morrowbank.com
Roadshow presentation
Morrow Bank April 2026
Today's agenda
morrowbank.com
About Morrow Bank Acquisition of MedMera Appendix
Appendix A: MedMera transaction details
Appendix B: Supplemental company information
Appendix C: Reported financials
CEO Øyvind Oanes CFO Eirik Holtedahl
3
Providing financial flexibility to Nordic consumers
morrowbank.com
BSEK
~600
market
Oslo
Stockholm (HQ)
~22 million inhabitants
Flexible consumer loans
No-fees credit cards
SEK ~600k
customer average annual income
SEK ~160k
average loan amount
~60%
homeownership
Zero payment remarks
Permanent employment
Guaranteed savings accounts
4
The typical customer is 30-50 years old,
owns a home and earns above average morrowbank.com
Male
69% of our loan customers are menHomeowner
59% homeownershipAbove average annual income
SEK ~600kSolid payer
Zero payment remarks
Permanent employment
Middle aged
30-40 40-50 50-60 >60Average loan amount
SEK ~160kSource: Company data 2025.
5
The Nordic consumer finance specialist morrowbank.com
Fully digital bank established in 2014and listed on Oslo Stock Exchange in 2017
Developed a highly scalable platformpositioning the bank for significant further value creation
Diversified loan portfolio (Q4-25)SEK 16.9bn of loans in Finland (37%),
Sweden (35%),
Norway (21%), and Credit cards1 (7%), and adding 11.3 SEKbn in loans through MedMera Bank
Concluded redomiciliationfrom Norway to Sweden, with listing on Nasdaq Stockholm in 2026, ensuring level playing field with Nordic peers
Strong capitalisationdeploying excess capital into value accretive acquisitions
Industry consolidator with strong earnings growth - listed on Nasdaq Stockholm 9 January 2026Note: Conversion rate NOK/SEK 0.9137 as of 31 December 2025. Loan portfolio implies gross loans to customers. 1) Includes credit card business in Sweden, Norway and
Finland. 6
Delivered strong earnings growth morrowbank.com
250%
200%
150%
100%
50%
0%
-50%
Change in profit after tax from 2023 to 2025
40%
CAGR
18%
CAGR
2023
2025
Morrow Bank Peers Peers Average
Loan book growing from 11.8 NOKbn in gross lending in Q4 2023 to 18.5 NOKbn in Q4 2025
4 acquisitions with a total loan book of 14.2 SEKbn since 20241 with demonstrating high scalability
3 loan portfolios acquired
1 (ongoing) acquisition
- Cost/income ratio down from 30.4% in 2023 to 24.5% in 20252
Delivered strong earnings growth
Acquisition of MedMera Bank in 2026
Note: Peers include Noba Bank, Instabank, TF Bank, Lea Bank, Norion Bank, Resurs Bank. Lea Bank 2025 figure converted to using a rate of NOK/SEK 0.9137 as of 31
December 2025, for comparability reasons. 1) Including the ongoing acquisition of MedMera Bank (11.3 SEKbn in gross consumer loan portfolio as of 2025), expected closing 7
in early Q3 2026. 2) C/I ratio adjusted for one-offs.
Snapshot of Morrow Bank today
morrowbank.com
31% earnings growth in 2025 enabled by scalable platform
Earnings per share of SEK 1.03 in 2025 (SEK 0.75 20241)
Swedish redomiciliation and Nasdaq Stockholm listing completed in Jan 2026
Acquisition of MedMera Bank announced in March 2026 (11.3 SEKbn2 in 2025)
Long-term ambition of ROTE >20%
Profit before tax 2025: SEK 337m
Gross loans 2025
1.2
3.5
6.3
SEK 16.9bn5.9
Key ratios 2025 Finland Sweden Norway Credit cardsLoan book growth
21%
year-on-year
Cost/income3
24.5%
vs. 25.2% in 2024
Loan loss ratio
4.0%
vs. 4.9% in 2024
Return on target equity (ROTE)
11.8% (13.4% SE4)
vs. 9.8% in 2024
Note: Gross loans implies gross loans to customers. ROTE = Return on target equity. Conversion rate NOK/SEK 0.9137 as of 31 December 2025. 1) Using conversion rate
NOK/SEK 0.9137. 2) Gross loan book. 3) Adjusted for one offs related to redomiciliation. 4) Adjusted for Swedish capital requirements. 8
Macroeconomic snapshot in Morrow´s markets morrowbank.com
Real GDP, % Y/Y
3-months rate, % Y/Y
Unemployment rate, %
Annual real GDP growth 3-months rate National unemployment rate1
1.9%
3.0%
2.3%
2.0%
4.1%
4.0%
4.0%
2.6%
2.1%
2.6%
8.4%
8.4%
9.7%
9.9%
8.8% 8.5%
8.6%
2.0%
7.9%
1.0%
0.6%
1.6% 1.6% 1.6%
1.0%
2.0% 1.9%
0.4%
0.0%
2.0% 2.1% 2.1% 2.1%
2024A 2025E 2026E 2027E
Jan 26 Dec 26 Dec 27
2024A 2025E 2026E 2027E
Sweden Norway Finland
Sweden Norway Euro area
Sweden Norway Finland
9
Note: 1) Sweden: AKU unemployment rate, Norway: registered unemployment rate.
Source: Nordea Economic Outlook, published 21 January 2026.
~2% real GDP growth expected for 2027, and stable 3-months rate and unemployment rate
Acquisition of
Successfully coupled organic and acquired growth morrowbank.com
Strong demand across the Nordics
Pandemic and increased regulations
New banking platform, increased scalability
"Restart"
Gross loans (NOKbn), quarterly
New management team
Exited unprofitable products
Simplified tech platform
Automated processes
Streamlined organisation
2017 2018 2019 2020 2021 2022 2023 2024 2025
Note: Morrow Bank has increased market share from ~1.5% in 2022 to ~3% in 2025.
Source: Company information. 10
Acquisition of MedMera
Introducing the acquisition of MedMera Bank
morrowbank.com
Transaction Acquisition of 100% of the shares in MedMera Bank, a Swedish consumer finance niche bank
Estimated total consideration at closing
SEK 1,960m for 100% of the share capital
Equivalent to a P/B multiple at closing of the transaction of ~1.06x and a P/E multiple for
2025 earnings (pre synergies) of ~11x1
Structure
Sources of funds
Issuance of 32,780,579 new shares to the seller amounting to SEK 392m2
Equity issue of SEK ~600m
Issuance of AT1 and T2 bonds amounting to SEK ~500m
Existing excess capital ~468m Uses of funds
Cash consideration SEK 1,568m
Issuance of new shares to the seller amounting to SEK 392m2
Timetable Closing expected in early Q3 2026
Note: 1) Calculated as MedMera Bank AB's profit before tax for 2025 of SEK 221m less standard Swedish corporate tax rate of 20.6%. 2) Based on 11.9583 SEK per share, 12
calculated as weighted volume average price between 10th of March 2026 and 23rd of March 2026 for Morrow Bank.
MedMera Bank at a glance
morrowbank.com
IntroductionMedMera Bank, founded in 2007, is a Swedish
Geographical presence100% Swedish customers
Key metricsconsumer finance niche bank, with a loan book amounting to SEK 11.3bn
Offering unsecured private loans and savings accounts
Unsecured private loans with average loan value of SEK ~171,700
Saving accounts with deposit guarantees and fixed or variable interest rates
SEK
11.3bn
Total loan book
Portfolio size
(2025)
11.3bn
Loan book (SEK)
5.6%
10.7bn
Deposits (SEK)
1,715m
Total equity (SEK)
31.5%
MedMera Bank has ~65,700 unsecured private loans and ~72,200 savings accounts as of December 2025
MedMera Bank is a fully owned subsidiary to Kooperativa Förbundet (KF), a federation of 24 consumer-owned associations
Previously operating under the Coop brand, evolving into an independent brand in 2024
2025A
Headquartered in Stockholm, Sweden
Profitability
(2025)
Net interest margin
2.0%
Gross credit losses2
Cost to income
13.8%
Return on equity
Average # FTEs during 2025 was 54
MedMera Bank is well capitalised with an CET1 and total capital ratio of 18.9% per December 2025
Operational metrics (2025)
~72,200
No. of savings
accounts
~65,700
No. of loans1
~172k
Avg. loan size
(SEK)3
Note: 1) Consumer loans. 2) Credit losses divided by total loan book (gross). 3) Calculated as total loan book (gross) divided by total number of loans per 31 December 2025.
Source: Company information, Financial reports, Kooperativa Förbundet. 13
Gaining scale through M&A
morrowbank.com
July 2024 SEK ~700m1
August 2024 SEK ~1.6bn2
Exp. early Q3 2026 SEK ~11.3bn3
November 2025 SEK ~640m2
Gross loans to customersDe80.0
posits from and debt to customers Profit before tax470.0
2025A, SEKbn 2025A, SEKbn 2025A, SEKm
60.0
~65%
50.0
~70% ~65%
16.9
11.3 ~28
40.0
30.0
20.0
15.7
10.7 ~26
337
221 ~559
10.0
Combined
0.0
Combined Combined
Morrow Bank grows its loan portfolio by ~65% via the acquisition of MedMera BankNote: Figures are indicative and for information purposes only. Conversion rate NOK/SEK 0.9137 as of 31 December 2025. 1) Total Swedish performing loan portfolio. 2) Total
Swedish consumer loan portfolio. 3) Gross consumer loan portfolio 2025. 4) Profit before tax and appropriations. 14
Source: Company information, Financial reports.
Solidifying Morrow Bank's Swedish presence
morrowbank.com
Sweden ~25%
of gross consumer loans
Sweden ~35%
of gross consumer loans
Listing on Nasdaq Stockholm1,
HQ moved to Stockholm, Sweden
Announcement of Morrow Bank's acquisition of MedMera Bank, Sweden ~60% of gross consumer loans
December 2023 December 2024 January 2026 March 2026
Morrow Bank geographical split Combined geographical splitGross loans to consumers, 2025A2
Non-Sweden
65%
SEK
~17bn
35%
Sweden
~26 p.p
Non-Sweden
~39% SEK
~28bn ~61%
Sweden
Net interest income, 2025A2
Non-
Sweden
SEK
1.2bn
33%
Sweden
~21 p.p
Non-Sweden
~46%
SEK
~1.7bn
Sweden
67%
~54%
~60% of all loans in Morrow Bank's portfolio to become SwedishNote: Figures are indicative and for information purposes only. Conversion rate NOK/SEK 0.9137 as of 31 December 2025. 1) First day of trading on Nasdaq Stockholm was 9
January 2026. 2) All credit cards related to gross loans to consumers as well as interest income allocated to Non-Sweden. 15
Source: Company information, Financial reports.
Excellent strategic fit with MedMera Bank's pure-play Nordic consumer finance focus
morrowbank.com
Products
Morrow Bank and MedMera Bank offer complementary products to their customers
Consumer loans ✓ ✓
Credit cards ✓ ×
Credit profile
MedMera Bank's customers yields lower loan losses and have slightly higher avg. loan amount
Customer profile
Both banks' customers are in the same employment status group, with MedMera's customers in lower risk segment
Credit losses 2025A1 Average loan amount2 Customer segment Permanent employment
4.0% SEK ~160k
Near prime
✓
3.2%
2025A weighted avg. combined credit losses
2.0% SEK ~172k3
Prime
4
✓
16
Note: 1) Gross credit losses. 2) Average gross loan amount. 3) Calculated as total loan book (gross) divided with total number of loans per 31 December 2025. 4) In addition,
self-employed individuals and pensioners.
Source: Company information, Financial reports.
The strategic fit de-risks the acquisition and enables a smooth integration
Establishes a long-term relationship with one of
Sweden's biggest retail brands - Coop
morrowbank.com
Exclusive partnership agreement between Morrow Bank and Coop
with exclusive right to use Coop's channels for distribution of Morrow Bank products
Large distribution channel
within one of Sweden's strongest retail brands with over 4 million Coop members, likely representing near all households in Sweden
4m members
Established brand name
creates a quality stamp and customer loyalty, together driving demand and pricing power
Membership loans
offered at discount to attract a large pool of potential customers
Proprietary membership database
enables targeted offerings and improved credit and marketing decisions
17
The partnership with Coop enables access to a large pool of potential customers
Significant synergies to be realised post acquisition
morrowbank.com
Synergies
Total income
SEK 1,303
2025A
SEK 637m
2025A
Expected long-term upliftOPEX
SEK 350m
2025A
SEK 201m
2025A
SEK ~150m(at fully realised synergies)
C/I ratio
27%
2025A
32%
2025A
~20%(at fully realised synergies)
18
Note: Figures are indicative and for information purposes only. Conversion rate NOK/SEK 0.9137 as of 31 December 2025.
Source: Company information, Financial reports.
Strong operating leverage will lead to decreasing C/I ratio over time
Creating tangible value for Morrow Bank's shareholders
morrowbank.com
Return on target equity
12.6%
>20%
2025A 2028E
Earnings per share
SEK per share
1.03
2025A 2028E
Dividends
SEK per share
0.37
1
2025A Long term dividends
CET1 Total capital ratioCapital optimisation
Capital ratio
19.5% ~17%
15.9% ~13%
2025A 2026E2
Note: Figures are indicative and for information purposes only. Conversion rate NOK/SEK 0.9137 as of 31 December 2025. 1) Distributed in 2025, based on 2024 earnings. 2)
Illustrative post equity and debt financing. 19
Source: Company information, Financial reports.
Indicative timetable
morrowbank.com
Public announcement 24 March 2026
AGM
28 April 2026
Regulatory approval by SFSA
Equity issue
Early Q3 2026
expected closing
Integration
H2 2026
Public announcement of the acquisition
Shareholder vote at annual general meeting
Regulatory approval by the Swedish Financial Supervisory Authority
Before closing of acquisition
Completion following regulatory approval and equity issue
Integration of Morrow Bank and MedMera Bank expected in
H2 2026
20
A transformational step for Morrow Bank
morrowbank.com
Gaining scale through M&A
- Solidifying Morrow Bank's Swedish presence
Excellent strategic fit with MedMera Bank's pure-play Nordic consumer finance focus
- Establishes a long-term relationship with one of Sweden's biggest retail brands - Coop
Significant synergies to be realised post acquisition
Creating tangible value for Morrow Bank shareholders
21
Appendix A
MedMera transaction details
Acquisition financing
morrowbank.com
Transaction structure, SEKm
% of purchase price
20% 80%
80%
1,568
20%
392
1,960
Commentary
Acquisition primarily financed through equity, bonds, existing funds and share issue to both the share-
Financing structure, SEKm
Shares issued to seller1
392
~600
Cash Purchase price
~468 1,960
~500
holders and seller
Raising SEK ~600m in
equity
Raising SEK ~500m in debt via bonds
Mimir existing funds
Morrow Bank to issue new shares to the seller amounting to SEK 392m1
Shares issued to seller Equity Bonds
Morrow Bank existing funds
Total funding
Note: Figures are indicative and for information purposes only. 1) Issuance of 32,780,579 new shares to the seller. Based on 11.9583 SEK per share, calculated as weighted
volume average price between 10th of March 2026 and 23rd of March 2026 for Morrow Bank. 23
Strong shareholder support
Shareholder commitmentsSEKm
morrowbank.com
Strong shareholder support from existing investors
300 50
60 410
~600Commitment of SEK 410m from existing investors, including current largest shareholder Kistefos AS
Commitment of SEK 50m from
Belair AS
Commitment of SEK 60m from
other investors
Kistefos AS Management1
Other investors2
Total commitments Total equity issue
Note: Figures are indicative and for information purposes only. 1) Through Belair AS, a company controlled by Morrow Bank´s CFO Eirik Holtedahl. 2) Includes
AS Straen of SEK 54.5m and Jotelino AS of SEK 5.5m. 24
Concluding remarks
morrowbank.com
Strong strategic fit solidifying Morrow Bank's
position within Nordic consumer finance
Acquisition of MedMera Bank creates tangible
value for Morrow Bank's shareholders
In line with Morrow
Bank's financial targets
Significant synergies through economies of scale, leading to cost savings and improved earnings
Part of strategy to strengthen Swedish presence, together with the change of listing to Nasdaq Stockholm earlier this year
MedMera Bank is a landmark acquisition and a large step towards Morrow Bank's target of becoming a top 3 Nordic bank within consumer finance
Source: Company information.
25
Appendix B
Supplemental company information
Executive Management morrowbank.com
Øyvind Oanes | CEO
Mr. Oanes joined Morrow Bank as CEO in October 2021. Prior to joining the bank he was a partner at Exton Consulting, a strategy consulting firm specializing in banking. Mr. Oanes has held the positions of Group CEO of 4finance, CEO of Swiss fintech Numbrs and CEO of Raiffeisen's multi-country digital bank ZUNO. He was a Managing Director at Austria´s Bawag Group and spent several years working for GE Capital. In addition, he has experience from various board positions in Austria, Switzerland and Norway. Mr. Oanes holds a bachelor degree in business administration from BI Norwegian Business School and a master degree in marketing from the University of Paisley (UK).
Eirik Holtedahl | CFO
Mr. Holtedahl holds the position as CFO and Deputy CEO. Previous to this, he held the position as Director of Credit Cards. From June 2021 until Mr. Øyvind Oanes took over in October 2021, Mr. Holtedahl also held the position as the interim CEO. Previous positions include Co-Founder, CFO and Deputy CEO in Advanzia Bank, Luxembourg, Co-Founder and VP of Treasury in Bankia Bank ASA and Deputy Director General in the Norwegian Ministry of Finance. Mr. Holtedahl holds a Bachelor of Commerce, Economics and Accountancy from Concordia University (Canada) and an MSc. studies in Economics from the University of Oslo.
Martin Valland | CTO
Mr. Valland was appointed interim Chief Technology Officer in March 2022. Mr. Valland has a comprehensive background in the financial services industry. Previous experience includes co-founder and CTO of Monobank/BRAbank and Chief Software Architect at Skandiabanken/Sbanken. He holds an MSc in Computer Science from NTNU.
Wilhelm Thomassen | COO
Mr. Thomassen served as Chief Compliance officer from May 2015 until May 2019, at which time he was made Director of Legal and HR. He also served as a board member from December 2012 to May 2015. Previous positions include Director Lean & Business Development at Statoil Fuel and Retail and Department Director of Cards at Santander Consumer Bank. Mr. Thomassen holds a master's degree in European Business from Royal Holloway University of London and an Executive MBA from the Norwegian School of Economics.
Annika Ramstedt | CCRO
Ms. Ramstedt has been with Morrow Bank since early 2017. Before being appointed Director Credit Risk and Collections in June 2019, she worked for a period as Project Director followed by Director Loans Sweden & Finland. Ms. Ramstedt has an extensive background in the Consumer Finance sector in roles such as Head of Personal Loans in Bluestep and Head of Credit Risk Sweden at EnterCard. She holds a BA in Statistics from the University of Stockholm.
Tony Rogne | CCO
Mr. Rogne started in Morrow Bank in December 2023. Previous to this he was the Nordic Head of Consumer lending in Santander Consumer Bank. Mr. Rogne has an extensive background within the fields of Consumer loans, Credit cards, Sales Finance, Auto loans and deposits, as well as Sales and Marketing. Roles held in Santander Consumer bank includes, Sales & Marketing Director for Norway, Head of Product management and other commercial positions within Sales management. Mr. Rogne holds a Master of Marketing management from BI Norwegian Business School.
27
Board of Directors
morrowbank.com
Niklas Midby | Chair of the board
Niklas Midby has extensive and relevant board experience from Norwegian and Swedish banks, including chairman of the board of Norwegian Sbanken ASA in the period 2015-2022, chairman of Skandiabanken in Sweden 2011-2016 and board member of OMX Nasdaq in Sweden, in addition to a number of current and previous board positions. He holds a graduate degree in Finance from the Stockholm School of Economics.
Anna-Karin Celsing | Board member
Anna-Karin Celsing has extensive experience as a board member and chair within banking, finance, real estate, and investment activities. She has board experience from serving as a board member and chair of the audit committee at Landshypotek Bank, as vice chair of the board at Lannebo Fonder, one of Sweden's largest independent fund management companies, from 2011 to 2024, and as a board member at Carnegie Investment Bank. From 2008 to 2020, she was a board member (chair from 2014) at SVT.
Carl-Åke Nilson | Board member
Carl-Åke Nilson has extensive experience in credit assessment across several Swedish financial institutions, including as Co-founder and Risk/Collection Manager at SevenDay Finans AB from 2007 to 2017 before the company was acquired by BNP Paribas. He subsequently served as Nordic CRO at BNP Paribas Consumer Finance from 2017 to 2021. Nilson has been engaged as a consultant and advisor by companies such as Qliro and Facit Bank, and has board experience from Credon AB and the Swedish Credit Association (2015-2017).
Kristian Huseby | Board member
Kristian Huseby is an Investment Director at Kistefos AS, where he has been working since 2014. He has broad experience within the financial sector working as an active owner representative and board member in a broad range of industries from banking & finance, to software, shipping and aquaculture. Prior to Kistefos he worked for Deloitte Financial Advisory. Huseby holds a Master of Science in Financial Economics from the Norwegian School of Economics and Business Administration and a Bachelor of Science in Economics and Business Administration from the Norwegian School of Economics and Business Administration.
Julia Ehrhardt | Board member
Julia has over 20 years of experience in the banking and financial services industry, with deep expertise in risk management, treasury, investor relations, finance, and start-ups. Most recently, Ehrhardt was at Gilion, where she served as CFO from inception. She has extensive experience in scaling financial operations, strategic financial management, and working closely with investors and regulators. Ehrhardt currently serves as a Board Member of Enity Holding AB and Enity Bank Group AB, as well as a Board Member of Ework Group AB. She is also the Founder and Chair of the Board of Make Up My Mind AB. Ehrhardt holds a degree in Engineering Physics from the Royal Institute of Technology (KTH) in Stockholm.
28
Shareholder overview
morrowbank.com
# | Shareholder | Shares (thousand) | % |
1 | Christen Sveaas / Kistefos AS | 55,848 | 24.14% |
2 | Sverre Bjerkeli and companies / Hvaler Invest AS | 10,497 | 4.54% |
3 | Alfab Holding AS | 10,257 | 4.43% |
4 | DNB Asset Management AS | 6,385 | 2.76% |
5 | Kvantia AS (Andenæsgruppen) | 5,641 | 2.44% |
6 | OM Holding AS | 4,109 | 1.78% |
7 | AXA Investment Managers | 4,000 | 1.73% |
8 | Stiftelsen Kistefos-Museets Driftsfond | 4,000 | 1.73% |
9 | Directmarketing Invest AS | 3,715 | 1.61% |
10 | Nordnet Livsforsikring AS | 3,209 | 1.39% |
11 | Futur Pension | 3,000 | 1.30% |
12 | Eirik Holtedahl / Belair AS | 2,657 | 1.15% |
13 | Wilhelm B. Thomassen | 2,219 | 0.96% |
14 | Melesio Invest AS | 2,193 | 0.95% |
15 | Hjellegjerde Invest AS | 2,157 | 0.93% |
16 | Tommy Österlund | 2,134 | 0.92% |
17 | Camak Management AS | 2,036 | 0.88% |
18 | Nordnet Pensionsförsäkring | 2,025 | 0.88% |
19 | Norda ASA | 2,008 | 0.87% |
20 | Folketrygdfondet | 2,004 | 0.87% |
Total top 20 | 130,093 | 56.2% |
Largest 20 shareholders Management and members of the Board of Directors
Role | Name | Shares (thousand) | Options* (thousand) |
CFO | Eirik Holtedahl | 2,657 | 1,072 |
COO | Wilhelm B. Thomassen | 2,219 | 1,189 |
CEO | Øyvind Oanes | 503 | 1,713 |
CCRO | Annika Ramstedt | 402 | 1,171 |
CCO | Tony Rogne | - | 1,031 |
CTO (interim) | Martin Valland | 224 | - |
Members of the Board of Directors | 1,519 | - | |
Total | 7,524 | 6,176 | |
* Total outstanding granted share options
Source: Company information. Holdings as of 15 April 2026.
29
Appendix C
Reported financials
Stable interest margins
morrowbank.com
NIM, loan and deposit yield (%)
13.7%
14.3%
13.1%
Loan yield of 13.1% in 2025, around the same
9.0%
8.6%
8.3%
level as previous years
Margins maintained year-on-year, as yield on deposits went from 3.6% to 2.6%
3.6%
3.0%
2.6%
2023 2024 2025
Loan yield Net interest margin Deposit yieldNote: Loans yield calculated as interest income divided by average of performing loans. Deposit yield calculated as interest expense divided by average of opening and closing balance of
deposits. NIM calculated as net interest income divided by average of opening and closing balance of loans and deposits with credit institutions and net loans to customers. 31
Source: Company information, financial reports.
Total income growth developing further morrowbank.com
Total income (NOKm)
1,277
1,426
CAGR 2023-2025
1,054
All-time-high total income of NOK 1,426m in 2025,
16.3%
up 11.7% compared to same period last year
Growth driven by combination of organic and acquired growth
34
1,020
1,211
1,343
83
66
2023 2024 2025
Net interest income Other incomeSource: Company information, financial reports.
32
Improved cost/income ratio
morrowbank.com
321
321
350
13
33
24.5%
25.2%
30.4%
Cost (NOKm) and cost/income ratio (%)
2023 2024 2025
Highly competitive OPEX compared to loan balance size
Cost/income ratio 2025 at 24.5% excl. one-off adj.,
down from 25.2% in 2024
Cost/income ratio 2025 at 26.9% incl. one-off adj.
NOK 33m in redomiciliation one-offs in 2025
NOK 13m in redomiciliation and
organizational one-offs in 2024
Further one-off costs related to redomiciliation and Stockholm listing expected in Q1 2026
One-off adj. OPEX excl. one-off Cost/income ratio excl. one-off adj. (%)Source: Company information, financial reports.
33
Improving credit quality
morrowbank.com
Loan losses (NOKm) and loan loss ratio (%)
4.9%
CAGR
2023-2025
4.3%
4.0%
13.1%
661
674
527
Loan loss ratio at 4.0% in 2025, decreased from
4.9% in 2024
Decrease driven by improved credit risk management and maturing loan portfolio
P&L neutral sale of Finnish non-performing loans
(closed in October) confirming provision levels
- Reduces the bank's NPL exposure risk
2023 2024 2025
Losses on loans Loan loss ratioNote: Loan loss ratio being reported loan loss ratio from annual report 2025.
Source: Company information, financial reports. 34
Delivering strong earnings growth
2028 ROTE target
morrowbank.com
Profit (NOKm)
>20%
11.8%
10.9%
9.8%
8.7%
282
CAGR
2023-2025
7.9%
36.2%
7.0%
209
152
2025 profit after tax of NOK 282m, up 35.0% compared to same period last year
Return on target equity (ROTE) 2025 at 11.8% -
13.4% as a Swedish bank1
Return on equity (ROE) improved since 2023
Outlook for increased profitability supported by:
Continued loan balance growth at improving
cost efficiency
Stable risk-adjusted margins
Note: The Bank defines target equity as the equity required to meet the regulatory requirements as well as a buffer. 1) Adjusted for Swedish capital requirements.
Source: Company information, financial reports. 35
P&L morrowbank.com
Amounts in NOKm | 2023 | 2024 | 2025 |
Interest income | 1,380.0 | 1,762.7 | 1,832.5 |
Interest expense | -359.8 | -552.2 | -489.7 |
Net interest income | 1,020.2 | 1,210.5 | 1,342.8 |
Commission income and fees | 62.7 | 68.8 | 84.1 |
Commission expenses and fees | -57.6 | -61.2 | -72.7 |
Net commissions and fees | 5.1 | 7.6 | 11.4 |
Net gains / losses (-) on certificates and bonds, and currency | 28.6 | 58.7 | 71.4 |
Total income | 1,053.9 | 1,276.7 | 1,425.6 |
Personnel expenses | -102.3 | -118.1 | -135.1 |
General and administrative expenses | -135.3 | -132.0 | -133.9 |
Other expenses | -47.6 | -40.2 | -62.5 |
Depreciation | -35.7 | -44.0 | -51.4 |
Total operating expenses | -320.9 | -334.4 | -382.9 |
Losses on loans | -526.7 | -661.0 | -673.6 |
Profit(loss) before tax | 206.4 | 281.4 | 369.0 |
Tax expenses | -54.5 | -72.7 | -87.3 |
Profit/(loss) after tax | 151.9 | 208.7 | 281.7 |
Source: Company information, Financial reports.
36
Balance sheet morrowbank.com
Amounts in NOKm | 31 Dec. 2023 | 31 Dec. 2024 | 31 Dec. 2025 |
Assets | |||
Loans and deposits with credit institutions | 1,530.0 | 2,084.0 | 1,024.1 |
Net loans to customers | 11,076.0 | 13,847.5 | 16,870.8 |
Certificates and bonds | 926.1 | 2,589.4 | 2,122.6 |
Shares in subsidiaries | - | - | 800.4 |
Other intangible assets | 66.9 | 68.0 | 69.5 |
Deferred tax assets | 29.5 | - | - |
Fixed assets | 22.0 | 18.3 | 14.5 |
Other recievables | 14.7 | 9.8 | 8.5 |
Total assets | 13,665.2 | 18,616.9 | 20,910.4 |
Equity and liabilities | |||
Deposits from and debt to customers | 11,096.0 | 15,704.6 | 17,155.0 |
Other debt | 125.3 | 141.6 | 687.4 |
Subordinated loans (Tier 2) | 165.0 | 165.0 | 265.0 |
Deferred tax | - | 5.4 | 1.5 |
Tax payable | - | 31.3 | 84.0 |
Total liabilities | 11,386.3 | 16,147.0 | 18,193.0 |
Share capital | 229.4 | 230.0 | 231.4 |
Share premium reserve | 936.9 | 936.9 | 936.9 |
Other paid-in-equity | 56.5 | 56.6 | 59.2 |
Retained earnings | 856.7 | 1,046.0 | 1,215.0 |
Additional Tier 1 capital | 199.6 | 199.6 | 275.0 |
Total equity | 2,278.9 | 2,469.0 | 2,717.5 |
Total equity and liabilities | 13,665.2 | 18,616.9 | 20,910.4 |
Source: Company information, Financial reports.
37
| Attention: This is an excerpt of the original content. To continue reading it, access the original document here. |
