FULLTEXT DEL 2 AV 2
Kvartalsrapport Q1 2024
Kvika banki hf. Amounts are in ISK thousands
Notes to the Condensed Interim Consolidated Financial Statements
46
50. Interest rate risk associated with non‐trading portfolios
a. Breakdown
31.3.2024
Financial assets Up to 1 1‐3 3‐12 1‐5 Over 5
month months months years years Total
34,256,255 34,256,255
23,228,266 4,978,909 1,870,358 20,569,987 3,316,158 53,963,678
131,108,913 3,187,403 5,273,196 6,024,480 304,198 145,898,190
Financial assets excluding derivatives 188,593,434 8,166,312 7,143,554 26,594,467 3,620,355 234,118,123
21,831,699 41,218,828 5,619,837 943,977 820,422 70,434,763
Total 210,425,134 49,385,140 12,763,392 27,538,444 4,440,777 304,552,886
Financial liabilities Up to 1 1‐3 3‐12 1‐5 Over 5
month months months years years Total
116,885,847 7,786,333 8,296,135 3,979,822 195,001 137,143,138
31,695,031 1,831,289 4,031,742 37,558,062
89,937 29,591,583 33,377 6,785,398 2,251,960 38,752,257
156,283 195,283 2,133,940 3,690,715 6,176,221
Financial liabilities excluding derivatives 148,670,815 39,365,488 12,556,537 12,899,161 6,137,677 219,629,678
22,970,671 34,437,211 1,357,656 58,765,538
Total 171,641,487 73,802,699 13,914,193 12,899,161 6,137,677 278,395,216
Total interest repricing gap 38,783,647 (24,417,559) (1,150,802) 14,639,282 (1,696,900) 26,157,670
31.12.2023
Financial assets Up to 1 1‐3 3‐12 1‐5 Over 5
month months months years years Total
23,681,453 23,681,453
13,234,607 2,813,780 22,531,739 18,795,625 3,172,359 60,548,110
118,422,687 5,472,017 5,631,528 6,488,964 308,287 136,323,481
Financial assets excluding derivatives 155,338,747 8,285,797 28,163,267 25,284,589 3,480,645 220,553,045
24,309,020 33,360,561 13,512,749 945,276 803,219 72,930,826
Total 179,647,767 41,646,358 41,676,016 26,229,865 4,283,865 293,483,870
Financial liabilities Up to 1 1‐3 3‐12 1‐5 Over 5
month months months years years Total
116,363,448 8,209,284 5,187,702 3,827,784 184,724 133,772,941
24,813,614 82,084 43,157 3,108 24,941,963
7,093,090 29,547,945 184,841 6,664,263 2,225,289 45,715,427
341,008 2,071,885 3,580,191 5,993,084
Financial liabilities excluding derivatives 148,270,151 37,839,312 5,756,708 12,567,040 5,990,203 210,423,415
26,099,269 21,434,697 11,957,255 59,491,221
Total 174,369,421 59,274,009 17,713,963 12,567,040 5,990,203 269,914,636
Total interest repricing gap 5,278,346 (17,627,651) 23,962,053 13,662,825 (1,706,339) 23,569,235
b. Sensitivity analysis
Shift in 31.3.2024 31.12.2023
Currency basis points Downward Upward Downward Upward
50 (244,091) 227,791 (245,435) 228,724
100 293,234 (284,343) 396,558 (385,418)
20 1,639 (1,631) 1,223 (1,215)
Total 50,782 (58,183) 152,346 (157,909)
Issued bonds .....................................................................
Effect of derivatives ..........................................................
Borrowings .......................................................................
Subordinated liabilities ....................................................
Fixed income securities ....................................................
Loans to customers ..........................................................
Issued bonds .....................................................................
Borrowings .......................................................................
Cash and balances with Central Bank ..............................
Fixed income securities ....................................................
ISK, non‐indexed ......................................................................................
Other currencies .......................................................................................
The Group performs monthly sensitivity analysis on financial assets and liabilities in non ‐trading portfolios subject to interest rate risk. The
sensitivity analysis assumes a shift in the yield curves for all currencies. A parallel shift in yield curves would have the following impact on the
Group's pre‐tax profit and equity, assuming all other risk factors remain constant:
ISK, indexed ..............................................................................................
The breakdown of financial assets and liabilities in non ‐trading portfolios by the earlier of interest repricing time or maturity is specified as
follows:
Cash and balances with Central Bank ..............................
Deposits ...........................................................................
Effect of derivatives ..........................................................
Subordinated liabilities ....................................................
Effect of derivatives ..........................................................
Loans to customers ..........................................................
Effect of derivatives ..........................................................
Deposits ...........................................................................
Condensed Interim Consolidated Financial Statements 31 March 2024 ‐ Unaudited 38
===== SIDA 42 =====
Kvika banki hf. Amounts are in ISK thousands
Notes to the Condensed Interim Consolidated Financial Statements
46
51. Exposure towards changes in the CPI
a. Definition
b. Management
c. Balance of CPI linked assets and liabilities
31.3.2024 31.12.2023
36,435,197 34,860,451
(23,699,267) (23,177,052)
Total 12,735,930 11,683,398
d. Sensitivity to changes in CPI
31.3.2024 31.12.2023
‐1% 1% ‐1% 1%
(59,482) 59,482 (58,667) 58,667
(22,179) 22,179 (21,561) 21,561
(250,211) 250,211 (236,126) 236,126
(32,479) 32,479 (32,251) 32,251
1,903 (1,903) 683 (683)
82,367 (82,367) 81,464 (81,464)
91,072 (91,072) 89,710 (89,710)
61,651 (61,651) 59,913 (59,913)
(127,359) 127,359 (116,834) 116,834
The effect on equity would be the same.
52. Currency risk
a. Definition
b. Management
c. Hedge accounting
d. Exchange rates
The following exchange rates have been used by the Group in the preparation of these financial statements:
Closing Average Closing Average
31.3.2024 3m 2024 31.12.2023 3m 2023
149.9 149.0 150.5 152.4
138.6 137.3 136.2 142.0
174.8 174.1 173.2 172.5
Issued bonds ..................................................................................................................
Liabilities .......................................................................................................................................................................
Assets ............................................................................................................................................................................
Currency risk arises when financial instruments are not denominated in the functional currency of the respective Group entity and can affect both
the Group's income statement and statement of financial position. A part of the Group's financial assets and liabilities is denominated in foreign
currencies.
Currency positions are monitored by risk management and reported to the ALCO committee. Any mismatch between assets and liabilities in each
currency is monitored closely and managed within limits.
The Group is subject to limits set by the Central Bank of Iceland regarding the maximum open currency position. At 31 March 2024 and 31
December 2023 the Group's position in foreign currencies was within those limits.
EUR/ISK ...........................................................................................................................
USD/ISK ..........................................................................................................................
GBP/ISK ...........................................................................................................................
The Group applies hedge accounting according to IAS 39 against translation of foreign operations. Currency swap agreements are used as a hedge
instrument against translation difference arising from foreign operations.
Short positions ...............................................................................................................
Deposits ..........................................................................................................................
Subordinated liabilities
..................................................................................................
Given the net balance of CPI linked assets and liabilities, a 1% change in the CPI would, with other things constant, result in the following changes
to the Group's pre‐tax profit.
Government bonds ........................................................................................................
Other fixed income securities ........................................................................................
Loans to customers ........................................................................................................
Derivatives ......................................................................................................................
Exposure towards changes in CPI is the risk that fluctuations in the Icelandic Consumer Price Index (CPI) will affect the balance and cash flow of
indexed financial instruments.
The Group is exposed to inflation indexation of assets and liabilities den ominated in ISK. All indexed assets and liabilities are valued according to
the CPI measure at any given time and changes in CPI are recognised in the income statement.
The Group controls its indexation risk through derivatives contracts and sales and purchases of indexed bonds, mostly government bonds, and
thus keeps its exposure to the CPI within the limits set by the ALCO committee.
Condensed Interim Consolidated Financial Statements 31 March 2024 ‐ Unaudited 39
===== SIDA 43 =====
Kvika banki hf. Amounts are in ISK thousands
Notes to the Condensed Interim Consolidated Financial Statements
52
52. Currency risk (cont.)
e. Breakdown of financial assets and financial liabilities denominated in foreign currencies
31.3.2024
Financial assets Other
EUR USD GBP NOK currencies Total
1,765,610 1,978,549 2,266,885 112,429 2,127,325 8,250,798
0 3,595,102 3,595,102
121,927 112,701 1,810,283 10,643 4,278 2,059,832
194,911 1,865,194 1,596 2,933 32,503 2,097,136
2,767,467 501,972 35,647,835 42,911 38,960,184
2,535,229 2,535,229
1,095,189 885,678 832,930 22,109 2,835,905
Financial assets excluding derivatives 5,945,104 8,939,195 43,094,757 126,005 2,229,126 60,334,187
15,201,897 3,509,216 825,043 10,452,322 8,516,690 38,505,169
Total 21,147,001 12,448,411 43,919,801 10,578,327 10,745,816 98,839,355
Financial liabilities Other
EUR USD GBP NOK currencies Total
2,579,497 5,480,814 739,402 77,081 441,800 9,318,594
123,187 1,205,224 14,979,042 16,307,453
2,008,219 10,385,377 10,189,997 22,583,593
722,295 884,828 825,573 18,467 2,451,162
Financial liabilities excluding derivatives 3,424,979 7,570,866 18,552,236 10,462,459 10,650,263 50,660,803
17,719,325 4,733,076 25,168,376 53,840 18,334 47,692,951
Total 21,144,304 12,303,942 43,720,612 10,516,299 10,668,597 98,353,753
Net currency position Other
EUR USD GBP NOK currencies Total
21,147,001 12,448,411 43,919,801 10,578,327 10,745,816 98,839,355
(21,144,304) (12,303,942) (43,720,612) (10,516,299) (10,668,597) (98,353,753)
74,950 74,950
Total 77,647 144,469 199,189 62,028 77,219 560,552
31.12.2023
Financial assets Other
EUR USD GBP SEK currencies Total
2,922,506 657,800 2,109,634 79,125 255,219 6,024,284
1,503,990 13,834,864 15,338,855
88,400 242,497 1,539,466 12,880 1,883,243
657,191 1,167,816 1,413 1,656,645 2,703 3,485,768
2,280,065 478,715 28,876,368 47,414 31,682,562
2,540,412 2,540,412
849,032 1,236,043 718,974 163 2,804,212
Financial assets excluding derivatives 8,301,183 17,617,736 35,786,267 1,748,651 305,498 63,759,336
11,811,725 1,328,055 4,467,242 15,253,051 10,870,463 43,730,536
Total 20,112,909 18,945,791 40,253,509 17,001,701 11,175,962 107,489,872
Financial liabilities Other
EUR USD GBP SEK currencies Total
2,286,689 7,057,779 756,682 28,189 281,357 10,410,697
122,840 830,698 14,816,743 15,770,282
1,292,489 1,990,376 15,220,348 10,837,164 29,340,377
527,123 669,394 803,960 5 4,616 2,005,098
Financial liabilities excluding derivatives 4,229,142 8,557,872 18,367,762 15,248,542 11,123,136 57,526,454
15,861,328 10,352,601 22,199,121 1,692,775 105,127 50,210,951
Total 20,090,469 18,910,472 40,566,883 16,941,318 11,228,263 107,737,405
Net currency position Other
EUR USD GBP SEK currencies Total
20,112,909 18,945,791 40,253,509 17,001,701 11,175,962 107,489,872
(20,090,469) (18,910,472) (40,566,883) (16,941,318) (11,228,263) (107,737,405)
75,250 75,250
Total 97,689 35,319 (313,374) 60,384 (52,302) (172,283)
Derivatives .............................................................................
Fixed income securities .........................................................
Shares and other variable income securities ........................
Loans to customers ................................................................
Financial liabilities ..................................................................
Financial guarantee contracts ...............................................
Financial assets ......................................................................
Financial assets ......................................................................
Financial guarantee contracts ...............................................
Other liabilities .......................................................................
Issued bonds ..........................................................................
Other liabilities .......................................................................
Securities used for hedging ...................................................
Borrowings .............................................................................
Financial liabilities ..................................................................
Issued bonds ..........................................................................
Derivatives .............................................................................
Cash and balances with Central Bank ....................................
Shares and other variable income securities ........................
Securities used for hedging ...................................................
Loans to customers ................................................................
Cash and balances with Central Bank ....................................
Other assets ...........................................................................
Derivatives .............................................................................
Deposits ................................................................................
Deposits ................................................................................
Fixed income securities .........................................................
Other assets ...........................................................................
Derivatives .............................................................................
Intangible assets ....................................................................
Intangible assets ....................................................................
Borrowings .............................................................................
Condensed Interim Consolidated Financial Statements 31 March 2024 ‐ Unaudited 40
===== SIDA 44 =====
Kvika banki hf. Amounts are in ISK thousands
Notes to the Condensed Interim Consolidated Financial Statements
52
52. Currency risk (cont.)
f. Sensitivity to currency risk
31.3.2024 31.12.2023
Assets and liabilities denominated in foreign currencies ‐ 10% +10% ‐ 10% +10%
7,765 (7,765) 9,769 (9,769)
14,447 (14,447) 3,532 (3,532)
19,919 (19,919) (31,337) 31,337
6,203 (6,203) (2,537) 2,537
6,203 (6,203) 6,038 (6,038)
1,519 (1,519) (2,693) 2,693
Total 56,055 (56,055) (17,228) 17,228
53. Equity risk
a. Definition
b. Sensitivity analysis of equity risk
31.12.2023
‐10% +10% ‐ 10% +10%
(75,331) 75,331 (51,270) 51,270
(202,568) 202,568 (202,767) 202,767
(153,510) 153,510 (131,710) 131,710
Total (431,408) 431,408 (385,748) 385,748
54. Operational risk
a. Definition
b. Management
SEK .......................................................................................................................................
GBP ......................................................................................................................................
The analysis below calculates the effect of possible movements in equity prices that affect the Consolidated Financial Statements. A negative
amount in the table reflects a potential net reduction in the Consolidated Income Statement or equity, while a positive amount reflects a
potential net increase. Investments in associates are excluded.
31.3.2024
Listed shares ........................................................................................................................
Unlisted shares ....................................................................................................................
Unlisted unit shares in funds ...............................................................................................
NOK ......................................................................................................................................
Given the net currency position, a 10% change in the value of the ISK would, with other things constant, result in the following changes to the
Group's Consolidated Income Statement or equity.
The individual business units within the Group are primarily responsible for managing their respective operational risk. The risk management unit
is furthermore responsible for identifying, monitoring and reporting the Group's operational risk. Operational risk can be reduced through staff
training, process re ‐design and enhancement of the control environment. The risk management unit monitors operational risk by tracking loss
events, quality deficiencies, potential risk indicators and other early ‐warning signals. The unit takes an active role in internal control and quality
management.
Operational risk is the risk of direct or indirect loss from inadequate or failed internal processes or systems, from human error or external events
that affect the Group's
reputation and operational earnings.
EUR ......................................................................................................................................
USD ......................................................................................................................................
Other currencies ..................................................................................................................
Equity risk is the risk that the fair value of equites decreases as the result of changes in the value of shares and other variable income securities in
the Group’s portfolio.
Condensed Interim Consolidated Financial Statements 31 March 2024 ‐ Unaudited 41
===== SIDA 45 =====
Kvika banki hf. Amounts are in ISK thousands
Notes to the Condensed Interim Consolidated Financial Statements
54
Financial assets and financial liabilities
55. Accounting classification of financial assets and financial liabilities
Manda‐
31.3.2024 Fair value torily at Total
Financial assets Amortised through fair value carrying
cost OCI through P/L amount
34,256,255 34,256,255
52,882,488 4,073,767 56,956,255
4,314,083 4,314,083
12,706,506 12,706,506
145,170,120 728,070 145,898,190
3,065,234 3,065,234
15,309,237 15,309,237
Total 194,735,612 52,882,488 24,887,659 272,505,760
Manda‐
Fair value torily at Total
Financial liabilities Amortised through fair value carrying
cost OCI through P/L amount
137,143,138 137,143,138
37,558,062 37,558,062
38,752,257 38,752,257
6,176,221 6,176,221
653,560 653,560
113,800 113,800
2,282,826 2,282,826
56,746 56,746
17,582,865 328,804 17,911,669
Total 237,212,543 56,746 3,378,990 240,648,279
Manda‐
31.12.2023 Fair value torily at Total
Financial assets Amortised through fair value carrying
cost OCI through P/L amount
23,681,453 23,681,453
61,293,556 3,683,849 64,977,406
3,857,480 3,857,480
16,852,313 16,852,313
135,641,049 682,433 136,323,481
2,497,877 2,497,877
10,401,128 10,401,128
Total 169,723,630 61,293,556 27,573,952 258,591,138
Manda‐
Fair value torily at Total
Financial liabilities Amortised through fair value carrying
cost OCI through P/L amount
133,772,941 133,772,941
23,817,062 23,817,062
45,715,427 45,715,427
5,993,084 5,993,084
131,745 131,745
4,230 4,230
2,044,723 2,044,723
152,182 152,182
16,189,231 404,762 16,593,993
Total 225,487,745 152,182 2,585,460 228,225,386
Derivatives ....................................................................................................................
Other liabilities ..............................................................................................................
Derivatives used for hedge accounting ........................................................................
The accounting classification of financial assets and financial liabilities is specified as follows:
Fixed income securities .................................................................................................
Shares and other variable income securities ................................................................
Securities used for hedging ...........................................................................................
Loans to customers .......................................................................................................
Derivatives ....................................................................................................................
Other assets ..................................................................................................................
Cash and balances with Central Bank ...........................................................................
Fixed income securities .................................................................................................
Shares and other variable income securities ................................................................
Securities used for hedging ...........................................................................................
Loans to customers .......................................................................................................
Derivatives ....................................................................................................................
Other assets ..................................................................................................................
Deposits ........................................................................................................................
Borrowings ....................................................................................................................
Issued bonds .................................................................................................................
Subordinated liabilities .................................................................................................
Short positions used for hedging ..................................................................................
Short positions used for hedging ..................................................................................
Short positions held for trading ....................................................................................
Derivatives ....................................................................................................................
Other liabilities ..............................................................................................................
Cash and balances with Central Bank ...........................................................................
Deposits ........................................................................................................................
Borrowings ....................................................................................................................
Issued bonds .................................................................................................................
Subordinated liabilities .................................................................................................
Short positions held for trading ....................................................................................
Derivatives used for hedge accounting ........................................................................
Condensed Interim Consolidated Financial Statements 31 March 2024 ‐ Unaudited 42
===== SIDA 46 =====
Kvika banki hf. Amounts are in ISK thousands
Notes to the Condensed Interim Consolidated Financial Statements
54
56. Financial assets and financial liabilities measured at fair value
a.
‐
‐
‐
b.
c.
Inputs are quoted market prices (unadjusted) in active markets for identical instruments.
Level 1
Level 2
Inputs are not observable or unobservable inputs have a significant effect on the valuation. This category includes instruments that are
valued based on quoted prices for similar instruments for which significant unobservable adjustments are required to reflect the differences
between the instruments.
Inputs are not quoted market prices but are observable either directly, i.e. as prices, or indirectly, i.e. derived from prices. This category
includes financial instruments valued using quoted prices in active markets for similar instruments, quoted prices for similar or identical
instruments in markets that are considered less than active and other instruments which are valued using techniques which rely primarily
on inputs that are directly or indirectly observable from market data.
Level 3
The fair value of financial assets and liabilities that are traded in active markets are based on quoted market prices. For other financial
instruments the Group determines fair value using various valuation techniques. IFRS 13 specifies a fair value hierarchy based on whether the
inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources
whereas unobservable inputs reflect the Group's market assumptions. These
two types of inputs result in the following fair value hierarchy:
The Group uses widely recognised valuation techniques, including net present value and discounted cash flow models, comparison with similar
instruments for which market observable prices exist, Black‐Scholes and other valuation models.
Fair value hierarchy
Valuation process
The Bank's Credit committee is responsible for fair value measurements of financial assets and financial liabilities classified as level 2 or level 3
instruments. The valuation is carried out by personnel from respective departments under supervision from Risk. The valuations are revised at
least quarterly, or when there are indications of significant changes in the underlying inputs.
Valuation techniques
For more complex instruments, the Group uses proprietary models, whic h usually are developed from recogn ised valuation models. Some or all
of the inputs into these models may not be market observable and are derived from market prices or rates or are estimated based on
assumptions. When entering into a transaction, the financial instrument is recognised initially at the transaction price, which is the best indicat or
of fair value, although the value obtained from the valuation model may differ from the transaction price. This initial difference, usually an
increase in fair value, indicated by valuation techniques is recognised in income depending upon the individual facts and circumstances of each
transaction and no later than
when the market data becomes observable.
The value produced by a model or other valuation technique is adjusted to allow for a number of factors as appropriate, because valuation
techniques cannot appropriately reflect all factors market participants take into account when entering into a transaction. Valuation
adjustments are recorded to allow for model risks, bid ‐ask spreads, liquidity risks, as well as other factors. Management believes that these
valuation adjustments are necessary and appropriate to fairly state financial instruments carried at fair value in the statement of financial
position.
Valuation techniques include recent arm's length transactions between knowledgeable, willing parties, if available, reference to the current fai r
value of other instruments that are substantially the same, the discounted cash flow analysis and option pricing models. Valuation techniques
incorporate all factors that market participants would consider in setting a price and are consistent with accepted methodologies for pricing
financial instruments. Periodically, the Group calibrates the valuation technique and tests it for validity using prices from any observable curre nt
market transactions in the same instrument, without modification or repackaging, or based on any available observable market data.
Condensed Interim Consolidated Financial Statements 31 March 2024 ‐ Unaudited 43
===== SIDA 47 =====
Kvika banki hf. Amounts are in ISK thousands
Notes to the Condensed Interim Consolidated Financial Statements
54
56. Financial assets and financial liabilities measured at fair value (cont.)
d.
31.3.2024
Financial assets Carrying
Level 1 Level 2 Level 3 amount
Mandatorily measured at fair value through profit and loss
3,714,683 103,747 255,337 4,073,767
1,696,293 74,430 2,543,360 4,314,083
12,706,506 12,706,506
728,070 728,070
3,065,234 3,065,234
Measured at fair value through other comprehensive income
52,882,488 52,882,488
Total 70,999,970 3,243,410 3,526,767 77,770,148
Financial liabilities Carrying
Level 1 Level 2 Level 3 amount
Mandatorily measured at fair value through profit and loss
653,560 653,560
113,800 113,800
1,410,171 872,656 2,282,826
328,804 328,804
Measured at fair value through other comprehensive income
56,746 56,746
Total 767,360 1,466,916 1,201,459 3,435,736
31.12.2023
Financial assets Carrying
Level 1 Level 2 Level 3 amount
Mandatorily measured at fair value through profit and loss
3,465,191 104,584 114,075 3,683,849
1,237,775 102,362 2,517,343 3,857,480
16,852,313 16,852,313
682,433 682,433
2,497,877 2,497,877
Measured at fair value through other comprehensive income
61,293,556 61,293,556
Total 82,848,836 2,704,822 3,313,851 88,867,508
Financial liabilities Carrying
Level 1 Level 2 Level 3 amount
Mandatorily measured at fair value through profit and loss
131,745 131,745
4,230 4,230
1,185,091 859,631 2,044,723
404,762 404,762
Measured at fair value through other comprehensive income
152,182 152,182
Total 135,975 1,337,273 1,264,394 2,737,641
Fixed income securities ..............................................................................................
Fixed income securities ..............................................................................................
Derivatives used for hedge accounting ......................................................................
Derivatives ..................................................................................................................
Fixed income securities ..............................................................................................
Shares and other variable income securities .............................................................
Fair value hierarchy classification
The fair value of financial assets and financial liabilities measured at fair value in the statement of financial position is classified into the fair
value hierarchy as follows:
Derivatives ..................................................................................................................
Other liabilities ...........................................................................................................
Other liabilities ...........................................................................................................
Short positions held for trading .................................................................................
Short positions used for hedging ...............................................................................
Derivatives ..................................................................................................................
Short positions held for
trading .................................................................................
Short positions used for hedging ...............................................................................
Derivatives ..................................................................................................................
Fixed income securities ..............................................................................................
Loans to customers ....................................................................................................
Shares and other variable income securities .............................................................
Securities used for hedging ........................................................................................
Loans to customers ....................................................................................................
Securities used for hedging ........................................................................................
Derivatives used for hedge accounting ......................................................................
Condensed Interim Consolidated Financial Statements 31 March 2024 ‐ Unaudited 44
===== SIDA 48 =====
Kvika banki hf. Amounts are in ISK thousands
Notes to the Condensed Interim Consolidated Financial Statements
54
56. Financial assets and financial liabilities measured at fair value (cont.)
e.
Shares and
Fixed other var.
income income Loans to Other
31.3.2024 securities securities customers Derivatives liabilities Total
Balance as at 1 January 2024 114,075 2,517,343 682,433 (859,631) (404,762) 2,049,457
5,311 15,183 65,637 (7,913) 0 78,218
135,952 10,834 0 (5,111) 141,674
0 0 (20,000) 75,959 55,959
Balance as at 31 March 2024 255,337 2,543,360 728,070 (872,656) (328,804) 2,325,308
Shares and
Fixed other var.
income income Loans to Other
31.12.2023 securities securities customers Derivatives liabilities Total
Balance as at 1 January 2023 615,304 7,437,283 1,210,390 (691,713) (373,715) 8,197,550
130,943 987,969 10,173 (11,159) (31,048) 1,086,879
380,542 1,085,457 40,000 (156,759) 1,349,240
(162,024) 0 (578,130) 0 (740,155)
0 (2,246,400) (2,246,400)
(850,690) (4,746,966) (5,597,656)
Balance as at 31 December 2023 114,075 2,517,343 682,433 (859,631) (404,762) 2,049,457
f.
Book value
Range 31.3.2024
0‐95% 255,337
‐ 2,543,360
‐ 728,070
Total 3,526,767
Book value
Range 31.12.2023
0‐95% 114,075
‐ 2,517,343
‐ 682,433
Total 3,313,851
g.
+10% ‐ 10%
25,534 (25,534)
254,336 (254,336)
72,807 (72,807)
Total 352,677 (352,677)
Value of assets
Significant unobservable input
Unlisted bonds
Fair value measurements for Level 3 financial assets
Level 3 assets consist primarily of unlisted bonds, shares and share certificates and loans measured at fair value. Each asset is evaluated
separately but assets within an asset group share a valuation method. The following valuation methods are in use:
Expert modelLoans to customers
Asset class Method Significant unobservable input
Unlisted bonds Expected recovery Value of assets
Unlisted variable income securities Market price Recent trades
The Group believes its estimates represent appropriate approximations of fair value and that the use of different valuation methodologies and
reasonable changes in assumptions or unobservable inputs would not significantly change the estimates.
A
10% change in the estimates would have the following effect on profit before taxes:
Shares and other variable income securities ..................................................................................................................
Loans to customers ..........................................................................................................................................................
Given the methods used, the possible range of the significant unobservable inputs is wide. When determining the values used the Group
considers the financial strength of the entity in question, recent trades if any and multipliers for comparable instruments.
The effect of unobservable inputs in Level 3 fair value measurements
Loan to customers Expert model Value of assets and collateral
Fixed income securities ...................................................................................................................................................
Reconciliation of changes in Level 3 fair value measurements
Market price Recent trades
Value of assets and collateral
Asset class Method
Expected recovery
Unlisted variable income securities
Additions ............................................................................
Repayments ........................................................................
Disposals .............................................................................
Reclassified as assets held for sale .....................................
Total gains and losses in profit or loss ...............................
Additions ............................................................................
Repayments ........................................................................
Total gains and losses in profit or loss ...............................
Condensed Interim Consolidated Financial Statements 31 March 2024 ‐ Unaudited 45
===== SIDA 49 =====
Kvika banki hf. Amounts are in ISK thousands
Notes to the Condensed Interim Consolidated Financial Statements
56
Other information
57. Pledged assets
Settlement and Securities Asset backed
31.3.2024 committed facilities borrowing securities Total
0 443,619 0 443,619
6,547,378 359,109 31,890 6,938,377
21,447,737 0 900,355 22,348,092
0 55,476 0 55,476
Total 27,995,115 858,204 932,245 29,785,564
Settlement and Securities Asset backed
31.12.2023 committed facilities borrowing securities Total
0 973,538 27,853 1,001,391
6,392,856 249,194 0 6,642,050
21,340,531 0 1,118,990 22,459,521
0 52,979 0 52,979
Total 27,733,387 1,275,711 1,146,843 30,155,941
58. Related parties
a. Definition of related parties
b. Arm's length
c. Balances with related parties
31.3.2024 Assets Liabilities
3,538 85,523
0 27,335
Total 3,538 112,858
31.12.2023 Assets Liabilities
5,861 77,974
0 28,639
Total 5,861 106,613
d. Transactions with related parties
Interest Interest Other Other
3m 2024 income expense income expense
0 939 8 534
0 0 0 100,054
Total 0 939 8 100,588
Interest Interest Other Other
3m 2023 income expense income expense
0 145 0 58
0 0 0 58,696
Total 0 145 0 58,754
Management ....................................................................................................................
Associates ........................................................................................................................
Transactions with related parties are carried out at arm's length and subject to an annual review by the Bank's internal auditor.
Cash and balances with Central Bank ..............................................................................
Fixed income securities ....................................................................................................
Other assets .....................................................................................................................
The Group has pledged assets, in the ordinary course of banking business, to the Central Bank of Iceland to secure general settlement in the
Icelandic clearing system. Cash pledged to secure the borrowing of securities from other counterparties than the Central Bank of Iceland is
classified as other assets. Furthermore, the Group has pledged loans to customers as collateral against asset backed bonds that it has issued.
Management .....................................................................................................................................................................
Management ....................................................................................................................
The Group has a related party relationship with the board members of the Bank, the CEO of the Bank and key employees (together referred to as
management), associates as disclosed in note 23, shareholders with significant influence over the Bank, close family members of individuals
identified
as related parties and entities under the control or joint control of related parties.
Loans to customers ..........................................................................................................
Loans to customers ..........................................................................................................
Fixed income securities ....................................................................................................
Other assets .....................................................................................................................
Management .....................................................................................................................................................................
Associates ..........................................................................................................................................................................
Cash and balances with Central Bank ..............................................................................
Associates ..........................................................................................................................................................................
Associates ........................................................................................................................
Condensed Interim Consolidated Financial Statements 31 March 2024 ‐ Unaudited 46
===== SIDA 50 =====
Kvika banki hf. Amounts are in ISK thousands
Notes to the Condensed Interim Consolidated Financial Statements
56
59. Other matters
Offer for TM tryggingar hf. accepted
On‐site inspection by the Financial Supervisory Authority of the Central Bank
Tax treatment of warrants sold by the Bank
60. Events after the reporting date
There are no material events after the reporting date.
As the Iceland revenue and customs has not yet concluded its review, the Bank has not charged any amount to its income statement nor made
any changes to the tax returns for the respective years.
As a part of its supervisory role the FME regularly conducts on ‐site inspections on the Bank's operations, either theme based or circumstantial.
The FME conducted such an inspection of the Bank’s anti money laundering measures in the first quarter of 2023 and the Bank received a report
with draft findings towards the end of the third quarter of 2023. The draft findings indicate some deficiencies in the Bank's compliance with the
relevant legal framework. When the FME issues final reports on its inspections, the findings are usually made public by the FME and, depending
on the circumstances, the Bank. The Bank takes its legal obligations very seriously and has already started working on the detected findings in the
draft report.
The Bank is aware of that the Iceland revenue and customs ("Skatturinn") is currently reviewing the tax treatment of warrants that the Bank sold
during the years 2017 to 2019. The Iceland revenue and customs is looking into whether the warrants should be taxed as perquisites instead of as
a financial instruments. Should that be the case, then the Bank would be required to pay the respective social security tax and tax on financial
activity. The Bank would however be able to deduct the amount of salary related expenses, as well as the amount of the perquisites, from its tax
base for the respective years in question, and thereby increase its deferred tax losses.
On 17 March 2024 the Bank announced that it had received binding offers for the purchase of the share capital of TM tryggingar hf. ("TM"). The
Bank furthermore announced that it had decided to accept an offer from Landsbankinn hf. with the aim to complete a confirmatory due diligence
review, and sign a purchase agreement between the two banks for the purchase and sale of 100% of TM's shares as soon as possible, with
standard conditions of approval from The Financial Supervisory Authority of the Central Bank of Iceland and the Competition Authority. The
purchase price according to the offer is ISK 28.6 billion and Landsbankinn will pay for the share capital in cash. The purchase price is based on
TM's balance sheet at the end of 2023. The final purchase price will be adjusted for changes in TM's tangible equity from the beginning of the
year 2024 to the completion date, and the amount of
the change will be added to or subtracted from the purchase price in the offer.
Condensed Interim Consolidated Financial Statements 31 March 2024 ‐ Unaudited 47