| Consolidated comprehensive income statement | |||||||
Finnvera Group | Finnvera plc | ||||||
(EUR 1,000) | Note | 1–12/2024 | 1–12/2023 | 1–12/2024 | 1–12/2023 | ||
| Interest income | D1 | ||||||
| - Interest from loans | |||||||
| passed on to customers | |||||||
- Other interest income | |||||||
Total interest income | |||||||
| Interest expense | D1 | - | - | - | - | ||
Net interest income | |||||||
| Net fee and commission income | D2 | ||||||
| | D3 | - | - | ||||
instruments carried at fair value | |||||||
| exchange gains and losses | |||||||
| Net income from investments | D4 | - | - | ||||
| Other operating income | D5 | ||||||
| Total operational expenses | D6 | - | - | - | - | ||
- Personnel expenses | - | - | - | - | |||
- Other operational expenses | - | - | - | - | |||
| Depreciation and amortisation | D7 | - | - | - | - | ||
| Other operating expenses | D8 | - | - | - | - | ||
| Realised credit losses and change | E4 | - | - | ||||
| in expected credit losses, net | |||||||
- Realised credit losses | - | - | - | - | |||
- Credit loss compensa - tions from the State | |||||||
| - Change in expected | |||||||
| credit losses | |||||||
Operating result | |||||||
| Income tax | D9 | - | - | ||||
Result |
Finnvera Group | Finnvera plc | ||||
(EUR 1,000) | Note | 1–12/2024 | 1–12/2023 | 1–12/2024 | 1–12/2023 |
| Other comprehensive income | |||||
Items that will not be reclas - | |||||
| | F5 | - | - | ||
| | |||||
| - Change in credit risk | |||||
| associated with liabilities | |||||
| carried at fair value | |||||
| | |||||
| | |||||
- Change in fair value of invest - ments recognised at fair value through comprehensive income | - | - | - | - | |
| - Change in ECL of investments | |||||
recognised at fair value through comprehensive income | |||||
| - | - | - | - | |
Total other comprehensive income | - | - | - | - | |
Total comprehensive income | |||||
| Distribution of the result | |||||
| attributable to equity holders | |||||
| of the parent company | |||||
| Distribution of the total | |||||
| comprehensive income | |||||
| attributable to equity holders | |||||
| of the parent company |
| Balance sheet | |||||
Finnvera Group | Finnvera plc | ||||
(EUR 1,000) | Note | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 |
| ASSETS | |||||
| Loans to and receivables from credit institutions | E1 | ||||
- Payable on demand | |||||
- Investment accounts and deposits | |||||
- Other | |||||
| Loans to and receivables from customers | E2 | ||||
- Loans | |||||
- Debt Securities | |||||
- Guarantee receivables | |||||
- Receivables from export credit and special guarantee operations | |||||
| Investments | E3 | ||||
- Debt securities | |||||
- Investments in group companies | |||||
- Other shares and participations | |||||
| Derivatives | E11 | ||||
| Intangible assets | E5 | ||||
| Tangible assets | E5 | ||||
| Other Assets | E6 | ||||
- Credit loss receivables from the state | |||||
- Other | |||||
| Prepayments and accrued income | E7 | ||||
| Tax assets | E8 | ||||
Assets |
Finnvera Group | Finnvera plc | ||||
(EUR 1,000) | Note | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 |
| LIABILITIES | |||||
| Liabilities to other institutions | E9 | ||||
| Debt securities in issue | E10 | ||||
| Derivatives | E11 | ||||
| Provisions | E13 | ||||
| Other liabilities | E12 | ||||
| Accruals and deferred income | E14 | ||||
| Tax liabilities | E8 | ||||
Liabilities | |||||
| EQUITY | E19 | ||||
| Equity attributable to the parent | |||||
| company's shareholders | |||||
Share capital | |||||
Share premium | |||||
Fair value reserve | - | - | - | - | |
| Non-restricted reserves | |||||
- Reserve for domestic operations | |||||
- Reserve for export credit guaran - tees and special guarantees | |||||
Retained earnings | |||||
Non-restricted equity | |||||
Total equity, equity attributable to the parent company's shareholders | |||||
Total liabilities and equity |
| Table 1: Contingent liabilities according to the status of commitments | ||||
Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 |
8,193,497 | 7,137,377 | 15,567,784 | 15,601,316 | |
4,286,246 | 4,499,594 | 4,764,273 | 5,092,488 | |
2,453,557 | 4,804,467 | 2,453,557 | 4,804,467 | |
Contingent liabilities total | 14,933,299 | 16,441,438 | 22,785,614 | 25,498,272 |
| Table 2: Contingent liabilities by business area | ||||
Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 |
| Domestic operations | ||||
1,482,714 | 1,617,006 | 1,482,714 | 1,617,006 | |
359,249 | 608,662 | 359,249 | 608,662 | |
52,385 | 61,585 | 52,385 | 61,585 | |
Domestic operations total | 1,894,348 | 2,287,253 | 1,894,348 | 2,287,253 |
| Export credit guarantees, special guarantees and export credit commitments | ||||
6,031,039 | 4,888,066 | 6,031,039 | 4,888,066 | |
2,093,712 | 1,589,096 | 2,093,712 | 1,589,096 | |
- | - | 3,729 | 11,188 | |
- | - | 6,511,415 | 7,292,811 | |
1,697,167 | 2,150,018 | 1,697,167 | 2,150,018 | |
679,743 | 632,306 | 1,538,887 | 1,792,246 | |
136,118 | 151,817 | 614,145 | 744,711 | |
| Offers given | ||||
2,401,171 | 4,742,883 | 2,401,171 | 4,742,883 | |
Export credit guarantees, special guarantees and export credit commitments total | 13,038,951 | 14,154,186 | 20,891,266 | 23,211,019 |
Contingent liabilities total 1 | 14,933,299 | 16,441,438 | 22,785,614 | 25,498,272 |
| Table 3: Liability for export credit guarantees calculated according | ||
to the Act on the State’s Export Credit Guarantees 2 | ||
| Finnvera plc | ||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 |
Liability according to the Act on the State’s Export Credit Guarantees | 16,707,992 | 17,735,482 |
| Table 4: Possible obligations according to IAS 37 | ||||
| Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 |
| Possible obligation arising to cover losses of fund payment | 349,023 | 349,023 | 349,023 | 349,023 |
| in accordance with The State Guarantee Fund Act |
| Change in equity | |||||||||
| Fair value through OCI | |||||||||
| Change in | Reserve for | ||||||||
| the credit risk | export credit | ||||||||
| associated with | Reserve for | guarantees | |||||||
| Share premium | Fair value | | liabilities carried | domestic | and special | Retained | |||
(EUR 1,000) | Share capital | reserve | through OCI | hedging | at fair value | operations | guarantees | earnings | Total equity |
| 31 Dec 2024 | |||||||||
| Finnvera Group's equity, equity attributable to the parent company's shareholders | |||||||||
| - | - | - | ||||||
| - | ||||||||
| | - | - | |||||||
| at fair value through comprehensive income | |||||||||
Change in credit risk associated with liabilities carried at fair value | |||||||||
| - | - | |||||||
Change in fair value of investments recognised at fair value through comprehensive income | - | - | |||||||
Change in ECL of investments recognised at fair value through comprehensive income | |||||||||
Result | |||||||||
Total equity at 31 Dec | - | - | |||||||
| 31 Dec 2023 | |||||||||
| Finnvera Group's equity, equity attributable to the parent company's shareholders | |||||||||
| - | - | - | ||||||
| - | - | |||||||
| | |||||||||
| at fair value through comprehensive income | |||||||||
Change in credit risk associated with liabilities carried at fair value | |||||||||
| - | - | |||||||
| Change in fair value of investments recognised | - | - | |||||||
| at fair value through comprehensive income | |||||||||
Change in ECL of investments recognised at fair value through comprehensive income | |||||||||
Result | |||||||||
Total equity at 31 Dec | - | - | - |
| Fair value through OCI | |||||||||
| Change in | Reserve for | ||||||||
| the credit risk | export credit | ||||||||
| associated with | Reserve for | guarantees | |||||||
| Share premium | Fair value | | liabilities carried | domestic | and special | ||||
(EUR 1,000) | Share capital | reserve | through OCI | hedging | at fair value | operations | guarantees Retained earnings | Total equity | |
| 31 Dec 2024 | |||||||||
| Finnvera plc's equity, Equity attributable to the parent company's shareholders | |||||||||
| - | - | |||||||
| - | ||||||||
| | - | - | |||||||
| at fair value through comprehensive income | |||||||||
Change it the credit risk associated with liabilities carried at fair value | |||||||||
| - | - | |||||||
| Change in the fair value of investments recognised | - | - | |||||||
| at fair value through comprehensive income | |||||||||
Change in the ECL of investments recognised at fair value through comprehensive income | |||||||||
Result | |||||||||
Total equity at 31 Dec | - | - | |||||||
| 31 Dec 2023 | |||||||||
| Finnvera plc's equity, Equity attributable to the parent company's shareholders | |||||||||
| - | - | |||||||
| - | - | |||||||
| | |||||||||
| at fair value through comprehensive income | |||||||||
Change it the credit risk associated with liabilities carried at fair value | |||||||||
| - | - | |||||||
| Change in the fair value of investments recognised | - | - | |||||||
| at fair value through comprehensive income | |||||||||
Change in the ECL of investments recognised at fair value through comprehensive income | |||||||||
Result | |||||||||
Total equity at 31 Dec | - | - |
| Statement of cash flows | ||||
Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 |
| | ||||
Withdrawal of loans granted | - | - | - | - |
Repayments of loans granted | ||||
Interest received | ||||
Interest paid | - | - | - | - |
| | ||||
| commission income and expense | ||||
Payments received from other operating income | ||||
Payments for operating expenses | - | - | - | - |
| - | - | - | - |
Net credit loss compensation from the State | ||||
Net taxes paid | - | - | ||
Net cash used in (-) / from (+) operating activities (A) | - | |||
| | ||||
Purchase of property and equipment and intangible assets | - | - | - | - |
Short-term and other liquid investments made | - | - | - | - |
| Proceeds and maturities of short-term | ||||
| and other liquid investments | ||||
Proceeds from other investments | ||||
Net cash used in (-) / from (+) investing activities (B) | - | - | - | - |
| | ||||
Proceeds from long-term loans | ||||
Repayment of long-term loans | - | - | - | - |
| - | - | - | - |
Payments of lease liabilities | - | - | ||
| ||||
| - | - | ||
| Net change in cash and cash equivalents | - | - | ||
| (A+B+C) increase (+) / decrease (-) | ||||
| Cash and cash equivalents at the beginning of the period | ||||
Translation differences | - | - | ||
Cash and cash equivalents at the end of the period 1 |
| Changes in liabilities arising from financing activities | |||||||
| Finnvera Group 2024 | |||||||
| Cash | Cash | ||||||
| Opening | from | from | Foreign | Closing | |||
| balance | Fair value | exchange | Other | balance | |||
| (EUR 1,000) | 1 Jan | activities | activities | changes | differences | changes | 31 Dec |
| Long-term liabilities to credit | 128,525 | 72,631 | -102,585 | - | 4,956 | - | 103,527 |
| and other institutions | |||||||
| Short-term liabilities to credit | - | - | - | - | - | - | - |
| and other institutions | |||||||
Debt securities in issue | 10,584,813 | 1,403,338 | -1,579,350 | 197,862 | 212,521 | 10,926 | 10,830,110 |
Security given for derivatives 1 | -735,170 | - | 45,680 | - | - | - | -689,490 |
Security received for derivatives 2 | 41,550 | - | 21,060 | - | - | - | 62,610 |
Total | 10,019,718 | 1,475,970 | -1,615,195 | 197,862 | 217,477 | 10,926 | 10,306,758 |
| Finnvera plc 2024 | |||||||
| Cash | Cash | ||||||
| Opening | from | from | Foreign | Closing | |||
| balance | Fair value | exchange | Other | balance | |||
| (EUR 1,000) | 1 Jan | activities | activities | changes | differences | changes | 31 Dec |
| Long-term liabilities to credit | 286,150 | 492,631 | -472,668 | - | 4,956 | - | 311,069 |
| and other institutions | |||||||
| Short-term liabilities to credit | - | - | - | - | - | - | - |
| and other institutions | |||||||
Debt securities in issue | 10,584,813 | 1,403,338 | -1,579,350 | 197,862 | 212,521 | 10,926 | 10,830,110 |
Security given for derivatives 1 | -735,170 | - | 45,680 | - | - | - | -689,490 |
Security received for derivatives 2 | 41,550 | - | 21,060 | - | - | - | 62,610 |
Total | 10,177,343 | 1,895,970 | -1,985,278 | 197,862 | 217,477 | 10,926 | 10,514,299 |
| Finnvera Group 2023 | |||||||
| Cash | Cash | ||||||
| Opening | from | from | Foreign | Closing | |||
| balance | Fair value | exchange | Other | balance | |||
| (EUR 1,000) | 1 Jan | activities | activities | changes | differences | changes | 31 Dec |
| Long-term liabilities to credit | 37,292 | 119,547 | -26,961 | - | -1,353 | - | 128,525 |
| and other institutions | |||||||
| Short-term liabilities to credit | - | - | - | - | - | - | - |
| and other institutions | |||||||
Debt securities in issue | 9,662,606 | 3,296,577 | -2,672,577 | 451,152 | -169,653 | 16,707 | 10,584,813 |
Security given for derivatives 1 | -1,094,350 | 359,180 | - | - | - | - | -735,170 |
Security received for derivatives 2 | 62,270 | - | -20,720 | - | - | - | 41,550 |
Total | 8,667,818 | 3,775,304 | -2,720,258 | 451,152 | -171,006 | 16,707 | 10,019,718 |
| Finnvera plc 2023 | |||||||
| Cash | Cash | ||||||
| Opening | from | from | Foreign | Closing | |||
| balance | Fair value | exchange | Other | balance | |||
| (EUR 1,000) | 1 Jan | activities | activities | changes | differences | changes | 31 Dec |
| Long-term liabilities to credit | 175,000 | 485,374 | -372,893 | - | -1,332 | - | 286,150 |
| and other institutions | |||||||
| Short-term liabilities to credit | - | - | - | - | - | - | - |
| and other institutions | |||||||
Debt securities in issue | 9,662,606 | 3,296,577 | -2,672,577 | 451,152 | -169,653 | 16,707 | 10,584,813 |
Security given for derivatives 1 | -1,094,350 | 359,180 | - | - | - | - | -735,170 |
Security received for derivatives 2 | 62,270 | - | -20,720 | - | - | - | 41,550 |
Total | 8,805,526 | 4,141,131 | -3,066,190 | 451,152 | -170,985 | 16,707 | 10,177,343 |
| Basic information | |
Name of the reporting entity | |
Domicile | Kuopio, |
Legal form | |
Home country | |
Registered address | |
Main place of business | |
| Description of the nature | |
| and main functions of | |
| the entity's operations | |
Name of parent company |
| Table 1: Classification of financial assets | |
| Cash deposits, investment | Amortised cost |
Loan receivables from clients | Amortised cost |
| Amortised cost | |
| papers and commercial papers | |
Investments in bonds | At fair value through other com - |
| prehensive income items or at fair | |
Derivative contracts | |
| or loss (mandatory) | |
Shares and participations |
| Table 2: Classification of financial liabilities | |
Liabilities to others | Amortised cost |
| Debt securities in issue | Debt securities in issue included in hedge |
| (EMTN programme) | accounting are measured at amortised cost |
| and fair value with regard to the hedged risk | |
| Debt securities in issue | Not included in hedge accounting; measured at |
| (EMTN programme) | |
| Debt securities in issue | Amortised cost |
| (ECP programme) | |
Derivative contracts |
| Table 3: Determination of ECL calculation stages, domestic financing | |||
Factor determining the stage | Stage 1 | Stage 2 | Stage 3 |
| x | |||
| granted to the moment the situation is reviewed | |||
Zero-interest loans and subordinated loans | x | ||
Payment behaviour: receivable that is more than 30 days overdue | x | ||
Payment behaviour: receivable that is more than 90 days overdue | x | ||
x | x | ||
Guarantee receivables | x | ||
Client’s legal status (bankruptcy etc.) | x | ||
Other clients in the risk category D | x | ||
Debt holidays | x |
| Table 4: Determination of ECL calculation stages, export financing | |||
Factor determining the stage | Stage 1 | Stage 2 | Stage 3 |
| x | |||
| granted to the moment the situation is reviewed | |||
x | x | ||
Receivables from export credit and special guarantee operations | x | ||
Client’s legal status (bankruptcy etc.) | x | ||
Other clients in the risk category D | x | ||
Debt holidays | x |
| Economic capital by risk type | ||
| Finnvera Group | ||
(MEUR) 31 Dec 2024 | 31 Dec 2023 | |
Credit risks | 2,617 | 2,758 |
Market risks | 236 | 221 |
Operational risks | 45 | 39 |
Total | 2,898 | 3,018 |
| B1 Credit risks | ||||||
| Finnvera Group | ||||||
31 Dec 2024 | 31 Dec 2023 | |||||
Assets (EUR 1,000) | Gross | ECL | Net | Gross | ECL | Net |
| Receivables | ||||||
| Loans to and receivables from credit | 480,143 | -92 | 480,051 | 1,328,864 | -344 | 1,328,520 |
| institutions – payable on demand | ||||||
Loans to and receivables from credit institutions – other | 98,633 | - | 98,633 | 28,014 | - | 28,014 |
Loans to and receivables from customers | 7,632,535 | -248,383 | 7,388,454 | 8,212,574 | -291,601 | 7,924,390 |
| Loans to and receivables | 7,330,681 | -133,520 | 7,197,160 | 7,953,429 | -191,995 | 7,761,434 |
| from customers | ||||||
30,130 | -4,302 | 25,828 | 30,046 | -3,418 | 26,628 | |
Guarantee receivables | 77,483 | -31,034 | 46,449 | 61,761 | -24,580 | 37,181 |
Fee and recovery receivables, | 194,241 | -79,526 | 114,715 | 167,338 | -71,608 | 95,730 |
Debt securities | 5,282,914 | -168 | 5,282,747 | 3,541,098 | -422 | 3,540,676 |
Derivatives 1 | 14,030 | - | 14,030 | -522 | - | -522 |
| Credit and Guarantee loss | 10,650 | - | 10,650 | 11,744 | - | 11,744 |
| receivables from the State | ||||||
Fund transfer receivables from The State Guarantee Fund | 349,023 | - | 349,023 | 349,023 | - | 349,023 |
Interest receivables | 248,819 | -1,862 | 246,957 | 228,443 | -1,243 | 227,200 |
Fee and commission receivables | 6,119 | -1,058 | 5,061 | 6,335 | -824 | 5,513 |
| Trade receivables of venture | - | - | - | 4,698 | -94 | 4,604 |
| capital investments | ||||||
Total | 14,122,865 | -251,562 | 13,875,606 | 13,710,270 | -294,528 | 13,419,162 |
| Liabilities (EUR 1,000) | ||||||
Off-balance sheet items | 14,933,299 | -893,335 | 16,441,438 | -900,814 | ||
Equity - Fair value | -196 | -362 | ||||
Total | -893,531 | -901,176 |
| Debt securities by credit rating grades and sector | ||||||||
Finnvera Group | Finnvera Group | |||||||
31 Dec 2024 | 31 Dec 2023 | |||||||
| Credit | Governments/ | Credit | Governments/ | |||||
| (EUR 1,000) | institutions | Corporates | Municipalities | Total 1 | institutions | Corporates | Municipalities | Total 1 |
| Risk class | ||||||||
AAA | 2,305,644 | - | 286,499 | 2,592,143 | 1,715,944 | - | 24,166 | 1,740,110 |
AA | 520,421 | - | 1,608,811 | 2,129,233 | 205,977 | - | 1,003,418 | 1,209,395 |
A | 488,106 | - | - | 488,106 | 371,301 | - | - | 371,301 |
BBB | - | 73,265 | - | 73,265 | 108,912 | 110,958 | - | 219,869 |
BB | - | - | - | - | - | - | - | - |
B | - | - | - | - | - | - | - | - |
Total | 3,314,172 | 73,265 | 1,895,310 | 5,282,747 | 2,402,134 | 110,958 | 1,027,584 | 3,540,676 |
| B2 Loans and guarantees by credit rating, gross | ||||
| Finnvera plc | ||||
31 Dec 2024 | 31 Dec 2023 | |||
Credit rating (EUR 1,000) | € | % | € | % |
AAA | - | 0% | - | 0% |
AA | 693 | 0% | 640 | 0% |
A | 7,062 | 0% | 17,499 | 1% |
BBB | 85,885 | 3% | 114,377 | 5% |
BB | 760,162 | 30% | 790,882 | 33% |
B | 847,784 | 34% | 979,521 | 41% |
CCC | 644,582 | 26% | 329,735 | 14% |
D | 154,600 | 6% | 142,416 | 6% |
Total | 2,500,768 | 100% | 2,375,070 | 100% |
| B3 Loans and guarantees by sector, gross | ||
| Finnvera plc | ||
Sector (EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 |
Rural trades | 33,098 | 34,610 |
Industry | 1,370,256 | 1,156,497 |
Tourism | 185,062 | 224,167 |
Services to business | 533,209 | 555,609 |
Trade and consumer services | 379,143 | 404,187 |
Total | 2,500,768 | 2,375,070 |
| B4 Loans and guarantees, gross and collateral shortage | ||||
| Finnvera plc | ||||
| 31 Dec 2024 | ||||
| Amount of | Amount of | Collateral | Collateral | |
| (EUR 1,000) | commitment | collaterals | shortage | shortage-% |
Total | 2,500,768 | 515,185 | 1,985,583 | 79% |
| Finnvera plc | ||||
| 31 Dec 2023 | ||||
| Amount of | Amount of | Collateral | Collateral | |
| (EUR 1,000) | commitment | collaterals | shortage | shortage-% |
Total | 2,375,070 | 439,500 | 1,935,570 | 81% |
| B5.1 Doubtful receivables | ||
| Finnvera plc | ||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 |
Receivables that are more than 90 days overdue | 115,081 | 98,262 |
39,519 | 44,154 | |
Default receivables, total | 154,600 | 142,416 |
| Finnvera plc | ||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 |
0 interest credits | 10,442 | 12,290 |
Debt holidays for debt repayments | 51,718 | 34,582 |
| B5.2 Ageing of past due receivables | ||
| Finnvera plc | ||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 |
1 days-30 days | 34,837 | 14,852 |
31 days-60 days | 5,393 | 6,662 |
61 days-90 days | 3,038 | 5,556 |
over 90 days | 116,872 | 100,044 |
Total | 160,140 | 127,114 |
| B6 Enterprise, bank and sovereign exposure by credit rating, gross | ||
| Finnvera plc | ||
Credit rating (EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 |
AAA | 824,485 | 585 |
AA | 585,745 | 1,061,220 |
A | 371,419 | 623,692 |
BBB | 4,832,470 | 5,644,862 |
BB | 10,072,731 | 6,891,302 |
B | 1,467,629 | 5,779,039 |
CCC | 2,713,808 | 3,085,502 |
D | 11,147 | 72,979 |
No credit rating | 11,831 | 51,838 |
Total | 20,891,266 | 23,211,019 |
| B7 Enterprise, bank and sovereign exposure by country risk classification, gross | |||
| Finnvera plc | |||
31 Dec 2024 | 31 Dec 2023 | ||
0 - Advanced economy | 16,921,966 | 17,474,739 | |
1 | - Very low risks | - | - |
2 - Low risks | 202,984 | 305,975 | |
3 - Relatively low risks | 697,869 | 2,318,343 | |
4 - Intermediate risks | 1,627,787 | 1,887,418 | |
5 - Relatively high risks | 901,402 | 738,383 | |
6 - High risks | 98,912 | 83,622 | |
7 - Very high risks | 403,120 | 361,386 | |
37,225 | 41,153 | ||
Total | 20,891,266 | 23,211,019 |
| B8 Enterprise, bank and sovereign exposure by sector, gross | ||
| Finnvera plc | ||
Sector (EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 |
Telecommunications | 3,231,716 | 3,987,131 |
Cruise shipping | 10,440,584 | 11,511,848 |
Pulp and paper | 2,746,214 | 3,545,393 |
Mining and metals | 765,794 | 598,673 |
Energy | 939,733 | 823,171 |
Other industries | 581,533 | 685,304 |
Others | 2,185,694 | 2,059,498 |
Total | 20,891,266 | 23,211,019 |
| B9 Liquidity risk, maturity of assets, liabilities and guarantees | |||||||||||||||
| Finnvera Group | Finnvera Group | ||||||||||||||
| 3–12 | >1–5 | >5–10 | Carrying | 3–12 | >1–5 | >5–10 | Carrying | ||||||||
(EUR 1,000) | <3 months | months | years | years | >10 years | Total | Amount | (EUR 1,000) | <3 months | months | years | years | >10 years | Total | Amount |
| 31 Dec 2024 | 31 Dec 2023 | ||||||||||||||
| Assets | Assets | ||||||||||||||
| Loans to and receivables | 308,887 | - | - | - | - | 308,887 | 308,844 | Loans to and receivables | 1,057,371 | - | - | - | - | 1,057,371 | 1,057,133 |
| from credit institutions – | from credit institutions – | ||||||||||||||
| Payable on demand | Payable on demand | ||||||||||||||
| Loans to and receivables from | 171,850 | - | - | - | - | 171,850 | 171,206 | Loans to and receivables from | 272,075 | - | - | - | - | 272,075 | 271,388 |
| credit institutions – Investment | credit institutions – Investment | ||||||||||||||
| accounts and deposits | accounts and deposits | ||||||||||||||
| Loans to and receivables from | 3,651 | 9,996 | 51,656 | 37,296 | - | 102,598 | 98,633 | Loans to and receivables from | - | 6,507 | 22,822 | 4,907 | - | 34,236 | 28,014 |
| credit institutions – Export credits | credit institutions – Export credits | ||||||||||||||
| Receivables from customers | 325,972 | 1,847,164 | 4,194,627 | 2,078,587 | 209,607 | 8,655,957 | 7,227,290 | Receivables from customers | 442,085 | 1,515,777 | 4,839,994 | 2,338,652 | 345,050 | 9,481,558 | 7,791,480 |
| – Loans and debt securities | – Loans and debt securities | ||||||||||||||
Debt securities | 1,094,868 | 749,615 | 3,199,810 | 630,169 | - | 5,674,463 | 5,282,747 | Debt securities | 763,153 | 374,728 | 2,458,905 | 202,128 | - | 3,798,914 | 3,540,676 |
Total assets | 1,905,228 | 2,606,776 | 7,446,092 | 2,746,052 | 209,607 | 14,913,755 | 13,088,721 | Total assets | 2,534,684 | 1,897,012 | 7,321,720 | 2,545,688 | 345,050 | 14,644,154 | 12,688,690 |
| Liabilities | Liabilities | ||||||||||||||
Liabilities to other institutions | -7,576 | -10,430 | -48,438 | -37,201 | - | -103,645 | -103,527 | Liabilities to credit institutions 3 | -22,299 | -45,080 | -56,617 | -5,231 | - | -129,227 | -128,525 |
Debt securities in issue | -46,416 | -632,325 | -9,236,469 | -2,083,750 | - | -11,998,961 | -10,830,110 | Debt securities in issue | -275,807 | -1,042,791 | -7,499,463 | -3,149,177 | - | -11,967,238 | -10,584,813 |
Total liabilities | -53,992 | -642,755 | -9,284,908 | -2,120,951 | - -12,102,605 | -10,933,638 | Total liabilities | -298,107 | -1,087,871 | -7,556,080 | -3,154,408 | - -12,096,465 | -10,713,338 | ||
| Derivatives | Derivatives | ||||||||||||||
Derivatives – receivables | 36,520 | -14,349 | 88,320 | - | - | 110,491 | 140,459 | Derivatives – receivables | 19,001 | 18,622 | 84,857 | 870 | - | 123,350 | 96,359 |
Derivatives – liabilities | -78,119 | -158,143 | -824,673 | -254,423 | -38,180 | -1,353,538 | -706,311 | Derivatives – liabilities | -89,365 | -241,568 | -778,759 | -261,425 | -25,549 | -1,396,666 | -760,660 |
Derivatives, net | -41,599 | -172,492 | -736,353 | -254,423 | -38,180 | -1,243,047 | -565,852 | Derivatives, net | -70,364 | -222,946 | -693,902 | -260,555 | -25,549 | -1,273,316 | -664,301 |
| Assets, liabilities and | 1,809,637 | 1,791,529 | -2,575,168 | 370,679 | 171,427 | 1,568,103 | 1,589,232 | Assets, liabilities and | 2,166,214 | 586,195 | -928,261 | -869,275 | 319,501 | 1,274,373 | 1,311,051 |
| derivatives, net | derivatives, net | ||||||||||||||
Credit commitments 1 | -180 | -2,413,343 | -1,243,332 | - | - | -3,656,854 | - | Credit commitments 1 | -587,532 | -773,651 | -1,397,498 | - | - | -2,758,681 | - |
| Assets, liabilities, derivatives | 1,809,458 | -621,814 | -3,818,500 | 370,679 | 171,427 | -2,088,751 | 1,589,232 | Assets, liabilities, derivatives | 1,578,682 | -187,456 | -2,325,759 | -869,275 | 319,501 | -1,484,307 | 1,311,051 |
| and credit commitments, net | and credit commitments, net | ||||||||||||||
| Guarantees and export | Guarantees and export | ||||||||||||||
credit guarantees 2 | credit guarantees 2 | ||||||||||||||
Guarantees | -210,425 | -624,017 | -648,251 | - | -21 | -1,482,714 | - | Guarantees | -209,791 | -649,178 | -757,988 | - | -50 | -1,617,006 | - |
| Export credit guarantees | -378,298 | -1,256,103 | -2,519,573 | -4,128,703 | -657,935 | -8,940,612 | - | Export credit guarantees | -103,767 | -976,805 | -2,301,667 | -3,199,820 | -679,328 | -7,261,386 | - |
| and special guarantees | and special guarantees | ||||||||||||||
| Total guarantees and export | -588,723 | -1,880,121 | -3,167,823 | -4,128,703 | -657,956 | -10,423,326 | - | Total guarantees and export | -313,557 | -1,625,983 | -3,059,655 | -3,199,820 | -679,378 | -8,878,392 | - |
| credit guarantees | credit guarantees |
| B10 Market risk sensitivities | ||
| Finnvera Group | ||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 |
| Interest rate risk | ||
| Market interest increase 1 % | ||
- Change in net interest income during the next 12 months | 10,390 | 12,204 |
- Balance sheet interest sensitivity (excl. Equity) | -1,099 | -5,823 |
| Market interest decrease 1 % | ||
- Change in net interest income during the next 12 months | -10,390 | -12,204 |
- Balance sheet interest sensitivity (excl. Equity) | 1,099 | 5,823 |
| Currency risk | ||
The USD strengthens by 10 % against the euro | -13 | 955 |
The USD weakens by 10 % against the euro | 11 | -1,167 |
| C1 Result by segment | ||||||||
Total | ||||||||
| (EUR 1,000) | small companies | domestic markets | internationalisation | Export credits | ||||
| Finnvera Group | ||||||||
| 1–12/2024 | ||||||||
| Net interest income | 5,957 | 21,916 | 13,273 | 68,202 | 29,398 | 138,746 | ||
| Net fee and commission income | 8,699 | 17,939 | 27,613 | 133,121 | 10,600 | 197,971 | ||
- | - | - | 3,490 | 4,757 | 8,247 | |||
| Net income from investments | - | - | - | - | -390 | -390 | ||
| Other operating income | 49 | 93 | 149 | 124 | - | 415 | ||
| Total operational expenses | -7,788 | -12,564 | -12,239 | -15,591 | -4,331 | -52,513 | ||
| Depreciation and amortisation | -853 | -1,606 | -1,563 | -971 | -260 | -5,253 | ||
| Other operating expenses | -123 | -1,532 | -132 | -129 | -38 | -1,954 | ||
| Realised credit losses and change in expected credit losses, net | -8,387 | -10,957 | -15,402 | -15,406 | 672 | -49,480 | ||
| - Realised credit losses | -10,844 | -19,041 | -14,438 | -76,261 | - | -120,584 | ||
| - Credit loss compensations from the State | 4,877 | 8,833 | 6,783 | - | - | 20,493 | ||
| - Change in expected credit losses (increase - / decrease +) | -2,420 | -750 | -7,747 | 60,856 | 672 | 50,611 | ||
| Operating result | -2,446 | 13,289 | 11,699 | 172,841 | 40,407 | 235,791 | ||
| Income tax | - | - | - | - | -8,082 | -8,082 | ||
| Result | -2,446 | 13,289 | 11,699 | 172,841 | 32,326 | 227,709 | ||
| Finnvera Group | ||||||||
| 1–12/2023 | ||||||||
| Net interest income | 5,967 | 18,722 | 12,265 | 46,893 | 31,621 | 115,469 | ||
| Net fee and commission income | 8,952 | 17,951 | 22,030 | 114,437 | 14,051 | 177,421 | ||
- | - | - | -110 | -9,353 | -9,463 | |||
| Net income from investments | - | - | - | - | 330 | 330 | ||
| Other operating income | 7 | 31 | 13 | 126 | - | 176 | ||
| Total operational expenses | -7,495 | -12,436 | -12,090 | -13,845 | -3,816 | -49,682 | ||
| Depreciation and amortisation | -839 | -1,550 | -1,401 | -827 | -248 | -4,865 | ||
| Other operating expenses | -102 | -125 | -109 | -105 | -32 | -472 | ||
| Realised credit losses and change in expected credit losses, net | -4,800 | -4,983 | 15,035 | 204,726 | 41 | 210,020 | ||
| - Realised credit losses | -9,640 | -17,104 | -11,068 | -90,624 | - | -128,436 | ||
| - Credit loss compensations from the State | 4,655 | 8,537 | 5,038 | - | - | 18,230 | ||
| - Change in expected credit losses (increase - / decrease +) | 186 | 3,584 | 21,066 | 295,350 | 41 | 320,227 | ||
| Operating result | 1,691 | 17,611 | 35,744 | 351,295 | 32,594 | 438,934 | ||
| Income tax | - | - | - | - | -5,573 | -5,573 | ||
| Result | 1,691 | 17,611 | 35,744 | 351,295 | 27,022 | 433,361 |
Total | ||||||||
| (EUR 1,000) | small companies | domestic markets | internationalisation | Export credits | ||||
| Finnvera plc | ||||||||
| 1–12/2024 | ||||||||
| Net interest income | 5,957 | 21,916 | 13,273 | 68,202 | -798 | 108,550 | ||
| Net fee and commission income | 8,699 | 17,939 | 27,613 | 133,121 | -674 | 186,697 | ||
- | - | - | 3,490 | -308 | 3,183 | |||
| Net income from investments | - | - | - | - | -390 | -390 | ||
| Other operating income | 49 | 93 | 149 | 124 | 6,053 | 6,468 | ||
| Operational expenses | -7,788 | -12,564 | -12,239 | -15,591 | -4,219 | -52,400 | ||
| Depreciation and amortisation | -853 | -1,606 | -1,563 | -971 | -260 | -5,253 | ||
| Other operating expenses | -123 | -1,532 | -132 | -129 | -38 | -1,954 | ||
| Realised credit losses and change in expected credit losses, net | -8,387 | -10,957 | -15,402 | -15,406 | 634 | -49,518 | ||
| - Realised credit losses | -10,844 | -19,041 | -14,438 | -76,261 | -120,584 | |||
| - Credit loss compensations from the State | 4,877 | 8,833 | 6,783 | - | - | 20,493 | ||
| - Change of expected credit losses (increase - / decrease +) | -2,420 | -750 | -7,747 | 60,856 | 634 | 50,573 | ||
| Operating result | -2,446 | 13,289 | 11,699 | 172,841 | - | 195,384 | ||
| Income tax | - | - | - | - | - | - | ||
| Result | -2,446 | 13,289 | 11,699 | 172,841 | - | 195,384 | ||
| Finnvera plc | ||||||||
| 1–12/2023 | ||||||||
| Net interest income | 5,967 | 18,722 | 12,265 | 46,893 | 325 | 84,173 | ||
| Net fee and commission income | 8,952 | 17,951 | 22,030 | 114,437 | -1,261 | 162,110 | ||
- | - | - | -110 | -2,898 | -3,007 | |||
| Net income from investments | - | - | - | - | 330 | 330 | ||
| Other operating income | 7 | 31 | 13 | 126 | 7,393 | 7,569 | ||
| Operational expenses | -7,495 | -12,436 | -12,090 | -13,845 | -3,692 | -49,558 | ||
| Depreciation and amortisation | -839 | -1,550 | -1,401 | -827 | -248 | -4,865 | ||
| Other operating expenses | -102 | -125 | -109 | -105 | -32 | -472 | ||
| Realised credit losses and change in expected credit losses, net | -4,800 | -4,983 | 15,035 | 204,726 | 82 | 210,061 | ||
| - Realised credit losses | -9,640 | -17,104 | -11,068 | -90,624 | - | -128,436 | ||
| - Credit loss compensations from the State | 4,655 | 8,537 | 5,038 | - | - | 18,230 | ||
| - Change of expected credit losses (increase - / decrease +) | 186 | 3,584 | 21,066 | 295,350 | 82 | 320,267 | ||
| Operating result | 1,691 | 17,611 | 35,744 | 351,295 | - | 406,340 | ||
| Income tax | - | - | - | - | - | - | ||
| Result | 1,691 | 17,611 | 35,744 | 351,295 | - | 406,340 |
| C2 Balance sheet by segment | ||||||
Total | ||||||
| (EUR 1,000) | small companies | domestic markets | internationalisation | Export credits | ||
| Finnvera Group | ||||||
| 31 Dec 2024 | ||||||
Assets | 78,841 | 246,557 | 280,458 | 982,103 | 13,168,415 | 14,756,374 |
- of which loans to and receivables from credit institutions | 10,800 | 31,200 | 18,000 | 100,000 | 418,684 | 578,684 |
- of which loans to and receivables from customers | 55,673 | 164,797 | 251,483 | 496,260 | 6,420,240 | 7,388,454 |
- of which investments | - | 13,687 | - | 20,182 | 5,262,565 | 5,296,434 |
Liabilities | 4,889 | -202,848 | 145,894 | 277,756 | 12,988,196 | 13,213,886 |
- of which debt securities in issue | - | - | - | - | 10,830,110 | 10,830,110 |
- of which provisions | 10,912 | 17,945 | 31,463 | 833,014 | - | 893,335 |
Equity | 73,952 | 449,405 | 134,565 | 704,347 | 180,219 | 1,542,487 |
- of which restricted equity | - | 159,660 | 67,799 | 22,914 | -50,959 | 199,415 |
- of which non-restricted equity | 73,952 | 289,744 | 66,765 | 681,434 | 231,177 | 1,343,073 |
| Finnvera Group | ||||||
| 31 Dec 2023 | ||||||
Assets | 84,772 | 265,523 | 260,514 | 634,126 | 13,057,367 | 14,302,303 |
- of which loans to and receivables from credit institutions | 10,800 | 31,200 | 18,000 | 100,000 | 1,196,534 | 1,356,534 |
- of which loans to and receivables from customers | 61,496 | 179,224 | 232,245 | 164,255 | 7,287,172 | 7,924,390 |
- of which investments | - | 13,723 | - | 20,182 | 3,520,494 | 3,554,398 |
Liabilities | 8,374 | -170,714 | 137,649 | 103,589 | 12,890,334 | 12,969,233 |
- of which debt securities in issue | - | - | - | - | 10,584,813 | 10,584,813 |
- of which provisions | 9,712 | 19,835 | 29,470 | 843,472 | - | 902,490 |
Equity | 76,398 | 436,236 | 122,865 | 530,538 | 167,033 | 1,333,070 |
- of which restricted equity | - | 159,660 | 67,799 | 21,945 | -31,819 | 217,586 |
- of which non-restricted equity | 76,398 | 276,576 | 55,066 | 508,593 | 198,852 | 1,115,484 |
Total | ||||||
| (EUR 1,000) | small companies | domestic markets | internationalisation | Export credits | ||
| Finnvera plc | ||||||
| 31 Dec 2024 | ||||||
Assets | 78,841 | 246,557 | 280,489 | 1,060,203 | 13,121,033 | 14,787,123 |
- of which loans to and receivables from credit institutions | 10,800 | 31,200 | 18,000 | 100,000 | 276,789 | 436,789 |
- of which loans to and receivables from customers | 55,673 | 164,797 | 251,515 | 574,360 | 6,511,415 | 7,557,760 |
- of which investments | - | 13,687 | - | 20,182 | 5,282,747 | 5,316,616 |
Liabilities | 4,489 | -202,848 | 145,925 | 355,856 | 13,174,540 | 13,478,362 |
- of which debt securities in issue | - | - | - | - | 10,830,110 | 10,830,110 |
- of which provisions | 10,912 | 17,945 | 31,494 | 911,114 | - | 971,466 |
Equity | 73,952 | 449,405 | 134,565 | 704,347 | -53,507 | 1,308,761 |
- of which restricted equity | - | 159,660 | 67,799 | 22,914 | -53,507 | 196,866 |
- of which non-restricted equity | 73,952 | 289,744 | 66,765 | 681,434 | - | 1,111,896 |
| Finnvera plc | ||||||
| 31 Dec 2023 | ||||||
Assets | 84,772 | 265,523 | 261,425 | 788,501 | 12,989,758 | 14,389,979 |
- of which loans to and receivables from credit institutions | 10,800 | 31,200 | 18,000 | 100,000 | 933,135 | 1,093,135 |
- of which loans to and receivables from customers | 61,496 | 179,224 | 233,156 | 318,629 | 7,473,358 | 8,265,862 |
- of which investments | - | 13,723 | - | 20,182 | 3,540,676 | 3,574,580 |
Liabilities | 8,374 | -170,714 | 138,560 | 257,963 | 13,019,911 | 13,254,095 |
- of which debt securities in issue | - | - | - | - | 10,584,813 | 10,584,813 |
- of which provisions | 9,712 | 19,835 | 30,382 | 997,846 | - | 1,057,775 |
Equity | 76,398 | 436,236 | 122,865 | 530,538 | -30,153 | 1,135,884 |
- of which restricted equity | - | 159,660 | 67,799 | 21,945 | -30,153 | 219,251 |
- of which non-restricted equity | 76,398 | 276,576 | 55,066 | 508,593 | - | 916,633 |
| D1 Interest income and expenses | ||||
Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 1–12/2024 | 1–12/2023 | 1–12/2024 | 1–12/2023 |
| Interest income | ||||
Interests from loans passed on to the customers | 415,594 | 357,452 | 394,013 | 332,175 |
48,815 | 45,406 | 48,815 | 45,406 | |
2,378 | 2,378 | 2,378 | 2,378 | |
364,401 | 309,668 | -199 | 206 | |
- | - | 343,019 | 284,186 | |
Other interest income | 653,502 | 490,585 | 652,119 | 489,660 |
5,779 | 5,009 | 5,779 | 5,009 | |
2,133 | 1,679 | 2,133 | 1,679 | |
- | 66,814 | 61,197 | 65,439 | 60,272 |
55,468 | 23,663 | 55,468 | 23,663 | |
81,305 | 43,660 | 81,305 | 43,660 | |
- | - | - | - | |
- | 3,453 | 3,444 | 3,453 | 3,444 |
205 | 202 | 205 | 202 | |
- | - | - | - | |
207,747 | 182,424 | 207,747 | 182,424 | |
187,263 | 133,264 | 187,263 | 133,264 | |
43,232 | 35,950 | 43,232 | 35,950 | |
102 | 94 | 94 | 94 | |
Total | 1,069,095 | 848,037 | 1,046,132 | 821,836 |
Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 1–12/2024 | 1–12/2023 | 1–12/2024 | 1–12/2023 |
| Interest expenses | ||||
On liabilities to credit institutions | -209 | -11 | -209 | -11 |
On liabilities to other institutions | -4,405 | -4,802 | -4,044 | -3,877 |
-4,405 | -4,802 | -4,044 | -3,877 | |
On debt securities in issue and hedges of funding | -921,174 | -721,483 | -921,174 | -721,483 |
-186,637 | -128,999 | -186,637 | -128,999 | |
-22,542 | -22,487 | -22,542 | -22,487 | |
-4,848 | -11,724 | -4,848 | -11,724 | |
-636,365 | -493,766 | -636,365 | -493,766 | |
-70,780 | -64,508 | -70,780 | -64,508 | |
Group internal interest expenses | - | - | -7,600 | -6,020 |
Other interest expenses | -4,561 | -6,272 | -4,556 | -6,272 |
-1,794 | -2,038 | -1,794 | -2,038 | |
- | -17 | - | -17 | |
-2,475 | -4,097 | -2,475 | -4,097 | |
- | - | - | - | |
-292 | -120 | -286 | -120 | |
Total | -930,349 | -732,568 | -937,582 | -737,663 |
Net interest income | 138,746 | 115,469 | 108,550 | 84,173 |
1,747 | 1,230 | 1,747 | 1,230 |
-198,186 | -147,710 | -200,570 | -141,081 | |
-2,475 | -4,097 | -2,475 | -4,097 | |
-729,688 | -580,761 | -734,536 | -592,485 | |
Total interest expenses | -930,349 | -732,568 | -937,582 | -737,663 |
| D2 Fee and commission income and expenses by income statement items | ||||
Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 1–12/2024 | 1–12/2023 | 1–12/2024 | 1–12/2023 |
| Fee and commission income from guarantees | ||||
148,019 | 127,945 | 148,019 | 127,945 | |
36,273 | 37,745 | 36,273 | 37,745 | |
Sub total | 184,292 | 165,690 | 184,292 | 165,690 |
| Delivery and handling fees | ||||
991 | 2,055 | 991 | 2,055 | |
4,109 | 3,811 | 4,109 | 3,811 | |
Sub total | 5,100 | 5,865 | 5,100 | 5,865 |
| Fee and commission income from loans | ||||
11,170 | 15,121 | - | - | |
2,381 | 2,721 | 2,277 | 2,530 | |
Sub total | 13,551 | 17,842 | 2,277 | 2,530 |
| Other fee and commission income | ||||
3 | 3 | - | - | |
7 | 54 | 7 | 54 | |
Sub total | 10 | 57 | 7 | 54 |
Grand total | 202,953 | 189,454 | 191,676 | 174,139 |
| Other commission expenses | ||||
-2,702 | -9,214 | -2,702 | -9,214 | |
-247 | -937 | -247 | -937 | |
-503 | -396 | -499 | -392 | |
-1,530 | -1,486 | -1,530 | -1,486 | |
Grand total | -4,982 | -12,032 | -4,978 | -12,029 |
Net fee and commission income | 197,971 | 177,421 | 186,697 | 162,110 |
| D3 Gains and losses from financial instruments carried at fair value through profit or loss and foreign exchange gains and losses | ||||||||
Finnvera Group | Finnvera plc | |||||||
| Gains and losses | Changes in | Gains and losses | Changes in | |||||
(EUR 1,000) | Dividends | from sales | fair value | Total | Dividends | from sales | fair value | Total |
| 31 Dec 2024 | ||||||||
- | - | 142,805 | 142,805 | - | - | - | - | |
- | - | -202,077 | -202,077 | - | - | - | - | |
- | - | 62,846 | 62,846 | - | - | - | - | |
- | - | - | - | - | - | - | - | |
- | - | 3,575 | 3,575 | - | - | - | - | |
- | - | -177,186 | -177,186 | - | - | - | - | |
- | - | 62,846 | 62,846 | - | - | - | - | |
- | - | -24,890 | -24,890 | - | - | - | - | |
- | - | 142,805 | 142,805 | - | - | - | - | |
Total | - | - | 3,575 | 3,575 | - | - | - | - |
Foreign exchange gains (+) and losses (-) | 4,672 | 3,183 | ||||||
8,247 | 3,183 | |||||||
Finnvera Group | Finnvera plc | |||||||
| Gains and losses | Changes in | Gains and losses | Changes in | |||||
(EUR 1,000) | Dividends | from sales | fair value | Total | Dividends | from sales | fair value | Total |
| 31 Dec 2023 | ||||||||
- | - | 320,892 | 320,892 | - | - | - | - | |
- | - | -451,773 | -451,773 | - | - | - | - | |
- | - | 125,027 | 125,027 | - | - | - | - | |
- | - | - | - | - | - | - | - | |
- | - | -5,853 | -5,853 | - | - | - | - | |
- | - | -402,875 | -402,875 | - | - | - | - | |
- | - | 125,027 | 125,027 | - | - | - | - | |
- | - | -48,898 | -48,898 | - | - | - | - | |
- | - | 320,892 | 320,892 | - | - | - | - | |
Total | - | - | -5,853 | -5,853 | - | - | - | - |
Foreign exchange gains (+) and losses (-) | -3,609 | -3,007 | ||||||
-9,463 | -3,007 | |||||||
| D4 Net income from investments | ||||
Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 1–12/2024 | 1–12/2023 | 1–12/2024 | 1–12/2023 |
| Net gains and losses from investments in debt securities | ||||
-10,936 | -36,483 | -10,936 | -36,483 | |
3 | - | 3 | - | |
| Net gains and losses from derivatives, hedge accounting | ||||
10,543 | 36,812 | 10,543 | 36,812 | |
Total | -390 | 330 | -390 | 330 |
| D5 Other operating income | ||||
Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 1–12/2024 | 1–12/2023 | 1–12/2024 | 1–12/2023 |
90 | 90 | 90 | 90 | |
10 | 17 | 10 | 17 | |
316 | 69 | 316 | 69 | |
- | - | 6,053 | 7,393 | |
Total | 415 | 176 | 6,468 | 7,569 |
| D6.1 Personnel expenses | ||||
Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 1–12/2024 | 1–12/2023 | 1–12/2024 | 1–12/2023 |
-27,124 | -26,660 | -27,117 | -26,654 | |
-4,617 | -4,431 | -4,617 | -4,431 | |
-32 | -145 | -32 | -145 | |
-1,075 | -1,249 | -1,075 | -1,249 | |
Total | -32,848 | -32,485 | -32,840 | -32,479 |
| D6.2 Other operational expenses | ||||
Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 1–12/2024 | 1–12/2023 | 1–12/2024 | 1–12/2023 |
-3,160 | -2,521 | -3,151 | -2,516 | |
-7,681 | -7,412 | -7,667 | -7,399 | |
-1,082 | -1,074 | -1,082 | -1,074 | |
-1,888 | -1,862 | -1,888 | -1,862 | |
-1,161 | -977 | -1,161 | -977 | |
-1,909 | -640 | -1,848 | -585 | |
-323 | -159 | -300 | -151 | |
-2,783 | -2,711 | -2,763 | -2,666 | |
Total | -19,665 | -17,197 | -19,560 | -17,078 |
| D6.2.1 Auditor’s fees | ||||
Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 1–12/2024 | 1–12/2023 | 1–12/2024 | 1–12/2023 |
-250 | -126 | -228 | -118 | |
-166 | - | -152 | - | |
-84 | -126 | -76 | -118 | |
-73 | -33 | -73 | -33 | |
-61 | - | -61 | - | |
-12 | -33 | -12 | -33 | |
Total | -323 | -159 | -300 | -151 |
| D8 Other operating expenses | ||||
Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 1–12/2024 | 1–12/2023 | 1–12/2024 | 1–12/2023 |
-2,093 | -2,166 | -2,093 | -2,166 | |
1,853 | 1,959 | 1,853 | 1,959 | |
-332 | -265 | -332 | -265 | |
-1,381 | - | -1,381 | - | |
Total | -1,954 | -472 | -1,954 | -472 |
| D7.1 Depreciation and amortisation on tangible and intangible assets | ||||
Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 1–12/2024 | 1–12/2023 | 1–12/2024 | 1–12/2023 |
Intangible assets | -3,164 | -2,723 | -3,164 | -2,723 |
-1,396 | -1,352 | -1,396 | -1,352 | |
-400 | -310 | -400 | -310 | |
-1,368 | -1,062 | -1,368 | -1,062 | |
Tangible assets | -2,089 | -2,142 | -2,089 | -2,142 |
-60 | -65 | -60 | -65 | |
-191 | -74 | -191 | -74 | |
-1,838 | -2,003 | -1,838 | -2,003 | |
Total | -5,253 | -4,865 | -5,253 | -4,865 |
| D7.2 IFRS 16 impact on the income statement | ||||
Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 1–12/2024 | 1–12/2023 | 1–12/2024 | 1–12/2023 |
| Income statement item | ||||
-56 | -46 | -56 | -46 | |
-3,397 | -3,139 | -3,397 | -3,139 | |
-347 | -322 | -347 | -322 | |
Operating result | -3,800 | -3,507 | -3,800 | -3,507 |
- | - | - | - | |
Result for the period | -3,800 | -3,507 | -3,800 | -3,507 |
-3,068 | -3,230 | -3,068 | -3,230 |
| D9 Income tax expense | ||
| Finnvera Group | ||
(EUR 1,000) | 1–12/2024 | 1–12/2023 |
-7,246 | -7,585 | |
-836 | 2,012 | |
Total | -8,082 | -5,573 |
Finnvera plc | Finnish Export Credit Ltd | |||
1–12/2024 | 1–12/2023 | 1–12/2024 | 1–12/2023 | |
0 | 0 | 20 | 20 |
Finnvera Group | Finnvera plc | Finnish Export Credit Ltd | ||||
(EUR 1,000) | 1–12/2024 | 1–12/2023 | 1–12/2024 | 1–12/2023 | 1–12/2024 | 1–12/2023 |
235,791 | 438,934 | 195,384 | 406,340 | 40,407 | 32,594 | |
-8,081 | -6,519 | - | - | -8,081 | -6,519 | |
-1 | - | - | - | -1 | - | |
- | 946 | - | - | - | 946 | |
Taxes in income statement | -8,082 | -5,573 | - | - | -8,082 | -5,573 |
| E1 Loans to and receivables from credit institutions | ||||
Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 |
Payable on demand | 308,844 | 1,057,133 | 265,583 | 821,747 |
Investment accounts and deposits | 171,206 | 271,388 | 171,206 | 271,388 |
Export credits | 98,633 | 28,014 | - | - |
Total | 578,684 | 1,356,534 | 436,789 | 1,093,135 |
| E2 Loans to and receivables from customers | ||||
Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 |
Loans | 7,197,160 | 7,761,434 | 7,366,466 | 8,102,906 |
- Subordinated loans | 1,753 | 1,753 | 1,753 | 1,753 |
- Other loans | 7,328,927 | 7,951,676 | 908,688 | 664,504 |
| - Expected credit losses/ | -133,520 | -191,995 | -55,389 | -36,709 |
| Impairment losses | ||||
- Loans to Group companies | - | - | 6,511,415 | 7,473,358 |
Debt securities | 30,130 | 30,046 | 30,130 | 30,046 |
30,130 | 30,046 | 30,130 | 30,046 | |
Guarantee receivables | 46,449 | 37,181 | 46,449 | 37,181 |
- Guarantee receivables, | 77,483 | 61,761 | 77,483 | 61,761 |
- Expected credit losses | -31,034 | -24,580 | -31,034 | -24,580 |
Receivables from export credit and special guarantee operations | 114,715 | 95,730 | 114,715 | 95,730 |
| - Fee and commission | 1,740 | -527 | 1,740 | -527 |
| receivables, IFRS 15 | ||||
| - Book value of recovery | 112,974 | 96,256 | 112,974 | 96,256 |
| receivables on 31 Dec | ||||
- Nominal value of recovery receivables | 192,501 | 167,865 | 192,501 | 167,865 |
- Impairment losses on recovery receivables | -79,526 | -71,608 | -79,526 | -71,608 |
Total | 7,388,454 | 7,924,390 | 7,557,760 | 8,265,862 |
| E3 Investments | ||||
Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 |
| Debt securities | ||||
3,314,159 | 2,402,134 | 3,314,159 | 2,402,134 | |
Commercial papers | 73,265 | 110,958 | 73,265 | 110,958 |
Local authority papers | 1,895,323 | 1,027,584 | 1,895,323 | 1,027,584 |
Total | 5,282,747 | 3,540,676 | 5,282,747 | 3,540,676 |
| Investments in Group companies | ||||
Acquisition cost at 31 Dec | - | - | 20,182 | 20,182 |
- Acquisition cost at 1 Jan | - | - | 20,182 | 20,182 |
Accumulated impairment losses at 31 Dec | - | - | - | - |
- Accumulated impairment losses at 1 Jan | - | - | - | - |
- | - | - | - | |
Total | - | - | 20,182 | 20,182 |
| Other shares and participations | ||||
Acquisition cost at 31 Dec | 13,687 | 13,723 | 13,687 | 13,723 |
- Acquisition cost at 1 Jan | 13,687 | 13,723 | 13,687 | 13,723 |
Accumulated fair value adjustments at 31 Dec | - | - | - | - |
- Accumulated fair value adjustments at 1 Jan | - | - | - | - |
- | - | - | - | |
Total | 13,687 | 13,723 | 13,687 | 13,723 |
Investments total | 5,296,434 | 3,554,398 | 5,316,616 | 3,574,580 |
| E4.1 Realised credit losses and change in depreciations | ||||||||
Finnvera Group | Finnvera plc | |||||||
(EUR 1,000) | 1–12/2024 | 1–12/2023 | 1–12/2024 | 1–12/2023 | ||||
Total realised credit losses | -120,584 | -128,436 | -120,584 | -128,436 | ||||
- Loans | -10,104 | -8,665 | -10,104 | -8,665 | ||||
- Guarantees | -33,840 | -27,810 | -33,840 | -27,810 | ||||
-76,640 | -91,962 | -76,640 | -91,962 | |||||
Credit loss compensation from the State | 20,493 | 18,230 | 20,493 | 18,230 | ||||
Change in expected credit losses (ECL) decrease (+) / increase (-) | 50,611 | 320,227 | 50,573 | 320,267 | ||||
1,195,704 | 1,515,930 | 1,195,658 | 1,515,926 | |||||
1,145,092 | 1,195,704 | 1,145,085 | 1,195,658 | |||||
Total, net | -49,480 | 210,020 | -49,518 | 210,061 |
| E4.2 Changes in expected credit losses | |||||||||||||
Finnvera Group 31 Dec 2024 | Finnvera Group 31 Dec 2023 | Finnvera plc 31 Dec 2024 | Finnvera plc 31 Dec 2023 | ||||||||||
| ECL 31 | ECL 31 | Change | ECL | ECL 31 | Change | ECL 31 | ECL 31 | Change | ECL | ECL 31 | Change | ||
| Financial assets (EUR 1,000) | Dec 2023 | Dec 2024 | in ECL | 31.12.2022 | Dec 2023 | in ECL | Financial assets (EUR 1,000) | Dec 2023 | Dec 2024 | in ECL | 31.12.2022 | Dec 2023 | in ECL |
| Loans and receivables from | -238 | -43 | 195 | -156 | -238 | -82 | Loans and receivables from | -193 | -35 | 157 | -152 | -193 | -41 |
| credit institutions | credit institutions | ||||||||||||
Investment accounts and deposits | -105 | -49 | 56 | - | -105 | -105 | Investment accounts and deposits | -105 | -49 | 56 | - | -105 | -105 |
Loans and receivables from customers | -288,183 | -244,081 | 44,103 | -1,179,370 | -288,183 | 891,187 | Loans and receivables from customers | -132,898 | -165,950 | -33,052 | -91,477 | -132,898 | -41,421 |
Debt securities | -422 | -168 | 254 | -544 | -422 | 122 | Debt securities | -422 | -168 | 254 | -544 | -422 | 122 |
Other assets | -94 | - | 94 | -94 | -94 | 0 | Other assets 1 | -94 | - | 94 | -94 | -94 | 0 |
Prepayments and accrued income | -2,067 | -2,920 | -853 | -1,342 | -2,067 | -725 | Prepayments and accrued income | -2,067 | -2,920 | -853 | -1,342 | -2,067 | -725 |
| Change in expected credit losses: | -291,110 | -247,260 | 43,850 | -1,181,506 | -291,110 | 890,396 | Change in expected credit losses: | -135,778 | -169,121 | -33,343 | -93,609 | -135,778 | -42,169 |
| decrease (+) / increase (-) | decrease (+) / increase (-) | ||||||||||||
| Financial liabilities (EUR 1,000) | Financial liabilities (EUR 1,000) | ||||||||||||
Provisions | -900,814 | -893,335 | 7,479 | -332,632 | -900,814 | -568,182 | Provisions | -1,056,100 | -971,466 | 84,634 | -1,420,525 | -1,056,100 | 364,425 |
Equity - Fair value | -3,780 | -4,498 | -718 | -1,792 | -3,780 | -1,988 | Equity - Fair value | -3,780 | -4,498 | -718 | -1,792 | -3,780 | -1,988 |
| Change in expected credit losses: | -904,594 | -897,833 | 6,761 | -334,424 | -904,594 | -570,170 | Change in expected credit losses: | -1,059,880 | -975,964 | 83,916 | -1,422,317 | -1,059,880 | 362,437 |
| decrease (+) / increase (-) | decrease (+) / increase (-) | ||||||||||||
| Change in expected credit losses: | 50,611 | 320,226 | Change in expected credit losses: | 50,573 | 320,268 | ||||||||
| decrease (+) / increase (-), net | decrease (+) / increase (-), net |
| E4.3 Expected credit losses (ECL) distributed to IFRS 9 stages | ||||||||
Finnvera Group | Finnvera Group | |||||||
| Financial assets | 31 Dec 2024 | 31 Dec 2023 | ||||||
| (EUR 1,000) | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Loans and receivables from credit institutions | 43 | - | - | 43 | 238 | - | - | 238 |
| Loans and receivables | 75,142 | 87,182 | 88,978 | 251,302 | 21,690 | 193,150 | 78,922 | 293,762 |
| from customers | ||||||||
Investments | 412 | - | - | 412 | 889 | - | - | 889 |
Off-balance sheet items | 53,317 | 825,740 | 14,279 | 893,335 | 62,399 | 796,662 | 41,754 | 900,814 |
Total | 128,914 | 912,921 | 103,257 | 1,145,092 | 85,216 | 989,812 | 120,676 | 1,195,704 |
Finnvera plc | Finnvera plc | |||||||
| Financial assets | 31 Dec 2024 | 31 Dec 2023 | ||||||
| (EUR 1,000) | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Loans and receivables from credit institutions | 35 | - | - | 35 | 193 | - | - | 193 |
| Loans and receivables | 22,575 | 61,618 | 88,978 | 173,171 | 9,746 | 49,808 | 78,922 | 138,476 |
| from customers | ||||||||
Investments | 412 | - | - | 412 | 889 | - | - | 889 |
Off-balance sheet items | 105,883 | 851,304 | 14,279 | 971,466 | 74,342 | 940,004 | 41,754 | 1,056,100 |
Total | 128,907 | 912,921 | 103,257 | 1,145,085 | 85,170 | 989,812 | 120,676 | 1,195,658 |
| E4.4.1 Loans and receivables from customers | ||||||||
| Loans and receivables from customers include all depreciations of assets excl. loans and receivables from credit | ||||||||
| institutions and investments. | Finnvera Group | Finnvera Group | ||||||
31 Dec 2024 | 31 Dec 2023 | |||||||
(EUR 1,000) | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
ECL at the beginning of the period | 21,690 | 193,150 | 78,922 | 293,762 | 5,469 | 1,105,068 | 71,592 | 1,182,130 |
42,764 | -9,157 | -4,916 | 28,691 | 4,753 | -1,077,124 | -3,025 | -1,075,397 | |
- | -100,127 | -128 | -100,254 | - | 266,767 | -3,627 | 263,140 | |
-1,691 | - | -1,422 | -3,113 | -2,035 | - | -1,095 | -3,130 | |
-200 | -1,529 | - | -1,729 | -666 | -4,559 | - | -5,226 | |
- | 6,693 | 2,573 | 9,266 | - | 5,347 | 3,054 | 8,400 | |
127 | - | 4,354 | 4,481 | 9,416 | - | 5,127 | 14,543 | |
80 | 351 | - | 431 | 79 | 208 | - | 287 | |
13,359 | 779 | 17,665 | 31,804 | 12,040 | 157 | 21,202 | 33,398 | |
| Repayments/Expirations | -3,909 | -2,088 | -9,180 | -15,176 | -723 | -18,948 | -14,306 | -33,978 |
2,923 | -893 | 2 | 2,032 | -6,643 | -83,764 | 0 | -90,407 | |
- | 2 | 1,107 | 1,109 | - | - | - | - | |
| compensation rate | ||||||||
ECL at the end of the period | 75,142 | 87,182 | 88,978 | 251,302 | 21,690 | 193,150 | 78,922 | 293,762 |
-42,460 | -888,368 | |||||||
432 | 1,187 | 11,345 | 12,964 | 440 | 1,381 | 9,924 | 11,745 | |
1,465 | 2,013 | 22,563 | 26,040 | 1,508 | 2,685 | 19,207 | 23,400 | |
| domestic markets | ||||||||
3,225 | 3,854 | 29,567 | 36,646 | 2,406 | 2,719 | 25,767 | 30,893 | |
| internationalisation | ||||||||
70,019 | 80,128 | 25,504 | 175,651 | 17,335 | 186,365 | 24,024 | 227,724 | |
Total | 75,142 | 87,182 | 88,978 | 251,302 | 21,690 | 193,150 | 78,922 | 293,762 |
Realised credit losses | 367 | 206 | 9,553 | 10,126 | 166 | 565 | 7,944 | 8,675 |
Finnvera plc | Finnvera plc | |||||||
31 Dec 2024 | 31 Dec 2023 | |||||||
(EUR 1,000) | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
ECL at the beginning of the period | 9,746 | 49,808 | 78,922 | 138,476 | 7,911 | 14,734 | 71,592 | 94,237 |
-625 | 5,634 | -4,916 | 94 | -749 | 35,871 | -3,025 | 32,097 | |
- | -622 | -128 | -750 | - | -1,157 | -3,627 | -4,784 | |
-1,691 | - | -1,422 | -3,113 | -2,035 | - | -1,095 | -3,130 | |
-200 | -1,529 | - | -1,729 | -666 | -4,559 | - | -5,226 | |
- | 6,693 | 2,573 | 9,266 | - | 5,347 | 3,054 | 8,400 | |
127 | - | 4,354 | 4,481 | 243 | - | 5,127 | 5,370 | |
80 | 351 | - | 431 | 79 | 208 | - | 287 | |
13,328 | 779 | 17,665 | 31,772 | 12,040 | 157 | 21,202 | 33,398 | |
| Repayments/Expirations | -1,183 | -449 | -9,180 | -10,811 | -591 | -439 | -14,306 | -15,337 |
2,993 | 950 | 2 | 3,945 | -6,485 | -352 | 0 | -6,837 | |
- | 2 | 1,107 | 1,109 | - | - | - | - | |
| compensation rate | ||||||||
ECL at the end of the period | 22,575 | 61,618 | 88,978 | 173,171 | 9,746 | 49,808 | 78,922 | 138,476 |
34,695 | 44,240 | |||||||
432 | 1,187 | 11,345 | 12,964 | 440 | 1,381 | 9,924 | 11,745 | |
1,465 | 2,013 | 22,563 | 26,040 | 1,508 | 2,685 | 19,207 | 23,400 | |
| domestic markets | ||||||||
3,194 | 3,854 | 29,567 | 36,615 | 2,406 | 1,808 | 25,767 | 29,981 | |
| internationalisation | ||||||||
17,484 | 54,563 | 25,504 | 97,552 | 5,392 | 43,934 | 24,024 | 73,350 | |
Total | 22,575 | 61,618 | 88,978 | 173,171 | 9,746 | 49,808 | 78,922 | 138,476 |
Realised credit losses | 367 | 206 | 9,553 | 10,126 | 166 | 565 | 7,944 | 8,675 |
| E4.4.2 Off balance sheet items | ||||||||
Finnvera Group | Finnvera Group | |||||||
31 Dec 2024 | 31 Dec 2023 | |||||||
(EUR 1,000) | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
ECL at the beginning of the period | 62,399 | 796,662 | 41,754 | 900,814 | 55,426 | 240,071 | 37,135 | 332,632 |
-14,533 | -111,173 | -3,273 | -128,979 | -13,693 | 649,209 | 23,072 | 658,588 | |
- | -12,296 | -6 | -12,302 | - | 30,448 | 1,385 | 31,834 | |
-2,717 | - | -522 | -3,239 | -9,007 | - | -30 | -9,037 | |
-333 | -2,890 | - | -3,224 | -551 | -570 | - | -1,122 | |
- | 9,726 | 3,907 | 13,633 | - | 15,107 | 8,034 | 23,141 | |
1,322 | - | 4,471 | 5,793 | 7,728 | - | 1,711 | 9,439 | |
0 | 153 | - | 153 | 26 | 5 | - | 31 | |
15,747 | 76,397 | 714 | 92,859 | 34,253 | 936 | 2,564 | 37,752 | |
| Repayments/Expirations | -12,257 | -89,944 | -32,765 | -134,967 | -17,633 | -125,256 | -20,597 | -163,485 |
3,689 | 159,105 | - | 162,793 | 5,850 | -13,289 | -11,521 | -18,960 | |
- | - | - | - | - | - | - | - | |
| compensation rate | ||||||||
ECL at the end of the period | 53,317 | 825,740 | 14,279 | 893,335 | 62,399 | 796,662 | 41,753 | 900,814 |
-7,479 | 568,182 | |||||||
4,346 | 5,585 | 981 | 10,912 | 3,853 | 4,810 | 1,050 | 9,712 | |
8,199 | 3,887 | 5,859 | 17,945 | 7,391 | 4,395 | 8,049 | 19,835 | |
| domestic markets | ||||||||
20,414 | 6,093 | 4,956 | 31,463 | 18,831 | 3,504 | 7,184 | 29,519 | |
| internationalisation | ||||||||
20,358 | 810,174 | 2,482 | 833,014 | 32,324 | 783,954 | 25,471 | 841,748 | |
Total | 53,317 | 825,740 | 14,279 | 893,335 | 62,399 | 796,662 | 41,754 | 900,814 |
Realised credit losses | 1,302 | 662 | 108,493 | 110,458 | 885 | 1,265 | 117,612 | 119,761 |
Finnvera plc | Finnvera plc | |||||||
31 Dec 2024 | 31 Dec 2023 | |||||||
(EUR 1,000) | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
ECL at the beginning of the period | 74,342 | 940,004 | 41,754 | 1,056,100 | 56,299 | 1,333,721 | 30,506 | 1,420,525 |
28,856 | -125,965 | -3,273 | -100,382 | -11,507 | -467,101 | 29,702 | -448,905 | |
- | -111,801 | -6 | -111,807 | - | 298,373 | 1,385 | 299,758 | |
-2,717 | - | -522 | -3,239 | -9,007 | - | -30 | -9,037 | |
-333 | -2,890 | - | -3,224 | -551 | -570 | - | -1,122 | |
- | 9,726 | 3,907 | 13,633 | - | 15,107 | 8,034 | 23,141 | |
1,322 | - | 4,471 | 5,793 | 16,902 | - | 1,711 | 18,613 | |
0 | 153 | - | 153 | 26 | 5 | - | 31 | |
15,779 | 76,397 | 714 | 92,890 | 34,253 | 936 | 2,564 | 37,752 | |
| Repayments/Expirations | -14,983 | -91,583 | -32,765 | -139,332 | -17,764 | -143,764 | -20,597 | -182,126 |
3,618 | 157,261 | - | 160,880 | 5,692 | -96,702 | -11,521 | -102,531 | |
- | - | - | - | - | - | - | - | |
| compensation rate | ||||||||
ECL at the end of the period | 105,883 | 851,304 | 14,279 | 971,466 | 74,342 | 940,004 | 41,754 | 1,056,100 |
-84,634 | -364,425 | |||||||
4,346 | 5,585 | 981 | 10,912 | 3,853 | 4,810 | 1,050 | 9,712 | |
8,199 | 3,887 | 5,859 | 17,945 | 7,391 | 4,395 | 8,049 | 19,835 | |
| domestic markets | ||||||||
20,445 | 6,093 | 4,956 | 31,494 | 18,831 | 4,415 | 7,184 | 30,430 | |
| internationalisation | ||||||||
72,893 | 835,738 | 2,482 | 911,114 | 44,267 | 926,385 | 25,471 | 996,123 | |
Total | 105,883 | 851,304 | 14,279 | 971,466 | 74,342 | 940,004 | 41,754 | 1,056,100 |
Realised credit losses | 1,302 | 662 | 108,493 | 110,458 | 885 | 1,265 | 117,612 | 119,761 |
| E5.1 Intangible assets | |||||
| Finnvera Group/Finnvera plc 2024 | |||||
| IT applications | |||||
| and other | Right-of- | ||||
| intangible | use-assets | Projects in | |||
(EUR 1,000) | Digitalisation | assets | (IFRS 16) | progress | Total |
Carrying amount at 1 Jan | 3,547 | 672 | 3,008 | 2,484 | 9,711 |
- Acquisition cost at 1 Jan | 10,760 | 5,770 | 8,541 | 2,484 | 27,555 |
- Additions | 1,633 | 352 | 2,117 | 1,333 | 5,435 |
- Disposals | - | - | - | - | - |
Acquisition cost at 31 Dec | 12,394 | 6,121 | 10,658 | 3,817 | 32,989 |
- Accumulated amortisation and impairment losses at 1 Jan | -7,213 | -5,097 | -5,533 | - | -17,843 |
- Accumulated amortisation on disposals | - | - | - | - | - |
- Amortisation for the period | -1,396 | -264 | -1,368 | -136 | -3,164 |
Accumulated amortisation and impairment losses at 31 Dec | -8,609 | -5,361 | -6,901 | -136 | -21,008 |
Carrying amount at 31 Dec | 3,784 | 760 | 3,757 | 3,681 | 11,982 |
| Finnvera Group/Finnvera plc 2023 | |||||
| IT applications | |||||
| and other | Right-of- | ||||
| intangible | use-assets | Projects in | |||
(EUR 1,000) | Digitalisation | assets | (IFRS 16) | progress | Total |
Carrying amount at 1 Jan | 2,166 | 854 | 4,069 | 604 | 7,693 |
- Acquisition cost at 1 Jan | 8,027 | 5,642 | 8,541 | 604 | 22,813 |
- Additions | 2,733 | 128 | - | 1,880 | 4,742 |
- Disposals | - | - | - | - | - |
Acquisition cost at 31 Dec | 10,760 | 5,770 | 8,541 | 2,484 | 27,555 |
- Accumulated amortisation and impairment losses at 1 Jan | -5,862 | -4,787 | -4,471 | - | -15,120 |
- Accumulated amortisation on disposals | - | - | - | - | - |
- Amortisation for the period | -1,352 | -310 | -1,062 | - | -2,723 |
Accumulated amortisation and impairment losses at 31 Dec | -7,213 | -5,097 | -5,533 | - | -17,843 |
Carrying amount at 31 Dec | 3,547 | 672 | 3,008 | 2,484 | 9,711 |
| E5.2 Tangible assets | ||||
| Finnvera Group/Finnvera plc 2024 | ||||
| Right-of- | ||||
| Machinery and | use-assets | |||
| (EUR 1,000) | equipment | Cars | (IFRS 16) | Total |
Carrying amount at 1 Jan | 135 | 360 | 2,856 | 3,352 |
- Acquisition cost at 1 Jan | 509 | 434 | 13,216 | 14,159 |
- Additions | 57 | 490 | 3,947 | 4,493 |
- Disposals | - | - | -6,307 | -6,307 |
Acquisition cost at 31 Dec | 566 | 923 | 10,856 | 12,345 |
- Accumulated depreciation and impairment losses at 1 Jan | -374 | -74 | -10,360 | -10,807 |
- Accumulated depreciation on disposals | - | - | - | - |
- Depreciation for the period | -60 | -191 | 4,469 | 4,218 |
Accumulated depreciations and impairment losses at 31 Dec | -434 | -265 | -5,891 | -6,589 |
Carrying amount at 31 Dec | 132 | 659 | 4,965 | 5,756 |
| Finnvera Group/Finnvera plc 2023 | ||||
| Right-of- | ||||
| Machinery and | use-assets | |||
| (EUR 1,000) | equipment | Cars | (IFRS 16) | Total |
Carrying amount at 1 Jan | 145 | 197 | 1,564 | 1,906 |
- Acquisition cost at 1 Jan | 455 | 197 | 10,448 | 11,099 |
- Additions | 55 | 237 | - | 292 |
- Disposals | - | - | 2,768 | 2,768 |
Acquisition cost at 31 Dec | 509 | 434 | 13,216 | 14,159 |
- Accumulated depreciation and impairment losses at 1 Jan | -309 | - | -8,884 | -9,193 |
- Accumulated depreciation on disposals | - | - | - | - |
- Depreciation for the period | -65 | -74 | -1,475 | -1,614 |
Accumulated depreciations and impairment losses at 31 Dec | -374 | -74 | -10,360 | -10,807 |
Carrying amount at 31 Dec | 135 | 360 | 2,856 | 3,352 |
| E5.3 Notes to the tangible and intangible assets according to IFRS 16, | |||
| balance sheet items of the right-of-the-use assets | |||
| Finnvera Group/Finnvera plc | |||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 | |
| Right-of-use-asset | |||
- IT Applications | 3,757 | 3,008 | |
Total | 3,757 | 3,008 | |
4,965 | 2,831 | ||
- Lease cars | - | 25 | |
Total | 4,965 | 2,856 | |
| Finnvera Group/Finnvera plc | |||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 | |
| Other liabilities | |||
| Lease liabilities | |||
- IT applications | 3,449 | 2,513 | |
4,993 | 2,849 | ||
- Lease cars | - | 48 | |
Total | 8,441 | 5,409 | |
| Finnvera Group/Finnvera plc | ||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 |
| Lease liabilities | ||
8,441 | 5,409 | |
| Maturity based on contract | ||
<1 | 131 | 70 |
1-2 year | 219 | |
| 2-3 year | ||
| 3-4 year | ||
| 4-5 year | ||
over 5 year | 8,310 | 5,120 |
| E7 Prepayments and accrued income | ||||
Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 |
Interest and interest subsidy receivables | 246,957 | 227,200 | 181,486 | 136,967 |
Group internal interest receivables | - | - | 43,707 | 65,400 |
Fee and commission receivables, IFRS 15 | 5,061 | 5,513 | 3,594 | 3,911 |
Reinsurance premiums paid in advance, IFRS 15 | 29,804 | 19,716 | 29,804 | 19,716 |
Cash collateral given for derivatives | 689,490 | 735,170 | 689,490 | 735,170 |
Prepayments and other accrued income | 1,090 | 1,001 | 1,086 | 995 |
Internal prepayments and other accrued income | - | - | - | 1,004 |
Total | 972,402 | 988,599 | 949,168 | 963,163 |
| E8 Tax assets and liabilities | ||
| Finnvera Group | ||
(EUR 1,000) | 2024 | 2023 |
Deferred tax assets at 1 Jan | 2,776 | 764 |
Increase/decrease to income statement during the period | -836 | 2,012 |
Deferred tax assets at 31 Dec | 1,941 | 2,776 |
Current income tax assets | 171 | - |
Total tax assets | 2,112 | 2,776 |
| Finnvera Group | ||
(EUR 1,000) | 2024 | 2023 |
Deferred tax liabilities at 1 Jan | - | - |
Increase/decrease to income statement during the period | - | - |
Deferred tax liabilities at 31 Dec | - | - |
Total deferred tax liabilities | - | - |
Current income tax liabilities | - | 168 |
Total tax liabilities | - | 168 |
Deferred tax, net at 31 Dec | 1,941 | 2,776 |
| E6 Other assets | ||||
Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 |
Credit loss receivables from the State 1 | 10,650 | 11,744 | 10,650 | 11,744 |
- | - | 6,053 | 7,393 | |
Internal other receivables from subsidiaries 2 | - | - | 2,452 | 10,241 |
Trade receivables of venture capital investments | - | 4,604 | - | 4,604 |
Fund payment from The State Guarantee Fund | 349,023 | 349,023 | 349,023 | 349,023 |
Other | 418 | 811 | 416 | 811 |
Total | 360,091 | 366,181 | 368,593 | 383,816 |
| EMTN debt programme | |||||||
Issuer and ISIN | Finnvera plc/ | ||||||
| Finnvera Group | |||||||
| Carrying amount | |||||||
| Nominal | Maturity | ||||||
(EUR 1,000) | Interest | (thousands) | Currency | Issue date | date 31 Dec 2024 31 Dec 2023 | ||
Finnvera plc - XS1951364915 | 2.800% | 30,000 | AUD | 14.2.2019 | 14.8.2029 | 16,583 | 16,676 |
Finnvera plc - XS1951364915 | 2.800% | 30,000 | AUD | 13.11.2019 | 14.8.2029 | 16,583 | 16,676 |
Finnvera plc - XS1392927072 | 0.500% | 1,000,000 | EUR | 13.4.2016 | 13.4.2026 | 976,908 | 949,939 |
Finnvera plc - XS1613374559 | 1.125% | 750,000 | EUR | 17.5.2017 | 17.5.2032 | 691,949 | 676,636 |
Finnvera plc - XS1613374559 | 1.125% | 100,000 | EUR | 3.7.2017 | 17.5.2032 | 92,260 | 90,218 |
Finnvera plc - XS1613374559 | 1.125% | 150,000 | EUR | 6.9.2017 | 17.5.2032 | 138,390 | 135,327 |
Finnvera plc - XS1791423178 | 1.250% | 1,000,000 | EUR | 14.3.2018 | 14.7.2033 | 924,837 | 904,942 |
Finnvera plc - XS1904312318 | 0.750% | 500,000 | EUR | 7.11.2018 | 7.8.2028 | 472,063 | 464,220 |
Finnvera plc - XS1979447064 | 0.375% | 1,000,000 | EUR | 9.4.2019 | 9.4.2029 | 927,120 | 901,944 |
Finnvera plc - XS2230845328 | 0.000% | 1,000,000 | EUR | 15.9.2020 | 15.9.2027 | 943,046 | 913,317 |
Finnvera plc - XS2529521283 | 2.125% | 1,000,000 | EUR | 8.9.2022 | 8.3.2028 | 1,000,170 | 990,086 |
Finnvera plc - XS2830098666 | 2.875% | 1,000,000 | EUR | 30.5.2024 | 30.8.2029 | 1,024,092 | |
Finnvera plc - XS1538285807 | 1.910% | 1,500,000 | SEK | 20.12.2016 | 20.12.2028 | 126,386 | 129,689 |
Finnvera plc - XS1538285807 | 1.910% | 1,500,000 | SEK | 23.1.2017 | 20.12.2028 | 126,386 | 129,689 |
Finnvera plc - XS1538285807 | 1.910% | 500,000 | SEK | 23.1.2017 | 20.12.2028 | 42,129 | 43,230 |
Finnvera plc - XS1241947768 | 2.375% | 500,000 | USD | 4.6.2015 | 4.6.2025 | 477,017 | 437,799 |
Finnvera plc - XS2068940753 | 1.625% | 1,000,000 | USD | 23.10.2019 | 23.10.2024 | 878,177 | |
Finnvera Plc - XS2401591800 | 1.125% | 1,000,000 | USD | 27.10.2021 | 27.10.2026 | 909,798 | 836,068 |
Finnvera Plc - XS2636756657 | 4.000% | 1,000,000 | USD | 15.6.2023 | 15.6.2028 | 948,332 | 904331.07 |
Finnvera Plc - XS2708405662 | 5.125% | 1,000,000 | USD | 25.10.2023 | 17.3.2027 | 976,063 | 931885.13 |
Total | 10,830,110 | 10,350,848 | |||||
| E9 Liabilities to credit and other institutions | ||||
Finnvera Group 2024 | Finnvera plc 2024 | |||
| Carrying | Carrying | |||
(EUR 1,000) | Nominal value | amount | Nominal value | amount |
| Liabilities to credit and other institutions | ||||
1 Jan 2024 | 128,525 | 128,525 | 286,150 | 286,150 |
Loans withdrawn | 72,631 | 72,631 | 492,631 | 492,631 |
Repayments | -102,585 | -102,585 | -472,668 | -472,668 |
Net proceeds (+) and repayments (-) of short-term loans 1 | - | - | - | - |
Early repayments | - | - | - | - |
Fair value changes | - | - | ||
Foreign exchange differences | 4,956 | 4,956 | 4,956 | 4,956 |
31 Dec 2024 | 103,527 | 103,527 | 311,069 | 311,069 |
Finnvera Group 2023 | Finnvera plc 2023 | |||
| Carrying | Carrying | |||
(EUR 1,000) | Nominal value | amount | Nominal value | amount |
| Liabilities to credit and other institutions | ||||
1 Jan 2023 | 37,292 | 37,292 | 175,000 | 175,000 |
Loans withdrawn | 119,547 | 119,547 | 485,374 | 485,374 |
Repayments | -26,961 | -26,961 | -372,893 | -372,893 |
Net proceeds (+) and repayments (-) of short-term loans 1 | - | - | - | - |
Early repayments | - | - | - | - |
Fair value changes | - | - | - | |
Foreign exchange differences | -1,353 | -1,353 | -1,332 | -1,332 |
31 Dec 2023 | 128,525 | 128,525 | 286,150 | 286,150 |
Finnvera Group 2024 | Finnvera plc 2024 | |||
| Nominal | Carrying | Nominal | Carrying | |
| (EUR 1,000) | value | amount | value | amount |
| Debt securities in issue (ECP debt programme) | ||||
1 Jan 2024 | 235,747 | 233,965 | 235,747 | 233,965 |
Debt securities issued | 411,640 | 408,588 | 411,640 | 408,588 |
Repayments at maturity | -650,586 | -650,586 | -650,586 | -650,586 |
Fair value changes | - | - | - | - |
Foreign exchange differences | 3,200 | 3,184 | 3,200 | 3,184 |
Other changes | - | 4,848 | - | 4,848 |
31 Dec 2024 | - | - | - | - |
Finnvera Group 2023 | Finnvera plc 2023 | |||
| Nominal | Carrying | Nominal | Carrying | |
| (EUR 1,000) | value | amount | value | amount |
| Debt securities in issue (ECP debt programme) | ||||
1 Jan 2023 | 556,887 | 555,407 | 556,887 | 555,407 |
Debt securities issued | 1,447,696 | 1,435,552 | 1,447,696 | 1,435,552 |
Repayments at maturity | -1,759,418 | -1,759,418 | -1,759,418 | -1,759,418 |
Fair value changes | - | - | - | - |
Foreign exchange differences | -9,419 | -9,300 | -9,419 | -9,300 |
Other changes | - | 11,724 | - | 11,724 |
31 Dec 2023 | 235,747 | 233,965 | 235,747 | 233,965 |
| ECP debt programme | ||||||
Issuer and ISIN | Finnvera plc/ | |||||
| Finnvera Group | ||||||
| Carrying amount | ||||||
| Nominal | Maturity | |||||
| (EUR 1,000) | (thousands) | Currency | Issue date | date 31 Dec 2024 31 Dec 2023 | ||
Finnvera Plc - XS2702155214 | 50,000 | USD | 6.10.2023 | 6.2.2024 | - | 44,999 |
Finnvera Plc - XS2702828901 | 100,000 | USD | 10.10.2023 | 11.3.2024 | - | 89,531 |
Finnvera Plc - XS2710055802 | 100,000 | EUR | 24.10.2023 | 23.2.2024 | - | 99,435 |
Total | - | 233,965 | ||||
Finnvera Group 2024 | Finnvera plc 2024 | |||
| Nominal | Carrying | Nominal | Carrying | |
| (EUR 1,000) | value | amount | value | amount |
| Debt securities in issue (EMTN debt programme) | ||||
1 Jan 2024 | 10,924,721 | 10,350,848 | 10,924,721 | 10,350,848 |
Debt securities issued | 1,000,000 | 994,750 | 1,000,000 | 994,750 |
Repayments at maturity | -928,764 | -928,764 | -928,764 | -928,764 |
Fair value changes | - | 197,862 | - | 197,862 |
Foreign exchange differences | 214,202 | 209,336 | 214,202 | 209,336 |
Other changes | - | 6,078 | - | 6,078 |
31 Dec 2024 | 11,210,159 | 10,830,110 | 11,210,159 | 10,830,110 |
Average interest rate 1 | 3.7553% | 3.7416% | ||
Finnvera Group 2023 | Finnvera plc 2023 | |||
| Nominal | Carrying | Nominal | Carrying | |
| (EUR 1,000) | value | amount | value | amount |
| Debt securities in issue (EMTN debt programme) | ||||
1 Jan 2023 | 10,134,386 | 9,107,199 | 10,134,386 | 9,107,199 |
Debt securities issued | 1,869,837 | 1,861,025 | 1,869,837 | 1,861,025 |
Repayments at maturity | -913,159 | -913,159 | -913,159 | -913,159 |
Fair value changes | - | 451,152 | - | 451,152 |
Foreign exchange differences | -166,344 | -160,353 | -166,344 | -160,353 |
Other changes | - | 4,983 | - | 4,983 |
31 Dec 2023 | 10,924,721 | 10,350,848 | 10,924,721 | 10,350,848 |
Average interest rate 1 | 4.7150% | 4.7064% | ||
Hedge ineffectiveness 1 | Finnvera plc/Finnvera Group | |
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 |
Hedging derivatives, debt securities | -62,238 | -122,858 |
Hedging derivatives, debt securities in issue | 182,104 | 395,040 |
Hedging instruments total | 119,866 | 272,181 |
Hedged items, debt securities | 62,846 | 125,027 |
Hedged items, debt securities in issue | -177,186 | -402,875 |
Hedged items total | -114,340 | -277,848 |
Hedge ineffectiveness recognised in the income statement 2 | 5,526 | -5,667 |
Accumulated fair value adjustments on hedged assets | Finnvera plc/Finnvera Group | ||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 | |
Debt securities carried at fair value through OCI | 3,647,092 | 2,456,344 | |
Of which accumulated amount of fair value hedge adjustments | 22,282 | -40,564 | |
Accumulated fair value adjustments on liabilities | Finnvera plc/Finnvera Group | ||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 | |
Debt securities in issue, carried at amortised cost | 9,863,154 | 9,595,909 | |
Accumulated amount of fair value hedge adjustments | -313,993 | -490,596 | |
Total | 9,549,161 | 9,105,313 | |
| Finnvera plc/Finnvera Group | |||
Fair value | Nominal value | ||
(EUR 1,000) | positive | negative | Total |
| 31 Dec 2024 | |||
| Fair value hedges | |||
- Interest rate swaps | 70,313 | 377,791 | 12,576,113 |
- Cross-currency interest rate swaps | 52,065 | 154,396 | 2,296,659 |
Hedging derivatives not designated in hedge accounting relationships 1 | |||
- Interest rate swaps | - | 6,821 | 2,179,926 |
- Cross-currency interest rate swaps | - | 167,273 | 841,211 |
- Forward rate agreements | - | - | - |
- Forward foreign exchange contracts | 18,082 | 31 | 1,147,085 |
Total | 140,459 | 706,311 | 19,040,994 |
| 31 Dec 2023 | |||
| Fair value hedges | |||
- Interest rate swaps | 94,729 | 498,419 | 11,222,032 |
- Cross-currency interest rate swaps | - | 87,046 | 2,239,080 |
Hedging derivatives not designated in hedge accounting relationships 1 | |||
- Interest rate swaps | 135 | 16,933 | 1,384,729 |
- Cross-currency interest rate swaps | - | 111,783 | 852,323 |
- Forward rate agreements | - | 186 | 300,000 |
- Forward foreign exchange contracts | 1,496 | 46,294 | 2,079,739 |
Total | 96,359 | 760,660 | 18,077,902 |
Finnvera plc/Finnvera Group | |||
| Hedging | Cost of | ||
| (EUR 1,000) | reserve | hedging | Total |
Balance at 1st Jan 2024 | -2,142 | -17,010 | -19,152 |
Fair value changes during the period | 3,222 | -18,526 | -15,305 |
Balance at 31 Dec 2024 | 1,079 | -35,537 | -34,457 |
Finnvera plc/Finnvera Group | |||
| Hedging | Cost of | ||
| (EUR 1,000) | reserve | hedging | Total |
Balance at 1st Jan 2023 | -4,259 | -3,178 | -7,437 |
Fair value changes during the period | 2,117 | -13,832 | -11,715 |
Balance at 31 Dec 2023 | -2,142 | -17,010 | -19,152 |
| amount of hedging instruments | ||||||
31 Dec 2024 | <3 months 3-12 months | >1-5 years | >5-10 years | >10 years | Total | |
Hegding instruments, interest rate risk | - | - | 431,317 | 699,418 | 203,368 | 1,334,103 |
Total | - | - | 431,317 | 699,418 | 203,368 | 1,334,103 |
| amount of hedging instruments | ||||||
31 Dec 2023 | <3 months 3-12 months | >1-5 years | >5-10 years | >10 years | Total | |
Hegding instruments, interest rate risk | - | - | 431,317 | 699,418 | 203,368 | 1,334,103 |
Total | - | - | 431,317 | 699,418 | 203,368 | 1,334,103 |
| E12 Other liabilities | ||||
Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 |
Grants under repayment obligation | - | 4,252 | - | 4,252 |
Accounts payable for investments in debt securities | 1,991 | 6,456 | 1,991 | 6,456 |
Lease liabilities according to IFRS 16 | 8,441 | 5,409 | 8,441 | 5,409 |
Other | 4,526 | 4,936 | 4,516 | 4,935 |
Group internal other liabilities | - | - | 346 | - |
Total | 14,958 | 21,052 | 15,295 | 21,052 |
31 Dec 2024 | <3 months 3-12 months | >1-5 years | >5-10 years | >10 years | Total | |
| Hegding instruments, interest | 43,000 | 159,600 | 2,847,200 | 601,200 | - | 3,651,000 |
| rate risk, debt securities | ||||||
| Hegding instruments, interest rate | - | - | 7,887,670 | 2,000,000 | - | 9,887,670 |
| risk, debt securities in issue | ||||||
Total | 43,000 | 159,600 | 10,734,870 | 2,601,200 | - | 13,538,670 |
31 Dec 2023 | <3 months 3-12 months | >1-5 years | >5-10 years | >10 years | Total | |
| Hegding instruments, interest | 50,000 | 87,000 | 2,173,100 | 197,000 | - | 2,507,100 |
| rate risk, debt securities | ||||||
| Hegding instruments, interest rate | - | 904,977 | 5,714,932 | 3,000,000 | - | 9,619,910 |
| risk, debt securities in issue | ||||||
Total | 50,000 | 991,977 | 7,888,032 | 3,197,000 | - | 12,127,010 |
Hedge ineffectiveness | Finnvera plc/Finnvera Group | |
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 |
Valuation gains and losses during the year | -15,549 | -11,960 |
Cost of hedging portion of the valuation gains and losses | -18,526 | -13,832 |
Valuation gains and lossed excl. Cost of hedging | 2,978 | 1,872 |
Changes in fair value of hedged items used as basis for recognising hedge ineffectiveness | -3,222 | -2,117 |
Hedge ineffectiveness recognised in the income statement 1 | -244 | -244 |
Hedging gains or losses recognised in OCI | -15,305 | -11,715 |
Total | -15,549 | -11,960 |
| E14.1 Accruals and deferred income in balance sheet | ||||
Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 |
Interest | 247,064 | 227,805 | 228,275 | 203,634 |
Interest liabilities to subsidiaries | - | - | 2,130 | 1,360 |
Advance interest payments received | 192 | 11 | 12 | 11 |
Guarantee premiums paid in advance | 344,440 | 290,236 | 344,440 | 290,236 |
Cash collateral received for derivatives | 62,610 | 41,550 | 62,610 | 41,550 |
Other accruals and deferred income | 11,338 | 11,923 | 6,643 | 6,662 |
Internal advances received and other accrued expenses | - | - | - | 191 |
Total | 665,644 | 571,524 | 644,111 | 543,644 |
| E14.2 Future revenue from guarantee obligations | ||
| Finnvera Group/Finnvera plc | ||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 |
Within one year | 78,947 | 80,788 |
More than one year | 265,493 | 209,448 |
Total | 344,440 | 290,236 |
| E13 Provisions | ||||
Provisions according to IFRS 9 standard | Finnvera Group | Finnvera plc | ||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 |
836,021 | 280,762 | 991,307 | 1,368,655 | |
Provisions made during the period 1 | 4,808 | 555,259 | - | - |
Reversal of provisions | - | - | -72,347 | -377,348 |
840,829 | 836,021 | 918,959 | 991,307 | |
64,793 | 51,870 | 64,793 | 51,870 | |
Provisions made during the period | - | 12,923 | - | 12,923 |
Reversal of provisions | -12,287 | - | -12,287 | - |
52,506 | 64,793 | 52,506 | 64,793 | |
Total provisions for IFRS 9 at 1 Jan | 900,814 | 332,632 | 1,056,100 | 1,420,525 |
Provisions made during the period | 4,808 | 568,182 | - | 12,923 |
Reversal of provisions | -12,287 | - | -84,634 | -377,348 |
Total provisions for IFRS 9 at 31 Dec | 893,335 | 900,814 | 971,466 | 1,056,100 |
Provisions according to IAS 37 standard | Finnvera Group | Finnvera plc | ||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 |
Provisions according to IAS37 1 Jan | 1,675 | - | 1,675 | - |
Provisions made during the period | - | 1,675 | - | 1,675 |
Provisions used during the period | - | - | - | - |
Reversal of provisions | -1,675 | - | -1,675 | - |
Provisions according to IAS37 31 Dec | - | 1,675 | - | 1,675 |
Total provisions at 31 Dec | 893,335 | 902,490 | 971,466 | 1,057,775 |
| E15 Financial instruments classification and fair values | ||||||
Finnvera Group, IFRS 9 | At fair value | |||||
| fair value through | ||||||
| Fair value | ||||||
| (EUR 1,000) | value option) | through OCI | Total | Fair value 1 | ||
| 31 Dec 2024 | ||||||
| Loans to and receivables | 578,684 | - | - | - | 578,684 | 579,426 |
| from credit institutions | ||||||
| Loans to and receivables | 7,358,324 | - | - | 30,130 | 7,388,454 | 7,530,646 |
| from customers | ||||||
| Investments in debt securities | 1,452,282 | - | - | - | 1,452,282 | 1,452,282 |
| – Short term debt securities | ||||||
| Investments in debt | - | - | - | 3,830,464 | 3,830,464 | 3,830,464 |
| securities – Bonds | ||||||
Derivatives | - | 140,459 | - | - | 140,459 | 140,459 |
Other shares and participations | - | 13,687 | - | - | 13,687 | 13,687 |
1,291,993 | - | - | - | 1,291,993 | 1,291,993 | |
Total | 10,681,284 | 154,147 | - | 3,860,594 | 14,696,025 | 14,838,959 |
| At fair value | ||||||
| fair value through | ||||||
| Fair value | ||||||
| (EUR 1,000) | value option) | through OCI | Total | Fair value 1 | ||
| 31 Dec 2023 | ||||||
| Loans to and receivables | 1,356,534 | - | - | - | 1,356,534 | 1,357,536 |
| from credit institutions | ||||||
| Loans to and receivables | 7,894,345 | - | - | 30,046 | 7,924,390 | 8,071,329 |
| from customers | ||||||
| Investments in debt securities | 828,257 | - | - | - | 828,257 | 828,257 |
| – Short term debt securities | ||||||
| Investments in debt | - | - | - | 2,712,418 | 2,712,418 | 2,712,418 |
| securities – Bonds | ||||||
Derivatives | - | 96,359 | - | - | 96,359 | 96,359 |
Other shares and participations | - | 13,723 | - | - | 13,723 | 13,723 |
1,323,326 | - | - | - | 1,323,326 | 1,323,326 | |
Total | 11,402,462 | 110,082 | - | 2,742,464 | 14,255,008 | 14,402,949 |
Finnvera Group, IFRS 9 | At fair value | ||||
| Fair value | |||||
| (EUR 1,000) | option | Total | Fair value 1 | ||
| 31 Dec 2024 | |||||
Liabilities to other institutions | 103,527 | - | - | 103,527 | 103,528 |
| Debt securities in issue | |||||
- EMTN debt programme | 9,552,964 | - | 1,277,147 | 10,830,110 | 10,741,063 |
- ECP debt programme | - | - | - | ||
Derivatives | - | 706,311 | - | 706,311 | 706,311 |
330,866 | - | - | 330,866 | 330,866 | |
Total | 9,987,357 | 706,311 | 1,277,147 | 11,970,815 | 11,881,768 |
| At fair value | |||||
| Fair value | |||||
| (EUR 1,000) | option | Total | Fair value 1 | ||
| 31 Dec 2023 | |||||
Liabilities to other institutions | 128,525 | - | - | 128,525 | 128,482 |
| Debt securities in issue | |||||
- EMTN debt programme | 9,113,418 | - | 1,237,430 | 10,350,848 | 10,316,649 |
- ECP debt programme | 233,965 | - | - | 233,965 | 233,965 |
Derivatives | - | 760,660 | - | 760,660 | 760,660 |
290,622 | - | - | 290,622 | 290,622 | |
Total | 9,766,530 | 760,660 | 1,237,430 | 11,764,620 | 11,730,379 |
| E16 Hierarchy for financial instruments carried at fair value | ||||||||
Finnvera Group | Finnvera plc | |||||||
(EUR 1,000) | Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total |
Financial instruments carried at fair | ||||||||
- Derivatives | - | 140,459 | - | 140,459 | - | 140,459 | - | 140,459 |
- Other Shares and participations | - | - | 13,687 | 13,687 | - | - | 13,687 | 13,687 |
Financial instruments carried at fair value through other comperehensive income (OCI) | ||||||||
- Loans to and receivables from customers – Debt securities | - | 30,130 | - | 30,130 | - | 30,130 | - | 30,130 |
- Investments in debt securities – Bonds | - | 3,830,464 | - | 3,830,464 | - | 3,830,464 | - | 3,830,464 |
Total | - | 4,001,054 | 13,687 | 4,014,741 | - | 4,001,054 | 13,687 | 4,014,741 |
Financial instruments carried at fair | ||||||||
- Debt securities in issue | - | 1,277,147 | - | 1,277,147 | - | 1,277,147 | - | 1,277,147 |
- Derivatives | - | 706,311 | - | 706,311 | - | 706,311 | - | 706,311 |
Total | - | 1,983,458 | - | 1,983,458 | - | 1,983,458 | - | 1,983,458 |
Financial instruments carried at fair | ||||||||
- Derivatives | - | 96,359 | - | 96,359 | - | 96,359 | - | 96,359 |
- Other Shares and participations | - | - | 13,723 | 13,723 | - | - | 13,723 | 13,723 |
Financial instruments carried at fair value through other comperehensive income (OCI) | ||||||||
- Loans to and receivables from customers – Debt securities | - | 30,046 | - | 30,046 | - | 30,046 | - | 30,046 |
- Investments in debt securities – Bonds | - | 2,712,418 | - | 2,712,418 | - | 2,712,418 | - | 2,712,418 |
Total | - | 2,838,823 | 13,723 | 2,852,546 | - | 2,838,823 | 13,723 | 2,852,546 |
Financial instruments carried at fair | ||||||||
- Debt securities in issue | - | 1,237,430 | - | 1,237,430 | - | 1,237,430 | - | 1,237,430 |
- Derivatives | - | 760,660 | - | 760,660 | - | 760,660 | - | 760,660 |
Total | - | 1,998,090 | - | 1,998,090 | - | 1,998,090 | - | 1,998,090 |
| E17 Specification of events at hierarchy level 3 | ||
Finnvera Group | ||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 |
Balance at 1 Jan 1 | 13,723 | 13,723 |
- | - | |
Acquisitions | - | - |
Sales | - | - |
Other | -35 | - |
13,687 | 13,723 | |
- | - | |
| for the instruments held by the Group/Finnvera plc |
| E18 Financial instruments set o | |||||||
| Finnvera Group / Finnvera plc | |||||||
| (EUR 1,000) | 1 | 1 | 1 | Net amount 1 | |||
Derivatives | 140,459 | - | 140,459 | -77,029 | - | -62,610 | 821 |
Total | 140,459 | - | 140,459 | -77,029 | - | -62,610 | 821 |
Derivatives | 706,311 | - | 706,311 | -77,029 | - | -689,490 | 60,208 |
Total | 706,311 | - | 706,311 | -77,029 | - | -689,490 | 60,208 |
Derivatives | 96,359 | - | 96,359 | -62,263 | - | -41,550 | -7,454 |
Total | 96,359 | - | 96,359 | -62,263 | - | -41,550 | -7,454 |
Derivatives | 760,660 | - | 760,660 | -62,263 | - | -735,170 | 36,773 |
Total | 760,660 | - | 760,660 | -62,263 | - | -735,170 | 36,773 |
| E19 Equity | ||||
Finnvera Group | Finnvera plc | |||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 |
196,605 | 196,605 | 196,605 | 196,605 | |
51,036 | 51,036 | 51,036 | 51,036 | |
-48,226 | -30,055 | -50,775 | -28,390 | |
- Fair value changes in assets carried at fair value through OCI | -20,816 | -13,017 | -20,816 | -13,017 |
- Expected credit losses (ECL) of assets at fair value through OCI | 4,498 | 3,780 | 4,498 | 3,780 |
- Change in the credit risk associated with liabilities carried at fair value | 2,549 | -1,666 | - | - |
1,079 | -2,142 | 1,079 | -2,142 | |
-35,537 | -17,010 | -35,537 | -17,010 | |
199,415 | 217,586 | 196,866 | 219,251 | |
916,129 | 509,306 | 916,129 | 509,306 | |
- Reserve for domestic operations | 404,757 | 374,558 | 404,757 | 374,558 |
- Reserve for export credit guarantees and special guarantees | 511,372 | 134,748 | 511,372 | 134,748 |
426,944 | 606,178 | 195,767 | 407,326 | |
199,355 | 172,334 | 504 | 504 | |
- Result for the period | 227,709 | 433,361 | 195,384 | 406,340 |
- Direct entries to retained earnings | -121 | 483 | -121 | 483 |
1,343,073 | 1,115,484 | 1,111,896 | 916,633 | |
1,542,487 | 1,333,070 | 1,308,761 | 1,135,884 |
31 Dec 2024 | 31 Dec 2023 | |||||
| Share capital | Share capital | |||||
(EUR 1,000) | (EUR 1,000) | |||||
196,605 | 11,565 | 100% | 196,605 | 11,565 | 100% |
| F1 Average number of employees | ||||
Finnvera Group | Finnvera plc | |||
2024 | 2023 | 2024 | 2023 | |
| Average number of employees | ||||
- Permanent | 350 | 351 | 350 | 351 |
- Temporary | 22 | 18 | 22 | 18 |
Total | 372 | 369 | 372 | 369 |
Personnel as person-years | 345 | 342 | 345 | 342 |
| Finnvera plc | ||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 |
2,609 | 2,073 | |
Supplementary pension commitments | 85 | 66 |
Remuneration of the Board of Directors and Supervisory Board members | 281 | 289 |
Total | 2,975 | 2,428 |
| F4 Salaries, remunerations and pension commitments for the key personnel | ||||||
Finnvera plc | 31 Dec 2024 | 31 Dec 2023 | ||||
Pension commitments | Pension commitments | |||||
(EUR 1,000) | Salaries | Voluntary | Statutory | Salaries | Voluntary | Statutory |
| Management salaries (incl. social security costs) | ||||||
| as well as applicable pension commitments | ||||||
CEO Pauli Heikkilä until 31 May 2024 | 256 | 58 | 44 | 462 | 45 | 80 |
CEO Juuso Heinilä as 1 June 2024 | 194 | - | 34 | |||
Deputy CEO Executive Vice President Jussi Haarasilta | 275 | - | 48 | 245 | - | 43 |
Other members of the Management Group | 1,884 | 27 | 253 | 1,366 | 21 | 238 |
Other members of the Management Group, total | 2,609 | 85 | 379 | 2,073 | 66 | 361 |
| Members of the Board of Directors | ||||||
Petri Ekman, chair until 4 December 2024 | 38 | - | - | 42 | - | - |
Jan Vapaavuori, chair as 4 December 2024 | 2 | |||||
Antti Neimala, I vice chair until 17 March 2023 | - | - | - | 9 | - | - |
Elise Pekkala, I vice chair until 21 March 2024 | 7 | - | - | 20 | - | - |
Jan Hjelt, I vice chair as 21 March 2024 | 21 | |||||
Terhi Järvikare, II vice chair until 17 March 2023 | - | - | - | 7 | - | - |
Mikko Spolander, II vice chair | 26 | - | - | 19 | - | - |
Hannu Jaatinen, member | 33 | - | - | 32 | - | - |
Eila Kreivi, member as 21 March 2024 | 19 | |||||
Ritva Laukkanen, member until 21 March 2024 | 7 | - | - | 27 | - | - |
Anne Nurminen, member | 23 | - | - | 24 | - | - |
Elina Piispanen, member | 31 | - | - | 30 | - | - |
Pia Santavirta, member as 4 December 2024 | 1 | - | - | - | - | |
Petri Viertiö, member until 4 December 2024 | 23 | - | - | 24 | - | - |
Board of Directors, total | 229 | - | - | 233 | - | - |
Members of the Supervisory Board, total | 52 | - | - | 55 | - | - |
| Balance sheet items arising from the defined benefit: | |||
| Finnvera Group/Finnvera plc | |||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 | |
| Pension obligation | |||
Present value of funded obligations 1 Jan | 723 | 1,250 | |
Total change | -258 | -526 | |
Unrecognised actuarial gains or losses | 15 | 44 | |
Interest on obligation | 23 | 47 | |
-281 | -351 | ||
-23 | 127 | ||
Caused by changes in demographic assumptions | - | - | |
Based on experience | 7 | -394 | |
Present value of funded obligations 31 Dec | 465 | 723 | |
| Fair value of assets | |||
Fair value of plan assets 1 Jan | 1,335 | 1,416 | |
Total change | -670 | -81 | |
Interest income on assets | 43 | 54 | |
-281 | -351 | ||
Return on plan assets, excluding items con - tained in interest expenses or income | -136 | 216 | |
Contributions paid to the plan | -295 | - | |
Fair value of plan assets 31 Dec | 665 | 1,335 | |
| Net liabilities+/Net receivables- (difference | -200 | -612 | |
| between obligations and assets) | |||
| Consolidated comprehensive income | |||
| statement – pension costs | |||
Unrecognised actuarial gains or losses | 15 | 44 | |
- | - | ||
Net interest expenses | -20 | -6 | |
-4 | 38 | ||
Items resulting from revaluation | 121 | -483 |
| The net liabilities of the Group’s defined benefits have changed during the financial period as follows: | |||
| Finnvera Group/Finnvera plc | |||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2023 | |
Pension debt (+) / Pension receivable (-) 1 Jan | -612 | -167 | |
Expenses recognised in the income statement | -4 | 38 | |
Paid pension contributions | 295 | - | |
Other items recognised in the consolidated statement of comprehensive income | 121 | -483 | |
Pension debt (+) / Pension receivable (-) 31 Dec | -200 | -612 | |
| The plan assets include 100 % qualifying insurance policies. | Finnvera Group/Finnvera plc | ||
Actuarial assumptions | 31 Dec 2024 | 31 Dec 2023 | |
Discount rate | 3.35 | 3.20 | |
Future salary increases | 2.45 | 2.60 | |
Future pension increases | 3.50 | 3.60 | |
| G1 Shares and holdings in group companies | |||||||
| Finnvera plc | |||||||
31 Dec 2024 | 31 Dec 2023 | ||||||
| Holding of all | Share of | Book value | Holding of all | Share of | Book value | ||
Name and domicile of the company | Sector | shares, % | votes, % | (EUR 1,000) | shares, % | votes, % | (EUR 1,000) |
| Subsidiaries (holding over 50%) | |||||||
Finnish Export Credit Ltd, Helsinki | 100.00% | 100.00% | 20,182 | 100.00% | 100.00% | 20,182 |
| Finnvera Group | ||||
31 Dec 2024 | 31 Dec 2023 | |||
(EUR 1,000) | Internal item | Other | Internal item | Other |
| Relative party transactions, loans and receivables | ||||
Interest subsidies, compensation for losses and other items from the State | - | 20,583 | - | 18,320 |
Interest income | 350,618 | 112,465 | 290,206 | 83,925 |
Interest expenses | 350,618 | 361 | 290,206 | 925 |
Loans | 6,510,595 | - | 7,473,358 | - |
Other long-term receivables | - | 349,023 | - | 349,023 |
Short-term receivables | 268,477 | 45,673 | 265,590 | 61,698 |
Long-term liabilities | 6,510,595 | 7,458 | 7,473,358 | 22,375 |
Short-term liabilities | 268,477 | 18,788 | 265,590 | 24,171 |
Guarantees | 8,212,311 | - | 9,454,017 | - |
| G3 Separate result of activities referred to in the act on the State Guarantee Fund §4, and it’s share of the total result of Finnvera plc | ||||
| Activities referred to in | Activities referred to in | |||
| the Fund Act and their | the Fund Act and their | |||
(EUR 1,000) | 31 Dec 2024 | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2023 |
Net interest income | 108,550 | 49,945 | 84,173 | 30,443 |
- Interest income | 1,046,132 | 5,640 | 821,836 | 5,147 |
- Interest expense | -937,582 | 44,304 | -737,663 | 25,296 |
Net fee and commission income | 186,697 | 146,279 | 162,110 | 120,772 |
- Fee and commission income | 191,676 | 149,001 | 174,139 | 130,005 |
- Fee and commission expenses | -4,978 | -2,722 | -12,029 | -9,233 |
3,183 | 3,490 | -3,007 | -110 | |
Net income from investments | -390 | - | 330 | - |
Other operating income | 6,468 | 124 | 7,569 | 126 |
Operational expenses | -52,400 | -18,357 | -49,558 | -16,548 |
- Personnel expenses | -32,840 | -11,166 | -32,479 | -10,818 |
- Other operational expenses | -19,560 | -7,191 | -17,078 | -5,730 |
Depreciation and amortisation | -5,253 | -1,325 | -4,865 | -1,161 |
Other operating expenses | -1,954 | -163 | -472 | -134 |
| Realised credit losses and change | -49,518 | -12,165 | 210,061 | 243,235 |
| in expected credit losses, net | ||||
- Realised credit losses | -120,584 | -76,579 | -128,436 | -91,952 |
| - Credit loss compensations | 20,493 | - | 18,230 | - |
| from the State | ||||
- Change in expected credit losses | 50,573 | 64,414 | 320,267 | 335,187 |
Operating result | 195,384 | 167,829 | 406,340 | 376,624 |
| H1 Key figures | ||||
Finnvera Group | Finnvera plc | |||
2024 | 2023 | 2024 | 2023 | |
Net interest income, MEUR | 139 | 115 | 109 | 84 |
Net fee and commission income, MEUR | 198 | 177 | 187 | 162 |
Operational expenses, MEUR | -53 | -50 | -52 | -50 |
| - of which personnel expenses including | -33 | -32 | -33 | -32 |
| social security costs, MEUR | ||||
Realised credit losses and change in expected credit losses, MEUR | -70 | 192 | -70 | 192 |
Credit loss compensation from the State, MEUR | 20 | 18 | 20 | 18 |
Operating result, MEUR | 236 | 439 | 195 | 406 |
Result, MEUR | 228 | 433 | 195 | 406 |
Loans to and receivables from customers, MEUR | 7,388 | 7,924 | 7,558 | 8,266 |
Investments, MEUR | 5,296 | 3,554 | 5,317 | 3,575 |
Liabilities, MEUR | 13,214 | 12,969 | 13,478 | 13,254 |
- of which debt securities in issue, MEUR | 10,830 | 10,585 | 10,830 | 10,585 |
Shareholders' equity, MEUR | 1,542 | 1,333 | 1,309 | 1,136 |
- of which non-restricted equity, MEUR | 1,343 | 1,115 | 1,112 | 917 |
Balance sheet total, MEUR | 14,756 | 14,302 | 14,787 | 14,390 |
Return on equity, ROE, % | 15.8 | 38.7 | 16.0 | 43.3 |
Return on assets, ROA, % | 1.6 | 3.2 | 1.3 | 2.9 |
Equity ratio, % | 10.5 | 9.3 | 8.9 | 7.9 |
Expense-income ratio, % | 17.3 | 19.4 | 19.6 | 21.9 |
Average number of employees | 372 | 369 | 372 | 369 |