2014 EU-wide Stress Test Summary for PL-BANK OCHRONY SRODOWISKA SA
Core Information
Bank Name: PL-BANK OCHRONY SRODOWISKA SA
LEI Code: MKP1B7E76TN04CD85Z79
Report Period: 2014 EU-wide Stress Test
Key Metrics: Operating profit, impairment losses, CET1 capital, Total Risk Exposure, CET1 ratio
Summary of Actual Figures (as of 31 December 2013)
Metric
Value
Operating profit before impairments
30 mln EUR
Impairment losses on financial and non-financial assets in the banking book
12 mln EUR
Common Equity Tier 1 (CET1) capital
307 mln EUR
Total Risk Exposure
2,833 mln EUR
CET1 ratio
10.8%
Summary of Adverse Scenario Outcomes (as of 31 December 2016)
Metric
Value
3 yr cumulative operating profit before impairments
10 mln EUR
3 yr cumulative impairment losses on financial and non-financial assets in the banking book
98 mln EUR
3 yr cumulative losses from the stress in the trading book
7 mln EUR
Valuation losses due to sovereign shock after tax and prudential filters
8 mln EUR
CET1 capital
244 mln EUR
Total Risk Exposure
3,044 mln EUR
CET1 ratio
8.0%
Summary of Baseline Scenario Outcomes (as of 31 December 2016)
Metric
Value
3 yr cumulative operating profit before impairments
71 mln EUR
3 yr cumulative impairment losses on financial and non-financial assets in the banking book
30 mln EUR
3 yr cumulative losses from the stress in the trading book
4 mln EUR
CET1 capital
332 mln EUR
Total Risk Exposure
3,153 mln EUR
CET1 ratio
10.5%
Memorandum Items
Item
Value
Common EU wide CET1 Threshold (5.5%)
167 mln EUR
Total Additional Tier 1 and Tier 2 instruments eligible as regulatory capital under the CRR provisions that convert into CET1 or are written down upon a trigger event
0 mln EUR
Of which: eligible instruments whose trigger is above CET1 capital ratio in the adverse scenario
0 mln EUR
Additional Notes
CET1 Threshold (Baseline Scenario): 252 mln EUR
Transitional Arrangements: Figures as of 31/12/2013 computed as of first day of application: 01/01/2014
Conversions not considered for CET1 computation: 0 mln EUR
Securitisation and re-securitisations positions deducted from capital: 0 mln EUR
Risk Exposure Breakdown (as of 31/12/2013)
Category
LTV %
Exposure Values (F-IRB)
Exposure Values (A-IRB)
Exposure Values (STA)
Risk Exposure Amounts (F-IRB)
Risk Exposure Amounts (A-IRB)
Risk Exposure Amounts (STA)
Value Adjustments and Provisions (F-IRB)
Value Adjustments and Provisions (A-IRB)
Value Adjustments and Provisions (STA)
Central banks and central governments
-
0 / 0
0 / 0
1,902 / 0
0 / 0
0 / 0
170 / 0
0 / 0
0 / 0
0 / 0
Institutions
-
0 / 0
0 / 0
194 / 1
0 / 0
0 / 0
112 / 1
0 / 0
0 / 0
0 / 1
Corporates
-
0 / 0
0 / 0
1,176 / 56
0 / 0
0 / 0
1,164 / 74
0 / 0
0 / 0
4 / 26
Corporates - Of Which: Specialised Lending
-
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
Corporates - Of Which: SME
-
0 / 0
0 / 0
678 / 25
0 / 0
0 / 0
667 / 34
0 / 0
0 / 0
2 / 6
Retail
-
0 / 0
0 / 0
1,265 / 64
0 / 0
0 / 0
982 / 76
0 / 0
0 / 0
10 / 51
Retail - Secured on real estate property
77.9%
0 / 0
0 / 0
817 / 27
0 / 0
0 / 0
668 / 30
0 / 0
0 / 0
6 / 16
Retail - Secured on real estate property - Of Which: SME
66.3%
0 / 0
0 / 0
19 / 4
0 / 0
0 / 0
8 / 5
0 / 0
0 / 0
0 / 0
Retail - Secured on real estate property - Of Which: non-SME
78.2%
0 / 0
0 / 0
797 / 22
0 / 0
0 / 0
660 / 24
0 / 0
0 / 0
6 / 16
Retail - Qualifying Revolving
-
0 / 0
0 / 0
47 / 2
0 / 0
0 / 0
31 / 3
0 / 0
0 / 0
0 / 2
Retail - Other Retail
-
0 / 0
0 / 0
401 / 35
0 / 0
0 / 0
283 / 44
0 / 0
0 / 0
3 / 32
Retail - Other Retail - Of Which: SME
-
0 / 0
0 / 0
104 / 6
0 / 0
0 / 0
60 / 8
0 / 0
0 / 0
0 / 1
Retail - Other Retail - Of Which: non-SME
-
0 / 0
0 / 0
297 / 29
0 / 0
0 / 0
223 / 36
0 / 0
0 / 0
3 / 31
Equity
-
0 / 0
0 / 0
35 / 0
0 / 0
0 / 0
35 / 0
0 / 0
0 / 0
0 / 0
Securitisation
-
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
Other non-credit obligation assets
-
0 / 0
0 / 0
140 / 0
0 / 0
0 / 0
51 / 0
0 / 0
0 / 0
0 / 0
TOTAL
-
0 / 0
0 / 0
4,714 / 121
0 / 0
0 / 0
2,514 / 152
0 / 0
0 / 0
14 / 78
Securitisation and re-securitisations positions deducted from capital
-
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
Baseline Scenario Impairment and Coverage Ratios (as of 31/12/2016)
Impairment Rate
Stock of Provisions
Coverage Ratio - Default Stock
0.00%
0
15.14%
0.01%
2
58.32%
0.21%
38
26.92%
0.01%
8
9.58%
0.57%
70
34.43%
0.49%
28
28.78%
0.24%
2
39.99%
0.49%
26
28.21%
0.11%
3
49.03%
0.79%
39
39.10%
0.32%
2
9.61%
0.97%
37
46.77%
0.20%
104
31.86%
0.01%
8
9.59%
0.51%
2
8.97%
0.21%
104
32.48%
Adverse Scenario Impairment and Coverage Ratios (as of 31/12/2016)
Impairment Rate
Stock of Provisions
Coverage Ratio - Default Stock
0.00%
0
15.14%
0.01%
2
56.38%
0.35%
36
28.06%
0.01%
12
5.77%
0.90%
76
39.33%
0.79%
32
36.55%
0.48%
2
47.25%
0.80%
29
36.06%
0.17%
3
47.98%
1.20%
41
41.54%
0.51%
2
10.65%
1.45%
39
52.72%
0.00%
0
-
0.34%
113
34.88%
Summary of Risk Exposure by Country (Poland and Sweden)
Poland
Category
LTV %
Exposure Values (F-IRB)
Exposure Values (A-IRB)
Exposure Values (STA)
Risk Exposure Amounts (F-IRB)
Risk Exposure Amounts (A-IRB)
Risk Exposure Amounts (STA)
Value Adjustments and Provisions (F-IRB)
Value Adjustments and Provisions (A-IRB)
Value Adjustments and Provisions (STA)
Central banks and central governments
-
0 / 0
0 / 0
1,902 / 0
0 / 0
0 / 0
170 / 0
0 / 0
0 / 0
0 / 0
Institutions
-
0 / 0
0 / 0
157 / 0
0 / 0
0 / 0
104 / 0
0 / 0
0 / 0
0 / 0
Corporates
-
0 / 0
0 / 0
1,170 / 56
0 / 0
0 / 0
1,158 / 74
0 / 0
0 / 0
0 / 26
Corporates - Of Which: SME
-
0 / 0
0 / 0
678 / 25
0 / 0
0 / 0
667 / 34
0 / 0
0 / 0
0 / 6
Retail
-
0 / 0
0 / 0
1,264 / 64
0 / 0
0 / 0
982 / 76
0 / 0
0 / 0
10 / 51
Retail - Secured on real estate property
77.9%
0 / 0
0 / 0
816 / 27
0 / 0
0 / 0
668 / 30
0 / 0
0 / 0
6 / 16
Retail - Secured on real estate property - Of Which: SME
66.3%
0 / 0
0 / 0
19 / 4
0 / 0
0 / 0
8 / 5
0 / 0
0 / 0
0 / 0
Retail - Secured on real estate property - Of Which: non-SME
78.2%
0 / 0
0 / 0
797 / 22
0 / 0
0 / 0
660 / 24
0 / 0
0 / 0
6 / 16
Retail - Qualifying Revolving
-
0 / 0
0 / 0
47 / 2
0 / 0
0 / 0
31 / 3
0 / 0
0 / 0
0 / 2
Retail - Other Retail
-
0 / 0
0 / 0
401 / 35
0 / 0
0 / 0
283 / 44
0 / 0
0 / 0
3 / 32
Retail - Other Retail - Of Which: SME
-
0 / 0
0 / 0
104 / 6
0 / 0
0 / 0
60 / 8
0 / 0
0 / 0
0 / 1
Retail - Other Retail - Of Which: non-SME
-
0 / 0
0 / 0
297 / 29
0 / 0
0 / 0
223 / 36
0 / 0
0 / 0
3 / 31
Equity
-
0 / 0
0 / 0
35 / 0
0 / 0
0 / 0
35 / 0
0 / 0
0 / 0
0 / 0
Securitisation
-
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
Other non-credit obligation assets
-
0 / 0
0 / 0
140 / 0
0 / 0
0 / 0
51 / 0
0 / 0
0 / 0
0 / 0
TOTAL
-
0 / 0
0 / 0
4,670 / 120
0 / 0
0 / 0
2,500 / 151
0 / 0
0 / 0
14 / 78
Securitisation and re-securitisations positions deducted from capital
-
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
Sweden
Category
LTV %
Exposure Values (F-IRB)
Exposure Values (A-IRB)
Exposure Values (STA)
Risk Exposure Amounts (F-IRB)
Risk Exposure Amounts (A-IRB)
Risk Exposure Amounts (STA)
Value Adjustments and Provisions (F-IRB)
Value Adjustments and Provisions (A-IRB)
Value Adjustments and Provisions (STA)
Central banks and central governments
-
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
Institutions
-
0 / 0
0 / 0
37 / 0
0 / 0
0 / 0
7 / 0
0 / 0
0 / 0
0 / 0
Corporates
-
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
Retail
-
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
0 / 0
TOTAL
-
0 / 0
0 / 0
0 / 37
0 / 0
0 / 0
0 / 7
0 / 0
0 / 0
0 / 0
Key Observations
The bank experienced a decline in operating profit and an increase in impairment losses under the Adverse Scenario compared to the Baseline Scenario.
The CET1 ratio dropped from 10.8% to 8.0% under the Adverse Scenario, indicating a significant capital erosion.
In the Baseline Scenario, the CET1 ratio remained stable at 10.5%.
The bank had no instruments with mandatory conversion into ordinary shares or eligible for conversion into CET1 or written down under the stress scenarios.
Risk exposure values and provisions varied significantly across different categories, with the largest exposure in Corporates and Retail segments.
Securitisation and Other non-credit obligation assets showed minimal changes across the scenarios.