Quarterly Report • Oct 22, 2024
Quarterly Report
Open in ViewerOpens in native device viewer
Third quarter report 2024
Unaudited

DNB Group
4
| Income statement | 3rd quarter | 3rd quarter | Jan.-Sept. | Jan.-Sept. | Full year |
|---|---|---|---|---|---|
| Amounts in NOK million | 2024 | 2023 | 2024 | 2023 | 2023 |
| Net interest income | 16 129 | 15 718 | 47 472 | 45 550 | 61 547 |
| Net commissions and fees | 3 038 | 2 735 | 9 179 | 8 188 | 11 115 |
| Net gains on financial instruments at fair value | 1 660 | 1 703 | 3 853 | 5 444 | 5 283 |
| Net insurance result | 318 | 364 | 955 | 857 | 1 183 |
| Other operating income | 1 706 | 449 | 3 362 | 1 670 | 2 569 |
| Net other operating income | 6 722 | 5 252 | 17 349 | 16 159 | 20 150 |
| Total income | 22 851 | 20 970 | 64 821 | 61 709 | 81 697 |
| Operating expenses | (7 431) | (6 850) | (22 240) | (20 756) | (28 395) |
| Restructuring costs and non-recurring effects | (0) | (8) | 19 | (161) | (225) |
| Pre-tax operating profit before impairment | 15 419 | 14 112 | 42 600 | 40 792 | 53 077 |
| Net gains on fixed and intangible assets | 0 | (4) | (4) | 11 | 11 |
| Impairment of financial instruments | (170) | (937) | (1 052) | (1 729) | (2 649) |
| Pre-tax operating profit | 15 250 | 13 172 | 41 544 | 39 074 | 50 440 |
| Tax expense | (3 050) | (3 029) | (8 309) | (8 987) | (10 811) |
| Profit from operations held for sale, after taxes | (40) | (0) | (106) | (11) | (149) |
| Profit for the period | 12 160 | 10 142 | 33 129 | 30 076 | 39 479 |
| Balance sheet | 30 Sept. | 31 Dec. | 30 Sept. | ||
| Amounts in NOK million | 2024 | 2023 | 2023 | ||
| Total assets | 3 851 957 | 3 439 724 | 3 649 099 | ||
| Loans to customers | 2 074 352 | 1 997 363 | 2 014 716 | ||
| Deposits from customers | 1 573 719 | 1 422 941 | 1 485 663 | ||
| Total equity | 280 112 | 269 296 | 264 102 | ||
| Average total assets | 3 968 572 | 3 687 312 | 3 684 284 | ||
| Total combined assets1 | 4 549 159 | 4 034 568 | 4 199 285 | ||
| Key figures and alternative performance measures | 3rd quarter | 3rd quarter | Jan.-Sept. | Jan.-Sept. | Full year |
| 2024 | 2023 | 2024 | 2023 | 2023 | |
| Return on equity, annualised (per cent)1 | 18.9 | 16.3 | 17.0 | 16.4 | 15.9 |
| Earnings per share (NOK) | 7.83 | 6.39 | 21.14 | 18.90 | 24.83 |
| Combined weighted total average spreads for lending and deposits | |||||
| (per cent)1 | 1.39 | 1.38 | 1.41 | 1.38 | 1.39 |
| Average spreads for ordinary lending to customers (per cent)1 | 1.62 | 1.28 | 1.64 | 1.43 | 1.45 |
| Average spreads for deposits from customers (per cent)1 | 1.07 | 1.51 | 1.10 | 1.33 | 1.32 |
| Cost/income ratio (per cent)1 | 32.5 | 32.7 | 34.3 | 33.9 | 35.0 |
| Ratio of customer deposits to net loans to customers at end of period, | |||||
| customer segments (per cent)1 | 72.7 | 75.2 | 72.7 | 75.2 | 74.9 |
| Net loans at amortised cost and financial commitments in stage 2, per | |||||
| cent of net loans at amortised cost1 | 8.69 | 9.36 | 8.69 | 9.36 | 9.35 |
| Net loans at amortised cost and financial commitments in stage 3, per | |||||
| cent of net loans at amortised cost1 | 1.06 | 1.01 | 1.06 | 1.01 | 1.17 |
| Impairment relative to average net loans to customers at amortised cost, annualised (per cent)1 |
(0.03) | (0.19) | (0.07) | (0.12) | (0.13) |
| Common equity Tier 1 capital ratio at end of period (per cent) | 19.0 | 18.3 | 19.0 | 18.3 | 18.2 |
| Leverage ratio at end of peroid (per cent) | 6.3 | 6.3 | 6.3 | 6.3 | 6.8 |
| Share price at end of period (NOK) | 216.40 | 215.60 | 216.40 | 215.60 | 216.00 |
| Book value per share at end of period (NOK) | 168.36 | 157.83 | 168.36 | 157.83 | 162.92 |
| Price/book value1 | |||||
| 1.29 | 1.37 | 1.29 | 1.37 | 1.33 | |
| Dividend per share (NOK) | 16.00 | ||||
| Sustainability: | |||||
| Finance and facilitate sustainable activities (NOK billion, accumulated) | 690.5 | 504.9 | 690.5 | 504.9 | 561.8 |
| Total assets invested in mutual funds and portfolios with a sustainability profile at end of period (NOK billion) |
141.8 | 112.0 | 141.8 | 112.0 | 124.3 |
| Score from Traction's reputation survey in Norway (points) | 55 | 59 | 55 | 59 | 57 |
| Customer satisfaction index, CSI, personal customers in Norway (score) | 71.1 | 70.7 | 70.0 | 72.3 | 71.4 |
| Female representation at management levels 1-4 (per cent) | 37.0 | 38.6 | 37.0 | 38.6 | 38.8 |
1 Defined as alternative performance measure (APM). APMs are described on ir.dnb.no.
For additional key figures and definitions, please see the Factbook on ir.dnb.no.
| Directors' report 4 | ||
|---|---|---|
| -- | --------------------- | -- |
| Income statement 12 | |
|---|---|
| Comprehensive income statement 12 | |
| Balance sheet 13 | |
| Statement of changes in equity 14 | |
| Cash flow statement 15 | |
| Note G1 | Basis for preparation 16 |
| Note G2 | Segments 16 |
| Note G3 | Capital adequacy 17 |
| Note G4 | Development in gross carrying amount and maximum exposure 19 |
| Note G5 | Development in accumulated impairment of financial instruments 20 |
| Note G6 | Loans and financial commitments to customers by industry segment 21 |
| Note G7 | Financial instruments at fair value 23 |
| Note G8 | Debt securities issued, senior non-preferred bonds and subordinated loan capital 24 |
| Note G9 | Contingencies and subsequent events 25 |
| Income statement 26 | ||
|---|---|---|
| Comprehensive income statement 26 | ||
| Balance sheet 27 | ||
| Statement of changes in equity 28 | ||
| Note P1 | Basis for preparation 29 | |
| Note P2 | Capital adequacy 29 | |
| Note P3 | Development in accumulated impairment of financial instruments 30 | |
| Note P4 | Financial instruments at fair value 31 | |
| Note P5 | Information on related parties 31 | |
| Information about DNB 32 | |
|---|---|
| -------------------------- | -- |
The Norwegian economy remained resilient in the third quarter with a low level of unemployment and capacity utilisation close to normal levels. The inflationary pressure continued to ease during the quarter. However, a weakening of the Norwegian krone combined with a strong growth in labour costs will slow any further easing of the inflationary pressure. This was an important factor in the Norwegian central bank's, Norges Bank's, decision to keep the key policy rate unchanged at its monetary policy meeting in September. The first lowering of the key policy rate is expected in the first quarter of 2025.
DNB's results in the third quarter were strong, driven by repricing effects and a robust fee platform. The capital situation remained solid, and the portfolio well-diversified and robust.
The Group delivered profits of NOK 12 160 million in the quarter, an increase of NOK 2 018 million, or 19.9 per cent, from the corresponding quarter of last year. Compared with the second quarter of 2024, profits increased by NOK 1 394 million or 12.9 per cent.
Earnings per share were NOK 7.83, compared with NOK 6.39 in the year-earlier period, and NOK 6.83 in the second quarter.
The common equity Tier 1 (CET1) capital ratio was 19.0 per cent at end-September, up from 18.3 per cent a year earlier and at the same level as at end-June.
The leverage ratio was 6.3 per cent at end-September, compared with 6.3 per cent in the year-earlier period and 6.5 per cent at end-June.
Annualised return on equity (ROE) was 18.9 per cent in the third quarter, driven by strong results across the Group and a gain from the merger between the insurance companies Fremtind Forsikring and Eika Forsikring. The corresponding figures were 16.3 per cent in the third quarter of 2023, and 16.6 per cent in the second quarter of 2024.
Net interest income was up NOK 411 million, or 2.6 per cent, from the third quarter of 2023, due to customer repricing effects and higher interest on equity. Compared with the previous quarter, net interest income increased by NOK 312 million, or 2.0 per cent. The increase was driven by lending growth and customer activity.
Net other operating income amounted to NOK 6 722 million, up NOK 1 470 million, or 28.0 per cent, from the corresponding period in 2023. Net commissions and fees reached an all-time high third quarter result, with strong deliveries across product areas. Compared with the previous quarter, net other operating income increased by NOK 966 million, or 16.8 per cent, mainly due to a non-recurring positive effect from the merger between Fremtind Forsikring and Eika Forsikring.
Operating expenses amounted to NOK 7 431 million in the third quarter, up NOK 574 million, or 8.4 per cent, from the corresponding period a year earlier, due to a further strengthening of core competence and the annual salary adjustment. Compared with the previous quarter, operating expenses were down NOK 74 million, or 1.0 per cent, reflecting seasonally lower activity.
Impairment of financial instruments amounted to NOK 170 million in the third quarter, mainly driven by stage 3 provisions. The corresponding figure for 2023 was NOK 937 million.
As the first bank in the Nordic countries, DNB launched transition loans as a product for corporate customers in the third quarter. Transition loans are climate-focused loans earmarked for the financing of activities that aim to reduce emissions and promote emission-reducing technology in a concrete and measurable way. DNB's Transition Loan Framework was established in the quarter, in collaboration with a third party, and all transition loans will be externally verified.
An updated materiality analysis was completed and approved by the Board of Directors in the quarter. The analysis forms the basis for the sustainability statement that DNB is required to report on in accordance with the Corporate Sustainability Reporting Directive (CSRD) for the accounting year 2024.
In the annual review of the ESG reporting of the 100 largest listed companies in Norway, Sweden, Denmark and the EU, performed by sustainability consulting firm Position Green, DNB's sustainability reporting was given an A, which was up one grade from last year. DNB also climbed on the climate index survey conducted by PwC in Norway. The survey assesses Norway's 100 largest companies' reporting on their climate efforts, and whether
their climate reporting is in line with best practices. It also assesses whether the companies are able to demonstrate emissions reductions in line with the Paris Agreement's 1.5-degree target. The survey places the companies in one of five categories, where Category 1 is the best. DNB was placed in Category 2 (companies that can demonstrate emissions reductions, but not in line with the Paris Agreement) for its 2023 reporting, which is one category up from the previous year and two categories up from 2021.
As of 30 September, DNB had facilitated a cumulative total of NOK 690 billion in sustainable financing volumes and is almost halfway to reaching the target of NOK 1 500 billion by 2030. With regards to the target of NOK 200 billion in assets in mutual funds and portfolios with a sustainability profile by 2025, NOK 142 billion had been invested as of 30 September.
As of the third quarter, sustainability-themed discretionary mandates have been included in DNB's target of investing NOK 200 billion in assets in mutual funds with a sustainability profile by 2025. Following DNB Asset Management's strict guidelines for sustainable investments, these mandates facilitate investments in other assets than mutual funds, and the target now includes total assets under management for sustainability-themed funds and portfolios.
The Annual General Meeting (AGM) in April gave the Board of Directors an authorisation to repurchase up to 3.5 per cent of the company's share capital, as well as an authorisation to DNB Markets of 0.5 per cent for hedging purposes, valid up to the AGM in 2025.
A programme of up to 1.0 per cent was announced on 17 June and completed on 13 September with a total of 9 850 699 shares bought in the open market. A proposal will be made at the AGM in 2025 to cancel all these shares. In addition, according to an agreement with the Norwegian government, represented by the Ministry of Trade, Industry and Fisheries, a proportion of the Norwegian government's holding of 5 074 602 shares, will be proposed redeemed at the same meeting.
DNB launched its updated corporate strategy on 10 September. The strategy describes four must-win battles that the Group is prioritising in the time ahead: becoming the mortgage and digital sales champion, being the no. 1 choice for active savings and investment customers, making it easy to become and remain a customer and being the most cost-effective bank in the Nordics.
In connection with the launch of the updated strategy, DNB announced a downsizing of 500 full-time equivalents in staff and support functions. Provisions for severance packages are expected in the fourth quarter.
In September, DNB launched a new product for small corporate customers called revenue-based loans. The new product is granted online, and repayments automatically follow the customer's income. The customer pays more on the loan when their income is high, and less when it is low.
DNB NXT, a meeting place for startups, growth companies and investors, was held for the ninth year running at various locations in Norway in the quarter. Over 700 people attended the main event in Oslo in person.
In October, Universum published its ranking of Norway's most attractive employers for professionals. Almost 10 000 professionals participated in the survey, and DNB was ranked number 2 in business, number 8 in IT and number 6 in law.
DNB achieved a score of 55 in Traction's reputation survey for the third quarter of 2024. The goal is a score of over 65.
On 21 October 2024, DNB Bank ASA entered into an agreement to acquire all the shares of Carnegie Holding AB, the parent company of the Carnegie Group.
The purchase price is expected to be approximately SEK 12 billion, payable as a cash consideration, subject to certain adjustments. The transaction is expected to close in the first half of 2025, subject to obtaining the necessary regulatory approvals from the authorities in relevant jurisdictions. The transaction is expected to reduce DNB's CET1 capital ratio by approximately 120 basis points upon closing.
DNB recorded profits of NOK 33 129 million in the first three quarters of 2024, up NOK 3 053 million, or 10.2 per cent, from the previous year. Annualised return on equity was 17.0 per cent, compared with 16.4 per cent in the year-earlier period, and earnings per share were NOK 21.14, up from NOK 18.90.
Net interest income increased by NOK 1 922 million, or 4.2 per cent, from the corresponding period of last year, driven by customer repricing effects and higher interest on equity. There was an average increase in the healthy loan portfolio of 0.5 per cent, while average deposit volumes were at the same level as in the three first quarters of 2023. The combined spreads widened by 2 basis points. Average lending spreads for the customer segments widened by 21 basis points, and deposit spreads narrowed by 23 basis points.
Net other operating income increased by NOK 1 190 million, or 7.4 per cent. This was mainly due to a non-recurring positive effect from the merger between Fremtind Forsikring and Eika Forsikring. Net commissions and fees showed a strong development and increased by NOK 991 million or 12.1 per cent.
Total operating expenses were up NOK 1 304 million, or 6.2 per cent, due to higher activity.
Impairment of financial instruments totalled NOK 1 052 million in the first three quarters of 2024, compared with net provisions of NOK 1 729 million in the corresponding year-earlier period. For the personal customers industry segment, there were impairment provisions of NOK 266 million, mainly in stage 3. The corporate customers industry segments saw impairment provisions of NOK 786 million. The impairment provisions in the first three quarters of 2024 have primarily been driven by customers in consumer finance and real estate related segments.
| Amounts in NOK million | 3Q24 | 2Q24 | 3Q23 |
|---|---|---|---|
| Lending spreads, customer segments | 7 760 | 7 826 | 6 105 |
| Deposit spreads, customer segments | 3 855 | 3 775 | 5 374 |
| Amortisation effects and fees | 1 211 | 1 141 | 1 074 |
| Operational leasing | 791 | 793 | 762 |
| Contributions to the deposit guarantee and resolution funds |
(327) | (372) | (309) |
| Other net interest income | 2 839 | 2 653 | 2 713 |
| Net interest income | 16 129 | 15 817 | 15 718 |
Net interest income increased by NOK 411 million, or 2.6 per cent, from the third quarter of 2023. This was mainly due to customer repricing effects and higher interest on equity. There was an average increase of NOK 15 billion, or 0.8 per cent, in the healthy loan portfolio compared with the third quarter of 2023. Adjusted for exchange rate effects, volumes were up NOK 3 billion or 0.2 per cent. During the same period, deposits were up NOK 13 billion or 0.9 per cent. Adjusted for exchange rate effects, deposits were up NOK 3 billion or 0.2 per cent. Average lending spreads widened by 34 basis points, and average deposit spreads narrowed by 43 basis points compared with the third quarter of 2023. Volume-weighted spreads for the customer segments widened by 1 basis point.
Compared with the second quarter of 2024, net interest income increased by NOK 312 million, or 2.0 per cent, driven by lending growth and customer activity. In addition, there was one additional interest day. There was an average increase of NOK 17 billion, or 0.9 per cent, in the healthy loan portfolio, and deposits were down NOK 25 billion, or 1.8 per cent. Average lending spreads narrowed by 5 basis points, and average deposit spreads widened by 3 basis points compared with the previous quarter. Volume-weighted spreads for the customer segments narrowed by 1 basis point.
| Amounts in NOK million | 3Q24 | 2Q24 | 3Q23 |
|---|---|---|---|
| Net commissions and fees | 3 038 | 3 439 | 2 735 |
| Basis swaps | (194) | (290) | (162) |
| Exchange rate effects related to additional Tier 1 capital |
(19) | (79) | (11) |
| Net gains on other financial instruments at fair value |
1 873 | 1 379 | 1 876 |
| Net insurance result | 318 | 433 | 364 |
| Net profit from associated companies | 1 016 | 258 | (65) |
| Other operating income | 690 | 615 | 515 |
| Net other operating income | 6 722 | 5 756 | 5 252 |
Net other operating income increased by NOK 1 470 million, or 28.0 per cent, compared with the third quarter of 2023. In the third quarter of 2024, there was a positive effect of NOK 716 million in profit from associated companies relating to the merger between Fremtind Forsikring and Eika Forsikring, which was completed on 1 July. This resulted in a reduction of DNB's ownership in Fremtind from 35 to 28.46 per cent. Net commissions and fees reached an all-time high third quarter result, and increased by NOK 303 million, or 11.1 per cent. The increase was mainly driven by solid results from investment banking, asset management and custodial services.
Compared with the previous quarter, net other operating income increased by NOK 966 million, or 16.8 per cent, mainly due to a non-recurring positive effect from the merger between Fremtind Forsikring and Eika Forsikring, as well as increased customer revenues from Markets activities and higher financial income relating to other mark-to-market adjustments. However, this was partly offset by negative exchange rate effects relating to basis swaps.
| Amounts in NOK million | 3Q24 | 2Q24 | 3Q23 |
|---|---|---|---|
| Salaries and other personnel expenses | (4 399) | (4 316) | (3 932) |
| Restructuring expenses | (0) | (3) | (8) |
| Other expenses | (2 123) | (2 288) | (2 018) |
| Depreciation of fixed and intangible assets | (910) | (898) | (900) |
| Impairment of fixed and intangible assets | |||
| Total operating expenses | (7 431) | (7 505) | (6 858) |
Operating expenses were up NOK 574 million, or 8.4 per cent, compared with the third quarter of 2023. This was due to a higher number of full-time employees relating to a further strengthening of core competence, and the annual salary adjustments. In addition, there were higher pension expenses, due to the increased return on the closed defined-benefit pension scheme. The scheme is partly hedged, and a corresponding gain was recognised in net gains on financial instruments.
Compared with the second quarter, operating expenses were down NOK 74 million, or 1.0 per cent, reflecting seasonally lower activity.
The cost/income ratio was 32.5 per cent in the third quarter.
| Amounts in NOK million | 3Q24 | 2Q24 | 3Q23 |
|---|---|---|---|
| Personal customers | (44) | (111) | (86) |
| Commercial real estate | 9 | (141) | (98) |
| Residential property | (93) | (29) | (132) |
| Power and renewables | 6 | (21) | (20) |
| Oil, gas and offshore | 137 | (20) | (171) |
| Other | (185) | (238) | (430) |
| Total impairment of financial instruments | (170) | (560) | (937) |
Impairment of financial instruments amounted to NOK 170 million in the quarter. Impairment provisions amounted to NOK 44 million in the personal customers industry segment. The corporate customers industry segments saw impairment provisions amounting to NOK 126 million. The impairment provisions for the quarter could primarily be ascribed to specific customers in stage 3, spread across various industry segments. Net stage 3 loans and financial commitments amounted to NOK 21.5 billion at end-September 2024, an increase of NOK 1.6 billion compared with the corresponding period of 2023, and an increase of NOK 0.3 billion compared with the previous quarter.
The DNB Group's tax expense for the third quarter is estimated at NOK 3 050 million, or 20.0 per cent of the pre-tax operating profit. The tax expense is affected by the estimated debt interest distribution, which is expected to reduce the tax expense for the Group in 2024.
Financial governance in DNB is adapted to the different customer segments. Reported figures reflect total sales of products and services to the relevant segments. DNB's organisational structure, including the Group Management team, was changed on 6 May. As of the third quarter, the Group's segment reporting has been changed to reflect this, and the reporting structure now consists of the segments personal customers, large corporates and international customers, business customers Norway and other operations.
| Income statement in NOK million | 3Q24 | 2Q24 | 3Q23 |
|---|---|---|---|
| Net interest income | 5 580 | 5 521 | 5 507 |
| Net other operating income | 1 600 | 1 570 | 1 474 |
| Total income | 7 180 | 7 091 | 6 981 |
| Operating expenses | (2 781) | (3 029) | (2 785) |
| Pre-tax operating profit before impairment | 4 399 | 4 062 | 4 196 |
| Net gains on fixed and intangible assets | (3) | ||
| Impairment of financial instruments | (34) | (81) | (111) |
| Pre-tax operating profit | 4 365 | 3 979 | 4 085 |
| Tax expense | (1 091) | (995) | (1 021) |
| Profit for the period | 3 274 | 2 984 | 3 064 |
| Average balance sheet items in NOK billion | |||
| Loans to customers | 943.1 | 938.6 | 960.1 |
| Deposits from customers | 582.3 | 575.8 | 592.7 |
| Key figures in per cent | |||
| Lending spreads1 | 0.98 | 1.04 | 0.39 |
| Deposit spreads1 | 1.82 | 1.82 | 2.51 |
| Return on allocated capital | 21.1 | 19.5 | 19.4 |
| Cost/income ratio | 38.7 | 42.7 | 39.9 |
| Ratio of deposits to loans | 61.7 | 61.3 | 61.7 |
1 Calculated relative to the corresponding money market rate. See ir.dnb.no for additional information on alternative performance measures (APMs).
The personal customers segment delivered strong profits and an increase in return on allocated capital of 1.7 percentage points from the corresponding quarter of last year. Compared with the previous quarter, return on allocated capital increased by 1.6 percentage points.
Average loans to customers decreased by 1.8 per cent from the third quarter of 2023. There was nevertheless a positive trend in lending growth in the quarter. Compared with the previous quarter, average lending rose by 0.5 per cent. There was a corresponding increase of 0.5 per cent in the mortgage portfolio. Deposits from customers fell by 1.8 per cent from the corresponding period of last year and increased by 1.1 per cent from the previous quarter. The ratio of deposits to loans was stable compared with the corresponding quarter last year. Combined spreads on loans and deposits widened by 10 basis points from the third quarter of last year. Compared with the previous quarter, combined spreads narrowed by 3 basis points.
Net other operating income increased by 8.6 per cent from the corresponding quarter of last year, mainly due to a positive development in income from long-term saving products. Compared with the previous quarter, there was a moderate increase of 1.9 per cent. Seasonally lower income from real estate broking activities was counteracted by higher income from long-term saving products as well as payment services.
Operating expenses remained stable compared with the corresponding quarter of last year. Compared with the previous quarter, there was a decrease of 8.2 per cent, mainly due to extraordinarily high activity in the previous quarter relating to the Sbanken integration, as well as seasonally lower costs in DNB Eiendom this quarter.
Impairment provisions amounted to NOK 34 million in the personal customers segment in the quarter, compared with impairment provisions of NOK 111 million and NOK 81 million in the corresponding quarter of 2023 and the second quarter of 2024, respectively. The impairment provisions were mainly in stage 3, somewhat curtailed by reversals in stage 1 and 2. Overall, the credit portfolio remained robust.
DNB's market share of credit to households in Norway was 22.8 per cent at end-August 2024. The market share of total household savings was 29.1 per cent at the same point in time, while the market share of savings in mutual funds amounted to 32.5 per cent. DNB Eiendom had a market share of 14.3 per cent in the third quarter.
| Income statement in NOK million | 3Q24 | 2Q24 | 3Q23 |
|---|---|---|---|
| Net interest income | 4 889 | 4 784 | 4 844 |
| Net other operating income | 1 113 | 1 025 | 807 |
| Total income | 6 002 | 5 808 | 5 651 |
| Operating expenses | (1 755) | (1 705) | (1 463) |
| Pre-tax operating profit before impairment | 4 247 | 4 104 | 4 187 |
| Net gains on fixed and intangible assets | |||
| Impairment of financial instruments | (148) | (292) | (435) |
| Profit from repossessed operations | (6) | ||
| Pre-tax operating profit | 4 094 | 3 812 | 3 752 |
| Tax expense | (1 023) | (953) | (938) |
| Profit for the period | 3 070 | 2 859 | 2 814 |
| Average balance sheet items in NOK billion | |||
| Loans to customers | 523.2 | 522.2 | 516.6 |
| Deposits from customers | 390.1 | 393.5 | 351.9 |
| Key figures in per cent | |||
| Lending spreads1 | 2.18 | 2.24 | 2.09 |
| Deposit spreads1 | 1.15 | 1.13 | 1.48 |
| Return on allocated capital | 24.5 | 22.3 | 23.2 |
| Cost/income ratio | 29.2 | 29.3 | 25.9 |
| Ratio of deposits to loans | 74.6 | 75.4 | 68.1 |
The business customers Norway segment delivered satisfactory profits and a return on allocated capital of 24.5 per cent in the third quarter. The result was driven by both higher net interest income and net other operating income.
Net interest income increased by NOK 45 million, or 0.9 per cent, from the third quarter of last year and NOK 105 million, or 2.2 per cent, from the second quarter. Loans to customers were up 1.3 per cent compared with the corresponding quarter of last year and 0.2 per cent from the previous quarter. Lending spreads widened by 9 basis points compared with the corresponding quarter of last year. Compared with the previous quarter, lending spreads narrowed by 6 basis points. This was due to growth in low-risk volumes and strong competition. Deposit volumes were up NOK 38 billion, or 10.9 per cent, compared with the corresponding quarter of 2023, partly due to exchange rate effects. Compared with the previous quarter, deposit volumes were down 0.9 per cent. Deposit spreads have narrowed through the year, but widened by 2 basis points from the previous quarter. The ratio of deposits to loans remained at a high level of 74.6 per cent in the quarter.
Net other operating income amounted to NOK 1 113 million in the third quarter, an increase of NOK 306 million, or 38.0 per cent, from the corresponding quarter of 2023 and NOK 88 million, or 8.6 per cent, compared with the previous quarter.
Operating expenses amounted to NOK 1 755 in the third quarter, up NOK 292 million, or 20.0 per cent, compared with the corresponding quarter of last year. Compared with the previous quarter, operating expenses were up NOK 50 million or 2.9 per cent.
There were impairment provisions of NOK 148 million in the segment, mainly driven by real estate related segments in stage 3. The decrease in the quarterly impairment provisions compared with the previous quarter was NOK 144 million.
DNB will continue to build on its market-leading position in the business customers Norway segment. In line with DNB's net-zero emissions ambition, which is embedded into key sectoral strategies, the Group is assisting its customers in their transition to a low carbon economy and more sustainable value creation, and has a strong focus on energy efficiency in its property portfolios.
| Income statement in NOK million | 3Q24 | 2Q24 | 3Q23 |
|---|---|---|---|
| Net interest income | 4 690 | 4 382 | 4 778 |
| Net other operating income | 1 878 | 2 459 | 1 943 |
| Total income | 6 569 | 6 841 | 6 720 |
| Operating expenses | (2 685) | (2 727) | (2 576) |
| Pre-tax operating profit before impairment | 3 883 | 4 114 | 4 144 |
| Net gains on fixed and intangible assets | 0 | 0 | (0) |
| Impairment of financial instruments | 11 | (188) | (392) |
| Profit from repossessed operations | (52) | (54) | (6) |
| Pre-tax operating profit | 3 843 | 3 872 | 3 746 |
| Tax expense | (961) | (968) | (937) |
| Profit for the period | 2 882 | 2 904 | 2 810 |
| Average balance sheet items in NOK billion | |||
| Loans to customers | 460.3 | 446.7 | 433.1 |
| Deposits from customers | 472.1 | 497.0 | 481.1 |
| Key figures in per cent | |||
| Lending spreads1 | 2.31 | 2.34 | 2.31 |
| Deposit spreads1 | 0.10 | 0.08 | 0.29 |
| Return on allocated capital | 18.3 | 19.4 | 18.5 |
| Cost/income ratio | 40.9 | 39.9 | 38.3 |
| Ratio of deposits to loans | 102.6 | 111.3 | 111.1 |
1 Calculated relative to the corresponding money market rate. See ir.dnb.no for additional information on alternative performance measures (APMs).
The return on allocated capital in the third quarter in the large corporate and international customers segment was 18.3 per cent. The result is affected by solid net interest income and a net reversal on impairment of financial instruments.
Net interest income decreased by NOK 88 million, or 1.9 per cent, compared with the corresponding quarter of last year. Compared with the previous quarter, net interest income increased by NOK 308 million or 7.0 per cent. Loans to customers were up 6.3 per cent and 3.0 per cent from the corresponding quarter of 2023 and the second quarter, respectively. Lending spreads in the third quarter were at the same level as in the corresponding quarter of 2023. Compared with the previous quarter, lending spreads narrowed by 3 basis points, mainly due to growth in low-risk volumes and high competition. Deposit volumes were down 1.9 per cent compared with the corresponding quarter of 2023, partly due to exchange rate effects. Compared with the second quarter of this year, deposit volumes decreased by 5.0 per cent, mainly due to large deposit withdrawals in line with expectations. Deposit spreads increased by 2 basis points from the previous quarter, mainly as a consequence of lower margin volumes. The ratio of deposits to loans has remained high for some time, but is expected to gradually decrease.
Net other operating income amounted to NOK 1 878 million in the third quarter, a decrease of 3.3 per cent compared with the third quarter of 2023, mainly due to lower net gains on financial instruments at fair value. The reduction in net other operating income from the previous quarter was linked to a seasonal drop in income from Markets activities. Total income for the quarter ended at NOK 6 569 million.
Operating expenses amounted to NOK 2 685 million in the third quarter, down NOK 42 million, or 1.5 per cent, from the previous quarter.
There were impairment reversals of NOK 11 million in the large corporates and international customers segment, which can be explained by the net effect from specific customers in stage 3, spread across various industry segments. This was an improvement from the previous quarter, which saw impairments of NOK 188 million.
DNB is well positioned for continued profitable growth in the large corporates and international customers segment. The segment has embedded DNB's net-zero emissions ambition into key sectoral strategies, and through a wide range of advisory services and sustainable finance products, the Group is assisting its customers in their transition to a low-carbon economy and more sustainable value creation.
This segment includes the results from risk management in DNB Markets and from traditional pension products with a guaranteed rate of return. In addition, the other operations segment includes Group items not allocated to the customer segments.
| Income statement in NOK million | 3Q24 | 2Q24 | 3Q23 |
|---|---|---|---|
| Net interest income | 969 | 1 129 | 589 |
| Net other operating income | 2 462 | 859 | 748 |
| Total income | 3 431 | 1 989 | 1 336 |
| Operating expenses | (542) | (201) | 248 |
| Pre-tax operating profit before impairment | 2 889 | 1 787 | 1 584 |
| Net gains on fixed and intangible assets | 0 | (1) | (4) |
| Impairment of financial instruments | 1 | 1 | 1 |
| Profit from repossessed operations | 58 | 54 | 6 |
| Pre-tax operating profit | 2 949 | 1 842 | 1 588 |
| Tax expense | 25 | 215 | (134) |
| Profit from operations held for sale, after taxes | (40) | (37) | (0) |
| Profit for the period | 2 934 | 2 019 | 1 454 |
| Average balance sheet items in NOK billion | |||
| Loans to customers | 126.1 | 107.0 | 106.7 |
| Deposits from customers | 177.9 | 202.5 | 89.5 |
Risk management income remained at a good level, reaching NOK 267 million this quarter, but was significantly lower compared with NOK 473 million in the corresponding quarter of last year. The reduction can be attributed to lower income from interest rates and bond trading. Increased counterparty risk (XVA) also had a negative impact on the income for the quarter.
The pre-tax profit for guaranteed pension products was NOK 493 million in the third quarter, compared with NOK 413 million in the corresponding period of last year, and NOK 475 million in the second quarter. The increase in profits compared with the previous year can be ascribed to improved returns on the company's own funds. The solvency margin without transitional rules was 259 per cent as of 30 September, a decline from 263 per cent at the end of the second quarter, mainly due to decreased market risk.
DNB's share of the profit in associated companies (most importantly Luminor, Vipps and Fremtind) is included in this segment. There was an increase in profit from these companies of NOK 939 million compared with the third quarter of 2023, and of NOK 758 million compared with the previous quarter, mainly due to a non-recurring positive effect as a result of the merger between Fremtind Forsikring and Eika Forsikring.
The bank is experiencing a strong interest in its short-term funding programmes from investors in both Europe and the US. During the third quarter, the bank focused on issuing funding with maturities of 3–6 months, as the spread over the Secured Overnight Financing Rate (SOFR) is lower at these maturities than at longer ones. This requires the bank to be more active in the market in order to maintain the desired liquidity buffer. The bank is focusing on issues under all of the short-term funding programmes, to maintain good capacity and ensure diversification. The US Commercial Paper (USCP) programme is the largest, most liquid programme, and is where the bank has the highest outstanding amount.
At the beginning of the third quarter, the market for long-term funding for financial issuers was relatively good without significant movements in credit risk premiums. The level of activity was affected by the summer holiday, and for the month of July specifically, many issuers were prevented from making new issues before the publication of the quarterly report for the second quarter. The credit risk premiums at the end of the quarter were on a par with or slightly higher than at the start of the quarter. The credit risk premiums were volatile and somewhat higher from the beginning of August, which was partly reversed towards the end of the quarter. The weaker markets in August can mainly be attributed to an increase in the key policy rate in Japan, which led to the reversal of financial positions financed by borrowing in JPY, and weaker macro data from the US with a subsequent fear of a recession in the US economy. A 50 basis-point reduction in the US key policy rate, which was higher than expected, as well as better macroeconomic figures, helped improve the sentiment in the financial markets towards the end of the quarter. DNB issued long-term debt instruments totalling around NOK 19 billion in the third quarter of 2024, divided between covered bonds in NOK and SEK and senior preferred bonds in CHF.
The total nominal value of long-term debt securities issued by the Group was NOK 529 billion at end-September, compared with NOK 541 billion a year earlier. The average remaining term to maturity for long-term debt securities issued was 3.7 years, compared with 3.4 years a year earlier.
The short-term liquidity requirement, the Liquidity Coverage Ratio (LCR), remained stable at above 100 per cent throughout the quarter and was 127 per cent at the end of September. The net long-term stable funding ratio, NSFR, was 112 per cent, which was well above the minimum requirement of 100 per cent for stable and long-term funding.
Total combined assets in the DNB Group were NOK 4 549 billion at the end of September, up from NOK 4 199 billion a year earlier. Total assets in the Group's balance sheet were NOK 3 852 billion at end-September 2024, compared with NOK 3 649 billion at end-September 2023.
Loans to customers increased by NOK 60 billion, or 3.0 per cent, from the third quarter of 2023. Customer deposits were up NOK 88 billion, or 5.9 per cent, during the same period. The ratio of customer deposits to net loans to customers was 72.7 per cent, down from 75.2 per cent a year earlier.
The common equity Tier 1 (CET1) capital ratio was 19.0 per cent at end-September, up from 18.3 per cent a year earlier and at the same level as at end-June. Retained earnings in the period contributed to a 35 basis-point increase in the CET1 capital ratio. This was partly offset by an increased risk exposure amount from volume growth and currency effects.
The CET1 capital ratio requirement for DNB at end-September was 15.6 per cent, while the expectation from the supervisory authorities was 16.8 per cent including Pillar 2 Guidance. The Group thus had a solid 2.2 percentage-point headroom above the current supervisory authorities' capital level expectation.
The risk exposure amount increased by NOK 20 billion from end-June and amounted to NOK 1 110 billion at end-September.
The leverage ratio was 6.3 per cent at end-September, at the same level as in the year-earlier period, and down from 6.5 per cent at end-June.
The capital adequacy regulations specify a minimum requirement for own funds based on a risk exposure amount that includes credit risk, market risk and operational risk. In addition to meeting the Pillar 1 minimum requirement, DNB must meet the Pillar 2 requirements and the combined buffer requirements under Pillar 1.
| 3Q24 | 2Q24 | 3Q23 | |
|---|---|---|---|
| CET1 capital ratio, per cent | 19.0 | 19.0 | 18.3 |
| Tier 1 capital ratio, per cent | 20.9 | 20.8 | 20.2 |
| Capital ratio, per cent | 23.4 | 23.3 | 22.7 |
| Risk exposure amount, NOK billion | 1 110 | 1 090 | 1 079 |
| Leverage ratio, per cent | 6.3 | 6.5 | 6.3 |
As the DNB Group consists of both a credit institution and a life insurance company, DNB has to satisfy a cross-sectoral calculation test to demonstrate that it complies with sectoral requirements: the capital adequacy requirement, in accordance with the Capital Requirements Regulation / Capital Requirements Directive (CRR/CRD), and the Solvency II requirement. At end-September, DNB complied with these requirements by a good margin, with excess capital of NOK 49.2 billion.
On 14 August, Norges Bank's Monetary Policy and Financial Stability Committee decided to keep the countercyclical capital buffer requirement at 2.5 per cent. Among other reasons, it stated that there is still a heightened risk that vulnerabilities in the financial system could amplify an economic downturn in Norway and lead to bank losses. However, Norges Bank pointed out that the solvency stress test in the Financial Stability Report 2024 H1 illustrates that banks are able to withstand substantial losses while continuing to lend, thus not contributing to amplifying an economic downturn.
The Norwegian Ministry of Finance is required to set the systemic risk buffer rate for exposures in Norway every two years. On 29 August, the Ministry of Finance decided to keep the systemic risk buffer requirement unchanged at 4.5 per cent, in line with Norges Bank's advice. In accordance with the CRR/CRD Regulations, the Ministry has notified the European Systemic Risk Board (ESRB) that the systemic risk buffer requirement in Norway is unchanged.
On the same day, the Ministry of Finance notified the relevant EU/EEA authorities which institutions should be considered systemically important in Norway and thus must be subject to specific capital buffer requirements. The Ministry accordingly gave notification that DNB Bank ASA, Kommunalbanken AS and Nordea Eiendomskreditt AS will continue to be designated as systemically important (Article 131 of the CRD). It also recommended that Sparebank 1 SR-Bank ASA be designated as systematically important as well.
On 23 August, Finanstilsynet submitted its recommendation to the Ministry of Finance regarding the structure of the Norwegian Lending Regulations. In summary, Finanstilsynet believes that the current Regulations should be kept, without an expiry date (but to be evaluated every three years, with the first evaluation in August 2027). The recommendation was sent for public consultation on the same date, with a deadline for responses of 4 October 2024.
In several countries, there was a pronounced decline in inflation in the third quarter, and growing fears that high interest rates may have a negative impact on economic developments. In the US, the Federal Reserve lowered the key policy rate by 50 basis points at its meeting in September. The central banks in the eurozone, Sweden and the UK had already lowered their key policy rates. In the US, the key figures indicate that growth in the real economy will continue to be good, but employment growth has declined. In Europe, the industrial economies are showing signs of weakness, but overall, the labour market is holding up well so far, and wage growth is still slightly too high. If wage growth declines and inflation does not take any unexpected turns, interest rates internationally will decline further through the rest of the year.
Despite lower growth levels in the first half of the year, the Norwegian economy remained resilient in the third quarter, with activity levels remaining high and even increasing slightly. However, the economy was affected by a fall in real wages and a strong impact on households from higher interest rates. Higher wage growth, both this year and last, combined with declining inflation, indicates a real increase in household income in the time ahead. This is expected to contribute to mainland GDP growth picking up. The economy is also helped by investments in the oil and gas sector, as well as increased activity in the public sector. Housing investments are continuing to fall, however, even though housing prices have risen and activity in the housing market is high.
Employment continued to rise in the third quarter, despite somewhat weak economic growth, reflecting lower productivity growth. Unemployment remained at a low level, but had risen somewhat from the lowest point. A large part of the increased unemployment can be linked to Ukrainian refugees seeking to join the labour market, but not finding work.
The Norwegian krone (NOK) depreciated through July and was weaker in the third quarter than in the second quarter. The depreciation occurred despite an increase in the interest rate differential with other countries. A weaker NOK was an important factor in Norges Bank forecasting an unchanged key policy rate for the rest of the year at its monetary policy meeting in September,
even though inflation had declined more quickly than expected by the central bank.
The Group's overriding financial target is a return on equity (ROE) above 13 per cent.
The following factors will contribute to the Group reaching its ROE target: growth in loans and in commissions and fees from capital-light products, combined with cost-control and capital efficency measures. The annual organic loan growth for the Group is expected to be between 3 and 4 per cent over time but could be lower or higher in certain years.
DNB has an ambition to increase net commissions and fees by between 4 and 5 per cent annually over time, and to maintain a cost/income ratio below 40 per cent.
The long-term tax rate is expected to be 23 per cent. Due to debt interest distribution in Norwegian taxation, the tax rate is estimated to be 20 per cent for 2024.
The supervisory expectation for the common equity Tier 1 (CET1) capital ratio for DNB is above 16.8 per cent. In its capital planning, DNB has set the supervisory expectation plus some headroom as its target capital level. The headroom will reflect market-driven fluctuations, including in foreign exchange, and potential minor regulatory changes.
The Group's dividend policy remains unchanged, with a payout ratio of more than 50 per cent in cash dividends and an ambition to increase the nominal dividend per share each year. In addition to dividend payments, repurchases of own shares are being used as a flexible tool for allocating excess capital to DNB's owners. The Board has received authorisation from the Annual General Meeting to repurchase 3.5 per cent of outstanding shares for 2024. The share buy-back program of 1 per cent announced on 17 June was completed on 13 September. DNB will need approval from Finanstilsynet before initiating any further share buy-back programmes.
Oslo, 21 October 2024 The Board of Directors of DNB Bank ASA
Olaug Svarva (Chair of the Board)
Jens Petter Olsen (Vice Chair of the Board)
Gro Bakstad
Petter-Børre Furberg
Lillian Hattrem
Haakon Christopher Sandven
Eli Solhaug
Kim Wahl
Kjerstin R. Braathen (Group Chief Executive Officer, CEO)
| 3rd quarter | 3rd quarter | Jan.-Sept. | Jan.-Sept. | Full year | |
|---|---|---|---|---|---|
| Amounts in NOK million | 2024 | 2023 | 2024 | 2023 | 2023 |
| Interest income, effective interest method | 46 882 | 40 897 | 140 721 | 109 955 | 153 550 |
| Other interest income | 1 233 | 2 296 | 4 900 | 5 859 | 7 095 |
| Interest expenses, effective interest method | (32 021) | (28 179) | (98 387) | (72 316) | (101 757) |
| Other interest expenses | 35 | 704 | 238 | 2 051 | 2 658 |
| Net interest income | 16 129 | 15 718 | 47 472 | 45 550 | 61 547 |
| Commission and fee income | 3 951 | 3 610 | 11 942 | 10 916 | 14 772 |
| Commission and fee expenses | (914) | (875) | (2 763) | (2 728) | (3 658) |
| Net gains on financial instruments at fair value | 1 660 | 1 703 | 3 853 | 5 444 | 5 283 |
| Net insurance result | 318 | 364 | 955 | 857 | 1 183 |
| Profit from investments accounted for by the equity method | 1 016 | (65) | 1 462 | 175 | 449 |
| Net gains on investment properties | 5 | 0 | 2 | (1) | 43 |
| Other income | 685 | 514 | 1 898 | 1 496 | 2 077 |
| Net other operating income | 6 722 | 5 252 | 17 349 | 16 159 | 20 150 |
| Total income | 22 851 | 20 970 | 64 821 | 61 709 | 81 697 |
| Salaries and other personnel expenses | (4 399) | (3 940) | (12 979) | (11 892) | (16 320) |
| Other expenses | (2 123) | (2 018) | (6 559) | (6 209) | (8 506) |
| Depreciation and impairment of fixed and intangible assets | (910) | (900) | (2 683) | (2 816) | (3 794) |
| Total operating expenses | (7 431) | (6 858) | (22 221) | (20 917) | (28 620) |
| Pre-tax operating profit before impairment | 15 419 | 14 112 | 42 600 | 40 792 | 53 077 |
| Net gains on fixed and intangible assets | 0 | (4) | (4) | 11 | 11 |
| Impairment of financial instruments | (170) | (937) | (1 052) | (1 729) | (2 649) |
| Pre-tax operating profit | 15 250 | 13 172 | 41 544 | 39 074 | 50 440 |
| Tax expense | (3 050) | (3 029) | (8 309) | (8 987) | (10 811) |
| Profit from operations held for sale, after taxes | (40) | (0) | (106) | (11) | (149) |
| Profit for the period | 12 160 | 10 142 | 33 129 | 30 076 | 39 479 |
| Portion attributable to shareholders | 11 632 | 9 805 | 31 693 | 29 147 | 38 166 |
| Portion attributable to non-controlling interests | (1) | 6 | 5 | 17 | 2 |
| Portion attributable to additional Tier 1 capital holders | 529 | 331 | 1 432 | 912 | 1 312 |
| Profit for the period | 12 160 | 10 142 | 33 129 | 30 076 | 39 479 |
| Earnings/diluted earnings per share (NOK) | 7.83 | 6.39 | 21.14 | 18.90 | 24.83 |
| Earnings per share excluding operations held for sale (NOK) | 7.86 | 6.39 | 21.21 | 18.91 | 24.93 |
| Amounts in NOK million | 3rd quarter 2024 |
3rd quarter 2023 |
Jan.-Sept. 2024 |
Jan.-Sept. 2023 |
Full year 2023 |
|---|---|---|---|---|---|
| Profit for the period | 12 160 | 10 142 | 33 129 | 30 076 | 39 479 |
| Actuarial gains and losses | 40 | 40 | (291) | ||
| Property revaluation | 0 | (1) | (16) | (1) | 2 |
| Financial liabilities designated at FVTPL, changes in credit risk | (8) | (108) | (75) | (49) | (102) |
| Tax | 2 | 17 | 19 | 2 | 99 |
| Items that will not be reclassified to the income statement | (6) | (51) | (72) | (8) | (292) |
| Currency translation of foreign operations | 1 898 | (2 094) | 4 560 | 5 979 | 4 950 |
| Currency translation reserve reclassified to the income statement | (29) | ||||
| Hedging of net investment | (1 527) | 1 664 | (3 698) | (4 921) | (3 845) |
| Financial assets at fair value through OCI | (76) | 102 | 461 | (8) | (147) |
| Tax | 401 | (442) | 810 | 1 232 | 998 |
| Items that may subsequently be reclassified to the income statement | 695 | (770) | 2 104 | 2 283 | 1 955 |
| Other comprehensive income for the period | 690 | (821) | 2 032 | 2 274 | 1 663 |
| Comprehensive income for the period | 12 850 | 9 321 | 35 161 | 32 350 | 41 142 |
| 30 Sept. | 31 Dec. | 30 Sept. | ||
|---|---|---|---|---|
| Amounts in NOK million | Note | 2024 | 2023 | 2023 |
| Assets | ||||
| Cash and deposits with central banks | 590 605 | 331 408 | 660 444 | |
| Due from credit institutions | 160 038 | 94 259 | 62 767 | |
| Loans to customers | G4, G5, G6, G7 | 2 074 352 | 1 997 363 | 2 014 716 |
| Commercial paper and bonds | G7 | 534 679 | 569 464 | 415 852 |
| Shareholdings | G7 | 31 725 | 22 281 | 27 061 |
| Assets, customers bearing the risk | G7 | 196 648 | 166 722 | 155 131 |
| Financial derivatives | G7 | 160 881 | 178 263 | 198 472 |
| Investment properties | 8 571 | 9 454 | 10 231 | |
| Investments accounted for by the equity method | 19 406 | 19 100 | 18 760 | |
| Intangible assets | 10 585 | 10 456 | 10 419 | |
| Deferred tax assets | 392 | 388 | 550 | |
| Fixed assets | 21 421 | 21 439 | 21 531 | |
| Assets held for sale | 1 395 | 1 195 | 1 447 | |
| Other assets | 41 259 | 17 932 | 51 717 | |
| Total assets | 3 851 957 | 3 439 724 | 3 649 099 | |
| Liabilities and equity | ||||
| Due to credit institutions | 413 816 | 206 714 | 339 219 | |
| Deposits from customers | G7 | 1 573 719 | 1 422 941 | 1 485 663 |
| Financial derivatives | G7 | 165 103 | 189 178 | 215 850 |
| Debt securities issued | G7, G8 | 837 010 | 807 928 | 803 259 |
| Insurance liabilities, customers bearing the risk | 196 648 | 166 722 | 155 131 | |
| Insurance liabilities | 193 920 | 195 319 | 191 490 | |
| Payable taxes | 6 014 | 9 488 | 8 546 | |
| Deferred taxes | 2 746 | 2 722 | 3 030 | |
| Other liabilities | 35 778 | 22 583 | 46 786 | |
| Liabilities held for sale | 385 | 540 | 376 | |
| Provisions | 1 128 | 1 146 | 1 093 | |
| Pension commitments | 5 849 | 5 343 | 5 020 | |
| Senior non-preferred bonds | G8 | 104 805 | 99 848 | 90 296 |
| Subordinated loan capital | G7, G8 | 34 924 | 39 957 | 39 237 |
| Total liabilities | 3 571 845 | 3 170 428 | 3 384 997 | |
| Additional Tier 1 capital | 30 301 | 22 004 | 22 358 | |
| Non-controlling interests | 190 | 168 | 183 | |
| Share capital | 18 533 | 18 960 | 19 131 | |
| Share premium | 18 733 | 18 733 | 18 733 | |
| Other equity | 212 354 | 209 431 | 203 697 | |
| Total equity | 280 112 | 269 296 | 264 102 | |
| Total liabilities and equity | 3 851 957 | 3 439 724 | 3 649 099 |
| Net | ||||||||
|---|---|---|---|---|---|---|---|---|
| Non- | Additional | currency | Liability | |||||
| Amounts in NOK million | controlling interests |
Share capital |
Share premium |
Tier 1 capital |
translation reserve |
credit reserve |
Other equity |
Total equity |
| Balance sheet as at 31 December 2022 | 227 | 19 378 | 18 733 | 16 089 | 5 200 | 150 | 190 063 | 249 840 |
| Profit for the period | 17 | 912 | 29 147 | 30 076 | ||||
| Actuarial gains and losses | 40 | 40 | ||||||
| Property revaluation | (1) | (1) | ||||||
| Financial assets at fair value through OCI | (8) | (8) | ||||||
| Financial liabilities designated at FVTPL, | ||||||||
| changes in credit risk | (49) | (49) | ||||||
| Currency translation of foreign operations | 5 979 | 5 979 | ||||||
| Hedging of net investment | (4 921) | (4 921) | ||||||
| Tax on other comprehensive income | 1 230 | 12 | (9) | 1 234 | ||||
| Comprehensive income for the period | 17 | 912 | 2 289 | (37) | 29 170 | 32 350 | ||
| Interest payments AT1 capital | (472) | (472) | ||||||
| AT1 capital issued | 5 829 | (5) | 5 823 | |||||
| Net purchase of treasury shares | 1 | 19 | 20 | |||||
| Share buy-back programme | (248) | (3 845) | (4 093) | |||||
| Non-controlling interests | (62) | (62) | ||||||
| Dividends paid for 2022 | ||||||||
| (NOK 12.50 per share) | (19 316) | (19 316) | ||||||
| Other equity transactions | 10 | 10 | ||||||
| Balance sheet as at 30 Sept. 2023 | 183 | 19 131 | 18 733 | 22 358 | 7 489 | 113 | 196 095 | 264 102 |
| Balance sheet as at 31 December 2023 | 168 | 18 960 | 18 733 | 22 004 | 7 266 | 73 | 202 092 | 269 296 |
| Profit for the period | 5 | 1 432 | 31 693 | 33 129 | ||||
| Property revaluation | (16) | (16) | ||||||
| Financial assets at fair value through OCI | 461 | 461 | ||||||
| Financial liabilities designated at FVTPL, | ||||||||
| changes in credit risk | (75) | (75) | ||||||
| Currency translation of foreign operations | 4 560 | 4 560 | ||||||
| Hedging of net investment | (3 698) | (3 698) | ||||||
| Reclassified to the income statement on the liquidation of foreign operations |
(29) | (29) | ||||||
| Tax on other comprehensive income | 925 | 19 | (115) | 829 | ||||
| Comprehensive income for the period | 5 | 1 432 | 1 758 | (56) | 32 023 | 35 161 | ||
| Interest payments AT1 capital | (885) | (885) | ||||||
| AT1 capital issued1 | 10 551 | 10 551 | ||||||
| AT1 capital redeemed2 | (2 800) | (2 800) | ||||||
| Share buy-back programme | (427) | (6 674) | (7 101) | |||||
| Non-controlling interests | 17 | 27 | 44 | |||||
| Dividends paid for 2023 | ||||||||
| (NOK 16.00 per share) | (24 153) | (24 153) | ||||||
| Balance sheet as at 30 Sept. 2024 | 190 | 18 533 | 18 733 | 30 301 | 9 023 | 17 | 203 314 | 280 112 |
1 The DNB Group's parent, DNB Bank ASA, has issued three additional Tier 1 capital instruments in the first three quarters of 2024. The first was issued in February, has a nominal value of SEK 1 100 million and is perpetual with a floating interest of 3-month STIBOR plus 3.1 per cent p.a. The second was issued in February, has a nominal value of SEK 2 000 million and is perpetual with an interest rate of 5.89 per cent p.a. until 27 August 2029. Thereafter 3 month STIBOR plus 3.1 per cent. The third was issued in May, has a nominal value of USD 700 million and is perpetual with an interest rate of 7.38 per cent p.a.
2 Two additional Tier 1 capital instruments have been redeemed in the first three quarters of 2024.The first was issued by Sbanken ASA in 2019, had a nominal value of NOK 100 million and was redeemed in March. The second was issued by DNB Bank ASA in 2019, had a nominal value of NOK 2 700 million and was redeemed in June.
| Jan.-Sept. | Jan.-Sept. | Full year | |
|---|---|---|---|
| Amounts in NOK million | 2024 | 2023 | 2023 |
| Operating activities | |||
| Net payments on loans to customers | (56 250) | (26 812) | (13 895) |
| Net receipts on deposits from customers | 112 191 | 47 302 | 6 476 |
| Receipts on issued bonds and commercial paper | 792 659 | 1 187 818 | 1 566 536 |
| Payments on redeemed bonds and commercial paper | (802 884) | (1 145 705) | (1 511 124) |
| Net receipts/(payments) on loans to credit institutions | 151 070 | 129 830 | (38 759) |
| Interest received | 144 935 | 112 402 | 157 263 |
| Interest paid | (71 942) | (55 514) | (94 298) |
| Net receipts on commissions and fees | 9 902 | 9 940 | 10 577 |
| Net receipts/(payments) on the sale of financial assets in liquidity or trading portfolio | 92 033 | 107 948 | (52 503) |
| Payments to operations | (20 623) | (19 958) | (23 960) |
| Taxes paid | (10 564) | (1 640) | (2 956) |
| Receipts on premiums | 15 694 | 13 941 | 18 852 |
| Net payments on premium reserve transfers | (1 715) | (1 358) | (1 496) |
| Payments of insurance settlements | (12 069) | (11 676) | (15 270) |
| Other net payments | (42 754) | (15 701) | (1 319) |
| Net cash flow from operating activities | 299 682 | 330 818 | 4 124 |
| Investing activities | |||
| Net payments on the acquisition or disposal of fixed assets | (2 219) | (3 196) | (4 081) |
| Receipts on investment properties | 85 | 2 511 | 2 616 |
| Payments on and for investment properties | (6) | (24) | (16) |
| Investment in long-term shares | (75) | (3) | (407) |
| Disposals of long-term shares | 314 | 113 | 117 |
| Dividends received on long-term investments in shares | 756 | 14 | 14 |
| Net cash flow from investing activities | (1 146) | (584) | (1 756) |
| Financing activities | |||
| Receipts on issued senior non-preferred bonds | 26 275 | 34 685 | |
| Payments on redeemed senior non-preferred bonds | (1 185) | (80) | |
| Receipts on issued subordinated loan capital | 11 788 | 11 788 | |
| Redemptions of subordinated loan capital | (5 850) | (10 030) | (10 030) |
| Receipts on issued AT1 capital | 10 551 | 5 829 | 5 829 |
| Redemptions of AT1 capital | (2 800) | ||
| Interest payments on AT1 capital | (885) | (482) | (1 225) |
| Lease payments | (576) | (344) | (559) |
| Net purchase of own shares | (7 101) | (4 073) | (6 916) |
| Dividend payments | (24 153) | (19 316) | (19 316) |
| Net cash flow from financing activities | (31 998) | 9 648 | 14 176 |
| Effects of exchange rate changes on cash and cash equivalents | (1 020) | 11 303 | 1 913 |
| Net cash flow | 265 519 | 351 185 | 18 458 |
| Cash as at 1 January | 335 580 | 317 123 | 317 123 |
| Net receipts of cash | 265 519 | 351 185 | 18 458 |
| Cash at end of period* | 601 099 | 668 308 | 335 580 |
| *) Of which: Cash and deposits with central banks |
590 605 | 660 444 | 331 408 |
| Deposits with credit institutions with no agreed period of notice1 | 10 494 | 7 864 | 4 172 |
1 Recorded under "Due from credit institutions" in the balance sheet.
The quarterly financial statements for the Group have been prepared in accordance with IAS 34 Interim Financial Reporting, as issued by the International Accounting Standards Board and as adopted by the European Union. When preparing the consolidated financial statements, the management makes estimates, judgements and assumptions that affect the application of the accounting principles, as well as income, expenses, and the carrying amount of assets and liabilities. Estimates and assumptions are subject to continual evaluation and are based on historical experience and other factors, including expectations of future events that are believed to be probable on the balance sheet date. A description of the accounting policies, significant estimates, and areas where judgement is applied by the Group, can be found in Note G1 Accounting principles in the annual report for 2023. In the interim report, the accounting policies, significant estimates, and areas where judgement is applied by the Group are in conformity with those described in the annual report.
With effect for the third quarter of 2024, the Group has changed the composition of reportable segments. For further information, see note G2 Segments.
According to DNB's management model, the operating segments are independent profit centres that are fully responsible for their profit after tax and for achieving the targeted returns on allocated capital. DNB has the following operating segments: Personal customers, Large corporates and international customers, Business customers Norway, Risk management and Traditional pension products (with guaranteed rate of return). The Risk management and Traditional pension products segments are included in Other operations. DNB's share of profit in major associated companies (most importantly Luminor, Vipps and Fremtind) is included in Other operations. With effect from the third quarter 2024, DNB has changed the composition of reportable segments, as Corporate customers has been divided into Large corporates and international customers and Business customers Norway. Figures for 2023 have been adjusted accordingly.
| Business | Large corporates | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Personal | customers | and international | Other | |||||||||
| customers | Norway | customers | operations | Eliminations | DNB Group | |||||||
| 3rd quarter | 3rd quarter | 3rd quarter | 3rd quarter | 3rd quarter | 3rd quarter | |||||||
| Amounts in NOK million | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
| Net interest income | 5 580 | 5 507 | 4 889 | 4 844 | 4 690 | 4 778 | 969 | 589 | 16 129 | 15 718 | ||
| Net other operating income | 1 600 | 1 474 | 1 113 | 807 | 1 878 | 1 943 | 2 462 | 748 | (331) | 281 | 6 722 | 5 252 |
| Total income | 7 180 | 6 981 | 6 002 | 5 651 | 6 569 | 6 720 | 3 431 | 1 336 | (331) | 281 | 22 851 | 20 970 |
| Operating expenses | (2 781) | (2 785) | (1 755) | (1 463) | (2 685) | (2 576) | (542) | 248 | 331 | (281) | (7 431) | (6 858) |
| Pre-tax operating profit before impairment | 4 399 | 4 196 | 4 247 | 4 187 | 3 883 | 4 144 | 2 889 | 1 584 | 15 419 | 14 112 | ||
| Net gains on fixed and intangible assets | 0 | (0) | 0 | (4) | 0 | (4) | ||||||
| Impairment of financial instruments | (34) | (111) | (148) | (435) | 11 | (392) | 1 | 1 | (170) | (937) | ||
| Profit from repossessed operations | (6) | (52) | (6) | 58 | 6 | |||||||
| Pre-tax operating profit | 4 365 | 4 085 | 4 094 | 3 752 | 3 843 | 3 746 | 2 949 | 1 588 | 15 250 | 13 172 | ||
| Tax expense | (1 091) | (1 021) | (1 023) | (938) | (961) | (937) | 25 | (134) | (3 050) | (3 029) | ||
| Profit from operations held for sale, after taxes | (40) | (0) | (40) | (0) | ||||||||
| Profit for the period | 3 274 | 3 064 | 3 070 | 2 814 | 2 882 | 2 810 | 2 934 | 1 454 | 12 160 | 10 142 |
| Business | Large corporates | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Personal | customers | and international | Other | |||||||||
| customers | Norway | customers | operations | Eliminations | DNB Group | |||||||
| Jan.-Sept. | Jan.-Sept. | Jan.-Sept. | Jan.-Sept. | Jan.-Sept. | Jan.-Sept. | |||||||
| Amounts in NOK million | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
| Net interest income | 16 627 | 15 955 | 14 379 | 13 715 | 13 558 | 14 209 | 2 908 | 1 671 | 47 472 | 45 550 | ||
| Net other operating income | 4 528 | 4 237 | 2 955 | 2 415 | 6 098 | 5 915 | 4 297 | 2 872 | (529) | 720 | 17 349 | 16 159 |
| Total income | 21 154 | 20 192 | 17 334 | 16 130 | 19 657 | 20 124 | 7 204 | 4 543 | (529) | 720 | 64 821 | 61 709 |
| Operating expenses | (8 621) | (8 225) | (4 977) | (4 368) | (8 142) | (7 811) | (1 010) | 207 | 529 | (720) | (22 221) | (20 917) |
| Pre-tax operating profit before impairment | 12 534 | 11 967 | 12 357 | 11 761 | 11 515 | 12 313 | 6 194 | 4 750 | 42 600 | 40 791 | ||
| Net gains on fixed and intangible assets | (2) | 0 | 0 | 1 | 1 | (3) | 10 | (4) | 11 | |||
| Impairment of financial instruments | (182) | (362) | (625) | (713) | (245) | (654) | 1 | 1 | (1 052) | (1 729) | ||
| Profit from repossessed operations | (6) | (149) | 139 | 155 | (139) | |||||||
| Pre-tax operating profit | 12 349 | 11 605 | 11 727 | 11 049 | 11 121 | 11 798 | 6 347 | 4 622 | 41 544 | 39 074 | ||
| Tax expense | (3 087) | (2 901) | (2 932) | (2 762) | (2 780) | (2 950) | 490 | (374) | (8 309) | (8 987) | ||
| Profit from operations held for sale, after taxes | (106) | (11) | (106) | (11) | ||||||||
| Profit for the period | 9 262 | 8 704 | 8 795 | 8 287 | 8 341 | 8 849 | 6 732 | 4 237 | 33 129 | 30 076 |
Capital adequacy is calculated and reported in accordance with the EU capital requirements regulations for banks and investment firms (CRR/CRD). The regulatory consolidation deviates from consolidation in the accounts and comprises the parent company, subsidiaries and associated companies, excluding insurance companies. Associated companies are consolidated pro rata.
| 30 Sept. | 31 Dec. | 30 Sept. | |
|---|---|---|---|
| Amounts in NOK million | 2024 | 2023 | 2023 |
| Total equity | 280 112 | 269 296 | 264 102 |
| Effect from regulatory consolidation | 1 672 | 2 835 | 2 011 |
| Adjustment to retained earnings for foreseeable dividends | (18 740) | (18 622) | |
| Additional Tier 1 capital instruments included in total equity | (29 554) | (21 803) | (21 803) |
| Net accrued interest on additional Tier 1 capital instruments | (747) | (201) | (555) |
| Common equity Tier 1 capital instruments | 232 743 | 250 127 | 225 133 |
| Regulatory adjustments | |||
| Pension funds above pension commitments | (53) | (44) | (41) |
| Goodwill | (9 512) | (9 516) | (9 481) |
| Deferred tax assets that rely on future profitability, excluding temporary differences | (362) | (306) | (413) |
| Other intangible assets | (2 632) | (2 355) | (2 459) |
| Dividends payable and group contributions | (24 153) | ||
| Share buy-back program | (1 123) | (5 165) | (6 154) |
| Deduction for investments in insurance companies1 | (3 244) | (4 277) | (4 510) |
| IRB provisions shortfall | (2 878) | (2 876) | (2 840) |
| Additional value adjustments (AVA) | (934) | (939) | (1 101) |
| Insufficient coverage for non-performing exposures | (463) | (362) | (424) |
| (Gains) or losses on liabilities at fair value resulting from own credit risk | (17) | (73) | (113) |
| (Gains) or losses on derivative liabilities resulting from own credit risk (DVA) | (238) | (134) | (235) |
| Common equity Tier 1 capital | 211 286 | 199 927 | 197 362 |
| Additional Tier 1 capital instruments | 29 554 | 21 803 | 21 803 |
| Deduction of holdings of Tier 1 instruments in insurance companies2 | (1 500) | (1 500) | (1 500) |
| Non-eligible Additional Tier 1 capital | (7 784) | ||
| Additional Tier 1 | 20 270 | 20 303 | 20 303 |
| Tier 1 capital | 231 556 | 220 230 | 217 665 |
| Term subordinated loan capital | 33 582 | 32 772 | 32 694 |
| Deduction of holdings of Tier 2 instruments in insurance companies2 | (5 588) | (5 588) | (5 588) |
| Non-eligible Tier 2 capital | (21) | ||
| Tier 2 capital | 27 973 | 27 184 | 27 106 |
| Own funds | 259 529 | 247 414 | 244 771 |
| Total risk exposure amount | 1 109 919 | 1 099 949 | 1 078 884 |
| Minimum capital requirement | 88 794 | 87 996 | 86 311 |
| Capital ratios (per cent): | |||
| Common equity Tier 1 capital ratio | 19.0 | 18.2 | 18.3 |
| Tier 1 capital ratio | 20.9 | 20.0 | 20.2 |
| Total capital ratio | 23.4 | 22.5 | 22.7 |
1 Deductions are made for significant investments in financial sector entities when the total value of the investments exceeds 10 per cent of common equity Tier 1 capital. The amounts that are not deducted are given a risk weight of 250 per cent.
2 Investments in Tier 1 and Tier 2 instruments issued by the Group's insurance companies are deducted from the Group's Tier 1 and Tier 2 capital.
The majority of the credit portfolios are reported according to the IRB approach. Exposures to central and regional governments, institutions, equity positions and other assets are, however, reported according to the standardised approach.
| Risk | ||||||
|---|---|---|---|---|---|---|
| Exposure | Average | exposure | ||||
| Original exposure |
at default (EAD) |
risk weight in per cent |
amount (REA) |
Capital requirement |
Capital requirement |
|
| 30 Sept. | 30 Sept. | 30 Sept. | 30 Sept. | 30 Sept. | 31 Dec. | |
| Amounts in NOK million | 2024 | 2024 | 2024 | 2024 | 2024 | 2023 |
| IRB approach | ||||||
| Corporate exposures | 1 283 332 | 1 030 634 | 40.2 | 413 963 | 33 117 | 33 912 |
| of which specialised lending (SL) | 8 015 | 7 785 | 35.5 | 2 760 | 221 | 188 |
| of which small and medium-sized enterprises (SME) | 212 940 | 196 512 | 39.7 | 78 072 | 6 246 | 7 363 |
| of which other corporates | 1 062 378 | 826 337 | 40.3 | 333 131 | 26 650 | 26 362 |
| Retail exposures | 1 029 583 | 1 015 297 | 22.5 | 227 945 | 18 236 | 17 788 |
| of which secured by mortgages on immovable property | 948 165 | 948 165 | 21.9 | 207 211 | 16 577 | 16 137 |
| of which other retail | 81 419 | 67 132 | 30.9 | 20 733 | 1 659 | 1 651 |
| Total credit risk, IRB approach | 2 312 916 | 2 045 931 | 31.4 | 641 907 | 51 353 | 51 700 |
| Standardised approach | ||||||
| Central government and central banks | 682 806 | 682 110 | 0.0 | 89 | 7 | 7 |
| Regional government or local authorities | 60 608 | 52 765 | 1.2 | 648 | 52 | 58 |
| Public sector entities | 94 417 | 92 318 | 0.0 | 21 | 2 | 1 |
| Multilateral development banks | 62 524 | 62 518 | 48 | |||
| International organisations | 1 010 | 1 010 | ||||
| Institutions | 92 879 | 57 901 | 28.4 | 16 426 | 1 314 | 1 494 |
| Corporate | 198 554 | 178 534 | 67.9 | 121 241 | 9 699 | 9 165 |
| Retail | 183 840 | 80 289 | 74.7 | 59 946 | 4 796 | 4 053 |
| Secured by mortgages on immovable property | 122 193 | 114 037 | 40.6 | 46 335 | 3 707 | 4 307 |
| Exposures in default | 5 640 | 4 525 | 140.4 | 6 352 | 508 | 325 |
| Items associated with particular high risk | 736 | 731 | 150.0 | 1 097 | 88 | 88 |
| Covered bonds | 60 095 | 60 095 | 10.0 | 6 010 | 481 | 432 |
| Collective investment undertakings | 1 369 | 1 369 | 15.1 | 207 | 17 | 45 |
| Equity positions | 24 466 | 24 465 | 231.5 | 56 645 | 4 532 | 4 287 |
| Other assets | 33 941 | 33 941 | 59.9 | 20 331 | 1 626 | 1 299 |
| Total credit risk, standardised approach | 1 625 079 | 1 446 608 | 23.2 | 335 348 | 26 828 | 25 609 |
| Total credit risk | 3 937 995 | 3 492 539 | 28.0 | 977 255 | 78 180 | 77 309 |
| Settlement risk | ||||||
| Market risk | ||||||
| Position and general risk, debt instruments | 7 297 | 584 | 651 | |||
| Position and general risk, equity instruments | 955 | 76 | 61 | |||
| Currency risk | 6 | 0 | 0 | |||
| Commodity risk | 71 | 6 | 0 | |||
| Total market risk | 8 328 | 666 | 712 | |||
| Credit value adjustment risk (CVA) | 3 146 | 252 | 280 | |||
| Operational risk | 121 190 | 9 695 | 9 695 | |||
| Total risk exposure amount | 1 109 919 | 88 794 | 87 996 |
| January-September 2024 | Full year 2023 | |||||||
|---|---|---|---|---|---|---|---|---|
| Amounts in NOK million | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
| Maximum exposure as at 1 Jan. | 747 287 | 38 506 | 3 091 | 788 885 | 686 122 | 36 127 | 3 194 | 725 444 |
| Transfer to stage 1 | 19 074 | (18 929) | (145) | 21 467 | (20 835) | (631) | ||
| Transfer to stage 2 | (21 087) | 21 171 | (84) | (31 434) | 31 560 | (126) | ||
| Transfer to stage 3 | (204) | (571) | 774 | (686) | (1 933) | 2 619 | ||
| Originated and purchased | 454 875 | 2 789 | 746 | 458 410 | 425 524 | 3 608 | 88 | 429 219 |
| Derecognition | (409 215) | (6 629) | (1 439) | (417 283) | (362 389) | (10 246) | (2 063) | (374 697) |
| Exchange rate movements | 9 635 | 287 | 32 | 9 954 | 8 683 | 225 | 11 | 8 919 |
| Maximum exposure as at end of period | 800 366 | 36 624 | 2 976 | 839 966 | 747 287 | 38 506 | 3 091 | 788 885 |
1 The reduction of the gross carrying value is related to a legacy foreign currency portfolio in Poland. See note G50 Contingencies in DNB Group's annual report 2023.
| Loans to customers at amortised cost | ||||
|---|---|---|---|---|
| -- | -------------------------------------- | -- | -- | -- |
| January-September 2024 | Full year 2023 | |||||||
|---|---|---|---|---|---|---|---|---|
| Amounts in NOK million | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
| Accumulated impairment as at 1 Jan. | (680) | (834) | (6 261) | (7 775) | (637) | (793) | (6 544) | (7 974) |
| Transfer to stage 1 | (346) | 324 | 22 | (354) | 262 | 92 | ||
| Transfer to stage 2 | 90 | (109) | 18 | 91 | (116) | 26 | ||
| Transfer to stage 3 | 4 | 79 | (82) | 7 | 51 | (58) | ||
| Originated and purchased | (343) | (124) | (466) | (237) | (50) | (1) | (288) | |
| Increased expected credit loss | (225) | (681) | (5 297) | (6 203) | (374) | (884) | (4 892) | (6 150) |
| Decreased (reversed) expected credit loss | 671 | 346 | 4 439 | 5 456 | 799 | 488 | 3 299 | 4 586 |
| Write-offs | 958 | 958 | 1 556 | 1 556 | ||||
| Derecognition | 51 | 193 | 165 | 409 | 31 | 217 | 297 | 546 |
| Exchange rate movements | (5) | (4) | (42) | (51) | (6) | (10) | (35) | (51) |
| Other | ||||||||
| Accumulated impairment as at end of period | (783) | (809) | (6 080) | (7 673) | (680) | (834) | (6 261) | (7 775) |
| January-September 2024 | Full year 2023 | |||||||
|---|---|---|---|---|---|---|---|---|
| Amounts in NOK million | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
| Accumulated impairment as at 1 Jan. | (245) | (228) | (205) | (679) | (194) | (195) | (204) | (593) |
| Transfer to stage 1 | (104) | 102 | 1 | (113) | 111 | 2 | ||
| Transfer to stage 2 | 22 | (27) | 4 | 22 | (25) | 3 | ||
| Transfer to stage 3 | 12 | (12) | 1 | 14 | (14) | |||
| Originated and purchased | (191) | (16) | (207) | (209) | (110) | (319) | ||
| Increased expected credit loss | (49) | (124) | (811) | (984) | (66) | (202) | (110) | (378) |
| Decreased (reversed) expected credit loss | 299 | 74 | 768 | 1 140 | 315 | 82 | 113 | 510 |
| Derecognition | 14 | 38 | 83 | 135 | 1 | 98 | 6 | 105 |
| Exchange rate movements | (2) | (2) | (1) | (5) | (2) | (1) | (3) | |
| Other | ||||||||
| Accumulated impairment as at end of period | (256) | (170) | (173) | (598) | (245) | (228) | (205) | (679) |
For explanatory comments about the impairment of financial instruments, see the directors' report.
Loans to customers as at 30 September 2024
| Gross | ||||||
|---|---|---|---|---|---|---|
| carrying | Accumulated impairment | Loans at | ||||
| Amounts in NOK million | amount | Stage 1 | Stage 2 | Stage 3 | fair value | Total |
| Bank, insurance and portfolio management | 143 634 | (30) | (9) | (38) | 143 558 | |
| Commercial real estate | 236 485 | (167) | (88) | (543) | 76 | 235 764 |
| Shipping | 35 604 | (16) | (0) | (233) | 35 354 | |
| Oil, gas and offshore | 36 777 | (11) | (3) | (855) | 35 907 | |
| Power and renewables | 64 152 | (31) | (22) | (828) | 63 271 | |
| Healthcare | 34 970 | (19) | (6) | (0) | 34 944 | |
| Public sector | 2 056 | (0) | (0) | (0) | 2 056 | |
| Fishing, fish farming and farming | 84 420 | (13) | (42) | (169) | 85 | 84 280 |
| Retail industries | 53 084 | (51) | (110) | (366) | 52 558 | |
| Manufacturing | 49 742 | (39) | (44) | (183) | 49 475 | |
| Technology, media and telecom | 34 180 | (15) | (16) | (397) | 33 751 | |
| Services | 86 937 | (88) | (113) | (483) | 23 | 86 277 |
| Residential property | 128 125 | (67) | (61) | (541) | 317 | 127 773 |
| Personal customers | 967 781 | (146) | (167) | (670) | 46 750 | 1 013 549 |
| Other corporate customers | 76 818 | (90) | (128) | (775) | 10 | 75 836 |
| Total1 | 2 034 763 | (783) | (809) | (6 080) | 47 261 | 2 074 352 |
1 Of which NOK 92 948 million in repo trading volumes.
| Gross | ||||||
|---|---|---|---|---|---|---|
| carrying | Accumulated impairment | Loans at | ||||
| Amounts in NOK million | amount | Stage 1 | Stage 2 | Stage 3 | fair value | Total |
| Bank, insurance and portfolio management | 107 209 | (20) | (18) | (46) | 107 125 | |
| Commercial real estate | 234 327 | (163) | (71) | (572) | 78 | 233 598 |
| Shipping | 33 972 | (17) | (1) | (206) | 33 749 | |
| Oil, gas and offshore | 32 931 | (8) | (4) | (1 099) | 31 820 | |
| Power and renewables | 59 366 | (25) | (17) | (766) | 58 558 | |
| Healthcare | 30 411 | (9) | (6) | (12) | 30 384 | |
| Public sector | 1 820 | (0) | (0) | (0) | 1 820 | |
| Fishing, fish farming and farming | 77 590 | (13) | (46) | (120) | 87 | 77 498 |
| Retail industries | 52 363 | (40) | (105) | (395) | 1 | 51 824 |
| Manufacturing | 45 632 | (33) | (37) | (156) | 45 405 | |
| Technology, media and telecom | 31 316 | (11) | (9) | (315) | 1 | 30 981 |
| Services | 85 517 | (84) | (139) | (427) | 16 | 84 882 |
| Residential property | 127 397 | (70) | (29) | (387) | 269 | 127 179 |
| Personal customers | 972 110 | (110) | (210) | (563) | 41 635 | 1 012 862 |
| Other corporate customers | 71 081 | (76) | (142) | (1 197) | 12 | 69 677 |
| Total1 | 1 963 040 | (680) | (834) | (6 261) | 42 099 | 1 997 364 |
1 Of which NOK 66 698 million in repo trading volumes.
| Maximum | Accumulated impairment | ||||
|---|---|---|---|---|---|
| Amounts in NOK million | exposure | Stage 1 | Stage 2 | Stage 3 | Total |
| Bank, insurance and portfolio management | 38 748 | (18) | (1) | (5) | 38 723 |
| Commercial real estate | 25 274 | (22) | (3) | (3) | 25 246 |
| Shipping | 17 197 | (5) | (0) | 17 192 | |
| Oil, gas and offshore | 69 407 | (10) | (12) | (0) | 69 385 |
| Power and renewables | 85 924 | (24) | (8) | 85 892 | |
| Healthcare | 29 252 | (8) | (29) | (0) | 29 216 |
| Public sector | 16 103 | (0) | (0) | 16 103 | |
| Fishing, fish farming and farming | 28 424 | (3) | (2) | (0) | 28 419 |
| Retail industries | 37 073 | (28) | (28) | (64) | 36 953 |
| Manufacturing | 65 929 | (30) | (15) | (4) | 65 879 |
| Technology, media and telecom | 23 153 | (10) | (3) | (62) | 23 078 |
| Services | 30 093 | (34) | (21) | (5) | 30 034 |
| Residential property | 26 726 | (19) | (7) | (13) | 26 686 |
| Personal customers | 303 551 | (15) | (21) | (3) | 303 513 |
| Other corporate customers | 43 111 | (28) | (21) | (14) | 43 048 |
| Total | 839 966 | (256) | (170) | (173) | 839 368 |
| Maximum | Accumulated impairment | ||||
|---|---|---|---|---|---|
| Amounts in NOK million | exposure | Stage 1 | Stage 2 | Stage 3 | Total |
| Bank, insurance and portfolio management | 37 177 | (20) | (4) | (0) | 37 153 |
| Commercial real estate | 29 480 | (21) | (2) | (2) | 29 455 |
| Shipping | 21 452 | (7) | (0) | 21 445 | |
| Oil, gas and offshore | 79 394 | (10) | (6) | (0) | 79 378 |
| Power and renewables | 64 615 | (20) | (8) | 64 587 | |
| Healthcare | 25 220 | (6) | (30) | 25 184 | |
| Public sector | 13 416 | (0) | (0) | 13 416 | |
| Fishing, fish farming and farming | 26 280 | (4) | (3) | (0) | 26 273 |
| Retail industries | 37 602 | (29) | (42) | (12) | 37 519 |
| Manufacturing | 59 176 | (34) | (15) | (4) | 59 122 |
| Technology, media and telecom | 38 685 | (9) | (5) | (30) | 38 641 |
| Services | 26 787 | (25) | (51) | (9) | 26 702 |
| Residential property | 25 178 | (25) | (9) | (9) | 25 135 |
| Personal customers | 269 591 | (11) | (23) | (3) | 269 554 |
| Other corporate customers | 34 832 | (23) | (29) | (135) | 34 644 |
| Total | 788 885 | (245) | (228) | (205) | 788 206 |
| Amounts in NOK million | Level 1 | Level 2 | Level 3 | Total |
|---|---|---|---|---|
| Assets as at 30 September 2024 | ||||
| Loans to customers | 47 262 | 47 262 | ||
| Commercial paper and bonds | 10 172 | 506 501 | 509 | 517 182 |
| Shareholdings | 5 970 | 11 844 | 13 912 | 31 725 |
| Assets, customers bearing the risk | 196 648 | 196 648 | ||
| Financial derivatives | 803 | 157 631 | 2 447 | 160 881 |
| Liabilities as at 30 September 2024 | ||||
| Deposits from customers | 45 963 | 45 963 | ||
| Debt securities issued | 3 781 | 3 781 | ||
| Senior non-preferred bonds | 1 757 | 1 757 | ||
| Subordinated loan capital | 1 093 | 1 093 | ||
| Financial derivatives | 1 013 | 161 914 | 2 176 | 165 103 |
| Other financial liabilities1 | 2 706 | 0 | 2 706 | |
| Assets as at 31 December 2023 | ||||
| Loans to customers | 42 099 | 42 099 | ||
| Commercial paper and bonds | 29 801 | 521 952 | 385 | 552 138 |
| Shareholdings | 4 122 | 4 144 | 14 015 | 22 281 |
| Assets, customers bearing the risk | 166 722 | 166 722 | ||
| Financial derivatives | 1 172 | 174 339 | 2 752 | 178 263 |
| Liabilities as at 31 December 2023 | ||||
| Deposits from customers | 44 308 | 44 308 | ||
| Debt securities issued | 4 493 | 4 493 | ||
| Senior non-preferred bonds | 1 757 | 1 757 | ||
| Subordinated loan capital | 1 093 | 1 093 | ||
| Financial derivatives | 1 653 | 185 180 | 2 345 | 189 178 |
| Other financial liabilities1 | 3 036 | 0 | 3 036 |
1 Short positions, trading activities.
For a further description of the instruments and valuation techniques, see the annual report for 2023.
| Financial liabilities |
|||||
|---|---|---|---|---|---|
| Financial assets Commercial |
|||||
| Loans to | paper and | Share- | Financial | Financial | |
| Amounts in NOK million | customers | bonds | holdings | derivatives | derivatives |
| Carrying amount as at 1 January 2023 | 49 105 | 847 | 16 744 | 3 431 | 3 129 |
| Net gains recognised in the income statement | 492 | 8 | 948 | 108 | (21) |
| Additions/purchases | 4 368 | 1 045 | 1 830 | 1 353 | 1 294 |
| Sales | (1 021) | (4 309) | |||
| Settled | (11 866) | (2 141) | (2 057) | ||
| Transferred from level 1 or level 2 | 241 | ||||
| Transferred to level 1 or level 2 | (728) | (1 096) | |||
| Other | (8) | (103) | 1 | ||
| Carrying amount as at 31 December 2023 | 42 099 | 385 | 14 015 | 2 752 | 2 345 |
| Net gains recognised in the income statement | 471 | 8 | 459 | 262 | 20 |
| Additions/purchases | 11 806 | 608 | 818 | 1 431 | 1 463 |
| Sales | (267) | (1 380) | |||
| Settled | (7 115) | (1) | (1 998) | (1 653) | |
| Transferred from level 1 or level 2 | 26 | ||||
| Transferred to level 1 or level 2 | (255) | ||||
| Other | 5 | ||||
| Carrying amount as at 30 September 2024 | 47 262 | 509 | 13 912 | 2 447 | 2 176 |
An increase in the discount rate on fixed-rate loans by 10 basis points will decrease the fair value by NOK 125 million. The effects on other Level 3 financial instruments are insignificant.
As an element in liquidity management, the DNB Group issues and redeems own securities issued by DNB Bank ASA and DNB Boligkreditt AS (bond debt only).
| Balance | Exchange | Balance | ||||
|---|---|---|---|---|---|---|
| sheet | Matured/ | rate | Other | sheet | ||
| 30 Sept. | Issued | redeemed | movements | changes | 31 Dec. | |
| Amounts in NOK million Commercial papers issued, nominal amount |
2024 421 061 |
2024 712 778 |
2024 (724 646) |
2024 10 460 |
2024 | 2023 422 469 |
| Bond debt, nominal amount1 | 82 248 | 9 801 | (52 549) | 6 110 | 118 885 | |
| Covered bonds, nominal amount1 | 340 723 | 70 080 | (25 689) | 11 475 | 284 857 | |
| Value adjustments2 | (7 022) | (0) | 30 | 11 232 | (18 284) | |
| Debt securities issued | 837 010 | 792 659 | (802 884) | 28 075 | 11 232 | 807 928 |
| DNB Bank ASA | 503 063 | 722 579 | (777 195) | 16 600 | 6 156 | 534 923 |
| Debt securities issued 2023 | ||||||
| Balance | Exchange | Balance | ||||
| sheet | Matured/ | rate | Other | sheet | ||
| 31 Dec. | Issued | redeemed | movements | changes | 31 Dec. | |
| Amounts in NOK million | 2023 | 2023 | 2023 | 2023 | 2023 | 2022 |
| Commercial papers issued, nominal amount | 422 469 | 1 514 109 | (1 361 699) | (22 403) | 292 462 | |
| Bond debt, nominal amount | 118 885 | 14 418 | (63 953) | 9 309 | 159 111 | |
| Covered bonds, nominal amount | 284 857 | 38 008 | (85 473) | 19 197 | 313 125 | |
| Value adjustments2 | (18 284) | 33 | 8 496 | (26 812) | ||
| Debt securities issued | 807 928 | 1 566 536 | (1 511 124) | 6 135 | 8 496 | 737 886 |
| DNB Bank ASA | 534 923 | 1 528 531 | (1 425 329) | (13 063) | 2 879 | 441 903 |
| Senior non-preferred bonds 2024 | ||||||
| Balance | Exchange | Balance | ||||
| sheet | Matured/ | rate | Other | sheet | ||
| 30 Sept. | Issued | redeemed | movements | changes | 31 Dec. | |
| Amounts in NOK million | 2024 | 2024 | 2024 | 2024 | 2024 | 2023 |
| Senior non-preferred bonds, nominal amount Value adjustments2 |
105 672 | (1 185) | 4 704 | 102 153 | ||
| (867) | 1 438 | (2 305) | ||||
| Senior non-preferred bonds | 104 805 | 0 | (1 185) | 4 704 | 1 438 | 99 848 |
| DNB Bank ASA | 104 805 | (1 185) | 4 704 | 1 438 | 99 848 | |
| Senior non-preferred bonds 2023 | ||||||
| Balance | Exchange | Balance | ||||
| sheet | Matured/ | rate | Other | sheet | ||
| 31 Dec. | Issued | redeemed | movements | changes | 31 Dec. | |
| Amounts in NOK million | 2023 | 2023 | 2023 | 2023 | 2023 | 2022 |
| Senior non-preferred bonds, nominal amount | 102 153 | 34 685 | (80) | 2 363 | 65 185 | |
| Value adjustments2 | (2 305) | 3 178 | (5 483) | |||
| Senior non-preferred bonds | 99 848 | 34 685 | (80) | 2 363 | 3 178 | 59 702 |
| Balance | Exchange | Balance | ||||
|---|---|---|---|---|---|---|
| sheet | Matured/ | rate | Other | sheet | ||
| 30 Sept. | Issued | redeemed | movements | changes | 31 Dec. | |
| Amounts in NOK million | 2024 | 2024 | 2024 | 2024 | 2024 | 2023 |
| Term subordinated loan capital, nominal amount | 33 582 | (127) | 936 | 32 772 | ||
| Perpetual subordinated loan capital, nominal amount | 736 | (5 723) | 20 | 6 439 | ||
| Value adjustments2 | 607 | (3) | (136) | 746 | ||
| Subordinated loan capital and perpetual | ||||||
| subordinated loan capital securities | 34 924 | 0 | (5 853) | 956 | (136) | 39 957 |
| DNB Bank ASA | 34 924 | (5 853) | 956 | (136) | 39 957 |
| Balance | Exchange | Balance | ||||
|---|---|---|---|---|---|---|
| sheet | Matured/ | rate | Other | sheet | ||
| 31 Dec. | Issued | redeemed | movements | changes | 31 Dec. | |
| Amounts in NOK million | 2023 | 2023 | 2023 | 2023 | 2023 | 2022 |
| Term subordinated loan capital, nominal amount | 32 772 | 11 788 | (10 030) | 418 | 30 596 | |
| Perpetual subordinated loan capital, nominal amount | 6 439 | 133 | 6 306 | |||
| Value adjustments2 | 746 | (4) | 864 | (114) | ||
| Subordinated loan capital and perpetual | ||||||
| subordinated loan capital securities | 39 957 | 11 788 | (10 034) | 551 | 864 | 36 788 |
| DNB Bank ASA | 39 957 | 11 788 | (10 034) | 551 | 1 774 | 35 877 |
1 Excluding own bonds. The total nominal amount of outstanding covered bonds in DNB Boligkreditt was NOK 449.7 billion as at 30 Sept 2024. The market value of the cover pool represented NOK 763.4 billion.
2 Including accrued interest, fair value adjustments and premiums/discounts.
Due to its extensive operations in Norway and abroad, the DNB Group is regularly a party to various legal actions and tax-related disputes. None of the current disputes are expected to have any material impact on the Group's financial position.
DNB Bank ASA received a notice from the Norwegian tax authorities in the third quarter of 2024 of a change to the tax assessment due to changed pricing of intra-Group transactions with international subsidiaries. The notice covers the fiscal years 2019-2023. The amount stated in the notice relating to the fiscal years 2019–2021 entails a tax exposure of about NOK 1.3 billion, while the change for 2022 and 2023 has not been quantified. DNB disagrees with the tax authorities' approach and assessments. DNB is of opinion that it has a strong case, and no provisions have been recognised in the accounts.
See note G24 Taxes and G50 Contingencies in the annual report for 2023.
On 21 October 2024, DNB Bank ASA entered into an agreement to acquire all the shares of Carnegie Holding AB, the parent company of the Carnegie Group.
The purchase price is expected to be approximately SEK 12 billion, payable as a cash consideration, subject to certain adjustments. The transaction is expected to close in the first half of 2025, subject to obtaining the necessary regulatory approvals from the authorities in relevant jurisdictions. The transaction is expected to reduce DNB's CET1 capital ratio by approximately 120 basis points upon closing.
| Amounts in NOK million | 3rd quarter 2024 |
3rd quarter 2023 |
Jan.-Sept. 2024 |
Jan.-Sept. 2023 |
Full year 2023 |
|---|---|---|---|---|---|
| Interest income, effective interest method | 39 285 | 35 473 | 119 050 | 93 310 | 130 687 |
| Other interest income | 2 462 | 2 496 | 8 502 | 7 369 | 10 507 |
| Interest expenses, effective interest method | (29 803) | (25 684) | (91 684) | (66 465) | (94 694) |
| Other interest expenses | 415 | 595 | 979 | 2 484 | 3 175 |
| Net interest income | 12 358 | 12 880 | 36 847 | 36 698 | 49 675 |
| Commission and fee income | 2 698 | 2 928 | 8 320 | 7 935 | 10 587 |
| Commission and fee expenses | (799) | (783) | (2 440) | (2 376) | (3 203) |
| Net gains on financial instruments at fair value | 1 628 | 1 841 | 4 623 | 5 373 | 5 665 |
| Other income | 2 600 | 1 053 | 4 404 | 2 506 | 10 099 |
| Net other operating income | 6 128 | 5 040 | 14 908 | 13 439 | 23 149 |
| Total income | 18 486 | 17 919 | 51 754 | 50 136 | 72 824 |
| Salaries and other personnel expenses | (3 773) | (3 354) | (11 129) | (9 991) | (13 795) |
| Other expenses | (1 995) | (1 892) | (6 202) | (5 651) | (7 861) |
| Depreciation and impairment of fixed and intangible assets | (914) | (923) | (2 721) | (2 845) | (4 346) |
| Total operating expenses | (6 682) | (6 169) | (20 052) | (18 486) | (26 002) |
| Pre-tax operating profit before impairment | 11 804 | 11 750 | 31 702 | 31 650 | 46 822 |
| Net gains on fixed and intangible assets | 30 | (2) | 28 | 0 | 36 |
| Impairment of financial instruments | 26 | (663) | (1 002) | (299) | (848) |
| Pre-tax operating profit | 11 860 | 11 084 | 30 728 | 31 352 | 46 010 |
| Tax expense | (2 372) | (2 550) | (6 146) | (7 211) | (6 695) |
| Profit for the period | 9 488 | 8 535 | 24 582 | 24 140 | 39 316 |
| Portion attributable to shareholders of DNB Bank ASA | 8 960 | 8 204 | 23 150 | 23 243 | 38 019 |
| Portion attributable to additional Tier 1 capital holders | 529 | 331 | 1 432 | 897 | 1 297 |
| Profit for the period | 9 488 | 8 535 | 24 582 | 24 140 | 39 316 |
| Amounts in NOK million | 3rd quarter 2024 |
3rd quarter 2023 |
Jan.-Sept. 2024 |
Jan.-Sept. 2023 |
Full year 2023 |
|---|---|---|---|---|---|
| Profit for the period | 9 488 | 8 535 | 24 582 | 24 140 | 39 316 |
| Actuarial gains and losses | 28 | 28 | (274) | ||
| Financial liabilities designated at FVTPL, changes in credit risk | (7) | (33) | (36) | 14 | (24) |
| Tax | 2 | 1 | 9 | (11) | 75 |
| Items that will not be reclassified to the income statement | (5) | (3) | (27) | 32 | (223) |
| Currency translation of foreign operations | 56 | (26) | 117 | 118 | 135 |
| Financial assets at fair value through OCI | (79) | 102 | 449 | (56) | (196) |
| Tax | 20 | (26) | (112) | 14 | 49 |
| Items that may subsequently be reclassified to the income statement | (4) | 50 | 454 | 76 | (12) |
| Other comprehensive income for the period | (9) | 47 | 427 | 107 | (235) |
| Comprehensive income for the period | 9 479 | 8 582 | 25 009 | 24 248 | 39 081 |
| Amounts in NOK million | Note | 30 Sept. 2024 |
31 Dec. 2023 |
30 Sept. 2023 |
|---|---|---|---|---|
| Assets | ||||
| Cash and deposits with central banks | 589 372 | 330 263 | 660 061 | |
| Due from credit institutions | 633 462 | 547 958 | 530 272 | |
| Loans to customers | P3, P4 | 1 157 665 | 1 128 358 | 1 137 527 |
| Commercial paper and bonds | P4 | 473 629 | 503 075 | 359 771 |
| Shareholdings | P4 | 6 843 | 5 052 | 5 481 |
| Financial derivatives | P4 | 199 187 | 203 041 | 228 595 |
| Investments in associated companies | 10 953 | 10 697 | 10 293 | |
| Investments in subsidiaries | 131 563 | 127 604 | 128 897 | |
| Intangible assets | 8 391 | 8 231 | 8 185 | |
| Deferred tax assets | 1 066 | 1 089 | 102 | |
| Fixed assets | 17 368 | 17 578 | 16 024 | |
| Other assets | 34 649 | 22 334 | 34 661 | |
| Total assets | 3 264 147 | 2 905 278 | 3 119 869 | |
| Liabilities and equity | ||||
| Due to credit institutions | 538 409 | 296 319 | 428 314 | |
| Deposits from customers | P4 | 1 568 016 | 1 419 130 | 1 480 280 |
| Financial derivatives | P4 | 208 304 | 221 388 | 250 408 |
| Debt securities issued | P4, G8 | 503 063 | 534 923 | 532 259 |
| Payable taxes | 4 748 | 7 746 | 8 654 | |
| Deferred taxes | 979 | 937 | 3 062 | |
| Other liabilities | 42 843 | 52 146 | 41 841 | |
| Provisions | 676 | 727 | 736 | |
| Pension commitments | 5 171 | 4 723 | 4 431 | |
| Senior non-preferred bonds | G8 | 104 805 | 99 848 | 90 296 |
| Subordinated loan capital | P4, G8 | 34 924 | 39 957 | 39 237 |
| Total liabilities | 3 011 939 | 2 677 845 | 2 879 519 | |
| Additional Tier 1 capital | 30 301 | 22 004 | 22 358 | |
| Share capital | 18 533 | 18 960 | 19 131 | |
| Share premium | 18 733 | 18 733 | 18 733 | |
| Other equity | 184 640 | 167 736 | 180 128 | |
| Total equity Total liabilities and equity |
252 207 3 264 147 |
227 433 2 905 278 |
240 350 3 119 869 |
| Net | |||||||
|---|---|---|---|---|---|---|---|
| Additional | currency | Liability | |||||
| Share | Share | Tier 1 | translation | credit | Other | Total | |
| Amounts in NOK million | capital | premium | capital | reserve | reserve | equity | equity |
| Balance sheet as at 31 December 2022 | 19 378 | 18 733 | 15 386 | 506 | 50 | 159 798 | 213 851 |
| Profit for the period | 897 | 23 243 | 24 140 | ||||
| Actuarial gains and losses | 28 | 28 | |||||
| Financial assets at fair value through OCI | (56) | (56) | |||||
| Financial liabilities designated at FVTPL, changes in credit risk |
14 | 14 | |||||
| Currency translation of foreign operations | 118 | 118 | |||||
| Tax on other comprehensive income | (3) | 7 | 3 | ||||
| Comprehensive income for the period | 897 | 118 | 10 | 23 222 | 24 248 | ||
| Interest payments AT1 capital | (459) | (459) | |||||
| AT1 capital issued | 5 829 | (5) | 5 823 | ||||
| Net purchase of treasury shares | (248) | (3 845) | (4 093) | ||||
| Share buy-back programme | 1 | 19 | 20 | ||||
| Merger Sbanken ASA | 705 | 245 | 950 | ||||
| Other equity transactions | 10 | 10 | |||||
| Balance sheet as at 30 September 2023 | 19 131 | 18 733 | 22 358 | 624 | 61 | 179 444 | 240 350 |
| Balance sheet as at 31 December 2023 | 18 960 | 18 733 | 22 004 | 641 | 33 | 167 063 | 227 433 |
| Profit for the period | 1 432 | 23 150 | 24 582 | ||||
| Financial assets at fair value through OCI | 449 | 449 | |||||
| Financial liabilities designated at FVTPL, | |||||||
| changes in credit risk | (36) | (36) | |||||
| Currency translation of foreign operations | 117 | 117 | |||||
| Tax on other comprehensive income | 9 | (112) | (103) | ||||
| Comprehensive income for the period | 1 432 | 117 | (27) | 23 487 | 25 009 | ||
| Interest payments AT1 capital | (885) | (885) | |||||
| AT1 capital issued1 | 10 551 | 10 551 | |||||
| AT1 capital redeemed2 | (2 800) | (2 800) | |||||
| Share buy-back programme | (427) | (6 674) | (7 101) | ||||
| Balance sheet as at 30 September 2024 | 18 533 | 18 733 | 30 301 | 758 | 5 | 183 876 | 252 207 |
1 DNB Bank ASA has issued three additional Tier 1 capital instruments in the first three quarters of 2024. The first was issued in February, has a nominal value of SEK 1 100 million and is perpetual with a floating interest of 3-month STIBOR plus 3.1 per cent p.a. The second was issued in February, has a nominal value of SEK 2 000 million and is perpetual with an interest rate of 5.89 per cent p.a. until 27 August 2029. Thereafter 3-month STIBOR plus 3.1 per cent. The third was issued in May, has a nominal value of USD 700 million and is perpetual with an interest rate of 7.38 per cent p.a.
2 Two additional Tier 1 capital instruments have been redeemed in the first three quarters of 2024.The first was issued by Sbanken ASA in 2019, had a nominal value of NOK 100 million and was redeemed in March. The second was issued by DNB Bank ASA in 2019, had a nominal value of NOK 2 700 million and was redeemed in June.
DNB Bank ASA has prepared the financial statements according to the Norwegian Ministry of Finance's regulations on annual accounts. A description of the accounting principles applied by the company when preparing the financial statements can be found in Note 1 Accounting principles in the annual report for 2023. In the interim report, the accounting policies, significant estimates, and areas where judgement is applied by the company are in conformity with those described in the annual report.
See note G8 to the consolidated accounts for information about debt securities issued, senior non-preferred bonds and subordinated loan capital, and note G9 for information about contingencies.
Capital adequacy is calculated and reported in accordance with the EU capital requirements regulations for banks and investment firms (CRR/CRD).
| 30 Sept. | 31 Dec. | 30 Sept. | |
|---|---|---|---|
| Amounts in NOK million Total equity |
2024 252 207 |
2023 227 433 |
2023 240 350 |
| Adjustment to retained earnings for foreseeable dividends | (14 650) | (15 341) | |
| Additional Tier 1 capital instruments included in total equity Net accrued interest on additional Tier 1 capital instruments |
(29 554) (747) |
(21 803) (201) |
(21 803) (555) |
| Common equity Tier 1 capital instruments | 207 256 | 205 430 | 202 652 |
| Regulatory adjustments | |||
| Pension funds above pension commitments | (53) | (44) | (41) |
| Goodwill | (6 452) | (6 435) | (6 419) |
| Deferred tax assets that rely of future profitability, excluding temporary differences | (14) | (14) | (24) |
| Other intangible assets | (1 772) | (1 429) | (1 517) |
| Share buy-back program | (1 123) | (5 165) | (6 154) |
| IRB provisions shortfall | (1 481) | (1 553) | (1 481) |
| Additional value adjustments (AVA) | (910) | (933) | (1 024) |
| Insufficient coverage for non-performing exposures | (368) | (316) | (331) |
| (Gains) or losses on liabilities at fair value resulting from own credit risk | (5) | (33) | (61) |
| (Gains) or losses on derivative liabilities resulting from own credit risk (DVA) | (238) | (380) | (450) |
| Common equity Tier 1 capital | 194 840 | 189 129 | 185 151 |
| Additional Tier 1 capital instruments | 29 554 | 21 803 | 21 803 |
| Non-eligible Additional Tier 1 capital | (7 784) | ||
| Additional Tier 1 capital | 21 770 | 21 803 | 21 803 |
| Tier 1 capital | 216 609 | 210 932 | 206 954 |
| Term subordinated loan capital | 33 582 | 32 772 | 32 694 |
| Non-eligible Tier 2 capital | (21) | ||
| Tier 2 capital | 33 561 | 32 772 | 32 694 |
| Own funds | 250 170 | 243 704 | 239 647 |
| Total risk exposure amount | 965 070 | 966 418 | 945 634 |
| Minimum capital requirement | 77 206 | 77 313 | 75 651 |
| Capital ratios (per cent): | |||
| Common equity Tier 1 capital ratio | 20.2 | 19.6 | 19.6 |
| Tier 1 capital ratio | 22.4 | 21.8 | 21.9 |
| Total capital ratio | 25.9 | 25.2 | 25.3 |
Loans to customers at amortised cost
| January-September 2024 | Full year 2023 | |||||||
|---|---|---|---|---|---|---|---|---|
| Amounts in NOK million | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
| Accumulated impairment as at 1 Jan. | (569) | (761) | (5 442) | (6 771) | (483) | (617) | (5 806) | (6 905) |
| Transfer to stage 1 | (281) | 261 | 20 | (309) | 221 | 88 | ||
| Transfer to stage 2 | 84 | (101) | 17 | 79 | (103) | 24 | ||
| Transfer to stage 3 | 3 | 76 | (80) | 5 | 50 | (54) | ||
| Originated and purchased | (282) | (81) | (363) | (163) | (49) | (212) | ||
| Increased expected credit loss | (201) | (591) | (4 646) | (5 438) | (272) | (717) | (3 307) | (4 296) |
| Decreased (reversed) expected credit loss | 566 | 318 | 3 920 | 4 805 | 558 | 354 | 2 875 | 3 787 |
| Write-offs | 914 | 914 | 952 | 952 | ||||
| Derecognition (including repayments) | 33 | 145 | 66 | 244 | 31 | 149 | 44 | 224 |
| Merger Sbanken ASA | (12) | (46) | (252) | (309) | ||||
| Exchange rate movements | (2) | (2) | (4) | (8) | (2) | (3) | (5) | (10) |
| Accumulated impairment as at end of period | (648) | (734) | (5 235) | (6 618) | (569) | (761) | (5 442) | (6 771) |
| January-September 2024 | Full year 2023 | |||||||
|---|---|---|---|---|---|---|---|---|
| Amounts in NOK million | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
| Accumulated impairment as at 1 Jan. | (210) | (181) | (205) | (596) | (165) | (173) | (203) | (540) |
| Transfer to stage 1 | (98) | 97 | 1 | (94) | 92 | 2 | ||
| Transfer to stage 2 | 20 | (24) | 4 | 20 | (22) | 3 | ||
| Transfer to stage 3 | 12 | (12) | 1 | 13 | (14) | |||
| Originated and purchased | (178) | (16) | (194) | (178) | (95) | (273) | ||
| Increased expected credit loss | (41) | (110) | (655) | (806) | (62) | (171) | (110) | (343) |
| Decreased (reversed) expected credit loss | 279 | 64 | 623 | 965 | 268 | 85 | 112 | 465 |
| Derecognition | 13 | 34 | 83 | 130 | 3 | 92 | 7 | 102 |
| Merger Sbanken ASA | (2) | (2) | (1) | (5) | ||||
| Exchange rate movements | (1) | (1) | (1) | (1) | (1) | (2) | ||
| Other | ||||||||
| Accumulated impairment as at end of period | (216) | (123) | (162) | (501) | (210) | (181) | (205) | (596) |
For explanatory comments about the impairment of financial instruments, see the directors' report.
| Amounts in NOK million | Level 1 | Level 2 | Level 3 | Total |
|---|---|---|---|---|
| Assets as at 30 September 2024 | ||||
| Loans to customers | 193 946 | 10 217 | 204 163 | |
| Commercial paper and bonds | 6 866 | 466 415 | 348 | 473 629 |
| Shareholdings | 5 029 | 1 166 | 648 | 6 843 |
| Financial derivatives | 803 | 195 937 | 2 447 | 199 187 |
| Liabilities as at 30 September 2024 | ||||
| Deposits from customers | 45 963 | 45 963 | ||
| Debt securities issued | 133 | 133 | ||
| Senior non-preferred bonds | 1 757 | 1 757 | ||
| Subordinated loan capital | 1 093 | 1 093 | ||
| Financial derivatives | 1 013 | 205 115 | 2 176 | 208 304 |
| Other financial liabilities1 | 2 706 | 0 | 2 706 | |
| Assets as at 31 December 2023 | ||||
| Loans to customers | 229 137 | 10 064 | 239 201 | |
| Commercial paper and bonds | 26 770 | 476 057 | 248 | 503 075 |
| Shareholdings | 3 315 | 962 | 775 | 5 052 |
| Financial derivatives | 1 172 | 199 117 | 2 752 | 203 041 |
| Liabilities as at 31 December 2023 | ||||
| Deposits from customers | 44 308 | 44 308 | ||
| Debt securities issued | 117 | 117 | ||
| Senior non-preferred bonds | 1 757 | 1 757 | ||
| Subordinated loan capital | 1 093 | 1 093 | ||
| Financial derivatives | 1 653 | 217 390 | 2 345 | 221 388 |
| Other financial liabilities1 | 3 036 | 0 | 3 036 |
1 Short positions, trading activities.
Loans with floating interest rate measured at fair value through other comprehensive income are categorised within level 2, since the valuation is mainly based on observable inputs. The corresponding loans are measured at amortised cost in the Group, due to a hold to collect business model.
For a further description of the instruments and valuation techniques, see the annual report for 2023.
In the first three quarters of 2024, loan portfolios representing NOK 40.9 billion (NOK 1.1 billion in the first three quarters of 2023) were transferred from the bank to DNB Boligkreditt in accordance with the "Agreement relating to transfer of loan portfolio between DNB Bank ASA and DNB Boligkreditt AS".
At end-September 2024, the bank had invested NOK 109.5 billion in covered bonds issued by DNB Boligkreditt.
The servicing agreement between DNB Boligkreditt and DNB Bank ensures DNB Boligkreditt a minimum margin achieved on loans to customers. A margin below the minimum level will be at DNB Bank's risk, resulting in a negative management fee (payment from DNB Bank to DNB Boligkreditt). The management fee paid to the bank for purchased services amounted to a negative NOK 285 million in the first three quarters of 2024 (a negative NOK 1 425 million in the first three quarters of 2023).
In the first three quarters of 2024, DNB Boligkreditt entered into reverse repurchasing agreements (reverse repos) with the bank as counterparty. The value of the repos amounted to NOK 26.2 billion at end-September 2024.
At end-September, DNB Bank had placed cash collateral of NOK 15.9 billion related to the CSA-agreement on derivatives against DNB Boligkreditt. The cash collateral paid is presented as financial derivative assets in the balance sheet of DNB Bank. The amount has been placed by DNB Boligkreditt in a deposit account with DNB Bank and is presented as due to credit institutions.
DNB Boligkreditt has a long-term overdraft facility in DNB Bank with a limit of NOK 300 billion.
Register of Business Enterprises NO 984 851 006 MVA
Olaug Svarva Chair of the Board Jens Petter Olsen Vice Chair of the Board Gro Bakstad Petter-Børre Furberg Lillian Hattrem Haakon Christopher Sandven Eli Solhaug Kim Wahl
| Kjerstin R. Braathen | Group Chief Executive Officer (CEO) |
|---|---|
| Ida Lerner | Group Chief Financial Officer (CFO) |
| Maria Ervik Løvold | Group Executive Vice President of Personal Banking |
| Rasmus Aage Figenschou | Group Executive Vice President of Business Banking Norway |
| Harald Serck-Hanssen | Group Executive Vice President of Large Corporates & International |
| Håkon Hansen | Group Executive Vice President of Wealth Management |
| Alexander Opstad | Group Executive Vice President of Markets |
| Per Kristian Næss-Fladset | Group Executive Vice President of Products, Data & Innovation |
| Fredrik Berger | Group Chief Compliance Officer (CCO) |
| Eline Skramstad | Group Chief Risk Officer (CRO) |
| Elin Sandnes | Group Executive Vice President of Technology & Services and Chief Operating Officer (COO) |
| Even Graff Westerveld | Group Executive Vice President of People & Communication |
Rune Helland, Head of Investor Relations tel. +47 23 26 84 00 [email protected] Anne Engebretsen, Investor Relations tel. +47 23 26 84 08 [email protected] Andreas Skårsmoen Øyo, Investors Relations tel. +47 23 26 84 08 [email protected] Thor Tellefsen, Long Term Funding tel. +47 23 26 84 04 [email protected] Head office tel. +47 91 50 48 00
19 November Capital Markets Day, in London
| 5 February | Q4 2024 |
|---|---|
| 19 March | Annual report 2024 |
| 29 April | Annual General Meeting |
| 30 April | Ex-dividend date |
| 9 May | Distribution of dividends |
| 7 May | Q1 2025 |
| 11 July | Q2 2025 |
| 22 October | Q3 2025 |
Separate annual and quarterly reports are prepared for DNB Boligkreditt and DNB Livsforsikring. The reports and the Factbook are available on ir.dnb.no. Annual and quarterly reports can be ordered by sending an e-mail to Investor Relations.
The quarterly report has been produced by Group Financial Reporting in DNB. Cover design: Aksell
To simplify life for people and businesses and make them prosper - that's why we're building the world's best bank for Norway
Mailing address: P.O.Box 1600 Sentrum N-0021 Oslo
Visiting address: Dronning Eufemias gate 30 Bjørvika, Oslo
dnb.no
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.