 17.3 13.0 20.0 15.7 20.5
Fees, charges and commissions received 294.9 267.0 10.4 179.9 173.1 212.7 267.0 294.9 536.9
Fees, charges and commissions paid 36.2 34.0 6.5 29.4 22.7 42.2 34.0 36.2 66.6
Net income from interest, fees, charges and
commissions 818.6 757.8 8.0 627.3 617.8 632.7 757.8 818.6 1,514.3
Market-value adjustments 96.4 60.6 59.1 93.4 58.0 153.4 60.6 96.4 331.2
Other operating income 35.5 44.3 -19.9 12.5 17.4 37.3 44.3 35.5 81.8
Staff costs and administrative expenses 593.1 535.7 10.7 416.9 414.2 457.6 535.7 593.1 1,101.5
Depreciation, amortization and impairment
of intangible assets and property, plant and
equipment 36.4 36.6 -0.5 25.5 32.5 30.3 36.6 36.4 68.7
Other operating expenses 0.7 0.8 -12.5 4.2 3.1 1.4 0.8 0.7 0.0
Impairment of loans, advances and
receivables, etc.
-80.1 -11.5 596.5 120.7 94.9 23.6 -11.5 -80.1 -169.1
Results of equity investments in
associates and group enterprises 64.7 34.1 89.7 -15.2 24.3 13.7 34.1 64.7 107.0
Profit before tax 465.1 335.2 38.8 150.7 172.8 324.2 335.2 465.1 1,033.2
Tax 99.3 82.7 20.1 47.7 43.6 80.2 82.7 99.3 204.6
Result after tax 365.8 252.5 44.9 103.0 129.2 244.0 252.5 365.8 828.6
BALANCE SHEET 57,590 50,064 15.0 34,332 34,598 42,385 50,064 57,590 58,565
Balance sheet total
Loans and advances
36,206
36,206
28,911
28,813
25.2
25.7
17,441
17,242
18,162
17,878
24,826
24,498
28,911
28,813
36,206
36,206
34,318
32,409
- bank loans and advances 0 98 -100.0 199 284 328 98 0 1,909
- reverse transactions 27,047 23,879 13.3 17,319 18,568 22,063 23,879 27,047 26,259
Deposits 27,047 23,879 13.3 17,319 18,568 22,063 23,879 27,047 25,722
- bank deposits 0 0 0.0 0 0 0 0 0 537
- repo transactions
Shareholders' equity
3,849 3,116 23.5 2,031 2,214 2,435 3,116
0
3,849 3,649
Guarantees, etc. 7,475 6,517 14.7 3,568 4,169 6,215 6,517 7,475 7,017
Risk-weighted assets 41,845 34,939 19.8 22,505 24,145 29,731 34,939 41,845 38,289
Core capital, (incl. hybrid
core capital) after deductions 3,911 3,109 25.8 1,764 2,013 2,465 3,109 3,911 3,727
Business volume 70,728 59,307 19.3 38,328 40,899 53,104 59,307 70,728 67,594
FINANCIAL RATIOS
Return on equity before tax, %
Return on equity after tax, %
12.4
9.8
10.9
8.2
7.6
5.2
7.9
5.9
13.5
10.2
10.9
8.2
12.4
9.8
30.9
24.8
Income/cost ratio, DKK 1.85 1.60 1.27 1.32 1.64 1.60 1.85 2.03
Loans and adv. rel. to deposits, % 135.6 123.9 104.5 101.6 115.6 123.9 135.6 132.6
Loans and adv. rel. to shareholders' equity 9.4 9.3 8.6 8.2 10.2 9.3 9.4 9.4
Increase in loans and adv. for the period, %
Impairment for the period, %
5.5
-0.2
6.6
0.0
3.5
0.6
2.1
0.4
29.9
0.1
6.6
0.0
5.5
-0.2
26.5
-0.4
Accumulated impairment, % 1.1 1.9 3.1 3.0 2.2 1.9 1.1 1.3
Solvency ratio
Core capital ratio, incl. hybrid capital
11.0
9.3
10.4
8.9
10.4
7.8
9.6
8.4
9.7
8.3
10.4
8.9
11.0
9.3
10.8
9.7
Coverage relative to statutory cash ratio
requirement, % 53.3 57.6 145.8 122.5 77.0 57.6 53.3 2.2
Total of major commitments, % 113.0 90.0 55.7 49.2 100.3 90.0 113.0 80.9
Interest-rate risk, % 1.1 2.6 5.7 3.8 4.0 2.6 1.1 1.0
Foreign-exchange position, % 6.0 6.0 6.7 16.3 11.7 6.0 6.0 6.7
Foreign-exchange risk, % 0.1 0.3 0.1 0.1 0.1 0.3 0.1 0.1
SHARE-RELATED FINANCIAL RATIOS
DKK per share of DKK 10
Earnings per share 6.4 4.4 2.0 2.5 4.7 4.4 6.4 14.5
Share price, end of period 133.5 130.0 42.0 53.5 87.4 130.0 133.5 137.0
Book value, incl. profit for the period per share 69.2 55.5 39.1 42.9 47.0 55.5 69.2 65.4
Dividend per share - - - - - - - 3.0
Share price/earnings per share 20.8 29.4 21.2 21.5 18.6 29.4 20.8 9.4
Share price/book value per share 1.9 2.3 1.1 1.2 1.9 2.3 1.9 2.1
Average no. of shares (mill.) 55.7 52.0 48.9 51.7 51.8 52.0 55.7 56.0

In 2005, the Group changed its accounting policies in connection with the transition to IFRS.

The performance indicators and financial ratios for 2003 have not been restated, and only partially restated for 2004.

STATEMENT OF THE SUPERVISORY BOARD AND EXECUTIVE BOARD ON THE INTERIM REPORT

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 2007.

The Interim Report is presented in accordance with IAS 34, Interim Financial Reporting, and in accordance with additional Danish disclosure requirements for interim reports prepared by listed financial companies.

We consider the accounting policies applied to be appropriate, and in our opinion the Interim Report gives a true and fair view of the Group's assets, liabilities and financial position at 30 June 2007 and of the results of the Group's operations and cash flows for the period from 1 January to 30 June 2007.

Aalborg, 15 August 2007

EXECUTIVE BOARD

Lasse Nyby

Chief Executive Officer

John Lundsgaard Managing Director

Lars Møller Managing Director

SUPERVISORY BOARD

Torben Fristrup Chairman

Erling Kjær Deputy Chairman

Niels Kristian Kirketerp

Per Søndergaard Pedersen

Jan Høholt Jensen Elected by the employees

Per Nikolaj Bukh

Carsten Normann

Trine Bruun Haals Elected by the employees

Ole Skov

Elected by the employees

ACCOUNTING POLICIES

The Interim Report has been prepared in accordance with IAS 34, Interim Financial Reporting, and in accordance with additional Danish disclosure requirements for interim reports prepared by listed financial companies.

The accounting policies have been consistently applied with those adopted in the 2006 Annual Report. The 2006 Annual Report contains the complete wording of the accounting policies applied.

The Interim Report has not been subject to a review or audit.

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 consider appropriate but which are uncertain by their nature.

OVERVIEW OF GROUP COMPANIES

Share capital
End of period*)
DKK million
Shareholders'
equity
End of period*)
DKK million
Results*)
DKK million
Interest
30.06.07
%
Interest
30.06.06
%
Consolidated subsidiaries
Erhvervsinvest Nord A/S, Aalborg 30 124 13 100 100
Finans Nord A/S, Aalborg 10 256 53 100 100
SN Finans Nord AB, Sweden 19 18 -1 100 0
Finans Nord Cross Border A/S, Aalborg 1 1 0 100 0
Sparekassen Nordjyllands
Investeringsselskab af 10.10.91 A/S 12 13 0 100 100
(Subsidiary of Erhvervsinvest Nord A/S, Aalborg)
Non-consolidated subsidiaries
Beluni Inc., USA (1) 0 0 0 100 100
(1)The company is in liquidation

*) According to the most recent Annual Report

INCOME STATEMENT

Note DKK '000 1st half
2007
1st half
2006
2nd quarter
2007
2nd quarter
2006
Year
2006
2 Interest income 1,308,515 910,583 675,632 474,646 2,025,172
3 Interest expenses 764,269 405,782 404,844 220,707 1,001,654
Net interest income 544,246 504,801 270,788 253,939 1,023,518
Dividends on shares, etc. 15,725 19,999 15,359 16,537 20,517
4+6 Fees, charges and commissions received 294,851 266,956 152,324 119,983 536,929
5+6 Fees, charges and commissions paid 36,234 34,038 24,015 19,092 66,608
Net income from interest, fees, charges and commissions 818,588 757,718 414,456 371,367 1,514,356
7 Market-value adjustments 96,367 60,579 31,575 -2,679 331,177
Other operating income 35,526 44,327 18,659 28,709 81,844
8 Staff costs and administrative expenses 593,057 535,679 300,924 267,030 1,101,502
Depreciation, amortization and impairment of intangible
assets and property, plant and equipment
36,365
36,611
18,822 18,981 68,731
Other operating expenses 710 765 -691 302 89
10 Impairment of loans, advances and receivables, etc. -80,096 -11,489 -45,203 -4,380 -169,080
Results of equity investments in associates and group enterprises 64,656 34,106 31,916 11,151 107,044
Profit before tax 465,101 335,164 222,754 126,615 1,033,179
Tax 99,324 82,682 41,117 31,352 204,626
Profit 365,777 252,482 181,637 95,263 828,553
EARNINGS PER SHARE
Earnings per share
Diluted earnings per share
6.6
6.5
4.5
4.5
3.2
3.2
1.7
1.7
14.8
14.5

BALANCE SHEET

Note DKK '000 1st half
2007
1st half
2006
Year
2006
ASSETS
Cash balances and demand deposits with central banks 448,556 1,356,331 407,585
9 Receivables from credit institutions and central banks 6,304,629 4,273,428 8,127,351
Loans, advances and other receivables at amortized cost 36,206,394 28,911,450 34,318,191
Bonds at fair value 6,871,093 8,547,715 8,420,827
Shares, etc. 634,015 671,631 632,467
Equity investments in associates, etc. 807,966 624,194 738,587
Assets linked to pooled schemes 3,792,031 3,080,580 3,556,032
Intangible assets 51,002 44,776 52,152
Investment properties 15,376 6,753 14,173
Corporate properties 447,238
462,614
369,366
376,119
424,668
438,841
Land and buildings, total
Other property, plant and equipment
201,314 166,214 192,294
Temporary assets 15,046 17,995 12,446
Other assets 1,744,341 1,940,862 1,616,297
Prepayments 50,637 52,216 52,216
Total assets 57,589,638 50,063,511 58,565,286
SHAREHOLDERS' EQUITY AND LIABILITIES
LIABILITIES OTHER THAN PROVISIONS
Payables to credit institutions and central banks 21,813,121 17,778,935 23,539,086
Deposits and other payables 23,255,366 20,798,883 22,702,789
Deposits in pooled schemes 3,792,031 3,080,580 3,556,032
Other non-derivative financial liabilities at fair value 413,584 263,793 1,089,524
Current tax liabilities 146,882 98,677 53,078
Temporary liabilities 5,162
2,338,319
5,271
3,108,533
5,217
2,187,659
Other liabilities
Deferred income
121,917 98,003 108,121
Total liabilities other than provisions 51,886,382 45,232,675 53,241,506
PROVISIONS
Provisions for pensions and related liabilities 3,516 3,673 3,516
Provisions for deferred tax 152,326 111,386 165,530
Provisions for losses on guarantees 5,539 20,279 26,811
Other provisions 30,399 20,470 21,161
Total provisions 191,780 155,808 217,018
11 SUBORDINATED DEBT
Subordinated debt 1,662,950 1,559,003 1,458,147
SHAREHOLDERS' EQUITY
Share capital 570,688 570,688 570,688
Revaluation reserves 37,393 44,993 37,393
Accumulated exchange adjustments of foreign entities -177 0 0
Accumulated changes in value, total 37,216 44,993 37,393
Statutory reserves 341,244 251,973 285,275
Other reserves, total 341,244 251,973 285,275
Retained earnings or loss 2,899,378 2,248,371 2,755,259
Total shareholders' equity 3,848,526 3,116,025 3,648,615
Total shareholders' equity and liabilities 57,589,638 50,063,511 58,565,286
OFF-BALANCE-SHEET ITEMS
12 Guarantees, etc. 7,474,739 6,517,195 7,016,713
Other commitments 0 31,000 0
Total off-balance-sheet items 7,474,739 6,548,195 7,016,713

STATEMENT OF CHANGES IN EQUITY

DKK '000 Share
capital
Revaluation
reserve
Foreign-curr.
translation
reserve
Statutory
reserve
Proposed
dividend
Retained
earnings
Total
SHAREHOLDERS' EQUITY 30.06.2007
Shareholders' equity 01.01.2007 570,688 37,393 0 285,275 171,206 2,584,053 3,648,615
Translation of foreign entity 0 0 -177 0 0 177 0
Other capital movements in ass. and group enterprises 0 0 0 7,151 0 6,170 13,321
Share-based remuneration 0 0 0 0 0 16,442 16,442
Net gains/losses recognized directly in shareholders' equity 0 0 -177 7,151 0 22,789 29,763
Profit for the year 0 0 0 73,431 0 292,346 365,777
Total income for the period 0 0 -177 80,582 0 315,135 395,540
Dividend to shareholders 0 0 0 0 -171,206 0 -171,206
Dividend received 0 0 0 -24,613 0 24,613 0
Dividend received, treasury shares 0 0 0 0 0 3,998 3,998
Purchase and sale of treasury shares 0 0 0 0 0 -34,490 -34,490
Tax, treasury shares 0 0 0 0 0 6,069 6,069
Other movements, total 0 0 0 -24,613 -171,206 190 -195,629
Shareholders' equity, the Group, end of period 570,688 37,393 -177 341,244 0 2,899,378 3,848,526
SHAREHOLDERS' EQUITY 30.06.2006
Shareholders' equity 01.01.2006 570,688 44,993 0 222,269 171,206 2,029,787 3,038,943
Other capital movements in ass. and group enterprises 0 0 0 8,465 0 -99 8,366
Share-based remuneration 0 0 0 0 0 9,379 9,379
Net gains/losses recognized directly in shareholders' equity 0 0 0 8,465 0 9,280 17,745
Profit for the year 0 0 0 35,060 0 217,422 252,482
Total income for the period 0 0 0 43,525 0 226,702 270,227
Dividend to shareholders 0 0 0 0 -171,206 0 -171,206
Dividend received 0 0 0 -13,821 0 13,821 0
Dividend received, treasury shares 0 0 0 0 0 2,320 2,320
Purchase and sale of treasury shares 0 0 0 0 0 -28,715 -28,715
Tax, treasury shares 0 0 0 0 0 5,457 5,457
Capital increase, issue expenses 0 0 0 0 0 -1,001 -1,001
Other movements, total 0 0 0 -13,821 -171,206 -8,118 -193,145
Shareholders' equity, the Group, end of period 570,688 44,993 0 251,973 0 2,248,371 3,116,025

The share capital consists of 57,068,810 shares in the denomination of DKK 10.

SOLVENCY INFORMATION

DKK '000 1st half
2007
1st half
2006
Year
2006
Capital base and solvency ratio
Shareholders' equity 3,848,526 2,863,539 3,648,615
Proposed dividend 0 0 171,206
Intangible assets in the Bank Group 51,002 44,776 52,152
Other 211,173 44,993 37,393
Core capital after deductions 3,586,351 2,773,770 3,387,864
Hybrid core capital 324,770 335,114 338,939
Core capital (incl. hybrid core capital) after deductions 3,911,121 3,108,884 3,726,803
Subordinated debt (excl. hybrid core capital) 1,338,180 1,223,889 1,119,208
Revaluation, properties 37,216 44,993 37,393
Other deductions 681,591 738,790 730,520
Capital base after deductions 4,604,927 3,638,976 4,152,884
Risk-weighted items 41,845,400 34,939,353 38,288,898
Core capital ratio 8.6 7.9 8.8
Core capital ratio (incl. hybrid core capital) 9.3 8.9 9.7
Solvency ratio 11.0 10.4 10.8

As from 1 January 2007, the determination of solvency ratio includes the profit for the period.

CASH FLOW STATEMENT

DKK '000 1st half
2007
1st half
2006
Year
2006
CASH GENERATED FROM OPERATIONS
Profit before tax 465,101 335,163 1,033,179
Depreciation, amortization and impairment of property, plant and equipment and intangible assets 36,366 28,013 68,731
Gains and losses on the sale of property, plant and equipment and intangible assets -197 -1,482 0
Adjustment of impairment of loans and advances, etc. -373,847 -124,381 -161,910
Provisions for liabilities -23,074 -6,684 60,589
Results of equity investments -64,656 -34,123 -107,044
Expensed for share-based remuneration 16,442 9,379 17,995
Corporate income tax paid -10,458 -9,317 -125,672
Cash generated from operations, total 45,677 196,568 785,868
Movement in credit institutions and central banks, net -3,055,005 229,500 6,545,119
Movement in loans and advances -1,514,354 -1,653,424 -7,022,637
Movement in bond portfolio 1,549,734 -711,961 -585,073
Movement in equity portfolio -1,547 9,572 48,737
Movement in other assets and other liabilities, net -629,162 683,968 879,587
Movement in deposits 552,576 1,400,357 3,304,263
Total working capital -3,097,758 -41,988 3,169,996
Cash generated from operations, total -3,052,081 154,580 3,955,864
CASH GENERATED FROM INVESTMENTS
Net investment in associates and group enterprises -16,016 24,077 -27,798
Net investment in intangible assets -76 -1,023 -9,578
Net investment in property, plant and equipment -70,335 -34,934 -164,556
Net investment in treasury shares -34,491 -28,715 -80,529
Dividend from group enterprises and associates 24,613 13,821 15,859
Cash generated from investments, total -96,305 -26,774 -266,602
CASH GENERATED FROM FINANCING
Subordinated debt 204,803 -133,769 -234,625
Capital increase/issue expenses 0 -1,001 -957
Dividend to shareholders, excluding dividend on treasury shares -167,208 -168,886 -168,886
Cash generated from financing, total 37,595 -303,656 -404,468
Movements in cash and cash equivalents for the year -3,110,791 -175,850 3,284,794
Cash and cash equivalents, beginning of year 7,256,219 3,971,425 3,971,425
Movements in cash and cash equivalents for the year -3,110,791 -175,850 3,284,794
Cash and cash equivalents, end of period 4,145,428 3,795,575 7,256,219
Cash and cash equivalents, end of period
Cash and cash equivalents and demand deposits with central banks 957,642 1,798,912 843,913
Receivables from credit institutions and central banks with less than 3 mths to maturity 3,187,786 1,996,663 6,412,306
Total 4,145,428 3,795,575 7,256,219
DKK million Spar Nord's
Local Banks
Corporate
Banking
Trading, Fin.
Markets & the
Int. Division
Finans
Nord A/S
Corporate
Coordination
& Support
Staff functions
and
unallocated
Earnings from
investment
portfolios, etc.*
Eliminations Total
1 Business segments - 1st half 2007
INCOME STATEMENT
Interest income 645.9 75.3 389.7 151.2 -0.7 125.1 3.3 -81.3 1,308.5
Interest expenses 224.9 42.3 341.0 80.4 0.0 153.8 3.2 -81.3 764.3
Net interest income 421.0 33.0 48.7 70.8 -0.7 -28.7 0.1 0.0 544.2
Net income from fees, charges and comm. 234.1 14.0 7.6 1.0 9.1 -7.2 0.1 0.0 258.7
Dividends on shares, etc. 0.0 0.0 1.2 0.0 0.0 12.5 2.0 0.0 15.7
Market-value adjustments 40.5 5.2 33.8 -0.1 2.2 -5.7 20.5 0.0 96.4
Other operating income 16.9 0.1 3.7 25.6 -11.7 4.8 0.2 -4.1 35.5
Results of equity investments
in associates and group enterprises -2.2 0.0 0.0 0.0 0.0 55.2 11.7 0.0 64.7
Total income 710.3 52.3 95.0 97.3 -1.1 30.9 34.6 -4.1 1,015.2
Operating costs 473.1 17.7 23.9 47.2 -3.1 72.2 3.3 -4.1 630.2
Profit before imp. of loans and adv., etc. 237.2 34.6 71.1 50.1 2.0 -41.3 31.3 0.0 385.0
Impairment of loans and advances, etc. -80.3 3.5 0.0 -1.3 0.0 0.0 -2.0 0.0 -80.1
Profit before tax 317.5 31.1 71.1 51.4 2.0 -41.3 33.3 0.0 465.1
BALANCE SHEET
Assets
Loans, advances and other receivables
at amortized cost 23,506.5 3,797.2 9,502.2 5,513.9 0.2 -1,543.2 37.7 -4,608.1 36,206.4
Other assets 4,169.9 49.9 10,149.0 172.4 311.4 4.492.6 2,148.1 -110.0 21,383.3
Total assets 57,589.7
Shareholders' equity and liabilities
Deposits and other payables 18,360.0 2,840.5 2,608.3 216.0 110.4 -835.6 0.8 -45.0 23,255.4
Shareholders' equity (allocated capital) 2,077.9 272.2 382.4 429.4 8.6 539.6 138.4 0.0 3,848.5
Miscellaneous liabilities 3,673.5 52.6 15,306.9 5,137.3 211.5 10,777.1 0.0 -4,673.1 30,485.8
Total shareholders' equity and liabilities 57,589.7
FINANCIAL RATIOS
Return on equity, full-year, % **) 31.8 22.5 39.6 27.1 - - - -
Costs as a percentage of income 0.67 0.34 0.25 0.49 - - - -
Risk-weighted items, end of period 25,974.3 3,402.2 4,779.4 5,048.3 107.5 803.7 1,730.1 0.0 41,845.4
Number of employees (end of period,
full-time) 847 31 67 81 214 96 0 0 1,336

* Earnings from investment portfolios, etc. consist of earnings from investment portfolios, Erhvervsinvest Nord A/S and Erhvervsinvest K/S.

** The full-year rate of return on equity has been calculated on allocated capital (8 %) based on average risk-weighted items.

Corporate Banking was combined with Spar Nords Local Banks at 1 July 2007

DKK million Spar Nord's
Local Banks
Corporate
Banking
Trading, Fin.
Markets & the
Int. Division
Finans
Nord A/S
Corporate
Coordination
& Support
Staff functions
and
unallocated
Earnings from
investment
portfolios, etc.*
Eliminations Total
1 Business segments - 1st half 2006
INCOME STATEMENT
Interest income 495.5 63.2 247.5 102.1 4.0 37.2 8.6 -47.5 910.6
Interest expenses 113.3 31.5 190.7 46.8 2.0 70.2 -1.2 -47.5 405.8
Net interest income 382.2 31.7 56.8 55.3 2.0 -33.0 9.8 0.0 504.8
Net income from fees, charges and comm. 203.7 15.2 12.5 -1.5 10.9 -7.9 0.1 0.0 233.0
Dividends on shares, etc. 0.0 0.0 1.7 0.0 0.0 15.3 3.0 0.0 20.0
Market-value adjustments 33.7 3.9 15.0 0.2 1.8 24.8 -18.8 0.0 60.6
Other operating income 19.7 0.1 3.3 19.8 -11.0 1.5 14.4 -3.5 44.3
Results of equity investments
in associates and group enterprises 6.1 0.1 0.0 0.0 0.0 28.9 -1.0 0.0 34.1
Total income 645.4 51.0 89.3 73.8 3.7 29.6 7.5 -3.5 896.8
Operating costs 430.5 16.5 20.9 37.1 2.3 64.6 4.7 -3.5 573.1
Profit before imp. of loans and adv., etc. 214.9 34.5 68.4 36.7 1.4 -35.0 2.8 0.0 323.7
Impairment of loans and advances, etc. -27.5 16.5 0.0 -0.5 0.0 0.0 0.0 0.0 -11.5
Profit before tax 242.4 18.0 68.4 37.2 1.4 -35.0 2.8 0.0 335.2
BALANCE SHEET
Assets
at amortized cost
Other assets
Total assets
Loans, advances and other receivables 19,504.7
3,401.1
3,474.3
42.7
8,308.6
10,646.1
4,216.1
197.7
151.8
162.9
-3,231.5
4,253.4
55.7
2,559.6
-3,568.3
-111.4
28,911.4
21,152.1
50,063.5
Shareholders' equity and liabilities
Deposits and other payables 16,283.5 1,829.6 4,717.9 0.0 198.8 -2,173.6 0.0 -57.3 20,798.9
Shareholders' equity (allocated capital) 1,769.5 244.5 349.6 292.4 30.2 327.7 102.1 0.0 3,116.0
Miscellaneous liabilities Total shareholders' equity and liabilities 2,968.0 49.3 9,221.4 4,184.3 323.3 13,024.7 0.0 -3,622.4 26,148.6
50,063.5
FINANCIAL RATIOS
Return on equity, full-year, % **) 29.2 15.3 41.1 27.2 - - - -
Costs as a percentage of income 0.67 0.32 0.23 0.50 - - - -
Risk-weighted items, end of period 22,083.4 3,038.6 4,369.5 3,423.1 377.5 371.4 1,276.0 0.0 34,939.4
Number of employees (end of period,
full-time) 777 28 64 65 213 91 0 0 1,238

* Earnings from investment portfolios, etc. consist of earnings from investment portfolios, Erhvervsinvest Nord A/S and Erhvervsinvest K/S

** The full-year rate of return on equity has been calculated on allocated capital (8 %) based on average risk-weighted items. Impairment losses on loans and advances, etc. have been reclassified.

Note DKK '000 1st half
2007
1st half
2006
Year
2006
2 Interest income
Receivables from credit institutions and central banks 97,632 57,888 146,120
Loans, advances and other receivables 1,009,211 691,472 1,517,226
Bonds 150,069 147,675 309,619
Foreign-exchange contracts 41,927 18,138 50,763
Interest-rate contracts 8,399 -4,622 1,338
Share contracts 118 23 35
Derivative instruments, total 50,444 13,539 52,136
Other interest income 1,159 9 71
Total interest income 1,308,515 910,583 2,025,172
Of which, income from genuine purchase and
resale transactions booked under
Receivables from credit institutions and central banks 12,585 6,939 23,777
Loans and advances 3,665 491 20,070
3 Interest expenses
Credit institutions and central banks 402,185 190,576 491,508
Deposits and other payables 320,307 170,062 428,904
Subordinated debt 41,372 43,454 79,123
Other interest expenses 405 1,690 2,119
Total interest expenses 764,269 405,782 1,001,654
Of which, interest expenses from genuine sales and
repo transactions booked under
Payables to credit institutions and central banks 28,886 18,274 40,681
Deposits and other payables 892 42 17,574
4 Fees, charges and commissions received
Securities trading and custody accounts 88,430 90,024 166,009
Asset management 100,954 77,241 171,293
Payment services 23,203 21,712 43,705
Loan transaction fees 43,247 41,532 89,329
- Of which, mortgage credit institutions 27,644 25,100 51,732
Guarantee commissions 14,928 15,299 30,186
Other fees, charges and commissions 24,089 21,148 36,407
Total fees, charges and commissions received 294,851 266,956 536,929
5 Fees, charges and commissions paid
Securities trading and custody accounts 21,830 16,022 35,617
Asset management 11,654 8,495 13,153
Payment services 0 0 0
Loan transaction fees 0 0 0
Guarantee commissions 354 3,489 5,296
Other fees, charges and commissions 2,396 6,032 12,542
Total fees, charges and commissions paid 36,234 34,038 66,608
6 Net fees, charges and commissions received
Securities trading and custody accounts 66,600 74,002 130,392
Asset management 89,300 68,746 158,140
Payment services 23,203 21,712 43,705
Loan transaction fees 43,247 41,532 89,329
- Of which, mortgage credit institutions 27,644 25,100 51,732
Guarantee commissions 14,574 11,810 24,890
Other fees, charges and commissions 21,693 15,116 23,865
Net fees, charges and commissions received, total 258,617 232,918 470,321
Note DKK '000 1st half
2007
1st half
2006
Year
2006
7 Market-value adjustments
Other loans, advances and receivables at fair value -42,606 -9,981 -10,370
Bonds -74,456 -181,804 -96,511
Shares, etc. 22,225 37,606 201,744
Foreign exchange -18,375 6,242 32,034
Foreign exchange, interest, share, commodity and other
contracts and derivative instruments 195,694 174,131 171,112
Assets linked to pooled schemes 63,492 -2,575 240,820
Deposits in pooled schemes -63,492 2,575 -240,820
Other assets 2 23 36
Miscellaneous commitments 13,883 34,362 33,132
Total market-value adjustments 96,367 60,579 331,177
8 Staff costs and administrative expenses
Staff costs 371,607 331,379 689,213
Administrative expenses 221,450 204,300 412,289
Total 593,057 535,679 1,101,502
Staff costs
Salaries 316,158 280,399 585,618
Pensions 33,613 30,534 63,323
Social security costs and payroll tax, etc. 21,836 20,446 40,272
Total 371,607 331,379 689,213
Of which, salaries and remuneration of the Supervisory and Executive Boards
Executive Board 6,861 5,753 9,865
Supervisory Board 990 995 2,043
Salaries and remuneration of Supervisory Board and Executive Board, total 7,851 6,748 11,908
The Executive Board's remuneration is composed of three elements
Base salary 3,569 3,660 7,145
Bonus 1,650 1,350 1,350
Management incentive scheme 1,642 743 1,370
Number of employees (average no. of full-time employees) 1,336 1,238 1,313
Termination rules:
The members of the Executive Board have a term of notice of 12 months and
will receive a 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. Reference is made to the Group's 2006
Annual Report for a more detailed description.
Other administrative expenses:
IT expenses 87,237 72,894 152,340
Marketing costs 40,737 36,837 68,622
Cost of premises 25,322 27,560 62,501
Telephone and postage 14,657 13,500 27,705
Other office expenses 6,996 6,686 12,802
Other administrative expenses 46,501 46,823 88,319
Total 221,450 204,300 412,289
9 Receivables from credit institutions and central banks
Receivables from central banks, subject to notice 1,973,369 1,398,660 1,698,543
Receivables from credit institutions 4,331,260 2,874,768 6,428,808
Receivables from credit institutions and central banks, total 6,304,629 4,273,428 8,127,351
Note DKK '000 1st half
2007
1st half
2006
Year
2006
10 Impairment of loans and advances and provisions for guarantees
Individual impairment of loans and advances
Individual impairment 443,486 600,267 600,267
New provisions for individual impairment 126,582 147,756 263,956
Individual impairment reversed 146,890 145,554 377,675
Previously written down, now definitively lost 12,159 21,641 43,062
Other additions and disposals 0 0 0
Individual impairment, end of period 411,019 580,828 443,486
Groups of impairment losses, loans and advances
Other additions and disposals 55,071 60,200 60,200
New provisions for groups of impairment losses 0 26,800 0
Groups of impairment losses reversed 0 0 5,129
Previously written down, now definitively lost 0 0 0
Other additions and disposals 0 0 0
Groups of impairment losses, end of period 55,071 87,000 55,071
Total impairment of loans and advances
Impairment, beginning of year 498,557 660,467 660,467
New provisions for impairment 126,582 174,556 263,956
Impairment reversed 146,890 145,554 382,804
Previously written down, now definitively lost 12,159 21,641 43,062
Other additions 0 0 0
Impairment, end of period 466,090 667,828 498,557
Impairment recognized in the income statement
New provisions for the period 126,582 174,556 261,057
Impairment reversed 146,889 145,554 383,957
Losses without prior impairment 10,016 15,565 52,211
Carried to income, previously written off 48,533 48,335 96,575
Recognized in the income statement -58,824 -3,768 -167,264
Impairment, other credit risks 0 1,153 0
Provisions for losses on guarantees
Provisions for losses on guarantees, beginning 26,811 28,000 28,000
New provisions during the year 0 0 0
Provisions reversed 21,272 7,721 1,816
Other additions and disposals 0 0 627
Provisions for losses on guarantees, end of period 5,539 20,279 26,811
Provisions recognized in the income statement
New provisions during the year 0 0 0
Provisions reversed 21,272 7,721 1,816
Recognized in the income statement -21,272 -7,721 -1,816
Note DKK '000 1st half
2007
1st half
2006
Year
2006
11 Subordinated debt
Nom. NOK 200,000,000 expiry 17.07.2009 interest rate 4.5200 % 0 187,636 0
Nom. DKK 50,000,000 expiry 13.12.2009 interest rate 6.4070 % 0 50,259 0
Nom. DKK 150,000,000
expiry 12.03.2010 interest rate 4.1000 %
0 149,154 149,680
Nom. DKK 100,000,000 expiry 06.06.2011 interest rate 6.1517 % 100,000 100,000 100,000
Nom. EUR 10,000,000
expiry 17.05.2012
interest rate 7.0800 %
75,147 76,887 76,360
Nom. EUR 2,500,000
expiry 17.05.2012
interest rate 7.0800 %
18,787 19,222 19,090
Nom. EUR 5,000,000
expiry 17.05.2012
interest rate 7.0800 %
37,574 38,444 38,181
Nom. DKK 155,000,000
expiry 29.10.2012 interest rate 5.5500 %
155,000 155,000 155,000
Nom. DKK 200,000,000 expiry 16.11.2014
interest rate 5.2567 %
200,000 200,000 200,000
Nom. NOK 220,000,000 expiry 20.02.2015 interest rate 5.1900 % 205,226 0 135,261
Nom. EUR 40,000,000
expiry 28.03.2015 interest rate 4.8330 %
297,132 0 0
Nom. EUR 33,500,000
expiry 29.10.2015 interest rate 5.0230 %
249,314 249,883 248,233
Portfolio of own bonds 0 -2,597 -2,597
Supplementary capital contributions, total 1,338,180 1,223,888 1,119,208
Hybrid core capital
Nom. DKK 350.000.000 interest rate 5.250 % 324,770 335,114 338,939
Subordinated debt, total 1,662,950 1,559,002 1,458,147
Interest on subordinated debt 41,372 42,918 77,922
Costs of raising subordinated debt 1,368 573 1,291
Subordinated capital contributions that can be included
for the purpose of calculating the capital resources 1,662,950 1,559,002 1,458,147
12 Contingent liabilities
The Bank and all major wholly-owned subsidiaries are jointly registered
for payroll tax and VAT and are jointly and severally liable for the payroll tax
and VAT payable.
Guarantees, etc.
Financial guarantees 2,572,823 2,324,068 2,280,057
Loss guarantees for mortgage loans 3,708,522 3,091,929 3,378,146
Registration and refinancing guarantees 745,376 656,523 966,899
Other guarantees 448,018 444,675 391,611
Guarantees, etc., total 7,474,739 6,517,195 7,016,713
Other commitments
Irrevocable credit commitments 0 31,000 0
Other commitments, total 0 31,000 0

NOTES TO THE FINANCIAL STATEMENTS WITHOUT REFERENCE NUMBERS

DKK '000 1st half
2007
1st half
2006
Year
2006
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
455,502
0
419,355
98,435
2,162,320
1,908,581
Genuine sales and repurchase transactions constitute the following:
Payables to credit institutions and central banks
Deposits and other payables
1,265,654
0
1,491,672
0
1,621,385
537,203
Assets sold as an element in genuine sale and repo transactions:
Asset item:
Bonds at fair value
1,263,088 1,461,782 2,112,174
Security furnished
At the end of the first six months, securities were deposited with
Danmarks Nationalbank (the central bank), The Royal Bank of Scotland
and foreign clearing centres worth
4,796,831 5,247,195 8,171,077
Hedge accounting
Assets
Loans and advances
Carrying amount
Purchase price
Fair value
Nominal value
72,470
75,000
72,470
75,000
75,598
75,000
75,598
75,000
76,927
75,000
76,927
75,000
Derivatives (swap contracts)
Carrying amount
Fair value
Synthetic principal/nominal value
2,491
2,491
75,000
-598
-598
75,000
-1,927
-1,927
75,000
Liabilities
Subordinated debt
Carrying amount
Purchase price
Fair value
Nominal value
458,239
480,239
458,239
480,239
855,219
862,636
855,219
863,516
759,671
766,380
759,671
766,245
Derivatives (swap contracts)
Carrying amount
Fair value
Synthetic principal/nominal value
-22,387
-22,387
480,239
-7,417
-7,417
863,516
-6,709
-6,709
766,245
Payables to credit institutions
Carrying amount
Purchase price
Fair value
Nominal value
0
0
0
0
469,378
463,000
469,378
469,950
1,175,088
1,196,200
1,175,088
1,176,630
Derivatives (swap contracts)
Carrying amount
Fair value
Synthetic principal/nominal value
0
0
0
6,378
6,378
469,950
-21,112
-21,112
1,176,630
Ownership
The Spar Nord Foundation, Aalborg, and Nykredit Realkredit A/S,
Copenhagen, have disclosed that they each own more than 5 % of
the share capital of Spar Nord Bank A/S.

Talk to a Data Expert

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