Gains or losses on financial assets and liabilities (mln EUR)
0
-
-10, -10, -10
-11, -10, -10
Impairment or (-) reversal of impairment (mln EUR)
15
-
-40, -33, -34
-94, -78, -76
Profit or (-) loss for the year (mln EUR)
23
-
80, 35, 109
-246, -128, -145
Coverage ratio: non-performing exposure (%)
20.73%
20.73%
24.13%, 24.80%, 25.04%
28.09%, 27.76%, 27.45%
Common Equity Tier 1 capital (mln EUR)
18,442
18,442
18,472, 18,496, 18,596
18,156, 18,028, 17,883
Common Equity Tier 1 ratio (%)
41.74%
41.74%
40.69%, 40.35%, 39.92%
35.72%, 34.75%, 33.96%
Fully loaded Common Equity Tier 1 ratio (%)
41.65%
41.65%
40.69%, 40.35%, 39.92%
35.72%, 34.75%, 33.96%
Tier 1 capital (mln EUR)
18,442
18,442
18,472, 18,496, 18,596
18,156, 18,028, 17,883
Total leverage ratio exposures (mln EUR)
161,670
161,670
161,670, 161,670, 161,670
161,670, 161,670, 161,670
Leverage ratio (%)
11.41%
11.41%
11.43%, 11.44%, 11.50%
11.23%, 11.15%, 11.06%
Fully loaded leverage ratio (%)
11.39%
11.39%
11.43%, 11.44%, 11.51%
11.23%, 11.15%, 11.06%
Key Financial Trends
Net Interest Income: Decreased over the baseline period, from 611 mln EUR in 2017 to 479 mln EUR in 2018, with a slight recovery in 2019 and 2020.
Gains/Losses on Financial Assets: Recorded losses of -10 mln EUR in all years of the baseline scenario and slightly deeper losses in the adverse scenario.
Impairment Reversals: Showed a significant decline in the adverse scenario, with impairment losses increasing from -34 mln EUR in 2019 to -76 mln EUR in 2020.
Profit/Loss: Positive in the baseline scenario, but turned negative in the adverse scenario, with losses reaching -246 mln EUR in 2018.
Capital Ratios:
Common Equity Tier 1 ratio decreased from 41.74% in 2017 to 33.96% in 2020 under the adverse scenario.
Leverage ratio also decreased, from 11.41% in 2017 to 11.06% in 2020 under the adverse scenario.
Credit Risk IRB Results
Germany (NRW.BANK)
Exposure Type
Exposure Values (mln EUR)
Risk Exposure Amounts (mln EUR)
Performing Exposure
Non Performing Exposure
Stock of Provisions
Of which: from non performing exposures
Central banks and central governments
0, 0
0, 0
0
0
0
0
Institutions
0, 0
0, 0
0
0
0
0
Corporates
0, 0
0, 0
0
0
0
0
Retail
0, 0
0, 0
0
0
0
0
Retail - Secured on real estate property
0, 0
0, 0
0
0
0
0
Retail - Other Retail
0, 0
0, 0
0
0
0
0
Equity
-
-
0
0
0
0
Securitisation
-
-
-
-
-
-
Other non-credit obligation assets
-
-
-
-
-
-
IRB TOTAL
0
0
0
0
0
0
France
Exposure Type
Exposure Values (mln EUR)
Risk Exposure Amounts (mln EUR)
Performing Exposure
Non Performing Exposure
Stock of Provisions
Of which: from non performing exposures
Central banks and central governments
0, 0
0, 0
0
0
0
0
Institutions
0, 0
0, 0
0
0
0
0
Corporates
0, 0
0, 0
0
0
0
0
Retail
0, 0
0, 0
0
0
0
0
Retail - Secured on real estate property
0, 0
0, 0
0
0
0
0
Retail - Other Retail
0, 0
0, 0
0
0
0
0
Equity
-
-
0
0
0
0
Securitisation
-
-
-
-
-
-
Other non-credit obligation assets
-
-
-
-
-
-
IRB TOTAL
0
0
0
0
0
0
United Kingdom
Exposure Type
Exposure Values (mln EUR)
Risk Exposure Amounts (mln EUR)
Performing Exposure
Non Performing Exposure
Stock of Provisions
Of which: from non performing exposures
Central banks and central governments
0, 0
0, 0
0
0
0
0
Institutions
0, 0
0, 0
0
0
0
0
Corporates
0, 0
0, 0
0
0
0
0
Retail
0, 0
0, 0
0
0
0
0
Retail - Secured on real estate property
0, 0
0, 0
0
0
0
0
Retail - Other Retail
0, 0
0, 0
0
0
0
0
Equity
-
-
0
0
0
0
Securitisation
-
-
-
-
-
-
Other non-credit obligation assets
-
-
-
-
-
-
IRB TOTAL
0
0
0
0
0
0
Netherlands
Exposure Type
Exposure Values (mln EUR)
Risk Exposure Amounts (mln EUR)
Performing Exposure
Non Performing Exposure
Stock of Provisions
Of which: from non performing exposures
Central banks and central governments
0, 0
0, 0
0
0
0
0
Institutions
0, 0
0, 0
0
0
0
0
Corporates
0, 0
0, 0
0
0
0
0
Retail
0, 0
0, 0
0
0
0
0
Retail - Secured on real estate property
0, 0
0, 0
0
0
0
0
Retail - Other Retail
0, 0
0, 0
0
0
0
0
Equity
-
-
0
0
0
0
Securitisation
-
-
-
-
-
-
Other non-credit obligation assets
-
-
-
-
-
-
IRB TOTAL
0
0
0
0
0
0
Italy
Exposure Type
Exposure Values (mln EUR)
Risk Exposure Amounts (mln EUR)
Performing Exposure
Non Performing Exposure
Stock of Provisions
Of which: from non performing exposures
Central banks and central governments
0, 0
0, 0
0
0
0
0
Institutions
0, 0
0, 0
0
0
0
0
Corporates
0, 0
0, 0
0
0
0
0
Retail
0, 0
0, 0
0
0
0
0
Retail - Secured on real estate property
0, 0
0, 0
0
0
0
0
Retail - Other Retail
0, 0
0, 0
0
0
0
0
Equity
-
-
0
0
0
0
Securitisation
-
-
-
-
-
-
Other non-credit obligation assets
-
-
-
-
-
-
IRB TOTAL
0
0
0
0
0
0
Spain
Exposure Type
Exposure Values (mln EUR)
Risk Exposure Amounts (mln EUR)
Performing Exposure
Non Performing Exposure
Stock of Provisions
Of which: from non performing exposures
Central banks and central governments
0, 0
0, 0
0
0
0
0
Institutions
0, 0
0, 0
0
0
0
0
Corporates
0, 0
0, 0
0
0
0
0
Retail
0, 0
0, 0
0
0
0
0
Retail - Secured on real estate property
0, 0
0, 0
0
0
0
0
Retail - Other Retail
0, 0
0, 0
0
0
0
0
Equity
-
-
0
0
0
0
Securitisation
-
-
-
-
-
-
Other non-credit obligation assets
-
-
-
-
-
-
IRB TOTAL
0
0
0
0
0
0
Australia
Exposure Type
Exposure Values (mln EUR)
Risk Exposure Amounts (mln EUR)
Performing Exposure
Non Performing Exposure
Stock of Provisions
Of which: from non performing exposures
Central banks and central governments
0, 0
0, 0
0
0
0
0
Institutions
0, 0
0, 0
0
0
0
0
Corporates
0, 0
0, 0
0
0
0
0
Retail
0, 0
0, 0
0
0
0
0
Retail - Secured on real estate property
0, 0
0, 0
0
0
0
0
Retail - Other Retail
0, 0
0, 0
0
0
0
0
Equity
-
-
0
0
0
0
Securitisation
-
-
-
-
-
-
Other non-credit obligation assets
-
-
-
-
-
-
IRB TOTAL
0
0
0
0
0
0
Summary of Key Findings
Capital Adequacy: The Common Equity Tier 1 ratio and leverage ratio declined under the adverse scenario, indicating a potential risk to capital adequacy.
Profitability: Profitability was positive in the baseline scenario but deteriorated significantly in the adverse scenario.
Credit Risk Exposure: Credit risk exposure was consistently low across all categories and countries, with no significant non-performing exposures recorded.
Regulatory Compliance: All capital ratios remained above regulatory thresholds in the baseline scenario, but fell below them in the adverse scenario.
IRB Total: The IRB total for all countries was zero, suggesting that the bank did not have significant credit risk exposure in the IRB framework.
Notes
Methodology: Calculated as defined in paragraphs 49 and 112 of the Methodological note.
Exclusions: Instruments with mandatory conversion into ordinary shares and eligible instruments for regulatory capital were excluded from the CET1 and leverage ratio calculations.