EUR 1,000 | Note | 2025 | 2024 |
Interest income | |||
| Interest expenses | - | - | |
Net interest income | K3 | ||
Fee income | |||
Fee expenses | - | - | |
Net fee and commission income | K4 | ||
Net income from securities and currency operations | K5 | - | - |
| Other operating income | K6 | ||
Total income | |||
| Personnel and operating expenses | |||
| Personnel expenses | K7 | - | - |
Other administrative expenses | K8 | - | - |
Depreciation and amortization | K9 | - | - |
Other operating expenses | K10 | - | - |
Total operating expenses | - | - | |
Realized and expected credit losses | K11 | - | - |
Profit before taxes | - | - | |
Income taxes | K12 | - | |
Result for the year | - | - | |
Result for the year attributable to Equity holders of parent company | - | - |
EUR 1,000 | Note | 2025 | 2024 |
Result for the year | - | - | |
| Other comprehensive income/loss | |||
| Items that are or may be reclassified | |||
| subsequently to profit or loss | |||
Financial assets measured at fair value through other comprehensive income | |||
Other comprehensive income after taxes | |||
Comprehensive income, total | - | - | |
Total comprehensive income attributable to Equity holders of parent company | - | - | |
Earnings per share | K13 | ||
Earnings per share (EPS), basic, EUR | - | - | |
Earnings per share (EPS), diluted, EUR | - | - |
EUR 1,000 | Note | 2025 | 2024 |
| Assets | |||
| Cash and equivalents | K15 | ||
Claims on credit institutions | K16 | ||
Claims on the public and public sector entities | K17 | ||
Debt securities | K18 | ||
Intangible assets and goodwill | K19 | ||
Property, plant and equipment | K20 | ||
| Other assets | K21 | ||
Accrued income and prepayments | K22 | ||
Income tax assets | K23 | ||
Deferred tax assets | K12,K23 | ||
Assets total |
EUR 1,000 | Note | 2025 | 2024 |
| Liabilities | |||
| Liabilities to the public and public sector entities | K24 | ||
| Subordinated liabilities | K25 | ||
Other liabilities | K26 | ||
Accrued expenses and deferred income | K27 | ||
Deferred tax liabilities | K12,K23 | ||
Liabilities total | |||
Equity | K28 | ||
Equity attributable to equity holders of the parent | |||
| Share capital | |||
Fund of invested non-restricted equity | |||
Translation difference | |||
Fair value reserve | |||
Retained earnings | - | - | |
Equity attributable to equity holders of the parent | |||
Liabilities and equity total |
| Attributable to the equity holders of the parent | |||||||
| Reserve for | |||||||
| invested | |||||||
| unrestricted | Translation | Retained | |||||
EUR 1,000 | Note | Share capital | equity | differences | Fair value reserve | earnings | Total equity |
Equity on 1 January 2025 | - | ||||||
Result for the year | - | - | |||||
Other comprehensive income | |||||||
Total comprehensive income | - | - | |||||
Other changes* | - | - | |||||
Share based payments | K12 | ||||||
Equity on 31 December 2025 | - |
| Attributable to the equity holders of the parent | ||||||
| Reserve for | ||||||
| invested | ||||||
| unrestricted | Translation | |||||
EUR 1,000 | Note | Share capital | equity | differences | Retained earning | Total equity |
Equity on 1 January 2024 | - | |||||
Result for the year | - | - | ||||
Other comprehensive income | ||||||
Total comprehensive income | - | - | ||||
Acquisition | ||||||
Share issue | ||||||
Other changes** | - | - | ||||
Share based payments | K12 | |||||
Equity on 31 December 2024 | - |
EUR 1,000 | Note | 2025 | 2024 |
| Cash flow from operating activities | |||
| Profit (loss) for the period | - | - | |
| Adjustments for items not included in cash flow | |||
| Depreciation and impairment | K9 | ||
Credit losses | K11 | ||
Income taxes | K12 | - | |
Other adjustments | |||
Adjustments total | |||
Income taxes paid | K12 | - | |
| Cash flows from operating activities before changes | |||
| in operating assets and liabilities | |||
| Increase (-) or decrease (+) in operating assets | |||
| Claims on the public and public sector entities | K17 | ||
Debt securities | K18 | - | |
Other assets | K21 | - | |
| Increase (-) or decrease (+) in operating liabilities | |||
| Liabilities to the public and public sector entities | K24 | - | |
Other liabilities | K26 | - | - |
Cash flow from operating activities | - |
EUR 1,000 | Note | 2025 | 2024 |
| Investing activities | |||
| Investments in tangible assets | - | ||
Investments in intangible assets | K19 | - | - |
Proceeds from sales of tangible assets | |||
Acquisition of subsidiaries less acquired cash | |||
Cash flow from investing activities | - | ||
| Cash flow from financing activities | |||
| Debt securities issued to the public | - | ||
Liabilities to credit institutions | - | ||
Paid directed share issue | |||
Repayments of lease liabilities | - | - | |
Cash flow from financing activities | - | - | |
Change in cash and cash equivalents | - | ||
Cash and cash equivalents at the beginning of period | |||
Cash and cash equivalents at the end of period | |||
| Cash and equivalents are formed by the following | |||
| items: | |||
| Cash and cash equivalents | |||
Claims on credit institutions | |||
Cash and cash equivalents at the end of period | |||
| Notes for cash flow | |||
| Interest received | |||
Interest paid | - | - |
| EXPOSURE AND HOME COUNTRY 31 DECEMBER 2025 | ||
| Amount of | More than 90 | |
| EUR 1,000 | credit | days past due |
Private individuals Finland | 10,600 | 737 |
Companies and entities Finland | 44,611 | 1,029 |
Public sector entities | 547 | 0 |
Private individuals EU countries | 2,846 | 737 |
Companies and entities EU countries | 253 | 0 |
Total | 58,856 | 2,503 |
| EXPOSURE AND HOME COUNTRY 31 DECEMBER 2024 | ||
| Amount of | More than 90 | |
| EUR 1,000 | credit | days past due |
Private individuals Finland | 96,393 | 2,028 |
Companies and entities Finland | 46,871 | 1,151 |
Public sector entities | 680 | 0 |
Private individuals EU countries | 5,523 | 1,802 |
Companies and entities EU countries | 21 | 0 |
Total | 149,488 | 4,981 |
| LOAN PORTFOLIO BY RISKCLASSES | ||
EUR 1,000 | 31 Dec 2025 | 31 Dec 2024 |
Riskclass 5 | 8,029 | 35,264 |
Riskclass 4 | 21,200 | 52,278 |
Riskclass 3 | 14,424 | 28,572 |
Riskclass 2 | 5,958 | 16,546 |
Riskclass 1 | 3,434 | 6,973 |
Riskclass 0 | 5,810 | 9,855 |
Loanportfolio | 58,856 | 149,488 |
| NON-PERFORMING AND FORBORNE EXPOSURES | ||||
31.12.2025 | 31.12.2024 | |||
| % of total | % of total | |||
| loan | loan | |||
EUR 1,000 | Exposures | portfolio | Exposures | portfolio |
| Non-performing exposures delayed less | ||||
| than 90-days | 3,072 | 5.2% | 2,157 | 1.4% |
| Non-performing exposures delayed | ||||
| 90-180 days | 352 | 0.6% | 1,161 | 0.8% |
Non-performing exposures delayed more than 180 days | 2,151 | 3.7% | 3,820 | 2.6% |
Total non-performing loans | 5,575 | 9.5% | 7,138 | 4.8% |
of which business loans | 3,224 | 7.1% | ||
of which personal loans | 2,351 | 17.5% | ||
Performing forborne exposures | 76 | 0.1% | 619 | 0.4% |
Non-performing forborne exposures | 986 | 1.7% | 1,449 | 1.0% |
Total forborne exposures | 1,063 | 1.8% | 2,068 | 1.4% |
| EXPOSURE TO CREDITRISK BY RISK CLASS 31 DECEMBER 2025 | ||||
| Total loan | ||||
EUR 1,000 | Stage 1 | Stage 2 | Stage 3 | receivables |
Risk class 5 | 7,849 | 178 | 2 | 8,029 |
Risk class 4 | 20,650 | 543 | 7 | 21,200 |
Risk class 3 | 13,818 | 593 | 13 | 14,424 |
Risk class 2 | 5,650 | 288 | 20 | 5,958 |
Risk class 1 | 3,069 | 363 | 2 | 3,434 |
Risk class 0 | 1 | 279 | 5,531 | 5,810 |
Loan portfolio | 51,037 | 2,244 | 5,575 | 58,856 |
Expected credit losses | -499 | -143 | -2,813 | -3,455 |
Claims on the public and public sector entities | 50,538 | 2,102 | 2,761 | 55,401 |
| EXPOSURE TO CREDITRISK BY RISK CLASS 31 DECEMBER 2024 | ||||
| Total loan | ||||
EUR 1,000 | Stage 1 | Stage 2 | Stage 3 | receivables |
Risk class 5 | 34,915 | 335 | 13 | 35,264 |
Risk class 4 | 50,794 | 1,462 | 22 | 52,278 |
Risk class 3 | 27,285 | 1,197 | 90 | 28,572 |
Risk class 2 | 15,345 | 1,190 | 12 | 16,546 |
Risk class 1 | 6,435 | 441 | 97 | 6,973 |
Risk class 0 | 1,806 | 1,145 | 6,904 | 9,855 |
Loan portfolio | 136,579 | 5,771 | 7,138 | 149,488 |
Expected credit losses | -1,053 | -515 | -4,209 | -5,776 |
Claims on the public and public sector entities | 135,526 | 5,256 | 2,929 | 143,711 |
| Breakdown of financial assets and liabilities according to maturity | ||||||
| less | ||||||
| than 3 | 3-12 | 1-5 | 5-10 | yli 10 | ||
| 31 DEC 2025 EUR 1,000 | months | months | years | years | years | Total |
| Assets | ||||||
| Cash and cash equivalents | 210,744 | 210,744 | ||||
Claims on credit institutions | 7,769 | 7,769 | ||||
| Claims on the public and public | ||||||
| sector entities | 33,539 | 7,535 | 11,517 | 2,216 | 594 | 55,401 |
Debt securities | 9,971 | 4,920 | 14,891 | |||
| Liabilities | ||||||
Liabilities to the public and public sector entities | 230,699 | 18,630 | 7,183 | 256,512 | ||
Lease liabilities | 80 | 223 | 112 | 415 | ||
Debenture loans | 102 | 6,100 | 6,202 | |||
Off-balance sheet commitments | 3,751 | 3,751 |
| less | ||||||
| than 3 | 3-12 | 1-5 | 5-10 | yli 10 | ||
| 31 DEC 2024 EUR 1,000 | months | months | years | years | years | Total |
| Assets | ||||||
| Cash and cash equivalents | 279,361 | 279,361 | ||||
Claims on credit institutions | 8,701 | 8,701 | ||||
| Claims on the public and public | ||||||
| sector entities | 42,911 | 20,363 | 62,029 | 15,428 | 2,981 | 143,711 |
| Liabilities | ||||||
Liabilities to the public and public sector entities | 355,340 | 19,313 | 19,986 | 394,639 | ||
Lease liabilities | 99 | 305 | 450 | 854 | ||
Debenture loans | 118 | 6,100 | 6,218 | |||
| Off-balance sheet | ||||||
commitments | 4,861 | 4,861 |
| INTEREST RATE FIXING PERIODS 31 DECEMBER 2025 | ||||||
| Fixed rate, | Fixed rate, | |||||
| maturity | maturity | |||||
| Overnight/ | 3 M | 6-12 M | under 12 | over 12 | ||
| EUR 1,000 | no fixing | Euribor | Euribor | months | months | Total |
| Receivables | ||||||
| Claims on credit | ||||||
| institutions and central | ||||||
| banks | 218,513 | - | - | - | - | 218,513 |
Claims on the public | - | 7,982 | 4,822 | 34,624 | 7,972 | 55,401 |
Debt securities | 14,891 | 14,891 | ||||
| Laibilities | ||||||
Liabilities to the public, current and savings | ||||||
| accounts | 220,232 | 220,232 | ||||
Liabilities to the public, term deposits | 29,096 | 7,183 | 36,279 | |||
Debenture loans | 102 | 6,100 | 6,202 |
| INTEREST RATE SENSITIVITY ANALYSIS | |
EUR 1,000 | 31 DEC 2025 |
All rates rise by 200 b.p. | 570 |
All rate decline by 200 b.p. | -730 |
Short term rates decline by 250 b.p. and long-term rates decline by 100 b.p. | -455 |
Short term rates rase by 250 b.p. and long-term rates decline by 100 b.p. | 458 |
Short term rates rase by 250 b.p | 601 |
Short term rates decline by 250 b.p | -53 |