Quarterly Report • Aug 15, 2024
Quarterly Report
Open in ViewerOpens in native device viewer

@bildbyrån Instabank is a proud sponsor of the Norwegian Athletics Federation
Profit before tax: 35.9 MNOK, + 5.8 MNOK vs Q2-23 Profit after tax: 26.9 MNOK, return on equity 12.0 %
Successful sale of non-performing loans of 167 MNOK The transaction was operating profit-positive and confirms the valuation of impaired loans
Business lending launched one year ago is a proven success Challenges mortgages as Instabank most profitable product
Instabank is well-positioned for lending growth in the second half of 2024
A diverse range of products and enhanced capital ratios enable growth

Instabank, the Nordic challenger, was established as a fully digital bank in the autumn of 2016. We are dedicated to improving the banking experience for both business and private customers. We believe in challenging established norms and finding agile solutions where others create complexity. Our goal is to make everyday life easier for our customers through better products, technology, and personal contact. In a short time, we have achieved a strong position in the Nordic market and are proud to have more than 100,000 customers who have chosen us for their lending, payment or deposit needs.
Instabank operates in Norway, Finland and Sweden, offering competitive savings, insurance, point of sales (POS) financing, credit cards, mortgages and unsecured loan products to consumers and small and medium-sized businesses. Instabank also offers deposits in Germany through a partnership with Raisin Bank.
The bank's products and services are distributed primarily through agents, various retail partners and the bank's website and mobile app.
Instabank is a proud sponsor of the Norwegian Athletics Federation.
At the end of Q2-24, Instabank had 48 full-time and 12 part-time employees.
Instabank is listed on Euronext Growth at Oslo Børs, ticker INSTA.
In the second quarter, Instabank successfully improved the operations of its three main segments: mortgages, business lending, and unsecured consumer loans. The focus was on continued growth for the most profitable segments, mortgages and business lending, with actions taken to improve margins and reduce losses on loans. By the end of the quarter, Instabank sold a portfolio of nonperforming loans and received the final Pillar 2 requirements from the FSA. As we enter the second half of 2024, Instabank is well-positioned for growth.
In the second quarter, mortgages increased by 119 MNOK to reach 2.735 MNOK in gross loans, accounting for 42% of total lending. In the first quarter of 2024, Instabank faced higher losses on loans from a specific category of mortgage customers. As a result, stricter credit assessments were put in place, leading to a decrease in losses on loans.
Business lending performed well in the second quarter, with gross loans increasing by 54 MNOK to 188 MNOK, accounting for 70% of the total granted credit of 267 MNOK. The credit line product for small and medium-sized businesses has been well-received by the market, especially since these businesses often struggle to secure attention from other banks during the credit application process. Our customers are established businesses seeking working capital to expand or fulfill short-term funding needs. We provide them with dedicated attention in the application process, making it simpler and shorter compared to their experiences elsewhere. Our thorough credit process, which has resulted in zero losses and only loss provisions, is a testament to our robust risk management. With an average loan yield of 19.2%, the profitability remains strong. We believe that the market is underserved, and we anticipate increased growth ahead.

+1,052 MNOK
12-months growth gross loans
In the second quarter, unsecured consumer loans dropped by 280 MNOK to 3,566 MNOK. This decrease was primarily due to the sale of nonperforming loans (NPL) in Norway, totaling 167 million NOK. Additionally, we scaled back the issuance of new loans due to limited capacity for growth until the NPL sale at the end of the quarter. We have implemented measures to reduce the credit risk in Finland and have integrated data from the new debt register into our credit processes, which is expected to reduce loan losses.
The sales finance agreement with Skeidar has been terminated, and we will assess our other sales finance partner agreements. We will instead focus our efforts and allocate capital to other, more profitable products.
We have implemented measures to enhance our margins in the last quarter. In May, we raised interest rates on loans in Norway to offset the rise in funding costs in the first quarter. In June, we notified our deposit customers in Norway about a reduction in the deposit rate for one of the deposit products, effective in August. As for our Euro funding through our partner Raisin in Germany, the interest rate reached its peak in December and has since slightly decreased.
In March, Instabank launched a new security deposit account product in cooperation with Husleie.no, Norway's leading platform for managing tenancies. The lower rate of the product is expected to reduce Instabank's funding costs as the volume of secured deposits increases.
At the end of Q2-24, the bank had 106,890 customers, of which 71,005 were loan customers and 35,885 were deposit customers.
Instabank reports a profit before tax of 35.9 MNOK in the second quarter, which is an increase of 11.7 MNOK from the previous quarter. This rise in profit was attributed to growth in total income, stable operating costs, and a decrease in loan losses. In comparison to the same quarter last year, there was an increase of 5.8 MNOK.
The total interest income increased by 38.3 MNOK from the same quarter last year to 171,089 MNOK in Q2-24. This increase is due to a 12-month gross lending growth of 1,052 MNOK and an increased loan yield to 11.7% from 11.2% in the same quarter last year.
Interest expenses have risen significantly over the past few quarters due to the increase in market rates, but they have begun to level off. In the second quarter, interest expenses were 75.3 MNOK, up from 71.3 MNOK in the previous quarter. This increase is attributed to a rise in deposit volume of 121 MNOK and an increase in funding cost to 4.7% from 4.6% in the previous quarter.
Net other income was 16.9 MNOK in the quarter, up 5,8 MNOK from the same quarter last year.
Total income came in at 120.8 MNOK, up 18.1 MNOK / 18 % from the same quarter last year.
Operating expenses remained the same as in the first quarter, at 46.0 MNOK. Personnel costs decreased by 0.6 MNOK, while administrative costs increased by 0.2 MNOK. Other expenses rose by 0.4 MNOK compared to the previous quarter.
The cost-to-income ratio was 38 % versus 39 % in the previous quarter.
In the second quarter, loan losses decreased to 38.9 MNOK from 46.3 MNOK in the previous quarter. The loan loss ratio was 2.4 %, an improvement from 2.9 % in the first quarter and 2.5 % in the same quarter last year. The positive changes were due to lower provisions for mortgage losses and a gain from the sale of the NPL portfolio in Norway.
Profit before tax Q2-24
Profit before tax was 35.9 MNOK, and profit after tax was 26.9 MNOK, representing a return on equity of 12,0%.
Gross loans decreased by 106 MNOK in the quarter, of which 167 MNOK resulted from the sale of NPLs in Norway. Total gross loans were 6,489 at the end of the quarter, up 1,052 MNOK from the end of Q2-23.
Deposits from customers increased by 121 MNOK to 6,531 MNOK at the end of the quarter.
Total assets at the end of Q2-24 were 7,708 MNOK.
At the end of the quarter, the Common Equity Tier 1 Capital (CET1) ratio was 19.3 %, up 0,9 % points from the end of Q1-24 and 1.2 % points above the regulatory capital requirement. The total capital ratio was 23.2 %, 1.6 % points above the total regulatory capital requirement.
In June, the Financial Supervisory Authority of Norway (the FSA) updated the capital requirements for Pillar 2 and the Pillar 2 guidance for Instabank. The Pillar 2 requirement for Instabank was reduced from 6.2 % to 4.8 % of the total risk exposure amount. Instabank must cover 100% of the requirement with Core Equity Tier 1 (CET1).
The FSA also expects Instabank to have a capital buffer (P2G) in the form of CET1 of 2 % of the total risk exposure amount.
Instabank is well-positioned for lending growth in the second half of 2024, thanks to a diversified range of products and a robust capital situation. In terms of lending growth, our top priorities will be to increase mortgage, business lending, and consumer loan volumes in Finland. With the updated Pillar 2 capital requirement from the FSA, we can share our ambitions for 2024. We anticipate approximately 800 MNOK in gross loan growth and a profit after-tax of approximately 90 MNOK.
Regarding capital requirement, there has been a limited review of the accounts in accordance with ISRE 2410 as of 30.06.2024 by the bank's auditors and the result after tax is added to retained earnings in full.
Oslo, August 14th, 2024
Board of Directors, Instabank ASA
| NOK 1000 | Note | Q2-2024 | Q2-2023 | YTD 2024 | YTD 2023 | Year 2023 |
|---|---|---|---|---|---|---|
| Interest Income effective interest method | 171,089 | 132,754 | 334,954 | 252,418 | 556,225 | |
| Other interest income | 6 | 8,178 | 3,999 | 15,479 | 7,953 | 21,330 |
| Interest expenses | 75,332 | 45,088 | 146,646 | 82,218 | 204,694 | |
| Net interest income | 103,935 | 91,664 | 203,786 | 178,153 | 372,861 | |
| Income commissions and fees | 12,149 | 12,320 | 26,191 | 24,542 | 54,304 | |
| Expenses commissions and fees | 1,614 | 2,914 | 2,710 | 5,023 | 10,629 | |
| Net gains/loss on foreign exchange and securities | ||||||
| classified as current assets | 6 | 6,381 | 1,710 | 10,111 | 5,871 | 24,546 |
| Net other income | 16,916 | 11,116 | 33,592 | 25,391 | 68,222 | |
| Total income | 120,851 | 102,780 | 237,378 | 203,544 | 441,083 | |
| Salary and other personnel expenses | 18,215 | 16,015 | 37,022 | 31,214 | 68,644 | |
| Other administrative expenses, of which: | 22,030 | 18,258 | 43,892 | 36,664 | 76,556 | |
| - direct marketing cost | 5,342 | 2,836 | 10,336 | 5,552 | 13,244 | |
| Other expenses | 2,570 | 2,328 | 4,716 | 4,125 | 8,475 | |
| Depreciation and amortisation | 3,199 | 3,146 | 6,340 | 6,094 | 12,440 | |
| Total operating expenses | 46,014 | 39,747 | 91,970 | 78,098 | 166,114 | |
| Losses on loans | 2 | 38,903 | 32,936 | 85,235 | 63,785 | 143,740 |
| Operating profit before tax | 35,934 | 30,097 | 60,173 | 61,661 | 131,229 | |
| Tax expenses | 8,984 | 6,250 | 15,043 | 14,141 | 30,357 | |
| Profit and other comprehensive income for the period | 26,951 | 23,847 | 45,130 | 47,520 | 100,872 | |
| Earnings per share (NOK) | 0.07 | 0.07 | 0.12 | 0.13 | 0.27 | |
| Diluted earnings per share (NOK) | 0.07 | 0.06 | 0.11 | 0.12 | 0.25 |
| NOK 1000 | Note | 30.06.2024 | 30.06.2023 | 31.12.2023 |
|---|---|---|---|---|
| Loans and deposits with credit institutions | 4 | 260,637 | 187,278 | 264,224 |
| Loans to customers | 2, 4 | 6,219,526 | 5,221,209 | 5,993,508 |
| Certificates and bonds | 4 | 1,163,257 | 868,090 | 943,254 |
| Derivatives | 567 | 2,197 | 1,273 | |
| Shares and other equity instruments | 6,000 | 0 | 0 | |
| Other intangible assets | 5 | 29,196 | 23,865 | 26,923 |
| Fixed assets | 13,912 | 3,083 | 15,094 | |
| Deferred tax assets | 1,883 | 0 | 1,883 | |
| Other receivables | 4 | 13,198 | 32,849 | 31,124 |
| Total assets | 7,708,176 | 6,338,571 | 7,277,283 | |
| Deposit from and debt to customers | 4 | 6,531,455 | 5,298,457 | 6,126,572 |
| Other debts | 4 | 39,610 | 23,810 | 19,648 |
| Accrued expenses and liabilities | 24,757 | 11,686 | 31,127 | |
| Derivatives | 4,968 | -0 | 22,824 | |
| Deferred tax | 0 | 413 | 0 | |
| Tax payable | 22,953 | 11,037 | 32,974 | |
| Subordinated loan capital | 3, 4 | 96,000 | 96,000 | 96,000 |
| Total liabilities | 6,719,742 | 5,441,403 | 6,329,145 | |
| Share capital | 3 | 378,262 | 377,228 | 378,262 |
| Share premium reserve | 3 | 200,430 | 200,081 | 200,430 |
| Retained earnings | 3 | 328,842 | 238,959 | 288,547 |
| Additional Tier 1 capital | 3 | 80,900 | 80,900 | 80,900 |
| Total equity | 988,433 | 897,168 | 948,139 | |
| Total liabilities and equity | 7,708,176 | 6,338,571 | 7,277,283 |
| Retained earnings |
|||||
|---|---|---|---|---|---|
| Share | Share | Tier 1 | and other | Total | |
| NOK 1000 | capital | premium | capital | reserves | equity |
| Equity per 01.01.2023 | 332,642 | 178,192 | 80,900 | 194,540 | 786,275 |
| Capital issuanse | 45,619 | 22,238 | 67,857 | ||
| Profit for the period | 100,872 | 100,872 | |||
| Changes in warrants | 3,182 | 3,182 | |||
| Paid interest on Tier 1 Capital | -10,048 | -10,048 | |||
| Equity per 31.12.2023 | 378,262 | 200,430 | 80,900 | 288,547 | 948,139 |
| Equity per 01.01.2024 | 378,262 | 200,430 | 80,900 | 288,547 | 948,139 |
| Profit for the period | 45,130 | 45,130 | |||
| Changes in warrants | 482 | 482 | |||
| Paid interest on Tier 1 Capital | -5,318 | -5,318 | |||
| Equity per 30.06.2024 | 378,262 | 200,430 | 80,900 | 328,842 | 988,433 |
The interim report is prepared in accordance with chapter 8 in regulations for annual accounts of banks, credit companies and financial institutions, which means interim financial statement in accordance with IAS 34 and those exceptions included in the regulations for annual accounts of banks, credit companies and financial institutions, as presentation of statement of cashflows. For further information, see note 1 accounting principles in the annual report of 2023. In the second quarter of 2024, the bank revised its accounting practices for interest income on securities. Previously, interest income on securities was recorded under "Net gains/loss on foreign exchange and securities classified as current assets". However, starting from Q2 2024, interest income on securities is now recorded under "other interest income". Positive and negative changes in the value of securities are still recorded under "Net gains/loss on foreign exchange and securities classified as current assets". Please see note 6 for more details regarding these changes. Note that these changes have no impact on the Total Income. The interim report was approved by the board of directors on Augst 14th, 2024.
| NOK 1000 | 30.06.2024 | 30.06.2023 | 31.12.2023 |
|---|---|---|---|
| Unsecured consumer loans | 3,566,353 | 3,348,483 | 3,681,338 |
| Mortgages | 2,734,702 | 2,087,778 | 2,524,139 |
| B2B Credit Line | 187,645 | 0 | 68,382 |
| Prepaid agent commission | 137,926 | 134,912 | 149,521 |
| Establishment fees | -85,857 | -78,399 | -85,956 |
| Gross lending | 6,540,769 | 5,492,774 | 6,337,423 |
| Impairment of loans | -321,243 | -271,565 | -343,915 |
| Net loans to customers | 6,219,526 | 5,221,209 | 5,993,508 |
| NOK 1000 | 30.06.2024 | 30.06.2023 | 31.12.2023 |
|---|---|---|---|
| Gross credit impaired loans (stage 3) | 682,955 | 522,094 | 663,605 |
| Individual impairment of credit impaired loans (stage 3) | -255,289 | -214,083 | -277,168 |
| Net credit impaired loans | 427,667 | 308,011 | 386,437 |
Gross credit impaired loans are loans which are more than 90 days in arrear in relation to the agreed payment schedule.
| NOK 1000 | 30.06.2024 | 30.06.2023 | 31.12.2023 |
|---|---|---|---|
| Loans not past due | 4,816,296 | 4,189,934 | 4,500,310 |
| Past due 1-30 days | 684,132 | 501,120 | 794,218 |
| Past due 31-60 days | 237,946 | 182,873 | 263,108 |
| Past due 61-90 days | 78,213 | 40,240 | 52,618 |
| Past due 91+ days | 672,112 | 522,094 | 663,605 |
| Total | 6,488,700 | 5,436,261 | 6,273,858 |
| 30.06.2024 | 30.06.2023 | 31.12.2023 | |
| Loans not past due | 74.2 % | 77.1 % | 71.7 % |
| Past due 1-30 days | 10.5 % | 9.2 % | 12.7 % |
| Past due 31-60 days | 3.7 % | 3.4 % | 4.2 % |
| Past due 61-90 days | 1.2 % | 0.7 % | 0.8 % |
| Past due 91+ days | 10.4 % | 9.6 % | 10.6 % |
| Total | 100.0 % | 100.0 % | 100.0 % |
| NOK 1000 | 30.06.2024 | 30.06.2023 | 31.12.2023 |
|---|---|---|---|
| Norway | 4,407,547 | 3,409,965 | 4,176,546 |
| Finland | 2,000,510 | 1,938,330 | 2,012,441 |
| Sweden | 80,643 | 87,967 | 84,871 |
| Gross lending excl. prepaid agent provisions and establishment fees | 6,488,700 | 5,436,262 | 6,273,858 |
| NOK 1000 | Q2-2024 | Q2-2023 | YTD 2024 | YTD 2023 | Year 2023 |
|---|---|---|---|---|---|
| Loan loss provisions stage 1 | 63 | 1,029 | 276 | 1,104 | -1,660 |
| Loan loss provisions stage 2 | 925 | -175 | 1,123 | -1,186 | -9,374 |
| Loan loss provisions stage 3 | 41,644 | -31,135 | -2,752 | -60,345 | -127,354 |
| Total loan loss provisions in the period | 42,632 | -30,281 | -1,353 | -60,428 | -138,389 |
| Realised losses in the period | -81,535 | -2,655 | -83,881 | -3,357 | -5,351 |
| Losses on loans in the period | -38,903 | -32,936 | -85,235 | -63,785 | -143,740 |
| NOK 1000 | Stage 1 | Stage 2 | Stage 3 | Total |
|---|---|---|---|---|
| Gross carrying amount as at 01.04.24 | 4,943,685 | 856,939 | 794,575 | 6,595,200 |
| Transfers in Q2 2024: | ||||
| Transfer from stage 1 to stage 2 | -327,897 | 325,951 | - | -1,946 |
| Transfer from stage 1 to stage 3 | -12,286 | - | 12,652 | 365 |
| Transfer from stage 2 to stage 1 | 185,182 | -196,236 | - | -11,054 |
| Transfer from stage 2 to stage 3 | - | -117,892 | 115,508 | -2,384 |
| Transfer from stage 3 to stage 1 | - | - | - | - |
| Transfer from stage 3 to stage 2 | - | 7,716 | -8,310 | -595 |
| New assets | 719,233 | 11,410 | 1,030 | 731,672 |
| Assets derecognised | -525,275 | -67,663 | -204,924 | -797,862 |
| Changes in foreign exchange and other changes | 8,710 | -5,832 | -27,575 | -24,697 |
| Gross carrying amount as at 30.06.24 | 4,991,351 | 814,393 | 682,955 | 6,488,700 |
| Gross carrying amount as at 01.04.23 | 4,296,435 | 555,042 | 443,387 | 5,294,864 |
|---|---|---|---|---|
| Transfers in Q2 2023: | - | - | - | - |
| Transfer from stage 1 to stage 2 | -280,707 | 280,410 | - | -297 |
| Transfer from stage 1 to stage 3 | -15,747 | - | 15,925 | 179 |
| Transfer from stage 2 to stage 1 | 92,397 | -103,231 | - | -10,834 |
| Transfer from stage 2 to stage 3 | - | -86,325 | 85,793 | -532 |
| Transfer from stage 3 to stage 1 | - | - | - | - |
| Transfer from stage 3 to stage 2 | - | 367 | -976 | -609 |
| New assets | 624,717 | 9,883 | 432 | 635,033 |
| Assets derecognised | -463,223 | -42,379 | -30,783 | -536,385 |
| Changes in foreign exchange and other changes | 41,633 | 4,895 | 8,315 | 54,843 |
| Gross carrying amount as at 30.06.23 | 4,295,505 | 618,662 | 522,094 | 5,436,262 |
| Gross carrying amount as at 01.01.23 | 3,962,894 | 488,997 | 366,475 | 4,818,367 |
|---|---|---|---|---|
| Transfers in 2023: | ||||
| Transfer from stage 1 to stage 2 | -389,815 | 376,175 | - | -13,640 |
| Transfer from stage 1 to stage 3 | -147,284 | - | 146,235 | -1,049 |
| Transfer from stage 2 to stage 1 | 78,202 | -88,727 | - | -10,525 |
| Transfer from stage 2 to stage 3 | - | -116,842 | 111,730 | -5,112 |
| Transfer from stage 3 to stage 1 | - | - | - | - |
| Transfer from stage 3 to stage 2 | - | 2,503 | -2,491 | 12 |
| New assets | 2,476,400 | 305,439 | 89,213 | 2,871,053 |
| Assets derecognised | -1,342,476 | -139,644 | -75,686 | -1,557,806 |
| Changes in foreign exchange and other changes | 132,539 | 11,891 | 28,129 | 172,558 |
| Gross carrying amount as at 31.12.23 | 4,770,460 | 839,793 | 663,605 | 6,273,858 |
| NOK 1000 | Stage 1 | Stage 2 | Stage 3 | Total |
|---|---|---|---|---|
| Expected credit losses as at 01.04.24 | 30,123 | 37,874 | 326,710 | 394,707 |
| Transfers in Q2 2024: | ||||
| Transfer from stage 1 to stage 2 | -3,432 | 14,425 | - | 10,992 |
| Transfer from stage 1 to stage 3 | -327 | - | 2,689 | 2,362 |
| Transfer from stage 2 to stage 1 | 1,991 | -5,768 | - | -3,777 |
| Transfer from stage 2 to stage 3 | - | -8,658 | 21,290 | 12,632 |
| Transfer from stage 3 to stage 1 | 3 | - | -50 | -46 |
| Transfer from stage 3 to stage 2 | - | 180 | -429 | -249 |
| New assets originated or change in provisions | 2,627 | 529 | 11 | 3,167 |
| Assets derecognised or change in provisions | -1,328 | -1,652 | -72,379 | -75,359 |
| Changes in foreign exchange and other changes | -58 | -573 | -22,554 | -23,185 |
| Expected credit losses as at 30.06.24 | 29,598 | 36,357 | 255,289 | 321,243 |
| Q2 2023: | ||||
| Expected credit losses as at 01.04.23 | 28,125 | 29,256 | 181,500 | 238,881 |
| Transfers in Q2 2023: | ||||
| Transfer from stage 1 to stage 2 | -3,021 | 12,352 | - | 9,330 |
| Transfer from stage 1 to stage 3 | -309 | - | 2,850 | 2,541 |
| Transfer from stage 2 to stage 1 | 1,446 | -4,730 | - | -3,285 |
| Transfer from stage 2 to stage 3 | - | -6,286 | 16,978 | 10,692 |
| Transfer from stage 3 to stage 1 | - | - | - | - |
| Transfer from stage 3 to stage 2 | - | 74 | -344 | -270 |
| New assets originated or change in provisions | 2,308 | 513 | 194 | 3,016 |
| Assets derecognised or change in provisions | -1,446 | -1,739 | 7,177 | 3,991 |
| Changes in foreign exchange and other changes | 494 | 447 | 5,728 | 6,669 |
| Expected credit losses as at 30.06.23 | 27,596 | 29,886 | 214,083 | 271,565 |
| 2023: | ||||
| Expected credit losses as at 01.01.23 | 26,754 | 26,903 | 146,922 | 200,579 |
| Transfers in 2023: | ||||
| Transfer from stage 1 to stage 2 | -3,706 | 17,804 | - | 14,098 |
| Transfer from stage 1 to stage 3 | -2,187 | - | 42,049 | 39,862 |
| Transfer from stage 2 to stage 1 | 942 | -4,383 | - | -3,441 |
| Transfer from stage 2 to stage 3 | - | -9,641 | 40,307 | 30,666 |
| Transfer from stage 3 to stage 1 | - | - | - | - |
| Transfer from stage 3 to stage 2 | - | 2 | -44 | -42 |
| New assets originated or change in provisions | 14,576 | 11,603 | 13,143 | 39,322 |
| Assets derecognised or change in provisions | -7,948 | -6,231 | 13,126 | -1,053 |
Changes in foreign exchange and other changes 1,146 1,113 21,665 23,924 Expected credit losses as at 31.12.23 29,577 37,170 277,168 343,915
| NOK 1000 | Stage 1 | Stage 2 | Stage 3 | Total |
|---|---|---|---|---|
| Gross carrying amount as at 01.04.24 | 2,829,698 | 369,115 | 647,544 | 3,846,357 |
| Transfers in Q2 2024: | ||||
| Transfer from stage 1 to stage 2 | -146,294 | 147,238 | - | 944 |
| Transfer from stage 1 to stage 3 | -10,514 | - | 10,868 | 354 |
| Transfer from stage 2 to stage 1 | 63,878 | -68,075 | - | -4,197 |
| Transfer from stage 2 to stage 3 | - | -74,766 | 74,338 | -429 |
| Transfer from stage 3 to stage 1 | - | - | - | - |
| Transfer from stage 3 to stage 2 | - | 968 | -1,520 | -552 |
| New assets | 260,052 | 7,925 | - | 267,977 |
| Assets derecognised | -316,094 | -20,374 | -183,015 | -519,483 |
| Changes in foreign exchange and other changes | 10,649 | -5,832 | -29,436 | -24,618 |
| Gross carrying amount as at 30.06.24 | 2,691,376 | 356,199 | 518,778 | 3,566,353 |
| Gross carrying amount as at 01.04.23 | 2,622,135 | 310,763 | 396,914 | 3,329,812 |
|---|---|---|---|---|
| Transfers in Q2 2023: | ||||
| Transfer from stage 1 to stage 2 | -131,728 | 131,614 | - | -114 |
| Transfer from stage 1 to stage 3 | -10,687 | - | 10,869 | 181 |
| Transfer from stage 2 to stage 1 | 55,599 | -61,612 | - | -6,013 |
| Transfer from stage 2 to stage 3 | - | -61,671 | 61,161 | -510 |
| Transfer from stage 3 to stage 1 | - | - | - | - |
| Transfer from stage 3 to stage 2 | - | 367 | -976 | -609 |
| New assets | 275,465 | 6,642 | 432 | 282,538 |
| Assets derecognised | -269,287 | -21,276 | -19,698 | -310,262 |
| Changes in foreign exchange and other changes | 40,756 | 4,895 | 7,808 | 53,459 |
| Gross carrying amount as at 30.06.23 | 2,582,252 | 309,723 | 456,508 | 3,348,483 |
| Gross carrying amount as at 01.01.23 | 2,442,953 | 282,614 | 334,670 | 3,060,236 |
|---|---|---|---|---|
| Transfers in 2023: | ||||
| Transfer from stage 1 to stage 2 | -183,849 | 177,844 | - | -6,005 |
| Transfer from stage 1 to stage 3 | -120,599 | - | 119,592 | -1,008 |
| Transfer from stage 2 to stage 1 | 48,600 | -54,179 | - | -5,579 |
| Transfer from stage 2 to stage 3 | - | -100,614 | 97,303 | -3,310 |
| Transfer from stage 3 to stage 1 | - | - | - | - |
| Transfer from stage 3 to stage 2 | - | 31 | -46 | -15 |
| New assets | 1,303,907 | 110,447 | 39,168 | 1,453,522 |
| Assets derecognised | -855,663 | -63,565 | -55,927 | -975,154 |
| Changes in foreign exchange and other changes | 119,999 | 11,891 | 26,762 | 158,651 |
| Gross carrying amount as at 31.12.23 | 2,755,348 | 364,469 | 561,521 | 3,681,338 |
| NOK 1000 | Stage 1 | Stage 2 | Stage 3 | Total |
|---|---|---|---|---|
| Expected credit losses as at 01.04.24 | 26,877 | 33,806 | 308,493 | 369,177 |
| Transfers in Q2 2024: | ||||
| Transfer from stage 1 to stage 2 | -3,185 | 12,921 | - | 9,736 |
| Transfer from stage 1 to stage 3 | -322 | - | 2,618 | 2,296 |
| Transfer from stage 2 to stage 1 | 1,712 | -4,840 | - | -3,127 |
| Transfer from stage 2 to stage 3 | - | -8,142 | 19,501 | 11,359 |
| Transfer from stage 3 to stage 1 | 3 | - | -50 | -46 |
| Transfer from stage 3 to stage 2 | - | 148 | -373 | -225 |
| New assets originated or change in provisions | 1,608 | 502 | - | 2,109 |
| Assets derecognised or change in provisions | -1,201 | -1,132 | -70,846 | -73,179 |
| Changes in foreign exchange and other changes | -58 | -573 | -24,379 | -25,010 |
| Expected credit losses as at 30.06.24 | 25,435 | 32,691 | 234,964 | 293,090 |
| Q2 2023: | ||||
| Expected credit losses as at 01.04.23 | 26,839 | 26,595 | 175,083 | 228,517 |
| Transfers in Q2 2023: | ||||
| Transfer from stage 1 to stage 2 | -2,765 | 10,899 | - | 8,134 |
| Expected credit losses as at 30.06.23 | 26,487 | 26,470 | 205,651 | 258,608 |
|---|---|---|---|---|
| Changes in foreign exchange and other changes | 494 | 447 | 5,221 | 6,162 |
| Assets derecognised or change in provisions | -1,398 | -1,642 | 6,838 | 3,797 |
| New assets originated or change in provisions | 2,237 | 500 | 194 | 2,931 |
| Transfer from stage 3 to stage 2 | - | 74 | -344 | -270 |
| Transfer from stage 3 to stage 1 | - | - | - | - |
| Transfer from stage 2 to stage 3 | - | -6,019 | 15,859 | 9,839 |
| Transfer from stage 2 to stage 1 | 1,386 | -4,383 | - | -2,997 |
| Transfer from stage 1 to stage 3 | -306 | - | 2,800 | 2,495 |
| Transfer from stage 1 to stage 2 | -2,765 | 10,899 | - | 8,134 |
| Expected credit losses as at 01.01.23 | 24,605 | 23,692 | 142,162 | 190,459 |
|---|---|---|---|---|
| Transfers in 2023: | ||||
| Transfer from stage 1 to stage 2 | -3,139 | 16,422 | - | 13,283 |
| Transfer from stage 1 to stage 3 | -2,127 | - | 39,249 | 37,122 |
| Transfer from stage 2 to stage 1 | 918 | -3,956 | - | -3,038 |
| Transfer from stage 2 to stage 3 | - | -9,354 | 38,207 | 28,853 |
| Transfer from stage 3 to stage 1 | - | - | - | - |
| Transfer from stage 3 to stage 2 | - | 0 | -12 | -12 |
| New assets originated or change in provisions | 12,653 | 10,105 | 11,384 | 34,142 |
| Assets derecognised or change in provisions | -6,784 | -4,496 | 14,108 | 2,827 |
| Changes in foreign exchange and other changes | 1,146 | 1,113 | 20,298 | 22,557 |
| Expected credit losses as at 31.12.23 | 27,271 | 33,526 | 265,396 | 326,193 |
| NOK 1000 | Stage 1 | Stage 2 | Stage 3 | Total |
|---|---|---|---|---|
| Gross carrying amount as at 01.04.24 | 1,986,641 | 481,565 | 147,026 | 2,615,233 |
| Transfers in Q2 2024: | ||||
| Transfer from stage 1 to stage 2 | -178,471 | 175,495 | - | -2,976 |
| Transfer from stage 1 to stage 3 | -1,572 | - | 1,569 | - 3 |
| Transfer from stage 2 to stage 1 | 117,430 | -124,180 | - | -6,750 |
| Transfer from stage 2 to stage 3 | - | -43,102 | 41,146 | -1,955 |
| Transfer from stage 3 to stage 1 | - | - | - | - |
| Transfer from stage 3 to stage 2 | - | 6,747 | -6,790 | -43 |
| New assets | 402,254 | 3,485 | 1,030 | 406,769 |
| Assets derecognised | -208,111 | -47,014 | -21,904 | -277,030 |
| Changes in foreign exchange and other changes | -369 | 0 | 1,826 | 1,456 |
| Gross carrying amount as at 30.06.24 | 2,117,802 | 452,996 | 163,904 | 2,734,702 |
| Gross carrying amount as at 01.04.23 | 1,674,300 | 244,278 | 46,473 | 1,965,052 |
|---|---|---|---|---|
| Transfers in Q2 2023: | ||||
| Transfer from stage 1 to stage 2 | -148,979 | 148,796 | - | -183 |
| Transfer from stage 1 to stage 3 | -5,059 | - | 5,057 | - 2 |
| Transfer from stage 2 to stage 1 | 36,798 | -41,620 | - | -4,822 |
| Transfer from stage 2 to stage 3 | - | -24,654 | 24,633 | -22 |
| Transfer from stage 3 to stage 1 | - | - | - | - |
| Transfer from stage 3 to stage 2 | - | - | - | - |
| New assets | 349,253 | 3,242 | - | 352,495 |
| Assets derecognised | -193,936 | -21,103 | -11,085 | -226,124 |
| Changes in foreign exchange and other changes | 877 | - | 507 | 1,384 |
| Gross carrying amount as at 30.06.23 | 1,713,253 | 308,939 | 65,586 | 2,087,778 |
| Gross carrying amount as at 01.01.23 | 1,519,941 | 206,383 | 31,806 | 1,758,131 |
|---|---|---|---|---|
| Transfers in 2023: | ||||
| Transfer from stage 1 to stage 2 | -205,966 | 198,331 | - | -7,635 |
| Transfer from stage 1 to stage 3 | -26,685 | - | 26,643 | -41 |
| Transfer from stage 2 to stage 1 | 29,601 | -34,547 | - | -4,946 |
| Transfer from stage 2 to stage 3 | - | -16,228 | 14,426 | -1,802 |
| Transfer from stage 3 to stage 1 | - | - | - | - |
| Transfer from stage 3 to stage 2 | - | 2,472 | -2,444 | 27 |
| New assets | 1,107,214 | 191,890 | 50,045 | 1,349,149 |
| Assets derecognised | -486,813 | -76,079 | -19,759 | -582,651 |
| Changes in foreign exchange and other changes | 12,540 | - | 1,367 | 13,907 |
| Gross carrying amount as at 31.12.23 | 1,949,833 | 472,222 | 102,084 | 2,524,138 |
| NOK 1000 | Stage 1 | Stage 2 | Stage 3 | Total |
|---|---|---|---|---|
| Expected credit losses as at 01.04.24 | 891 | 3,864 | 18,216 | 22,971 |
| Transfers in Q2 2024: | ||||
| Transfer from stage 1 to stage 2 | -202 | 1,327 | - | 1,126 |
| Transfer from stage 1 to stage 3 | - 3 | - | 46 | 43 |
| Transfer from stage 2 to stage 1 | 242 | -787 | - | -545 |
| Transfer from stage 2 to stage 3 | - | -481 | 1,784 | 1,303 |
| Transfer from stage 3 to stage 1 | - | - | - | - |
| Transfer from stage 3 to stage 2 | - | 31 | -56 | -24 |
| New assets originated or change in provisions | 178 | 27 | 11 | 216 |
| Assets derecognised or change in provisions | 190 | -527 | -1,532 | -1,869 |
| Changes in foreign exchange and other changes | - 0 | 0 | 1,826 | 1,826 |
| Expected credit losses as at 30.06.24 | 1,296 | 3,454 | 20,295 | 25,045 |
| Q2 2023: | ||||
| Expected credit losses as at 01.04.23 | 1,286 | 2,661 | 6,417 | 10,364 |
| Transfers in Q2 2023: | ||||
| Transfer from stage 1 to stage 2 | -256 | 1,452 | - | 1,196 |
| Transfer from stage 1 to stage 3 | - 3 | - | 49 | 47 |
| Transfer from stage 2 to stage 1 | 59 | -347 | - | -288 |
| Transfer from stage 2 to stage 3 | - | -266 | 1,119 | 852 |
| Transfer from stage 3 to stage 1 | - | - | - | - |
| Transfer from stage 3 to stage 2 | - | - | - | - |
| New assets originated or change in provisions | 72 | 13 | - | 85 |
| Assets derecognised or change in provisions | -48 | -97 | 339 | 194 |
| Changes in foreign exchange and other changes | - | - | 507 | 507 |
| Expected credit losses as at 30.06.23 | 1,109 | 3,415 | 8,432 | 12,956 |
| 2023: | ||||
| Expected credit losses as at 01.01.23 | 2,149 | 3,211 | 4,760 | 10,120 |
| Transfers in 2023: | ||||
| Transfer from stage 1 to stage 2 | -567 | 1,382 | - | 815 |
| Transfer from stage 1 to stage 3 | -60 | - | 2,800 | 2,740 |
| Transfer from stage 2 to stage 1 | 24 | -427 | - | -402 |
| Transfer from stage 2 to stage 3 | - | -287 | 2,099 | 1,812 |
| Transfer from stage 3 to stage 1 | - | - | - | - |
| Transfer from stage 3 to stage 2 | - | 2 | -32 | -30 |
| New assets originated or change in provisions | 573 | 1,440 | 1,759 | 3,772 |
| Assets derecognised or change in provisions | -1,163 | -1,735 | -981 | -3,880 |
| Changes in foreign exchange and other changes | 0 | - | 1,367 | 1,367 |
| Expected credit losses as at 31.12.23 | 957 | 3,586 | 11,772 | 16,314 |
| NOK 1000 | Stage 1 | Stage 2 | Stage 3 | Total |
|---|---|---|---|---|
| Gross carrying amount as at 01.04.24 | 127,346 | 6,259 | 5 | 133,610 |
| Transfers in Q2 2024: | ||||
| Transfer from stage 1 to stage 2 | -3,132 | 3,218 | - | 86 |
| Transfer from stage 1 to stage 3 | -200 | - | 215 | 15 |
| Transfer from stage 2 to stage 1 | 3,873 | -3,981 | - | -107 |
| Transfer from stage 2 to stage 3 | - | -24 | 24 | - |
| Transfer from stage 3 to stage 1 | - | - | - | - |
| Transfer from stage 3 to stage 2 | - | - | - | - |
| New assets | 56,927 | - | - | 56,927 |
| Assets derecognised | -1,070 | -274 | - 5 | -1,349 |
| Changes in foreign exchange and other changes | -1,570 | - | 35 | -1,535 |
| Gross carrying amount as at 30.06.24 | 182,173 | 5,199 | 274 | 187,645 |
| 2023: | ||||
| Gross carrying amount as at 01.01.23 | - | - | - | - |
| Transfers in 2023: | ||||
| Transfer from stage 1 to stage 2 | - | - | - | - |
| Transfer from stage 1 to stage 3 | - | - | - | - |
| Transfer from stage 2 to stage 1 | - | - | - | - |
| Transfer from stage 2 to stage 3 | - | - | - | - |
| Transfer from stage 3 to stage 1 | - | - | - | - |
| Transfer from stage 3 to stage 2 | - | - | - | - |
| New assets | 65,279 | 3,102 | - | 68,382 |
| Assets derecognised | - | - | - | - |
| Changes in foreign exchange and other changes | - | - | - | - |
| Gross carrying amount as at 31.12.23 | 65,279 | 3,102 | 0 | 68,382 |
| NOK 1000 | Stage 1 | Stage 2 | Stage 3 | Total |
|---|---|---|---|---|
| Expected credit losses as at 01.04.24 | 2,355 | 204 | 1 | 2,559 |
| Transfers in Q2 2024: | ||||
| Transfer from stage 1 to stage 2 | -46 | 176 | - | 131 |
| Transfer from stage 1 to stage 3 | - 3 | - | 25 | 23 |
| Transfer from stage 2 to stage 1 | 37 | -141 | - | -104 |
| Transfer from stage 2 to stage 3 | - | -35 | 5 | -31 |
| Transfer from stage 3 to stage 1 | - | - | - | - |
| Transfer from stage 3 to stage 2 | - | - | - | - |
| New assets originated or change in provisions | 841 | - | - | 841 |
| Assets derecognised or change in provisions | -317 | 7 | - 1 | -310 |
| Changes in foreign exchange and other changes | - | - 0 | 0 | - 0 |
| Expected credit losses as at 30.06.24 | 2,867 | 211 | 30 | 3,108 |
| 2023: | ||||
| Expected credit losses as at 01.01.23 | ||||
| Transfers in 2023: | ||||
| Transfer from stage 1 to stage 2 | - | - | - | - |
| Transfer from stage 1 to stage 3 | - | - | - | - |
| Transfer from stage 2 to stage 1 | - | - | - | - |
| Transfer from stage 2 to stage 3 | - | - | - | - |
| Transfer from stage 3 to stage 1 | - | - | - | - |
| Transfer from stage 3 to stage 2 | - | - | - | - |
| New assets originated or change in provisions | 1,349 | 58 | - | 1,408 |
| Assets derecognised or change in provisions | - | - | - | - |
| Changes in foreign exchange and other changes | - | - | - | - |
| Expected credit losses as at 31.12.23 | 1,349 | 58 | - | 1,408 |
Instabank apply the IFRS9 framework and methodology consisting of three stages of impairment when calculating Expected Credit Loss (ECL). The three stages include Stage 1 which consist of non-impaired exposure, Stage 2 which consist of exposure where credit risk has significantly increased since origination and Stage 3 which consist of observed impairment exposure following 90 days past due definition. The overall staging criteria is based on a combination of observed events, past due observations and submodels predicting the probability of default (PD), exposure at default (EAD) and loss given default (LGD). Predictions follow a 12-month accumulation in Stage 1, while Stage 2 and 3 follow a lifetime approach.
Stage 2 consist of exposure where credit risk has significantly increased since origination following several different criteria, including early past due observations (30 - 90 days), current forbearance history and increase in probability of default (PD) between origination and the reporting date. The latter predictive model employs historical behavior data in order to predict the probability of default in the next 12 months, where default is defined as 90 days past due. Loans that are more than 90 days past due transfer from Stage 2 to Stage 3. The below table show the trigger thresholds that define a significant increase in PD origination and the reporting date. The thresholds for high and low risk at origination are 4% for Norway Unsecured, 3% for Norway Secured and 7 % for Sweden. In Finland there are three groups with thresholds <5%, >=5% to <12% and >=12% for low, medium and high PD at origination.
| Mortgages | Unsecured | ||||||
|---|---|---|---|---|---|---|---|
| Norway | Norway | Finland | Sweden | ||||
| Low Risk at origination | 200 % | 300 % | 450% and 15pp increase | 300 % | |||
| Medium Risk at origination | 350% and 20pp increase | ||||||
| High Risk at origination | 150 % | 150 % | 250% and 25pp increase | 110 % |
Instabank employ macroeconomic models for each mass market product portfolio in measuring ECL which include a pessimistic, a baseline and an optimistic macroeconomic scenario. The macroeconomic projections in the scenarios are based on data from Moody's Analytics' Global Macroeconomic Model (GMM), which is a structural model that produce more than 16.000 interrelated macroeconomic time series spanning 73 countries and reflecting specific economic conditions and relationships. The output from GMM is a baseline scenario and 10 standard alternative scenario forecasts over a 30-year time horizon which are produced at a quarterly basis and updated at a monthly basis from the source. The bank updates the scenarios quarterly at the start of a quarter. Macroeconomic indicators from the model that are expected to correlate with probability of default in terms of economic logic are the basis for setting factors used to adjust ECL for each scenario. The macrofactors are adjusted based on quantitative relationships between the portfolio default rates and changes in the KPIs over time and qualitative adjustments may also be applied in extraordinary situations. The indicators included are "Unemployment Rate" (labor force survey, in %), "Interest Rate" (three month interbank offered rate, in %) and "House Price Index" (nominal index, 2010=100).
| Pessimistic scenario | Baseline scenario | Optimistic scenario | |||||||
|---|---|---|---|---|---|---|---|---|---|
| NORWAY | 31.12.24 | 31.12.25 | 31.12.26 | 31.12.24 | 31.12.25 | 31.12.26 | 31.12.24 | 31.12.25 | 31.12.26 |
| Unemployment Rate | 4.1 | 4.5 | 4.3 | 3.9 | 3.7 | 3.5 | 3.9 | 3.5 | 3.4 |
| Interest Rate | 1.5 | 1.4 | 2.1 | 4.2 | 3.2 | 3.1 | 5.0 | 3.8 | 3.1 |
| House Price Index | 171.2 | 174.7 | 183.8 | 176.1 | 182.7 | 194.1 | 177.2 | 184.5 | 196.9 |
| Pessimistic scenario | Baseline scenario | Optimistic scenario | |||||||
| FINLAND | 31.12.24 | 31.12.25 | 31.12.26 | 31.12.24 | 31.12.25 | 31.12.26 | 31.12.24 | 31.12.25 | 31.12.26 |
| Unemployment Rate | 8.3 | 8.3 | 7.9 | 7.5 | 6.8 | 6.5 | 7.1 | 6.4 | 6.3 |
| Interest Rate | 2.0 | 1.2 | 1.2 | 3.2 | 2.4 | 2.4 | 3.9 | 2.9 | 2.4 |
| House Price Index | 95.9 | 91.4 | 93.0 | 101.8 | 100.8 | 102.8 | 102.7 | 101.4 | 103.1 |
| Pessimistic scenario | Baseline scenario | Optimistic scenario | |||||||
| SWEDEN | 31.12.24 | 31.12.25 | 31.12.26 | 31.12.24 | 31.12.25 | 31.12.26 | 31.12.24 | 31.12.25 | 31.12.26 |
| Unemployment Rate | 8.3 | 9.3 | 8.1 | 7.5 | 7.2 | 7.0 | 7.4 | 7.1 | 7.0 |
| Interest Rate | 2.3 | 1.2 | 1.6 | 3.0 | 2.4 | 2.5 | 3.8 | 2.4 | 2.5 |
| House Price Index | 174.9 | 187.3 | 198.2 | 183.9 | 200.0 | 211.9 | 185.1 | 203.7 | 215.8 |
| Mortgages | B2B | Unsecured | |||||||
| Factors pr. 30.06.2024 | Norway | Credit Line | Norway | Finland | Sweden | ||||
| Pessimistic Scenario | 1.165 | 1.155 | 1.155 | 1.232 | 1.277 | ||||
| Baseline Scenario | 1.046 | 1.036 | 1.036 | 1.064 | 1.090 | ||||
| Optimistic Scenario | 1.030 | 1.011 | 1.011 | 1.030 | 1.089 | ||||
The weighting of the scenarios is set at [30 % pessimistic - 40 % baseline - 30 % optimistic] for all portfolios. The indicators from the scenarios reflect the probability of the economy performing worse or better than the projection. For the baseline scenario, the probability that the economy performing better or worse than the projection is both equal at 50 % and is thereby the most likely outcome. For the optimistic scenario, there is a 10 % probability that the economy will perform better than projections and 90 % probability that it will perform worse and vice versa for the pessimistic scenario.
| Mortgages | B2B | Unsecured loans | ||||
|---|---|---|---|---|---|---|
| NOK 1000 | Norway | Credit Line | Norway | Finland | Sweden | Total |
| Pessimistic scenario | 26,614 | 3,407 | 56,182 | 239,988 | 27,156 | 353,346 |
| Baseline scenario | 24,495 | 3,062 | 51,349 | 208,166 | 23,773 | 310,845 |
| Optimistic scenario | 24,210 | 2,989 | 50,326 | 201,725 | 23,755 | 303,005 |
| Final ECL | 25,045 | 3,143 | 52,492 | 215,780 | 24,782 | 321,243 |
| NOK 1000 | 30.06.2024 | 30.06.2023 | 31.12.2023 |
|---|---|---|---|
| Share capital | 378,262 | 377,228 | 378,262 |
| Share premium | 200,430 | 200,081 | 200,430 |
| Other equity | 328,842 | 238,959 | 288,547 |
| Deferred tax asset/intangible assets/other deductions | -33,432 | -24,731 | -30,560 |
| Common equity tier 1 capital | 874,101 | 791,537 | 836,679 |
| Additional tier 1 capital | 80,900 | 80,900 | 80,900 |
| Core capital | 955,001 | 872,437 | 917,579 |
| Subordinated loan | 96,000 | 96,000 | 96,000 |
| Total capital | 1,051,001 | 968,437 | 1,013,579 |
| Calculation basis: | |||
| Credit risk: | |||
| Institutions | 52,881 | 37,744 | 53,779 |
| Corporates | 138,756 | 0 | 50,249 |
| Retail | 2,292,415 | 2,178,615 | 2,348,747 |
| Exposures secured by mortgages | 935,590 | 732,013 | 909,450 |
| Exposures in default | 417,467 | 298,563 | 380,747 |
| Collective investments undertakings (CIU) | 91,164 | 98,087 | 70,382 |
| Other items | |||
| Calculation basis credit risk | 33,677 3,961,950 |
38,129 3,383,151 |
47,491 3,860,845 |
| Calculation basis operational risk | 559,889 | 470,911 | 559,889 |
| Calculation basis cva risk | 2,539 | 0 | 0 |
| Total calculation basis | 4,524,378 | 3,854,062 | 4,420,734 |
| Capital ratios: | |||
| Common equity Tier 1 Capital ratio | 19.3 % | 20.5 % | 18.9 % |
| Tier 1 capital ratio | 21.1 % | 22.6 % | 20.8 % |
| Total capital ratio | 23.2 % | 25.1 % | 22.9 % |
| Regulatory capital requirements: | |||
| Common equity Tier 1 Capital ratio | 16.1 % | 17.6 % | 14.6 % |
| Tier 1 capital ratio | 17.6 % | 19.1 % | 17.3 % |
| Total capital ratio | 19.6 % | 21.1 % | 20.8 % |
| Leverage ratio | 12.2 % | 13.8 % | 12.5 % |
| LCR Total | 318 % | 287 % | 274 % |
| LCR NOK | 387 % | 238 % | 323 % |
| LCR EUR | 178 % | 141 % | 191 % |

Level 1: Valuation based on quoted prices in an active market.
Level 2: Valuation is based on observable market data, other than quoted prices. For derivatives, the fair value is determined by using valuation models where the price of underlying factors, such as currencies. For certificates and bonds, valuation is based on market value reported from the fund and asset managers.
Level 3: Valuation based on unobservable market data when valuation cannot be determined in level 1 or 2.
Assets
| NOK 1000 | 30.06.2024 | 30.06.2023 31.12.2023 | |
|---|---|---|---|
| Certificates and bonds - level 1 | 1,163,257 | 868,090 | 943,254 |
| Derivatives- level 2 | 567 | 2,197 | 1,273 |
| Shares and other equity instruments - level 3 | 6,000 | ||
| Liabilities | |||
| NOK 1000 | 30.06.2024 | 30.06.2023 31.12.2023 | |
| Derivatives - level 2 | 4,968 | - 0 | 22,824 |
Financial instruments at amortized cost are valued at originally determined cash flows, adjusted for any impairment losses.
| NOK 1000 | 30.06.2024 | 30.06.2023 31.12.2023 | |
|---|---|---|---|
| Loans and deposits with credit institutions | 260,637 | 187,278 | 264,224 |
| Net loans to customers | 6,219,526 | 5,221,209 | 5,993,508 |
| Other receivables | 13,198 | 32,849 | 31,124 |
| Total financial assets at amortised cost | 6,493,361 | 5,441,336 | 6,288,856 |
| Deposits from and debt to customers | 6,531,455 | 5,298,457 | 6,126,572 |
| Other debt | 62,563 | 51,462 | 52,622 |
| Subordinated loans | 96,000 | 96,000 | 96,000 |
| Total financial liabilitiies at amortised cost | 6,690,018 | 5,445,919 | 6,275,194 |
The bank has a right to use asset for lease of offices in Drammensveien 175 in Oslo. The leases liability is 13,1 MNOK and expires 30.06.2029. The right of use asset is 13,0 MNOK and is measured at amortised cost using the effective interest method and is depreciated using the straight-line method. Instabank has applied IFRS 16 using the modified retrospective approach and therefore the comparative information has not been restated.
In the second quarter of 2024, the bank revised its accounting practices for interest income on securities. Previously, interest income on securities was recorded under "Net gains/loss on foreign exchange and securities classified as current assets". However, starting from Q2 2024, interest income on securities is now recorded under "other interest income". Positive and negative changes in the value of securities are still recorded under "Net gains/loss on foreign exchange and securities classified as current assets". Note that these changes have no impact on the Total Income.
| NOK 1000 | Q2-2024 | Q2-2023 | YTD 2024 | YTD 2023 | Year 2023 |
|---|---|---|---|---|---|
| Interest Income effective interest method | 171,089 | 132,754 | 334,954 | 252,418 | 556,225 |
| Other interest income | 8,178 | 3,999 | 15,479 | 7,953 | 21,330 |
| Interest expenses | 75,332 | 45,088 | 146,646 | 82,218 | 204,694 |
| Net interest income | 103,935 | 91,664 | 203,786 | 178,153 | 372,861 |
| Income commissions and fees | 12,149 | 12,320 | 26,191 | 24,542 | 54,304 |
| Expenses commissions and fees | 1,614 | 2,914 | 2,710 | 5,023 | 10,629 |
| Net gains/loss on foreign exchange and securities | 6,381 | 1,710 | 10,111 | 5,871 | 24,546 |
| Net other income | 16,916 | 11,116 | 33,592 | 25,391 | 68,222 |
| Total income | 120,851 | 102,780 | 237,378 | 203,544 | 441,083 |
| NOK 1000 | Q2-2024 | Q2-2023 | YTD 2024 | YTD 2023 | Year 2023 |
|---|---|---|---|---|---|
| Interest Income effective interest method | 171,089 | 132,754 | 334,954 | 252,418 | 556,225 |
| Other interest income | 2,565 | 1,501 | 5,477 | 2,763 | 8,296 |
| Interest expenses | 75,332 | 45,088 | 146,646 | 82,218 | 204,694 |
| Net interest income | 98,322 | 89,167 | 193,784 | 172,963 | 359,828 |
| Income commissions and fees | 12,149 | 12,320 | 26,191 | 24,542 | 54,304 |
| Expenses commissions and fees | 1,614 | 2,914 | 2,710 | 5,023 | 10,629 |
| Net gains/loss on foreign exchange and securities | |||||
| classified as current assets | 11,993 | 4,207 | 20,113 | 11,061 | 37,580 |
| Net other income | 22,528 | 13,613 | 43,594 | 30,581 | 81,256 |
| Total income | 120,851 | 102,780 | 237,378 | 203,544 | 441,083 |
| NOK 1000 | Q2-2024 | Q2-2023 | YTD 2024 | YTD 2023 | Year 2023 |
|---|---|---|---|---|---|
| Interest Income effective interest method | 0 | 0 | 0 | 0 | 0 |
| Other interest income | 5,613 | 2,498 | 10,002 | 5,190 | 13,034 |
| Interest expenses | 0 | 0 | 0 | 0 | 0 |
| Net interest income | 5,613 | 2,498 | 10,002 | 5,190 | 13,034 |
| Income commissions and fees | 0 | 0 | 0 | 0 | 0 |
| Expenses commissions and fees | 0 | 0 | 0 | 0 | 0 |
| Net gains/loss on foreign exchange and securities | -5,613 | -2,498 | -10,002 | -5,190 | -13,034 |
| Net other income | -5,613 | -2,498 | -10,002 | -5,190 | -13,034 |
| Total income | 0 | 0 | 0 | 0 | 0 |

KPMG AS Sørkedalsveien 6 Postboks 7000 Majorstuen 0306 Oslo
Telephone +47 45 40 40 63 Fax Internet www.kpmg.no Enterprise 935 174 627 MVA
To the Board of Directors of Instabank ASA
We have reviewed the accompanying interim condensed statement of financial position of Instabank ASA as of 30 June 2024, the condensed statements of profit or loss and other comprehensive income and the statement of changes in equity for the three-month period then ended, and a summary of significant accounting policies and other explanatory notes. Management is responsible for the preparation of this interim financial information in accordance with the accounting policies described in note 1. Our responsibility is to express a conclusion on this interim financial information based on our review.
We conducted our review in accordance with International Standard on Review Engagements 2410 Review of Interim Financial Information Performed by the Independent Auditor of the Entity. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (ISAs), and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Based on our review, nothing has come to our attention that causes us to believe that the accompanying interim financial information is not prepared, in all material respects, in accordance with the accounting policies described in note 1.
Oslo, August 14th, 2024
KPMG AS
Anders Sjöström
State Authorized Public Accountant
(This document is signed electronically)
| Islo | Elverum | Mo i Rana | Stord |
|---|---|---|---|
| lta | Finnsnes | Molde | Straume |
| rendal | Hamar | Skien | Tromsø |
| Bergen | Haugesund | Sandefjord | Trondhe |
| odø | Knarvik | Sandnessjøen | Tynset |
| Orammen | Kristiansand | Stavanger | Alesuno |
Signaturene i dette dokumentet er juridisk bindende. Dokument signert med "Penneo™ - sikker digital signatur". De signerende parter sin identitet er registrert, og er listet nedenfor.
"Med min signatur bekrefter jeg alle datoer og innholdet i dette dokument."


D okumentet er sig ner t digit alt , med Pe n neo .com. Alle digit ale signat urd a t a i d o k umentet er sikre t og v alidert av den d a t amas kin-utregned e has h v erdien av det op pri n nelig e dokume n t . Do k umentet er lås t og tids-stemplet me d e t ser tifikat fr a en betro dd tre djepar t . All kry ptogr afi s k bevis er i n tegrert i den ne P D F , for frem tidig v alidering (hvis n ø d ven dig ) .
Hvordan bekrefter at dette dok umentet er orgi n ale n ?
D okumentet er bes kyttet a v ett Ado b e CDS sertifi k a t. Når d u åp ner dok ume ntet i Adob e Rea der , s k al d u k u n n e se at dokumentet er sertifisert av Pe n neo e-si g n ature service
Det er lett å k o n troller e de kry p t ogr afi s k e bevi s er som er lo k alisert in ne i d o k umentet, med Penne o valid a tor htt p s :// penneo.com/validator
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.