Core tier 1 capital adequacy (consolidated, without added profit)
18,0 %
19,3 %
Return on equity before tax
13,5 %
12,3 %
Return on equity after tax
10,9 %
10,1 %
Quarterly report Q4 2024
Solid core operations and high lending growth
The accounts at the end of Q4 show positive development within the bank’s core business areas. This was mainly due to a positive trend in net interest and net commissions. Defaults remained at a relatively low level, the same applies to losses and write-downs. Operating expenses showed reasonably stable development compared with the same period last year, some increase related to personnel cost.
The growth rate in loans is high compared to credit growth in our primary market area. Total lending growth over the past 12 months is 10,0 % – including the volume transferred to EBK. Overall customer deposits show stable and positive development – growth over the past year amounts to 9,2 %.
Result, Q4 2024
For Q4, the bank achieved a pre-tax profit of NOK 69,3 million, compared with NOK 63,6 million for the previous year. The increase in profit was primarily due to higher net interest and net commissions. Operating expenses are reasonably stable compared with the same quarter last year. Defaults remain at a relatively low level, the same applies to losses and write-downs.
Profit after tax was NOK 51,9 million, compared with NOK 47,2 million for the previous year.
Result as at 31.12.2024
As at 31.12.2024, the bank’s pre-tax profit was NOK 336,2 million, compared with NOK 287,0 million last year. The increase in profit was primarily due to increases in net interest. Net commissions have also seen positive development. Operating expenses showed reasonably stable development compared with the same period last year. In addition, we can see a reversal in write-downs and losses.
Profit after tax was NOK 275,1 million, compared with NOK 239,1 million for the previous year.
The return on equity after tax was 10,9 % (10,1 %). The bank’s long-term goal in a normal situation is a return on equity after tax of at least 11,0 %. The goal was increased from 10.0% in 2024.
Net interest
Net interest income at the end of Q4 amounted to NOK 413,8 million (NOK 378,7 million).
As a ratio of average total assets (ATA), net interest income amounted to 2,29 % at the end of Q4 (2,21 %). Net interest in monetary terms is NOK 35,0 million higher compared with the same period last year. The money market rate has shown a stable development over time - Norges Bank kept the policy rate stable at 4,50 % throughout last year.
Net commission
Net commission income as at 31.12.2024amounted to NOK 106,1 million (NOK 83,3 million). Commission from Eika Boligkreditt (EBK) totalled NOK 35,8 million at the end of Q4, an increase from NOK 21,5 million at the same time last year. The margin on the portfolio in EBK stabilized at a normal level during the 1st quarter of 2024 – following a long period of interest rate increases and notification deadlines to customers. The net volume of the EBK portfolio increased by NOK 830,1 million in the past year – corresponding to a growth of 12.7 %. This growth naturally also contributes to higher commissions.
Net income from financial investments
Net income from financial investments as at 31.12.2024amounted to NOK 22,3 million (NOK 37,2 million). This decline is mainly due to lower dividends from Eika Gruppen this year than last. Returns from securities are also at a somewhat lower level compared to the same period last year.
Operating expenses
Total operating expenses as at31.12.2024were NOK 212,5 million (NOK 209,9 million). This moderate increase, amounting to approximately 1,2 %, relates mainly to salaries and personnel. The ratio of operating expenses to ATA was 1,18 % (1,22 %) at the end of Q4. Expenses as a ratio of income were 39,2 % at the end of Q4 (42,0 %). The bank’s long-term target is a cost ratio below 40,0 %.
Compensation in relation to fraud cases has been recognised in the amount of approximately NOK 3,3 million as at the end of Q4. The increase compared with last year is approximately NOK 0,1 million. In other words, the development is stable.
Losses and defaults
Write-downs and losses on loans and guarantees as at 31.12.2024amounted to a net minus of NOK 6,0 million (NOK 2,7 million).
Gross non-performing commitments (over 90 days) amounted to NOK 30,0 million (NOK 32,2 million) at the end of Q4. Gross other defaulted exposures (doubtful) amounted to NOK 83,9 million (NOK 51,2 million).
Non-performing commitments and other defaulted exposures (doubtful) thereby totalled NOK 113,9 million (NOK 83,4 million) at the end of Q4. Measured as a percentage of gross lending, including volumes at EBK, this is an increase from 0,40 % to 0,50 % in the last 12 months.
Provision levels for non-performing commitments and other defaulted exposures (doubtful) were 7,5 % (13,7 %) and 6,3 % (3,8 %) respectively at the end of Q4.
Total write-downs in stage 3 show a moderate increase from NOK 6,4 million last year to NOK 7,6 million this year.
The sum of write-downs in stage 1+2 shows a decrease from the same period last year and amounts to a total of NOK 25,1 million at the end of Q4 compared with NOK 31,3 million the previous year.
The bank’s balance sheet
The bank’s assets totaled NOK 18,9 billion at the end of Q4. This represents an increase of 8,4 % over the past 12 months. The bank’s total assets included loans transferred to EBK was NOK 26,2 billion at the end of Q4. This represents an increase of 9,5 % over the past 12 months.
Lending via EBK totaled NOK 7,4 billion at the end of Q4. The development in volume terms during the past 12 months shows solid growth of 12,7 %.
Loans on the balance sheet for the past 12 months show an increase from NOK 14,1 billion to NOK 15,3 billion. This corresponds to growth of 8,7 %. Including the transferred volume in EBK, total lending to customers has increased by 10,0 % over the past 12 months.
Deposits from customers show an increase of 9,2 % for the last 12 months, amounting to NOK 12,2 billion at the end of Q4. We continue to see good stability for deposits.
The deposit to loan ratio was 79,9 % at the end of Q4, moderately up from 79,5 % at the same time last year. The deposit to loan ratio, including EBK, was 53,9 % at the end of Q4, down from 54,3 % at the same time last year. The deposit spread is considered to be good, with relatively few large customer deposits in the portfolio.
Key figures
RESULTS (amounts in NOK 1,000)
Q4 2024
Q4 2023
Year 2024
Year 2023
Net interest income
105 613
106 110
413 768
378 742
Total other operating income
25 064
17 395
128 944
120 885
Total operating expenses
59 266
58 103
212 527
209 869
Operating profit before loan losses
71 411
65 402
330 186
289 757
Write-downs and losses on loans
2 158
1 812
-6 024
2 718
Operating profit before tax
69 253
63 589
336 210
287 040
Tax cost
17 364
16 411
61 148
47 899
Profit after tax
51 889
47 179
275 062
239 141
BALANCE SHEET (amounts in NOK 1,000)
Q4 2024
Q4 2023
Year 2024
Year 2023
Total assets
18 853
17 399
Average total assets (ATA)
18 641
17 371
18 052
17 146
Net loans to customers
15 294
14 064
Net loans to customers incl. EBK
22 684
20 624
Net loans to customers via EBK
7 391
6 560
Deposits from customers
12 248
11 217
Certificates and bonds
1 795
1 695
Shares and fund units
957
1 021
Equity capital
2 609
2 515
KEY RATIOS
Q4 2024
Q4 2023
Year 2024
Year 2023
Development during the quarter/year to date
- Assets
2,8 %
0,4 %
8,4 %
4,1 %
- Loans
4,0 %
1,3 %
8,7 %
4,3 %
- Loans incl. EBK
3,7 %
1,5 %
10,0 %
5,6 %
- Deposits
2,5 %
-0,1 %
9,2 %
3,7 %
Deposits to loan ratio
79,9 %
79,5 %
Profitability
Net interest income as % of ATA
2,25 %
2,42 %
2,29 %
2,21 %
Cost percentage
45,4 %
47,0 %
39,2 %
42,0 %
Costs as % of ATA
1,26 %
1,33 %
1,18 %
1,22 %
Return on equity before tax
10,8 %
10,3 %
13,5 %
12,3 %
Return on equity after tax
8,0 %
7,5 %
10,9 %
10,1 %
Losses and non-performing exposures
Defaulted exposures (>90 past due) as % of gross lending
0,2 %
0,2 %
Other non-performing exposures as % of gross lending
0,5 %
0,4 %
Solidity (consolidated)
Capital adequacy
21,7 %
23,3 %
Core capital adequacy
19,6 %
21,0 %
Core tier 1 capital adequacy
18,0 %
19,3 %
Risk-weighted capital
12 330
10 982
Personnel
Number of man-labour years
94
87
Equity capital certificates (ECC)
Equity capital certificate proportion
52,0 %
52,1 %
Market price per ECC
328
264
Market cap (NOK million)
1 618
1 302
Book equity per ECC
260
251
Result/fully-diluted result per ECC
5,1
4,7
27,7
24,1
Dividend per ECC
20,00
16,00
Price/profit per ECC
11,8
11,0
Price-to-book ratio
1,26
1,05
Income Statement
(amounts in NOK 1,000)
Note
Q4 2024
Q4 2023
Year 2024
Year 2023
Total income from interest
29 377
30 409
110 318
85 539
Total income from interest on lending to customers amortised cost
235 926
214 310
912 720
754 121
Sum rentekostnader
159 691
138 609
609 270
460 917
Net interest income
105 613
106 110
413 768
378 742
Commission income etc.
30 914
20 678
115 966
92 956
Commission expenses etc.
2 368
2 479
9 833
9 684
Other operating income
117
467
427
Net commission and other income
28 663
18 198
106 601
83 699
Dividend and result from investments according to equity method
-403
-1 139
18 922
30 786
Net value changes per financial instrument at fair value through
profit or loss
6
-3 195
335
3 421
6 400
Netto inntekter fra finansielle investeringer
-3 599
-804
22 343
37 186
Payroll and social expenses
32 394
28 640
115 643
108 515
Depreciations and write-downs on tangible fixed assets and intangible assets
3 211
3 199
12 931
12 419
Other operating expenses
23 661
26 264
83 952
88 936
Total operating expenses
59 266
58 103
212 527
209 869
Operating profit before loan losses
71 411
65 402
330 186
289 757
Write-downs and losses on loans and guarantees
2
2 158
1 812
-6 024
2 718
Operating profit before tax
69 253
63 589
336 210
287 040
Tax cost
17 364
16 411
61 148
47 899
Profit after tax
51 889
47 179
275 062
239 141
Other comprehensive income
Actuarial gains and losses on defined benefit pensions
810
-4 825
810
-4 825
Tax on actuarial gains and losses on defined benefit pensions
-202
1 206
-202
1 206
Changes in value for financial assets available for sale
11 636
62 988
-19 432
53 750
Element of profit that will not be reclassified to the income statement, after tax
12 244
59 369
-18 825
50 131
Comprehensive income for the period
64 133
106 548
256 237
289 272
Balance Sheet
(amounts in NOK 1,000)
Note
Year 2024
Year 2023
Cash and receivables with central banks
32 870
32 764
Loans and receivables with credit institutions
651 363
469 159
Loans to customers
2, 3
15 293 838
14 063 606
Certificates and bonds
1 794 519
1 695 465
Shares and fund units (fair value through profit or loss)
67 963
167 453
Financial instruments with change in value through OCI