FULLTEXT DEL 2 AV 2
Kvartalsrapport Q1 2025
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
31.3.2025
Financial assets Up to 1 1‐3 3‐12 1‐5 Over 5
month months months years years Total
43,909,157 43,909,157
24,081,301 24,081,301
146,978,024 2,924,536 5,101,352 5,229,738 349,182 160,582,831
10,736,205 5,590,009 9,390,748 29,914,362 3,391,741 59,023,065
Financial assets excluding derivatives 225,704,688 8,514,545 14,492,100 35,144,101 3,740,922 287,596,355
18,455,146 30,577,827 17,270,629 913,743 896,402 68,113,747
Total 244,159,834 39,092,372 31,762,729 36,057,843 4,637,324 355,710,102
Financial liabilities Up to 1 1‐3 3‐12 1‐5 Over 5
month months months years years Total
136,155,121 13,749,847 16,584,518 1,294,656 236,616 168,020,757
13,915,528 13,915,528
12,068,147 26,899,378 34,075 6,621,340 2,144,473 47,767,413
2,972,402 160,435 2,634,028 5,766,866
Financial liabilities excluding derivatives 162,138,795 43,621,627 16,779,028 10,550,024 2,381,090 235,470,564
18,288,381 24,311,789 17,278,279 59,878,448
Total 180,427,176 67,933,416 34,057,306 10,550,024 2,381,090 295,349,012
Total interest repricing gap 63,732,658 (28,841,044) (2,294,577) 25,507,819 2,256,234 60,361,090
31.12.2024
Financial assets Up to 1 1‐3 3‐12 1‐5 Over 5
month months months years years Total
18,593,420 18,593,420
11,529,571 11,529,571
136,380,297 3,761,468 3,954,878 5,748,139 357,915 150,202,696
11,157,729 10,433,596 9,183,578 25,307,850 3,368,394 59,451,148
Financial assets excluding derivatives 177,661,016 14,195,065 13,138,456 31,055,989 3,726,308 239,776,835
23,021,460 23,306,321 8,407,845 927,578 889,917 56,553,122
Total 200,682,477 37,501,386 21,546,301 31,983,567 4,616,225 296,329,956
Financial liabilities Up to 1 1‐3 3‐12 1‐5 Over 5
month months months years years Total
135,369,956 14,930,417 9,593,996 3,258,929 224,580 163,377,879
14,389,515 14,389,515
17,361 28,435,412 84,486 6,500,774 2,085,253 37,123,285
2,963,334 2,665,648 5,628,982
Financial liabilities excluding derivatives 149,776,832 43,365,829 12,641,816 12,425,350 2,309,833 220,519,661
20,828,415 17,231,242 10,150,728 48,210,385
Total 170,605,247 60,597,072 22,792,544 12,425,350 2,309,833 268,730,046
Total interest repricing gap 30,077,230 (23,095,685) (1,246,243) 19,558,217 2,306,392 27,599,910
b. Sensitivity analysis
Shift in 31.3.2025 31.12.2024
Currency basis points Downward Upward Downward Upward
50 (63,721) 63,700 (24,819) 25,519
100 482,425 (470,213) 450,303 (438,734)
20 (4,958) 4,961 (3,692) 3,693
Total 413,746 (401,552) 421,792 (409,522)
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 ..........................................................
Effect of derivatives ..........................................................
Deposits ...........................................................................
Borrowings .......................................................................
ISK, non‐indexed ......................................................................................
Other currencies .......................................................................................
Cash and balances with Central Bank ..............................
Fixed income securities ....................................................
Loans to customers ..........................................................
Loans to credit institutions ...............................................
Effect of derivatives ..........................................................
Borrowings .......................................................................
Loans to credit institutions ...............................................
Subordinated liabilities ....................................................
Loans to customers ..........................................................
Fixed income securities ....................................................
Issued bonds .....................................................................
Issued bonds .....................................................................
Condensed Interim Consolidated Financial Statements 31 March 2025 ‐ 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
31.3.2025 31.12.2024
35,684,006 38,425,712
(24,484,624) (23,652,914)
Total 11,199,381 14,772,798
d. Sensitivity to changes in CPI
31.3.2025 31.12.2024
‐1% 1% ‐1% 1%
(24,867) 24,867 (55,330) 55,330
(34,647) 34,647 (30,608) 30,608
(276,894) 276,894 (277,692) 277,692
(20,431) 20,431 (20,627) 20,627
4,656 (4,656) 206 (206)
87,470 (87,470) 86,020 (86,020)
95,051 (95,051) 94,013 (94,013)
57,669 (57,669) 56,290 (56,290)
(111,994) 111,994 (147,728) 147,728
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
31.3.2025 3m 2025 31.12.2024 3m 2024
142.7 145.6 143.9 149.0
132.0 138.5 138.2 137.3
170.8 174.3 173.3 174.1
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.
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 ......................................................................................................................
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 2025 and 31
December 2024 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.
Issued bonds
..................................................................................................................
Liabilities .......................................................................................................................................................................
Assets ............................................................................................................................................................................
Condensed Interim Consolidated Financial Statements 31 March 2025 ‐ 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
31.3.2025
Financial assets Other
EUR USD GBP NOK currencies Total
3,336 2,205 1,660 7,202
4,264,699 2,488,068 4,421,329 284,150 3,201,819 14,660,064
4,867,289 36,176,278 17,771 41,061,338
1,425,081 2,791,136 4,216,218
160,253 69,533 2,396,572 10,371 1,624 2,638,352
52,352 1,813,456 1,209 2,335 115,587 1,984,939
2,391,388 2,391,388
3,263,793 2,003,953 640,702 42,192 210,716 6,161,357
Financial assets excluding derivatives 14,036,804 9,168,350 46,029,137 339,049 3,547,517 73,120,857
2,854,441 6,637,405 1,026,601 14,452,429 18,943,252 43,914,128
Total 16,891,245 15,805,755 47,055,738 14,791,478 22,490,769 117,034,985
Financial liabilities Other
EUR USD GBP NOK currencies Total
4,994,131 2,574,131 904,627 56,000 186,875 8,715,764
13,604,494 13,604,494
14,532,554 22,056,729 36,589,282
2,379,988 1,361,363 1,970,724 36,003 5,748,079
Financial liabilities excluding derivatives 7,374,119 3,935,495 16,479,845 14,588,553 22,279,607 64,657,620
8,184,642 11,541,885 30,275,509 33,657 46,170 50,081,863
Total 15,558,762 15,477,380 46,755,354 14,622,210 22,325,777 114,739,483
Other
Net currency position EUR USD GBP NOK currencies Total
16,891,245 15,805,755 47,055,738 14,791,478 22,490,769 117,034,985
(15,558,762) (15,477,380) (46,755,354) (14,622,210) (22,325,777) (114,739,483)
286,420 286,420
Total 1,618,903 328,375 300,384 169,267 164,992 2,581,922
31.12.2024
Financial assets Other
EUR USD GBP NOK currencies Total
2,278 1,494 1,730 5,501
6,668,747 1,380,394 1,215,637 110,103 340,147 9,715,028
4,057,957 37,222,091 19,852 41,299,900
3,592,590 3,592,590
112,855 936,331 2,752,783 13,954 1,551 3,817,474
35,917 2,186,597 1,553 2,994 79,410 2,306,470
2,450,910 2,450,910
712,599 1,601,697 588,647 2,902,943
Financial assets excluding derivatives 11,590,352 9,699,102 44,233,350 127,051 440,960 66,090,816
4,967,412 908,301 1,635,532 9,959,027 16,156,032 33,626,303
Total 16,557,764 10,607,403 45,868,882 10,086,079 16,596,992 99,717,119
Financial liabilities Other
EUR USD GBP NOK currencies Total
5,162,192 3,580,603 598,790 64,822 200,210 9,606,616
13,700,192 13,700,192
9,890,897 16,157,267 26,048,164
200,836 634,341 467,041 4,766 110,017 1,417,002
Financial liabilities excluding derivatives 5,363,028 4,214,944 14,766,024 9,960,485 16,467,493 50,771,974
10,333,424 6,484,604 30,321,700 58,302 17,032 47,215,062
Total 15,696,452 10,699,548 45,087,724 10,018,787 16,484,525 97,987,037
Other
Net currency position EUR USD GBP NOK currencies Total
16,557,764 10,607,403 45,868,882 10,086,079 16,596,992 99,717,119
(15,696,452) (10,699,548) (45,087,724) (10,018,787) (16,484,525) (97,987,037)
703,501 703,501
Total 1,564,813 (92,145) 781,158 67,292 112,467 2,433,583
Loans to credit institutions ....................................................
Loans to credit institutions ....................................................
Issued bonds ..........................................................................
Financial liabilities ..................................................................
Other liabilities .......................................................................
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 .............................................................................
Financial assets ......................................................................
Financial guarantee contracts ...............................................
Fixed income securities .........................................................
Shares and other variable income securities ........................
Loans to customers ................................................................
Financial liabilities ..................................................................
Financial guarantee contracts ...............................................
Financial assets ......................................................................
Derivatives .............................................................................
Other liabilities .......................................................................
Securities used for hedging ...................................................
Borrowings .............................................................................
Issued bonds ..........................................................................
Condensed Interim Consolidated Financial Statements 31 March 2025 ‐ 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
31.3.2025 31.12.2024
Assets and liabilities denominated in foreign currencies ‐ 10% +10% ‐ 10% +10%
161,890 (161,890) 156,481 (156,481)
32,838 (32,838) (9,215) 9,215
30,038 (30,038) 78,116 (78,116)
16,927 (16,927) 6,729 (6,729)
16,499 (16,499) 11,247 (11,247)
Total 258,192 (258,192) 243,358 (243,358)
53. Equity risk
a. Definition
b. Sensitivity analysis of equity risk
31.12.2024
‐10% +10% ‐ 10% +10%
(128,515) 128,515 (110,061) 110,061
(270,452) 270,452 (306,938) 306,938
(161,313) 161,313 (126,227) 126,227
Total (560,279) 560,279 (543,225) 543,225
54. Operational risk
a. Definition
b. Management
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.
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.
31.3.2025
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.
Condensed Interim Consolidated Financial Statements 31 March 2025 ‐ 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‐
31.3.2025 Fair value torily at Total
Financial assets Amortised through fair value carrying
cost OCI through P/L amount
43,909,157 43,909,157
24,081,301 24,081,301
57,912,071 4,253,078 62,165,150
5,602,795 5,602,795
8,835,823 8,835,823
159,701,271 881,561 160,582,831
2,491,720 2,491,720
80,880 80,880
10,703,784 10,703,784
Total 238,395,513 57,992,952 22,064,977 318,453,442
Manda‐
Fair value torily at Total
Financial liabilities Amortised through fair value carrying
cost OCI through P/L amount
168,020,757 168,020,757
13,915,528 13,915,528
47,767,413 47,767,413
5,766,866 5,766,866
521,286 521,286
4,789 4,789
646,696 646,696
37,551,244 667,859 38,219,103
Total 273,021,808 0 1,840,630 274,862,438
Manda‐
31.12.2024 Fair value torily at Total
Financial assets Amortised through fair value carrying
cost OCI through P/L amount
18,593,420 18,593,420
11,529,571 11,529,571
59,169,229 5,625,332 64,794,561
5,432,254 5,432,254
12,601,026 12,601,026
149,328,903 873,794 150,202,696
1,196,744 1,196,744
7,703,693 7,703,693
Total 187,155,586 59,169,229 25,729,150 272,053,965
Manda‐
Fair value torily at Total
Financial liabilities Amortised through fair value carrying
cost OCI through P/L amount
163,377,879 163,377,879
14,389,515 14,389,515
37,123,285 37,123,285
5,628,982 5,628,982
153,001 153,001
42,035 42,035
2,649,463 2,649,463
282,967 282,967
13,315,245 319,660 13,634,905
Total 233,834,906 282,967 3,164,159 237,282,032
Issued bonds .................................................................................................................
Subordinated liabilities .................................................................................................
Short positions used for hedging ..................................................................................
Short positions used for hedging ..................................................................................
Short positions held for trading ....................................................................................
Loans to credit institutions ...........................................................................................
Derivatives ....................................................................................................................
Other liabilities ..............................................................................................................
Cash and balances with Central Bank ...........................................................................
Deposits ........................................................................................................................
Borrowings ....................................................................................................................
Issued bonds .................................................................................................................
Subordinated liabilities .................................................................................................
Short positions held for trading ....................................................................................
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 ....................................................................................................................
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 ..................................................................................................................
Loans to credit institutions ...........................................................................................
Derivatives ....................................................................................................................
Other liabilities ..............................................................................................................
Derivatives used for hedge accounting ........................................................................
Condensed Interim Consolidated Financial Statements 31 March 2025 ‐ 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.
d.
31.3.2025
Financial assets Carrying
Level 1 Level 2 Level 3 amount
Mandatorily measured at fair value through profit and loss
3,436,904 104,760 711,414 4,253,078
2,327,065 39,381 3,236,349 5,602,795
8,835,823 8,835,823
881,561 881,561
2,491,720 2,491,720
Measured at fair value through
other comprehensive income
57,912,071 57,912,071
80,880 80,880
Total 72,511,864 2,716,741 4,829,323 80,057,929
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.
Derivatives ..................................................................................................................
Loans to customers ....................................................................................................
Securities used for hedging ........................................................................................
Derivatives used for hedge accounting ......................................................................
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.
Fixed income
securities ..............................................................................................
Shares and other variable income securities .............................................................
Fair value hierarchy
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:
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.
Inputs are quoted market prices (unadjusted) in active markets for identical instruments.
Level 1
Level 2
Fixed
income securities ..............................................................................................
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
Condensed Interim Consolidated Financial Statements 31 March 2025 ‐ 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.)
31.3.2025
Financial liabilities Carrying
Level 1 Level 2 Level 3 amount
Mandatorily measured at fair value through profit and loss
521,286 521,286
4,789 4,789
646,696 0 646,696
667,859 667,859
Measured at fair value through other comprehensive income
0
Total 526,075 646,696 667,859 1,840,630
31.12.2024
Financial assets Carrying
Level 1 Level 2 Level 3 amount
Mandatorily measured at fair value through profit and loss
4,907,870 106,337 611,126 5,625,332
1,922,016 54,674 3,455,564 5,432,254
12,601,026 12,601,026
873,794 873,794
1,196,744 1,196,744
Measured at fair value through other comprehensive income
59,169,229 59,169,229
Total 78,600,141 1,357,755 4,940,483 84,898,379
Financial liabilities Carrying
Level 1 Level 2 Level 3 amount
Mandatorily measured at fair value through profit and loss
153,001 153,001
42,035 42,035
1,710,389 939,074 2,649,463
319,660 319,660
Measured at fair value through other comprehensive income
282,967 282,967
Total 195,036 1,993,356 1,258,734 3,447,126
e.
Shares and
Fixed other var.
income income Loans to Other
31.3.2025 securities securities customers Derivatives liabilities Total
Balance as at 1 January 2025 611,126 3,455,564 873,794 (939,074) (319,660) 3,681,749
5,693 74,839 7,767 (563,540) (12,334) (487,574)
94,595 259,522 354,117
0 989,678 177,071 1,166,749
(553,576) (553,576)
512,936 (512,936) 0
Balance as at 31 March 2025 711,414 3,236,349 881,561 0 (667,859) 4,161,464
Shares and
Fixed other var.
income income Loans to Other
31.12.2024 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
6,829 362,034 69,096 (168,150) (5,288) 264,521
604,297 612,349 0 0 1,216,646
0 (620,667) 88,707 90,391 (441,569)
(36,162) (36,162)
(114,075) 0 742,932 628,857
Balance as at 31 December 2024 611,126 3,455,564 873,794 (939,074) (319,660) 3,681,749
Reclassified as assets held for sale .....................................
Total gains and losses in profit or loss ...............................
Additions ............................................................................
Repayments ........................................................................
Disposals .............................................................................
Reclassification ...................................................................
Total gains and losses in profit or loss ...............................
Short positions held for trading .................................................................................
Short positions used for hedging ...............................................................................
Fixed income securities ..............................................................................................
Shares and other variable income securities .............................................................
Loans to customers ....................................................................................................
Securities used for hedging ........................................................................................
Derivatives used for hedge accounting ......................................................................
Other liabilities ...........................................................................................................
Short positions held for trading .................................................................................
Reconciliation of changes in Level 3 fair value measurements
Short positions used for hedging ...............................................................................
Derivatives ..................................................................................................................
Derivatives ..................................................................................................................
Derivatives ..................................................................................................................
Other liabilities ...........................................................................................................
Fixed income securities ..............................................................................................
Derivatives used for hedge accounting ......................................................................
Additions ............................................................................
Repayments ........................................................................
Disposals .............................................................................
Condensed Interim Consolidated Financial Statements 31 March 2025 ‐ 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.)
f.
Book value
Range 31.3.2025
0‐95% 711,414
‐ 3,236,349
‐ 881,561
Total 4,829,323
Book value
Range 31.12.2024
0‐95% 611,126
‐ 3,455,564
‐ 873,794
Total 4,940,483
g.
+10% ‐ 10%
71,141 (71,141)
323,635 (323,635)
88,156 (88,156)
Total 482,932 (482,932)
Market price Recent trades
Value of assets and collateral
Asset class Method
Expected recovery
Unlisted variable income securities
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 ...................................................................................................................................................
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
Condensed Interim Consolidated Financial Statements 31 March 2025 ‐ 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
31.3.2025 committed facilities borrowing securities Total
0 1,308,293 0 1,308,293
17,955,086 0 0 17,955,086
13,741,021 176,636 0 13,917,657
Total 31,696,107 1,484,929 0 33,181,036
Settlement and Securities Asset backed
31.12.2024 committed facilities borrowing securities Total
0 1,773,821 0 1,773,821
21,053,056 0 0 21,053,056
10,263,379 93,500 0 10,356,879
0 29,978 0 29,978
Total 31,316,435 1,897,299 0 33,213,734
58. Related parties
a. Definition of related parties
b. Arm's length
c. Balances with related parties
31.3.2025 Assets Liabilities
2,756 157,106
0 31,283
Total 2,756 188,389
31.12.2024 Assets Liabilities
2,231 124,252
0 40,605
Total 2,231 164,857
d. Transactions with related parties
Interest Interest Other Other
3m 2025 income expense income expense
0 1,296 550 200
0 0 0 76,284
Total 0 1,296 550 76,483
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
Associates ..........................................................................................................................................................................
Associates .........................................................................................................................
Management ....................................................................................................................
Transactions with related parties are carried out at arm's length and subject to an annual review by the Bank's internal auditor.
Loans to credit institutions ...............................................................................................
Fixed income securities ....................................................................................................
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.
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 25, 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 ..............................................................................
Management ....................................................................................................................
Associates .........................................................................................................................
Condensed Interim Consolidated Financial Statements 31 March 2025 ‐ Unaudited 46
===== SIDA 50 =====
Kvika banki hf. Amounts are in ISK thousands
Notes to the Condensed Interim Consolidated Financial Statements
56
59. Other matters
Sale of TM finalised
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.
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 28 February 2025 Kvika and Landsbankinn hf. ("Landsbankinn") finalised the sale of 100% of TM tryggingar hf. ("TM") share capital to
Landsbankinn. The handover of the insurance company took place simultaneously, with Landsbankinn paying Kvika the agreed purchase price
upon completion. As previously communicated by Kvika on 30 May 2024, the final purchase price has been adjusted based on changes in TM’s
tangible equity from the beginning of 2024 until the closing date, 28 February 2025. The initially agreed purchase price was ISK 28.6 b illion, but
the adjusted purchase price amounts to approximately ISK 32.3 billion, reflecting the 2024 purchase price adjustment. According to a preliminary
adjustment for the period from 31 December 2024 to 28 February 2025, the final purchase price is expected to be ISK 32.2 billion.
Condensed Interim Consolidated Financial Statements 31 March 2025 ‐ Unaudited 47