Year ended | |||||
31 December 2024 | 31 December 2023 | ||||
Continuing operations | Notes | Group | Bank | Group | Bank |
Interest income calculated using the effective interest method | 1 | 227,237 | 181,049 | ||
Other similar income | 1 | 24,953 | 21,070 | ||
Interest expense and similar charges | 1 | ( | (110,146) | ( | (60,189) |
Net interest income | 142,044 | 141,930 | |||
Fee and commission income | 2 | 32,587 | 28,968 | ||
Fee and commission expense | 2 | ( | (8,044) | ( | (8,114) |
Net fee and commission income | 24,543 | 20,854 | |||
Net gain from trading activities | 3 | 6,248 | 5,732 | ||
Net gain (loss) from derecognition of financial assets | 6 | 778 | 532 | ||
Net gain (loss) from disposal of tangible assets | 6 | 141 | 97 | ||
Revenue related to insurance activities | 5 | - | - | ||
Other operating income | 6 | 1,384 | 1,722 | ||
Salaries and related expenses | ( | (43,840) | ( | (33,004) | |
Depreciation and amortization expenses | ( | (6,392) | ( | (5,126) | |
Expenses related to insurance activities | 5 | ( | - | ( | - |
Other operating expenses | 4 | ( | (32,402) | ( | (25,557) |
Operating profit before impairment losses | 92,504 | 107,180 | |||
Allowance for impairment losses | 7 | ( | (8,059) | ||
on loans and finance lease receivables | ( | (4,635) | |||
(Allowance for)/ reversal of allowance for impairment losses on other assets | 7 | - | - | ||
Allowance for impairment losses on investments in subsidiaries | - | - | |||
Share of the profit or loss of investments in subsidiaries accounted for using the equity method | 16 | 7,227 | (4,267) | ||
Profit from continuing operations before income tax | 95,096 | 94,854 | |||
Income tax expense | 8 | ( | (15,810) | ( | (19,234) |
Net profit from continuing operations for the year | 79,286 | 75,620 | |||
Profit (loss) from discontinued operations, net of tax | - | - | |||
Net profit for the year | 79,286 | 75,620 | |||
Net profit attributable to: | |||||
Owners of the Bank | 79,286 | 75,620 | |||
From continuing operations | 79,286 | 75,620 | |||
From discontinued operations | - | - | |||
Non-controlling interest | - | - | |||
Basic earnings per share (in EUR per share) attributable to owners of the Bank | 9 | ||||
From continuing operations | |||||
From discontinued operations | |||||
Diluted earnings per share (in EUR per share) attributable to owners of the Bank | 9 | ||||
From continuing operations | |||||
From discontinued operations |
Year ended | |||||
31 December 2024 | 31 December 2023 | ||||
Notes | Group | Bank | Group | Bank | |
Net profit for the year | 79,286 | 75,620 | |||
Other comprehensive income (loss): | |||||
Items that may be subsequently reclassified to profit or loss: | |||||
Financial assets valuation gains (losses) taken to other comprehensive income | 15 | 3,026 | 716 | ||
Financial assets valuation result transferred to profit or loss | 15 | 20 | 2,640 | ||
Deferred income tax on gain (loss) from revaluation of financial assets | 8, 15 | ( | (609) | ( | (671) |
Items that may not be subsequently reclassified to profit or loss: | |||||
Fair value changes of financial liabilities at fair value through profit or loss | - | - | |||
attributable to changes in their credit risk | |||||
Other comprehensive income (loss), net of deferred tax | 2,437 | 2,685 | |||
Total comprehensive income for the year | 81,723 | 78,305 | |||
Total comprehensive income attributable to: | |||||
Owners of the Bank | 81,723 | 78,305 | |||
Non-controlling interest | - | - | |||
81,723 | 78,305 |
31 December 2024 | 31 December 2023 | ||||
ASSETS | Notes | Group | Bank | Group | Bank |
Cash and cash equivalents | 10 | 386,365 | 742,969 | ||
Securities in the trading book | 12 | 13,543 | 20,402 | ||
Due from other banks | 11 | 3,121 | 3,013 | ||
Derivative financial instruments | 12 | 1,093 | 241 | ||
Loans to customers | 13 | 3,105,007 | 2,633,482 | ||
Finance lease receivables | 14 | 316,897 | 286,451 | ||
Investment securities at fair value | 15 | 43,620 | 74,382 | ||
Investment securities at amortized cost | 15 | 716,864 | 739,869 | ||
Investments in subsidiaries and associates | 16 | 84,069 | 76,672 | ||
Intangible assets | 17 | 7,859 | 8,149 | ||
Property, plant and equipment | 18 | 14,689 | 14,702 | ||
Investment property | 26 | - | - | ||
Current income tax prepayment | - | - | |||
Deferred income tax asset | 8 | 2,716 | 3,658 | ||
Other financial assets | 19 | 6,559 | 8,289 | ||
Other non-financial assets | 19 | 8,505 | 10,681 | ||
Assets classified as held for sale | 19 | 150 | 150 | ||
Total assets | 4,711,057 | 4,623,110 | |||
LIABILITIES | |||||
Due to other banks and financial institutions | 20 | 68,487 | 576,316 | ||
Derivative financial instruments | 12 | 123 | 1,041 | ||
Due to customers | 21 | 3,543,291 | 3,166,908 | ||
Special and lending funds | 22 | 23,037 | 15,718 | ||
Debt securities in issue | 23 | 448,159 | 276,480 | ||
Current income tax liabilities | 48 | 6,412 | |||
Deferred income tax liabilities | 8 | - | - | ||
Liabilities related to insurance activities | 24 | - | - | ||
Other financial liabilities | 25 | 39,245 | 34,359 | ||
Other non-financial liabilities | 25 | 1,663 | 1,435 | ||
Total liabilities | 4,124,053 | 4,078,669 | |||
EQUITY | |||||
Share capital | 27 | 192,269 | 192,269 | ||
Share premium | 27 | 25,534 | 25,534 | ||
Treasury shares (-) | 27 | ( | (8,375) | ( | (1,500) |
Reserve capital | 27 | 756 | 756 | ||
Statutory reserve | 27 | 60,805 | 47,605 | ||
Financial instruments revaluation reserve | ( | (2,989) | ( | (5,426) | |
Reserve for acquisition of own shares | 27 | 20,000 | 20,000 | ||
Other equity | 27 | 1,019 | 1,209 | ||
Retained earnings | 297,985 | 263,994 | |||
Non-controlling interest | - | - | |||
Total equity | 587,004 | 544,441 | |||
Total liabilities and equity | 4,711,057 | 4,623,110 |
Attributable to Bank shareholders | |||||||||||||
31 December 2022 | ( | ||||||||||||
Impact of change in accounting principles | |||||||||||||
1 January 2023 | ( | ||||||||||||
Transfer to/from statutory reserve | ( | ||||||||||||
Transfer to reserve for acquisition of own shares | 27 | ||||||||||||
Acquisition of own shares | 27 | ( | ( | ( | |||||||||
Share-based payment | 27 | ( | |||||||||||
Payment of dividends | 29 | ( | ( | ( | |||||||||
Total comprehensive income | |||||||||||||
Net profit | |||||||||||||
Other comprehensive income | |||||||||||||
31 December 2023 | ( | ( | |||||||||||
Transfer to statutory reserve | ( | ||||||||||||
Increase in share capital | 27 | ||||||||||||
Acquisition of own shares | 27 | ( | ( | ( | |||||||||
Share-based payment 27 | ( | ||||||||||||
Payment of dividends | 29 | ( | ( | ( | |||||||||
Total comprehensive income | |||||||||||||
Net profit | |||||||||||||
Other comprehensive income | |||||||||||||
31 December 2024 | ( | ( |
Year ended | |||||
31 December 2024 | 31 December 2023 | ||||
Operating activities | Notes | Group | Bank | Group | Bank |
Interest received on loans and advances | 209,897 | 163,133 | |||
Interest received on finance leases | 22,956 | 18,652 | |||
Interest received on debt securities in the trading book | 1,292 | 1,741 | |||
Interest paid | ( | (104,419) | ( | (29,633) | |
Fees and commissions received | 32,587 | 28,968 | |||
Fees and commissions paid | ( | (8,044) | ( | (8,114) | |
Net cash inflows from trade in securities in the trading book | 7,116 | 1,602 | |||
Net inflows from foreign exchange trading | 5,218 | 6,975 | |||
Net inflows from derecognition of financial assets | 779 | 532 | |||
Net inflows from derecognition of non-financial assets | 141 | 97 | |||
Cash inflows related to other activities of Group companies | 1,384 | 2,096 | |||
Cash outflows related to other activities of Group companies | ( | - | ( | - | |
Recoveries on loans previously written off | 161 | 208 | |||
Salaries and related payments to and on behalf of employees | ( | (39,952) | ( | (31,150) | |
Payments related to operating and other expenses | ( | (32,402) | ( | (25,557) | |
Income tax paid | 8 | ( | (22,442) | ( | (16,200) |
Net cash flow from operating activities before change in operating assets and liabilities | 74,272 | 113,350 | |||
Change in operating assets and liabilities: | |||||
(Increase) decrease in due from other banks | ( | (108) | ( | (280) | |
Increase in loans to customers | ( | (475,529) | ( | (263,910) | |
Decrease (increase) in finance lease receivable | ( | (30,494) | ( | (47,685) | |
Decrease (increase) in other financial assets | 1,730 | ( | (2,669) | ||
(Increase) decrease in other non-financial assets | 16,894 | 9,743 | |||
Increase in due to banks and financial institutions | ( | (491,139) | ( | (124,862) | |
Increase in due to customers | 364,038 | 361,653 | |||
Increase (decrease) in special and lending funds | 7,319 | 1,534 | |||
Increase (decrease) in other financial liabilities | 4,743 | 10,203 | |||
Increase (decrease) in other non-financial liabilities | ( | (3,655) | (3,155) | ||
Change | ( | (606,201) | ( | (59,428) | |
Net cash flow from operating activities | ( | (531,929) | 53,922 | ||
Investing activities | |||||
Acquisition of property, plant and equipment, investment property and intangible assets | ( | (4,893) | ( | (7,299) | |
Disposal of property, plant and equipment, investment property and intangible assets | 187 | 2,215 | |||
Acquisition of debt securities at amortized cost | 15 | ( | (316,044) | ( | (64,157) |
Proceeds from redemption or sale of debt securities at amortized cost | 15 | 335,131 | 279,209 | ||
Interest received on debt securities at amortized cost | 15 | 17,776 | 9,777 | ||
Dividends received | 13 | 10,014 | |||
Acquisition of investment securities at fair value | - | - | |||
Sale or redemption of investment securities at fair value | 33,645 | 16,824 | |||
Interest received on investment securities at fair value | 639 | 758 | |||
Business acquired net of cash acquired during transaction | 16 | - | - | ||
Establishment of subsidiaries | 16 | ( | (100) | (400) | |
Increase in share capital of subsidiaries in cash | 16 | ( | (70) | (17,706) | |
Net cash flow from (used in) investing activities | 66,284 | 229,235 | |||
Financing activities | |||||
Payment of dividends | 29 | ( | (32,159) | ( | (15,909) |
Acquisition of own shares | 27 | ( | (8,375) | ( | (3,368) |
Interest on debt securities in issue | 23 | ( | (13,387) | ( | (2,905) |
Issue of debt securities | 23 | 375,000 | 100,000 | ||
Redemption of debt securities issued | 23 | ( | (210,000) | - | |
Principal elements of lease payments | 10 | ( | (2,038) | ( | (1,524) |
Net cash flow (used in) from financing activities | 109,041 | 76,294 | |||
Net increase (decrease) in cash and cash equivalents | ( | (356,604) | 359,451 | ||
Cash and cash equivalents at 1 January | 742,969 | 383,518 | |||
Cash and cash equivalents at 31 December | 10 | 386,365 | 742,969 |
As of 31 December 2024, the Bank owned the following | As of 31 December 2023, the Bank owned the following | |
directly controlled subsidiaries: | directly controlled subsidiaries: | |
1. SB Draudimas UAB (life insurance activities), | ||
1. SB Draudimas UAB (life insurance activities), | 2. | SB Lizingas UAB (consumer financing activities), |
2. SB Lizingas UAB (consumer financing activities), | 3. | Šiaulių Banko Lizingas UAB (lease activities), |
3. SB Turto Fondas UAB (real estate management | 4. | SB Turto Fondas UAB (real estate management |
activities), | activities), | |
4. SB Modernizavimo Fondas UAB (multi-apartment | 5. | SB Modernizavimo Fondas UAB (multi-apartment |
renovation financing)*, | renovation financing)*, | |
5. SB Modernizavimo Fondas 2 UAB (multi-apartment | 6. | SB Asset Management UAB (fund management |
renovation financing)*, 6. SB Asset Management UAB (fund management | activities). | |
activities). | ||
At 31 December 2024: | |||||
Base scenario | 2.90 % | 6.50 % | 6.80 % | 6.28 % | 8.70 % |
Optimistic scenario | 4.00 % | 8.50 % | 5.70 % | 20.08 % | 11.50 % |
Pessimistic scenario | 1.90 % | 3.00 % | 8.50 % | -15.18 % | 4.00 % |
2025 | 2026 | 2027 | 2028 | 2029 | ||||||
At 31 December 2024: | GDP | Probability | GDP | Probability | GDP | Probability | GDP | Probability | GDP | Probability |
Base scenario | 2.90 % | 60 % | 2.90 % | 60 % | 2.70 % | 60 % | 2.50 % | 60 % | 2.50 % | 60 % |
Optimistic scenario | 4.00 % | 15 % | 4.00 % | 15 % | 3.50 % | 15 % | 3.10 % | 15 % | 3.10 % | 15 % |
Pessimistic scenario | 1.90 % | 25 % | 2.00 % | 25 % | 1.50 % | 25 % | 1.50 % | 25 % | 1.50 % | 25 % |
Weighted average GDP | ||||||||||
growth | 2.82% | 2.84% | 2.52% | 2.34% | 2.34% |
At 31 December 2023: | ||||
Base scenario | 1.80% | 6.50% | 2.50% | 6.80 % |
Optimistic scenario | 2.50% | 6.00% | 8.50% | 20.08 % |
Pessimistic scenario | 0.20% | 7.80% | -2.30% | -15.18 % |
2024 | 2025 | 2026 | 2027 | 2028 | ||||||
At 31 December 2023: | GDP | Probability | GDP | Probability | GDP | Probability | GDP | Probability | GDP | Probability |
Base scenario | 1.80% | 60 % | 3.10% | 60 % | 3.30% | 60 % | 2.21% | 60 % | 2.15% | 60 % |
Optimistic scenario | 2.50% | 15 % | 3.80% | 15 % | 4.00% | 15 % | 3.50% | 15 % | 3.10% | 15 % |
Pessimistic scenario | 0.20% | 25 % | 1.90% | 25 % | 2.00% | 25 % | 1.50% | 25 % | 1.50% | 25 % |
Weighted average GDP | ||||||||||
growth | 1.51% | 2.91% | 3.08% | 2.23% | 2.13% |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
| Scenario 1: GDP growth | ECL decreases by EUR 814 | ECL decreases by EUR 814 | ECL decreases by EUR 935 | ECL decreases by EUR 935 |
| increases by 0.5 p.p. | thousand, equity increases | thousand, equity increases | thousand, equity increases | thousand, equity increases |
| by EUR 651 thousand | by EUR 651 thousand | by EUR 748 thousand | by EUR 748 thousand | |
| Scenario 2: GDP growth | ECL increases by EUR 810 | ECL increases by EUR 810 | ECL increases by EUR 928 | ECL increases by EUR 928 |
| decreases by 0.5 p.p. | thousand, equity decreases | thousand, equity decreases | thousand, equity decreases | thousand, equity decreases |
| by 648 thousand | by EUR 648 thousand | by 742 thousand | by EUR 742 thousand | |
| ECL decreases by EUR | ECL decreases by EUR - | ECL decreases by EUR 900 | ECL decreases by EUR 900 | |
| Scenario 3: real estate prices | 1356 thousand, equity 1356 thousand, equity | thousand, equity increases | thousand, equity increases | |
| increase by 5% | increases by EUR 1085 | increases by EUR 1085 | by EUR 720 thousand | by EUR 720 thousand |
| thousand | thousand | |||
ECL increases by EUR 1509 ECL increases by EUR 1509 | ECL increases by EUR | ECL increases by EUR | ||
| Scenario 4: real estate prices | thousand, equity decreases | thousand, equity decreases | 1,124 thousand, equity | 1,124 thousand, equity |
| decrease by 5% | by EUR 1207 thousand | by EUR 1207 thousand | decreases by EUR 899 | decreases by EUR 899 |
| thousand | thousand | |||
| Scenario 5: consumer | ECL decreases by EUR | ECL decreases by EUR 17 | ECL decreases by EUR | ECL decreases by EUR 14 |
| financing portfolio recoveries | 1510 thousand, equity | thousand, equity increases | 1,416 thousand, equity | thousand, equity increases |
| increase by 5 p.p. | increases by EUR 1208 | by EUR 14 thousand | increases by EUR 1,132 | by EUR 11 thousand |
| thousand | thousand | |||
| Scenario 6: consumer | ECL increases by EUR 2102 | ECL increases by EUR 17 | ECL increases by EUR | ECL increases by EUR 14 |
| financing portfolio recoveries | thousand, equity decreases | thousand, equity decreases | 1,416 thousand, equity | thousand, equity decreases |
| decrease by 5 p.p. | by EUR 1682 thousand | by EUR 14 thousand | decreases by EUR 1,132 | by EUR 11 thousand |
| thousand | ||||
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Total accumulated write-offs subject to enforcement | 37,855 | 36,367 | 81,184 | 80,906 |
of which: amounts written-off during the year subject to enforcement | 1,827 | 981 | 447 | 389 |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Cash equivalents: | 315,599 | 307,181 | 679,810 | 671,390 |
Balances in bank correspondent accounts | 267,305 | 258,887 | 608,675 | 600,255 |
Placements with Central Bank | 48,294 | 48,294 | 71,135 | 71,135 |
Loans and advances to banks | 3,121 | 3,121 | 3,013 | 3,013 |
Loans and advances to customers: | 3,117,700 | 3,105,007 | 2,645,104 | 2,633,482 |
Loans and advances to financial institutions | 20,287 | 311,104 | 26,413 | 273,966 |
Loans to individuals (Retail): | 1,431,482 | 1,127,971 | 1,258,203 | 999,028 |
Consumer loans | 305,329 | 1,818 | 260,914 | 1,739 |
Mortgages | 915,760 | 915,760 | 778,931 | 778,931 |
Other (reverse repurchase agreements, other loans backed by securities, other) | 210,393 | 210,393 | 218,358 | 218,358 |
Loans to business customers: | 1,665,931 | 1,665,932 | 1,360,488 | 1,360,488 |
Large corporates | 216,656 | 216,657 | 108,069 | 108,069 |
SME | 1,395,605 | 1,395,605 | 1,183,839 | 1,183,839 |
Central and local authorities, administrative bodies and other | 53,670 | 53,670 | 68,580 | 68,580 |
Finance lease receivables | 316,897 | 316,897 | 286,533 | 286,451 |
Individuals | 43,125 | 43,125 | 32,475 | 33,281 |
Business customers | 273,772 | 273,772 | 254,058 | 253,170 |
Securities in the trading book: | ||||
Debt securities in the trading book | 56,617 | 13,521 | 65,761 | 20,240 |
Derivative financial instruments | 1,093 | 1,093 | 251 | 241 |
Investment securities at fair value | ||||
Debt securities at fair value through other comprehensive income | 40,994 | 40,994 | 71,740 | 71,740 |
Investment securities at amortized cost | ||||
Debt securities at amortized cost | 726,937 | 716,864 | 751,227 | 739,869 |
Other financial assets | 7,258 | 6,559 | 7,351 | 8,289 |
Credit risk exposures relating to off –balance sheet items are as follows: | ||||
Financial guarantees | 87,985 | 87,985 | 59,216 | 59,256 |
Letters of credit | 135 | 135 | 538 | 538 |
Loan commitments and other credit related liabilities | 393,488 | 403,711 | 482,027 | 489,655 |
At 31 December | 5,067,824 | 5,003,068 | 5,052,571 | 4,984,164 |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Gross loans to customers | 3,167,425 | 3,138,574 | 2,688,662 | 2,664,243 |
Allowance for loan impairment | (49,725) | (33,567) | (43,558) | (30,761) |
Net loans to customers | 3,117,700 | 3,105,007 | 2,645,104 | 2,633,482 |
Group loans to customers | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 2,248,345 | 48,398 | 59 | 2,296,802 | 1,833,422 | 30,525 | 135 | 1,864,082 |
Watch | 414,400 | 36,192 | 287 | 450,879 | 387,014 | 37,282 | 432 | 424,728 |
Substandard | 221,441 | 122,969 | 4,394 | 348,804 | 189,748 | 132,932 | 7,006 | 329,686 |
Problem | - | - | 70,941 | 70,941 | - | - | 70,164 | 70,164 |
Gross | 2,884,186 | 207,559 | 75,681 | 3,167,426 | 2,410,184 | 200,739 | 77,737 | 2,688,660 |
Less: allowance for impairment | (25,347) | (5,327) | (19,052) | (49,726) | (21,262) | (6,284) | (16,010) | (43,556) |
Net | 2,858,839 | 202,232 | 56,629 | 3,117,700 | 2,388,922 | 194,455 | 61,727 | 2,645,104 |
Bank loans to customers | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 2,230,400 | 338,622 | - | 2,569,022 | 1,816,646 | 277,206 | - | 2,093,852 |
Watch | 364,120 | 34,381 | - | 398,501 | 349,132 | 35,061 | - | 384,193 |
Substandard | 350 | 105,117 | - | 105,467 | 144 | 115,889 | - | 116,033 |
Problem | - | - | 65,585 | 65,585 | - | - | 70,164 | 70,164 |
Gross | 2,594,870 | 478,120 | 65,585 | 3,138,575 | 2,165,922 | 428,156 | 70,164 | 2,664,242 |
Less: allowance for impairment | (18,389) | (795) | (14,384) | (33,568) | (15,954) | (2,279) | (12,527) | (30,760) |
Net | 2,576,481 | 477,325 | 51,201 | 3,105,007 | 2,149,968 | 425,877 | 57,637 | 2,633,482 |
Group loans to individuals (retail) | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 1,066,241 | 27,807 | 59 | 1,094,107 | 948,783 | 17,263 | 135 | 966,181 |
Watch | 76,416 | 10,903 | 287 | 87,606 | 62,958 | 7,907 | 432 | 71,297 |
Substandard | 221,412 | 19,878 | 4,394 | 245,684 | 189,748 | 19,543 | 7,006 | 216,297 |
Problem | - | - | 27,426 | 27,426 | - | - | 24,189 | 24,189 |
Gross | 1,364,069 | 58,588 | 32,166 | 1,454,823 | 1,201,489 | 44,713 | 31,762 | 1,277,964 |
Less: allowance for impairment | (10,177) | (4,665) | (8,496) | (23,338) | (8,968) | (4,195) | (6,598) | (19,761) |
Net | 1,353,892 | 53,923 | 23,670 | 1,431,485 | 1,192,521 | 40,518 | 25,164 | 1,258,203 |
Bank loans to individuals (retail) | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 1,048,296 | 27,213 | - | 1,075,509 | 932,007 | 16,391 | - | 948,398 |
Watch | 26,136 | 9,092 | - | 35,228 | 25,076 | 5,686 | - | 30,762 |
Substandard | 321 | 2,026 | - | 2,347 | 144 | 2,500 | - | 2,644 |
Problem | - | - | 22,069 | 22,069 | - | - | 24,189 | 24,189 |
Gross | 1,074,753 | 38,331 | 22,069 | 1,135,153 | 957,227 | 24,577 | 24,189 | 1,005,993 |
Less: allowance for impairment | (3,219) | (133) | (3,828) | (7,180) | (3,660) | (190) | (3,115) | (6,965) |
Net | 1,071,534 | 38,198 | 18,241 | 1,127,973 | 953,567 | 24,387 | 21,074 | 999,028 |
Group loans to individuals (retail): Consumer loans | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 19,609 | 733 | 59 | 20,401 | 18,390 | 959 | 135 | 19,484 |
Watch | 50,285 | 1,819 | 287 | 52,391 | 37,882 | 2,261 | 432 | 40,575 |
Substandard | 221,092 | 17,852 | 4,394 | 243,338 | 189,603 | 17,069 | 7,006 | 213,678 |
Problem | - | - | 5,549 | 5,549 | - | - | 179 | 179 |
Gross | 290,986 | 20,404 | 10,289 | 321,679 | 245,875 | 20,289 | 7,752 | 273,916 |
Less: allowance for impairment | (7,034) | (4,550) | (4,766) | (16,350) | (5,370) | (4,026) | (3,606) | (13,002) |
Net | 283,952 | 15,854 | 5,523 | 305,329 | 240,505 | 16,263 | 4,146 | 260,914 |
Bank loans to individuals (retail): Consumer loans | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 1,663 | 139 | - | 1,802 | 1,613 | 87 | - | 1,700 |
Watch | 5 | 8 | - | 13 | - | 40 | - | 40 |
Substandard | 2 | - | - | 2 | - | 26 | - | 26 |
Problem | - | - | 192 | 192 | - | - | 179 | 179 |
Gross | 1,670 | 147 | 192 | 2,009 | 1,613 | 153 | 179 | 1,945 |
Less: allowance for impairment | (76) | (18) | (97) | (192) | (62) | (21) | (123) | (206) |
Net | 1,594 | 129 | 95 | 1,818 | 1,551 | 132 | 56 | 1,739 |
Group loans to individuals (retail): Mortgages | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 868,147 | 26,061 | - | 894,208 | 748,506 | 14,144 | - | 762,650 |
Watch | 3,062 | 6,898 | - | 9,960 | 3,510 | 3,017 | - | 6,527 |
Substandard | 295 | 715 | - | 1,010 | 119 | 1,218 | - | 1,337 |
Problem | - | - | 12,757 | 12,757 | - | - | 10,929 | 10,929 |
Gross | 871,504 | 33,674 | 12,757 | 917,935 | 752,135 | 18,379 | 10,929 | 781,443 |
Less: allowance for impairment | (195) | (29) | (1,951) | (2,174) | (177) | (45) | (2,290) | (2,512) |
Net | 871,309 | 33,645 | 10,806 | 915,760 | 751,958 | 18,334 | 8,639 | 778,931 |
Bank loans to individuals (retail): Mortgages | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 868,147 | 26,061 | - | 894,208 | 748,506 | 14,144 | - | 762,650 |
Watch | 3,062 | 6,898 | - | 9,960 | 3,510 | 3,017 | - | 6,527 |
Substandard | 295 | 715 | - | 1,010 | 119 | 1,218 | - | 1,337 |
Problem | - | - | 12,757 | 12,757 | - | - | 10,929 | 10,929 |
Gross | 871,504 | 33,674 | 12,757 | 917,935 | 752,135 | 18,379 | 10,929 | 781,443 |
Less: allowance for impairment | (195) | (29) | (1,951) | (2,174) | (177) | (45) | (2,290) | (2,512) |
Net | 871,309 | 33,645 | 10,806 | 915,760 | 751,958 | 18,334 | 8,639 | 778,931 |
Group loans to individuals (retail): Other | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 178,485 | 1,013 | - | 179,498 | 181,887 | 2,160 | - | 184,047 |
Watch | 23,069 | 2,186 | - | 25,255 | 21,566 | 2,629 | - | 24,195 |
Substandard | 25 | 1,311 | - | 1,336 | 26 | 1,256 | - | 1,282 |
Problem | - | - | 9,120 | 9,120 | - | - | 13,081 | 13,081 |
Gross | 201,579 | 4,510 | 9,120 | 215,209 | 203,479 | 6,045 | 13,081 | 222,605 |
Less: allowance for impairment | (2,950) | (86) | (1,780) | (4,814) | (3,421) | (124) | (702) | (4,247) |
Net | 198,629 | 4,424 | 7,340 | 210,393 | 200,058 | 5,921 | 12,379 | 218,358 |
Bank loans to individuals (retail): Other | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 178,485 | 1,013 | - | 179,498 | 181,888 | 2,160 | - | 184,048 |
Watch | 23,069 | 2,186 | - | 25,255 | 21,566 | 2,629 | - | 24,195 |
Substandard | 24 | 1,311 | - | 1,335 | 25 | 1,256 | - | 1,281 |
Problem | - | - | 9,120 | 9,120 | - | - | 13,081 | 13,081 |
Gross | 201,578 | 4,510 | 9,120 | 215,208 | 203,479 | 6,045 | 13,081 | 222,605 |
Less: allowance for impairment | (2,949) | (86) | (1,780) | (4,815) | (3,421) | (124) | (702) | (4,247) |
Net | 198,629 | 4,424 | 7,340 | 210,393 | 200,058 | 5,921 | 12,379 | 218,358 |
Group loans to financial institutions | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 20,313 | - | - | 20,313 | 14,704 | - | - | 14,704 |
Watch | - | - | - | - | 11,892 | - | - | 11,892 |
Substandard | - | - | - | - | - | - | - | - |
Problem | - | - | - | - | - | - | - | - |
Gross | 20,313 | - | - | 20,313 | 26,596 | - | - | 26,596 |
Less: allowance for impairment | (26) | - | - | (26) | (183) | - | - | (183) |
Net | 20,287 | - | - | 20,287 | 26,413 | - | - | 26,413 |
Bank loans to financial institutions | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 20,314 | 290,817 | - | 311,131 | 14,704 | 247,553 | - | 262,257 |
Watch | - | - | - | - | 11,892 | - | - | 11,892 |
Substandard | - | - | - | - | - | - | - | - |
Problem | - | - | - | - | - | - | - | - |
Gross | 20,314 | 290,817 | - | 311,131 | 26,596 | 247,553 | - | 274,149 |
Less: allowance for impairment | (27) | - | - | (27) | (183) | - | - | (183) |
Net | 20,287 | 290,817 | - | 311,104 | 26,413 | 247,553 | - | 273,966 |
Group loans to business customers | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 1,161,791 | 20,592 | - | 1,182,383 | 869,935 | 13,262 | - | 883,197 |
Watch | 337,984 | 25,289 | - | 363,273 | 312,164 | 29,375 | - | 341,539 |
Substandard | 29 | 103,091 | - | 103,120 | - | 113,389 | - | 113,389 |
Problem | - | - | 43,516 | 43,516 | - | - | 45,975 | 45,975 |
Gross | 1,499,804 | 148,972 | 43,516 | 1,692,292 | 1,182,099 | 156,026 | 45,975 | 1,384,100 |
Less: allowance for impairment | (15,144) | (662) | (10,554) | (26,360) | (12,111) | (2,089) | (9,412) | (23,612) |
Net | 1,484,660 | 148,310 | 32,962 | 1,665,932 | 1,169,988 | 153,937 | 36,563 | 1,360,488 |
Bank loans to business customers | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 1,161,791 | 20,592 | - | 1,182,383 | 869,935 | 13,262 | - | 883,197 |
Watch | 337,984 | 25,289 | - | 363,273 | 312,164 | 29,375 | - | 341,539 |
Substandard | 29 | 103,091 | - | 103,120 | - | 113,389 | - | 113,389 |
Problem | - | - | 43,516 | 43,516 | - | - | 45,975 | 45,975 |
Gross | 1,499,804 | 148,972 | 43,516 | 1,692,292 | 1,182,099 | 156,026 | 45,975 | 1,384,100 |
Less: allowance for impairment | (15,144) | (662) | (10,554) | (26,360) | (12,111) | (2,089) | (9,412) | (23,612) |
Net | 1,484,660 | 148,310 | 32,962 | 1,665,932 | 1,169,988 | 153,937 | 36,563 | 1,360,488 |
Group loans to business customers: Large corporates | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 196,134 | - | - | 196,134 | 89,586 | 1,768 | - | 91,354 |
Watch | 1,401 | 5,450 | - | 6,851 | - | 1,047 | - | 1,047 |
Substandard | - | - | - | - | - | 243 | - | 243 |
Problem | - | - | 16,262 | 16,262 | - | - | 17,209 | 17,209 |
Gross | 197,535 | 5,450 | 16,262 | 219,247 | 89,586 | 3,058 | 17,209 | 109,853 |
Less: allowance for impairment | (494) | (3) | (2,095) | (2,592) | (651) | (6) | (1,127) | (1,784) |
Net | 197,041 | 5,447 | 14,167 | 216,655 | 88,935 | 3,052 | 16,082 | 108,069 |
Bank loans to business customers: Large corporates | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 196,134 | - | - | 196,134 | 89,586 | 1,768 | - | 91,354 |
Watch | 1,401 | 5,450 | - | 6,851 | - | 1,047 | - | 1,047 |
Substandard | - | - | - | - | - | 243 | - | 243 |
Problem | - | - | 16,262 | 16,262 | - | - | 17,209 | 17,209 |
Gross | 197,535 | 5,450 | 16,262 | 219,247 | 89,586 | 3,058 | 17,209 | 109,853 |
Less: allowance for impairment | (494) | (3) | (2,095) | (2,592) | (651) | (6) | (1,127) | (1,784) |
Net | 197,041 | 5,447 | 14,167 | 216,655 | 88,935 | 3,052 | 16,082 | 108,069 |
Group loans to business customers: SME | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 913,788 | 19,833 | - | 933,621 | 718,128 | 9,384 | - | 727,512 |
Watch | 336,217 | 19,839 | - | 356,056 | 311,571 | 28,328 | - | 339,899 |
Substandard | 29 | 103,081 | - | 103,110 | - | 110,413 | - | 110,413 |
Problem | - | - | 25,955 | 25,955 | - | - | 27,423 | 27,423 |
Gross | 1,250,034 | 142,753 | 25,955 | 1,418,742 | 1,029,699 | 148,125 | 27,423 | 1,205,247 |
Less: allowance for impairment | (14,475) | (658) | (8,004) | (23,137) | (11,312) | (2,069) | (8,027) | (21,408) |
Net | 1,235,559 | 142,095 | 17,951 | 1,395,605 | 1,018,387 | 146,056 | 19,396 | 1,183,839 |
Bank loans to business customers: SME | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 913,788 | 19,833 | - | 933,621 | 718,128 | 9,384 | - | 727,512 |
Watch | 336,217 | 19,839 | - | 356,056 | 311,571 | 28,328 | - | 339,899 |
Substandard | 29 | 103,081 | - | 103,110 | - | 110,413 | - | 110,413 |
Problem | - | - | 25,955 | 25,955 | - | - | 27,423 | 27,423 |
Gross | 1,250,034 | 142,753 | 25,955 | 1,418,742 | 1,029,699 | 148,125 | 27,423 | 1,205,247 |
Less: allowance for impairment | (14,475) | (658) | (8,004) | (23,137) | (11,312) | (2,069) | (8,027) | (21,408) |
Net | 1,235,559 | 142,095 | 17,951 | 1,395,605 | 1,018,387 | 146,056 | 19,396 | 1,183,839 |
Group loans to business customers: Central and local authorities and other | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 51,868 | 759 | - | 52,627 | 62,221 | 2,110 | - | 64,331 |
Watch | 366 | - | - | 366 | 593 | - | - | 593 |
Substandard | - | 10 | - | 10 | - | 2,733 | - | 2,733 |
Problem | - | - | 1,299 | 1,299 | - | - | 1,343 | 1,343 |
Gross | 52,234 | 769 | 1,299 | 54,302 | 62,814 | 4,843 | 1,343 | 69,000 |
Less: allowance for impairment | (175) | (1) | (457) | (633) | (148) | (14) | (258) | (420) |
Net | 52,059 | 768 | 842 | 53,669 | 62,666 | 4,829 | 1,085 | 68,580 |
Bank loans to business customers: Central and local authorities and other | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 51,868 | 759 | - | 52,627 | 62,221 | 2,110 | - | 64,331 |
Watch | 366 | - | - | 366 | 593 | - | - | 593 |
Substandard | - | 10 | - | 10 | - | 2,733 | - | 2,733 |
Problem | - | - | 1,299 | 1,299 | - | - | 1,343 | 1,343 |
Gross | 52,234 | 769 | 1,299 | 54,302 | 62,814 | 4,843 | 1,343 | 69,000 |
Less: allowance for impairment | (175) | (1) | (457) | (633) | (148) | (14) | (258) | (420) |
Net | 52,059 | 768 | 842 | 53,669 | 62,666 | 4,829 | 1,085 | 68,580 |
Group loans to customers | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Not past due | 2,841,708 | 169,149 | 23,870 | 3,034,727 | 2,364,707 | 165,303 | 36,773 | 2,566,783 |
Past due up to 30 days | 42,477 | 25,004 | 5,262 | 72,743 | 45,340 | 20,976 | 5,455 | 71,771 |
Past due 31-90 days | - | 13 405 | 3 431 | 16 836 | 135 | 14,397 | 5,263 | 19,795 |
Past due more than 90 days | - | - | 43 117 | 43 117 | 4 | 64 | 30,247 | 30,315 |
Gross | 2,884,185 | 207,558 | 75,680 | 3,167,423 | 2,410,186 | 200,740 | 77,738 | 2,688,664 |
Less: allowance for impairment | (25,347) | (5,327) | (19,052) | (49,726) | (21,263) | (6,285) | (16,012) | (43,560) |
Net | 2,858,838 | 202,232 | 56,630 | 3,117,697 | 2,388,923 | 194,455 | 61,726 | 2,645,104 |
Bank loans to customers | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Not past due | 2,552,393 | 458,625 | 21,358 | 3,032,376 | 2,130,579 | 412,310 | 35,118 | 2,578,007 |
Past due up to 30 days | 42,477 | 10,296 | 3,931 | 56,704 | 35,340 | 6,877 | 4,065 | 46,282 |
Past due 31-90 days | - | 9,200 | 2,533 | 11,733 | - | 8,965 | 1,930 | 10,895 |
Past due more than 90 days | - | - | 37,762 | 37,762 | 4 | 4 | 29,052 | 29,060 |
Gross | 2,594,870 | 478,121 | 65,584 | 3,138,575 | 2,165,923 | 428,156 | 70,165 | 2,664,244 |
Less: allowance for impairment | (18,391) | (795) | (14,384) | (33,570) | (15,955) | (2,279) | (12,528) | (30,762) |
Net | 2,576,479 | 477,326 | 51,200 | 3,105,005 | 2,149,968 | 425,877 | 57,637 | 2,633,482 |
Group loans to individuals (retail) | |||||||||
2024 | 2023 | ||||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | ||
Not past due | 1,346 | 028 | 26,646 | 10,832 | 1,383,506 | 1,177,876 | 14,435 | 11,574 | 1,203,885 |
Past due up to 30 days | 18,038 | 19,913 | 4,289 | 42,240 | 23,474 | 15,952 | 2,892 | 42,318 | |
Past due 31-90 days | - | 12,027 | 2,508 | 14,535 | 135 | 14,264 | 4,801 | 19,200 | |
Past due more than 90 days | - | - | 14,536 | 14,536 | 4 | 64 | 12,496 | 12,564 | |
Gross | 1,364,066 | 58,586 | 32,165 | 1,454,817 | 1,201,489 | 44,715 | 31,763 | 1,277,967 | |
Less: allowance for impairment | (10,177) | (4,665) | (8,496) | (23,338) | (8,969) | (4,196) | (6,599) | (19,764) | |
Net | 1,353,889 | 53,921 | 23,669 | 1,431,479 | 1,192,520 | 40,519 | 25,164 | 1,258,203 |
Bank loans to individuals (retail) | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Not past due | 1,056,712 | 25,303 | 8,320 | 1,090,335 | 943,748 | 13,889 | 9,919 | 967,556 |
Past due up to 30 days | 18,038 | 5,205 | 2,958 | 26,201 | 13,474 | 1,853 | 1,502 | 16,829 |
Past due 31-90 days | - | 7,822 | 1,610 | 9,432 | - | 8,832 | 1,468 | 10,300 |
Past due more than 90 days | - | - | 9,181 | 9,181 | 4 | 4 | 11,301 | 11,309 |
Gross | 1,074,750 | 38,330 | 22,069 | 1,135,149 | 957,226 | 24,578 | 24,190 | 1,005,994 |
Less: allowance for impairment | (3,219) | (133) | (3,828) | (7,180) | (3,661) | (190) | (3,115) | (6,966) |
Net | 1,071,531 | 38,197 | 18,241 | 1,127,969 | 953,565 | 24,388 | 21,075 | 999,028 |
Group loans to financial institutions | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Not past due | 20,314 | - | - | 20,314 | 26,596 | - | - | 26,596 |
Past due up to 30 days | - | - | - | - | - | - | - | - |
Past due 31-90 days | - | - | - | - | - | - | - | - |
Past due more than 90 days | - | - | - | - | - | - | - | - |
Gross | 20,314 | - | - | 20,314 | 26,596 | - | - | 26,596 |
Less: allowance for impairment | (27) | - | - | (27) | (183) | - | - | (183) |
Net | 20,287 | - | - | 20,287 | 26,413 | - | - | 26,413 |
Bank loans to financial institutions | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Not past due | 20,314 | 290,817 | - | 311,131 | 26,596 | 247,553 | - | 274,149 |
Past due up to 30 days | - | - | - | - | - | - | - | - |
Past due 31-90 days | - | - | - | - | - | - | - | - |
Past due more than 90 days | - | - | - | - | - | - | - | - |
Gross | 20,314 | 290,817 | - | 311,131 | 26,596 | 247,553 | - | 274,149 |
Less: allowance for impairment | (27) | - | - | (27) | (183) | - | - | (183) |
Net | 20,287 | 290,817 | - | 311,104 | 26,413 | 247,553 | - | 273,966 |
Group loans to business customers | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Not past due | 1,475,366 | 142,504 | 13,038 | 1,630,908 | 1,160,235 | 150,868 | 25,199 | 1,336,302 |
Past due up to 30 days | 24,439 | 5,091 | 973 | 30,503 | 21,866 | 5,024 | 2,563 | 29,453 |
Past due 31-90 days | - | 1,378 | 923 | 2,301 | - | 133 | 462 | 595 |
Past due more than 90 days | - | - | 28,581 | 28,581 | - | - | 17,751 | 17,751 |
Gross | 1,499,805 | 148,973 | 43,515 | 1,692,293 | 1,182,101 | 156,025 | 45,975 | 1,384,101 |
Less: allowance for impairment | (15,144) | (662) | (10,556) | (26,362) | (12,111) | (2,089) | (9,413) | (23,613) |
Net | 1,484,661 | 148,311 | 32,959 | 1,665,931 | 1,169,990 | 153,936 | 36,562 | 1,360,488 |
Bank loans to business customers | |||||||||
2024 | 2023 | ||||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | ||
Not past due | 1,475 | 367 | 142,505 | 13,038 | 1,630,910 | 1,160,235 | 150,868 | 25,199 | 1,336,302 |
Past due up to 30 days | 24,439 | 5,091 | 973 | 30,503 | 21,866 | 5,024 | 2,563 | 29,453 | |
Past due 31-90 days | - | 1,378 | 923 | 2,301 | - | 133 | 462 | 595 | |
Past due more than 90 days | - | - | 28,581 | 28,581 | - | - | 17,751 | 17,751 | |
Gross | 1,499,806 | 148,974 | 43,515 | 1,692,295 | 1,182,101 | 156,025 | 45,975 | 1,384,101 | |
Less: allowance for impairment | (15,145) | (662) | (10,556) | (26,363) | (12,111) | (2,089) | (9,413) | (23,613) | |
Net | 1,484,661 | 148,312 | 32,959 | 1,665,932 | 1,169,990 | 153,936 | 36,562 | 1,360,488 | |
Group | Bank | |||||||
| Allowance for | Fair value | Gross | Allowance for | Fair value | ||||
Gross value | impairment | Net value | of | value | impairment | Net value | of | |
| Loans and advances to financial | collateral | collateral | ||||||
| institutions | - | - | - | - | - | - | - | - |
Loans to individuals (Retail): | 32,166 | (8,497) | 23,669 | 21,057 | 22,069 | (3,828) | 18,241 | 21,057 |
Consumer loans | 10,289 | (4,766) | 5,523 | 6 | 192 | (98) | 94 | 6 |
Mortgages | 12,757 | (1,951) | 10,806 | 10,765 | 12,757 | (1,950) | 10,807 | 10,765 |
Other | 9,120 | (1,780) | 7,340 | 10,285 | 9,120 | (1,780) | 7,340 | 10,285 |
Loans to business customers: | 43,516 | (10,556) | 32,960 | 45,328 | 43,516 | (10,556) | 32,960 | 45,328 |
Large corporates | 16,262 | (2,095) | 14,167 | 17,209 | 16,262 | (2,095) | 14,167 | 17,209 |
SME | 25,955 | (8,004) | 17,951 | 26,775 | 25,955 | (8,004) | 17,951 | 26,775 |
Central and local authorities, administrative bodies and other | 1,299 | (457) | 842 | 1,343 | 1,299 | (457) | 842 | 1,343 |
Total loans to customers | 75,682 | (19,053) | 56,629 | 66,384 | 65,585 | (14,384) | 51,201 | 66,384 |
Group | Bank | |||||||
| Allowance for | Fair value | Gross | Allowance for | Fair value | ||||
Gross value | impairment | Net value | of | value | impairment | Net value | of | |
| Loans and advances to financial | collateral | collateral | ||||||
| institutions | - | - | - | - | - | - | - | - |
Loans to individuals (Retail): | 31,762 | (6,598) | 25,164 | 21,057 | 24,189 | (3,115) | 21,074 | 21,057 |
Consumer loans | 7,752 | (3,606) | 4,146 | 6 | 179 | (123) | 56 | 6 |
Mortgages | 10,929 | (2,290) | 8,639 | 10,765 | 10,929 | (2,290) | 8,639 | 10,765 |
Other | 13,081 | (702) | 12,379 | 10,285 | 13,081 | (702) | 12,379 | 10,285 |
Loans to business customers: | 45,975 | (9,412) | 36,563 | 45,328 | 45,975 | (9,412) | 36,563 | 45,328 |
Large corporates | 17,209 | (1,127) | 16,082 | 17,209 | 17,209 | (1,127) | 16,082 | 17,209 |
SME | 27,423 | (8,027) | 19,396 | 26,775 | 27,423 | (8,027) | 19,396 | 26,775 |
Central and local authorities, administrative bodies and other | 1,343 | (258) | 1,085 | 1,343 | 1,343 | (258) | 1,085 | 1,343 |
Total loans to customers | 77,737 | (16,010) | 61,727 | 66,384 | 70,164 | (12,527) | 57,637 | 66,384 |
Group loans to individuals (retail) | ||||
Consumer loans | Mortgages | Other | Total | |
Unsecured loans | 321,632 | - | - | 321,632 |
Loans collateralized by: | 47 | 917,935 | 215,209 | 1,133,191 |
residential real estate - | - | 917,935 | 11,130 | 929,065 |
other real estate - | - | - | 6,518 | 6,518 |
securities - | - | - | - | - |
guarantees - | - | - | 159,294 | 159,294 |
cash deposits - | - | - | - | - |
other assets - | 47 | - | 38,267 | 38,314 |
Total | 321,679 | 917 935 | 215,209 | 1,454,823 |
Group loans to business customers | |||||
SME Large corporates | Financial | Central and local authorities and | Total | ||
institutions | other | ||||
Unsecured loans | - | - | - | - | - |
Loans collateralized by: | 1,418,742 | 219,248 | 20,313 | 54,303 | 1,712,606 |
residential real estate - | 181,829 | 3,275 | - | 667 | 185,771 |
other real estate - | 1,236,913 | 215,973 | 5,458 | 41,482 | 1,499,826 |
securities - | - | - | - | - | - |
guarantees - | - | - | 6,555 | 2,487 | 9,042 |
cash deposits - | - | - | - | - | - |
other assets - | - | - | 8,300 | 9,667 | 17,967 |
Total | 1,418,742 | 219,248 | 20,313 | 54,303 | 1,712,606 |
Bank loans to individuals (retail) | ||||
Consumer loans | Mortgages | Other | Total | |
Unsecured loans | 1,962 | - | - | 1,962 |
Loans collateralized by: | 47 | 917,935 | 215,208 | 1,133,190 |
residential real estate - | - | 917,935 | 11,129 | 929,064 |
other real estate - | - | - | 6,518 | 6,518 |
securities - | - | - | - | - |
guarantees - | - | - | 159,294 | 159,294 |
cash deposits - | - | - | - | - |
other assets - | 47 | - | 38,267 | 38,314 |
Total | 2,009 | 917,935 | 215,208 | 1,135,152 |
Bank loans to business customers | |||||
SME Large corporates | Financial | Central and local authorities and | Total | ||
institutions | other | ||||
Unsecured loans | - | - | 290,818 | - | 290,818 |
Loans collateralized by: | 1,418,742 | 219,248 | 20,313 | 54,302 | 1,712,605 |
residential real estate - | 181,829 | 3,275 | - | 667 | 185,771 |
other real estate - | 1,236,913 | 215,973 | 5,458 | 41,481 | 1,499,825 |
securities - | - | - | - | - | - |
guarantees - | - | - | 6,555 | 2,487 | 9,042 |
cash deposits - | - | - | - | - | - |
other assets - | - | - | 8,300 | 9,667 | 17,967 |
Total | 1,418,742 | 219,248 | 311,131 | 54,302 | 2,003,423 |
Group loans to individuals (retail) | ||||
Consumer loans | Mortgages | Other | Total | |
Unsecured loans | 273,916 | - | 67,266 | 341,182 |
Loans collateralized by: | - | 781,443 | 155,339 | 936,782 |
residential real estate - | - | 749,409 | 8,083 | 757,492 |
other real estate - | - | 32,034 | 8,776 | 40,810 |
securities - | - | - | - | - |
guarantees - | - | - | 123,556 | 123,556 |
cash deposits - | - | - | 7 | 7 |
other assets - | - | - | 14,917 | 14,917 |
Total | 273,916 | 781,443 | 222,605 | 1,277,964 |
Group loans to business customers | |||||
SME Large corporates | Financial | Central and local authorities and | Total | ||
institutions | other | ||||
Unsecured loans | - | - | - | 49,103 | 49,103 |
Loans collateralized by: | 1,205,247 | 109,853 | 26,596 | 19,897 | 1,361,593 |
residential real estate - | 138,606 | 2,633 | - | 457 | 141,696 |
other real estate - | 1,066,641 | 107,220 | 26,596 | 18,971 | 1,219,428 |
securities - | - | - | - | 1 | 1 |
guarantees - | - | - | - | 468 | 468 |
cash deposits - | - | - | - | - | - |
other assets - | - | - | - | - | - |
Total | 1,205,247 | 109,853 | 26,596 | 69,000 | 1,410,696 |
Bank loans to individuals (retail) | ||||
Consumer loans | Mortgages | Other | Total | |
Unsecured loans | 1,945 | - | 67,266 | 69,211 |
Loans collateralized by: | - | 781,443 | 155,339 | 936,782 |
residential real estate - | - | 749,409 | 8,083 | 757,492 |
other real estate - | - | 32,034 | 8,776 | 40,810 |
securities - | - | - | - | - |
guarantees - | - | - | 123,556 | 123,556 |
cash deposits - | - | - | 7 | 7 |
other assets - | - | - | 14,917 | 14,917 |
Total | 1,945 | 781,443 | 222,605 | 1,005,993 |
Bank loans to business customers | |||||
SME Large corporates | Financial | Central and local authorities and | Total | ||
institutions | other | ||||
Unsecured loans | - | - | 247,553 | 49,103 | 296,656 |
Loans collateralized by: | 1,205,247 | 109,853 | 26,596 | 19,897 | 1,361,593 |
residential real estate - | 138,606 | 2,633 | - | 457 | 141,696 |
other real estate - | 1,066,641 | 107,220 | 26,596 | 18,971 | 1,219,428 |
securities - | - | - | - | 1 | 1 |
guarantees - | - | - | - | 468 | 468 |
cash deposits - | - | - | - | - | - |
other assets - | - | - | - | - | - |
Total | 1,205,247 | 109,853 | 274,149 | 69,000 | 1,658,249 |
Group loans to customers – LTV distribution | ||||||||
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 1,631,765 | 142,726 | 46,396 | 1,820,887 | 1,270,696 | 149,029 | 49,268 | 1,468,993 |
50% to 60% | 140,192 | 7,204 | 1,954 | 149,350 | 150,592 | 14,578 | 2,835 | 168,005 |
60% to 70% | 147,239 | 22,643 | 4,282 | 174,164 | 105,707 | 3,854 | 1,551 | 111,112 |
70% to 80% | 168,178 | 5,320 | 1,405 | 174,903 | 173,230 | 2,396 | 1,555 | 177,181 |
80% to 90% | 164,569 | 2,938 | 1,307 | 168,814 | 150,401 | 2,922 | 1,977 | 155,300 |
90% to 100% | 3,718 | 136 | 533 | 4,387 | 13,704 | 838 | 85 | 14,627 |
higher than 100% | 171,879 | 4,886 | 9,273 | 186,038 | 147,883 | 4,494 | 12,386 | 164,763 |
no collateral | 456,645 | 21,706 | 10,532 | 488,883 | 397,973 | 22,629 | 8,081 | 428,683 |
Total gross | 2,884,185 | 207,559 | 75,682 | 3,167,426 | 2,410,186 | 200,740 | 77,738 | 2,688,664 |
loans |
Bank loans to customers – LTV distribution | ||||||||
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 1,631,765 | 142,725 | 46,391 | 1,820,881 | 1,270,696 | 149,029 | 49,268 | 1,468,993 |
50% to 60% | 140,192 | 7,204 | 1,954 | 149,350 | 150,592 | 14,578 | 2,835 | 168,005 |
60% to 70% | 147,239 | 22,643 | 4,282 | 174,164 | 105,707 | 3,854 | 1,551 | 111,112 |
70% to 80% | 168,178 | 5,321 | 1,405 | 174,904 | 173,230 | 2,396 | 1,555 | 177,181 |
80% to 90% | 164,569 | 2,938 | 1,307 | 168,814 | 150,401 | 2,922 | 1,977 | 155,300 |
90% to 100% | 3,718 | 136 | 533 | 4,387 | 13,704 | 838 | 85 | 14,627 |
higher than 100% | 171,877 | 4,886 | 9,274 | 186,037 | 147,883 | 4,494 | 12,386 | 164,763 |
no collateral | 167,331 | 292,268 | 435 | 460,034 | 153,710 | 250,045 | 508 | 404,263 |
Total gross | 2,594,869 | 478,121 | 65,581 | 3,138,571 | 2,165,923 | 428,156 | 70,165 | 2,664,244 |
loans |
Group loans to individuals (Retail) – LTV distribution | ||||||||
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 296,540 | 15,718 | 6,232 | 318,490 | 246,967 | 8,578 | 5,671 | 261,216 |
50% to 60% | 126,594 | 5,505 | 1,712 | 133,811 | 85,306 | 2,615 | 1,529 | 89,450 |
60% to 70% | 114,659 | 3,866 | 1,558 | 120,083 | 98,834 | 3,261 | 1,250 | 103,345 |
70% to 80% | 166,872 | 5,320 | 1,405 | 173,597 | 169,164 | 2,395 | 1,555 | 173,114 |
80% to 90% | 164,508 | 2,938 | 1,307 | 168,753 | 149,520 | 2,849 | 1,962 | 154,331 |
90% to 100% | 1,237 | 136 | 533 | 1,906 | 2,155 | 83 | 85 | 2,323 |
higher than 100% | 145,459 | 4,294 | 8,916 | 158,669 | 138,356 | 4,494 | 11,659 | 154,509 |
no collateral | 348,198 | 20,810 | 10,503 | 379,511 | 311,187 | 20,440 | 8,052 | 339,679 |
Total gross | 1,364,067 | 58,587 | 32,166 | 1,454,820 | 1,201,489 | 44,715 | 31,763 | 1,277,967 |
loans |
Bank loans to individuals (Retail) – LTV distribution | ||||||||
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 296,541 | 15,717 | 6,229 | 318,487 | 246,967 | 8,578 | 5,671 | 261,216 |
50% to 60% | 126,594 | 5,505 | 1,712 | 133,811 | 85,306 | 2,615 | 1,529 | 89,450 |
60% to 70% | 114,659 | 3,866 | 1,558 | 120,083 | 98,834 | 3,261 | 1,250 | 103,345 |
70% to 80% | 166,872 | 5,320 | 1,405 | 173,597 | 169,164 | 2,395 | 1,555 | 173,114 |
80% to 90% | 164,508 | 2,938 | 1,307 | 168,753 | 149,520 | 2,849 | 1,962 | 154,331 |
90% to 100% | 1,237 | 136 | 533 | 1,906 | 2,155 | 83 | 85 | 2,323 |
higher than 100% | 145,457 | 4,294 | 8,917 | 158,668 | 138,356 | 4,494 | 11,659 | 154,509 |
no collateral | 58,884 | 554 | 406 | 59,844 | 66,924 | 303 | 479 | 67,706 |
Total gross | 1,074,752 | 38,330 | 22,067 | 1,135,149 | 957,226 | 24,578 | 24,190 | 1,005,994 |
loans |
Group loans to individuals (Retail) : Consumer loans – LTV distribution | ||||||||
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | - | - | - | - | - | - | 1 | 1 |
50% to 60% | - | - | - | - | - | - | - | - |
60% to 70% | - | - | - | - | - | - | - | - |
70% to 80% | - | - | - | - | - | - | - | - |
80% to 90% | - | - | - | - | - | - | - | - |
90% to 100% | - | - | - | - | 16 | 2 | 1 | 19 |
higher than 100% | - | - | - | - | 16 | 1 | 4 | 21 |
no collateral | 290,986 | 20,404 | 10,289 | 321,679 | 245,843 | 20,286 | 7,746 | 273,875 |
Total gross | 290,986 | 20,404 | 10,289 | 321,679 | 245,875 | 20,289 | 7,752 | 273,916 |
loans |
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | - | - | - | - | - | - | 1 | 1 |
50% to 60% | - | - | - | - | - | - | - | - |
60% to 70% | - | - | - | - | - | - | - | - |
70% to 80% | - | - | - | - | - | - | - | - |
80% to 90% | - | - | - | - | - | - | - | - |
90% to 100% | - | - | - | - | 16 | 2 | 1 | 19 |
higher than 100% | - | - | - | - | 16 | 1 | 4 | 21 |
no collateral | 1,670 | 147 | 192 | 2,009 | 1,581 | 150 | 173 | 1,904 |
Total gross | 1,670 | 147 | 192 | 2,009 | 1,613 | 153 | 179 | 1,945 |
loans |
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 294,357 | 15,323 | 5,685 | 315,365 | 244,611 | 7,319 | 4,786 | 256,716 |
50% to 60% | 126,505 | 5,502 | 1,682 | 133,689 | 85,242 | 2,459 | 1,363 | 89,064 |
60% to 70% | 114,649 | 3,866 | 1,526 | 120,041 | 98,807 | 3,252 | 1,126 | 103,185 |
70% to 80% | 166,869 | 5,320 | 1,377 | 173,566 | 169,158 | 2,395 | 1,549 | 173,102 |
80% to 90% | 164,500 | 2,938 | 1,293 | 168,731 | 149,137 | 2,849 | 1,936 | 153,922 |
90% to 100% | 1,160 | 136 | 533 | 1,829 | 2,101 | 81 | 84 | 2,266 |
higher than 100% | 1,522 | 273 | 636 | 2,431 | 1,482 | 24 | - | 1,506 |
no collateral | 1,943 | 315 | 23 | 2,281 | 1,597 | - | 85 | 1,682 |
Total gross | 871,505 | 33,673 | 12,755 | 917,933 | 752,135 | 18,379 | 10,929 | 781,443 |
loans |
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 294,357 | 15,323 | 5,685 | 315,365 | 244,611 | 7,319 | 4,786 | 256,716 |
50% to 60% | 126,505 | 5,502 | 1,682 | 133,689 | 85,242 | 2,459 | 1,363 | 89,064 |
60% to 70% | 114,649 | 3,866 | 1,526 | 120,041 | 98,807 | 3,252 | 1,126 | 103,185 |
70% to 80% | 166,869 | 5,320 | 1,377 | 173,566 | 169,158 | 2,395 | 1,549 | 173,102 |
80% to 90% | 164,500 | 2,938 | 1,293 | 168,731 | 149,137 | 2,849 | 1,936 | 153,922 |
90% to 100% | 1,160 | 136 | 533 | 1,829 | 2,101 | 81 | 84 | 2,266 |
higher than 100% | 1,522 | 273 | 636 | 2,431 | 1,482 | 24 | - | 1,506 |
no collateral | 1,943 | 315 | 23 | 2,281 | 1,597 | - | 85 | 1,682 |
Total gross | 871,505 | 33,673 | 12,755 | 917,933 | 752,135 | 18,379 | 10,929 | 781,443 |
loans |
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 2,184 | 394 | 544 | 3,122 | 2,356 | 1,258 | 883 | 4,497 |
50% to 60% | 89 | 3 | 30 | 122 | 64 | 156 | 166 | 386 |
60% to 70% | 10 | - | 32 | 42 | 27 | 9 | 124 | 160 |
70% to 80% | 3 | - | 28 | 31 | 6 | - | 6 | 12 |
80% to 90% | 8 | - | 14 | 22 | 383 | - | 26 | 409 |
90% to 100% | 77 | - | - | 77 | 38 | - | - | 38 |
higher than 100% | 143,935 | 4,021 | 8,281 | 156,237 | 136,858 | 4,469 | 11,655 | 152,982 |
no collateral | 55,271 | 92 | 191 | 55,554 | 63,747 | 153 | 221 | 64,121 |
Total gross | 201,577 | 4,510 | 9,120 | 215,207 | 203,479 | 6,045 | 13,081 | 222,605 |
loans |
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 2,184 | 394 | 544 | 3,122 | 2,356 | 1,258 | 883 | 4,497 |
50% to 60% | 89 | 3 | 30 | 122 | 64 | 156 | 166 | 386 |
60% to 70% | 10 | - | 32 | 42 | 27 | 9 | 124 | 160 |
70% to 80% | 3 | - | 28 | 31 | 6 | - | 6 | 12 |
80% to 90% | 8 | - | 14 | 22 | 383 | - | 26 | 409 |
90% to 100% | 77 | - | - | 77 | 38 | - | - | 38 |
higher than 100% | 143,935 | 4,021 | 8,281 | 156,237 | 136,858 | 4,469 | 11,655 | 152,982 |
no collateral | 55,271 | 92 | 191 | 55,554 | 63,747 | 153 | 221 | 64,121 |
Total gross | 201,577 | 4,510 | 9,120 | 215,207 | 203,479 | 6,045 | 13,081 | 222,605 |
loans |
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 20,314 | - | - | 20,314 | 19,716 | - | - | 19,716 |
50% to 60% | - | - | - | - | 1,054 | - | - | 1,054 |
60% to 70% | - | - | - | - | 5,826 | - | - | 5,826 |
70% to 80% | - | - | - | - | - | - | - | - |
80% to 90% | - | - | - | - | - | - | - | - |
90% to 100% | - | - | - | - | - | - | - | - |
higher than 100% | - | - | - | - | - | - | - | - |
no collateral | - | - | - | - | - | - | - | - |
Total gross | 20,314 | - | - | 20,314 | 26,596 | - | - | 26,596 |
loans |
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 20,314 | - | - | 20,314 | 19,716 | - | - | 19,716 |
50% to 60% | - | - | - | - | 1,054 | - | - | 1,054 |
60% to 70% | - | - | - | - | 5,826 | - | - | 5,826 |
70% to 80% | - | - | - | - | - | - | - | - |
80% to 90% | - | - | - | - | - | - | - | - |
90% to 100% | - | - | - | - | - | - | - | - |
higher than 100% | - | - | - | - | - | - | - | - |
no collateral | - | 290,818 | - | 290,818 | - | 247,553 | - | 247,553 |
Total gross | 20,314 | 290,818 | - | 311,132 | 26,596 | 247,553 | - | 274,149 |
loans |
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 1,314,912 | 127,008 | 40,164 | 1,482,084 | 1,004,012 | 140,451 | 43,597 | 1,188,060 |
50% to 60% | 13,598 | 1,699 | 242 | 15,539 | 64,232 | 11,963 | 1,306 | 77,501 |
60% to 70% | 32,580 | 18,777 | 2,724 | 54,081 | 1,047 | 593 | 301 | 1,941 |
70% to 80% | 1,306 | - | - | 1,306 | 4,066 | 1 | - | 4,067 |
80% to 90% | 61 | - | - | 61 | 881 | 73 | 15 | 969 |
90% to 100% | 2,481 | - | - | 2,481 | 11,549 | 755 | - | 12,304 |
higher than 100% | 26,420 | 592 | 357 | 27,369 | 9,527 | - | 727 | 10,254 |
no collateral | 108,447 | 896 | 29 | 109,372 | 86,785 | 2,190 | 29 | 89,004 |
Total gross | 1,499,805 | 148,972 | 43,516 | 1,692,293 | 1,182,099 | 156,026 | 45,975 | 1,384,100 |
loans |
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 1,314,912 | 127,008 | 40,164 | 1,482,084 | 1,004,012 | 140,451 | 43,597 | 1,188,060 |
50% to 60% | 13,598 | 1,699 | 242 | 15,539 | 64,232 | 11,963 | 1,306 | 77,501 |
60% to 70% | 32,580 | 18,777 | 2,724 | 54,081 | 1,047 | 593 | 301 | 1,941 |
70% to 80% | 1,306 | - | - | 1,306 | 4,066 | 1 | - | 4,067 |
80% to 90% | 61 | - | - | 61 | 881 | 73 | 15 | 969 |
90% to 100% | 2,481 | - | - | 2,481 | 11,549 | 755 | - | 12,304 |
higher than 100% | 26,420 | 592 | 357 | 27,369 | 9,527 | - | 727 | 10,254 |
no collateral | 108,447 | 896 | 29 | 109,372 | 86,785 | 2,190 | 29 | 89,004 |
Total gross | 1,499,805 | 148,972 | 43,516 | 1,692,293 | 1,182,099 | 156,026 | 45,975 | 1,384,100 |
loans |
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 173,195 | 5,450 | 16,262 | 194,907 | 78,684 | 3,057 | 17,209 | 98,950 |
50% to 60% | - | - | - | - | 1,100 | - | - | 1,100 |
60% to 70% | 2,503 | - | - | 2,503 | - | - | - | - |
70% to 80% | - | 1 | - | 1 | - | 1 | - | 1 |
80% to 90% | - | - | - | - | - | - | - | - |
90% to 100% | - | - | - | - | 9,776 | - | - | 9,776 |
higher than 100% | 21,838 | - | - | 21,838 | - | - | - | - |
no collateral | - | - | - | - | 26 | - | - | 26 |
Total gross | 197,536 | 5,451 | 16,262 | 219,249 | 89,586 | 3,058 | 17,209 | 109,853 |
loans |
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 173,195 | 5,450 | 16,262 | 194,907 | 78,684 | 3,057 | 17,209 | 98,950 |
50% to 60% | - | - | - | - | 1,100 | - | - | 1,100 |
60% to 70% | 2,503 | - | - | 2,503 | - | - | - | - |
70% to 80% | - | 1 | - | 1 | - | 1 | - | 1 |
80% to 90% | - | - | - | - | - | - | - | - |
90% to 100% | - | - | - | - | 9,776 | - | - | 9,776 |
higher than 100% | 21,838 | - | - | 21,838 | - | - | - | - |
no collateral | - | - | - | - | 26 | - | - | 26 |
Total gross | 197,536 | 5,451 | 16,262 | 219,249 | 89,586 | 3,058 | 17,209 | 109,853 |
loans |
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 1,129,962 | 121,548 | 22,603 | 1,274,113 | 916,238 | 135,614 | 25,045 | 1,076,897 |
50% to 60% | 13,598 | 1,699 | 242 | 15,539 | 63,132 | 11,312 | 1,306 | 75,750 |
60% to 70% | 29,535 | 18,777 | 2,724 | 51,036 | 1,047 | 593 | 301 | 1,941 |
70% to 80% | 1,306 | - | - | 1,306 | 4,066 | - | - | 4,066 |
80% to 90% | 61 | - | - | 61 | 881 | 73 | 15 | 969 |
90% to 100% | 2,481 | - | - | 2,481 | 1,773 | 454 | - | 2,227 |
higher than 100% | 4,582 | 592 | 357 | 5,531 | 9,527 | - | 727 | 10,254 |
no collateral | 68,509 | 137 | 29 | 68,675 | 33,035 | 79 | 29 | 33,143 |
Total gross | 1,250,034 | 142,753 | 25,955 | 1,418,742 | 1,029,699 | 148,125 | 27,423 | 1,205,247 |
loans |
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 1,129,962 | 121,548 | 22,603 | 1,274,113 | 916,238 | 135,614 | 25,045 | 1,076,897 |
50% to 60% | 13,598 | 1,699 | 242 | 15,539 | 63,132 | 11,312 | 1,306 | 75,750 |
60% to 70% | 29,535 | 18,777 | 2,724 | 51,036 | 1,047 | 593 | 301 | 1,941 |
70% to 80% | 1,306 | - | - | 1,306 | 4,066 | - | - | 4,066 |
80% to 90% | 61 | - | - | 61 | 881 | 73 | 15 | 969 |
90% to 100% | 2,481 | - | - | 2,481 | 1,773 | 454 | - | 2,227 |
higher than 100% | 4,582 | 592 | 357 | 5,531 | 9,527 | - | 727 | 10,254 |
no collateral | 68,509 | 137 | 29 | 68,675 | 33,035 | 79 | 29 | 33,143 |
Total gross | 1,250,034 | 142,753 | 25,955 | 1,418,742 | 1,029,699 | 148,125 | 27,423 | 1,205,247 |
loans |
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 11,755 | 10 | 1,299 | 13,064 | 9,090 | 1,780 | 1,343 | 12,213 |
50% to 60% | - | - | - | - | - | 651 | - | 651 |
60% to 70% | 542 | - | - | 542 | - | - | - | - |
70% to 80% | - | - | - | - | - | - | - | - |
80% to 90% | - | - | - | - | - | - | - | - |
90% to 100% | - | - | - | - | - | 301 | - | 301 |
higher than 100% | - | - | - | - | - | - | - | - |
no collateral | 39,938 | 759 | - | 40,697 | 53,724 | 2,111 | - | 55,835 |
Total gross | 52,235 | 769 | 1,299 | 54,303 | 62,814 | 4,843 | 1,343 | 69,000 |
loans |
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 11,755 | 10 | 1,299 | 13,064 | 9,090 | 1,780 | 1,343 | 12,213 |
50% to 60% | - | - | - | - | - | 651 | - | 651 |
60% to 70% | 542 | - | - | 542 | - | - | - | - |
70% to 80% | - | - | - | - | - | - | - | - |
80% to 90% | - | - | - | - | - | - | - | - |
90% to 100% | - | - | - | - | - | 301 | - | 301 |
higher than 100% | - | - | - | - | - | - | - | - |
no collateral | 39,938 | 759 | - | 40,697 | 53,724 | 2,111 | - | 55,835 |
Total gross loans | 52,235 | 769 | 1,299 | 54,303 | 62,814 | 4,843 | 1,343 | 69,000 |
Group, as at 31 December 2024 | Gross value | ||||
Stage 1 | Stage 2 | Stage 3 | Total | LTV | |
Loans to financial institutions | - | - | - | - | 0% |
Loans to individuals: | 5,088 | 1,796 | 4 | 6,888 | 4% |
Mortgages - | - | 1,487 | - | 1,487 | 15% |
Other- | 5,088 | 309 | 4 | 5,401 | 0% |
Loans to business customers: | 4,622 | 13,681 | - | 18,303 | 0% |
Central and local authorities, administrative bodies and other - | - | - | - | - | 0% |
Large corporates - | - | - | - | - | 0% |
SME - | 4,622 | 13,681 | - | 18,303 | 0% |
Total | 9,710 | 15 477 | 4 | 25,191 | 2% |
Group, as at 31 December 2023 | Gross value | ||||
Stage 1 | Stage 2 | Stage 3 | Total | LTV | |
Loans to financial institutions | - | - | - | - | 0% |
Loans to individuals: | 147 | 713 | 455 | 1,315 | 6% |
Mortgages - | 61 | - | - | 61 | 5% |
Other- | 86 | 713 | 455 | 1,254 | 7% |
Loans to business customers: | 2,916 | - | 1,243 | 4,159 | 0% |
Central and local authorities, administrative bodies and other - | - | - | - | - | 0% |
Large corporates - | - | - | - | - | 0% |
SME - | 2,916 | - | 1,243 | 4,159 | 0% |
Total | 3,063 | 713 | 1,698 | 5,474 | 3% |
As at 31 December 2024 | As at 31 December 2023 | |||||
Gross value | Impairment | Carrying | Gross value | Impairment | Carrying | |
value | value | |||||
Loans to financial institutions | - | - | - | - | - | - |
Loans to individuals: | 75 | (7) | 68 | 87 | (18) | 69 |
Consumer loans - | - | - | - | - | - | - |
Mortgages - | 72 | (6) | 66 | 82 | (17) | 65 |
Other- | 3 | (1) | 2 | 5 | (1) | 4 |
Loans to business customers: | 1,343 | (105) | 1,238 | 1,472 | (96) | 1,376 |
Central and local authorities, administrative bodies and other - | - | - | - | - | - | - |
Large corporates - | - | - | - | - | - | - |
SME - | 1.343 | (105) | 1,238 | 1,472 | (96) | 1,376 |
Total | 1,418 | (112) | 1,306 | 1,559 | (114) | 1,445 |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Business customers | 279 528 | 279 528 | 260,303 | 259,415 |
Individuals | 44 056 | 44 056 | 33,804 | 33,804 |
Gross | 323,584 | 323,584 | 294,107 | 293,219 |
Subtract: Allowance for impairment | (6,687) | (6,687) | (7,574) | (6,768) |
Net | 316,897 | 316,897 | 286,533 | 286,451 |
Group finance lease receivables | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 266,927 | 2,939 | - | 269,866 | 239,174 | 1,177 | - | 240,351 |
Watch | 35,704 | 3,291 | - | 38,995 | 28,248 | 3,002 | - | 31,250 |
Substandard | 19 | 11,997 | - | 12,016 | 40 | 14,914 | - | 14,954 |
Problem | - | - | 2,707 | 2,707 | - | - | 7,552 | 7,552 |
Gross | 302,650 | 18,227 | 2,707 | 323,584 | 267,462 | 19,093 | 7,552 | 294,107 |
Less: allowance for impairment | (4,961) | (720) | (1,006) | (6,687) | (2,941) | (1,077) | (3,556) | (7,574) |
Net | 297,689 | 17,507 | 1,701 | 316,897 | 264,521 | 18,016 | 3,996 | 286,533 |
Bank finance lease receivables | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 266,927 | 2,939 | - | 269,866 | 239,174 | 1,177 | - | 240,351 |
Watch | 35,704 | 3,291 | - | 38,995 | 28,248 | 3,002 | - | 31,250 |
Substandard | 19 | 11,997 | - | 12,016 | 40 | 14,829 | - | 14,869 |
Problem | - | - | 2,707 | 2,707 | - | - | 6,750 | 6,750 |
Gross | 302,650 | 18,227 | 2,707 | 323,584 | 267,462 | 19,008 | 6,750 | 293,220 |
Less: allowance for impairment | (4,961) | (720) | (1,006) | (6,687) | (2,941) | (1,074) | (2,754) | (6,769) |
Net | 297,689 | 17,507 | 1,701 | 316,897 | 264,521 | 17,934 | 3,996 | 286,451 |
Group finance lease receivables – business customers | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 225,427 | 897 | - | 226,324 | 208,188 | 813 | - | 209,001 |
Watch | 35,627 | 3,089 | - | 38,716 | 28,119 | 1,221 | - | 29,340 |
Substandard | - | 11,997 | - | 11,997 | - | 14,888 | - | 14,888 |
Problem | - | - | 2,491 | 2,491 | - | - | 7,074 | 7,074 |
Gross | 261,054 | 15,983 | 2,491 | 279,528 | 236,307 | 16,922 | 7,074 | 260,303 |
Less: allowance for impairment | (4,174) | (661) | (921) | (5,756) | (2,609) | (1,007) | (3,435) | (7,051) |
Net | 256,880 | 15,322 | 1,570 | 273,772 | 233,698 | 15,915 | 3,639 | 253,252 |
Bank finance lease receivables – business customers | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 225,427 | 897 | - | 226,324 | 208,188 | 813 | - | 209,001 |
Watch | 35,627 | 3,089 | - | 38,716 | 28,119 | 1,221 | - | 29,340 |
Substandard | - | 11,997 | - | 11,997 | - | 14,803 | - | 14,803 |
Problem | - | - | 2,491 | 2,491 | - | - | 6,272 | 6,272 |
Gross | 261,054 | 15,983 | 2,491 | 279,528 | 236,307 | 16,837 | 6,272 | 259,416 |
Less: allowance for impairment | (4,174) | (661) | (921) | (5,756) | (2,609) | (1,004) | (2,633) | (6,246) |
Net | 256,880 | 15,322 | 1,570 | 273,772 | 233,698 | 15,833 | 3,639 | 253,170 |
Group finance lease receivables – individuals | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 41,500 | 2,042 | - | 43,542 | 30,986 | 364 | - | 31,350 |
Watch | 77 | 202 | - | 279 | 129 | 1,781 | - | 1,910 |
Substandard | 19 | - | - | 19 | 40 | 26 | - | 66 |
Problem | - | - | 216 | 216 | - | - | 478 | 478 |
Gross | 41,596 | 2,244 | 216 | 44,056 | 31,155 | 2,171 | 478 | 33,804 |
Less: allowance for impairment | (787) | (59) | (85) | (931) | (332) | (70) | (121) | (523) |
Net | 40,809 | 2,185 | 131 | 43,125 | 30,823 | 2,101 | 357 | 33,281 |
Bank finance lease receivables – individuals | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Standard | 41,500 | 2,042 | - | 43,542 | 30,986 | 364 | - | 31,350 |
Watch | 77 | 202 | - | 279 | 129 | 1,781 | - | 1,910 |
Substandard | 19 | - | - | 19 | 40 | 26 | - | 66 |
Problem | - | - | 216 | 216 | - | - | 478 | 478 |
Gross | 41,596 | 2,244 | 216 | 44,056 | 31,155 | 2,171 | 478 | 33,804 |
Less: allowance for impairment | (787) | (59) | (85) | (931) | (332) | (70) | (121) | (523) |
Net | 40,809 | 2,185 | 131 | 43,125 | 30,823 | 2,101 | 357 | 33,281 |
Group finance lease receivables | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Not past due | 285,578 | 14,121 | 322 | 300,021 | 240,528 | 17,133 | 4,089 | 261,750 |
Past due up to 30 days | 16,626 | 1,735 | 356 | 18,717 | 26,934 | 895 | 212 | 28,041 |
Past due 31-90 days | 409 | 2,281 | 486 | 3,176 | - | 1,065 | 1,143 | 2,208 |
Past due more than 90 days | 37 | 91 | 1,542 | 1,670 | - | - | 2,108 | 2,108 |
Gross | 302,650 | 18,228 | 2,706 | 323,584 | 267,462 | 19,093 | 7,552 | 294,107 |
Less: allowance for impairment | (4,961) | (720) | (1,006) | (6,687) | (2,941) | (1,077) | (3,556) | (7,574) |
Net | 297,689 | 17,508 | 1,700 | 316,897 | 264,521 | 18,016 | 3,996 | 286,533 |
Bank finance lease receivables | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Not past due | 285,578 | 14,121 | 322 | 300,021 | 240,528 | 17,056 | 4,089 | 261,673 |
Past due up to 30 days | 16,626 | 1,735 | 356 | 18,717 | 26,934 | 895 | 212 | 28,041 |
Past due 31-90 days | 409 | 2,281 | 486 | 3,176 | - | 1,057 | 1,143 | 2,200 |
Past due more than 90 days | 37 | 91 | 1,542 | 1,670 | - | - | 1,306 | 1,306 |
Gross | 302,650 | 18,228 | 2,706 | 323,584 | 267,462 | 19,008 | 6,750 | 293,220 |
Less: allowance for impairment | (4,961) | (720) | (1,006) | (6,687) | (2,941) | (1,074) | (2,754) | (6,769) |
Net | 297,689 | 17,508 | 1,700 | 316,897 | 264,521 | 17,934 | 3,996 | 286,451 |
Group finance lease receivables – business customers | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Not past due | 245,800 | 12,404 | 290 | 258,494 | 210,277 | 15,198 | 3,894 | 229,369 |
Past due up to 30 days | 14,997 | 1,604 | 269 | 16,870 | 26,030 | 761 | 184 | 26,975 |
Past due 31-90 days | 220 | 1,885 | 463 | 2,568 | - | 963 | 1,112 | 2,075 |
Past due more than 90 days | 37 | 90 | 1,469 | 1,596 | - | - | 1,884 | 1,884 |
Gross | 261,054 | 15,983 | 2,491 | 279,528 | 236,307 | 16,922 | 7,074 | 260,303 |
Less: allowance for impairment | (4,174) | (661) | (921) | (5,756) | (2,609) | (1,007) | (3,435) | (7,051) |
Net | 256,880 | 15,322 | 1,570 | 273,772 | 233,698 | 15,915 | 3,639 | 253,252 |
Bank finance lease receivables – business customers | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Not past due | 245,800 | 12,404 | 290 | 258,494 | 210,277 | 15,121 | 3,894 | 229,292 |
Past due up to 30 days | 14,997 | 1,604 | 269 | 16,870 | 26,030 | 761 | 184 | 26,975 |
Past due 31-90 days | 220 | 1,885 | 463 | 2,568 | - | 955 | 1,112 | 2,067 |
Past due more than 90 days | 37 | 90 | 1,469 | 1,596 | - | - | 1,082 | 1,082 |
Gross | 261,054 | 15,983 | 2,491 | 279,528 | 236,307 | 16,837 | 6,272 | 259,416 |
Less: allowance for impairment | (4,174) | (661) | (921) | (5,756) | (2,609) | (1,004) | (2,633) | (6,246) |
Net | 256,880 | 15,322 | 1,570 | 273,772 | 233,698 | 15,833 | 3,639 | 253,170 |
Group finance lease receivables – individuals | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Not past due | 39,779 | 1,718 | 32 | 41,529 | 30,251 | 1,935 | 195 | 32,381 |
Past due up to 30 days | 1,629 | 131 | 87 | 1,847 | 904 | 134 | 28 | 1,066 |
Past due 31-90 days | 189 | 396 | 23 | 608 | - | 102 | 31 | 133 |
Past due more than 90 days | - | 1 | 73 | 74 | - | - | 224 | 224 |
Gross | 41,597 | 2,246 | 215 | 44,058 | 31,155 | 2,171 | 478 | 33,804 |
Less: allowance for impairment | (789) | (59) | (85) | (933) | (332) | (70) | (121) | (523) |
Net | 40,808 | 2,187 | 130 | 43,125 | 30,823 | 2,101 | 357 | 33,281 |
Bank finance lease receivables – individuals | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Not past due | 39,779 | 1,718 | 32 | 41,529 | 30,251 | 1,935 | 195 | 32,381 |
Past due up to 30 days | 1,629 | 131 | 87 | 1,847 | 904 | 134 | 28 | 1,066 |
Past due 31-90 days | 189 | 396 | 23 | 608 | - | 102 | 31 | 133 |
Past due more than 90 days | - | 1 | 73 | 74 | - | - | 224 | 224 |
Gross | 41,597 | 2,246 | 215 | 44,058 | 31,155 | 2,171 | 478 | 33,804 |
Less: allowance for impairment | (789) | (59) | (85) | (933) | (332) | (70) | (121) | (523) |
Net | 40,808 | 2,187 | 130 | 43,125 | 30,823 | 2,101 | 357 | 33,281 |
Group | Bank | |||||||
Allowance | Fair value of | Allowance | Fair value of | |||||
Gross value | for | Net value | Gross value | for | Net value | |||
31 December 2024: | impairment | collateral | impairment | collateral | ||||
Business customers | 2,491 | (921) | 1,570 | 13,110 | 2,491 | (921) | 1,570 | 13,110 |
Individuals | 216 | (85) | 131 | 346 | 216 | (85) | 131 | 346 |
Total finance lease | 2,707 | (1,006) | 1,701 | 13,456 | 2,707 | (1,006) | 1,701 | 13,456 |
receivables |
Group | Bank | |||||||
Allowance | Fair value of | Allowance | Fair value of | |||||
Gross value | for | Net value | Gross value | for | Net value | |||
31 December 2023: | impairment | collateral | impairment | collateral | ||||
Business customers | 7,074 | (3,435) | 3,639 | 473 | 6,272 | (2,633) | 3,639 | 473 |
Individuals | 478 | (121) | 357 | 6,181 | 478 | (121) | 357 | 6,181 |
Total finance lease | 7,552 | (3,556) | 3,996 | 6,653 | 6,750 | (2,754) | 3,996 | 6,653 |
receivables |
The Group | ||||||
2024 | 2023 | |||||
Individuals | Business | Total | Individuals | Business | Total | |
customers | customers | |||||
Unsecured finance lease receivables | 4,805 | - | 4,805 | 5,960 | - | 5,960 |
Finance lease receivables secured by: | ||||||
transport vehicles - | 43,709 | 223,514 | 267,223 | 33,441 | 199,511 | 232,952 |
real estate - | 1,266 | 15,777 | 17,043 | 626 | 18,822 | 19,448 |
equipment and other - | 32 | 34,480 | 34,512 | 22 | 35,725 | 35,747 |
Total | 49,812 | 273,771 | 323,583 | 40,049 | 254,058 | 294,107 |
The Bank | ||||||
2024 | 2023 | |||||
Individuals | Business | Total | Individuals | Business | Total | |
customers | customers | |||||
Unsecured finance lease receivables | 4,805 | - | 4,805 | 5,960 | - | 5,960 |
Finance lease receivables secured by: | ||||||
transport vehicles - | 43,709 | 223,514 | 267,223 | 33,441 | 199,511 | 232,952 |
real estate - | 1,266 | 15,777 | 17,043 | 626 | 18,822 | 19,448 |
equipment and other - | 32 | 34,480 | 34,512 | 22 | 34,837 | 34,859 |
Total | 49,812 | 273,771 | 323,583 | 40,049 | 253,170 | 293,219 |
Group finance lease receivables – LTV distribution | ||||||||
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 42,783 | 3,779 | 324 | 46,886 | 155,913 | 6,736 | 5,278 | 167,927 |
50% to 60% | 32,434 | 2,555 | 400 | 35,389 | 41,962 | 2,384 | 462 | 44,808 |
60% to 70% | 21,422 | 1,675 | 220 | 23,317 | 28,933 | 1,772 | 323 | 31,028 |
70% to 80% | 19,651 | 1,282 | 157 | 21,090 | 23,407 | 3,418 | 496 | 27,321 |
80% to 90% | 2,714 | 161 | 128 | 3,003 | 13,961 | 4,139 | 95 | 18,195 |
90% to 100% | 1,275 | - | - | 1,275 | 1,937 | 491 | - | 2,428 |
higher than 100% | 182,120 | 8,776 | 1,469 | 192,365 | 1,237 | 68 | - | 1,305 |
no collateral | 251 | - | 8 | 259 | 112 | 85 | 898 | 1,095 |
Total gross loans | 302,650 | 18,228 | 2,706 | 323,584 | 267,462 | 19,093 | 7,552 | 294,107 |
Bank finance lease receivables – LTV distribution | ||||||||
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 42,783 | 3,779 | 324 | 46,886 | 155,914 | 6,736 | 5,278 | 167,928 |
50% to 60% | 32,434 | 2,555 | 400 | 35,389 | 41,962 | 2,384 | 462 | 44,808 |
60% to 70% | 21,422 | 1,675 | 220 | 23,317 | 28,933 | 1,772 | 323 | 31,028 |
70% to 80% | 19,651 | 1,282 | 157 | 21,090 | 23,407 | 3,418 | 496 | 27,321 |
80% to 90% | 2,714 | 161 | 128 | 3,003 | 13,961 | 4,139 | 95 | 18,195 |
90% to 100% | 1,275 | - | - | 1,275 | 1,937 | 491 | - | 2,428 |
higher than 100% | 182,120 | 8,776 | 1,469 | 192,365 | 1,237 | 68 | - | 1,305 |
no collateral | 251 | - | 8 | 259 | 111 | - | 96 | 207 |
Total gross loans | 302,650 | 18,228 | 2,706 | 323,584 | 267,462 | 19,008 | 6,750 | 293,220 |
Group finance lease receivables: Individuals – LTV distribution | ||||||||
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 3,480 | 175 | 26 | 3,681 | 21,514 | 1,392 | 269 | 23,175 |
50% to 60% | 3,909 | 291 | 12 | 4,212 | 2,412 | 262 | 73 | 2,747 |
60% to 70% | 3,984 | 92 | 32 | 4,108 | 2,660 | 170 | 5 | 2,835 |
70% to 80% | 3,367 | 36 | - | 3,403 | 2,762 | 232 | 92 | 3,086 |
80% to 90% | 542 | 83 | 25 | 650 | 1,312 | 84 | 34 | 1,430 |
90% to 100% | 48 | - | - | 48 | 335 | 28 | - | 363 |
higher than 100% | 26,016 | 1,568 | 119 | 27,703 | 53 | 3 | - | 56 |
no collateral | 250 | - | 1 | 251 | 107 | - | 5 | 112 |
Total gross loans | 41,596 | 2,245 | 215 | 44,056 | 31,155 | 2,171 | 478 | 33,804 |
Bank finance lease receivables: Individuals – LTV distribution | ||||||||
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 3,480 | 175 | 26 | 3,681 | 21,514 | 1,392 | 269 | 23,175 |
50% to 60% | 3,909 | 291 | 12 | 4,212 | 2,412 | 262 | 73 | 2,747 |
60% to 70% | 3,984 | 92 | 32 | 4,108 | 2,660 | 170 | 5 | 2,835 |
70% to 80% | 3,367 | 36 | - | 3,403 | 2,762 | 232 | 92 | 3,086 |
80% to 90% | 542 | 83 | 25 | 650 | 1,312 | 84 | 34 | 1,430 |
90% to 100% | 48 | - | - | 48 | 335 | 28 | - | 363 |
higher than 100% | 26,016 | 1,568 | 119 | 27,703 | 53 | 3 | - | 56 |
no collateral | 250 | - | 1 | 251 | 107 | - | 5 | 112 |
Total gross loans | 41,596 | 2,245 | 215 | 44,056 | 31,155 | 2,171 | 478 | 33,804 |
Group finance lease receivables: Business customers – LTV distribution | ||||||||
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 39,304 | 3,604 | 298 | 43,206 | 134,399 | 5,344 | 5,009 | 144,752 |
50% to 60% | 28,526 | 2,264 | 388 | 31,178 | 39,550 | 2,122 | 389 | 42,061 |
60% to 70% | 17,438 | 1,583 | 188 | 19,209 | 26,273 | 1,602 | 318 | 28,193 |
70% to 80% | 16,284 | 1,246 | 157 | 17,687 | 20,645 | 3,186 | 404 | 24,235 |
80% to 90% | 2,172 | 78 | 103 | 2,353 | 12,649 | 4,055 | 61 | 16,765 |
90% to 100% | 1,227 | - | - | 1,227 | 1,602 | 463 | - | 2,065 |
higher than 100% | 156,102 | 7,208 | 1,350 | 164,660 | 1,184 | 65 | - | 1,249 |
no collateral | 1 | - | 7 | 8 | 5 | 85 | 893 | 983 |
Total gross loans | 261,054 | 15,983 | 2,491 | 279,528 | 236,307 | 16,922 | 7,074 | 260,303 |
Bank finance lease receivables: Business customers – LTV distribution | ||||||||
2024 | 2023 | |||||||
LTV ratio: | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
lower than 50% | 39,304 | 3,604 | 298 | 43,206 | 134,400 | 5,344 | 5,009 | 144,753 |
50% to 60% | 28,526 | 2,264 | 388 | 31,178 | 39,550 | 2,122 | 389 | 42,061 |
60% to 70% | 17,438 | 1,583 | 188 | 19,209 | 26,273 | 1,602 | 318 | 28,193 |
70% to 80% | 16,284 | 1,246 | 157 | 17,687 | 20,645 | 3,186 | 404 | 24,235 |
80% to 90% | 2,172 | 78 | 103 | 2,353 | 12,649 | 4,055 | 61 | 16,765 |
90% to 100% | 1,227 | - | - | 1,227 | 1,602 | 463 | - | 2,065 |
higher than 100% | 156,102 | 7,208 | 1,350 | 164,660 | 1,184 | 65 | - | 1,249 |
no collateral | 1 | - | 7 | 8 | 4 | - | 91 | 95 |
Total gross loans | 261,054 | 15,983 | 2,491 | 279,528 | 236,307 | 16,837 | 6,272 | 259,416 |
At 31 December 2024: | Gross value | ||||
Stage 1 | Stage 2 | Stage 3 | Total | LTV | |
Business customers | 7 | 500 | - | 507 | 7% |
Individuals | 229 | 31 | - | 261 | 2% |
Total | 237 | 531 | - | 768 | 4% |
At 31 December 2023: | Gross value | ||||
Stage 1 | Stage 2 | Stage 3 | Total | LTV | |
Business customers | 1,217 | - | - | 1,217 | 28% |
Individuals | 303 | - | - | 303 | 15% |
Total | 1,519 | - | - | 1,519 | 24% |
The Group | ||||||
2024 | 2023 | |||||
Individuals | Business | Total | Individuals | Business | Total | |
customers | customers | |||||
Stage 1 | 731 | 7,502 | 8,233 | 1,010 | 7,458 | 8,468 |
Stage 2 | - | - | - | - | - | - |
Stage 3 | - | - | - | - | - | - |
Gross | 731 | 7,502 | 8,233 | 1,010 | 7,458 | 8,468 |
Less: allowance for impairment | - | (975) | (975) | - | (1,117) | (1,117) |
Net | 731 | 6,527 | 7,258 | 1,010 | 6,341 | 7,351 |
The Bank | ||||||
2024 | 2023 | |||||
Individuals | Business | Total | Individuals | Business | Total | |
customers | customers | |||||
Stage 1 | 730 | 6,804 | 7,534 | 1,009 | 8,381 | 9,390 |
Stage 2 | - | - | - | - | - | - |
Stage 3 | - | - | - | - | - | - |
Gross | 730 | 6,804 | 7,534 | 1,009 | 8,381 | 9,390 |
Less: allowance for impairment | - | (975) | (975) | - | (1,101) | (1,101) |
Net | 730 | 5,829 | 6,559 | 1,009 | 7,280 | 8,289 |
Group | ||||||||||||
At 31 December 2024: | ||||||||||||
Cash equivalents | 267,305 | - | - | - | - | - | 48,294 | - | - | - | - | 315,599 |
Loans and advances to banks | 3,121 | - | - | - | - | - | - | - | - | - | - | 3,121 |
Loans and advances to customers: | 142,308 | 173,943 | 253,294 | 459,133 | 147,226 | 91,894 | 37,968 | 41,377 | 62,398 | 1,431,482 | 276,677 | 3,117,700 |
Loans and advances to financial | 20,287 | - | - | - | - | - | - | - | - | - | - | 20,287 |
institutions | ||||||||||||
Loans to individuals (Retail): | - | - | - | - | - | - | - | - | - | 1,431,482 | - | 1,431,482 |
Consumer loans - | - | - | - | - | - | - | - | - | - | 305,329 | - | 305,329 |
Mortgages - | - | - | - | - | - | - | - | - | - | 915,760 | - | 915,760 |
Other - | - | - | - | - | - | - | - | - | - | 210,393 | - | 210,393 |
Loans to business customers: | 122,021 | 173,943 | 253,294 | 459,133 | 147,226 | 91,894 | 37,968 | 41,377 | 62,398 | - | 276,677 | 1,665,931 |
Large corporates - | - | 1,692 | 123,779 | - | 19,162 | - | - | 7,815 | 49,255 | - | 14,953 | 216,656 |
SME - | 122,021 | 172,251 | 129,515 | 454,850 | 128,064 | 91,894 | - | 33,562 | 5,180 | - | 258,268 | 1,395,605 |
Central and local authorities, administrative bodies and other - | - | - | - | 4,283 | - | - | 37,968 | - | 7,963 | - | 3,456 | 53,670 |
Finance lease receivables: | 1,075 | 33,628 | 11,640 | 12,097 | 18,597 | 9,931 | 60,066 | 3,300 | - | 43,125 | 123,438 | 316,897 |
Individuals - | - | - | - | - | - | - | - | - | - | 43,125 | - | 43,125 |
Business customers - | 1,075 | 33,628 | 11,640 | 12,097 | 18,597 | 9,931 | 60,066 | 3,300 | - | - | 123,438 | 273,772 |
Securities in the trading book: | 174,911 | - | - | 1,507 | - | - | 23,059 | - | - | - | 35,633 | 235,110 |
Debt securities - | 7,939 | - | - | 1,504 | - | - | 23,059 | - | - | - | 24,115 | 56,617 |
Equity securities - | 166,972 | - | - | 3 | - | - | - | - | - | - | 11,519 | 178,493 |
Derivative financial instruments | 183 | - | - | - | - | - | - | - | - | - | 910 | 1,093 |
Investment securities at fair value: | 7,677 | 527 | - | - | - | - | 24,327 | - | - | - | 11,337 | 43,868 |
Equity securities - | 2,396 | - | - | - | - | - | - | - | - | - | 478 | 2,874 |
Debt securities - | 5,281 | 527 | - | - | - | - | 24,327 | - | - | - | 10,859 | 40,994 |
Investment securities at amortized | 10,247 | - | 8,585 | - | - | - | 695,622 | - | 1,202 | - | 11,281 | 726,937 |
cost: | ||||||||||||
Debt securities - | 10,247 | - | 8,585 | - | - | - | 695,622 | - | 1,202 | - | 11,281 | 726,937 |
Other financial assets | 5,721 | 21 | 41 | 303 | 18 | 4 | 7 | 16 | 1 | - | 1,126 | 7,258 |
Credit risk exposures relating to off – | - | |||||||||||
balance sheet items are as follows: | ||||||||||||
Financial guarantees - | 10,371 | 11,705 | 5,896 | 1,499 | 12,311 | 600 | 298 | 1,396 | - | 217 | 43,692 | 87,985 |
Letters of credit - | - | - | 135 | - | - | - | - | - | - | - | - | 135 |
Loan commitments and other credit | 20,216 | 38,432 | 34,672 | 63,469 | 47,240 | 7,979 | 160 | 8,741 | 1,605 | 97,539 | 73,435 | 393,488 |
related liabilities - Total at 31 December 2024 | 647,370 | 258,256 | 314,263 | 538,008 | 225,392 | 110,408 | 889,801 | 54,830 | 65,206 | 1,572,363 | 573,294 | 5,249,191 |
At 31 December 2023: | ||||||||||||
Cash equivalents | 608,675 | - | - | - | - | - | 71,135 | - | - | - | - | 679,810 |
Loans and advances to banks | 3,013 | - | - | - | - | - | - | - | - | - | - | 3,013 |
Loans and advances to customers: | 95,193 | 153,594 | 174,864 | 448,785 | 132,011 | 90,111 | 55,825 | 48,989 | 29,527 | 1,041,239 | 374,966 | 2,645,104 |
Loans and advances to financial | 26,413 | - | - | - | - | - | - | - | - | - | - | 26,413 |
institutions | ||||||||||||
Loans to individuals (Retail): | - | 14 | - | 55,928 | 1,852 | 369 | - | - | - | 1,041,239 | 158,801 | 1,258,203 |
Consumer loans - | - | - | - | - | - | - | - | - | - | 260,902 | 12 | 260,914 |
Mortgages - | - | 14 | - | - | 25 | - | - | - | - | 772,076 | 6,816 | 778,931 |
Other - | - | - | - | 55,928 | 1,827 | 369 | - | - | - | 8,261 | 151,973 | 218,358 |
Loans to business customers: | 68,780 | 153,580 | 174,864 | 392,857 | 130,159 | 89,742 | 55,825 | 48,989 | 29,527 | - | 216,165 | 1,360,488 |
Large corporates - | - | - | 58,945 | 2,018 | 7,825 | - | - | 8,641 | 17,024 | - | 13,616 | 108,069 |
SME - | 68,780 | 153,576 | 115,919 | 386,106 | 122,334 | 89,742 | - | 40,348 | 6,301 | - | 200,733 | 1,183,839 |
Central and local authorities, administrative bodies and other - | - | 4 | - | 4,733 | - | - | 55,825 | - | 6,202 | - | 1,816 | 68,580 |
Finance lease receivables: | 1,232 | 25,171 | 11,380 | 15,204 | 15,510 | 13,510 | - | 58,740 | 3,474 | 33,281 | 109,031 | 286,533 |
Individuals - | - | - | - | - | - | - | - | - | - | 33,281 | - | 33,281 |
Business customers - | 1,232 | 25,171 | 11,380 | 15,204 | 15,510 | 13,510 | - | 58,740 | 3,474 | - | 109,031 | 253,252 |
Securities in the trading book: | 132,717 | 204 | 24 | 12,125 | 403 | - | 9,604 | 32 | - | - | 52,568 | 207,677 |
Debt securities - | 3,492 | 204 | - | 12,120 | 403 | - | 9,604 | - | - | - | 39,938 | 65,761 |
Equity securities - | 129,225 | - | 24 | 5 | - | - | - | 32 | - | - | 12,630 | 141,916 |
Derivative financial instruments | - | - | - | - | - | - | - | - | - | - | 251 | 251 |
Investment securities at fair value: | 7,597 | 522 | - | 1,927 | - | - | 53,949 | - | - | - | 10,505 | 74,500 |
Equity securities - | 2,588 | - | - | - | - | - | - | - | - | - | 172 | 2,760 |
Debt securities - | 5,009 | 522 | - | 1,927 | - | - | 53,949 | - | - | - | 10,333 | 71,740 |
Investment securities at amortized | 29,451 | 199 | 23,769 | - | - | - | 663,211 | - | 3,211 | - | 31,386 | 751,227 |
cost: | ||||||||||||
Debt securities – | 29,451 | 199 | 23,769 | - | - | - | 663,211 | - | 3,211 | - | 31,386 | 751,227 |
Other financial assets | 3,732 | 116 | 47 | 271 | 20 | 4 | 6 | 16 | 1 | 42 | 3,096 | 7,351 |
Credit risk exposures relating to off – | - | |||||||||||
balance sheet items are as follows: | ||||||||||||
Financial guarantees - | 12,542 | 10,582 | 10,849 | 1,154 | 10,759 | 592 | 352 | 1,193 | - | 141 | 11,052 | 59,216 |
Letters of credit - | - | - | 538 | - | - | - | - | - | - | - | - | 538 |
Loan commitments and other credit | 25,464 | 41,871 | 82,600 | 77,162 | 50,727 | 7,575 | 2,392 | 11,933 | 3,493 | 21,442 | 157,368 | 482,027 |
related liabilities - Total at 31 December2023) | 919,616 | 232,259 | 304,071 | 556,628 | 209,430 | 111,792 | 856,474 | 120,903 | 39,706 | 1,096,145 | 750,223 | 5,197,247 |
Bank | ||||||||||||
At 31 December 2024: | ||||||||||||
Cash equivalents | 258,887 | - | - | - | - | - | 48,294 | - | - | - | - | 307,181 |
Loans and advances to banks | 3,121 | - | - | - | - | - | - | - | - | - | - | 3,121 |
Loans and advances to customers: | 433,125 | 173,943 | 253,294 | 459,133 | 147,226 | 91,894 | 37,968 | 41,377 | 62,398 | 1,127,971 | 276,678 | 3,105,007 |
Loans and advances to financial | 311,104 | - | - | - | - | - | - | - | - | - | - | 311,104 |
institutions | ||||||||||||
Loans to individuals (Retail): | - | - | - | - | - | - | - | - | - | 1,127,971 | - | 1,127,971 |
Consumer loans - | - | - | - | - | - | - | - | - | - | 1,818 | - | 1,818 |
Mortgages - | - | - | - | - | - | - | - | - | - | 915,760 | - | 915,760 |
Other - | - | - | - | - | - | - | - | - | - | 210,393 | - | 210,393 |
Loans to business customers: | 122,021 | 173,943 | 253,294 | 459,133 | 147,226 | 91,894 | 37,968 | 41,377 | 62,398 | - | 276,678 | 1,665,932 |
Large corporates - | - | 1,692 | 123,779 | - | 19,162 | - | - | 7,815 | 49,255 | - | 14,954 | 216,657 |
SME - | 122,021 | 172,251 | 129,515 | 454,850 | 128,064 | 91,894 | - | 33,562 | 5,180 | - | 258,268 | 1,395,605 |
Central and local authorities, administrative bodies and other - | - | - | - | 4,283 | - | - | 37,968 | - | 7,963 | - | 3,456 | 53,670 |
Finance lease receivables: | 1,075 | 33,628 | 11,640 | 12,097 | 18,597 | 9,931 | 60,066 | 3,300 | - | 43,125 | 123,438 | 316,897 |
Individuals - | - | - | - | - | - | - | - | - | - | 43,125 | - | 43,125 |
Business customers - | 1,075 | 33,628 | 11,640 | 12,097 | 18,597 | 9,931 | 60,066 | 3,300 | - | - | 123,438 | 273,772 |
Securities in the trading book: | 7,959 | - | - | 1,507 | - | - | - | - | - | - | 4,077 | 13,543 |
Debt securities - | 7,939 | - | - | 1,504 | - | - | - | - | - | - | 4,078 | 13,521 |
Equity securities - | 19 | - | - | 3 | - | - | - | - | - | - | - | 22 |
Derivative financial instruments | 183 | - | - | - | - | - | - | - | - | - | 910 | 1,093 |
Investment securities at fair value: | 7,677 | 527 | - | - | - | - | 24,327 | - | - | - | 11,089 | 43,620 |
Equity securities - | 2,396 | - | - | - | - | - | - | - | - | - | 230 | 2,626 |
Debt securities - | 5,281 | 527 | - | - | - | - | 24,327 | - | - | - | 10,859 | 40,994 |
Investment securities at amortized | 9,028 | - | 8,585 | - | - | - | 690,083 | - | 1,002 | - | 8,166 | 716,864 |
cost: | ||||||||||||
debt securities - | 9,028 | - | 8,585 | - | - | - | 690,083 | - | 1,002 | - | 8,166 | 716,864 |
Other financial assets | 5,022 | 21 | 41 | 303 | 18 | 4 | 7 | 16 | 1 | - | 1,126 | 6,559 |
Credit risk exposures relating to off – | ||||||||||||
balance sheet items are as follows: | ||||||||||||
Financial guarantees - | 10,371 | 11,705 | 5,896 | 1,499 | 12,311 | 600 | 298 | 1,396 | - | 217 | 43,692 | 87,985 |
Letters of credit - | - | - | 135 | - | - | - | - | - | - | - | - | 135 |
Loan commitments and other credit | 37,844 | 38,432 | 34,672 | 63,469 | 47,240 | 7,979 | 160 | 8,741 | 1,605 | 97,540 | 66,029 | 403,711 |
related liabilities - Total at 31 December 2024: | 778,527 | 258,256 | 314,263 | 538,008 | 225,392 | 110,408 | 861,203 | 54,830 | 65,006 | 1,268,853 | 530,970 | 5,005,716 |
At 31 December 2023: | ||||||||||||
Cash equivalents | 600,255 | - | - | - | - | - | 71,135 | - | - | - | - | 671,390 |
Loans and advances to banks | 3,013 | - | - | - | - | - | - | - | - | - | - | 3,013 |
Loans and advances to customers: | 342,746 | 153,594 | 174,864 | 448,785 | 132,011 | 90,111 | 55,825 | 48,989 | 29,527 | 782,065 | 374,965 | 2,633,482 |
Loans and advances to financial | 273,966 | - | - | - | - | - | - | - | - | - | - | 273,966 |
institutions | ||||||||||||
Loans to individuals (Retail): | - | 14 | - | 55,928 | 1,852 | 369 | - | - | - | 782,065 | 158,800 | 999,028 |
Consumer loans - | - | - | - | - | - | - | - | - | - | 1,728 | 11 | 1,739 |
Mortgages - | - | 14 | - | - | 25 | - | - | - | - | 772,076 | 6,816 | 778,931 |
Other - | - | - | - | 55,928 | 1,827 | 369 | - | - | - | 8,261 | 151,973 | 218,358 |
Loans to business customers: | 68,780 | 153,580 | 174,864 | 392,857 | 130,159 | 89,742 | 55,825 | 48,989 | 29,527 | - | 216,165 | 1,360,488 |
Large corporates - | - | - | 58,945 | 2,018 | 7,825 | - | - | 8,641 | 17,024 | - | 13,616 | 108,069 |
SME - | 68,780 | 153,576 | 115,919 | 386,106 | 122,334 | 89,742 | - | 40,348 | 6,301 | - | 200,733 | 1,183,839 |
Central and local authorities, administrative bodies and other - | - | 4 | - | 4,733 | - | - | 55,825 | - | 6,202 | - | 1,816 | 68,580 |
Finance lease receivables: | 1,232 | 25,171 | 11,380 | 15,204 | 15,510 | 13,510 | - | 58,740 | 3,474 | 33,281 | 108,949 | 286,451 |
Individuals - | - | - | - | - | - | - | - | - | - | 33,281 | - | 33,281 |
Business customers - | 1,232 | 25,171 | 11,380 | 15,204 | 15,510 | 13,510 | - | 58,740 | 3,474 | - | 108,949 | 253,170 |
Securities in the trading book: | 3,593 | - | 24 | 12,125 | 151 | - | 2,637 | 32 | - | - | 1,840 | 20,402 |
Debt securities - | 3,492 | - | - | 12,120 | 151 | - | 2,637 | - | - | - | 1,840 | 20,240 |
Equity securities - | 101 | - | 24 | 5 | - | - | - | 32 | - | - | - | 162 |
Derivative financial instruments | - | - | - | - | - | - | - | - | - | - | 241 | 241 |
Investment securities at fair value: | 7,597 | 522 | - | 1,927 | - | - | 53,949 | - | - | - | 10,387 | 74,382 |
Equity securities - | 2,588 | - | - | - | - | - | - | - | - | - | 54 | 2,642 |
Debt securities - | 5,009 | 522 | - | 1,927 | - | - | 53,949 | - | - | - | 10,333 | 71,740 |
Investment securities at amortized | 28,639 | - | 23,769 | - | - | - | 657,445 | - | 3,004 | - | 27,012 | 739,869 |
cost: | ||||||||||||
debt securities - | 28,639 | - | 23,769 | - | - | - | 657,445 | - | 3,004 | - | 27,012 | 739,869 |
Other financial assets | 5,022 | 27 | 43 | 271 | 20 | 4 | 6 | 16 | 1 | 42 | 2,837 | 8,289 |
Credit risk exposures relating to off – | ||||||||||||
balance sheet items are as follows: | ||||||||||||
Financial guarantees - | 12,582 | 10,582 | 10,849 | 1,154 | 10,759 | 592 | 352 | 1,193 | - | 141 | 11,052 | 59,256 |
Letters of credit - | - | - | 538 | - | - | - | - | - | - | - | - | 538 |
Loan commitments and other credit | 41,103 | 41,871 | 82,600 | 77,162 | 50,727 | 7,575 | 2,392 | 11,933 | 3,493 | 21,442 | 149,357 | 489,655 |
related liabilities - Total at 31 December 2023: | 1,045,782 | 231,767 | 304,067 | 556,628 | 209,178 | 111,792 | 843,741 | 120,903 | 39,499 | 836,971 | 686,640 | 4,986,968 |
USD | Other | Total | EUR | Total | |
At 31 December 2024: | currencies | currencies | |||
Assets | |||||
Cash and cash equivalents | 6,742 | 5,928 | 12,670 | 382,466 | 395,136 |
Due from other banks | - | - | - | 235,110 | 235,110 |
Securities in the trading book | - | - | - | 3,121 | 3,121 |
Derivative financial instruments | - | - | - | 1,093 | 1,093 |
Loans granted to customers, finance lease receivables | - | - | - | 3,434,597 | 3,434,597 |
Investment securities at fair value | 3,780 | 229 | 4,009 | 39,859 | 43,868 |
Investment securities at amortized cost | - | - | - | 726,937 | 726,937 |
Investments in subsidiaries | - | - | - | 270 | 270 |
Intangible assets | - | - | - | 43,617 | 43,617 |
Property, plant and equipment and investment property | - | - | - | 15,261 | 15,261 |
Other assets | 102 | 9 | 111 | 23,498 | 23,609 |
Total assets | 10,624 | 6,166 | 16,790 | 4,905,829 | 4,922,619 |
Liabilities and shareholders’ equity | |||||
Due to other banks and financial institutions | 6,915 | 10 | 6,925 | 58,935 | 65,860 |
Derivative financial instruments | - | - | - | 123 | 123 |
Due to customers | 65,963 | 11,598 | 77,561 | 3,460,411 | 3,537,972 |
Debt securities in issue | - | - | - | 448,159 | 448,159 |
Special and lending funds | - | - | - | 23,037 | 23,037 |
Liabilities related to insurance activities | - | - | - | 198,432 | 198,432 |
Other liabilities | 4,037 | 85 | 4,122 | 59,742 | 63,864 |
Shareholders’ equity | - | - | - | 585,172 | 585,172 |
Total liabilities and shareholders’ equity | 76,915 | 11,693 | 88,608 | 4,834,011 | 4,922,619 |
Net balance sheet position | (66,291) | (5,527) | (71,818) | 71,818 | - |
Open currency exchange transactions | 67,783 | 6,929 | 74,712 | (75,305) | (593) |
Net open position | 1,492 | 1,402 | 2,894 | (3,487) | (593) |
At 31 December 2023: | |||||
Assets | |||||
Cash and cash equivalents | 16,452 | 9,121 | 25,573 | 725,926 | 751,499 |
Due from other banks | 2,453 | 221 | 2,674 | 205,003 | 207,677 |
Securities in the trading book | 95 | 95 | 2,918 | 3,013 | |
Derivative financial instruments | - | - | - | 251 | 251 |
Loans granted to customers, finance lease receivables | - | - | - | 2,931,637 | 2,931,637 |
Investment securities at fair value | 328 | 328 | 74,172 | 74,500 | |
Investment securities at amortized cost | - | - | - | 751,227 | 751,227 |
Investments in subsidiaries | - | - | - | 100 | 100 |
Intangible assets | - | - | - | 45,138 | 45,138 |
Property, plant and equipment and investment property | - | - | - | 16,774 | 16,774 |
Other assets | 3 | 9 | 12 | 27,493 | 27,505 |
Total assets | 19,331 | 9,351 | 28,682 | 4,780,639 | 4,809,321 |
Liabilities and shareholders’ equity | |||||
Due to other banks and financial institutions | 8,690 | 6 | 8,696 | 561,298 | 569,994 |
Derivative financial instruments | - | - | - | 1,041 | 1,041 |
Due to customers | 74,072 | 15,950 | 90,022 | 3,072,635 | 3,162,657 |
Debt securities in issue | - | - | - | 276,480 | 276,480 |
Special and lending funds | - | - | - | 15,718 | 15,718 |
Liabilities related to insurance activities | - | - | - | 179,318 | 179,318 |
Other liabilities | 1,959 | 103 | 2,062 | 58,923 | 60,985 |
Shareholders’ equity | - | - | - | 543,128 | 543,128 |
Total liabilities and shareholders’ equity | 84,721 | 16,059 | 100,780 | 4,708,541 | 4,809,321 |
Net balance sheet position | (65,390) | (6,708) | (72,098) | 72,098 | - |
Open currency exchange transactions | 67,783 | 6,929 | 74,712 | (75,305) | (593) |
Net open position | 2,393 | 221 | 2,614 | (3,207) | (593) |
USD | Other | Total | EUR | Total | |
At 31 December 2024: | currencies | currencies | |||
Assets | |||||
Cash and cash equivalents | 6,671 | 5,921 | 12,592 | 373,773 | 386,365 |
Due from other banks | - | - | - | 13,543 | 13,543 |
Securities in the trading book | - | - | - | 3,121 | 3,121 |
Derivative financial instruments | - | - | - | 1,093 | 1,093 |
Loans granted to customers, finance lease receivables | - | - | - | 3,421,904 | 3,421,904 |
Investment securities at fair value | 236 | 236 | 43,384 | 43,620 | |
Investment securities at amortized cost | - | - | - | 716,864 | 716,864 |
Investments in subsidiaries | - | - | - | 84,069 | 84,069 |
Intangible assets | - | - | - | 7,859 | 7,859 |
Property, plant and equipment and investment property | - | - | - | 14,689 | 14,689 |
Other assets | 102 | 9 | 111 | 17,819 | 17,930 |
Total assets | 7,009 | 5,930 | 12,939 | 4,698,118 | 4,711,057 |
Liabilities and shareholders’ equity | |||||
Due to other banks and financial institutions | 6,915 | 10 | 6,925 | 61,562 | 68,487 |
Derivative financial instruments | - | - | - | 123 | 123 |
Due to customers | 65,963 | 11,598 | 77,561 | 3,465,730 | 3,543,291 |
Debt securities in issue | - | - | - | 448,159 | 448,159 |
Special and lending funds | - | - | - | 23,037 | 23,037 |
Other liabilities | 2,545 | 85 | 2,630 | 38,326 | 40,956 |
Shareholders’ equity | - | - | - | 587,004 | 587,004 |
Total liabilities and shareholders’ equity | 75,423 | 11,693 | 87,116 | 4,623,941 | 4,711,057 |
Net balance sheet position | (68,414) | (5,763) | (74,177) | 74,177 | - |
Open currency exchange transactions | 67,783 | 6,929 | 74,712 | (75,305) | (593) |
Net open position | (631) | 1,166 | 535 | (1,128) | (593) |
At 31 December 2023: | |||||
Assets | |||||
Cash and cash equivalents | 16,413 | 9,117 | 25,530 | 717,439 | 742,969 |
Due from other banks | - | - | - | 20,402 | 20,402 |
Securities in the trading book | 95 | - | 95 | 2,918 | 3,013 |
Derivative financial instruments | - | - | - | 241 | 241 |
Loans granted to customers, finance lease receivables | - | - | - | 2,919,933 | 2,919,933 |
Investment securities at fair value | 328 | 328 | 74,054 | 74,382 | |
Investment securities at amortized cost | - | - | - | 739,869 | 739,869 |
Investments in subsidiaries) | - | - | - | 76,672 | 76,672 |
Intangible assets | - | - | - | 8,149 | 8,149 |
Property, plant and equipment and investment property | - | - | - | 14,702 | 14,702 |
Other assets | 3 | 9 | 12 | 22,766 | 22,778 |
Total assets | 16,839 | 9,126 | 25,965 | 4,597,145 | 4,623,110 |
Liabilities and shareholders’ equity | |||||
Due to other banks and financial institutions | 8,690 | 6 | 8,696 | 567,620 | 576,316 |
Derivative financial instruments | - | - | - | 1,041 | 1,041 |
Due to customers | 74,072 | 15,950 | 90,022 | 3,076,886 | 3,166,908 |
Debt securities in issue | - | - | - | 276,480 | 276,480 |
Special and lending funds | - | - | - | 15,718 | 15,718 |
Other liabilities | 1,959 | 103 | 2,062 | 40,144 | 42,206 |
Shareholders’ equity | - | - | - | 544,441 | 544,441 |
Total liabilities and shareholders’ equity | 84,721 | 16,059 | 100,780 | 4,522,330 | 4,623,110 |
Net balance sheet position | (67,882) | (6,933) | (74,815) | 74,815 | - |
Open currency exchange transactions | 67,783 | 6,929 | 74,712 | (75,305) | (593) |
Net open position | (99) | (4) | (103) | (490) | (593) |
Group | Overnight | Up to 1 | From 1 to | From 3 to | From 6 to | More than | Total |
31 December 2024 | month | 3 months | 6 months | 12 months | 1 year | ||
Total cashflow from interest rate sensitive assets | 38,129 | 749,395 | 1,624,143 | 1,443,998 | 269,796 | 1,037,627 | 5,163,088 |
Total cashflow from interest rate sensitive liabilities | 1,077,544 | 164,179 | 294,067 | 613,427 | 613,817 | 1,386,223 | 4,149,257 |
Net interest sensitivity gap at 31 December 2024 | (1,039,415) | 585,216 | 1,330,076 | 830,571 | (344,021) | (348,596) | - |
31 December 2023 | |||||||
Total cashflow from interest rate sensitive assets | 121,316 | 1,611,282 | 1,746,334 | 1,423,568 | 162,463 | 872,890 | 5,937,853 |
Total cashflow from interest rate sensitive liabilities | 1,055,306 | 121,331 | 259,950 | 491,233 | 1,558,071 | 990,553 | 4,476,444 |
Net interest sensitivity gap at 31 December 2023 | (933,990) | 1,489,951 | 1,486,384 | 932,335 | (1,395,608) | (117,663) | - |
Pre-tax | Pre-tax increase | 31 December 2024 | Pre-tax | Pre-tax increase | 31 December 2023) | |
increase (decrease) in other | Total impact on | increase | (decrease) in other | Total impact on | ||
(decrease) in | components of | equity (post-tax) | (decrease) in | components of | equity (post-tax) | |
profit | equity | profit | equity | |||
Interest rate increase by 2 p.p. | 38,408 | (2,415) | 35,993 | 31,866 | (3,207) | 28,659 |
Interest rate decrease by 2 | (38,867) | 2,650 | (36,217) | (31,867) | 3,555 | (28,312) |
p.p. |
Bank | Overnight | Up to 1 | From 1 to | From 3 to | From 6 to | More than | Total |
31 December 2024 | month | 3 months | 6 months | 12 months | 1 year | ||
Total cashflow from interest rate sensitive assets | 38,091 | 737,290 | 1,600,832 | 1,411,361 | 213,726 | 817,713 | 4,819,013 |
Total cashflow from interest rate sensitive liabilities | 1,077,551 | 164,181 | 293,940 | 613,902 | 613,902 | 1,386,233 | 4,149,709 |
Net interest sensitivity gap at 31 December 2024 | (1,039,460) | 573,109 | 1,306,892 | 797,459 | (400,176) | (568,520) | - |
31 December 2023 | |||||||
Total cashflow from interest rate sensitive assets | 121,282 | 1,601,042 | 1,726,659 | 1,396,374 | 116,178 | 690,087 | 5,651,622 |
Total cashflow from interest rate sensitive liabilities | 1,055,306 | 121,618 | 260,066 | 490,961 | 1,558,047 | 990,552 | 4,476,550 |
Net interest sensitivity gap at 31 December 2023 | (934,024) | 1,479,424 | 1,466,593 | 905,413 | (1,441,869) | (300,465) | - |
Pre-tax | Pre-tax increase | 31 December 2024 | Pre-tax | Pre-tax increase | 31 December 2023) | |
increase (decrease) in other | Total impact on | increase | (decrease) in other | Total impact on | ||
(decrease) in | components of | equity (post-tax) | (decrease) in | components of | equity (post-tax) | |
profit | equity | profit | equity | |||
Interest rate increase by 2 p.p. | 38,250 | (2,360) | 35,890 | 31,826 | (3,207) | 28,619 |
Interest rate decrease by 2 | (38,914) | 2,592 | (36,322) | (31,826) | 3,555 | (28,271) |
p.p. |
Top 20 countries in which the Group has debt security exposures: | |||||||
2024 | 2023 | ||||||
Name of the country | Public | Corporate | Total Name of the country | Public | Corporate | Total | |
1. Lithuania | 654,785 | 24,264 | 679,049 | Lithuania | 609,795 | 30,916 | 640,711 |
2. Netherlands | - | 6 453 | 6 453 | Latvia | 96,572 | 9,507 | 106,079 |
3. Germany | - | 2 077 | 2 077 | Netherlands | - | 16,340 | 16,340 |
4. USA | - | 5 422 | 5 422 | Poland | 11,119 | 4,593 | 15,712 |
5. Latvia | 70 486 | 9 873 | 80 359 | Germany | 702 | 14,043 | 14,745 |
6. Great Britain | - | 5 574 | 5 574 | France | 496 | 13,903 | 14,399 |
7. Estonia | 478 | 677 | 1 155 | USA | - | 11,395 | 11,395 |
8. France | - | 5 678 | 5 678 | Great Britain | 211 | 9,890 | 10,101 |
9. Italy | - | 1 189 | 1 189 | Romania | 6,034 | 2,813 | 8,847 |
10. Poland | 1 910 | 3 233 | 5 143 | Czech Republic | 211 | 6,429 | 6,640 |
11. Romania | 5 345 | 1 461 | 6 806 | Ireland | - | 5,251 | 5,251 |
12. Sweden | - | - | - Italy | 2,050 | 3,198 | 5,248 | |
13. Ireland | - | 201 | 201 | Luxembourg | - | 5,246 | 5,246 |
14. Spain | 505 | 442 | 947 | Slovenia | 3,252 | 1,481 | 4,733 |
15. Czech Republic | 209 | 4 979 | 5 188 | Sweden | 2,067 | 1,012 | 3,079 |
16. Luxembourg | - | 2 250 | 2 250 | Estonia | - | 3,019 | 3,019 |
17. Finland | - | 205 | 205 | Finland | 496 | 2,218 | 2,714 |
18. Mexico | 2 025 | - | 2 025 | Peru | 2,160 | - | 2,160 |
19. Slovenia | 3 123 | - | 3 123 | Mexico | 1,686 | - | 1,686 |
20. Peru | 2 107 | - | 2 107 | Spain | 987 | 462 | 1,449 |
Other countries | 3 783 | 3 963 | 7 746 | Other countries | 6,251 | 3,044 | 9,295 |
Total | 744 756 | 77 941 | 822 697 | Total | 744,089 | 144,760 | 888,849 |
Top 20 countries in which the Bank has debt security exposures: | |||||||
2024 | 2023 | ||||||
Name of the country | Public | Corporate | Total Name of the country | Public | Corporate | Total | |
1. Lithuania | 636,140 | 22,686 | 658,826 | Lithuania | 595,133 | 25,764 | 620,897 |
2. Netherlands | - | 4,967 | 4,967 | Latvia | 96,572 | 9,507 | 106,079 |
3. Germany | - | 1,002 | 1,002 | Netherlands | - | 15,936 | 15,936 |
4. USA | - | 5,013 | 5,013 | Germany | - | 13,631 | 13,631 |
5. Latvia | 70,486 | 9,759 | 80,245 | France | - | 13,081 | 13,081 |
6. Great Britain | - | 4,941 | 4,941 | USA | - | 10,766 | 10,766 |
7. Estonia | - | 472 | 472 | Poland | 9,261 | - | 9,261 |
8. France | - | 5,065 | 5,065 | Great Britain | - | 8,648 | 8,648 |
9. Italy | - | 1,189 | 1,189 | Italy | 2,050 | 3,198 | 5,248 |
10. Poland | - | - | - Sweden | - | 5,050 | 5,050 | |
11. Romania | 2,049 | - | 2,049 | Luxembourg | - | 4,996 | 4,996 |
12. Ireland | - | - | - Slovenia | 3,191 | - | 3,191 | |
13. Sweden | - | - | - Romania | 3,089 | - | 3,089 | |
14. Spain | 505 | - | 505 | Ireland | 2,067 | 1,012 | 3,079 |
15. Czech Republic | - | 2,090 | 2,090 | Czech Republic | - | 2,163 | 2,163 |
16. Luxembourg | - | 2,000 | 2,000 | Peru | 2,160 | - | 2,160 |
17. Finland | - | - | - Finland | - | 2,012 | 2,012 | |
18. Austria | - | - | - Austria | - | 1,014 | 1,014 | |
19. Slovenia | 3,123 | - | 3,123 | Estonia | - | 692 | 692 |
20. Peru | 2,107 | - | 2,107 | Spain | 507 | - | 507 |
Other countries | - | 434 | 434 | Other countries | - | 349 | 349 |
Total | 714,410 | 59,618 | 774,028 | Total | 714,030 | 117,819 | 831,849 |
Pre-tax | Pre-tax increase | 31 December 2024 | Pre-tax | Pre-tax increase | 31 December 2023 | |
increase (decrease) in other | Total impact on | increase | (decrease) in other | Total impact on | ||
(decrease) in | components of | equity (post-tax) | (decrease) in | components of | equity (post-tax) | |
Group: | profit | equity | profit | equity | ||
Interest rate increase by 2 p.p. | (206) | (2,415) | (2,621) | (283) | (3,207) | (3,490) |
Interest rate decrease by 2 | 203 | 2,650 | 3,848 | 293 | 3,555 | 3,848 |
p.p. | ||||||
Bank: | ||||||
Interest rate increase by 2 p.p. | (206) | (2,360) | (2,566) | (283) | (3,207) | (3,490) |
Interest rate decrease by 2 | 203 | 2,592 | 2,795 | 293 | 3,555 | 3,848 |
p.p. |
At 31 December 2023: | |||||||||
Assets | |||||||||
Cash and cash equivalents | 395,136 | - | - | - | - | - | - | - | 395,136 |
Due from other banks | - | 179 | - | 2,520 | 332 | 90 | - | - | 3,121 |
Securities in the trading book | - | 5,193 | 1,164 | 2,130 | 8,503 | 15,200 | 24,427 | 178,493 | 235,110 |
Derivative financial instruments | - | 726 | 353 | 14 | - | - | - | - | 1,093 |
Loans to customers, finance lease | - | 98,735 | 143,190 | 131,888 | 262,744 | 1,021,645 | 1,757,317 | 19,078 | 3,434,597 |
receivables | |||||||||
Investment securities at fair value | - | 144 | 615 | 76 | 1,530 | 14,808 | 23,950 | 2,745 | 43,868 |
Investment securities at amortized | - | 2,064 | 7,293 | 22,748 | 151,159 | 540,013 | 3,660 | - | 726,937 |
cost | |||||||||
Investments in subsidiaries | - | - | - | - | - | - | - | 270 | 270 |
Intangible assets | - | - | - | - | - | - | - | 43,617 | 43,617 |
Property, plant and equipment and investment property | - | - | - | - | - | - | - | 15,261 | 15,261 |
Other assets | 154 | 8,961 | 605 | 831 | 1,028 | 3,586 | 77 | 8,367 | 23,609 |
Total assets | 395,290 | 116,002 | 153,220 | 160,207 | 425,296 | 1,595,342 | 1,809,431 | 267,831 | 4,922,619 |
Due to other banks and financial | 27,918 | 7,500 | 2,726 | 11,676 | 774 | 2,014 | 13,252 | - | 65,860 |
institutions | |||||||||
Due to customers | 1,651,322 | 150,560 | 285,762 | 568,401 | 611,010 | 252,712 | 18,205 | - | 3,537,972 |
Special and lending funds | 23,037 | 23,037 | |||||||
Debt securities in issue | - | (125) | (251) | (376) | (738) | (359) | 450,008 | - | 448,159 |
Liabilities related to insurance | 4,091 | 233 | 469 | 1,763 | 11,321 | 180,555 | 198,432 | ||
activities | |||||||||
Other liabilities | 35,520 | 14,023 | 650 | 1,776 | 6,559 | 3,312 | 2,147 | 63,987 | |
Shareholders’ equity | - | - | - | - | - | - | - | 585,172 | 585,172 |
Total liabilities and shareholders’ | 1,737,797 | 176,049 | 289,120 | 581,946 | 619,368 | 269,000 | 664,167 | 585,172 | 4,922,619 |
equity | |||||||||
Net liquidity gap (1,342,507) | (60,047) | (135,900) | (421,739) | (194,072) | 1,326,342 | 1,145,264 | (317,341) | - | |
At 31 December 2022: | |||||||||
Assets | |||||||||
Cash and cash equivalents | 751,499 | - | - | - | - | - | - | - | 751,499 |
Due from other banks | - | 393 | 2,520 | 4 | 5 | 90 | 1 | - | 3,013 |
Securities in the trading book | - | 577 | 1,733 | 13,771 | 1,201 | 13,433 | 35,046 | 141,916 | 207,677 |
Derivative financial instruments | - | 169 | 21 | 61 | - | - | - | - | 251 |
Loans to customers, finance lease | - | 77,529 | 125,566 | 124,389 | 258,024 | 821,828 | 1,512,652 | 11,649 | 2,931,637 |
receivables | |||||||||
Investment securities at fair value | - | 133 | 17 | 19,712 | 13,513 | 13,448 | 25,035 | 2,642 | 74,500 |
Investment securities at amortized | - | 62,396 | 13,289 | 174,341 | 69,116 | 418,739 | 13,346 | - | 751,227 |
cost | |||||||||
Investments in subsidiaries | - | - | - | - | - | - | - | 100 | 100 |
Intangible assets | - | - | - | - | - | - | - | 45,138 | 45,138 |
Property, plant and equipment and investment property | - | - | - | - | - | - | - | 16,774 | 16,774 |
Other assets | 275 | 8,412 | 413 | 535 | 5,228 | 796 | 91 | 11,755 | 27,505 |
Total assets | 751,774 | 149,609 | 143,559 | 332,813 | 347,087 | 1,268,334 | 1,586,171 | 229,974 | 4,809,321 |
Due to other banks and financial | 31,783 | 7,869 | 8,783 | 14,599 | 492,553 | 3,097 | 11,310 | - | 569,994 |
institutions | |||||||||
Due to customers | 1,614,638 | 100,138 | 213,600 | 430,322 | 558,535 | 222,810 | 22,614 | - | 3,162,657 |
Special and lending funds | 15,718 | - | - | - | - | - | - | - | 15,718 |
Debt securities in issue | - | - | - | - | 203,617 | - | 72,863 | - | 276,480 |
Liabilities related to insurance | 92,322 | - | - | - | 1,050 | 2,366 | 83,580 | - | 179,318 |
activities | |||||||||
Other liabilities | 29,079 | 11,664 | 934 | 7,248 | 5,882 | 5,171 | 2,048 | - | 62,026 |
Shareholders’ equity | - | - | - | - | - | - | - | 543,128 | 543,128 |
Total liabilities and shareholders’ | 1,783,540 | 119,671 | 223,317 | 452,169 | 1,261,637 | 233,444 | 192,415 | 543,128 | 4,809,321 |
equity | |||||||||
Net liquidity gap (1,031,766) | 29,938 | (79,758) | (119,356) | (914,550) | 1,034,890 | 1,393,756 | (313,154) | - | |
At 31 December 2024: | |||||||||
Assets | |||||||||
Cash and cash equivalents | 386,365 | - | - | - | - | - | - | - | 386,365 |
Due from other banks | - | 179 | - | 2,520 | 332 | 90 | - | - | 3,121 |
Securities in the trading book | - | 677 | 1,078 | 1,966 | 7,181 | 2,619 | - | 22 | 13,543 |
Derivative financial instruments | - | 726 | 353 | 14 | - | - | - | - | 1,093 |
| Loans to customers, finance lease | - | 89,808 | 414,469 | 106,240 | 218,560 | 908,373 | 1,676,938 | 7,516 | 3,421,904 |
| receivables | |||||||||
Investment securities at fair value | - | 15 | 615 | 76 | 1,530 | 14,808 | 23,950 | 2,626 | 43,620 |
| Investment securities at amortized | - | 2,063 | 7,074 | 22,687 | 150,373 | 533,643 | 1,024 | - | 716,864 |
| cost | |||||||||
Investments in subsidiaries | - | - | - | - | - | - | - | 84,069 | 84,069 |
Intangible assets | - | - | - | - | - | - | - | 7,859 | 7,859 |
Property, plant and equipment and investment property | - | - | - | - | - | - | - | 14,689 | 14,689 |
Other assets | 154 | 8,106 | 605 | 829 | 938 | 204 | 77 | 7,017 | 17,930 |
Total assets | 386,519 | 101,574 | 424,194 | 134,332 | 378,914 | 1,459,737 | 1,701,989 | 123,798 | 4,711,057 |
| Due to other banks and financial | 30,545 | 7,500 | 2,726 | 11,676 | 774 | 2,014 | 13,252 | - | 68,487 |
| institutions | |||||||||
Due to customers | 1,651,441 | 150,560 | 285,762 | 573,601 | 611,010 | 252,712 | 18,205 | - | 3,543,291 |
Special and lending funds | 23,037 | - | - | - | - | - | - | - | 23,037 |
Debt securities in issue | - | (125) | (251) | (376) | (738) | (359) | 450,008 | - | 448,159 |
Other liabilities | 31,087 | 1,211 | 588 | 1,322 | 1,917 | 3,062 | 1,892 | - | 41,079 |
Shareholders’ equity | - | - | - | - | - | - | - | 587,004 | 587,004 |
| Total liabilities and shareholders’ | 1,736,110 | 159,146 | 288,825 | 586,223 | 612,963 | 257,429 | 483,357 | 587,004 | 4,711,057 |
| equity | |||||||||
Net liquidity gap (1,349,591) | (57,572) | 135,369 | (451,891) | (234,049) | 1,202,308 | 1,218,632 | (463,206) | - | |
At 31 December 2023: | |||||||||
Assets | |||||||||
Cash and cash equivalents | 742,969 | - | - | - | - | - | - | - | 742,969 |
Due from other banks | - | 393 | 2,520 | 4 | 5 | 90 | 1 | - | 3,013 |
Securities in the trading book | - | 255 | 10 | 13,455 | 751 | 5,768 | 163 | 20,402 | |
Derivative financial instruments | - | 169 | 21 | 51 | 241 | ||||
| Loans to customers, finance lease | - | 69,465 | 351,975 | 102,330 | 225,087 | 727,726 | 1,442,278 | 1,072 | 2,919,933 |
| receivables | |||||||||
Investment securities at fair value | - | 15 | 17 | 19,712 | 13,513 | 13,448 | 25,035 | 2,642 | 74,382 |
| Investment securities at amortized | - | 62,391 | 13,270 | 173,872 | 69,096 | 416,212 | 5,028 | 739,869 | |
| cost | |||||||||
Investments in subsidiaries) | - | - | - | - | - | - | - | 76,672 | 76,672 |
Intangible assets | - | - | - | - | - | - | - | 8,149 | 8,149 |
Property, plant and equipment and investment property | - | - | - | - | - | - | - | 14,702 | 14,702 |
Other assets | 275 | 9,190 | 398 | 526 | 5,227 | 268 | 90 | 6,804 | 22,778 |
Total assets | 743,244 | 141,878 | 368,211 | 309,950 | 313,679 | 1,163,512 | 1,472,432 | 110,204 | 4,623,110 |
| Due to other banks and financial | 38,105 | 7,869 | 8,783 | 14,599 | 492,553 | 3,097 | 11,310 | - | 576,316 |
| institutions | |||||||||
Due to customers | 1,614,638 | 100,138 | 214,100 | 434,073 | 558,535 | 222,810 | 22,614 | - | 3,166,908 |
Special and lending funds | 15,718 | - | - | - | - | - | - | - | 15,718 |
Debt securities in issue | - | - | - | - | 203,617 | - | 72,863 | - | 276,480 |
Other liabilities | 28,797 | 886 | 795 | 7,165 | 1,155 | 2,693 | 1,756 | - | 43,247 |
Shareholders’ equity | - | - | - | - | - | - | - | 544,441 | 544,441 |
| Total liabilities and shareholders’ | 1,697,258 | 108,893 | 223,678 | 455,837 | 1,255,860 | 228,600 | 108,543 | 544,441 | 4,623,110 |
| equity | |||||||||
Net liquidity gap | (954,014) | 32,985 | 144,533 | (145,887) | (942,181) | 934,912 | 1,363,889 | (434,237) | - |
31 December 2024 | undefined | Maturity Up to 1 month | 1-3 months | 3-12 months | 1-5 years | Over 5 years | Total |
Liabilities | |||||||
Due to banks | - | 33,362 | 2,850 | 12,594 | 2,063 | - | 50,869 |
Due to customers | - | 1,826,442 | 285,777 | 1,209,543 | 277,652 | 4,698 | 3,604,112 |
Debt securities in issue | - | 2,329 | 4,449 | 20,686 | 477,934 | 87,528 | 592,926 |
Special and lending funds | - | 23,037 | - | - | - | - | 23,037 |
Liabilities related to insurance | - | 4,091 | 233 | 2,232 | 22,434 | 169,442 | 198,432 |
activities | |||||||
Total liabilities (contractual | - | 1,889,261 | 293,309 | 1,245,055 | 780,083 | 261,668 | 4,469,376 |
maturity dates) |
31 December 2023 | undefined | Maturity Up to 1 month | 1-3 months | 3-12 months | 1-5 years | Over 5 years | Total |
Liabilities | |||||||
Due to banks | - | 34,792 | 5,981 | 524,368 | 3,316 | 811 | 569,268 |
Due to customers | - | 1,715,713 | 215,814 | 1,010,423 | 254,513 | 3,961 | 3,200,424 |
Debt securities in issue | - | 186 | 360 | 217,741 | 26,420 | 95,256 | 339,963 |
Special and lending funds | - | 15,718 | - | - | - | - | 15,718 |
Liabilities related to insurance | - | 92,331 | - | 1,050 | 8,887 | 77,059 | 179,327 |
activities | |||||||
Total liabilities (contractual | - | 1,858,740 | 222,155 | 1,753,582 | 293,136 | 177,087 | 4,304,700 |
maturity dates) |
31 December 2024 | undefined | Maturity Up to 1 month | 1-3 months | 3-12 months | 1-5 years | Over 5 years | Total |
Liabilities | |||||||
Due to banks | - | 35,989 | 2,850 | 12,594 | 2,063 | - | 53,496 |
Due to customers | - | 1,826,576 | 289,497 | 1,211,044 | 277,652 | 4,698 | 3,609,467 |
Debt securities in issue | - | 2,329 | 4,449 | 20,686 | 477,934 | 87,528 | 592,926 |
Special and lending funds | - | 23,037 | - | - | - | - | 23,037 |
Total liabilities (contractual | - | 1,887,931 | 296,796 | 1,244,324 | 757,649 | 92,226 | 4,278,926 |
maturity dates) |
31 December 2023 | undefined | Maturity Up to 1 month | 1-3 months | 3-12 months | 1-5 years | Over 5 years | Total |
Liabilities | |||||||
Due to banks | - | 41,114 | 5,981 | 524,368 | 3,316 | 811 | 575,590 |
Due to customers | - | 1,715,713 | 216,314 | 1,014,174 | 254,513 | 3,961 | 3,204,675 |
Debt securities in issue | - | 186 | 360 | 217,741 | 26,420 | 95,256 | 339,963 |
Special and lending funds | - | 15,718 | - | - | - | - | 15,718 |
Total liabilities (contractual | - | 1,772,731 | 222,655 | 1,756,283 | 284,249 | 100,028 | 4,135,946 |
maturity dates) |
At 31 December 2024 | Up to one | From 1 to 3 | From 3 to 6 | From 6 to 12 | From 1 | Over 5 | Total |
month | months | months | months | to 5 years | years | ||
Loan commitments | 393,325 | - | - | - | - | - | 393,325 |
Guarantees | 87,985 | - | - | - | - | - | 87,985 |
Other commitments | ,223 | 75 | - | - | - | - | ,298 |
Total | 481,533 | 75 | - | - | - | - | 481,608 |
At 31 December 2023 | Up to one | From 1 to 3 | From 3 to 6 | From 6 to 12 | From 1 | Over 5 | Total |
month | months | months | months | to 5 years | years | ||
Loan commitments | 476,294 | - | - | - | - | - | 476,294 |
Guarantees | 59,216 | - | - | - | - | - | 59,216 |
Other commitments | 2,235 | 1,020 | 2,458 | 335 | 223 | - | 6,271 |
Total | 537,745 | 1,020 | 2,458 | 335 | 223 | - | 541,781 |
At 31 December 2024 | Up to one | From 1 to 3 | From 3 to 6 | From 6 to 12 | From 1 | Over 5 | Total |
month | months | months | months | to 5 years | years | ||
Loan commitments | 403,548 | - | - | - | - | - | 403,548 |
Guarantees | 87,985 | - | - | - | - | - | 87,985 |
Other commitments | 223 | 75 | - | - | - | - | 298 |
Total | 491,756 | 75 | - | - | - | - | 491,831 |
At 31 December 2023 | Up to one | From 1 to 3 | From 3 to 6 | From 6 to 12 | From 1 | Over 5 | Total |
month | months | months | months | to 5 years | years | ||
Loan commitments | 483,922 | - | - | - | - | - | 483,922 |
Guarantees | 59,256 | - | - | - | - | - | 59,256 |
Other commitments | 2,235 | 1,020 | 2,458 | 335 | 223 | - | 6,271 |
Total | 545,413 | 1,020 | 2,458 | 335 | 223 | - | 549,449 |
As of 31 December 2024 | As of 31 December 2023 | |||
Carrying | Fair value | Carrying | Fair value | |
Assets | amount | amount | ||
Due from other banks | 3,121 | 3,121 | 3,013 | 3,013 |
Loans | 3,117,700 | 3,091,524 | 2,645,104 | 2,680,780 |
Loans to individuals: | 1,431,482 | 1,437,497 | 1,258,203 | 1,284,883 |
Consumer loans - | 305,329 | 319,420 | 260,914 | 272,531 |
Mortgages - | 915,760 | 906,702 | 778,931 | 790,663 |
Other - | 210,393 | 211,375 | 218,358 | 221,689 |
Loans to business customers | 1,665,931 | 1,636,621 | 1,360,488 | 1,371,906 |
Central and other authorities - | 53,670 | 51,174 | 68,580 | 66,991 |
Large corporates - | 216,656 | 211,156 | 108,069 | 107,434 |
SME - | 1,395,605 | 1,374,292 | 1,183,839 | 1,197,481 |
Loans and advances to financial institutions | 20,287 | 17,405 | 26,413 | 23,991 |
Finance lease receivables | 316,897 | 348,540 | 286,533 | 326,840 |
Investment securities at amortized cost | 726,937 | 712,961 | 751,227 | 712,594 |
Government bonds - | 695,622 | 686 774 | 663,211 | 633,163 |
Corporate bonds - | 31,315 | 26 187 | 88,016 | 79,431 |
Other financial assets | 7,258 | 7,258 | 7,351 | 7,351 |
Liabilities | ||||
Due to other banks and financial institutions | 65,860 | 65,353 | 569,994 | 557,412 |
Due to customers | 3,537,972 | 3,547,785 | 3,162,657 | 3,161,733 |
Due to individuals | 2,187,936 | 2,196,105 | 1,912,137 | 1,910,526 |
Due to private companies | 1,067,440 | 1,068,879 | 965,352 | 966,058 |
Due to other enterprises | 282,596 | 282,801 | 285,168 | 285,149 |
Debt securities in issue | 448,159 | 450,008 | 276,480 | 263,810 |
Special and lending funds | 23,037 | 23,037 | 15,718 | 15,718 |
Other financial liabilities | 46,426 | 47,228 | 40,017 | 40,317 |
As of 31 December 2024 | As of 31 December 2023 | |||
Carrying | Fair value | Carrying | Fair value | |
Assets | amount | amount | ||
Due from other banks | 3,121 | 3,121 | 3,013 | 3,013 |
Loans | 3,105,007 | 3,066,230 | 2,633,482 | 2,658,814 |
Loans to individuals: | 1,127,971 | 1,119,880 | 999,028 | 1,014,079 |
Consumer loans - | 1,818 | 1,803 | 1,739 | 1,727 |
Mortgages - | 915,760 | 906,702 | 778,931 | 790,663 |
Other - | 210,393 | 211,375 | 218,358 | 221,689 |
Loans to business customers | 1,665,932 | 1,636,621 | 1,360,488 | 1,371,906 |
Central and other authorities - | 53,670 | 51,174 | 68,580 | 66,991 |
Large corporates - | 216,657 | 211,156 | 108,069 | 107,434 |
SME - | 1,395,605 | 1,374,292 | 1,183,839 | 1,197,481 |
Loans and advances to financial institutions | 311,104 | 309,728 | 273,966 | 272,829 |
Finance lease receivables | 316,897 | 348,539 | 286,451 | 326,754 |
Investment securities at amortized cost | 716,864 | 713,387 | 739,869 | 713,437 |
Government bonds - | 690,083 | 687 045 | 657,445 | 633,642 |
Corporate bonds - | 26,781 | 26 342 | 82,424 | 79,795 |
Other financial assets | 6,559 | 6,559 | 8,289 | 8,289 |
Liabilities | ||||
Due to other banks and financial institutions | 68,487 | 67,980 | 576,316 | 563,734 |
Due to customers | 3,543,291 | 3,553,104 | 3,166,908 | 3,165,984 |
Due to individuals | 2,187,936 | 2,196,105 | 1,912,137 | 1,910,526 |
Due to private companies | 1,072,759 | 1,074,198 | 969,103 | 969,809 |
Other | 282,596 | 282,801 | 285,668 | 285,649 |
Debt securities in issue | 448,159 | 450,008 | 276,480 | 263,810 |
Special and lending funds | 23,037 | 23,037 | 15,718 | 15,718 |
Other financial liabilities | 39,245 | 40,039 | 34,359 | 34,687 |
2024 | 2023 | |||
LEVEL I | Group | Bank | Group | Bank |
Financial assets in the trading book | ||||
Listed equity securities | 1,858 | 22 | 2,748 | 162 |
Units of investment funds | 163,435 | - | 87,049 | - |
Government bonds | 10,789 | - | 26,306 | 2,637 |
Corporate bonds | 17,758 | 149 | 24,215 | 2,615 |
Investment securities at fair value | ||||
Government bonds | - | - | 53,949 | 53,949 |
Corporate bonds | 10,255 | 10,255 | 16,105 | 16,105 |
Investment fund units | - | - | - | - |
Total Level I financial assets | 204,095 | 10,426 | 210,372 | 75,468 |
LEVEL II | ||||
Financial assets in the trading book | ||||
Derivative financial instruments | 1,093 | 1,093 | 251 | 241 |
Corporate bonds | 5,271 | 5,271 | ||
Investment securities at fair value | ||||
Government bonds | 36,597 | 24,327 | ||
Corporate bonds | 9,084 | 6,657 | ||
Investment fund units | 1,169 | - | ||
Total Level II financial assets | 53,213 | 37,348 | 251 | 241 |
Financial liabilities at fair value through profit or loss | ||||
Derivative financial instruments | 123 | 123 | 1,041 | 1,041 |
Total Level II financial liabilities | 123 | 123 | 1,041 | 1,041 |
LEVEL III | ||||
Financial assets in the trading book | ||||
Corporate bonds | 8,101 | 8,101 | 15,240 | 14,988 |
Units of investment funds | 12,032 | - | 51,862 | - |
Unlisted equity securities | - | - | 257 | - |
Investment securities at fair value | ||||
Corporate bonds | - | - | 1,927 | 1,927 |
Unlisted equity securities | 541 | 293 | 501 | 383 |
Investment fund units | 2,088 | 2,088 | 2,018 | 2,018 |
Securitization related financial assets (see Notes 13, 16) | ||||
Unlisted equity securities | 270 | 270 | 100 | 100 |
Loans granted | 6,137 | 6,137 | 3,208 | 3,208 |
Total Level III financial assets | 29,169 | 16,889 | 75,113 | 22,624 |
Financial assets in the trading book | Investment securities at fair value | |||||||||||
Corporate bonds | Investment fund units | Unlisted equities | Corporate | Unlisted Investment fund | ||||||||
bonds | equities | units | ||||||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Value as of 1 January | 15,240 | 19,126 | 51,862 | 27,191 | 257 | 18 | 1,927 | 1,935 | 501 | 243 | 2,018 | 4,425 |
Additions / Recognition | 16,770 | 18,313 | 1,412 | 2,290 | - | 278 | - | - | - | - | - | - |
Disposals | (20,223) | (19,416) | (807) | (22) | (257) | (48) | (1,927) | - | (90) | - | - | (2,058) |
Obtained during business | ||||||||||||
acquisition transaction | - | - | - | 35,835 | - | - | - | - | - | - | - | - |
(see Note 16) | ||||||||||||
Reclassification | (2,561) | (983) | (39,599) | (13,585) | - | - | - | - | - | - | - | - |
Derecognition | (1,111) | - | - | - | - | - | - | - | - | - | - | - |
Changes due to interest | (165) | 309 | - | - | - | - | - | 56 | - | - | - | - |
accrued/paid | ||||||||||||
Revaluations through | 151 | (2,109) | (836) | 153 | - | 9 | - | (64) | 130 | 258 | 70 | (349) |
profit or loss | ||||||||||||
Value as of 31 | 8,101 | 15,240 | 12,032 | 51,862 | - | 257 | - | 1,927 | 541 | 501 | 2,088 | 2,018 |
December |
Financial assets in the trading book | Investment securities at fair value | |||||||||
Corporate bonds | Unlisted equities | Corporate bonds | Unlisted equities | Investment fund | ||||||
units | ||||||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Value as of 1 January | 14,988 | 17,888 | - | 18 | 1,927 | 1,935 | 383 | 243 | 2,018 | 4,425 |
Additions / Recognition | 16,770 | 18,313 | - | 21 | - | - | - | - | - | - |
Disposals | (19,973) | (19,416) | - | (48) | (1,927) | - | (90) | - | - | (2,058) |
Conversion to shares | - | - | - | - | - | - | - | - | - | - |
Reclassification | (2,561) | - | - | - | - | - | - | - | - | - |
Derecognition | (1,111) | - | - | - | - | - | - | - | - | |
Changes due to interest | (158) | 301 | - | - | - | 56 | - | - | - | - |
accrued/paid | ||||||||||
Revaluations through profit or loss | 146 | (2,098) | - | 9 | - | (64) | - | 140 | (70) | (349) |
Value as of 31 December | 8,101 | 14,988 | - | - | - | 1,927 | 293 | 383 | 2,088 | 2,018 |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Total result from revaluation of Level III instruments included in the income statement | 1,768 | 301 | (2,102) | (2,362) |
from trading securities (corporate bonds) | 146 | 146 | (2,109) | (2,098) |
from investment securities at fair value (corporate bonds) | (64) | (64) | (64) | (64) |
from trading securities (unlisted equities) | 9 | 9 | 9 | 9 |
from investment securities at fair value (unlisted equities) | 258 | 140 | 258 | 140 |
from trading securities (investment fund units) | 1,349 | - | 153 | |
from investment securities at fair value (investment fund units) | 70 | 70 | (349) | (349) |
2024 | 2023 | |
Unobservable Input | Estimate Range | Estimate Range |
Unlisted debt securities | ||
Probability of Default (PD) | 0.5 – 6 % | 0.5 – 8 % |
Discount Rate | 4 – 14 % | 5 – 15 % |
Unlisted equity securities | ||
Discount Rate (WACC) | 8 – 15 % | 8 – 16 % |
Investments funds | ||
Fund-reported NAV | Investment based | Investment based |
31 December 2024 | 31 December 2023 | |||
FINANCIAL ASSETS | Group | Bank | Group | Bank |
Financial assets mandatorily measured at fair value through profit or loss: | 245,214 | 23,399 | 213,896 | 26,493 |
Trading securities | 76,517 | 13,543 | 63,190 | 20,402 |
trading debt securities: government bonds - | 23,059 | - | 24,839 | 2,637 |
trading debt securities: corporate bonds - | 33,558 | 13,521 | 38,189 | 17,603 |
trading equities - | 19,900 | 22 | 162 | 162 |
Other trading book securities | 158,593 | - | 144,487 | - |
other trading book debt securities: government bonds - | - | - | 2,733 | - |
Investment funds - | 149 863 | - | 138 790 | - |
other trading book equities - | 8 730 | - | 2 964 | - |
Investment securities at fair value | 2,874 | 2,626 | 2,760 | 2,642 |
non-trading equities - | 2,874 | 2,626 | 2,760 | 2,642 |
Derivative financial instruments | 1,093 | 1,093 | 251 | 241 |
Investment securities at fair value | 6,137 | 6,137 | 3,208 | 3,208 |
loans granted - | 6,137 | 6,137 | 3,208 | 3,208 |
Financial assets measured at fair value through other comprehensive income: | 40,994 | 40,994 | 71,740 | 71,740 |
Debt securities at fair value through other comprehensive income | 40,994 | 40,994 | 71,740 | 71,740 |
government bonds - | 24,327 | 24,327 | 53,949 | 53,949 |
corporate bonds - | 16,667 | 16,667 | 17,791 | 17,791 |
Financial assets measured at amortized cost: | 4,244,015 | 4,211,779 | 4,154,986 | 4,124,414 |
Cash and cash equivalents | 395,136 | 386,365 | 751,499 | 742,969 |
Due from other banks | 3,121 | 3,121 | 3,013 | 3,013 |
Loans to customers | 3,111,563 | 3,098,870 | 2,641,896 | 2,630,274 |
loans to financial institutions - | 14,150 | 304,967 | 23,205 | 270,758 |
loans to individuals (retail): consumer loans - | 305,329 | 1,818 | 260,914 | 1,739 |
loans to individuals (retail): mortgages - | 915,760 | 915,760 | 778,931 | 778,931 |
loans to individuals (retail): other - | 210,393 | 210,393 | 218,358 | 218,358 |
loans to business customers: SME - | 1,395,605 | 1,395,605 | 1,183,839 | 1,183,839 |
loans to business customers: large corporates - | 216,656 | 216,657 | 108,069 | 108,069 |
loans to business customers: central and local authorities and other - | 53,670 | 53,670 | 68,580 | 68,580 |
Investment securities at amortized cost | 726,937 | 716,864 | 751,227 | 739,869 |
government bonds - | 695,622 | 690,083 | 663,211 | 657,445 |
corporate bonds - | 31,315 | 26,781 | 88,016 | 82,424 |
Other financial assets | 7,258 | 6,559 | 7,351 | 8,289 |
Finance lease receivables: | 316,897 | 316,897 | 286,533 | 286,451 |
Finance lease receivables | 316,897 | 316,897 | 286,533 | 286,451 |
individuals - | 43,125 | 43,125 | 33,281 | 33,281 |
business customers - | 273,772 | 273,772 | 253,252 | 253,170 |
TOTAL FINANCIAL ASSETS | 4,847,120 | 4,593,069 | 4,727,155 | 4,509,098 |
FINANCIAL LIABILITIES | ||||
Financial liabilities mandatorily measured at fair value through profit or loss: | 123 | 123 | 1,041 | 1,041 |
Derivative financial instruments | 123 | 123 | 1,041 | 1,041 |
Financial liabilities measured at authorized cost: | 4,121,454 | 4,122,219 | 4,064,866 | 4,069,781 |
Due to banks and financial institutions | 65,860 | 68,487 | 569,994 | 576,316 |
Due to customers | 3,537,972 | 3,543,291 | 3,162,657 | 3,166,908 |
due to individuals - | 2,187,936 | 2,187,936 | 1,912,137 | 1,912,137 |
due to private companies - | 1,067,440 | 1,072,759 | 965,352 | 969,103 |
other - | 282,596 | 282,596 | 285,168 | 285,668 |
Special and lending funds | 23,037 | 23,037 | 15,718 | 15,718 |
Debt securities in issue | 448,159 | 448,159 | 276,480 | 276,480 |
Other financial liabilities | 46,426 | 39,245 | 40,017 | 34,359 |
TOTAL FINANCIAL LIABILITIES | 4,121,577 | 4,122,342 | 4,065,907 | 4,070,822 |
Risk | 2024 | 2024 (%) | 2023 | 2023 (%) |
Death | 545,553 | 0.27 | 545,586 | 0.27 |
Critical illness | 368,154 | 0.17 | 341,672 | 0.17 |
Death due to accident | 286,798 | 0.14 | 299,249 | 0.15 |
Trauma | 880,049 | 0.42 | 822,483 | 0.41 |
Total | 2,080,554 | 100 | 2,008,990 | 100 |
In thousand EUR | Change in variables | Change Contractual | service margin Change in Profit or loss | Change in Equity |
Mortality rates | +10% | (1,395) | (827) | 827 |
Mortality rates | -10% | 1,324 | 756 | (756) |
Disability/Morbidity | +10% | (1,714) | (689) | 689 |
Disability/Morbidity | -10% | 1,717 | 690 | (690) |
Lapse rates | +10% | (4,286) | (530) | 530 |
Lapse rates | -10% | 5,416 | 727 | (727) |
Expenses | +10% | (2,751) | (1,303) | 1,303 |
Expenses | -10% | 2,781 | 1,272 | (1,272) |
In thousand EUR | Change in variables | Change Contractual | service margin Change in Profit or loss | Change in Equity |
Mortality rates | +10% | (1,961) | (162) | 162 |
Mortality rates | -10% | 1,849 | 160 | (160) |
Disability/Morbidity | +10% | (1,830) | (207) | 207 |
Disability/Morbidity | -10% | 1,831 | 207 | (207) |
Lapse rates | +10% | (2,723) | (59) | 59 |
Lapse rates | -10% | 3,085 | 60 | (60) |
Expenses | +10% | (3,120) | (695) | 695 |
Expenses | -10% | 3,130 | 684 | (684) |
2024-12-31 | ||||
Segmentation by profit centers | ||||
Corporate | Private | Investment | Total | |
Net interest income | 90,664 | 54,065 | 15,479 | 160,209 |
Net fee and commission income | 13,742 | 9,373 | 5,965 | 29,080 |
Net gain from insurance activities | - | 1,078 | 4,572 | 5,650 |
Other income | 2,912 | 1,416 | 3,699 | 8,027 |
Salaries and related expenses | (21,651) | (20,305) | (7,551) | (49,507) |
Other expenses | (16,911) | (22,842) | (6,364) | (46,117) |
Impairment expenses | (5,092) | (5,926) | 122 | (10,896) |
Profit before income tax | 63,665 | 16,859 | 15,922 | 96,446 |
Income tax | (17,659) | |||
Net profit center result | 78,786 | |||
Total segment assets | 2,113,076 | 1,314,491 | 1,495,053 | 4,922,619 |
2023-12-31 | ||||
Segmentation by profit centers | ||||
Corporate | Private | Investment | Total | |
Net interest income | 66,435 | 38,011 | 52,407 | 156,853 |
Net fee and commission income | 11,799 | 5,105 | 3,348 | 20,251 |
Net gain from insurance activities | - | (8) | (1,464) | (1,472) |
Other income | 2,733 | 2,830 | 2,614 | 8,177 |
Salaries and related expenses | (16,218) | (15,680) | (4,328) | (36,226) |
Other expenses | (12,010) | (19,645) | (4,955) | (36,610) |
Impairment expenses | (6,610) | (8,614) | (9) | (15,232) |
Profit before income tax | 46,129 | 2,000 | 47,613 | 95,742 |
Income tax | (20,367) | |||
Net profit center result | 75,375 | |||
Total segment assets | 1,782,081 | 1,089,423 | 1,937,826 | 4,809,331 |
2024 | 2023 | |||
Interest revenue calculated using the effective interest method (on financial | Group | Bank | Group | Bank |
assets at amortized cost and fair value through other comprehensive income): | 243,478 | 227,237 | 195,726 | 181,049 |
on loans to other banks and financial institutions and placements with credit institutions | 21,001 | 35,202 | 13,022 | 22,124 |
on loans to customers | 208,163 | 177,861 | 173,748 | 150,290 |
on debt securities at amortized cost | 13,933 | 13,793 | 8,265 | 8,080 |
on debt securities at fair value through other comprehensive income | 381 | 381 | 691 | 555 |
Other similar income: | 26,735 | 24,953 | 21,242 | 21,070 |
on debt securities at fair value through profit or loss | 3,072 | 1,292 | 1,887 | 1,741 |
on loans at fair value through profit or loss | - | - | 374 | 374 |
on finance leases | 22,829 | 22,827 | 18,981 | 18,955 |
other interest income | 834 | 834 | - | - |
Total interest income | 270,213 | 252,190 | 216,968 | 202,119 |
Interest expense: | ||||
on financial liabilities designated at fair value through profit or loss | - | - | - | - |
on financial liabilities measured at authorized cost | (109,985) | (110,138) | (60,083) | (60,172) |
on other liabilities | (19) | (8) | (32) | (17) |
, | , | |||
Total interest expense | (110,004) | (110,146) | (60,115) | (60,189) |
, | , | |||
Net interest income | 160,209 | 142,044 | 156,853 | 141,930 |
2024 | 2023 | |||
Fee and commission income: | Group | Bank | Group | Bank |
for administration of loans of third parties | 7,526 | 7,526 | 5,249 | 5,249 |
for settlement services | 5,144 | 5,146 | 5,428 | 5,443 |
for cash operations | 4,097 | 4,097 | 4,750 | 4,750 |
for account administration | 6,545 | 6,545 | 6,271 | 6,271 |
for guarantees, letters of credit, documentary collection | 1,072 | 1,072 | 888 | 888 |
for collection of utility and similar payments | 254 | 254 | 259 | 259 |
for services related to securities | 4,896 | 4,947 | 3,978 | 3,980 |
for services related to pension and investment funds management | 7,548 | - | 795 | 290 |
other fee and commission income | 939 | 3,000 | 992 | 1,838 |
Total fee and commission income | 38,021 | 32,587 | 28,610 | 28,968 |
Fee and commission expense: | ||||
for payment cards | (5,435) | (5,434) | (5,126) | (5,126) |
for cash operations | (632) | (632) | (838) | (838) |
for correspondent bank and payment system fees | (619) | (483) | (583) | (458) |
for services of financial data vendors | - | - | (304) | (304) |
for services related to securities | (1,027) | (1,027) | (888) | (938) |
for services related to pension and investment funds management | (65) | - | (49) | - |
other fee and commission expenses | (1,163) | (468) | (570) | (450) |
Total fee and commission expense | (8,941) | (8,044) | (8,358) | (8,114) |
Net fee and commission income | 29,080 | 24,543 | 20,252 | 20,854 |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Net gain (losses) from operations with securities | 13,708 | 551 | 4,471 | (1,738) |
Net gain from foreign exchange and related derivatives | 421 | 404 | 8,574 | 8,567 |
Net gain (loss) from other derivatives | 5,293 | 5,293 | (1,097) | (1,097) |
Total net gain from trading activities | 19,422 | 6,248 | 11,948 | 5,732 |
2024 | 2023 | |||
Securities in the trading book: | Group | Bank | Group | Bank |
Realized gain (loss) on equity securities | 6,152 | (67) | 161 | (135) |
Unrealized gain (loss) on equity securities | 5,170 | 7 | 5,481 | 16 |
Realized gain on debt securities | 880 | 290 | 148 | 98 |
Unrealized gain (loss) on debt securities | 1,026 | 31 | (1,229) | (1,628) |
Dividend and other income from equity securities in the trading book | 2 | 3 | 2 | 3 |
Net gain (loss) on securities in the trading book | 13,230 | 264 | 4,563 | (1,646) |
- | - | |||
Investment securities: | - | |||
Realized gain (loss) on investment equities at fair value through profit or loss | 253 | 253 | 158 | 158 |
Unrealized gain on investment equities at fair value through profit or loss | 23 | 23 | (249) | (249) |
Realized gain on debt securities at fair value through other comprehensive income | - | - | (13) | (13) |
Realized gain on debt securities at amortized cost | - | - | - | - |
Dividend and other income from investment equities | 202 | 11 | 12 | 12 |
Net gain on investment securities | 478 | 287 | (92) | (92) |
Total | 13,708 | 551 | 4,471 | (1,738) |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Net gain from foreign exchange | 421 | 404 | 8,574 | 8,567 |
Net gain (loss) from derivatives related with foreign exchange | 5,293 | 5,293 | (1,097) | (1,097) |
Total | 5,714 | 5,697 | 7,477 | 7,470 |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Rent of buildings and premises | (411) | (394) | (300) | (304) |
Utility services for buildings and premises | (1,294) | (1,274) | (1,292) | (1,252) |
Other expenses related to buildings and premises | (812) | (809) | (781) | (781) |
Transportation expenses | (447) | (366) | (391) | (309) |
Legal costs | (117) | (117) | (703) | (703) |
Personnel and training expenses | (2,047) | (1,995) | (1,414) | (1,344) |
IT and communication expenses | (16,697) | (14,864) | (11,987) | (10,983) |
Marketing and charity expenses | (6,434) | (4,086) | (5,331) | (2,524) |
Service organization expenses | (4,761) | (4,389) | (4,099) | (3,611) |
Non-income taxes, fines | (2,862) | (2,220) | (2,404) | (1,803) |
Costs incurred due to debt recovery | (862) | (576) | (923) | (675) |
Other expenses | (1,367) | (1,312) | (1,622) | (1,268) |
Total | (38,111) | (32,402) | (31,247) | (25,557) |
2024 | 2023 | ||
Amounts relating to changes in LFRC | Group | Group | |
- Expected benefits incurred | 3,017 | 1,661 | |
- Expected expenses incurred | 3,390 | 1,766 | |
- Change in the risk adjustment | 268 | (236) | |
- CSM recognized | 2,780 | 835 | |
Recovery of acquisition cash flows | 996 | 919 | |
Other insurance related revenue | 2,639 | 739 | |
Total | 13,090 | 5,684 |
2024 | 2023 | |||
Expenses related to insurance activities: | Group | Bank | Group | Bank |
Incurred claims expenses | (2 472) | - | (2,186) | - |
Losses on onerous contracts and reversal of those losses | (354) | - | (927) | - |
Insurance acquisition costs | (435) | - | (519) | - |
Other expenses | (3 652) | - | (1,878) | - |
Interest accrued to insurance contracts | (2 762) | - | (1,018) | - |
Change in financial assumptions through P&L | (10 092) | - | (4,972) | - |
Changes related to effect of discount rates applied on initial recognition | 32 | - | 122 | - |
Change in financial liabilities | 11 | - | (35) | - |
Commissions for investment contracts | (1 023) | - | (1,100) | - |
Costs of insurance policies | - | - | (1) | - |
Total | (20 747) | - | (12,514) | - |
2024 | 2023 | |
Amounts relating to changes in LFRC | Group | Group |
- Expected recovery of claims and other expenses | (133) | (196) |
- Change in the risk adjustment | (2) | (5) |
- CSM recognized | (7) | 26 |
Allocation of reinsurer premium | (142) | (175) |
Amounts recovered for claims and other expenses | 41 | 95 |
Incurred directly attributable expenses | - | - |
Changes that relate to past service - recoverable claims and other expenses | 17 | (68) |
Amounts recoverable from reinsurer and incurred expenses | 58 | 27 |
Total | (84) | (148) |
2024 | 2023 | |
Group | Group | |
Interest accrued to insurance contracts | (2,762) | (1,018) |
Change in financial assumptions through P&L | (10,092) | (4,972) |
Effect of unlocking CSM at locked-in rates and FCF at current rates | 32 | 122 |
Change in assets covering insurance contract liabilities | 13,616 | 6,027 |
Insurance finance result | 794 | 159 |
2024 | 2023 | |
Group | Group | |
Interest accrued to insurance contracts | 1 | 1 |
Change in financial assumptions through P&L | - | - |
Effect of unlocking CSM at locked-in rates and FCF at current rates | - | - |
Change in assets covering reinsurance contract liabilities | ||
Reinsurance finance result | 1 | 1 |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Part of the change of insurance contract liabilities that covers the result of investment of assets under unit-linked contracts* | (13,307) | - | (7,738) | - |
Other changes of insurance contract liabilities and other expenses related to insurance activities | (7,440) | - | (4,776) | - |
Total expenses related to insurance activities | (20,747) | - | (12,514) | - |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Interest and similar income | 1,602 | - | 136 | - |
Net gain (loss) from operations with securities | 11,705 | - | 7,602 | - |
Net gain (loss) from foreign exchange | - | - | - | - |
Total | 13,307 | - | 7,738 | - |
2024 | 2023 | |||
Income from rent of investment property and other income from investment | Group | Bank | Group | Bank |
property | 108 | - | 171 | - |
Income from rent of other assets | 672 | 819 | 92 | 286 |
Net gain (loss) from modification of financial assets | (40) | - | (11) | (20) |
Other income | 35 | 565 | (211) | 1,456 |
Total | 775 | 1,384 | 41 | 1,722 |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Impairment losses on loans: | ||||
Impairment charge for the year, net (see Note 13) | 11,575 | 5,187 | 13,198 | 5,745 |
Recoveries of loans previously written off | (176) | (161) | (210) | (208) |
Total impairment losses (reversals) on loans | 11,399 | 5,026 | 12,988 | 5,537 |
Impairment losses on finance lease receivables: | ||||
Impairment charge for the year, net (see Note 14) | (82) | (81) | 2,273 | 2,274 |
Recovered previously written-off finance lease receivables | - | - | - | - |
Total impairment losses (reversals) on finance lease receivables | (82) | (81) | 2,273 | 2,274 |
Total impairment losses (reversals) on loans and finance lease | 11,317 | 4,945 | 15,261 | 7,811 |
receivables | ||||
Impairment losses on financial assets other than loans and finance | ||||
lease receivables: | ||||
Due from other banks: impairment charge, net (see Note 10) | (42) | (42) | 8 | 8 |
Debt securities: impairment charge, net (see Note 15) | (150) | (148) | (369) | (378) |
Other financial assets: impairment charge, net (see Note 19) | (120) | (120) | 618 | 618 |
Total impairment losses on financial assets other than loans and finance lease receivables: | (312) | (310) | 257 | 248 |
Non-financial assets: | ||||
Goodwill: impairment charge | - | - | - | - |
Non-financial assets other than goodwill: impairment charge | - | - | - | - |
Non-financial assets other than goodwill: reversal of impairment charge | - | - | - | - |
Total impairment losses on non-financial assets: | - | - | - | - |
Provisions (see Note 25): | ||||
Provisions for pending legal issues: charge | - | - | - | - |
Provisions for commitments and guarantees given: charge / (reversal) | (109) | - | (286) | - |
Total provisions: | (109) | - | (286) | - |
Total impairment losses on other assets | (421) | (310) | (29) | 248 |
Impairment losses on subsidiaries (see Note 16): | ||||
Investments in subsidiaries: impairment charge | - | - | - | - |
Investments in subsidiaries: reversal of impairment charge | - | - | - | - |
Total impairment losses on subsidiaries | - | - | - | - |
Total | 10,896 | 4,635 | 15,232 | 8,059 |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Current tax | 17,403 | 16,078 | 19,662 | 18,608 |
Deferred taxes | 857 | 333 | 984 | 905 |
Deferred tax adjustment due to change in tax rate | - | - | - | - |
Adjustment of previous year income tax | (601) | (601) | (279) | (279) |
Total | 17,659 | 15,810 | 20,367 | 19,234 |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Profit before income tax from continuing operations | 96,447 | 95,096 | 95,742 | 94,854 |
Tax calculated at a tax rate of 15% | 14,467 | 14,264 | 14,361 | 14,228 |
Tax calculated at a tax rate of 5% | 4,755 | 4,755 | 4,346 | 4,346 |
Income not subject to tax | (10,506) | (1,410) | (2,866) | (300) |
Expenses not deductible for tax purposes | 10,905 | 163 | 4,971 | 1,405 |
Additional deduction of film, charity expenses | (1,361) | (1,361) | (166) | (166) |
Adjustments of previous year income tax | (601) | (601) | (279) | (279) |
Unrecognized deferred tax assets for recognized tax losses | - | - | - | - |
Income tax charge | 17,659 | 15,810 | 20,367 | 19,234 |
Group | Bank | ||||||||||
At 1 January 2023 | 4,326 | 208 | 902 | 7 | - | 215 | 5,658 | 900 | 7 | 4,326 | 5,233 |
To be credited/(charged) to net profit | (776) | (2) | (126) | - | - | (7) | (911) | (125) | (3) | (776) | (904) |
To be credited/ (charged) to other comprehensive income | (671) | - | - | - | 3,501 | - | 2,830 | - | - | (671) | (671) |
At 31 December 2023 | 2,879 | 206 | 776 | 7 | 3,501 | 208 | 7,577 | 775 | 4 | 2,879 | 3,658 |
To be credited/(charged) to net profit | (979) | (118) | 380 | 33 | - | (208) | (892) | 615 | 31 | (979) | (333) |
To be credited/ (charged) to other comprehensive income | (609) | - | - | - | - | - | (609) | - | (609) | (609) | |
At 31 December 2024 | 1,291 | 88 | 1,156 | 40 | 3,501 | - | 6,076 | 1,390 | 35 | 1,291 | 2,716 |
Group | Funds management | Revaluation of financial | |
instruments and other | Total | ||
rights (see Note 16) | assets | ||
At 1 January 2023 | - | (1,463) | (1,463) |
To be credited/(charged) to net profit | (4,574) | (88) | (4,662) |
To be credited/ (charged) to other comprehensive income | - | - | - |
At 31 December 2023 | (4,574) | (1,551) | (6,125) |
To be credited/(charged) to net profit | 183 | (199) | (16) |
To be credited/ (charged) to other comprehensive income | - | - | - |
At 31 December 2024 | (4,391) | (1,750) | (6,141) |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Up to 1 year | (65) | 2,168 | 1,225 | 3,227 |
2-5 years | - | 548 | 227 | 431 |
Total | (65) | 2,716 | 1,452 | 3,658 |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Deferred tax assets | 6,076 | 2,716 | 7,577 | 3,658 |
Deferred tax liabilities | (6,141) | - | (6,125) | - |
2024 | 2023 | |
Net profit from continuing operations attributable to equity holders | 78,787 | 75 375 |
Net profit (loss) from discontinued operations attributable to equity holders | - | - |
Net profit attributable to equity holders | 78,787 | 75 375 |
Weighted average number of shares in issue during the period (thousand units) | 662 318 | 602 693 |
Basic earnings per share (EUR) | 0.12 | 0,13 |
Basic earnings per share (EUR) from continuing operations | 0.12 | 0,13 |
Basic earnings per share (EUR) from discontinued operations | - | - |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Cash and other valuables | 79,537 | 79,184 | 71,689 | 71,579 |
Balances in bank correspondent accounts: | ||||
Gross value | 267,311 | 258,891 | 608,719 | 600,299 |
Allowance for impairment | (6) | (4) | (44) | (44) |
Total balances in bank correspondent accounts, net value | 267,305 | 258,887 | 608,675 | 600,255 |
Placements with Central Bank: | ||||
Correspondent account with Central Bank | 28,106 | 28,106 | 40,519 | 40,519 |
Mandatory reserves in local currency, gross value | 20,190 | 20,190 | 30,618 | 30,618 |
Mandatory reserves in local currency, allowance for impairment | (2) | (2) | (2) | (2) |
Total placements with Central Bank, net value | 48,294 | 48,294 | 71,135 | 71,135 |
Total | 395,136 | 386,365 | 751,499 | 742,969 |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
From AA- to AA+ | 12,030 | 4,296 | 9,981 | 2,727 |
From A- to A+ | 9,096 | 8,458 | 27,051 | 25,890 |
From BBB- to BBB+ | - | - | 1,935 | 1,935 |
Lower than BBB- | 2 | 2 | 10 | 10 |
No external credit rating (Standard internal rating) | 109 | 109 | 209 | 209 |
No external rating (Substandard internal rating) | 47 | 1 | 332 | 327 |
Total | 21,284 | 12,866 | 39,518 | 31,098 |
Group | Bank | |
Allowance for impairment of cash equivalents and due from banks as of 1 January 2023: | 38 | 38 |
Change in allowance for impairment | 8 | 8 |
FX and other movements | - | - |
Allowance for impairment of cash equivalents and due from banks as of 31 December 2023: | 46 | 46 |
Change in allowance for impairment | (38) | (40) |
FX and other movements | - | - |
Allowance for impairment of cash equivalents and due from banks as of 31 December 2024: | 8 | 6 |
Dividends | Debt | Lease | 2024 | Dividends | Debt | Lease | 2023 | |
securities in | Total | securities in | Total | |||||
payable | issue | liabilities | payable | issue liabilities | ||||
As at 1 January | 94 | 283,312 | 7,224 | 290,630 | 94 | 180,422 | 7,603 | 188,119 |
Dividends declared | 32,095 | - | - | 32,095 | 15,919 | - | - | 15,919 |
Issuance in cash | - | 375,000 | - | 375,000 | - | 100,000 | - | 100,000 |
Contract additions / terminations | - | (210,000) | 1,063 | (208,937) | - | - | 653 | 653 |
Payment in cash | (32,159) | - | (1,039) | (33,198) | (15,919) | - | (1,066) | (16,985) |
Redemption in cash | - | - | - | - | - | - | - | - |
Accrued interest | - | 13,166 | 41 | 13,207 | - | 5,795 | 34 | 5,829 |
Coupon payments in cash | - | (13,387) | - | (13,387) | - | (2,905) | - | (2,905) |
As at of 31 December | 30 | 448,091 | 7,289 | 455,410 | 94 | 283,312 | 7,224 | 290,630 |
Dividends | Debt | Lease | 2024 | Dividends | Debt | Lease | 2023 | |
securities in | Total | securities in | Total | |||||
payable | issue | liabilities | payable | issue liabilities | ||||
As at 1 January | 94 | 283,312 | 6,393 | 289,799 | 94 | 180,422 | 7,328 | 187,844 |
Dividends declared | 32,095 | - | - | 32,095 | 15,919 | - | - | 15,919 |
Issuance in cash | - | 375,000 | - | 375,000 | - | 100,000 | - | 100,000 |
Contract additions / terminations | - | (210,000) | 2,063 | (207,937) | - | - | 559 | 559 |
Payment in cash | (32,159) | - | (2,038) | (34,197) | (15,919) | - | (1,524) | (17,443) |
Redemption in cash | - | - | - | - | - | - | - | - |
Accrued interest | - | 13,166 | 35 | 13,201 | - | 5,795 | 30 | 5,825 |
Coupon payments in cash | - | (13,387) | - | (13,387) | - | (2,905) | - | (2,905) |
As at of 31 December | 30 | 448,091 | 6,453 | 454,574 | 94 | 283,312 | 6,393 | 289,799 |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Pledged deposits | 2,520 | 2,520 | 2,520 | 2,520 |
Term deposits | 97 | 97 | 109 | 109 |
Loans | 504 | 504 | 384 | 384 |
Gross value | 3,121 | 3,121 | 3,013 | 3,013 |
Allowance for impairment | - | - | - | - |
Net value | 3,121 | 3,121 | 3,013 | 3,013 |
Breakdown due from other banks by the maturity: | ||||
Short-term (up to 1 year) | 3,031 | 3,031 | 2,922 | 2,922 |
Long-term (over 1 year) | 90 | 90 | 91 | 91 |
Total | 3,121 | 3,121 | 3,013 | 3,013 |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
From AA- to AA+ | 90 | 90 | 99 | 99 |
From A- to A+ | 2,870 | 2,870 | 2,787 | 2,787 |
From BBB- to BBB+ | 161 | 161 | 127 | 127 |
Total | 3,121 | 3,121 | 3,013 | 3,013 |
2024 | 2023 | |||
Assets: | Group | Bank | Group | Bank |
Derivatives: | 1,093 | 1,093 | 251 | 241 |
currency derivatives | 1,093 | 1.093 | 251 | 241 |
derivatives related to prices of financial instruments | - | - | - | - |
Securities in the trading book | 235,110 | 13,543 | 207,677 | 20,402 |
Liabilities: | ||||
Derivatives: | (123) | (123) | (1,041) | (1,041) |
currency derivatives | (123) | (123) | (1,041) | (1,041) |
derivatives related to prices of financial instruments | - | - | - | - |
2024 | 2023 | |||
Currency forwards: | Group | Bank | Group | Bank |
Assets | 1,093 | 1,093 | 251 | 241 |
Liabilities | (123) | (123) | (1,041) | (1,041) |
Notional amount | 93,434 | 93,434 | 127,829 | 127,799 |
Net gain (loss) from currency derivatives in profit or loss | 5,293 | 5,293 | (1,097) | (1,097) |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Trading debt securities: | 56,617 | 13,521 | 65 761 | 20 240 |
Government bonds | 23,059 | - | 24 839 | 2 637 |
Corporate bonds | 33,558 | 13,521 | 40 922 | 17 603 |
Trading equity securities | 19,900 | 22 | 162 | 162 |
Units of investment funds | 158,593 | - | 141,754 | - |
Total securities in the trading book | 235,110 | 13,543 | 207 677 | 20 402 |
2024 | 2023 | |||
Trading securities: | Group | Bank | Group | Bank |
Debt securities | 28,828 | 13,521 | 27,663 | 20,240 |
from AA- to AAA | 3,492 | - | 1,588 | - |
from A- to A+ | 9,571 | - | 8,016 | 2,637 |
from BBB- to BBB+ | 1,812 | - | 204 | - |
from BB- to BB+ | 580 | 148 | - | - |
lower than BB- | - | - | - | - |
no rating | 13,373 | 13,373 | 17,855 | 17,603 |
Equity securities | 22 | 22 | 162 | 162 |
listed | 22 | 22 | 162 | 162 |
unlisted | - | - | - | - |
units of investment funds | 19,878 | - | - | - |
Total trading securities | 48,728 | 13,543 | 27,825 | 20,402 |
Other trading book securities: | ||||
Debt securities | 27,789 | - | 38,098 | - |
from AA- to AAA | - | - | 106 | - |
from A- to A+ | 10,210 | - | 12,296 | - |
from BBB- to BBB+ | 10,591 | - | 17,826 | - |
from BB- to BB+ | 6,454 | - | 7,804 | - |
lower than BB- | 384 | - | - | - |
no rating | 150 | - | 66 | - |
Equity securities | 8,730 | - | 2.964 | - |
listed | - | 2,843 | - | |
unlisted | 8,730 | - | 121 | - |
Total other trading book securities | 36,519 | - | 41,062 | - |
units of investment funds | 149,863 | - | 138,790 | - |
TOTAL | 235,110 | 13,543 | 207,677 | 20,402 |
2023 | 2022 | |||
Group | Bank | Group | Bank | |
Gross loans to customers | 3,161,288 | 3,132,437 | 2,685,454 | 2,661,035 |
Allowance for loan impairment | (49,725) | (33,567) | (43,558) | (30,761) |
Net loans at amortized cost | 3,111,563 | 3,098,870 | 2,641,896 | 2,630,274 |
Loans at fair value | 6,137 | 6,137 | 3,208 | 3,208 |
NET LOANS TO CUSTOMERS | 3,117,700 | 3,105,007 | 2,645,104 | 2,633,482 |
Breakdown of loans to customers according to maturity | ||||
Short-term (up to 1 year) | 533,451 | 725,971 | 490,392 | 653,801 |
Long-term (over 1 year) | 2,584,249 | 2,379,036 | 2,154,712 | 1,979,681 |
Total | 3,117,700 | 3,105,007 | 2,645,104 | 2,633,482 |
Group gross loans to customers | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Gross carrying amount as at 1 January 2,410,184 | 200,739 | 77,737 | 2,688,660 | 2,182,994 | 175,801 | 67,067 | 2,425,862 | |
Transfer between stages: | ||||||||
from Stage 1 to Stage 2 | (87,951) | 87,951 | - | - | (113,847) | 113,847 | - | - |
from Stage 1 to Stage 3 | (12,880) | - | 12,880 | - | (15,963) | - | 15,963 | - |
from Stage 2 to Stage 1 | 46,910 | (46,910) | - | - | 69,792 | (69,792) | - | - |
from Stage 2 to Stage 3 | - | (15,575) | 15,575 | - | - | (22,264) | 22,264 | - |
from Stage 3 to Stage 1 | 8,724 | - | (8,724) | - | 1,849 | - | (1,849) | - |
from Stage 3 to Stage 2 | - | 3,336 | (3,336) | - | - | 13,642 | (13,642) | - |
New loans originated or loan amounts increased 1,127,742 | 38,395 | 5,539 | 1,171,676 | 918,841 | 48,687 | 13,939 | 981,467 | |
Loans derecognized during the period (other than write-offs) | (608,537) | (60,289) | (18,682) | (687,508) | (633,478) | (59,131) | (22,190) | (714,799) |
Loans written-off during the period | (4) | (84) | (5,311) | (5,399) | (4) | (51) | (3,815) | (3,870) |
Reclassifications, FX and other movements | - | (4) | 4 | - | - | - | - | - |
Gross carrying amount as at 31 December 2,884,188 | 207,559 | 75,682 | 3,167,429 | 2,410,184 | 200,739 | 77,737 | 2,688,660 |
Bank gross loans to customers | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Gross carrying amount as at 1 January | 2,165,922 | 428,156 | 70,164 | 2,664,242 | 1,986,715 | 349,388 | 61,368 | 2,397,471 |
Transfer between stages: | ||||||||
from Stage 1 to Stage 2 | (78,855) | 78,855 | - | - | (101,434) | 101,434 | - | - |
from Stage 1 to Stage 3 | (8,864) | - | 8,864 | - | (11,657) | - | 11,657 | - |
from Stage 2 to Stage 1 | 40,380 | (40,380) | - | - | 69,074 | (69,074) | - | - |
from Stage 2 to Stage 3 | - | (12,635) | 12,635 | - | - | (21,357) | 21,357 | - |
from Stage 3 to Stage 1 | 7,586 | - | (7,586) | - | 1,200 | - | (1,200) | - |
from Stage 3 to Stage 2 | - | 2,467 | (2,467) | - | - | 13,118 | (13,118) | - |
New loans originated or loan amounts increased | 977,242 | 73,523 | 3,117 | 1,053,882 | 775,147 | 109,289 | 12,347 | 896,783 |
Loans derecognized during the period (other than write-offs) | (508,541) | (51,866) | (16,770) | (577,177) | (553,123) | (54,642) | (20,556) | (628,321) |
Loans written-off during the period | - | - | (2,372) | (2,372) | - | - | (1,690) | (1,690) |
Reclassifications, FX and other movements | - | - | - | - | - | - | (1) | (1) |
Gross carrying amount as at 31 December | 2,594,870 | 478,120 | 65,585 | 3,138,575 | 2,165,922 | 428,156 | 70,164 | 2,664,242 |
Group gross loans to individuals (retail) | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Gross carrying amount as at 1 January | 1,201,489 | 44,713 | 31,762 | 1,277,964 | 1,091,641 | 18,135 | 15,721 | 1,125,497 |
Transfer between stages: | ||||||||
from Stage 1 to Stage 2 | (34,270) | 34,270 | - | - | (24,011) | 24,011 | - | - |
from Stage 1 to Stage 3 | (11,150) | - | 11,150 | - | (15,003) | - | 15,003 | - |
from Stage 2 to Stage 1 | 15,882 | (15,882) | - | - | 4,486 | (4,486) | - | - |
from Stage 2 to Stage 3 | - | (5,542) | 5,542 | - | - | (4,168) | 4,168 | - |
from Stage 3 to Stage 1 | 8,672 | - | (8,672) | - | 1,771 | - | (1,771) | - |
from Stage 3 to Stage 2 | - | 3,211 | (3,211) | - | - | 1,808 | (1,808) | - |
New loans originated or loan amounts increased | 415,324 | 11,054 | 4,656 | 431,034 | 387,341 | 16,058 | 6,881 | 410,280 |
Loans derecognized during the period (other than write-offs) | (231,874) | (13,148) | (5,937) | (250,959) | (244,732) | (6,594) | (4,239) | (255,565) |
Loans written-off during the period | (4) | (84) | (3,128) | (3,216) | (4) | (51) | (2,193) | (2,248) |
Reclassifications, FX and other movements | - | (4) | 4 | - | - | - | - | - |
Gross carrying amount as at 31 December | 1,364,069 | 58,588 | 32,166 | 1,454,823 | 1,201,489 | 44,713 | 31,762 | 1,277,964 |
Bank gross loans to individuals (retail) | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Gross carrying amount as at 1 January | 957,227 | 24,577 | 24,189 | 1,005,993 | 895,362 | 14,449 | 10,022 | 919,833 |
Transfer between stages: | ||||||||
from Stage 1 to Stage 2 | (25,174) | 25,174 | - | - | (11,598) | 11,598 | - | - |
from Stage 1 to Stage 3 | (7,134) | - | 7,134 | - | (10,697) | - | 10,697 | - |
from Stage 2 to Stage 1 | 9,352 | (9,352) | - | - | 3,768 | (3,768) | - | - |
from Stage 2 to Stage 3 | - | (2,602) | 2,602 | - | - | (3,261) | 3,261 | - |
from Stage 3 to Stage 1 | 7,534 | - | (7,534) | - | 1,122 | - | (1,122) | - |
from Stage 3 to Stage 2 | - | 2,342 | (2,342) | - | - | 1,284 | (1,284) | - |
New loans originated or loan amounts increased | 264,824 | 2,917 | 2,233 | 269,974 | 243,647 | 6,380 | 5,289 | 255,316 |
Loans derecognized during the period (other than write-offs) | (131,877) | (4,725) | (4,025) | (140,627) | (164,377) | (2,105) | (2,605) | (169,087) |
Loans written-off during the period | - | - | (189) | (189) | - | - | (68) | (68) |
Reclassifications, FX and other movements | - | - | - | - | - | - | (1) | (1) |
Gross carrying amount as at 31 December | 1,074,752 | 38,331 | 22,068 | 1,135,151 | 957,227 | 24,577 | 24,189 | 1,005,993 |
Group gross loans to individuals (retail): Consumer loans | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Gross carrying amount as at 1 January | 245,875 | 20,289 | 7,752 | 273,916 | 199,202 | 3,767 | 5,886 | 208,855 |
Transfer between stages: | ||||||||
from Stage 1 to Stage 2 | (9,153) | 9,153 | - | - | (12,533) | 12,533 | - | - |
from Stage 1 to Stage 3 | (4,081) | - | 4,081 | - | (4,429) | - | 4,429 | - |
from Stage 2 to Stage 1 | 6,565 | (6,565) | - | - | 728 | (728) | - | - |
from Stage 2 to Stage 3 | - | (2,997) | 2,997 | - | - | (946) | 946 | - |
from Stage 3 to Stage 1 | 1,146 | - | (1,146) | - | 650 | - | (650) | - |
from Stage 3 to Stage 2 | - | 872 | (872) | - | - | 528 | (528) | - |
New loans originated or loan amounts increased | 151,393 | 8,206 | 2,464 | 162,063 | 144,610 | 9,749 | 1,627 | 155,986 |
Loans derecognized during the period (other than write-offs) | (100,755) | (8,466) | (2,041) | (111,262) | (82,349) | (4,563) | (1,796) | (88,708) |
Loans written-off during the period | (4) | (84) | (2,950) | (3,038) | (4) | (51) | (2,162) | (2,217) |
Reclassifications, FX and other movements | - | (4) | 4 | - | - | - | - | - |
Gross carrying amount as at 31 December | 290,986 | 20,404 | 10,289 | 321,679 | 245,875 | 20,289 | 7,752 | 273,916 |
Bank gross loans to individuals (retail): Consumer loans | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Gross carrying amount as at 1 January | 1,613 | 153 | 179 | 1,945 | 2,924 | 81 | 186 | 3,191 |
Transfer between stages: | ||||||||
from Stage 1 to Stage 2 | (57) | 57 | - | - | (120) | 120 | - | - |
from Stage 1 to Stage 3 | (65) | - | 65 | - | (123) | - | 123 | - |
from Stage 2 to Stage 1 | 35 | (35) | - | - | 10 | (10) | - | - |
from Stage 2 to Stage 3 | - | (57) | 57 | - | - | (39) | 39 | - |
from Stage 3 to Stage 1 | 8 | - | (8) | - | 1 | - | (1) | - |
from Stage 3 to Stage 2 | - | 3 | (3) | - | - | 4 | (4) | - |
New loans originated or loan amounts increased | 893 | 69 | 43 | 1,005 | 915 | 71 | 35 | 1,021 |
Loans derecognized during the period (other than write-offs) | (757) | (43) | (130) | (930) | (1,994) | (74) | (162) | (2,230) |
Loans written-off during the period | - | - | (11) | (11) | - | - | (37) | (37) |
Reclassifications, FX and other movements | - | - | - | - | - | - | - | - |
Gross carrying amount as at 31 December | 1,670 | 147 | 192 | 2,009 | 1,613 | 153 | 179 | 1,945 |
Group gross loans to individuals (retail): Mortgages | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Gross carrying amount as at 1 January | 752,135 | 18,379 | 10,929 | 781,443 | 649,660 | 9,828 | 5,762 | 665,250 |
Transfer between stages: | ||||||||
from Stage 1 to Stage 2 | (23,237) | 23,237 | - | - | (9,904) | 9,904 | - | - |
from Stage 1 to Stage 3 | (4,686) | - | 4,686 | - | (5,462) | - | 5,462 | - |
from Stage 2 to Stage 1 | 5,874 | (5,874) | - | - | 2,890 | (2,890) | - | - |
from Stage 2 to Stage 3 | - | (1,831) | 1,831 | - | - | (1,073) | 1,073 | - |
from Stage 3 to Stage 1 | 1,843 | - | (1,843) | - | 392 | - | (392) | - |
from Stage 3 to Stage 2 | - | 1,402 | (1,402) | - | - | 1,063 | (1,063) | - |
New loans originated or loan amounts increased | 217,890 | 1,754 | 420 | 220,064 | 179,876 | 3,120 | 997 | 183,993 |
Loans derecognized during the period (other than write-offs) | (78,315) | (3,393) | (1,762) | (83,470) | (65,317) | (1,573) | (910) | (67,800) |
Loans written-off during the period | - | - | (102) | (102) | - | - | - | - |
Reclassifications, FX and other movements | - | - | - | - | - | - | - | - |
Gross carrying amount as at 31 December | 871,504 | 33,674 | 12,757 | 917,935 | 752,135 | 18,379 | 10,929 | 781,443 |
Bank gross loans to individuals (retail): Mortgages | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Gross carrying amount as at 1 January | 752,135 | 18,379 | 10,929 | 781,443 | 649,660 | 9,828 | 5,762 | 665,250 |
Transfer between stages: | ||||||||
from Stage 1 to Stage 2 | (23,237) | 23,237 | - | - | (9,904) | 9,904 | - | - |
from Stage 1 to Stage 3 | (4,686) | - | 4,686 | - | (5,462) | - | 5,462 | - |
from Stage 2 to Stage 1 | 5,874 | (5,874) | - | - | 2,890 | (2,890) | - | - |
from Stage 2 to Stage 3 | - | (1,831) | 1,831 | - | - | (1,073) | 1,073 | - |
from Stage 3 to Stage 1 | 1,843 | - | (1,843) | - | 392 | - | (392) | - |
from Stage 3 to Stage 2 | - | 1,402 | (1,402) | - | - | 1,063 | (1,063) | - |
New loans originated or loan amounts increased | 217,890 | 1,754 | 419 | 220,063 | 179,876 | 3,120 | 997 | 183,993 |
Loans derecognized during the period (other than write-offs) | (78,315) | (3,393) | (1,762) | (83,470) | (65,317) | (1,573) | (910) | (67,800) |
Loans written-off during the period | - | - | (102) | (102) | - | - | - | - |
Reclassifications, FX and other movements | - | - | - | - | - | - | - | - |
Gross carrying amount as at 31 December | 871,504 | 33,674 | 12,756 | 917,934 | 752,135 | 18,379 | 10,929 | 781,443 |
Group gross loans to individuals (retail): Other | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Gross carrying amount as at 1 January | 203,479 | 6,045 | 13,081 | 222,605 | 242,779 | 4,540 | 4,073 | 251,392 |
Transfer between stages: | ||||||||
from Stage 1 to Stage 2 | (1,880) | 1,880 | - | - | (1,574) | 1,574 | - | - |
from Stage 1 to Stage 3 | (2,383) | - | 2,383 | - | (5,112) | - | 5,112 | - |
from Stage 2 to Stage 1 | 3,443 | (3,443) | - | - | 868 | (868) | - | - |
from Stage 2 to Stage 3 | - | (714) | 714 | - | - | (2,149) | 2,149 | - |
from Stage 3 to Stage 1 | 5,683 | - | (5,683) | - | 729 | - | (729) | - |
from Stage 3 to Stage 2 | - | 937 | (937) | - | - | 217 | (217) | - |
New loans originated or loan amounts increased | 46,041 | 1,094 | 1,772 | 48,907 | 62,855 | 3,189 | 4,257 | 70,301 |
Loans derecognized during the period (other than write-offs) | (52,804) | (1,289) | (2,134) | (56,227) | (97,066) | (458) | (1,533) | (99,057) |
Loans written-off during the period | - | - | (76) | (76) | - | - | (31) | (31) |
Reclassifications, FX and other movements | - | - | - | - | - | - | - | - |
Gross carrying amount as at 31 December | 201,579 | 4,510 | 9,120 | 215,209 | 203,479 | 6,045 | 13,081 | 222,605 |
Bank gross loans to individuals (retail): Other | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Gross carrying amount as at 1 January | 203,479 | 6,045 | 13,081 | 222,605 | 242,779 | 4,540 | 4,073 | 251,392 |
Transfer between stages: | ||||||||
from Stage 1 to Stage 2 | (1,880) | 1,880 | - | - | (1,574) | 1,574 | - | - |
from Stage 1 to Stage 3 | (2,383) | - | 2,383 | - | (5,112) | - | 5,112 | - |
from Stage 2 to Stage 1 | 3,443 | (3,443) | - | - | 868 | (868) | - | - |
from Stage 2 to Stage 3 | - | (714) | 714 | - | - | (2,149) | 2,149 | - |
from Stage 3 to Stage 1 | 5,683 | - | (5,683) | - | 729 | - | (729) | - |
from Stage 3 to Stage 2 | - | 937 | (937) | - | - | 217 | (217) | - |
New loans originated or loan amounts increased | 46,041 | 1,094 | 1,771 | 48,906 | 62,855 | 3,189 | 4,257 | 70,301 |
Loans derecognized during the period (other than write-offs) | (52,805) | (1,289) | (2,133) | (56,227) | (97,066) | (458) | (1,533) | (99,057) |
Loans written-off during the period | - | - | (76) | (76) | - | - | (31) | (31) |
Reclassifications, FX and other movements | - | - | - | - | - | - | - | - |
Gross carrying amount as at 31 December | 201,578 | 4,510 | 9,120 | 215,208 | 203,479 | 6,045 | 13,081 | 222,605 |
Group gross loans to financial institutions | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Gross carrying amount as at 1 January | 26,596 | - | - | 26,596 | 18,088 | - | - | 18,088 |
Transfer between stages: | ||||||||
from Stage 1 to Stage 2 | - | - | - | - | - | - | - | - |
from Stage 1 to Stage 3 | - | - | - | - | - | - | - | - |
from Stage 2 to Stage 1 | - | - | - | - | - | - | - | - |
from Stage 2 to Stage 3 | - | - | - | - | - | - | - | - |
from Stage 3 to Stage 1 | - | - | - | - | - | - | - | - |
from Stage 3 to Stage 2 | - | - | - | - | - | - | - | - |
New loans originated or loan amounts increased | 20,314 | (1) | - | 20,313 | 26,596 | - | - | 26,596 |
Loans derecognized during the period (other than write-offs) | (26,596) | - | - | (26,596) | (18,088) | - | - | (18,088) |
Loans written-off during the period | - | - | - | - | - | - | - | |
Reclassifications, FX and other movements | - | - | - | - | - | - | - | - |
Gross carrying amount as at 31 December | 20,314 | (1) | - | 20,313 | 26,596 | - | - | 26,596 |
Bank gross loans to financial institutions | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Gross carrying amount as at 1 January | 26,596 | 247,553 | - | 274,149 | 18,088 | 177,273 | - | 195,361 |
Transfer between stages: | ||||||||
from Stage 1 to Stage 2 | - | - | - | - | - | - | - | - |
from Stage 1 to Stage 3 | - | - | - | - | - | - | - | - |
from Stage 2 to Stage 1 | - | - | - | - | - | - | - | - |
from Stage 2 to Stage 3 | - | - | - | - | - | - | - | - |
from Stage 3 to Stage 1 | - | - | - | - | - | - | - | - |
from Stage 3 to Stage 2 | - | - | - | - | - | - | - | - |
New loans originated or loan amounts increased | 20,314 | 43,264 | - | 63,578 | 26,596 | 70,280 | - | 96,876 |
Loans derecognized during the period (other than write-offs) | (26,596) | - | - | (26,596) | (18,088) | - | - | (18,088) |
Loans written-off during the period | - | - | - | - | - | - | - | |
Reclassifications, FX and other movements | - | - | - | - | - | - | - | - |
Gross carrying amount as at 31 December | 20,314 | 290,817 | - | 311,131 | 26,596 | 247,553 | - | 274,149 |
Group gross loans to business customers | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Gross carrying amount as at 1 January | 1,182,099 | 156,026 | 45,975 | 1,384,100 | 1,073,265 | 157,666 | 51,346 | 1,282,277 |
Transfer between stages: | ||||||||
from Stage 1 to Stage 2 | (53,681) | 53,681 | - | - | (89,836) | 89,836 | - | - |
from Stage 1 to Stage 3 | (1,730) | - | 1,730 | - | (960) | - | 960 | - |
from Stage 2 to Stage 1 | 31,028 | (31,028) | - | - | 65,306 | (65,306) | - | - |
from Stage 2 to Stage 3 | - | (10,033) | 10,033 | - | - | (18,096) | 18,096 | - |
from Stage 3 to Stage 1 | 52 | - | (52) | - | 78 | - | (78) | - |
from Stage 3 to Stage 2 | - | 125 | (125) | - | - | 11,834 | (11,834) | - |
New loans originated or loan amounts increased | 692,104 | 27,342 | 883 | 720,329 | 504,904 | 32,629 | 7,058 | 544,591 |
Loans derecognized during the period (other than write-offs) | (350,067) | (47,141) | (12,745) | (409,953) | (370,658) | (52,537) | (17,951) | (441,146) |
Loans written-off during the period | - | - | (2,183) | (2,183) | - | - | (1,622) | (1,622) |
Reclassifications, FX and other movements | - | - | - | - | - | - | - | - |
Gross carrying amount as at 31 December | 1,499,805 | 148,972 | 43,516 | 1,692,293 | 1,182,099 | 156,026 | 45,975 | 1,384,100 |
Bank gross loans to business customers | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Gross carrying amount as at 1 January | 1,182,099 | 156,026 | 45,975 | 1,384,100 | 1,073,265 | 157,666 | 51,346 | 1,282,277 |
Transfer between stages: | ||||||||
from Stage 1 to Stage 2 | (53,681) | 53,681 | - | - | (89,836) | 89,836 | - | - |
from Stage 1 to Stage 3 | (1,730) | - | 1,730 | - | (960) | - | 960 | - |
from Stage 2 to Stage 1 | 31,028 | (31,028) | - | - | 65,306 | (65,306) | - | - |
from Stage 2 to Stage 3 | - | (10,033) | 10,033 | - | - | (18,096) | 18,096 | - |
from Stage 3 to Stage 1 | 52 | - | (52) | - | 78 | - | (78) | - |
from Stage 3 to Stage 2 | - | 125 | (125) | - | - | 11,834 | (11,834) | - |
New loans originated or loan amounts increased | 692,104 | 27,342 | 884 | 720,330 | 504,904 | 32,629 | 7,058 | 544,591 |
Loans derecognized during the period (other than write-offs) | (350,068) | (47,141) | (12,745) | (409,954) | (370,658) | (52,537) | (17,951) | (441,146) |
Loans written-off during the period | - | - | (2,183) | (2,183) | - | - | (1,622) | (1,622) |
Reclassifications, FX and other movements | - | - | - | - | - | - | - | - |
Gross carrying amount as at 31 December | 1,499,804 | 148,972 | 43,517 | 1,692,293 | 1,182,099 | 156,026 | 45,975 | 1,384,100 |
Group gross loans to business customers: Large corporates | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Gross carrying amount as at 1 January | 89,586 | 3,058 | 17,209 | 109,853 | 74,257 | 29,964 | 1,596 | 105,817 |
Transfer between stages: | ||||||||
from Stage 1 to Stage 2 | (1,771) | 1,771 | - | - | (4,808) | 4,808 | - | - |
from Stage 1 to Stage 3 | - | - | - | - | - | - | - | - |
from Stage 2 to Stage 1 | 1,768 | (1,768) | - | - | 8,005 | (8,005) | - | - |
from Stage 2 to Stage 3 | - | - | - | - | - | (15,558) | 15,558 | - |
from Stage 3 to Stage 1 | - | - | - | - | - | - | - | - |
from Stage 3 to Stage 2 | - | - | - | - | - | - | - | - |
New loans originated or loan amounts increased | 156,440 | 3,457 | 97 | 159,994 | 52,549 | - | 1,575 | 54,124 |
Loans derecognized during the period (other than write-offs) | (48,487) | (1,068) | (120) | (49,675) | (40,417) | (8,151) | (1,520) | (50,088) |
Loans written-off during the period | - | - | (924) | (924) | - | - | - | - |
Reclassifications, FX and other movements | - | - | - | - | - | - | - | - |
Gross carrying amount as at 31 December | 197,536 | 5,450 | 16,262 | 219,248 | 89,586 | 3,058 | 17,209 | 109,853 |
Bank gross loans to business customers: Large corporates | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Gross carrying amount as at 1 January | 89,586 | 3,058 | 17,209 | 109,853 | 74,257 | 29,964 | 1,596 | 105,817 |
Transfer between stages: | ||||||||
from Stage 1 to Stage 2 | (1,771) | 1,771 | - | - | (4,808) | 4,808 | - | - |
from Stage 1 to Stage 3 | - | - | - | - | - | - | - | - |
from Stage 2 to Stage 1 | 1,768 | (1,768) | - | - | 8,005 | (8,005) | - | - |
from Stage 2 to Stage 3 | - | - | - | - | - | (15,558) | 15,558 | - |
from Stage 3 to Stage 1 | - | - | - | - | - | - | - | - |
from Stage 3 to Stage 2 | - | - | - | - | - | - | - | - |
New loans originated or loan amounts increased | 156,440 | 3,457 | 97 | 159,994 | 52,549 | - | 1,575 | 54,124 |
Loans derecognized during the period (other than write-offs) | (48,487) | (1,068) | (120) | (49,675) | (40,417) | (8,151) | (1,520) | (50,088) |
Loans written-off during the period | - | - | (924) | (924) | - | - | - | - |
Reclassifications, FX and other movements | - | - | - | - | - | - | - | - |
Gross carrying amount as at 31 December | 197,536 | 5,450 | 16,262 | 219,248 | 89,586 | 3,058 | 17,209 | 109,853 |
Group gross loans to business customers: SME | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Gross carrying amount as at 1 January | 1,029,699 | 148,125 | 27,423 | 1,205,247 | 918,608 | 125,779 | 48,308 | 1,092,695 |
Transfer between stages: | ||||||||
from Stage 1 to Stage 2 | (51,451) | 51,451 | - | - | (81,238) | 81,238 | - | - |
from Stage 1 to Stage 3 | (1,730) | - | 1,730 | - | (960) | - | 960 | - |
from Stage 2 to Stage 1 | 25,405 | (25,405) | - | - | 57,301 | (57,301) | - | - |
from Stage 2 to Stage 3 | - | (10,033) | 10,033 | - | - | (2,538) | 2,538 | - |
from Stage 3 to Stage 1 | 52 | - | (52) | - | 78 | - | (78) | - |
from Stage 3 to Stage 2 | - | 125 | (125) | - | - | 11,834 | (11,834) | - |
New loans originated or loan amounts increased | 527,750 | 23,885 | 786 | 552,421 | 433,108 | 32,321 | 5,483 | 470,912 |
Loans derecognized during the period (other than write-offs) | (279,691) | (45,395) | (12,581) | (337,667) | (297,198) | (43,208) | (16,332) | (356,738) |
Loans written-off during the period | - | - | (1,259) | (1,259) | - | - | (1,622) | (1,622) |
Reclassifications, FX and other movements | - | - | - | - | - | - | - | - |
Gross carrying amount as at 31 December | 1,250,034 | 142,753 | 25,955 | 1,418,742 | 1,029,699 | 148,125 | 27,423 | 1,205,247 |
Bank gross loans to business customers: SME | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Gross carrying amount as at 1 January | 1,029,699 | 148,125 | 27,423 | 1,205,247 | 918,608 | 125,779 | 48,308 | 1,092,695 |
Transfer between stages: | ||||||||
from Stage 1 to Stage 2 | (51,451) | 51,451 | - | - | (81,238) | 81,238 | - | - |
from Stage 1 to Stage 3 | (1,730) | - | 1,730 | - | (960) | - | 960 | - |
from Stage 2 to Stage 1 | 25,405 | (25,405) | - | - | 57,301 | (57,301) | - | - |
from Stage 2 to Stage 3 | - | (10,033) | 10,033 | - | - | (2,538) | 2,538 | - |
from Stage 3 to Stage 1 | 52 | - | (52) | - | 78 | - | (78) | - |
from Stage 3 to Stage 2 | - | 125 | (125) | - | - | 11,834 | (11,834) | - |
New loans originated or loan amounts increased | 527,750 | 23,885 | 787 | 552,422 | 433,108 | 32,321 | 5,483 | 470,912 |
Loans derecognized during the period (other than write-offs) | (279,691) | (45,395) | (12,581) | (337,667) | (297,198) | (43,208) | (16,332) | (356,738) |
Loans written-off during the period | - | - | (1,259) | (1,259) | - | - | (1,622) | (1,622) |
Reclassifications, FX and other movements | - | - | - | - | - | - | - | - |
Gross carrying amount as at 31 December | 1,250,034 | 142,753 | 25,956 | 1,418,743 | 1,029,699 | 148,125 | 27,423 | 1,205,247 |
Group gross loans to business customers: Central and local authorities and other | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Gross carrying amount as at 1 January | 62,814 | 4,843 | 1,343 | 69,000 | 80,400 | 1,923 | 1,442 | 83,765 |
Transfer between stages: | ||||||||
from Stage 1 to Stage 2 | (459) | 459 | - | - | (3,790) | 3,790 | - | - |
from Stage 1 to Stage 3 | - | - | - | - | - | - | - | - |
from Stage 2 to Stage 1 | 3,855 | (3,855) | - | - | - | - | - | - |
from Stage 2 to Stage 3 | - | - | - | - | - | - | - | - |
from Stage 3 to Stage 1 | - | - | - | - | - | - | - | - |
from Stage 3 to Stage 2 | - | - | - | - | - | - | - | - |
New loans originated or loan amounts increased | 7,914 | - | - | 7,914 | 19,247 | 308 | - | 19,555 |
Loans derecognized during the period (other than write-offs) | (21,889) | (678) | (44) | (22,611) | (33,043) | (1,178) | (99) | (34,320) |
Loans written-off during the period | - | - | - | - | - | - | - | - |
Reclassifications, FX and other movements | - | - | - | - | - | - | - | - |
Gross carrying amount as at 31 December | 52,235 | 769 | 1,299 | 54,303 | 62,814 | 4,843 | 1,343 | 69,000 |
Bank gross loans to business customers: Central and local authorities and other | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Gross carrying amount as at 1 January | 62,814 | 4,843 | 1,343 | 69,000 | 80,400 | 1,923 | 1,442 | 83,765 |
Transfer between stages: | ||||||||
from Stage 1 to Stage 2 | (459) | 459 | - | - | (3,790) | 3,790 | - | - |
from Stage 1 to Stage 3 | - | - | - | - | - | - | - | - |
from Stage 2 to Stage 1 | 3,855 | (3,855) | - | - | - | - | - | - |
from Stage 2 to Stage 3 | - | - | - | - | - | - | - | - |
from Stage 3 to Stage 1 | - | - | - | - | - | - | - | - |
from Stage 3 to Stage 2 | - | - | - | - | - | - | - | - |
New loans originated or loan amounts increased | 7,914 | - | - | 7,914 | 19,247 | 308 | - | 19,555 |
Loans derecognized during the period (other than write-offs) | (21,890) | (678) | (44) | (22,612) | (33,043) | (1,178) | (99) | (34,320) |
Loans written-off during the period | - | - | - | - | - | - | - | - |
Reclassifications, FX and other movements | - | - | - | - | - | - | - | - |
Gross carrying amount as at 31 December | 52,234 | 769 | 1,299 | 54,302 | 62,814 | 4,843 | 1,343 | 69,000 |
Group loss allowance against loans to customers | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 21,262 | 6,284 | 16,010 | 43,556 | 13,539 | 2,412 | 18,282 | 34,233 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 16,095 | 1,408 | 598 | 18,101 | 10,088 | 1,220 | 122 | 11,430 |
Loans derecognized during the period (other than write- offs) | (2,712) | (1,239) | (5,376) | (9,327) | (1,683) | (1,043) | (4,548) | (7,274) |
Changes due to change in credit risk (net) | (9,583) | (865) | 10,667 | 219 | (6,107) | 1,041 | 6,929 | 1,863 |
Update in the methodology for loss allowance estimation | 297 | (174) | 2,465 | 2,588 | 5,429 | 2,705 | (960) | 7,174 |
Total movements with impact to profit or loss: | 4,097 | (870) | 8,354 | 11,581 | 7,727 | 3,923 | 1,543 | 13,193 |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | (4) | (84) | (5,311) | (5,399) | (4) | (51) | (3,815) | (3,870) |
Reclassifications, FX and other movements | (6) | (3) | - | (9) | - | - | - | - |
Total movements without impact to profit or loss: | (10) | (87) | (5,311) | (5,408) | (4) | (51) | (3,815) | (3,870) |
Amount as at 31 December | 25,349 | 5,327 | 19,053 | 49,729 | 21,262 | 6,284 | 16,010 | 43,556 |
Bank loss allowance against loans to customers | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 15,954 | 2,279 | 12,527 | 30,760 | 9,427 | 1,676 | 15,606 | 26,709 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 12,289 | 45 | 468 | 12,802 | 7,162 | 585 | 31 | 7,778 |
Loans derecognized during the period (other than write- offs) | (1,997) | (183) | (3,126) | (5,306) | (1,158) | (503) | (2,931) | (4,592) |
Changes due to change in credit risk (net) | (7,342) | (741) | 4,454 | (3,629) | (4,903) | 131 | 2,868 | (1,904) |
Update in the methodology for loss allowance estimation | (506) | (602) | 2,431 | 1,323 | 5,427 | 390 | (1,357) | 4,460 |
Total movements with impact to profit or loss: | 2,444 | (1,481) | 4,227 | 5,190 | 6,528 | 603 | (1,389) | 5,742 |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | - | - | (2,372) | (2,372) | - | - | (1,690) | (1,690) |
Reclassifications, FX and other movements | (7) | (3) | - | (10) | (1) | - | - | (1) |
Total movements without impact to profit or loss: | (7) | (3) | (2,372) | (2,382) | (1) | - | (1,690) | (1,691) |
Amount as at 31 December | 18,391 | 795 | 14,382 | 33,568 | 15,954 | 2,279 | 12,527 | 30,760 |
Group loss allowance against loans to customers: Loans to individuals (Retail) | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 8,968 | 4,195 | 6,598 | 19,761 | 5,964 | 814 | 4,750 | 11,528 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 4,172 | 1,389 | 173 | 5,734 | 3,969 | 671 | 106 | 4,746 |
Loans derecognized during the period (other than write- offs) | (756) | (1,069) | (2,725) | (4,550) | (573) | (543) | (1,821) | (2,937) |
Changes due to change in credit risk (net) | (3,335) | (137) | 6,336 | 2,864 | (2,183) | 1,020 | 6,796 | 5,633 |
Update in the methodology for loss allowance estimation | 1,136 | 373 | 1,243 | 2,752 | 1,794 | 2,284 | (1,040) | 3,038 |
Total movements with impact to profit or loss: | 1,217 | 556 | 5,027 | 6,800 | 3,007 | 3,432 | 4,041 | 10,480 |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | (4) | (84) | (3,128) | (3,216) | (4) | (51) | (2,193) | (2,248) |
Reclassifications, FX and other movements | (2) | (2) | - | (4) | 1 | - | - | 1 |
Total movements without impact to profit or loss: | (6) | (86) | (3,128) | (3,220) | (3) | (51) | (2,193) | (2,247) |
Amount as at 31 December | 10,179 | 4,665 | 8,497 | 23,341 | 8,968 | 4,195 | 6,598 | 19,761 |
Bank loss allowance against loans to customers: Loans to individuals (Retail) | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 3,660 | 190 | 3,115 | 6,965 | 1,852 | 78 | 2,074 | 4,004 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 365 | 26 | 43 | 434 | 1,043 | 36 | 15 | 1,094 |
Loans derecognized during the period (other than write- offs) | (41) | (13) | (475) | (529) | (48) | (3) | (204) | (255) |
Changes due to change in credit risk (net) | (1,094) | (13) | 125 | (982) | (979) | 110 | 2,735 | 1,866 |
Update in the methodology for loss allowance estimation | 333 | (55) | 1,209 | 1,487 | 1,792 | (31) | (1,437) | 324 |
Total movements with impact to profit or loss: | (437) | (55) | 902 | 410 | 1,808 | 112 | 1,109 | 3,029 |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | - | - | (189) | (189) | - | - | (68) | (68) |
Reclassifications, FX and other movements | (3) | (2) | - | (5) | - | - | - | - |
Total movements without impact to profit or loss: | (3) | (2) | (189) | (194) | - | - | (68) | (68) |
Amount as at 31 December | 3,220 | 133 | 3,828 | 7,181 | 3,660 | 190 | 3,115 | 6,965 |
Group loss allowance against loans to customers: Loans to individuals (Retail) – Consumer loans | 2024 | 2023 | ||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 5,370 | 4,026 | 3,606 | 13,002 | 4,169 | 739 | 2,795 | 7,703 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 3,823 | 1,364 | 136 | 5,323 | 2,936 | 636 | 99 | 3,671 |
Loans derecognized during the period (other than write- offs) | (728) | (1,058) | (2,308) | (4,094) | (535) | (541) | (1,701) | (2,777) |
Changes due to change in credit risk (net) | (2,242) | (127) | 6,248 | 3,879 | (1,221) | 922 | 4,174 | 3,875 |
Update in the methodology for loss allowance estimation | 815 | 430 | 34 | 1,279 | 24 | 2,321 | 401 | 2,746 |
Total movements with impact to profit or loss: | 1,668 | 609 | 4,110 | 6,387 | 1,204 | 3,338 | 2,973 | 7,515 |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | (4) | (84) | (2,950) | (3,038) | (4) | (51) | (2,162) | (2,217) |
Reclassifications, FX and other movements | - | (1) | - | (1) | 1 | - | - | 1 |
Total movements without impact to profit or loss: | (4) | (85) | (2,950) | (3,039) | (3) | (51) | (2,162) | (2,216) |
Amount as at 31 December | 7,034 | 4,550 | 4,766 | 16,350 | 5,370 | 4,026 | 3,606 | 13,002 |
Bank loss allowance against loans to customers: Loans to individuals (Retail) – Consumer loans | 2024 | 2023 | ||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 62 | 21 | 123 | 206 | 57 | 3 | 119 | 179 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 17 | 1 | 6 | 24 | 10 | 1 | 8 | 19 |
Loans derecognized during the period (other than write- offs) | (12) | (2) | (58) | (72) | (10) | (1) | (84) | (95) |
Changes due to change in credit risk (net) | (1) | (3) | 36 | 32 | (17) | 12 | 113 | 108 |
Update in the methodology for loss allowance estimation | 11 | 2 | 1 | 14 | 22 | 6 | 4 | 32 |
Total movements with impact to profit or loss: | 15 | (2) | (15) | (2) | 5 | 18 | 41 | 64 |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | - | - | (11) | (11) | - | - | (37) | (37) |
Reclassifications, FX and other movements | (1) | (1) | - | (2) | - | - | - | - |
Total movements without impact to profit or loss: | (1) | (1) | (11) | (13) | - | - | (37) | (37) |
Amount as at 31 December | 76 | 18 | 97 | 191 | 62 | 21 | 123 | 206 |
Group loss allowance against loans to customers: Loans to individuals (Retail) – Mortgages | 2024 | 2023 | ||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 177 | 45 | 2,290 | 2,512 | 759 | 37 | 1,126 | 1,922 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 116 | 2 | 35 | 153 | 329 | 2 | 7 | 338 |
Loans derecognized during the period (other than write- offs) | (8) | (10) | (353) | (371) | (29) | (2) | (109) | (140) |
Changes due to change in credit risk (net) | (109) | (1) | 10 | (100) | (183) | 111 | 1,254 | 1,182 |
Update in the methodology for loss allowance estimation | 20 | (7) | 71 | 84 | (699) | (103) | 12 | (790) |
Total movements with impact to profit or loss: | 19 | (16) | (237) | (234) | (582) | 8 | 1,164 | 590 |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | - | - | (102) | (102) | - | - | - | - |
Reclassifications, FX and other movements | (1) | - | - | (1) | - | - | - | - |
Total movements without impact to profit or loss: | (1) | - | (102) | (103) | - | - | - | - |
Amount as at 31 December | 195 | 29 | 1,951 | 2,175 | 177 | 45 | 2,290 | 2,512 |
Bank loss allowance against loans to customers: Loans to individuals (Retail) – Mortgages | 2024 | 2023 | ||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 177 | 45 | 2,290 | 2,512 | 759 | 37 | 1,126 | 1,922 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 116 | 2 | 35 | 153 | 329 | 2 | 7 | 338 |
Loans derecognized during the period (other than write- offs) | (8) | (10) | (353) | (371) | (29) | (2) | (109) | (140) |
Changes due to change in credit risk (net) | (109) | (1) | 11 | (99) | (183) | 111 | 1,254 | 1,182 |
Update in the methodology for loss allowance estimation | 20 | (7) | 70 | 83 | (699) | (103) | 12 | (790) |
Total movements with impact to profit or loss: | 19 | (16) | (237) | (234) | (582) | 8 | 1,164 | 590 |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | - | - | (102) | (102) | - | - | - | - |
Reclassifications, FX and other movements | (1) | - | - | (1) | - | - | - | - |
Total movements without impact to profit or loss: | (1) | - | (102) | (103) | - | - | - | - |
Amount as at 31 December | 195 | 29 | 1,951 | 2,175 | 177 | 45 | 2,290 | 2,512 |
Group loss allowance against loans to customers: Loans to individuals (Retail) – Other | 2024 | 2023 | ||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 3,421 | 124 | 702 | 4,247 | 1,036 | 38 | 829 | 1,903 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 233 | 23 | 2 | 258 | 704 | 33 | - | 737 |
Loans derecognized during the period (other than write- offs) | (20) | (1) | (64) | (85) | (9) | - | (11) | (20) |
Changes due to change in credit risk (net) | (984) | (9) | 78 | (915) | (779) | (13) | 1,368 | 576 |
Update in the methodology for loss allowance estimation | 301 | (50) | 1,138 | 1,389 | 2,469 | 66 | (1,453) | 1,082 |
Total movements with impact to profit or loss: | (470) | (37) | 1,154 | 647 | 2,385 | 86 | (96) | 2,375 |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | - | - | (76) | (76) | - | - | (31) | (31) |
Reclassifications, FX and other movements | (1) | (1) | - | (2) | - | - | - | - |
Total movements without impact to profit or loss: | (1) | (1) | (76) | (78) | - | - | (31) | (31) |
Amount as at 31 December | 2,950 | 86 | 1,780 | 4,816 | 3,421 | 124 | 702 | 4,247 |
Bank loss allowance against loans to customers: Loans to individuals (Retail) – Other | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 3,421 | 124 | 702 | 4,247 | 1,036 | 38 | 829 | 1,903 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 232 | 23 | 2 | 257 | 704 | 33 | - | 737 |
Loans derecognized during the period (other than write- offs) | (21) | (1) | (64) | (86) | (9) | - | (11) | (20) |
Changes due to change in credit risk (net) | (984) | (9) | 78 | (915) | (779) | (13) | 1,368 | 576 |
Update in the methodology for loss allowance estimation | 302 | (50) | 1,138 | 1,390 | 2,469 | 66 | (1,453) | 1,082 |
Total movements with impact to profit or loss: | (471) | (37) | 1,154 | 646 | 2,385 | 86 | (96) | 2,375 |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | - | - | (76) | (76) | - | - | (31) | (31) |
Reclassifications, FX and other movements | (1) | (1) | - | (2) | - | - | - | - |
Total movements without impact to profit or loss: | (1) | (1) | (76) | (78) | - | - | (31) | (31) |
Amount as at 31 December | 2,949 | 86 | 1,780 | 4,815 | 3,421 | 124 | 702 | 4,247 |
Group loss allowance against loans to customers: Loans to financial institutions | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 183 | - | - | 183 | 9 | - | - | 9 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 27 | - | - | 27 | 15 | 54 | - | 69 |
Loans derecognized during the period (other than write- offs) | (154) | - | - | (154) | (8) | (1) | - | (9) |
Changes due to change in credit risk (net) | 11 | - | - | 11 | 22 | (53) | - | (31) |
Update in the methodology for loss allowance estimation | (40) | - | - | (40) | 145 | - | - | 145 |
Total movements with impact to profit or loss: | (156) | - | - | (156) | 174 | - | - | 174 |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | - | - | - | - | - | - | - | - |
Reclassifications, FX and other movements | (1) | - | - | (1) | - | - | - | - |
Total movements without impact to profit or loss: | (1) | - | - | (1) | - | - | - | - |
Amount as at 31 December | 26 | - | - | 26 | 183 | - | - | 183 |
Bank loss allowance against loans to customers: Loans to financial institutions | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 183 | - | - | 183 | 9 | - | - | 9 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 28 | - | - | 28 | 15 | 54 | - | 69 |
Loans derecognized during the period (other than write- offs) | (154) | - | - | (154) | (8) | (1) | - | (9) |
Changes due to change in credit risk (net) | 11 | - | - | 11 | 22 | (53) | - | (31) |
Update in the methodology for loss allowance estimation | (40) | - | - | (40) | 145 | - | - | 145 |
Total movements with impact to profit or loss: | (155) | - | - | (155) | 174 | - | - | 174 |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | - | - | - | - | - | - | - | - |
Reclassifications, FX and other movements | (1) | - | - | (1) | - | - | - | - |
Total movements without impact to profit or loss: | (1) | - | - | (1) | - | - | - | - |
Amount as at 31 December | 27 | - | - | 27 | 183 | - | - | 183 |
Group loss allowance against loans to customers: Loans to business customers | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 12,111 | 2,089 | 9,412 | 23,612 | 7,566 | 1,598 | 13,532 | 22,696 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 11,896 | 19 | 425 | 12,340 | 6,104 | 495 | 16 | 6,615 |
Loans derecognized during the period (other than write- offs) | (1,802) | (170) | (2,651) | (4,623) | (1,102) | (499) | (2,727) | (4,328) |
Changes due to change in credit risk (net) | (6,259) | (728) | 4,331 | (2,656) | (3,946) | 74 | 133 | (3,739) |
Update in the methodology for loss allowance estimation | (799) | (547) | 1,222 | (124) | 3,490 | 421 | 80 | 3,991 |
Total movements with impact to profit or loss: | 3,036 | (1,426) | 3,327 | 4,937 | 4,546 | 491 | (2,498) | 2,539 |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | - | - | (2,183) | (2,183) | - | - | (1,622) | (1,622) |
Reclassifications, FX and other movements | (3) | (1) | - | (4) | (1) | - | - | (1) |
Total movements without impact to profit or loss: | (3) | (1) | (2,183) | (2,187) | (1) | - | (1,622) | (1,623) |
Amount as at 31 December | 15,144 | 662 | 10,556 | 26,362 | 12,111 | 2,089 | 9,412 | 23,612 |
Bank loss allowance against loans to customers: Loans to business customers | ||||||||
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 12,111 | 2,089 | 9,412 | 23,612 | 7,566 | 1,598 | 13,532 | 22,696 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 11,896 | 19 | 425 | 12,340 | 6,104 | 495 | 16 | 6,615 |
Loans derecognized during the period (other than write- offs) | (1,802) | (170) | (2,651) | (4,623) | (1,102) | (499) | (2,727) | (4,328) |
Changes due to change in credit risk (net) | (6,259) | (728) | 4,329 | (2,658) | (3,946) | 74 | 133 | (3,739) |
Update in the methodology for loss allowance estimation | (799) | (547) | 1,222 | (124) | 3,490 | 421 | 80 | 3,991 |
Total movements with impact to profit or loss: | 3,036 | (1,426) | 3,325 | 4,935 | 4,546 | 491 | (2,498) | 2,539 |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | - | - | (2,183) | (2,183) | - | - | (1,622) | (1,622) |
Reclassifications, FX and other movements | (3) | (1) | - | (4) | (1) | - | - | (1) |
Total movements without impact to profit or loss: | (3) | (1) | (2,183) | (2,187) | (1) | - | (1,622) | (1,623) |
Amount as at 31 December | 15,144 | 662 | 10,554 | 26,360 | 12,111 | 2,089 | 9,412 | 23,612 |
Group loss allowance against loans to customers: Loans to business customers – Large corporates | 2024 | 2023 | ||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 651 | 6 | 1,127 | 1,784 | 301 | 273 | 1,596 | 2,170 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 148 | - | 347 | 495 | 385 | 221 | 16 | 622 |
Loans derecognized during the period (other than write- offs) | (133) | (1) | (1,086) | (1,220) | (39) | (272) | (1) | (312) |
Changes due to change in credit risk (net) | (81) | (8) | 2,602 | 2,513 | 292 | (214) | (581) | (503) |
Update in the methodology for loss allowance estimation | (90) | 6 | 29 | (55) | (288) | (2) | 97 | (193) |
Total movements with impact to profit or loss: | (156) | (3) | 1,892 | 1,733 | 350 | (267) | (469) | (386) |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | - | - | (924) | (924) | - | - | - | - |
Reclassifications, FX and other movements | (1) | - | - | (1) | - | - | - | - |
Total movements without impact to profit or loss: | (1) | - | (924) | (925) | - | - | - | - |
Amount as at 31 December | 494 | 3 | 2,095 | 2,592 | 651 | 6 | 1,127 | 1,784 |
Bank loss allowance against loans to customers: Loans to business customers – Large corporates | 2024 | 2023 | ||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 651 | 6 | 1,127 | 1,784 | 301 | 273 | 1,596 | 2,170 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 148 | - | 347 | 495 | 385 | 221 | 16 | 622 |
Loans derecognized during the period (other than write- offs) | (133) | (1) | (1,087) | (1,221) | (39) | (272) | (1) | (312) |
Changes due to change in credit risk (net) | (81) | (8) | 2,602 | 2,513 | 292 | (214) | (581) | (503) |
Update in the methodology for loss allowance estimation | (90) | 6 | 29 | (55) | (288) | (2) | 97 | (193) |
Total movements with impact to profit or loss: | (156) | (3) | 1,891 | 1,732 | 350 | (267) | (469) | (386) |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | - | - | (924) | (924) | - | - | - | - |
Reclassifications, FX and other movements | (1) | - | - | (1) | - | - | - | - |
Total movements without impact to profit or loss: | (1) | - | (924) | (925) | - | - | - | - |
Amount as at 31 December | 494 | 3 | 2,094 | 2,591 | 651 | 6 | 1,127 | 1,784 |
Group loss allowance against loans to customers: Loans to business customers – SME | 2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | ||
Loss allowance as at 1 January | 11,312 | 2,069 | 8,027 | 21,408 | 7,200 | 1,312 | 10,917 | 19,429 | |
Movements with impact to profit or loss: | |||||||||
New loans originated | 11,626 | 19 | 78 | 11,723 | 5,603 | 274 | - | 5,877 | |
Loans derecognized during the period (other than write- offs) | (1,665) | (114) | (1,565) | (3,344) | (1,059) | (227) | (2,726) | (4,012) | |
Changes due to change in credit risk (net) | (6,128) | (755) | 1,771 | (5,112) | (4,234) | 303 | 1,496 | (2,435) | |
Update in the methodology for loss allowance estimation | (669) | (560) | 952 | (277) | 3,802 | 407 | (38) | 4,171 | |
Total movements with impact to profit or loss: | 3,164 | (1,410) | 1,236 | 2,990 | 4,112 | 757 | (1,268) | 3,601 | |
Movements without impact to profit or loss: | |||||||||
Loans written-off during the period | - | - | (1,259) | (1,259) | - | - | (1,622) | (1,622) | |
Reclassifications, FX and other movements | (1) | (1) | - | (2) | - - | - | - | ||
Total movements without impact to profit or loss: | (1) | (1) | (1,259) | (1,261) | - | - | (1,622) | (1,622) | |
Amount as at 31 December | 14,475 | 658 | 8,004 | 23,137 | 11,312 | 2,069 | 8,027 | 21,408 |
Bank loss allowance against loans to customers: Loans to business customers – SME | 2024 | 2023 | ||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 11,312 | 2,069 | 8,027 | 21,408 | 7,200 | 1,312 | 10,917 | 19,429 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 11,626 | 19 | 78 | 11,723 | 5,603 | 274 | - | 5,877 |
Loans derecognized during the period (other than write- offs) | (1,665) | (114) | (1,564) | (3,343) | (1,059) | (227) | (2,726) | (4,012) |
Changes due to change in credit risk (net) | (6,128) | (755) | 1,770 | (5,113) | (4,234) | 303 | 1,496 | (2,435) |
Update in the methodology for loss allowance estimation | (669) | (560) | 952 | (277) | 3,802 | 407 | (38) | 4,171 |
Total movements with impact to profit or loss: | 3,164 | (1,410) | 1,236 | 2,990 | 4,112 | 757 | (1,268) | 3,601 |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | - | - | (1,259) | (1,259) | - | - | (1,622) | (1,622) |
Reclassifications, FX and other movements | (1) | (1) | - | (2) | - | - | - | |
Total movements without impact to profit or loss: | (1) | (1) | (1,259) | (1,261) | - | - | (1,622) | (1,622) |
Amount as at 31 December | 14,475 | 658 | 8,004 | 23,137 | 11,312 | 2,069 | 8,027 | 21,408 |
Group loss allowance against loans to customers: Loans to business customers – Central and local authorities and other | 2024 | 2023 | ||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 148 | 14 | 258 | 420 | 65 | 13 | 1,019 | 1,097 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 122 | - | - | 122 | 116 | - | - | 116 |
Loans derecognized during the period (other than write- offs) | (4) | (55) | - | (59) | (4) | - | - | (4) |
Changes due to change in credit risk (net) | (50) | 35 | (42) | (57) | (4) | (15) | (782) | (801) |
Update in the methodology for loss allowance estimation | (40) | 7 | 241 | 208 | (24) | 16 | 21 | 13 |
Total movements with impact to profit or loss: | 28 | (13) | 199 | 214 | 84 | 1 | (761) | (676) |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | - | - | - | - | - | - | - | - |
Reclassifications, FX and other movements | (1) | - | - | (1) | (1) | - | - | (1) |
Total movements without impact to profit or loss: | (1) | - | - | (1) | (1) | - | - | (1) |
Amount as at 31 December | 175 | 1 | 457 | 633 | 148 | 14 | 258 | 420 |
Bank loss allowance against loans to customers: Loans to business customers – Central and local authorities and other | 2024 | 2023 | ||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 148 | 14 | 258 | 420 | 65 | 13 | 1,019 | 1,097 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 122 | - | - | 122 | 116 | - | - | 116 |
Loans derecognized during the period (other than write- offs) | (4) | (55) | - | (59) | (4) | - | - | (4) |
Changes due to change in credit risk (net) | (50) | 35 | (43) | (58) | (4) | (15) | (782) | (801) |
Update in the methodology for loss allowance estimation | (40) | 7 | 241 | 208 | (24) | 16 | 21 | 13 |
Total movements with impact to profit or loss: | 28 | (13) | 198 | 213 | 84 | 1 | (761) | (676) |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | - | - | - | - | - | - | - | - |
Reclassifications, FX and other movements | (1) | - | - | (1) | (1) | - | - | (1) |
Total movements without impact to profit or loss: | (1) | - | - | (1) | (1) | - | - | (1) |
Amount as at 31 December | 175 | 1 | 456 | 632 | 148 | 14 | 258 | 420 |
Gross investments in leasing: | Up to 1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | Over 5 years | Total |
Balance at 31 December 2023 | 116,565 | 84,125 | 66,276 | 41,377 | 22,029 | 3,313 | 333,685 |
Change during 2024 | 5,593 | 11,932 | 3,123 | 4,360 | 415 | 1,129 | 26,552 |
Balance at 31 December 2024 | 122,158 | 96,057 | 69,399 | 45,737 | 22,444 | 4,442 | 360,237 |
Unearned finance income on finance | |||||||
leases: | |||||||
Balance at 31 December 2023 | (17,646) | (11,317) | (6,575) | (2,979) | (894) | (167) | (39,578) |
Change during 2024 | 1,066 | 835 | 680 | 204 | 159 | (19) | 2,925 |
Balance at 31 December 2024 | (16,580) | (10,482) | (5,895) | (2,775) | (735) | (186) | (36,653) |
Net investments in leasing before provisions: | |||||||
At 31 December 2023 | 98,919 | 72,808 | 59,701 | 38,398 | 21,135 | 3,146 | 294,107 |
At 31 December 2024 | 105,578 | 85,575 | 63,504 | 42,962 | 21,709 | 4,256 | 323,584 |
Changes in provisions: | |||||||
Balance at 31 December 2023 | (3,034) | (1,629) | (1,336) | (854) | (470) | (251) | (7,574) |
Provisions reversed / (additional provisions | 1,035 | 63 | 174 | 73 | 75 | (533) | 887 |
charged) | |||||||
Provisions for finance lease debts written | - | - | - | - | - | - | - |
off Balance at 31 December 2024 | (1,999) | (1,566) | (1,162) | (781) | (395) | (784) | (6,687) |
, | , | , | , | , | , | , | |
Net investments in leasing after provisions: | , | , | , | , | , | , | , |
At 31 December 2023 | 95,885 | 71,179 | 58,365 | 37,544 | 20,665 | 2,895 | 286,533 |
At 31 December 2024 | 103,579 | 84,009 | 62,342 | 42,181 | 21,314 | 3,472 | 316,897 |
Gross investments in leasing: | Up to 1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years Over 5 years | Total | |
Balance at 31 December 2023 | 115,673 | 84,125 | 66,276 | 41,377 | 22,029 | 3,313 | 332,793 |
Change during 2024 | 6,484 | 11,932 | 3,123 | 4,360 | 415 | 1,129 | 27,443 |
Balance at 31 December 2024 | 122,157 | 96,057 | 69,399 | 45,737 | 22,444 | 4,442 | 360,236 |
Unearned finance income on finance | |||||||
leases: | |||||||
Balance at 31 December 2023 | (17,642) | (11,317) | (6,575) | (2,979) | (894) | (167) | (39,574) |
Change during 2024 | 1,063 | 835 | 680 | 204 | 159 | (19) | 2,922 |
Balance at 31 December 2024 | (16,579) | (10,482) | (5,895) | (2,775) | (735) | (186) | (36,652) |
Net investments in leasing before provisions: | |||||||
At 31 December 2023 | 98,031 | 72,808 | 59,701 | 38,398 | 21,135 | 3,146 | 293,219 |
At 31 December 2024 | 105,578 | 85,575 | 63,504 | 42,962 | 21,709 | 4,256 | 323,584 |
Changes in provisions: | |||||||
Balance at 31 December 2023 | (2,225) | (1,629) | (1,336) | (854) | (470) | (254) | (6,768) |
Provisions reversed / (additional provisions | 229 | 63 | 174 | 73 | 75 | (533) | 81 |
charged) | |||||||
Provisions for finance lease debts written | - | - | - | - | - | - | - |
off Balance at 31 December 2024 | (1,996) | (1,566) | (1,162) | (781) | (395) | (787) | (6,687) |
Net investments in leasing after provisions: | |||||||
At 31 December 2023 | 95,806 | 71,179 | 58,365 | 37,544 | 20,665 | 2,892 | 286,451 |
At 31 December 2024 | 103,582 | 84,009 | 62,342 | 42,181 | 21,314 | 3,469 | 316,897 |
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 2,941 | 1,077 | 3,556 | 7,574 | 1,881 | 285 | 3,134 | 5,300 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 2,182 | 66 | 30 | 2,278 | 2,734 | 474 | 171 | 3,379 |
Loans derecognized during the period (other than write- offs) | (500) | (236) | (3,841) | (4,577) | (1,385) | (89) | (297) | (1,771) |
Changes due to change in credit risk (net) | (548) | (157) | 1,670 | 965 | (757) | 304 | 1,257 | 804 |
Update in the methodology for loss allowance estimation | 886 | (30) | 396 | 1,252 | 468 | 103 | (709) | (138) |
Total movements with impact to profit or loss: | 2,020 | (357) | (1,745) | (82) | 1,060 | 792 | 422 | 2,274 |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | - | - | (805) | (805) | - | - | - | - |
Reclassifications, FX and other movements | - | - | - | - | - | - | - | - |
Total movements without impact to profit or loss: | - | - | (805) | (805) | - | - | - | - |
Loss allowance as at 31 December | 4,961 | 720 | 1,006 | 6,687 | 2,941 | 1,077 | 3,556 | 7,574 |
Bank loss allowance against finance lease receivables | 2024 | 2023 | ||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 2,941 | 1,074 | 2,754 | 6,769 | 1,881 | 280 | 2,333 | 4,494 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 2,183 | 66 | 29 | 2,278 | 2,733 | 465 | 170 | 3,368 |
Loans derecognized during the period (other than write- offs) | (501) | (235) | (3,039) | (3,775) | (1,385) | (88) | (297) | (1,770) |
Changes due to change in credit risk (net) | (548) | (155) | 866 | 163 | (756) | 308 | 1,257 | 809 |
Update in the methodology for loss allowance estimation | 886 | (30) | 396 | 1,252 | 468 | 109 | (709) | (132) |
Total movements with impact to profit or loss: | 2,020 | (354) | (1,748) | (82) | 1,060 | 794 | 421 | 2,275 |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | - | - | - | - | - | - | - | - |
Reclassifications, FX and other movements | - | - | - | - | - | - | - | - |
Total movements without impact to profit or loss: | - | - | - | - | - | - | - | - |
Loss allowance as at 31 December | 4,961 | 720 | 1,006 | 6,687 | 2,941 | 1,074 | 2,754 | 6,769 |
Group loss allowance against finance lease receivables - individuals | 2024 | 2023 | ||||||
Stage1 | Stage2 | Stage3 | Total | Stage1 | Stage2 | Stage3 | Total | |
Loss allowance as at 1 January | 332 | 70 | 121 | 523 | 82 | 22 | 98 | 202 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 277 | 5 | - | 282 | 247 | 39 | 78 | 364 |
Loans derecognized during the period (other than write- offs) | (33) | (6) | (39) | (78) | (114) | (16) | (74) | (204) |
Changes due to change in credit risk (net) | 203 | (15) | (34) | 154 | (130) | (23) | 46 | (107) |
Update in the methodology for loss allowance estimation | 8 | 5 | 37 | 50 | 247 | 48 | (27) | 268 |
Total movements with impact to profit or loss: | 455 | (11) | (36) | 408 | 250 | 48 | 23 | 321 |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | - | - | - | - | - | - | - | - |
Reclassifications, FX and other movements | - | - | - | - | - | - | - | - |
Total movements without impact to profit or loss: | - | - | - | - | - | - | - | - |
Loss allowance as at 31 December | 787 | 59 | 85 | 931 | 332 | 70 | 121 | 523 |
Bank loss allowance against finance lease receivables – individuals | 2024 | 2023 | ||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 332 | 70 | 121 | 523 | 82 | 22 | 98 | 202 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 278 | 5 | - | 283 | 247 | 39 | 78 | 364 |
Loans derecognized during the period (other than write- offs) | (34) | (6) | (39) | (79) | (114) | (16) | (74) | (204) |
Changes due to change in credit risk (net) | 203 | (15) | (34) | 154 | (130) | (23) | 46 | (107) |
Update in the methodology for loss allowance estimation | 8 | 5 | 37 | 50 | 247 | 48 | (27) | 268 |
Total movements with impact to profit or loss: | 455 | (11) | (36) | 408 | 250 | 48 | 23 | 321 |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | - | - | - | - | - | - | - | - |
Reclassifications, FX and other movements | - | - | - | - | - | - | - | - |
Total movements without impact to profit or loss: | - | - | - | - | - | - | - | - |
Loss allowance as at 31 December | 787 | 59 | 85 | 931 | 332 | 70 | 121 | 523 |
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 2,609 | 1,007 | 3,435 | 7,051 | 1,799 | 263 | 3,036 | 5,098 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 1,905 | 61 | 30 | 1,996 | 2,487 | 435 | 93 | 3,015 |
Loans derecognized during the period (other than write- offs) | (467) | (230) | (3,802) | (4,499) | (1,271) | (73) | (223) | (1,567) |
Changes due to change in credit risk (net) | (751) | (142) | 1,704 | 811 | (627) | 327 | 1,211 | 911 |
Update in the methodology for loss allowance estimation | 878 | (35) | 359 | 1,202 | 221 | 55 | (682) | (406) |
Total movements with impact to profit or loss: | 1,565 | (346) | (1,709) | (490) | 810 | 744 | 399 | 1,953 |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | - | - | (805) | (805) | - | - | - | - |
Reclassifications, FX and other movements | - | - | - | - | - | - | - | - |
Total movements without impact to profit or loss: | - | - | (805) | (805) | - | - | - | - |
Loss allowance as at 31 December | 4,174 | 661 | 921 | 5,756 | 2,609 | 1,007 | 3,435 | 7,051 |
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Loss allowance as at 1 January | 2,609 | 1,004 | 2,633 | 6,246 | 1,799 | 258 | 2,235 | 4,292 |
Movements with impact to profit or loss: | ||||||||
New loans originated | 1,905 | 61 | 29 | 1,995 | 2,486 | 426 | 92 | 3,004 |
Loans derecognized during the period (other than write- offs) | (467) | (229) | (3,000) | (3,696) | (1,271) | (72) | (223) | (1,566) |
Changes due to change in credit risk (net) | (751) | (140) | 900 | 9 | (626) | 331 | 1,211 | 916 |
Update in the methodology for loss allowance estimation | 878 | (35) | 359 | 1,202 | 221 | 61 | (682) | (400) |
Total movements with impact to profit or loss: | 1,565 | (343) | (1,712) | (490) | 810 | 746 | 398 | 1,954 |
Movements without impact to profit or loss: | ||||||||
Loans written-off during the period | - | - | - | - | - | - | - | - |
Reclassifications, FX and other movements | - | - | - | - | - | - | - | - |
Total movements without impact to profit or loss: | - | - | - | - | - | - | - | - |
Loss allowance as at 31 December | 4,174 | 661 | 921 | 5,756 | 2,609 | 1,004 | 2,633 | 6,246 |
2024 | 2023 | |||
INVESTMENT SECURITIES AT FAIR VALUE: | Group | Bank | Group | Bank |
Non-trading securities at fair value: | ||||
Debt securities at fair value through other comprehensive income: | 40,994 | 40,994 | 71,740 | 71,740 |
Government bonds | 24,327 | 24,327 | 53,949 | 53,949 |
Corporate bonds | 16,667 | 16,667 | 17,791 | 17,791 |
Non-trading equity securities at fair value through profit or loss | 2,874 | 2,626 | 2,760 | 2,642 |
Total non-trading securities at fair value | 43,868 | 43,620 | 74,500 | 74,382 |
TOTAL INVESTMENT SECURITIES AT FAIR VALUE | 43,868 | 43,620 | 74,500 | 74,382 |
INVESTMENT SECURITIES AT AMORTIZED COST: | ||||
Securities at amortized cost: | ||||
Debt securities: | 726,937 | 716,864 | 751,227 | 739,869 |
Government bonds | 695,622 | 690,083 | 663,211 | 657,445 |
Corporate bonds | 31,315 | 26,781 | 88,016 | 82,424 |
Total securities at amortized cost | 726,937 | 716,864 | 751,227 | 739,869 |
TOTAL INVESTMENT SECURITIES AT AMORTIZED COST | 726,937 | 716,864 | 751,227 | 739,869 |
Breakdown of debt securities by time remaining to maturity: | ||||
Debt securities at fair value through other comprehensive income: | ||||
Short-term (up to 1 year) | 11,770 | 11,770 | 11,770 | 11,770 |
Long-term (over 1 year) | 29,224 | 29,224 | 59,970 | 59,970 |
Total debt securities at fair value through other comprehensive income | 40,994 | 40,994 | 71,740 | 71,740 |
Debt securities at amortized cost: | ||||
Short-term (up to 1 year) | 196,312 | 195,334 | 274,369 | 273,965 |
Long-term (over 1 year) | 530,625 | 521,530 | 476,858 | 465,904 |
Total debt securities at amortized cost | 726,937 | 716,864 | 751,227 | 739,869 |
2024 | 2023 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Government bonds, gross | 24,327 | - | - | 24,327 | 53,949 | - | - | 53,949 |
Less: allowance for impairment | - | - | - | - | - | - | - | - |
Government bonds, net | 24,327 | - | - | 24,327 | 53,949 | - | - | 53,949 |
Corporate bonds, gross | 15,756 | 964 | - | 16,720 | 14,986 | 2,969 | - | 17,955 |
Less: allowance for impairment | (18) | (35) | - | (53) | (19) | (145) | - | (164) |
Corporate bonds, net | 15,738 | 929 | - | 16,667 | 14,967 | 2,824 | - | 17,791 |
Total, gross | 40,083 | 964 | - | 41,047 | 68,935 | 2,969 | - | 71,904 |
Less: allowance for impairment | (18) | (35) | - | (53) | (19) | (145) | - | (164) |
Total, net | 40,065 | 929 | - | 40,994 | 68,916 | 2,824 | - | 71,740 |
Bank investment debt securities at fair value through other comprehensive income | 2024 | 2023 | ||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Government bonds, gross | 24,327 | - | - | 24,327 | 53,949 | - | - | 53,949 |
Less: allowance for impairment | - | - | - | - | - | - | - | - |
Government bonds, net | 24,327 | - | - | 24,327 | 53,949 | - | - | 53,949 |
Corporate bonds, gross | 15,756 | 964 | - | 16,720 | 14,986 | 2,969 | - | 17,955 |
Less: allowance for impairment | (18) | (35) | - | (53) | (19) | (145) | - | (164) |
Corporate bonds, net | 15,738 | 929 | - | 16,667 | 14,967 | 2,824 | - | 17,791 |
Total, gross | 40,083 | 964 | - | 41,047 | 68,935 | 2,969 | - | 71,904 |
Less: allowance for impairment | (18) | (35) | - | (53) | (19) | (145) | - | (164) |
Total, net | 40,065 | 929 | - | 40,994 | 68,916 | 2,824 | - | 71,740 |
Group investment debt securities at amortized cost | 2024 | 2023 | ||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Government bonds, gross | 695,628 | - | - | 695,628 | 663,221 | - | - | 663,221 |
Less: allowance for impairment | (6) | - | - | (6) | (10) | - | - | (10) |
Government bonds, net | 695,622 | - | - | 695,622 | 663,211 | - | - | 663,211 |
Corporate bonds, gross | 31,335 | - | 1,023 | 32,358 | 88,071 | - | 1,020 | 89,091 |
Less: allowance for impairment | (20) | - | (1,023) | (1,043) | (55) | - | (1,020) | (1,075) |
Corporate bonds, net | 31,315 | - | - | 31,315 | 88,016 | - | - | 88,016 |
Total, gross | 726,963 | - | 1,023 | 727,986 | 751,292 | - | 1,020 | 752,312 |
Less: allowance for impairment | (26) | - | (1,023) | (1,049) | (65) | - | (1,020) | (1,085) |
Total, net | 726,937 | - | - | 726,937 | 751,227 | - | - | 751,227 |
Bank investment debt securities at amortized cost | 2024 | 2023 | ||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
Government bonds, gross | 690,087 | - | - | 690,087 | 657,451 | - | - | 657,451 |
Less: allowance for impairment | (4) | - | - | (4) | (6) | - | - | (6) |
Government bonds, net | 690,083 | - | - | 690,083 | 657,445 | - | - | 657,445 |
Corporate bonds, gross | 26,796 | - | - | 26,796 | 82,474 | - | - | 82,474 |
Less: allowance for impairment | (15) | - | - | (15) | (50) | - | - | (50) |
Corporate bonds, net | 26,781 | - | - | 26,781 | 82,424 | - | - | 82,424 |
Total, gross | 716,883 | - | - | 716,883 | 739,925 | - | - | 739,925 |
Less: allowance for impairment | (19) | - | - | (19) | (56) | - | - | (56) |
Total, net | 716,864 | - | - | 716,864 | 739,869 | - | - | 739,869 |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Allowance for impairment of investment debt securities as of 1 | 1,249 | 220 | 1,629 | 599 |
January: | ||||
Change in allowance for impairment | (147) | (147) | (379) | (379) |
Update in the methodology for loss allowance estimation | - | - | - | - |
Change in FX rates | - | (1) | - | |
Impact of IFRS 9 application together with IFRS 17 | - | - | ||
Allowance for impairment of investment debt securities as of 31 | 1,102 | 73 | 1,249 | 220 |
December: |
2024 | 2023 | |||
Investment securities at fair value: | Group | Bank | Group | Bank |
Debt securities | 40,994 | 40,994 | 71,740 | 71,740 |
AAA | - | - | - | - |
from AA- to AA+ | - | - | - | - |
from A- to A+ | 29,517 | 29,517 | 58,981 | 58,981 |
from BBB- to BBB+ | 5,854 | 5,854 | 5,591 | 5,591 |
from BB- to BB+ | 4,695 | 4,695 | 4,345 | 4,345 |
lower than BB- | - | - | - | - |
no rating | 928 | 928 | 2,823 | 2,823 |
Equities | 2,874 | 2,626 | 2,760 | 2,642 |
listed | 246 | 246 | 241 | 241 |
unlisted | 540 | 292 | 501 | 383 |
units of investment funds | 2,088 | 2,088 | 2,018 | 2,018 |
Total investment securities at fair value | 43,868 | 43,620 | 74,500 | 74,382 |
Investment securities at amortized cost: | ||||
Debt securities | 726,937 | 716,864 | 751,227 | 739,869 |
AAA | - | - | - | - |
from AA- to AA+ | 203 | - | 2,271 | 2,067 |
from A- to A+ | 699,217 | 694,562 | 670,920 | 664,946 |
from BBB- to BBB+ | 26,402 | 22,302 | 76,919 | 72,856 |
from BB- to BB+ | 1,115 | - | 1,117 | - |
lower than BB- | - | - | - | - |
no rating | - | - | - | - |
Total investment securities at amortized cost | 726,937 | 716,864 | 751,227 | 739,869 |
The Group | The Bank | |||||
Financial | Financial | Financial | Financial | |||
instruments Deferred income | instruments | instruments Deferred income | instruments | |||
revaluation | tax asset | revaluation | revaluation | tax asset | revaluation | |
reserve, before | (liabilities) | reserve, after | reserve, before | (liabilities) | reserve, after | |
taxes | taxes | taxes | taxes | |||
1 January 2023 | (10,139) | 2,028 | (8,111) | (10,139) | 2,028 | (8,111) |
Revaluation | 716 | - | 716 | 716 | - | 716 |
Sale or redemption of securities | 2,640 | - | 2,640 | 2,640 | - | 2,640 |
Deferred income tax | - | (671) | (671) | - | (671) | (671) |
31 December 2023 | (6,783) | 1,357 | (5,426) | (6,783) | 1,357 | (5,426) |
Revaluation | 3,026 | - | 3,026 | 3,026 | - | 3,026 |
Sale or redemption of securities | 20 | - | 20 | 20 | - | 20 |
Deferred income tax | - | (609) | (609) | - | (609) | (609) |
31 December 2024 | (3,737) | 748 | (2,989) | (3,737) | 748 | (2,989) |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
As at 1 January | 751,227 | 739,869 | 969,036 | 956,332 |
Acquisitions | 438,515 | 316,044 | 91,408 | 64,157 |
Redemptions | (430,154) | (313,350) | (292,941) | (279,209) |
Disposals | (22,591) | (21,781) | - | - |
Accrued interest | 14,042 | 13,820 | 8,343 | 8,090 |
Received coupon payment | (19,620) | (17,776) | (10,082) | (9,777) |
Foreign currency exchange rate impact | - | - | - | - |
Impairment | (22) | 38 | 277 | 276 |
Reclassifications | (4,460) | - | (14,814) | - |
As at 31 December | 726,937 | 716,864 | 751,227 | 739,869 |
Share in | 31 December 2024 | 31 December 2023 | ||||||
equity | Gross amount | Impairment | Net carrying | Gross amount | Impairment | Net carrying | ||
Bank | amount | amount | ||||||
Investments in consolidated directly controlled | ||||||||
subsidiaries: | ||||||||
SB Draudimas GD UAB | 100.00 | % | 37,910 | - | 37,910 | 32,528 | - | 32,528 |
SB Lizingas UAB | 100.00 | % | 3,106 | - | 3,106 | 2,964 | - | 2,964 |
SB Asset Management UAB | 100.00 | % | 37,458 | 37,458 | 35,997 | - | 35,997 | |
SB Turto Fondas UAB | 100.00 | % | 5,325 | - | 5,325 | 5,083 | - | 5,083 |
Total investments in subsidiaries using equity | 83,799 | - | 83,799 | 76,572 | - | 76,572 | ||
method | ||||||||
Investment in non-consolidated subsidiaries | ||||||||
SB Modernizavimo Fondas UAB | 100.00 | % | 170 | - | 170 | 100 | - | 100 |
SB Modernizavimo Fondas 2 UAB | 100.00 | % | 100 | - | 100 | - | - | - |
Total investments in subsidiaries at fair value | 270 | - | 270 | 100 | - | 100 | ||
Total investments in subsidiaries | 84,069 | - | 84,069 | 76,672 | - | 76,672 |
2024 | 2023 | |
Net book value at 1 January | 76,672 | 32,668 |
Share of the profit or loss of investments in subsidiaries accounted for using the equity method | 7,227 | (4,267) |
Establishment of subsidiary | 100 | 400 |
Dividends paid by the subsidiaries | - | (10,000) |
Increase of share capital in subsidiaries in cash | 70 | 17,706 |
Increase of share capital in subsidiaries due to capitalization of liabilities payable for Bank’s shares | - | 40,165 |
Net book value at 31 December | 84,069 | 76,672 |
In thousand EUR | ||||
Acquisition date for consolidation purposes | 1 December 2023 | |||
Fair value | Group | Insurance business | Funds management | Retail support |
business | ||||
Funds management rights | 30,598 | - | 30,598 | - |
Intangible assets | 196 | 73 | 123 | - |
Property, plant and equipment | 105 | 76 | 26 | 3 |
Identified deferred tax assets | 3,501 | - | 3,501 | - |
Financial assets accounted at fair value through profit and loss | 133,240 | 133,126 | 114 | - |
Reinsurance assets | 4 | 4 | - | - |
Trade amounts receivable | 63 | 54 | 9 | - |
Prepayments | 46 | 38 | 8 | - |
Cash and cash equivalents | 7,203 | 6,652 | 551 | - |
Total assets | 174,956 | 140,023 | 34,930 | 3 |
Liabilities for remaining coverage | 47,775 | 47,775 | - | - |
Liabilities for incurred claims | 1,148 | 1,148 | - | - |
Investments contracts liabilities | 82,983 | 82,983 | - | - |
Identified deferred tax liabilities | 4,589 | - | 4,589 | - |
Trade accounts payable | 66 | 43 | 23 | - |
Other amounts payable | 914 | 255 | 659 | - |
Accrued expenses | 11 | 11 | - | - |
Total liabilities | 137,486 | 132,215 | 5,271 | - |
Total net assets | 37,470 | 7,808 | 29,659 | 3 |
Goodwill | 4,290 | 1,147 | 3,143 | - |
Total consideration paid | 41,760 | 8,955 | 32,802 | 3 |
Consideration paid in cash | 1,595 | 1,595 | - | - |
Other nettings of mutual transactions | 40,165 | 7,360 | 32,802 | - |
Less: cash acquired | (7,203) | (6,652) | (551) | - |
Total consideration paid in cash less | (5,608) | (5,057) | (551) | - |
cash acquired |
Assets acquired and liabilities assumed | Valuation |
Financial assets | Financial assets were assessed based on quoted prices in active markets. Price of financial |
assets was determined in sell and buy prices range calculating average price. | |
Other assets | Due to insignificance and/or nature of other assets it was considered that carrying values of |
other assets acquired approximate their fair values. | |
For valuation of theses liabilities Solvency II technical provision valuation methodology was | |
Liabilities for remaining coverage | used with some corrections (limits for contributions not used, different capital cost rate and |
increased target solvency ratio used) | |
Liabilities for damage incurred | These liabilities were assessed based on future expected cashflows and in addition |
increased by risk adjustment calculated based on technics of solvency level. | |
For valuation of theses liabilities Solvency II technical provision valuation methodology was | |
Investments contracts liabilities | used with some corrections (limits for contributions not used, different capital cost rate and |
increased target solvency ratio used) | |
Other liabilities | Due to insignificance and/or nature of other liabilities it was considered that carrying values |
of other liabilities assumed approximate their fair values. |
In thousand EUR | 2023.12.01-20 | 23.12.31 |
Amounts relating to changes in LFRC | ||
- Expected benefits incurred | 258 | |
- Expected expenses incurred | 328 | |
- Change in the risk adjustment | (623) | |
- CSM recognized | 172 | |
Recovery of acquisition cash flows | 3 | |
Total insurance revenue for portfolio acquired on 1 December 2023 | 138 |
In thousand EUR | 2023.12.01-20 | 23.12.31 |
Revenue of fund management business | 505 | |
The business combination costs attributed to fund management business | (1 016) | |
Net losses of fund management business | (1 230) | |
Net losses of fund management business less the business combination costs | (214) |
Statement of financial position line | Carrying value | |
Shares in equity of subsidiary | Investments in subsidiaries and associates | 270 |
Loans to subsidiary | Loans to customers | 6,137 |
Off-balance commitments to grant loans to subsidiary | - | 12,000 |
Off-balance commitments to grant loans to users | - | 76,458 |
of renovation loans |
Software and licenses | Funds management rights | Goodwill | Total | ||||||
As at 1 January 2023: | Group | Bank | Group | Bank | Group | Bank | Group | Bank | |
Cost | 15,452 | 14,360 | - | - | 1,352 | - | 16,804 | 14,360 | |
Accumulated amortization | (8,521) | (7,910) | - | - | - | - | (8,521) | (7,910) | |
Net book value | 6,931 | 6,450 | - | - | 1,352 | - | 8,283 | 6,450 | |
Year ended 31 December 2023: | |||||||||
Net book value at 1 January | 6,931 | 6,450 | - | - | 1,352 | - | 8,283 | 6,450 | |
Acquisitions | 5,356 | 5,029 | - | - | - | - | 5,356 | 5,029 | |
Acquisitions (from business | 196 | - | 30,598 | - | 4,290 | 35,084 | - | ||
combination, see Note 16) | |||||||||
Write-offs | (1,952) | (1,931) | - | - | - | - | (1,952) | (1,931) | |
Amortization charge | (1,531) | (1,399) | (102) | - | - | - | (1,633) | (1,399) | |
Net book value at 31 December | 9,000 | 8,149 | 30,496 | - | 5,642 | - | 45,138 | 8,149 | |
As at 31 December 2023: | |||||||||
Cost | 19,052 | 17,458 | 30,598 | - | 5,642 | - | 55,292 | 17,458 | |
Accumulated amortization | (10,052) | (9,309) | (102) | - | - | - | (10,154) | (9,309) | |
Net book value | 9,000 | 8,149 | 30,496 | - | 5,642 | - | 45,138 | 8,149 | |
Year ended 31 December 2024: | |||||||||
Net book value at 1 January | 9,000 | 8,149 | 30,496 | - | 5,642 | - | 45,138 | 8,149 | |
Acquisitions | 4,524 | 4,032 | - | - | - | - | 4,524 | 4,032 | |
Acquisitions (from business | - | - | - | - | - | - | - | ||
combination, see Note 16) | |||||||||
Write-offs | (2,167) | (2,163) | - | - | - | - | (2,167) | (2,163) | |
Amortization charge | (2,655) | (2,159) | (1,223) | - | - | - | (3,878) | (2,159) | |
Net book value at 31 December | 8,702 | 7,859 | 29,273 | - | 5,642 | - | 43,617 | 7,859 | |
As at 31 December 2024: | |||||||||
Cost | 21,409 | 19,327 | 30,598 | - | 5,642 | - | 57,649 | 19,327 | |
Accumulated amortization | (12,707) | (11,468) | (1,325) | - | - | - | (14,032) | (11,468) | |
Net book value | 8,702 | 7,859 | 29,273 | - | 5,642 | - | 43,617 | 7,859 | |
Economic life (in years) | 3–9 | 3–9 | 25 |
Buildings, | Office | Construction in | |||
Group | premises and | Vehicles | Total | ||
As at 1 January 2023: | land | equipment | progress | ||
Cost | 7,580 | 2,709 | 6,634 | 76 | 16,999 |
Accumulated depreciation | (2,608) | (1,125) | (4,782) | - | (8,515) |
Net book value | 4,972 | 1,584 | 1,852 | 76 | 8,484 |
Year ended 31 December 2023: | |||||
Net book value at 1 January | 4,972 | 1,584 | 1,852 | 76 | 8,484 |
Acquisitions | 279 | 756 | 592 | - | 1,627 |
Acquisitions (from business combination, see Note 16) | - | - | 12 | - | 12 |
Reclassifications | - | (19) | - | - | (19) |
Disposals and write-offs | (11) | (383) | (442) | (76) | (912) |
Depreciation charge | (166) | (380) | (768) | - | (1,314) |
Net book value at 31 December | 5,074 | 1,558 | 1,246 | - | 7,878 |
As at 31 December 2023: | |||||
Cost | 7,848 | 3,063 | 6,796 | - | 17,707 |
Accumulated depreciation | (2,774) | (1,505) | (5,550) | - | (9,829) |
Net book value | 5,074 | 1,558 | 1,246 | - | 7,878 |
Year ended 31 December 2024: | |||||
Net book value at 1 January | 5,074 | 1,558 | 1 246 | - | 7,878 |
Acquisitions | - | 86 | 811 | - | 897 |
Acquisitions (from business combination, see Note 16) | - | - | - | - | - |
Reclassifications | - | 12 | - | - | 12 |
Disposals and write-offs | - | (179) | (299) | - | (478) |
Depreciation charge | (166) | (244) | (335) | - | (745) |
Net book value at 31 December | 4,908 | 1,233 | 1 423 | - | 7,564 |
As at 31 December 2024: | |||||
Cost | 7,848 | 2,982 | 7,308 | - | 18,138 |
Accumulated depreciation | (2,940) | (1,749) | (5,885) | - | (10,574) |
Net book value | 4,908 | 1,233 | 1,423 | - | 7,564 |
Economic life (in years) | 15-50 | 5-12 | 3-20 | - | - |
Group: right-of-use assets | Buildings, premises | Vehicles | Office | Total |
As at 1 January 2024 | and land | equipment | ||
Cost | 16,063 | 511 | 1,597 | 18,171 |
Accumulated depreciation | (9,271) | (183) | (814) | (10,268) |
Net book value | 6,792 | 328 | 783 | 7,903 |
Year ended 31 December 2024: | ||||
Net book value at 1 January | 6,792 | 328 | 783 | 7,903 |
Contract additions | 3,115 | 3 | 315 | 3,433 |
Contract terminations | (584) | - | - | (584) |
Depreciation charge | (2,178) | (74) | (803) | (3,055) |
Net book value at 31 December | 7,145 | 257 | 295 | 7,697 |
As at 31 December 2024: | ||||
Cost | 18,594 | 514 | 1,912 | 21,020 |
Accumulated depreciation | (11,449) | (257) | (1,617) | (13,323) |
Net book value | 7,145 | 257 | 295 | 7,697 |
Economic life (in years) | 2-20 | 2-7 | 3 | - |
31 December 2024 | 31 December 2023 | |
Lease liabilities before prepayments | 8,060 | 7,923 |
Short-term (up to 1 year) | 3,121 | 2,965 |
Long-term (2-5 years) | 4,918 | 4,958 |
Long-term (over 5 years) | 21 | - |
Prepayments paid | (771) | (699) |
Lease liabilities, carrying value | 7,289 | 7,224 |
Bank | Buildings and | Vehicles Office equipment | Construction in | Total | |
As at 1 January 2023: | premises | progress | |||
Cost | 7,580 | 2,079 | 6,220 | 76 | 15,955 |
Accumulated depreciation | (2,608) | (772) | (4,484) | - | (7,864) |
Net book value | 4,972 | 1,307 | 1,736 | 76 | 8,091 |
Year ended 31 December 2023: | |||||
Net book value at 1 January | 4,972 | 1,307 | 1,736 | 76 | 8,091 |
Acquisitions | 279 | 676 | 535 | - | 1,490 |
Disposals and write-offs | - | (19) | - | - | (19) |
Depreciation charge | (11) | (222) | (437) | (76) | (746) |
Reclassification to assets held for sale | (166) | (308) | (725) | - | (1,199) |
Net book value at 31 December | 5,074 | 1,434 | 1,109 | - | 7,617 |
As at 31 December 2023: | |||||
Cost | 7,848 | 2,514 | 6,318 | - | 16,680 |
Accumulated depreciation | (2,774) | (1,080) | (5,209) | - | (9,063) |
Net book value | 5,074 | 1,434 | 1,109 | - | 7,617 |
Year ended 31 December 2024: | |||||
Net book value at 1 January | 5,074 | 1,434 | 1,109 | - | 7,617 |
Acquisitions | - | 86 | 776 | - | 862 |
Disposals and write-offs | - | 12 | - | - | 12 |
Depreciation charge | - | (159) | (189) | - | (348) |
Reclassifications | (166) | (210) | (373) | - | (749) |
Net book value at 31 December | 4,908 | 1,163 | 1,323 | - | 7,394 |
As at 31 December 2024: | |||||
Cost | 7,848 | 2,453 | 6,905 | - | 17,206 |
Accumulated depreciation | (2,940) | (1,290) | (5,582) | - | (9,812) |
Net book value | 4,908 | 1,163 | 1,323 | - | 7,394 |
Economic life (in years) | 15-50 | 5-12 | 3-20 | - | - |
Bank: right-of-use assets | Buildings, premises | Vehicles | Office equipment | Total |
As at 1 January 2024: | and land | |||
Cost | 14,322 | 511 | 1,597 | 16,430 |
Accumulated depreciation | (8,348) | (183) | (814) | (9,345) |
Net book value | 5,974 | 328 | 783 | 7,085 |
Year ended 31 December 2024: | ||||
Net book value at 1 January | 5,974 | 328 | 783 | 7,085 |
Contract additions | 2,864 | 3 | 315 | 3,182 |
Contract terminations | - | - | - | - |
Depreciation charge | (2,095) | (74) | (803) | (2,972) |
Net book value at 31 December | 6,743 | 257 | 295 | 7,295 |
As at 31 December 2024: | ||||
Cost | 17,186 | 514 | 1,912 | 19,612 |
Accumulated depreciation | (10,443) | (257) | (1,617) | (12,317) |
Net book value | 6,743 | 257 | 295 | 7,295 |
Economic life (in years) | 2-20 | 2-7 | - | - |
31 December 2024 | 31 December 2023 | |
Lease liabilities before prepayments | 7,229 | 7,085 |
Short-term (up to 1 year) | 2,800 | 2,611 |
Long-term (2-5 years) | 4,429 | 4,474 |
Long-term (over 5 years) | - | - |
Prepayments received | (776) | (692) |
Lease liabilities, carrying value | 6,453 | 6,393 |
2024 | 2023 | |||||
up to 1 year | 1-5 years | over 5 years | up to 1 year | 1-5 years | over 5 years | |
Group | 149 | 370 | 27 | 161 | 128 | 5 |
Bank | 149 | 370 | 27 | 157 | 482 | 97 |
2024 | 2023 | |||
Financial assets: | Group | Bank | Group | Bank |
Amounts receivable | 7,258 | 6,559 | 7,351 | 8,289 |
Breakdown of financial assets according to maturity | ||||
Short-term (up to 1 year) | 4,922 | 4,223 | 5,517 | 6,455 |
Long-term (over 1 year) | 2,336 | 2,336 | 1,834 | 1,834 |
Non-financial assets: | 10,043 | 8,505 | 12,392 | 10,681 |
Breakdown of non-financial assets according to maturity | ||||
Short-term (up to 1 year) | 7,565 | 6,232 | 10,261 | 8,685 |
Long-term (over 1 year) | 2,478 | 2,273 | 2,131 | 1,996 |
Inventories | 114 | - | 114 | - |
Deferred charges | 4,222 | 3,674 | 3,529 | 3,424 |
Assets under reinsurance and insurance contracts | 121 | - | 153 | - |
Prepayments | 1,533 | 782 | 2,225 | 1,000 |
Foreclosed assets | 228 | 224 | 168 | 164 |
Other | 3,825 | 3,825 | 6,203 | 6,093 |
TOTAL OTHER ASSETS | 17,301 | 15,064 | 19,743 | 18,970 |
Group | Bank | |
Allowance for impairment of other financial assets as of 1 January 2023: | 506 | 489 |
Change in allowance for impairment | 618 | 618 |
Other financial assets written-off during the period | (12) | (12) |
Reclassifications and other movements | 6 | 6 |
Allowance for impairment of other financial assets as of 31 December 2023 | 1,118 | 1,101 |
Change in allowance for impairment | (120) | (120) |
Other financial assets written-off during the period | (23) | (6) |
Reclassifications and other movements | - | - |
Allowance for impairment of other financial assets as of 31 December 2024: | 975 | 975 |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Assets related to subsidiaries classified as held for sale | - | - | - | - |
Real estate classified as held for sale | 150 | 150 | 150 | 150 |
Total assets classified as held for sale | 150 | 150 | 150 | 150 |
Liabilities attributable to subsidiaries classified as held for sale | - | - | - | - |
2024 | 2023 | |||
Correspondent accounts and deposits of other banks and financial institutions: | Group | Bank | Group | Bank |
Correspondent accounts and demand deposits | 27,918 | 30,545 | 27,572 | 33,894 |
Term deposits | 18,729 | 18,729 | 25,047 | 25,047 |
Total correspondent accounts and deposits of other banks and financial | 46,647 | 49,274 | 52,619 | 58,941 |
institutions | ||||
Due to central bank | - | - | 491,757 | 491,757 |
Loans received from: | ||||
Other organizations | 4,315 | 4,315 | 8,106 | 8,106 |
International organizations | 14,898 | 14,898 | 17,512 | 17,512 |
Total loans received | 19,213 | 19,213 | 25,618 | 25,618 |
Total | 65,860 | 68,487 | 569,994 | 576,316 |
Breakdown of due to other banks and financial institutions according to maturity | ||||
Short-term (up to 1 year) | 50,596 | 53,223 | 555,587 | 561,909 |
Long-term (over 1 year) | 15,264 | 15,264 | 14,407 | 14,407 |
Total | 65,860 | 68,487 | 569,994 | 576,316 |
2024 | 2023 | |||
Demand deposits: | Group | Bank | Group | Bank |
National government institutions | 52,292 | 52,292 | 56,135 | 56,135 |
Local government institutions | 125,605 | 125,605 | 121,886 | 121,886 |
Governmental and municipal companies | 25,049 | 25,049 | 38,209 | 38,209 |
Corporate entities | 693,342 | 693,461 | 628,408 | 632,159 |
Non-profit organizations | 34,370 | 34,370 | 35,780 | 35,780 |
Individuals | 707,909 | 707,909 | 711,184 | 711,184 |
Unallocated amounts due to customers | 9,421 | 9,421 | 16,214 | 16,714 |
Total demand deposits | 1,647,988 | 1,648,107 | 1,607,816 | 1,612,067 |
Term deposits: | ||||
National government institutions | 8,879 | 8,879 | 2,519 | 2,519 |
Local government institutions | 2,436 | 2,436 | 2,316 | 2,316 |
Governmental and municipality companies | 6,657 | 6,657 | 3,831 | 3,831 |
Corporate entities | 374,098 | 379,298 | 336,944 | 336,944 |
Non-profit organizations | 17,887 | 17,887 | 8,278 | 8,278 |
Individuals | 1,480,027 | 1,480,027 | 1,200,953 | 1,200,953 |
Total term deposits | 1,889,984 | 1,895,184 | 1,554,841 | 1,554,841 |
Total | 3,537,972 | 3,543,291 | 3,162,657 | 3,166,908 |
Breakdown of due to customers according to maturity | ||||
Short-term (up to 1 year) | 3,267,055 | 3,272,374 | 2,917,233 | 2,921,484 |
Long-term (over 1 year) | 270,917 | 270,917 | 245,424 | 245,424 |
Total | 3,537,972 | 3,543,291 | 3,162,657 | 3,166,908 |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Special funds | 23,037 | 23,037 | 15,718 | 15,718 |
Lending funds | - | - | - | - |
Total | 23,037 | 23,037 | 15,718 | 15,718 |
Breakdown of special and lending funds according to maturity | ||||
Short-term (up to 1 year) | 23,037 | 23,037 | 15,718 | 15,718 |
Long-term (over 1 year) | - | - | - | - |
23,037 | 23,037 | 15,718 | 15,718 |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
As at 1 January | 276,480 | 276,480 | 171,231 | 171,231 |
Issuance | 375,000 | 375,000 | 100,000 | 100,000 |
Redemptions | (210,000) | (210,000) | - | - |
Accrued interest | 13,166 | 13,166 | 5,795 | 5,795 |
Coupon payments | (13,387) | (13,387) | (2,905) | (2,905) |
Discount | 6,900 | 6,900 | 2,359 | 2,359 |
As at 31 December | 448,159 | 448,159 | 276,480 | 276,480 |
| Estimate of present | Advances | |||||
| value of future cash | Risk adjustment for non- | Contractual service | Investment | paid by | ||
Gross: | flows | financial risks | margin | units policyholders | Total | |
At 1 January 2023 | 23,025 | 2,571 | 4,360 | 6,229 | - | 36,185 |
Change during period | 16,697 | 14,443 | 25,899 | 86,093 | - | 143,132 |
At 31 December 2023 | 39,722 | 17,014 | 30,259 | 92,322 | - | 179,317 |
Change during period | 10,997 | 1,509 | 2,157 | 4,364 | 88 | 19,115 |
At 31 December 2024 | 50,719 | 18,523 | 32,416 | 96,686 | 88 | 198,432 |
Reinsurance share: | ||||||
At 1 January 2023 | - | - | - | - | - | - |
Change during period | 1 | - | - | - | - | 1 |
At 31 December 2023 | 1 | - | - | - | - | 1 |
Change during period | (1) | - | - | - | - | (1) |
At 31 December 2024 | - | - | - | - | - | - |
Net value | ||||||
At 31 December 2023 | 39,723 | 17,014 | 30,259 | 92,322 | - | 179,318 |
At 31 December 2024 | 50,719 | 18,523 | 32,416 | 96,686 | 88 | 198,432 |
EUR | Best | Risk | Contractual | 2023-12-31 |
| estimate | Adjustment | Service | Total | |
| liability | Margin | |||
Opening insurance contract assets | 8,731 | (1,095) | (3,144) | 4,492 |
Opening insurance contract liabilities | (48,453) | (15,919) | (27,115) | (91,487) |
Net opening position of insurance contracts | (39,722) | (17,014) | (30,259) | (86,995) |
Changes related to current services | ||||
- CSM recognized in profit and loss | - | - | 2,780 | 2,780 |
- Risk Adjustment recognized in profit and loss | - | 289 | - | 289 |
- Experience adjustments | 1,349 | (1,563) | - | (214) |
Changes related to future services | ||||
- Contracts initially recognized in the period | 6,272 | (2,174) | (4,587) | (489), |
- Changes in estimates that adjust CSM | (263) | 354 | (91) | - |
- Changes in estimates that result in onerous contracts or reversal of losses | (338) | 34 | - | (304) |
Changes that relate to past service | ||||
Changes that relate to past service - adjustments to LIC | (571) | 1,551 | - | 980 |
Insurance finance expenses through profit and loss | (12,563) | - | (259) | (12,822) |
Total changes in statement of profit and loss and OCI | (6,114) | (1,509) | (2,157) | (9,780) |
Premiums received | (25,861) | - | - | (25,861) |
Claims paid | 12,332 | - | - | 12,332 |
Directly attributable expenses paid | 3,652 | - | - | 3,652 |
Acquisition cost paid | 4,994 | - | - | 4,994 |
Total cash flows | (4,883) | - | - | (4,883) |
Closing insurance contract assets | 15,745 | (3,042) | (6,642) | 6,061 |
Closing insurance contract liabilities | (66,464) | (15,481) | (25,774) | (107,719) |
Net closing position of insurance contracts | (50,719) | (18,523) | (32,416) | (101,658) |
2024-12-31 | Liability for Remaining | LIC for contracts measured | Total | |
Coverage | under GM/VFA | |||
Excl. LC | LC | |||
Opening insurance contract assets | 5,019 | (342) | (185) | 4,492 |
Opening insurance contract liabilities | (87,798) | (2,306) | (1,383) | (91,487) |
Net opening position of insurance contracts | (82,779) | (2,648) | (1,568) | (86,995) |
Insurance revenue | 10,516 | - | - | 10,516 |
Insurance service expenses | ||||
- Incurred benefits and expenses | - | - | (7,104) | (7,104) |
- Changes that relate to past service - adjustments to LIC | - | - | 979 | 979 |
- Losses on onerous contracts and reversal of those losses | - | (354) | - | (354) |
- Amortization of insurance acquisition cash flows | (995) | - | - | (995) |
Insurance finance expenses through profit and loss | (12,770) | (41) | (11) | (12,822) |
Investment components | 10,080 | - | (10,080) | - |
Total changes in statement of profit and loss | 6,831 | (395) | (16,216) | (9,780) |
Premiums received | (25,861) | - | - | (25,861) |
Claims paid | - | - | 12,332 | 12,332 |
Directly attributable expenses paid | - | - | 3,652 | 3,652 |
Acquisition cost paid | 4,994 | - | - | 4,994 |
Total cash flows | (20,867) | - | 15,984 | (4,883) |
Closing insurance contract assets | 7,085 | (800) | (223) | 6,062 |
Closing insurance contract liabilities | (103,900) | (2,243) | (1,577) | (107,720) |
Net closing position of insurance contracts | (96,815) | (3,043) | (1,800) | (101,658) |
2023-12-31 | Liability for Remaining | LIC for contracts measured | Total | |
Coverage | under GM/VFA | |||
Excl. LC | LC | |||
Opening insurance contract assets | 1 634 | (573) | 16 | 1,077 |
Opening insurance contract liabilities | (29,181) | (1,121) | (731) | (31,033) |
Net opening position of insurance contracts | (27,547) | (1,694) | (715) | (29 956) |
Insurance revenue | 4,945 | - | - | 4,945 |
Insurance service expenses | ||||
- Incurred benefits and expenses | - | - | (1,097) | (1,097) |
- Changes that relate to past service - adjustments to LIC | - | - | (2,967) | (2,967) |
- Losses on onerous contracts and reversal of those losses | - | (927) | - | (927) |
- Amortization of insurance acquisition cash flows | (919) | - | - | (919) |
Insurance finance expenses through profit and loss | (5,817) | (27) | (23) | (5,867) |
Investment components | 3,032 | - | (3,032) | - |
Total changes in statement of profit and loss | 1,241 | (954) | (7,119) | (6,832) |
Premiums received | (58,589) | - | - | (58,589) |
Claims paid | - | - | 4,388 | 4,388 |
Directly attributable expenses paid | - | - | 1,878 | 1,878 |
Acquisition cost paid | 2,116 | - | - | 2,116 |
Total cash flows | (56,473) | - | 6,266 | (50,207) |
Closing insurance contract assets | 5,019 | (342) | (185) | 4,492 |
Closing insurance contract liabilities | (87,798) | (2,306) | (1,383) | (91,487) |
Net closing position of insurance contracts | (82,779) | (2,648) | (1,568) | (86,995) |
2024 | 2023 | |||
Financial liabilities: | Group | Bank | Group | Bank |
Trade payables | 3,462 | - | 4,034 | 1,424 |
Accrued charges | 36,256 | 32,792 | 28,849 | 26,542 |
Lease liabilities (see Note 18) | 6,708 | 6,453 | 7,224 | 6,393 |
Total financial liabilities | 46,426 | 39,245 | 40,107 | 34,359 |
Breakdown of other financial liabilities according to maturity | ||||
Short-term (up to 1 year) | 41,425 | 34,530 | 35,156 | 30,149 |
Long-term (over 1 year) | 5,001 | 4,715 | 4,951 | 4,210 |
Non-financial liabilities: | ||||
Advance amounts received from the buyers of assets | 5,702 | - | 5,887 | - |
Deferred income | 4,033 | 719 | 1,534 | 698 |
Provisions | 74 | - | 183 | - |
Other liabilities | 1,185 | 944 | 737 | 737 |
Total non-financial liabilities | 10,994 | 1,663 | 8,341 | 1,435 |
Breakdown of other non-financial liabilities according to maturity | ||||
Short-term (up to 1 year) | 9,858 | 1,424 | 7,622 | 1,195 |
Long-term (over 1 year) | 1,136 | 239 | 719 | 240 |
Total non-financial liabilities | 10,994 | 1,663 | 8,341 | 1,435 |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Provisions at 1 January | 183 | - | 469 | - |
Additions/(reversals), including increases (decreases) in existing | (109) | - | (286) | - |
provisions | ||||
Amounts used | - | - | - | - |
Other movements (reclassifications) | - | - | - | - |
Provisions at 31 December | 74 | - | 183 | - |
Group | Bank | |
Year ended 31 December 2023: | ||
Carrying amount at 1 January | 1,827 | |
Acquisitions | - | - |
Reclassifications | - | - |
Impairment | - | - |
Depreciation charge | (39) | |
Disposals and write-offs | (795) | - |
Carrying amount at 31 December 2023 | 993 | - |
As at 31 December 2023: | ||
Cost | 2,530 | - |
Accumulated depreciation | (1,537) | - |
Net carrying amount | 993 | - |
Estimated fair value at 31 December 2023 | 1,203 | - |
Year ended 31 December 2024: | ||
Carrying amount at 1 January | 993 | - |
Acquisitions | - | - |
Reclassifications | - | - |
Impairment | - | - |
Depreciation charge | (27) | - |
Disposals and write-offs | (966) | - |
Carrying amount at 31 December 2024 | - | - |
As at 31 December 2024: | ||
Cost | 1,564 | - |
Accumulated depreciation | (1,564) | - |
Net carrying amount | - | - |
Estimated fair value at 31 December 2024 | - | - |
Economic life (in years) | 20-50 |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Options | 1,480 | 1,019 | 1,697 | 1,209 |
Shares distributable to the employees | - | - | - | - |
Total | 1,480 | 1,019 | 1,697 | 1,209 |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Financial guarantees issued | 87,985 | 87,985 | 59,216 | 59,256 |
Letters of credit | 135 | 135 | 538 | 538 |
Commitments to grant loans | 393,190 | 403,413 | 473,095 | 480,723 |
Other commitments | 298 | 298 | 8,932 | 8,932 |
Total | 481,608 | 491,831 | 541,781 | 549,449 |
2024 | 2023 | |||
Group | Bank | Group | Bank | |
Financial guarantees issued: | 87,985 | 87,985 | 59,216 | 59,256 |
Stage 1 | 87,985 | 87,985 | 59,216 | 59,256 |
Letters of credit: | 135 | 135 | 538 | 538 |
Stage 1 | 135 | 135 | 538 | 538 |
Commitments to grant loans: | 393,190 | 403,413 | 473,095 | 480,723 |
Stage 1 | 371,314 | 363,909 | 466,672 | 458,661 |
Stage 2 | 19,570 | 37,198 | 6,115 | 21,754 |
Stage 3 | 2,306 | 2,306 | 308 | 308 |
Other commitments: | 298 | 298 | 8,932 | 8,932 |
Stage 1 | 298 | 298 | 8,932 | 8,932 |
Total | 481,608 | 491,831 | 541,781 | 549,449 |
2024 | 2023 | |
Unpaid dividend amount at 1 January: | 94 | 84 |
Dividends declared | 32,095 | 15,919 |
Dividends paid | (32,159) | (15,909) |
Unpaid dividend amount at 31 December: | 30 | 94 |
Deposits, at the | Range of annual | Loans, at the | Range of annual | Off-balance sheet | ||||||
commitments, at the | ||||||||||
year-end | interest rates, % | year-end | interest rates, % | year-end | ||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2023 | 2023 | 2024 | 2023 | |
Members of the Council and the Board | 576 | 424 | 0,00-4,30 | 0,00-4,30 | 765 | 274 | 4,37-4,66 | 5,63 | 44 | 25 |
Other related parties | 708 | 225 | 0,00-4,75 | 0,00-4,30 | 8,722 | 9 171 | 0,69-5,343 | 0,69-6,80 | 1 | 1 |
(excluding subsidiaries of the Bank) | ||||||||||
Total | 1,284 | 649 | - | - | 9,487 | 9 445 | - | - | 45 | 26 |
% of regulatory capital | 0,00% | 0,00% | 0,01% | 0,02% | 0,00% | 0,00% |
Off-balance sheet | ||||||||||
Deposits, at the | Range of annual | Loans, at the | Range of annual | commitments, at the | ||||||
year-end | interest rates, % | year-end | interest rates, % | year-end | ||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Non-financial institutions | 60 598 | 35,155 | 0-3.750 | 0.00-4.15 | 63 211 | 30,070 | 4.55-15.40 5.28-16.13 | 12 000 | 13,750 | |
Financial institutions | 13 | 52 | 0.00 | 0.00 | 290 817 | 247,553 | 2,6 | 4.35-5.80 | 17 628 | 15,639 |
Assets | 2024 | 2023 |
Loans | 354,028 | 277,623 |
Other assets | - | - |
Bank’s investment in subsidiaries | 84,069 | 76,672 |
Liabilities | - | - |
Term deposits | 540 | |
Demand deposits | 60,611 | 34,667 |
Other liabilities | - | - |
Income | 2024 | 2023 |
Interest | 16,898 | 10,314 |
Commission income | 6,432 | 2,711 |
Income (losses) from foreign exchange operations | - | - |
Share of the profit or loss of investments in subsidiaries accounted for using the equity method | 7,227 | (4,267) |
Other income | 785 | 2,001 |
Expenses | ||
Interest | (153) | (88) |
Operating expenses | 940 | 155 |
Impairment (reversal of impairment) of loans | 150 | (162) |
Impairment of an investment to subsidiaries | - | - |
2024 | 2023 | |
Fixed renumeration in cash | 1,428 | 1,122 |
Variable renumeration in cash | - | 52 |
Variable renumeration in shares of Bank | 605 | 424 |
Total | 2,033 | 1,598 |
2023 | ||
Short-term (up to 1 year) | 597 | 678 |
Long-term (over 1 year) | 1,543 | 1,172 |
Total | 2,140 | 1,850 |
Payment in cash due in: | Payment in shares due in: | Total | |||||||
Up to 1 | From 1 to | From 2 to | Total | Up to 1 From 1 to From 2 to | Total | ||||
31 December 2023: | year | 2 years | 3 years | year | 2 years | 3 years | |||
for year 2020 salaries and bonuses | - | - | - | - | 678 | - | - | 678 | 678 |
for year 2021 salaries and bonuses | - | - | - | - | - | 597 | - | 597 | 597 |
for year 2022 salaries and bonuses | - | - | - | - | - | - | 575 | 575 | 575 |
Total liability at 31 December 2023 | - | - | - | - | 678 | 597 | 575 | 1 850 | 1,850 |
31 December 2024: | |||||||||
for year 2021 salaries and bonuses | - | - | - | - | 597 | - | - | 597 | 597 |
for year 2022 salaries and bonuses | - | - | - | - | - | 573 | - | 573 | 573 |
for year 2023 salaries and bonuses | - | - | - | - | - | - | 970 | 970 | 970 |
Total liability at 31 December 2024 | - | - | - | - | 597 | 573 | 970 | 2,140 | 2,140 |
31 December 2024 | 31 December 2023 | |||
Fin. Group | Bank | Fin. Group | Bank | |
ASSETS | ||||
Cash and cash equivalents | 387,680 | 386,365 | 743,733 | 742,969 |
Securities in the trading book | 18,020 | 13,543 | 20,522 | 20,402 |
Due from other banks | 3,121 | 3,121 | 3,013 | 3,013 |
Derivative financial instruments | 1,093 | 1,093 | 241 | 241 |
Loans to customers | 3,117,700 | 3,105,007 | 2,645,104 | 2,633,482 |
Finance lease receivables | 316,897 | 316,897 | 286,533 | 286,451 |
Investment securities at fair value | 43,868 | 43,620 | 74,500 | 74,382 |
Investment securities at amortized cost | 716,864 | 716,864 | 739,869 | 739,869 |
Investments in subsidiaries | 38,180 | 84,069 | 32,628 | 76,672 |
Intangible assets | 40,569 | 7,859 | 41,919 | 8,149 |
Property, plant and equipment | 15,070 | 14,689 | 15,116 | 14,702 |
Investment property | - | - | 993 | - |
Current income tax prepayment | 82 | - | 9 | - |
Deferred income tax asset | 6,074 | 2,716 | 7,575 | 3,658 |
Other financial assets | 7,403 | 6,559 | 7,780 | 8,289 |
Other non-financial assets | 9,790 | 8,505 | 12,084 | 10,681 |
Assets classified as held for sale | 150 | 150 | 150 | 150 |
Total assets | 4,722,561 | 4,711,057 | 4,631,769 | 4,623,110 |
LIABILITIES | ||||
Due to other banks and financial institutions | 67,926 | 68,487 | 571,750 | 576,316 |
Derivative financial instruments | 123 | 123 | 1,041 | 1,041 |
Due to customers | 3,537,972 | 3,543,291 | 3,163,157 | 3,166,908 |
Special and lending funds | 23,037 | 23,037 | 15,718 | 15,718 |
Debt securities in issue | 448,159 | 448,159 | 276,480 | 276,480 |
Current income tax liabilities | 206 | 48 | 6,412 | 6,412 |
Deferred income tax liabilities | 6,141 | - | 6,125 | - |
Other financial liabilities | 43,812 | 39,245 | 38,217 | 34,359 |
Other non-financial liabilities | 8,680 | 1,663 | 8,386 | 1,435 |
Total liabilities | 4,136,056 | 4,124,053 | 4,087,286 | 4,078,669 |
EQUITY | ||||
Capital and reserves attributable to owners of the Bank | ||||
Share capital | 192,269 | 192,269 | 192,269 | 192,269 |
Share premium | 25,534 | 25,534 | 25,534 | 25,534 |
Treasury shares (-) | (8,375) | (8,375) | (1,500) | (1,500) |
Reserve capital | 756 | 756 | 756 | 756 |
Statutory reserve | 60,903 | 60,805 | 47,681 | 47,605 |
Reserve for acquisition of own shares | 20,000 | 20,000 | 20,000 | 20,000 |
Financial instruments revaluation reserve | (2,989) | (2,989) | (5,426) | (5,426) |
Other equity | 1,404 | 1,019 | 1,603 | 1,209 |
Retained earnings | 297,003 | 297,985 | 263,566 | 263,994 |
Total equity | 586,505 | 587,004 | 544,483 | 544,441 |
Total liabilities and equity | 4,722,561 | 4,711,057 | 4,631,769 | 4,623,110 |
2024 | 2023 | |||
Continuing operations | Fin. Group | Bank | Fin. Group | Bank |
Interest revenue calculated using the effective interest method | 243,291 | 227,237 | 195,477 | 181,049 |
Other similar income | 24,955 | 24,953 | 21,096 | 21,070 |
Interest expense and similar charges | (110,002) | (110,146) | (60,113) | (60,189) |
Net interest income | 158,244 | 142,044 | 156,460 | 141,930 |
, | ||||
Fee and commission income | 38,442 | 32,587 | 28,642 | 28,968 |
Fee and commission expense | (8,871) | (8,044) | (8,207) | (8,114) |
Net fee and commission income | 29,571 | 24,543 | 20,435 | 20,854 |
Net gain from trading activities | 6,304 | 6,248 | 5,481 | 5,358 |
Net gain (loss) from derecognition of financial assets | 544 | 778 | 809 | 532 |
Net gain (loss) from disposal of tangible assets | 593 | 141 | 864 | 97 |
Other operating income | 982 | 1,384 | 881 | 2,096 |
Salaries and related expenses | (48,844) | (43,840) | (35,531) | (33,004) |
Depreciation and amortization expenses | (7,893) | (6,392) | (5,386) | (5,126) |
Other operating expenses | (37,674) | (32,402) | (30,569) | (25,557) |
Operating profit before impairment losses | 101,827 | 92,504 | 113,444 | 107,180 |
Allowance for impairment losses on loans and other assets | (10,898) | (4,635) | (15,509) | (8,059) |
(Allowance for)/ reversal of allowance for impairment losses on other assets | - | - | 286 | - |
Allowance for impairment losses on investments in subsidiaries | - | - | - | - |
Share of the profit or loss of investments in subsidiaries accounted for using | 5,429 | 7,227 | (2,471) | (4,267) |
the equity method | ||||
Profit from continuing operations before income tax | 96,358 | 95,096 | 95,750 | 94,854 |
, | , | |||
Income tax expense | (17,608) | (15,810) | (20,366) | (19,234) |
Net profit from continuing operations for the year | 78,750 | 79,286 | 75,384 | 75,620 |
Profit (loss) from discontinued operations, net of tax | - | - | - | - |
Net profit for the year | 78,750 | 79,286 | 75,384 | 75,620 |
Net profit attributable to: | ||||
Owners of the Bank | 78,750 | 79,286 | 75,384 | 75,620 |
From continuing operations | 78,750 | 79,286 | 75,384 | 75,620 |
From discontinued operations | - | - | - | - |
Non-controlling interest | - | - | - | - |
2024 | 2023 | |||
Fin. Group | Bank | Fin. Group | Bank | |
Profit for the year | 78,750 | 79,286 | 75,384 | 75,620 |
Other comprehensive income (loss): | ||||
Items that may be subsequently reclassified to profit or loss: | ||||
Financial assets valuation gains taken to other comprehensive income | 3,026 | 3,026 | 716 | 716 |
Financial assets valuation result transferred to profit or loss | 20 | 20 | 2,640 | 2,640 |
Deferred income tax on gain (loss) from revaluation of financial asset | (609) | (609) | (671) | (671) |
Items that may not be subsequently reclassified to profit or loss: | - | - | ||
Fair value changes of financial liabilities at fair value through profit or loss | - | - | - | - |
attributable to changes in their credit risk | ||||
Other comprehensive income (loss), net of deferred tax | 2,437 | 2,437 | 2,685 | 2,685 |
Total comprehensive income | 81,187 | 81,723 | 78,069 | 78,305 |
Total comprehensive income (loss) attributable to: | ||||
Owners of the Bank | 81,187 | 81,723 | 78,069 | 78,305 |
Non-controlling interest | - | - | - | - |
81,187 | 81,723 | 78,069 | 78,305 |
Year ended | |||||
31 December 2024 | 31 December 2023 | ||||
Operating activities | Fin. Group | Bank | Fin. Group | Bank | |
Interest received on loans and advances | 225,951 | 209,897 | 177,561 | 163,133 | |
Interest received on finance leases | 22,958 | 22,956 | 18,678 | 18,652 | |
Interest received on debt securities in the trading book | 1,292 | 1,292 | 1,741 | 1,741 | |
Interest paid | (103,744) | (104,419) | (29,587) | (29,633) | |
Fees and commissions received | 38,442 | 32,587 | 28,642 | 28,968 | |
Fees and commissions paid | (8,871) | (8,044) | (8,207) | (8,114) | |
Net cash inflows from trade in securities in the trading book | 7,172 | 7,116 | 1,725 | 1,602 | |
Net inflows from foreign exchange trading | 5,218 | 5,218 | 6,975 | 6,975 | |
Net inflows from derecognition of financial assets | 544 | 779 | 809 | 532 | |
Net inflows from disposal of tangible assets | 593 | 141 | 864 | 97 | |
Cash inflows related to other activities of Group companies | 983 | 1,384 | 882 | 2,096 | |
Recoveries on loans previously written off | 285 | 161 | 210 | 208 | |
Salaries and related payments to and on behalf of employees | (44,956) | (39,952) | (33,677) | (31,150) | |
Payments related to operating and other expenses | (37,674) | (32,402) | (30,631) | (25,557) | |
Income tax (paid) | (23,581) | (22,442) | (17,563) | (16,200) | |
Net cash flow from operating activities before change in operating assets and liabilities | 84,612 | 74,272 | 118,422 | 113,350 | |
Change in operating assets and liabilities: | |||||
Decrease in due from other banks | (108) | (108) | (280) | (280) | |
Increase in loans to customers | (483,005) | (475,529) | (256,841) | (263,910) | |
Increase in finance lease receivable | (30,412) | (30,494) | (47,511) | (47,685) | |
Decrease (increase) in other financial assets | 377 | 1,730 | 8,622 | (2,669) | |
Decrease (increase) in other non-financial assets | 16,543 | 16,894 | 860 | 9,743 | |
Increase in due to banks and financial institutions | (487,134) | (491,139) | (128,349) | (124,862) | |
Increase in due to customers | 362,470 | 364,038 | 361,761 | 361,653 | |
Increase (decrease) in special and lending funds | 6,679 | 7,319 | 1,534 | 1,534 | |
Increase (decrease) in other financial liabilities | 5,452 | 4,743 | 12,620 | 10,203 | |
Increase (decrease) in other non-financial liabilities | (6,968) | (3,655) | (13,910) | (3,155) | |
Change | (616,106) | (606,201) | (61,494) | (59,428) | |
Net cash flow from operating activities | (531,494) | (531,929) | 56,928 | 53,922 | |
Investing activities | |||||
(Acquisition) of property, plant and equipment, investment property and intangible assets | (5,179) | (4,893) | (7,393) | (7,299) | |
Disposal of property, plant and equipment, investment property and intangible assets | 207 | 187 | 3,796 | 2,215 | |
(Acquisition) of investment securities at amortized cost | (316,044) | (316,044) | (64,157) | (64,157) | |
Proceeds from redemption or sale of investment securities at amortized cost | 335,131 | 335,131 | 279,209 | 279,209 | |
Interest received on investment securities at amortized cost | 17,776 | 17,776 | 9,777 | 9,777 | |
Dividends received | 13 | 13 | 14 | 10,014 | |
(Acquisition) of investment securities at fair value | 382 | - | 547 | - | |
Sale or redemption of investment securities at fair value | 33,645 | 33,645 | 16,824 | 16,824 | |
Interest received on investment securities at fair value | 639 | 639 | 758 | 758 | |
Business acquired net of cash acquired during transaction | 16 | - | - | 551 | - |
Establishment of subsidiaries | 16 | (100) | (100) | - | (400) |
Increase in share capital of subsidiaries in cash | 16 | (70) | (70) | (13,206) | (17,706) |
Net cash flow from (used in) investing activities | 66,400 | 66,284 | 226,720 | 229,235 | |
Financing activities | |||||
Payment of dividends | (32,159) | (32,159) | (15,909) | (15,909) | |
Acquisition of own shares | (8,375) | (8,375) | (3,368) | (3,368) | |
Interest on debt securities in issue | (13,387) | (13,387) | (2,905) | (2,905) | |
Issue of debt securities | 375,000 | 375,000 | 100,000 | 100,000 | |
Redemption of debt securities issued | (210,000) | (210,000) | - | - | |
Principal elements of lease payments | (2,038) | (2,038) | (1,567) | (1,524) | |
Net cash flow (used in) from financing activities | 109,041 | 109,041 | 76,251 | 76,294 | |
Net increase (decrease) in cash and cash equivalent | (356,053) | (356,604) | 359,899 | 359,451 | |
Cash and cash equivalents at 1 January | 743,733 | 742,969 | 383,834 | 383,518 | |
Cash and cash equivalents at 31 December | 387,680 | 386,365 | 743,733 | 742,969 |
31 December 2022 | 174,211 | 3,428 | - | 756 | (8,111) | 36,990 | 20,000 | 2,287 | 214,704 | 444,265 |
Impact of change in accounting principles | - | - | - | - | - | - | - | - | - | - |
1 January 2023 | 174,211 | 3,428 | - | 756 | (8,111) | 36,990 | 20,000 | 2,287 | 214,704 | 444,265 |
Transfer to/from statutory reserve | - | - | - | - | - | 10,691 | - | - | (10,691) | - |
Transfer to/from share acquisition reserve | 18,058 | 22,106 | - | - | - | - | - | - | - | 40,164 |
Acquisition of own shares | - | - | (3,368) | - | - | - | - | - | - | (3,368) |
Share-based payment | - | - | 1,868 | - | - | - | - | (684) | 88 | 1,272 |
Payment of dividends | - | - | - | - | - | - | - | - | (15,919) | (15,919) |
Total comprehensive income | - | - | - | - | 2,685 | - | - | - | 75,384 | 78,069 |
Net profit | - | - | - | - | - | - | - | - | 75,384 | 75,384 |
Other comprehensive income | - | - | - | - | 2,685 | - | - | - | - | 2,685 |
31 December 2023 | 192,269 | 25,534 | (1,500) | 756 | (5,426) | 47,681 | 20,000 | 1,603 | 263,566 | 544,483 |
Transfer to statutory reserve | - | - | - | - | - | 13,222 | - | - | (13,222) | - |
Transfer to reserve for acquisition of own shares | - | - | - | - | - | - | - | - | - | - |
Acquisition of own shares | - | - | (8,375) | - | - | - | - | - | (8,375) | |
Share-based payment | - | - | 1,500 | - | - | - | (199) | 4 | 1,305 | |
Payment of dividends | - | - | - | - | - | - | - | - | (32,095) | (32,095) |
Total comprehensive income | - | - | - | - | 2,437 | - | - | - | 78,750 | 81,187 |
Net profit | - | - | - | - | - | - | - | - | 78,750 | 78,750 |
Other comprehensive income | - | - | - | - | 2,437 | - | - | - | - | 2,437 |
31 December 2024 | 192,269 | 25,534 | (8,375) | 756 | (2,989) | 60,903 | 20,000 | 1,404 | 297,003 | 586,505 |