Third quarter 2017 - Sbanken · PAGE 2/24 THIRD QUARTER 2017 – SKANDIABANKEN BOLIGKREDITT AS – UNAUDITED Key figures In NOK thousand Reference Jan- Sep 17 Jan- Sep 16 2016

Q3 Third quarter 2017 (Unaudited)

Skandiabanken Boligkreditt AS

PAGE 2/24 THIRD QUARTER 2017 – SKANDIABANKEN BOLIGKREDITT AS – UNAUDITED

Key figures

In NOK thousand Reference Jan- Sep 17 Jan- Sep 16 2016

Summary of income statement

Net interest income 136 708 93 957 121 141

Net other income -3 074 968 420

Total income 133 634 94 925 121 561

Other operating expenses -8 078 -6 132 -8 649

Operating profit before loan losses 125 556 88 793 112 912

Loan losses -146 -112 -176

Profit before tax 125 410 88 681 112 736

Tax expense -28 664 -21 664 -27 145

Net profit 96 746 67 017 85 591

Balance sheet figures (in million NOK)

Total loan volume 27 164 18 210 19 373

Covered bonds issued (nominal value) 24 000 16 163 16 300

Covered bonds issued (carried value) 23 961 16 142 16 262

Total assets, end of period 27 558 19 715 19 479

Losses and defaults

Loss rate (%) 1 0.001 % 0.001 % 0.001 %

Solvency 4

Common equity Tier 1 ratio 16.7 % 14.4 % 14.2 %

Tier 1 capital ratio 17.9 % 16.2 % 16.0 %

Total capital ratio 19.7 % 18.7 % 18.5 %

Leverage ratio 6.4 % 5.6 % 5.8 %

Other

Loan to value 2 49.8 % 48.7 % 49.2 %

Cover Pool 3 27 412 19 631 19 391

Over-collateralisation (OC), (nominal) 14.2 % 21.5 % 19.0 %

Alternative Performance Measures / References: Skandiabanken Boligkreditt AS (the company) discloses alternative performance measures as a supplement to the financial statements prepared in accordance with IFRS. Such performance measures are commonly used by analysts, investors and other stakeholders to evaluate the performance of the company in isolation or relative to the financial industry. The measures are provided to give an enhanced insight into the operations, financing and future prospects of the company. Some of the measures are presented in detail in notes to the financial statement and not repeated here.

1) Loss rate is calculated as the loan losses of the period divided by the average loan volume of the period. The measure is commonly used by banks and industry analysts to indicate the performance and

quality of the lending book. For interim periods the loan losses for the period is annualised using the number of days in the period to the total number of days in the year.

2) LTV (Loan-to-Value) is calculated as the loan amount divided by the estimated value of the property. When calculating a weighted average of LTV for the entire loan book, the credit balance of home

loans is used as weights. The LTV is provided as a measure of lending risk exposure.

3) Cover pool consist of mortgages and supplementary assets eligible according to the covered bonds legislation in Norway. Please refer to note 9 for further detail.

4) Solvency figures are presented including profit for the period. Please refer to note 3 for further detail.


Third Quarter Results

Skandiabanken Boligkreditt AS had a net profit of NOK 40.5 (22.6) million in the third quarter

of 2017, which is an increase of NOK 7.7 million from the second quarter of 2017.

At the end of the quarter, net customer loans amounted to NOK 27.2 (18.2) billion, up from

NOK 24.9 billion at the end of the second quarter of 2017. Outstanding covered bonds

amounted to NOK 24.0 (16.2) billion. The average loan to value (LTV) was 49.8 (48.7) per

cent.

Skandiabanken Boligkreditt AS (“Skandiabanken Boligkreditt” or “the

company”) is a vehicle to fund the Skandiabanken group by issuing covered

bonds based on residential mortgages. The company’s offices are located in

Bergen, Norway.

All comparable figures refer to the corresponding period previous year unless

otherwise stated.

Important events during the quarter

The average Norwegian short-term money market rates continued to

decrease in the third quarter of 2017, while Norges Bank decided to keep its

key policy rate stable at 0.5 per cent at both the September and October

meetings. Skandiabanken Boligkreditt increased its lending rate for home

loans with 0.15 per cent in the quarter, effective from 14 august 2017.

Operating income

Operating income amounted to NOK 56.3 (31.3) million, compared to NOK

45.0 million in the second quarter of 2017. Net interest income increased to

NOK 56.3 (31.8) million. There was no other income in the quarter.

Operating expenses

Operating expenses amounted to NOK 3.8 (1.9) million in the quarter and

consisted mainly of administrative expenses related to the company’s hire of

management and administrative resources from Skandiabanken ASA and

expenses related to the establishment of a Euro Medium Term Note (EMTN)

programme for long-term funding.

Impairments and losses

Loan losses amounted to NOK 0.1 (0.1) million at quarter end. At the end of

the quarter, total write-downs were NOK 1.6 (1.4) million.

Taxes

The calculated income tax expense was NOK 12.2 (6.9) million, which

corresponds to an effective tax rate of 23.1 (23.5) per cent.

Loans to customers

Loans to customers increased to NOK 27.2 (18.2) billion, representing a net

increase of NOK 2.3 billion from the previous quarter.

The increase was due to the acquisition of NOK 4.8 billion in residential

mortgages from Skandiabanken ASA, less ordinary repayments from

customers in the period.

Capitalisation, liquidity and financial position

Skandiabanken Boligkreditt had total booked equity of NOK 1.8 billion as of

30 September 2017, equivalent to a common equity Tier 1 capital ratio of

16.7 per cent. At quarter end the Tier 1 capital ratio was 17.9 per cent and

the total capital ratio 19.7 per cent. The capital ratios include retained

earnings from the first nine months of 2017.

As of 30 September 2017, the company had a leverage ratio of 6.4 per cent,

well above the regulatory requirement of three per cent.

Skandiabanken Boligkreditt had NOK 24.0 (16.2) billion in outstanding debt

issued as covered bonds as of 30 September 2017. A total of NOK 1.5 billion

in covered bonds were issued during the quarter. Securities totalling NOK 0.1

billion were redeemed during the quarter.

At quarter end, Skandiabanken Boligkreditt had total liquid assets of NOK 0.4

(1.5) billion. The liquidity coverage ratio (LCR) was 549 per cent, significantly

above the regulatory minimum.

Covered bonds issued by Skandiabanken Boligkreditt have been assigned the

highest rating from Moody’s Investors Service (Aaa).

Comments on results for the first nine months of 2017

Skandiabanken Boligkreditt made a net profit of NOK 96.7 million in the first

nine months of 2017, compared with NOK 67.0 million in the first nine

months of 2016.

Net interest income amounted to NOK 136.7 (94.0) million. Operating

expenses amounted to NOK 8.1 million, compared with NOK 6.1 million in

the first nine months of 2016.

Loan losses for the first nine months of 2017 amounted to NOK 0.1 (0.1)

million.

Subsequent events

At an extraordinary general meeting of Skandiabanken Boligkreditt AS on 1

November 2017 the Board of Directors' proposal for an amendment of the

Articles of Association to change the company's name was approved. The

amendment will enter into force on 6 November 2017, from which time the

company’s name will be Sbanken Boligkreditt AS.

OutlookMacroeconomic developments in Norway indicate that economic growth is

recuperating, supported by lower unemployment and increased energy

prices. Monetary policy is expansive and supportive of structural adjustments

in the Norwegian economy, but is expected to be less expansionary going

forward.

The new regulations on requirements for new residential mortgage loans

that were implemented in Q1 2017 have shown effect, and Norwegian house

prices have corrected since spring, with regional differences. Norges Bank

expects house price growth in Norway to slow in 2017 and 2018, and to edge

up from 2019. Prices are expected to be supported by an improved labour

market, while increased mortgage rates are expected to have the opposite

effect.

Norges Bank decided to maintain a stable key policy rate of 0.5 per cent at

the interest rate decision meetings in both September and October. The next

interest rate decision will be announced on 14 December 2017. The latest

Monetary Policy Report indicates that the key policy rate will remain at 0.5

per cent in the period ahead.

Skandiabanken Boligkreditt expects to take advantage of its newly

established Euro Medium Term Note (EMTN) programme for long-term

funding by issuing covered bonds. The programme have a limit of EUR 5

billion. The first EUR issue is expected in the first half-year of 2018, and the

programme is expected to ensure quick and efficient access to the European

capital markets.

Losses related to mortgages are expected to remain at the marginal historical

levels in 2017.

Volume growth is expected to continue into the fourth quarter.

Bergen, 1 November 2017

The Board of Directors, Skandiabanken Boligkreditt AS

Petter Skouen (Chairman)

Ragnhild Wiborg

Mai-Lill Ibsen

Henning Nordgulen (CEO)


Income statement

In NOK thousand Note Q3 17 Q3 16 Jan- Sep 17 Jan- Sep 16 2016

Interest income 16 143 824 102 342 399 138 291 167 392 521

Interest expense 16 -87 482 -70 529 -262 430 -197 210 -271 380

Net interest income 56 342 31 813 136 708 93 957 121 141

Net gain (loss) on financial instruments 0 -544 -3 074 968 420

Other income 0 0 0 0 0

Other operating income 0 -544 -3 074 968 420

Personnel expenses 0 0 0 0 0

Administrative expenses 17 -3 840 -1 937 -8 078 -6 132 -8 649

Profit before loan losses 52 502 29 332 125 556 88 793 112 912

Loan losses 11 111 168 -146 -112 -176

Profit before tax 52 613 29 500 125 410 88 681 112 736

Tax expense 18 -12 154 -6 918 -28 664 -21 664 -27 145

Profit for the period 40 459 22 582 96 746 67 017 85 591

Attributable to

Shareholders

38 487 20 558 90 768 64 796 81 328

Tier 1 capital holders 15 1 972 2 024 5 978 2 221 4 263


Earnings per share, see note 22

Statement of comprehensive income

In NOK thousand Q3 17 Q3 16 Jan- Sep 17 Jan- Sep 16 2016


Other comprehensive income

Other comprehensive income that can be reclassified to profit or loss after tax

-104 -16 -99 -179 -226

Other items that cannot be reclassified to profit or loss after tax 0 0 0 0 0

Total components of other comprehensive income (after tax) -104 -16 -99 -179 -226

Total comprehensive income for the period 40 355 22 566 96 647 66 838 85 365

Attributable to

Shareholders

38 383 20 542 90 669 64 617 81 102

Tier 1 capital holders 15 1 972 2 024 5 978 2 221 4 263

Total comprehensive income for the period 40 355 22 566 96 647 66 838 85 365


Balance sheet

In NOK thousand Note 30.09.17 30.09.16 31.12.16

Assets

Loans to and receivables from credit institutions 10 291 122 585 550 13 590

Loans to customers 6,7,8,19 27 162 233 18 208 264 19 371 961

Net loans to customers and credit institutions 27 453 355 18 793 814 19 385 551

Commercial paper and bonds available for sale 19 76 026 905 822 76 072

Deferred tax assets 103 0 71

Other assets 0 0 0

Advance payment and accrued income 28 120 15 754 16 926

Total assets 27 557 604 19 715 390 19 478 620

Liabilities

Loans from credit institutions 10,19 1 534 624 2 205 818 1 816 845

Debt securities issued 14,19 23 960 757 16 142 796 16 261 848

Taxes payable 18 28 657 29 189 27 118

Other liabilities 91 402 52 420 71 131

Subordinated loan 14 175 000 175 000 175 000

Total liabilities 25 790 440 18 605 223 18 351 942

Equity

Share capital 600 000 60 030 60 030

Share premium 849 880 840 000 840 000

Additional Tier 1 capital 15 125 170 125 177 125 203

Other equity 192 114 84 960 101 445

Total equity 1 767 164 1 110 167 1 126 678

Total liabilities and equity 27 557 604 19 715 390 19 478 620


Statement of changes in equity

In NOK thousand Share

capital Share

premium Additional

Tier 1 capital

Changes in fair value of

financial instruments

available for sale

Other equity

Total equity

Balance sheet as at 01.01.16 60 030 840 000 0 0 20 343 920 373

Profit for the period to other equity (01.01.16 - 30.09.16) 64 796 64 796

Profit for the period to Tier 1 capital holders (01.01.16 - 30.09.16) 2 221 2 221

Issued Additional Tier 1 capital (01.01.16 - 30.09.16) 125 000 125 000

Payments to Tier 1 capital holders (01.01.16 - 30.09.16) -2 044 -2 044

Net change in fair value of financial instruments available for sale (01.01.16 to 30.09.16)

-179 -179

Balance sheet as at 30.09.16 60 030 840 000 125 177 -179 85 140 1 110 167



Issued Additional Tier 1 capital (01.10.16 - 31.12.16) 0 0



-47 -47




Issued Additional Tier 1 capital (01.01.17 - 30.09.17) 0 0



-99 -99

Capital increase Q1 17* 240 120 9 880 250 000

Capital increase Q2 17** 299 850 0 299 850


Skandiabanken Boligkreditt AS is a wholly owned subsidiary of Skandiabanken ASA.

*In Q1 2017 the share capital in Skandiabanken Boligkreditt AS was increased by NOK 240 120 000 from NOK 60 030 000 to NOK 300 150 000 by increasing the

nominal value from NOK 1 to NOK 5 per share (increase of NOK 4 per share). The share premium was increased by NOK 9 880 000. The Financial Supervisory

Authority of Norway gave its consent to the share capital increase and the new share capital was registered with the Register of Business and Enterprises on 10

March 2017.

**In Q2 2017 the share capital in Skandiabanken Boligkreditt AS was increased by NOK 299 850 000 from NOK 300 150 000 to NOK 600 000 000 by increasing the

nominal value from NOK 5 to NOK 6 per share (increase of NOK 1 per current shares) and issuing of 39 070 000 new shares with nominal value of 6 per share. The

Financial Supervisory Authority of Norway gave its consent to the share capital increase and the new share capital was registered with the Register of Business and

Enterprises on 10 July 2017.


Statement of cash flows

In NOK thousand Note 01.01.17-30.09.17

01.01.16-30.09.16 2016

Cash flows from operating activities

Net payments on loans to customers 6 -7 790 418 -3 224 049 -4 384 978

Interest received on loans to customers 16 386 778 289 088 388 610

Interest received on loans to credit institutions 416 0 0

Interest paid on loans and deposits from credit institution 16 -16 306 -26 619 -35 914

Net receipts/payments from buying and selling financial instruments at fair value 19 30 -904 942 -76 369

Interest received from commercial paper and bonds 16 635 121 1 497

Payments related to administrative expenses 17 -7 408 -6 180 -7 863

Taxes paid -27 125 0 -7 551

Other receipts/payments 10 144 6 002 22 637

Net cash flows from operating activities -7 443 254 -3 866 579 -4 099 931

Cash flows from investment activities

Net cash flows from investment activities 0 0 0

Cash flows from financing activities

Receipts on issued covered bonds 14 9 683 858 5 741 807 7 096 860

Payments on matured and redeemed covered bonds 14 -2 000 000 -2 272 000 -3 508 000

Interest paid on covered bonds 16 -219 188 -157 446 -222 313

Net receipts on loans and deposits from credit institution 10 -282 222 352 488 -36 485

Receipts on subordinated loan 14 0 175 000 175 000

Interest paid on subordinated loan 14 -5 501 -1 822 -3 627

Receipts on share capital and share premium net of issuing cost EQ* 549 850 0 0

Receipts on issued additional Tier1 capital 15 0 125 000 125 000

Interest paid on additional Tier 1 capital 15 -6 011 -2 044 -4 060

Net cash flows from financing activities 7 720 785 3 960 983 3 622 375

Total net cash flows 277 531 94 404 -477 556

Cash at the beginning of the period 13 590 491 146 491 146

Cash at the end of the period 291 122 585 550 13 590

Change in cash 277 531 94 404 -477 556

Cash

Loans to credit institutions 13 590

Loans from credit institutions 291 122 585 550 0

Total cash 291 122 585 550 13 590

EQ* = see statement of changes in equity


Notes

Note 1 – Accounting Principles

The quarterly financial statements for Skandiabanken Boligkreditt AS have been prepared in accordance with IAS 34 Interim Financial Reporting as issued by the

International Accounting Standards Board and adopted by the EU. A description of the accounting principles applied in the preparation of the financial statements

appears in the annual report for 2016. There have been no changes or amendments to accounting principles in the period.

When preparing the financial statements, the management makes estimates, judgments and assumptions that affect the application of the accounting principles

and the carrying amount of assets, liabilities, income and expenses. 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 critical

accounting estimates and areas where judgment is applied appear in note 2 in the annual report for 2016.

The parent bank has established an IFRS9 project for the Skandiabanken group. At present, preliminary findings do not indicate that the implementation

effect of IFRS9 will have significant impact on Skandiabanken Boligkreditt’s financial statements. For further information regarding IFRS 9, please refer to

note 1 in the 2016 annual report for Skandiabanken ASA.

Note 2 – Segment information

Skandiabanken Boligkreditt AS has only one reporting segment, which comprises home loans to private individuals. Management monitors the company only in

relation to this segment.

Note 3 – Capital adequacy

The capital adequacy regulations are intended to improve institutions’ risk management and achieve closer concordance between risk and capital. The applicable

regulations for Norwegian banks are adapted to the EU’s capital adequacy regulations for credit institutions and investment firms (CRD IV/CRR).

Skandiabanken Boligkreditt uses the standard method to establish the risk weighted volume for credit risk and the basic method to establish the risk weighted

volume for operational risk. At the balance sheet date no exposure was included in the risk weighted volume for market risk.

30.09.17 30.09.16 31.12.16

In NOK thousand Nominal

exposure

Risk- Weighted

volume Nominal

exposure

Risk- Weighted

volume Nominal

exposure

Risk- Weighted

volume

Central governments 25 652 0 301 565 0 25 859 0

Regional governments 102 257 0 0 72 179

Institutions 291 121 58 224 585 550 117 110 13 591 2 718

Secured by mortgages on immovable property 27 166 401 9 533 812 18 214 689 6 382 298 19 381 550 6 796 482

Exposures in default 23 952 23 952 9 280 9 280 7 337 7 337

Covered bonds 50 375 5 037 604 257 60 425 50 211 5 021

Other items 0 0 49 49 0 0

Total credit risk, standardised method 27 557 603 9 621 282 19 715 390 6 569 162 19 478 620 6 811 737

Operational risk 227 138 282 186 227 138

Total risk- weighted volume 9 848 420 6 851 348 7 038 875

Capital base

Share capital 600 000 60 030 60 030

Share premium 849 880 840 000 840 000

Other equity 101 346 20 164 20 117

Additional Tier 1 capital 125 170 125 197 125 203

Profit for the period* 90 768 64 796 81 328

Total booked equity 1 767 164 1 110 187 1 126 678

Additional Tier 1 capital instruments included in total equity -125 170 -125 197 -125 203


Common equity Tier 1 capital instruments 1 641 994 984 990 1 001 475

Deductions

Goodwill, deferred tax assets and other intangible assets 0 0 0

Value adjustment due to the requirements for prudent valuation (AVA)

-76 -906 -76

Profit for the period, not eligible* -38 487

Common equity Tier 1 capital 1 603 431 984 084 1 001 399

Additional Tier 1 capital 125 000 125 000 125 000

Tier 1 capital 1 728 431 1 109 084 1 126 399

Tier 2 capital 175 000 175 000 175 000

Own funds (primary capital) 1 903 431 1 284 084 1 301 399

Specification of capital requirements

Minimum requirements CET1 capital 4.5 % 443 179 4.5 % 308 311 4.5 % 316 749

Capital conservation buffer 2.5 % 246 211 2.5 % 171 284 2.5 % 175 972

Systemic risk buffer 3.0 % 295 453 3.0 % 205 540 3.0 % 211 166

Countercyclical capital buffer 1.5 % 147 726 1.5 % 102 770 1.5 % 105 583

Additional Tier 1 capital 1.5 % 147 726 1.5 % 102 770 1.5 % 105 583

Tier 2 capital 2.0 % 196 968 2.0 % 137 027 2.0 % 140 778

Total minimum and buffer requirements own funds (primary capital)

15.0 % 1 477 263 15.0 % 1 027 702 15.0 % 1 055 831

Available CET1capital after buffer requirements 426 168 196 179 191 928

Available Own funds (primary capital) 426 168 256 381 245 568

Capital ratio %

Common equity Tier 1 capital 16.3 % 14.4 % 14.2 %

Additional Tier 1 capital 1.3 % 1.8 % 1.8 %

Tier 2 capital 1.8 % 2.6 % 2.5 %


Capital ratio % (including profits**)

Common equity Tier 1 capital 16.7 % 14.4 % 14.2 %

Additional Tier 1 capital 1.3 % 1.8 % 1.8 %

Tier 2 capital 1.8 % 2.6 % 2.5 %


* Including 100 per cent of the profit for the first half year of 2017 and 0 per cent for this quarter, because of partial external audit of the half-year accounts.

** Including 100 per cent of the profit. Expected dividends for the group are deducted in the parent bank’s capital ratio calculation.

Note 4 – Leverage ratio

The leverage ratio requirements is a supplement to the risk-weighted minimum capital requirements and states that the capital base in financial institutions shall

also comprise a defined percentage of the value of the company’s assets and off-balance-sheet liabilities, calculated without risk weighting. The regulations are

intended to prevent banks from using too low of a risk weight in the capital adequacy calculations, and to ensure that the banks maintain a minimum capital level,

even with skewing of the portfolio towards low-risk segments.

The capital target is to consist of Tier 1 capital and the exposure target to follows the rules in the Commission Delegated Regulation (EU) 2015-62. The regulation has

not yet been incorporated into the EEA Agreement, or translated into Norwegian. The Norwegian Ministry of Finance will issue further rules for calculating the

exposure target during the spring of 2017.

The table below shows the calculation, on the basis of existing rule proposals and with credit conversion factors (CCFs) based on the current standardised approach,

subject to a CCF-floor of 10 per cent.


In NOK thousand 30.09.17 30.09.16 31.12.16

Off balance sheet commitments 0 0 0

Loans and advances and other assets 27 557 604 19 715 390 19 478 620

Regulatory adjustments included in Tier 1 capital 0 0 0

Total leverage exposure 27 557 604 19 715 390 19 478 620

Tier 1 capital* 1 728 431 1 109 084 1 126 399

Leverage ratio % 6.3 % 5.6 % 5.8 %

Leverage ratio % (including profits**) 6.4 % 5.6 % 5.8 %

Leverage Ratio requirements

Minimum requirements 3.0 % 826 728 591 462 584 359

Buffer requirements credit institutions 0.0 % 0 0 0

Total minimum and buffer requirements (Tier 1 capital) 3.0 % 826 728 591 462 584 359

Available Tier 1 capital after minimum and buffer requirements 901 703 517 622 542 040

* Including 100 per cent of the profit for the first half year of 2017 and 0 per cent for this quarter, because of partial external audit of the half-year accounts.

** Including 100 per cent of the profit. Expected dividends for the group are deducted in the parent bank’s capital ratio calculation.

Note 5 – Financial risk management

Skandiabanken Boligkreditt’s risk strategy comprises a combination of its risk philosophy and risk management principles. Risk philosophy Skandiabanken Boligkreditt’s core business involves issuing or purchasing residential mortgages, property mortgages and funding of the lending activity, primarily through the issuance of covered bonds. Skandiabanken Boligkreditt shall not assume any material risk other than that deriving from this core business, i.e. primarily credit risk and liquidity risk. The company shall have a sound risk culture, based on openness, transparency and competence, and shall constantly challenge its methods, processes and procedures in order to improve its performance. Risk management principles Skandiabanken Boligkreditt shall adopt a holistic approach to risk management. The following principles therefore apply: - Skandiabanken Boligkreditt’s Board of Directors shall establish specific management frameworks for each risk area.

- Risk management and reporting shall be performed in accordance with applicable frameworks and objectives.

- Risk management shall be an ongoing and continuous process.

- Risk reporting shall be framed in an understandable manner and provide a clear picture of Skandiabanken Boligkreditt’s risk situation to all stakeholders.

- Responsibility for entering into agreements that cause the company to incur risk is delegated through personal authorisations. Organisation of risk management Skandiabanken Boligkreditt’s organisation of risk management is designed so as to secure implementation of the company’s risk strategy. Skandiabanken Boligkreditt does not currently employ any staff. The CEO’s services are hired from the parent bank. Skandiabanken Boligkreditt’s functions for handling risk and capital management include: - The Board of Directors

- The CEO

- The bank’s Risk Management function

- The bank’s Finance functions, including CFO, Asset and Liability Committee and Treasury

- Internal Auditor

- External Auditor

- Independent Inspector For further information about risk management and the different types of risks in Skandiabanken Boligkreditt, reference is made to the annual report for

2016.


Note 6 – Loans to customers

In NOK thousand 30.09.17 30.09.16 31.12.16

Loans to customers

Loans without agreed maturity or notice period 0 0 0

Loans with agreed maturity or notice period 27 163 827 18 209 648 19 373 409

Total loans to customers (gross) 27 163 827 18 209 648 19 373 409

Write-downs for individually assessed impaired loans 0 0 0

Write-downs for collectively assessed impaired loans 1 594 1 384 1 448

Total loans to customers (net) 27 162 233 18 208 264 19 371 961

Residual time to maturity (gross loans)

In NOK thousand 30.09.17 30.09.16 31.12.16

Upon request 0 0 0

Maximum 3 months 354 304 237 657 254 827

3 months - 1 year 1 061 760 712 862 763 957

1-5 years 5 570 426 3 748 878 4 006 910

More than 5 years 20 177 337 13 510 251 14 347 715

Total 27 163 827 18 209 648 19 373 409

Note 7 – Loans to customers by geographical area

Lending by geographical area*

30.09.17 30.09.16 31.12.16

In NOK thousand Percentage Gross lending Percentage Gross lending Percentage Gross lending

Østfold 5.4 % 1 478 764 5.4 % 982 203 5.0 % 975 557

Akershus 24.4 % 6 616 203 22.7 % 4 125 530 24.8 % 4 795 591

Oslo 22.3 % 6 052 838 19.6 % 3 572 348 22.7 % 4 392 599

Hedmark 1.0 % 272 099 1.2 % 215 851 0.9 % 174 199

Oppland 1.0 % 269 912 1.0 % 183 769 0.9 % 170 243

Buskerud 5.9 % 1 611 737 6.1 % 1 112 659 5.9 % 1 134 053

Vestfold 3.9 % 1 046 749 4.0 % 728 555 3.6 % 702 130

Telemark 0.7 % 198 847 0.9 % 161 150 0.6 % 116 171

Aust-Agder 0.7 % 200 530 1.0 % 173 353 0.7 % 131 898

Vest-Agder 1.0 % 278 611 1.2 % 220 332 1.0 % 187 475

Rogaland 7.3 % 1 974 187 9.4 % 1 710 472 7.8 % 1 507 283

Hordaland 13.8 % 3 755 089 14.2 % 2 587 341 14.0 % 2 703 701

Sogn og Fjordane 0.2 % 52 481 0.2 % 38 607 0.2 % 30 807

Møre og Romsdal 1.4 % 375 172 1.8 % 321 479 1.4 % 273 250

Sør-Trøndelag 4.1 % 1 108 421 4.4 % 794 968 4.2 % 820 756

Nord-Trøndelag 0.5 % 136 232 0.7 % 121 155 0.5 % 93 255

Nordland 2.5 % 673 814 2.5 % 457 580 2.2 % 423 226

Troms 3.2 % 866 798 3.1 % 555 584 3.1 % 608 476

Finnmark 0.7 % 195 343 0.8 % 146 712 0.7 % 132 739

Total gross lending per geographical area 100.0 % 27 163 827 100.0 % 18 209 648 100.0 % 19 373 409

* The basis for the geographical distribution is the customer’s residential address.


Note 8 – Credit risk exposure and collateral

Credit risk or counterparty risk is the risk of loss as a result of the company’s customers and counterparties failing to fulfil their payment obligations. The company’s

maximum credit exposure will be the book value of financial assets and any associated off-balance sheet liabilities.

The company’s customer exposures comprises the bulk of the company’s total credit exposure. A high percentage of the company’s lending is collateralised.

Collateral in the private retail market essentially comprise fixed property.

The table below shows the relationship between total credit exposure and the associated collateral distributed to exposure class. Lending secured by mortgages

includes the percentage distributed of exposure relating to the various loan-to-value levels. For example, the line 0-40% means that the exposures amount to less

than 40 percent of the value of the collateral. 100% means that the loan amount exceeds the value of the hedging object or that the loan is unsecured. The entire

loan per collateral is placed in the same loan-to-value category.

The property values on which the calculations are based are updated in the last month of each quarter and are therefore representative of the current market

value. The calculation of loan-to-value does not take into account any additional collateral.

In NOK thousand 30.09.17

Loan-to-value, Residential mortgages Distribution in

percent Number of

loans

Gross carrying

amounts

Off-balance sheet

amounts

Maximum exposure to

credit risk

0 % - 40 % 27 % 5 671 7 436 497 0 7 436 497

40 % - 60 % 42 % 5 292 11 422 494 0 11 422 494

60 % - 80 % 30 % 3 186 8 195 776 0 8 195 776

80 % - 90 % 0 % 32 88 579 0 88 579

90 % - 100 % 0 % 6 17 585 0 17 585

> 100 % 0 % 2 2 896 0 2 896

Residential mortgages 27 163 827 0 27 163 827

Exposure to customers 27 163 827 0 27 163 827

Loans to and receivables from credit institutions 291 122 0 291 122

Commercial paper and bonds available for sale 76 026 0 76 026

Other assets 28 120 0 28 120

Exposure to others 395 268 0 395 268

Gross exposure 27 559 095 0 27 559 095

The table below shows the percentage allocation of exposures for home loans for various levels of loan-to-value. Where the entire exposure in the table above is

placed in a related loan-to-value level, the relative share of the loan exposure at each level is shown in the table below.


Loan-to-value, Residential mortgages (relative distribution) Distribution in percent Gross carrying

amounts

0 % - 85 % 99.984 % 27 159 422

85 % - 100 % 0.013 % 3 651

> 100 % 0.003 % 754

Residential mortgages 27 163 827




percent Number of

loans

Gross carrying

amounts

Off-balance sheet

amounts

Maximum exposure to

credit risk

0 % - 40 % 29 % 4 035 5 226 502 0 5 226 502

40 % - 60 % 44 % 3 769 8 043 834 0 8 043 834

60 % - 80 % 27 % 1 392 4 910 251 0 4 910 251

80 % - 90 % 0 % 9 24 709 0 24 709

90 % - 100 % 0 % 2 1 852 0 1 852

> 100 % 0 % 1 2 500 0 2 500





Other assets 15 754 0 15 754

Exposure to others 1 507 126 0 1 507 126

Gross exposure 19 716 774 0 19 716 774



amounts

0 % - 85 % 99.993 % 18 208 407

85 % - 100 % 0.004 % 731

> 100 % 0.003 % 510




percent Number of

loans

Gross carrying

amounts

Off-balance sheet

amounts

Maximum exposure to

credit risk

0 % - 40 % 28 % 4 277 5 477 711 0 5 477 711

40 % - 60 % 43 % 3 925 8 270 699 0 8 270 699

60 % - 80 % 29 % 2 165 5 552 102 0 5 552 102

80 % - 90 % 0 % 22 65 746 0 65 746

90 % - 100 % 0 % 2 2 822 0 2 822

> 100 % 0 % 2 4 329 0 4 329





Other assets 16 997 0 16 997

Exposure to others 106 659 0 106 659

Gross exposure 19 480 068 0 19 480 068



amounts

0 % - 85 % 99.990 % 19 371 527

85 % - 100 % 0.008 % 1 490

> 100 % 0.002 % 392



Note 9 – Loan-to-value (LTV) and cover pool

In NOK thousand 30.09.17 30.09.16 31.12.16

Debt related to securities issued, nominal value 24 000 000 16 163 000 16 300 000

Debt related to securities issued, carried value 23 960 757 16 142 796 16 261 848

Loans to customers (gross) 27 163 827 18 209 648 19 373 409

Average size of loan per customer 1 914 1 880 1 864

Number of loans 14 189 9 739 10 393

Weighted average since issuing of the loans (months) 45 43 44

Weighted average remaining maturity (months) 265 269 267

Average LTV (percent) 49.8 48.7 49.2

Cover pool

30.09.17 30.09.16 31.12.16

Loans secured with mortgages 27 163 827 18 209 648 19 373 409

Not eligible for the cover pool -118 211 -69 630 -71 183

Net loans that are in the cover pool 27 045 616 18 140 018 19 302 226

Commercial paper and bonds 75 000 905 822 75 000

Supplementary assets 291 122 585 550 13 590

Total cover pool 27 411 738 19 631 390 19 390 816

Cover pool Nominal

value Carried

value Nominal

value Carried

value Nominal

value Carried

value

Over-collateralisation (percent) 14.2 14.4 21.5 21.6 19.0 19.2

Amount surpassing legal minimum requirements 3 411 738 3 450 981 3 468 390 3 488 594 3 090 816 3 128 968

Amount surpassing minimum requirements as indicated by rating agency

2 811 738 2 851 962 3 064 315 3 085 024 2 683 316 2 722 422

Note 10 – Credit institutions – receivables and liabilities

In NOK thousand 30.09.17 30.09.16 31.12.16

Loans to and receivables from credit institutions

Loans to and receivables without maturity or notice period 291 122 585 550 13 590

Loans to and receivables with agreed maturity or notice period 0 0 0

Write-downs on impaired loans 0 0 0

Total loans to and receivables from credit institutions 291 122 585 550 13 590

Liabilities to credit institutions

Loans and deposits from credit institutions without agreed maturity or notice period 0 0 0

Loans and deposits from credit institutions with agreed maturity or notice period 1 534 624 2 205 818 1 816 845

Total liabilities to credit institutions 1 534 624 2 205 818 1 816 845


Note 11 – Loan losses

Loan loss provisions

In NOK thousand 30.09.17 30.09.16 31.12.16

Opening balance individual write-downs 0 0 0

+ Increase in write-downs on loans previously written down 0 0 0

+ Write-downs om loans not previously written down 0 0 0

- Reversal of write downs as a result of confirmations in the period 0 0 0

- Reversal of individual write-downs in the period 0 0 0

Closing balance 0 0 0

Opening balance collective write-downs 1 448 1 272 1 272

+/- change in collective write-downs in the period 146 112 176

Closing balance group collective write-downs 1 594 1 384 1 448

Closing balance total write-downs 1 594 1 384 1 448

Individual write-downs 0 0 0

Individual write-downs (collectively considered) 0 0 0

Collective write-downs 1 594 1 384 1 448

Total write downs 1 594 1 384 1 448

Specification of loan losses

Actual losses 0 0 0

Reversal of previous years' depreciation 0 0 0

Increase in provision -146 -112 -176

Reversal of provisions 0 0 0

Recoveries of previously written-off 0 0 0

Net cost of losses in the period -146 -112 -176

Losses by sector and industry

Retail market (individuals) -146 -112 -176

Total -146 -112 -176

Write-downs by product group Residential mortgages 1 594 1 384 1 448

Total 1 594 1 384 1 448

Note 12 – Non-performing and doubtful loans

Non-performing and doubtful loans Skandiabanken Boligkreditt AS has internal routines for ongoing monitoring of exposures for which repayments and interest have not been paid on time or for

which authorised overdraft limits are exceeded, where the reason is deemed to be the customer’s inability or lack of propensity to pay. Payment defaults of more

than 60 days and more than NOK 200 are reported as non-performing. If other matters are identified that make it probable that the customer’s financial position

will result in loss, the exposure is classified as doubtful. The need to recognise individual impairments is assessed against the value of available collateral for the

exposure. The table below shows the relationship between the gross book value of non-performing and doubtful loans and the associated individual impairments.


In NOK thousand 30.09.17 30.09.16 31.12.16

Non-performing loans with write-downs 0 0 0

Non-performing loans without write-downs 12 938 9 280 6 349

Total non-performing loans (more than 60 days) 12 938 9 280 6 349

Doubtful loans 0 0 0

Gross non-performing and doubtful loans 12 938 9 280 6 349

- Individual write-downs 0 0 0

Net non-performing and doubtful loans 12 938 9 280 6 349

Provisioning ratio 0 % 0 % 0 %

Overdue loans without write-downs - age distribution The table below shows the book value of overdue loans and overdrawn amounts on credits allocated by number of days after maturity, where no impairments have

been recognised. The table is intended to provide an analysis of exposures where there is inadequate ability or propensity to pay, rather than overdue amounts

attributable to a delay in transferring funds. Based on this and the company’s internal routines for monitoring overdue exposures, the default must exceed NOK 200

for more than 6 days to be included in the table below.

30.09.17

In NOK thousand 7-30 days

31 - 60 days

61 - 90 days

More than 90 days Total

Mortgages 285 927 43 745 2 437 10 501 342 610

Loans to customers 285 927 43 745 2 437 10 501 342 610

30.09.16


31 - 60 days

61 - 90 days


Mortgages 148 257 22 433 1 009 8 271 179 970


31.12.16


31 - 60 days

61 - 90 days


Mortgages 178 813 26 768 2 000 4 349 211 930


Note 13 – Liquidity risk (LCR) and NSFR

The liquidity requirements are intended to guarantee satisfactory liquidity management by ensuring that the institutions have sufficient liquid assets to cover their

liabilities on maturity and have stable and long-term financing at all times. The Liquidity Coverage Ratio (LCR) is intended to ensure that institutions can convert

sufficient assets to cash to cover expected net liquidity outflows over the next 30 days in stressed situations in the money and capital markets. The Net Stable

Funding Ratio (NSFR) is intended to ensure that less liquid assets are financed over the long term.

On 22 December 2015, based on the CRR/CRD IV Regulation, Finanstilsynet issued its Regulation on Calculation of Liquid Assets, Payments and Deposits in the

Liquidity Coverage Ratio (LCR). For Norwegian covered bonds companies, including Skandiabanken Boligkreditt, the LCR requirement applied from 30 June 2016.

The requirement is gradually phased in, and rising from 70 per cent to 80 per cent from 31 December 2016, and finally to 100 percent from 31 December 2017.

The NSFR has not yet been introduced as a minimum requirement. On 23 November 2016 the EU Commission proposed the introduction of a requirement of 100

per cent which will comes into force two years after publication in the Official Journal of the European Union. The requirement will thus presumably apply from the

end of 2018 or beginning early in 2019.


LCR (Liquidity Coverage Ratio) 30.09.17 30.09.16 31.12.16

In NOK thousand Carrying

value Value LCR Carrying

value Value LCR Carrying

value Value LCR

Level 1 - assets exclusive Covered bonds 25 651 25 651 301 565 301 565 25 859 25 859

Level 1 Covered bonds 50 375 46 849 604 244 561 947 50 212 46 698

Level 2A - assets 0 0 0 0 0 0

Level 2B - assets 0 0 0 0 0 0

Assets ineligible as "liquid assets" 27 481 578 0 18 809 581 0 19 402 549 0

Total assets 27 557 604 72 500 19 715 390 863 512 19 478 620 72 557

Net outflows 13 213 360 785 11 897

LCR % 549 % 239 % 610 %

Note 14 – Debt securities issued

Carried at amortised cost:

In NOK thousand Currency 30.09.17 30.09.16 31.12.16

Bonds issued NOK 23 960 757 16 142 796 16 261 848

Subordinated loan NOK 175 000 175 000 175 000

Total debt securities issued 24 135 757 16 317 796 16 436 848

Specification of covered bonds as at 30.09.17:

ISIN Issuing company Nominal

value Currency Interest Maturity Carrying

value

Covered bonds

NO0010745292 Skandiabanken Boligkreditt AS 4 000 000 NOK Floating 04.10.2018 3 995 872






Total covered bonds 24 000 000 23 960 757

All covered bond loans have “soft bullet” with the possibility to extend the maturity with one year.

Subordinated loan

NO0010768120 Skandiabanken Boligkreditt AS 175 000 NOK Floating 22.06.2026** 175 000

Total subordinated loan 175 000 175 000

** First possible call date for the issuer is 22 June 2021. The loan agreement has covenants to qualify as Tier 2 capital.

Changes of debt securities:

January - September 2017

31.12.16 Issued Matured Redeemed Other

adjustments 30.09.17

Covered bonds (nominal) 16 300 000 9 700 000 -82 000 -1 918 000 0 24 000 000

Subordinated loan 175 000 0 0 0 0 175 000

Total 16 475 000 9 700 000 -82 000 -1 918 000 0 24 175 000


Note 15 – Additional Tier 1 Capital (hybrid capital)

On 21 June 2016, Skandiabanken Boligkreditt AS issued a hybrid capital instrument with a nominal value of NOK 125 million. The instrument is perpetual with an

option for the issuer to redeem the capital at specific dates, the first time being 22 June 2021, 5 years after the issue date. The instrument has an interest rate of

NIBOR 3 months plus a margin of 5.3 percent.

The loan agreement fulfils the Norwegian regulatory requirements for inclusion in the Bank’s Tier 1 capital. This implies that the issuer, at its sole discretion, has the

right to withhold interest and/or redemption of the instrument. This implies that the instrument do not fulfil the definition of a debt instrument according to IAS 32

and is such defined as equity in the company’s balance sheet.

In NOK thousand Currency 30.09.17 30.09.16 31.12.16

Additional Tier 1 capital NOK 125 000 125 000 125 000

Total Additional Tier 1 capital 125 000 125 000 125 000

Specification of additional Tier 1 capital as at 30.09.17:

ISIN Issuing company Nominal

value Currency Interest Maturity* Carrying amounts

Additional Tier 1 capital

NO0010768138 Skandiabanken Boligkreditt AS 125 000 NOK 3M Nibor + 5.3 %

Perpetual 125 000

Total additional Tier 1 capital 125 000

* The Tier1 capital is perpetual with an option for the issuer to redeem the capital at specific dates, the first time being 22 June 2021.

Change of additional Tier 1 capital

January - September 2017

31.12.16 Issued Matured Redeemed Other

adjustments 30.09.17

Additional Tier 1 capital 125 000 0 0 0 0 125 000

Total 125 000 0 0 0 0 125 000

As at 30 September 2017, there is NOK 0.2 million in accrued interest related to additional Tier 1 capital. This has been recognised against the additional Tier 1

capital and the carried value including accrued interest is 125.2 million NOK

Note 16 – Net interest income

Net interest income




Commercial paper and bonds 316 961 750 1 184 1 524

Total interest income 143 824 102 342 399 138 291 167 392 521

Loans and deposits from credit institutions -4 753 -9 154 -16 306 -26 770 -35 914

Debt securities issued -80 996 -59 571 -240 806 -168 460 -231 656

Subordinated loan -1 733 -1 804 -5 318 -1 980 -3 810

Total interest expense -87 482 -70 529 -262 430 -197 210 -271 380

Net interest income 56 342 31 813 136 708 93 957 121 141

All interest income from customers is related to residential mortgages


Note 17 – Administrative expenses

Other administrative expenses


Consultants and other external services -3 840 -1 934 -8 078 -6 128 -8 645

Other operating expenses 0 -3 0 -4 -4

Total other administrative expenses -3 840 -1 937 -8 078 -6 132 -8 649

Note 18 – Tax expense


Taxes payable 12 154 6 918 28 664 21 664 27 118

Change in deferred tax 0 0 0 0 0

Correction of taxes payable previous year 0 0 0 0 27

Total tax expense 12 154 6 918 28 664 21 664 27 145

Reconciliation of the tax expense:

Profit before tax 52 613 29 500 125 410 88 681 112 736

Expected tax expense at nominal rate of 24 % (in 2017) and 25 % (in 2016) 12 627 7 375 30 098 22 170 28 184

Tax effect from interest to Tier 1 capital holders -473 -457 -1 434 -506 -1 066

Correction of taxes payable previous year 0 0 0 0 27

Total tax expense 12 154 6 918 28 664 21 664 27 145

Effective tax rate 23.1 % 23.5 % 22.9 % 24.4 % 24.1 %

Note 19 – Fair value of financial instruments

Fair value of financial instruments (in NOK thousands)

In NOK thousand 30.09.17 30.09.16 31.12.16

Carrying value Fair value



Assets

Loans to and receivables from credit institutions (ac) 291 122 291 122 585 550 585 550 13 590 13 590

Loans to customers (ac) 27 162 233 27 162 233 18 208 264 18 208 264 19 371 961 19 371 961

Commercial paper and bonds available for sale 76 026 76 026 905 822 905 822 76 072 76 072

Other assets (ac) 28 120 28 120 15 754 15 754 16 926 16 926

Total assets financial instruments 27 557 501 27 557 501 19 715 390 19 715 390 19 478 549 19 478 549

Liabilities

Loans and deposits from credit institutions (ac) 1 534 624 1 534 624 2 205 818 2 205 818 1 816 845 1 816 845

Debt securities issued (ac) 23 960 757 24 139 624 16 142 796 16 191 931 16 261 848 16 302 714

Other liabilities (ac) 91 402 91 402 52 420 52 420 98 249 98 249

Subordinated loan (ac) 175 000 185 471 175 000 179 686 175 000 181 030

Total liabilities financial instruments 25 761 783 25 951 121 18 576 034 18 629 855 18 351 942 18 398 838

(ac) = assets and liabilities booked at amortised cost


Fair value of financial instruments measured at amortised cost

Cash and cash equivalents, loans to credit institutions and loans to customers and debt securities are measured at amortised cost.

Measurement at amortised cost imply that a financial asset or liability is recognised to the present value of the contractual cash flows using effective interest rate

method, adjusted for potential impairment. This measurement method will not necessarily provide a carrying value equal to the fair value of the financial

instrument due to volatility in the market, changed market conditions, asymmetrical information and changes in investors’ risk- and return expectations.

Cash and cash equivalents and loans and advances: Fair value is estimated based on amortised cost as all assets are recognised in the accounts based on the

contractual cash flow with floating interest rate and that loans with impairment indicators are written down to fair value of expected cash flows. There is no active

market for loan portfolios.

Debt to credit institutions are liabilities with floating interest rate and as there have not been any significant changes in the credit spread, amortised cost is assumed

to be a reasonable approximation to fair value.

Debt securities are measured at fair value based on prices sourced from Nordic Bond Pricing. Nordic Bond Pricing has estimated the fair value based on available

price information from investment banks and brokers trading in the bond markets.

30.09.2017

Level 1 Level 2 Level 3 Total

Commercial paper and bonds available for sale 0 76 026 0 76 026

Total 0 76 026 0 76 026

Financial instruments measured at fair value level 3

In NOK thousand Total

Opening balance 1 January 2017 0 0

Net gain/(loss) on financial instruments (unrealised)* 0 0

Acquisitions / exits 0 0

Sale 0 0

Settlement 0 0

Transferred from Level 1 or Level 2 0 0

Transferred to Level 1 or Level 2 0 0

Other 0 0

Closing balance at 30 September 2017 0 0

There has been no transfers of financial instruments between Level 1 and Level 2 in the period January to September 2017

30.09.2016


Commercial paper and bonds available for sale 249 745 656 077 0 905 822

Total 249 745 656 077 0 905 822






Sale 0 0

Settlement 0 0



Other 0 0

Closing balance at 30 September 2016 0 0


31.12.2016


Commercial paper and bonds available for sale 0 76 072 0 76 072

Total 0 76 072 0 76 072






Sale 0 0

Settlement 0 0



Other 0 0

Closing balance at 31 December 2016 0 0

Fair value hierarchy

Financial assets and debt recognised at fair value, due to these having been classified either as held for trade, designated at fair value through profit or loss on initial

recognition (fair value option) or held for sale, shall be classified in a fair value hierarchy depending on the reliability of the fair value estimate. At Level 1, assets or

liabilities are priced in an active market, at level 2 prices are determined on the basis of observable input data from similar assets (either directly or indirectly) and at

level 3 prices are fair value based on unobservable input data.

Level 1: Quoted prices in active markets for identical assets or liabilities that the entity has access to at the reporting date. An active market is a market where

quoted prices are easily accessible at a stock exchange or similar trading place, from a broker or other entity that publishes price information. Quoted prices shall

represent actual and frequent transactions. For Skandiabanken Boligkreditt AS, level 1 assets and liabilities comprise listed interest-bearing bonds.

Level 2: Prices other than the quoted prices at level 1 and which are observable either directly or indirectly. Interest-bearing bonds that are valued based on prices

sourced from trading places, brokers or other entities that publish price information, but where there is no active market because no official prices are available, are

categorised as level 2. When using valuation methods, external data are applied to discounted cash flows (e.g. prices quoted by third parties or prices for similar

instruments). The discount rate is implicit in the market interest rate with respect to credit and liquidity risk.

Level 3: If one or more of the significant inputs is not based on observable market data, the instrument is included in level 3.


Note 20 – Related party transactions

Liabilities to and receivables from Skandiabanken ASA

In NOK thousand 30.09.17 30.09.16 31.12.16

Liability related to overdraft facility to Skandiabanken ASA 1 534 624 2 205 818 1 816 398

Receivables related to deposits in Skandiabanken ASA 291 041 585 550 13 510

Skandiabanken ASAs ownership of covered bonds issued by Skandiabanken Boligkreditt AS 1 131 855 199 959 140 156

Skandiabanken ASAs ownership of subordinated loan issued by Skandiabanken Boligkreditt AS 175 000 175 000 175 000

Skandiabanken ASAs ownership of additional Tier 1 capital issued by Skandiabanken Boligkreditt AS 125 000 125 000 125 000

Transactions with Skandiabanken ASA

In NOK thousand Jan- Sep 17 Jan- Sep 16 2016

Purchase of services in line with service agreement 4 184 3 839 5 096

Interest expense on overdraft facility 16 306 26 770 35 258

Interest income on deposits 416 644 812

Interest on covered bonds issued by Skandiabanken Boligkreditt AS 4 793 2 766 3 288

Interest on subordinated loan issued by Skandiabanken Boligkreditt AS 5 318 1 980 3 810

Share of result related to Skandiabanken ASAs ownership of additional Tier 1 capital in Skandiabanken Boligkreditt AS

5 978 2 221 4 263

Description of agreements with related parties:

Sale of mortgages to Skandiabanken Boligkreditt:

Skandiabanken ASA sells home loans to its subsidiary, Skandiabanken Boligkreditt. Only loans with a LTV lower than 75% may be sold to Skandiabanken Boligkreditt.

The sale and transfer of loans is carried out at market terms and conditions. After the loans have been transferred, Skandiabanken Boligkreditt AS assumes all the

risks and benefits associated with the mortgages sold.

Management agreement between Skandiabanken ASA and Skandiabanken Boligkreditt:

A management agreement has been entered into between Skandiabanken ASA and Skandiabanken Boligkreditt, under the terms of which Skandiabanken

Boligkreditt purchases administrative services from Skandiabanken ASA. These services relate, inter alia, to the CEO, to Treasury, IT, Finance and Accounting, and

Risk Management. The agreement has been entered into at market terms and conditions.

Skandiabanken Boligkreditt’s credit facilities:

Skandiabanken ASA has granted an overdraft facility and a revolving credit facility to Skandiabanken Boligkreditt. The overdraft is divided in two credit facilities,

each in the amount of NOK 3 billion and with a term of 364 days and three years, respectively. The revolving credit facility equals Skandiabanken Boligkreditt’s

payment obligations for the next 12 months in respect of issued covered bonds, and with a term extending four months after the last maturity date of issued

covered bonds. Both facilities are at floating interest rates, three-month NIBOR plus a margin.

Deposit accounts with Skandiabanken ASA:

Skandiabanken Boligkreditt AS has two ordinary deposit accounts with Skandiabanken ASA with interest at the market rate.

Note 21 – Earnings per share (EPS)

In NOK Q3 17 Q3 16 Jan- Sep 17 Jan- Sep 16 2016

Profit for the period to other equity (shareholders) 38 487 000 20 558 000 90 768 000 64 796 000 81 328 000

Number of shares (weighted average) 100 000 000 60 030 000 73 352 000 60 030 000 60 030 000

Earnings per share (basic) 0.38 0.34 1.24 1.08 1.35

Number of shares including the not registered capital increase in June 2017, see also Statement of equity

100 000 000 NA 100 000 000 NA NA

Earnings per share (diluted) 0.38 0.34 0.91 1.08 1.35


Note 22 – Subsequent events

There have not been any significant events subsequent to 30.09.17 that affect the financial statements for Q3 2017.


Contact information

Skandiabanken Boligkreditt AS

P.O. Box 7077

NO-5020 Bergen

NORWAY

https://skandiabanken.no/IR/IR-english/funding-and-rating/funding

https://skandiabanken.no/IR/funding-og-rating/funding-no

Documents

Third quarter 2017 - Sbanken · PAGE 2/24 THIRD QUARTER 2017 – SKANDIABANKEN BOLIGKREDITT AS – UNAUDITED Key figures In NOK thousand Reference Jan- Sep 17 Jan- Sep 16 2016