Market announcement

Title

Coop Pank 2026. aasta I kvartali auditeerimata majandustulemused

Message

2026. aasta  I kvartali lõpu seisuga  oli Coop Pangal 231 000 klienti, klientide
arv kasvas kvartaliga 4 000 kliendi võrra (+1,9%) ja aastaga 18 500 võrra (+9%).
Aktiivselt   arveldavaid   kliente  oli  110 000, kvartaliga  kasvas  aktiivselt
arveldavate klientide arv 1800 võrra (+1,6%) ja aastaga 8 000 võrra (+8%).

Coop  Panga hoiuste  maht kasvas  2026. aasta I  kvartalis 73 miljoni euro võrra
(+4%), ulatudes 2,12 miljardi euroni. Eraklientide hoiuste portfell kasvas 17,5
miljoni  euro võrra:  nõudmiseni hoiused  kasvasid võrreldes  eelmise kvartaliga
1,9 miljoni   ja   tähtajalised   hoiused   kasvasid  15,6 miljoni  euro  võrra.
Äriklientide  hoiuste maht  kasvas 25,0 miljoni  euro võrra:  nõudmiseni hoiused
kasvasid  29,9 miljoni euro võrra ja  tähtajalised hoiused kahanesid 4,9 miljoni
euro  võrra. Platvormidelt  kaastatud hoiused  kasvasid 30,2 miljoni euro võrra.
Võrreldes  2025. aasta I  kvartaliga on  Coop Panga  hoiuste maht  kasvanud 213
miljoni euro võrra (+11%). 2026. aasta I kvartalis oli finantseerimiskulu 2,1%,
eelmisel aastal samal ajal 2,8%.

2026. aasta  I kvartalis  kasvas Coop  Panga neto  laenuportfell 37 miljoni euro
võrra  (+2%), ulatudes  2,15 miljardi euroni.  Suurimat kasvu  näitas ärilaenude
portfell,  mis  kasvas  kvartaliga  23 miljonit  eurot (+2%). Kodulaenu portfell
kasvas  17 miljonit eurot (+2%),  liisingu portfell kahanes  2 miljonit eurot (-
1%) ja  tarbimisfinantseerimise  portfell  jäi  samale  tasemele.  2025. aasta I
kvartaliga võrreldes on laenuportfell kasvanud 333 miljoni euro võrra (+18%).

2026. aasta I kvartalis oli Coop Panga viivises olev laenuportfell 1,9% tasemel.
Aasta   tagasi  oli  viivises  olev  laenuportfell  2,1% tasemel.  Finantsvarade
allahindluse  kulu oli 2026. aasta I kvartalis  0,4 miljonit eurot, mida on 0,6
miljonit  eurot vähem kui  eelmises kvartalis ja  0,15 miljonit eurot rohkem kui
oli 2025. aasta I kvartalis.

Coop Panga netotulud olid 2026. aasta I kvartalis 20,8 miljonit eurot, kahanedes
võrreldes  eelmise kvartaliga 1% ja kasvades aastases võrdluses 8%. Tegevuskulud
ulatusid  I kvartalis 10,9 miljoni euroni, kahanedes kvartaalses võrdluses 4% ja
kasvades aastases võrdluses 15%.

Coop  Pank teenis 2026. aasta I  kvartalis 8,3 miljonit eurot puhaskasumit, mida
on  15% rohkem  kui   eelmises  kvartalis  ja  5% rohkem kui aasta tagasi. Panga
kulude ja tulude suhe oli I kvartalis 53% ning omakapitali tootlus 13,9%.

Coop Pangal on 31.03.2026 seisuga 32,2 tuhat aktsionäri.

Coop Panga juhatuse esimehe Arko Kurtmanni kommentaar tulemustele:

?On heameel tõdeda, et kasvatasime kasumit juba neljandat kvartalit järjest. See
kinnitab,   et  liigume  õiges  suunas  ning  meie  ärimudel  toimib,  hoolimata
muutlikust majanduskeskkonnast.

Intressimäärad,  mis viimased  üheksa kuud  püsisid stabiilsena,  on taas tõusma
hakanud. Hoolimata sellest püsib nõudlus finantseerimise järele tugev, stabiilne
nõudlus  kodulaenude vastu peegeldab tarbija kindlustunde taastumist, lisaks üle
aasta hangunud autode müük näitas esimese kvartali lõpus tõusu ning koos sellega
on   kasvamas   nõudlus   liisingu  järele.  Ettevõtted  tegid  pangalaenu  toel
investeeringuid  peamiselt  töötlevasse  tööstusesse  ja  elukondliku kinnisvara
arendusse.

Kvartali  alguses said paika panga  strateegilised eesmärgid 2030. aastani. Viie
aastaga  on plaanis puhaskasum  kahekordistada, kasvatada laenuportfelli turuosa
10%-ni  ning  pakkuda  investoritele  omakapitali  tootlust vähemalt 15%. Lisaks
otsustati välja arendada investeerimistoodete valdkond ning aprilli alguses asus
tööle  investeerimisteenuste  äriliini  juht  Sander Pikkel, kelle eestvedamisel
loome  täpsema tegevuskava. Panga IT-juht  Alvar Pihlapuu sai juhatuse liikmeks,
kinnitades digitaliseerimise ja tehnoloogilise võimekuse tugevdamise tähtsust.

Märtsis  läbi viidud võlakirjade avalik pakkumine märgiti investorite poolt 5,7
korda  üle. Nii suur huvi peegeldab usaldust Coop Panga vastu ja usku meie kasvu
jätkumisse.  Võlakirjade  emissiooniga  tugevdasime  oma kapitalibaasi, mis loob
eeldused edasiseks ärimahtude kasvuks.

Eesti  majanduselt  oodatakse  lähiajal  elavnemist  ning  oleme selleks kasvuks
valmis.  Oleme kogunud piisava kapitalipuhvri,  et finantseerida nii ettevõtteid
kui  ka  eraisikuid  nende  plaanide  elluviimisel.  Panga  laenumahud  kasvasid
kvartaliga 37 miljoni euro võrra ning laenuportfelli kvaliteet püsib tugev.

Koostöös    Coopi    kauplusteketiga    astusime    olulise   sammu   edasi   ka
lojaalsusprogrammi  arendamisel. Uuendatud programmiga pakume ligi 758 000 Coopi
kliendikaardi omanikule senisest paremaid tingimusi ning tõime turule Coop Pluss
krediitkaardi,    mis    ühendab    igapäevased    ostueelised   ja   paindlikud
finantseerimisvõimalused.

Coop  Panga ärimahtude  kasv, laenuportfelli  kõrge kvaliteet  ja kuluefektiivne
juhtimine  päädisid esimeses kvartalis  tugeva puhaskasumiga 8,3 miljonit eurot.
Panga kulude ja tulude suhe oli 53% ning omakapitali tootlus 13,9%."

  Kasumiaruanne, tuh eurodes                2026 I kv   2025 IV kv   2025 I kv
-------------------------------------------------------------------------------
  Neto intressitulud                           19 544       19 038      17 930

  Neto teenustasutulud                          1 085        1 123       1 155

  Muud tegevustulud, neto                         187          797         225
-------------------------------------------------------------------------------
  Netotulud kokku                              20 816       20 958      19 310
-------------------------------------------------------------------------------
  Tööjõukulud                                  -6 396       -6 438      -5 578

  Turunduskulud                                  -446         -675        -358

  Rent, kontorikulud ja mat.pv kulum             -885         -823        -807

  IT kulud ja immat.pv kulum                   -1 942       -1 995      -1 613

  Muud kulud                                   -1 295       -1 490      -1 162
-------------------------------------------------------------------------------
  Tegevuskulud kokku                          -10 964      -11 422      -9 519
-------------------------------------------------------------------------------
  Kasum enne allahindluste kulu                 9 852        9 537       9 792

  Finantsvarade allahindlus                      -376       -1 041        -226

  Kasum enne tulumaksu                          9 477        8 495       9 565

  Tulumaksu kulu                               -1 171       -1 305      -1 652
-------------------------------------------------------------------------------
  Aruandeperioodi puhaskasum                    8 305        7 190       7 913
-------------------------------------------------------------------------------

-------------------------------------------------------------------------------
  Puhaskasum aktsia kohta, eur                   0,08         0,07        0,08

  Lahustatud puhaskasum aktsia kohta, eur        0,08         0,07        0,08
-------------------------------------------------------------------------------


  Finantsseisundi aruanne, tuh eurodes   31.03.2026   31.12.2025   31.03.2025
------------------------------------------------------------------------------
  Raha ja raha ekvivalendid                 450 950      488 717      564 441

  Võlainstrumendid                           96 173       63 023       49 536

  Laenud klientidele                      2 151 502    2 114 091    1 818 109

  Muud varad                                 34 326       37 163       34 711
------------------------------------------------------------------------------
  Varad kokku                             2 732 951    2 702 994    2 466 796
------------------------------------------------------------------------------
  Klientide hoiused ja saadud laenud      2 154 538    2 124 520    1 914 527

  Emiteeritud võlaväärtpaberid              246 589      255 203      250 250

  Muud kohustised                            21 407       25 580       19 096

  Allutatud laenud                           68 370       63 148       63 363
------------------------------------------------------------------------------
  Kohustised kokku                        2 490 905    2 468 451    2 247 236
------------------------------------------------------------------------------
  Omakapital                                242 046      234 543      219 561
------------------------------------------------------------------------------
  Kohustised ja omakapital kokku          2 732 951    2 702 994    2 466 796
------------------------------------------------------------------------------


Coop Panga aruanded on leitavad aadressilt: https://www.cooppank.ee/aruandlus

Coop Pank korraldab 2026. aasta I kvartali majandustulemuste tutvustamiseks
veebiseminari 22. aprillil 2026 kell 9.30. Seda on võimalik jälgida lingil
https://youtube.com/live/mohkdCfj1Ew.

Veebiseminari ajal on võimalik küsida küsimusi Slido keskkonna kaudu:
https://app.sli.do/event/s3XN21fkhD83PAgQEKWLQd
(https://www.globenewswire.com/Tracker?data=b8W8wvz5XOfp5gjLdLtgqygfQadqBuL7D76R
bRnlbiTI2V9oQH-BLaNy301mpxJMoPd9QW4ZjwJAD-jfcjhhiekiMk04yMMiJzMwubLwlKGXq6Ckn-
uLLKSzCZkbZ3XL-LD5ZJtv-try5l8RnqzZmS4LmIIgHdxDkgcKisSvxis=).

Veebiseminar salvestatakse ning avalikustatakse Coop Panga kodulehel
www.cooppank.ee (http://www.cooppank.ee) ja YouTube'i kontol
(https://www.youtube.com/@cooppank).

Eesti   kapitalil   põhinev   Coop   Pank   on  üks  viiest  Eestis  tegutsevast
universaalpangast.  Pangal  on  231 000 igapäevapanganduse  klienti.  Coop  Pank
kasutab   jaekaubanduse   ja  panganduse  vahel  tekkivat  sünergiat  ning  toob
igapäevased   pangateenused  kodule  lähemale.  Panga  strateegiline  omanik  on
kodumaine kaubanduskett Coop Eesti, mille müügivõrgustikku kuulub 320 kauplust.

Lisainfo:
Paavo Truu
Finantsjuht
Telefon: +372 516 0231
E-post: [email protected] (mailto:[email protected])

Title

Coop Pank unaudited financial results for Q1 2026

Message

By  the end  of Q1  2026, Coop Pank  had 231,000 customers,  increased by 4,000
customers  in the quarter (+1,9%) and by  18,500 in the year (+9%). The bank had
110,000 active  customers,  increasing  by  1,800 (+1,6%)  in the quarter and by
8,000 (+8%) in the year.

In Q1 2026, volume of deposits in Coop Pank increased by 73 million euros (+4%),
reaching total of 2.12 billion euros. Deposits from private clients increased by
17.5 million  euros:  demand  deposits  increased  by 1.9 million euros and term
deposits  increased  by  15.6 million  euros.  Deposits  from  domestic business
customers  increased by 25.0 million  euros: demand deposits  increased by 29.9
million  euros and term deposits decreased by 4,9 million euros. Deposits raised
from  platforms increased by 30.2 million euros.  Compared to Q1 2025, volume of
Coop  Pank's deposits has increased by 213 million euros (+11%). In Q1 2026, the
bank's  financing cost was 2.1%, at  the same time last  year the financing cost
was 2.8%.
In Q1 2026, net loan portfolio of Coop Pank increased by 37 million euros (+2%),
reaching 2.15 billion euros. Over the quarter, the strongest growth was shown in
the  business loans portfolio,  which increased by  23 million euros (+2%). Home
loans  increased by  17 million euros  (+2%), leasing  portfolio decreased by 2
million  euros (-1%) and consumer finance portfolio  remained at the same level.
Compared  to Q1 2025, total loan portfolio of Coop Pank has grown by 333 million
euros (+18%).

In Q1 2026, overdue loan portfolio of Coop Pank was at the level of 1.9%. A year
ago,  overdue  loan  portfolio  was  at  the  level of 2.1%. Impairment costs of
financial  assets in Q1 2026 were 0.4 million  euros, which is 0.6 million euros
less than in previous quarter and 0.15 million euros more than in Q1 2025.

Net  income of Coop Pank in Q1  2026 was 20.8 million euros, decreasing by 1% in
the  quarterly  comparison  and  increasing  by  8% in  the  annual  comparison.
Operating  expenses reached  10.9 million euros  in Q1,  decreasing by 4% in the
quarterly comparison and increasing by 15% in the annual comparison.

In  Q1 2026, net profit  of Coop Pank  was 8.3 million euros,  which is 15% more
than  in the previous quarter  and 5% more than a  year ago. In Q1 2026, cost to
income ratio of the bank was 53% and return on equity was 13.9%.

As of 31 March 2026, Coop Pank has 32.2 thousand shareholders.

Arko  Kurtmann,  Chairman  of  the  Management  Board of Coop Pank, comments the
results:

"It  is  pleasing  to  note  that  we  have  increased our profit for the fourth
consecutive quarter. This confirms that we are moving in the right direction and
that  our  business  model  remains  robust, notwithstanding a volatile economic
environment.

Interest  rates, which had remained stable over the past nine months, have begun
to  rise once again.  Despite this, demand  for financing remains strong. Steady
demand  for home  loans reflects  a recovery  in consumer  confidence, while car
sales,  which had been subdued for over a year, showed an uptick towards the end
of  the  first  quarter,  accompanied  by  growing demand for leasing. Corporate
investment  activity, supported by bank  lending, was primarily directed towards
manufacturing and residential real estate development.

At  the beginning of the quarter,  the Bank established its strategic objectives
through to 2030. Over the next five years, we aim to double net profit, increase
our  loan portfolio market  share to 10%, and  deliver a return  on equity of at
least  15% to  our  investors.  In  addition,  we  have  resolved to develop our
investment  products offering. In early April, Sander Pikkel assumed the role of
Head  of Investment  Services, and  under his  leadership we  will define a more
detailed  action  plan.  The  appointment  of  Alvar  Pihlapuu, the Bank's Chief
Information  Officer, to the Management Board underlines the importance we place
on strengthening our digital and technological capabilities.

The  public bond  offering conducted  in March  was oversubscribed by 5.7 times.
Such  strong demand reflects investor confidence in  Coop Bank and belief in the
sustainability  of our  growth. The  bond issuance  has strengthened our capital
base, providing a solid foundation for further expansion of business volumes.

An  improvement in the Estonian economy is  anticipated in the near term, and we
are  well positioned  to support  this growth.  We have built sufficient capital
buffers  to finance both corporate and retail  clients in the execution of their
plans.  During the  quarter, the  Bank's loan  volumes increased by EUR37 million,
while the quality of the loan portfolio remained strong.

In  cooperation with the Coop retail  network, we also made significant progress
in  developing  our  loyalty  programme.  The enhanced programme offers improved
benefits  to approximately 758,000 Coop  customer card holders,  and we launched
the  Coop Plus credit  card, combining everyday  retail advantages with flexible
financing options.

The  growth  in  Coop  Bank's  business  volumes,  the  high quality of the loan
portfolio,  and disciplined cost  management resulted in  a strong net profit of
EUR8.3  million for  the first  quarter. The  Bank's cost-to-income ratio stood at
53% and return on equity was 13.9%."

 Income statement, in th. of euros                    Q1 2026 Q4 2025 Q1 2025
-----------------------------------------------------------------------------
 Net interest income                                   19 544  19 038  17 930

 Net fee and commission income                          1 085   1 123   1 155

 Net other income                                         187     797     225
-----------------------------------------------------------------------------
 Total net income                                      20 816  20 958  19 310
-----------------------------------------------------------------------------
 Payroll expenses                                      -6 396  -6 438  -5 578

 Marketing expenses                                      -446    -675    -358

 Rental and office expenses, depr. of tangible assets    -885    -823    -807

 IT expenses and depr. of intangible assets            -1 942  -1 995  -1 613

 Other operating expenses                              -1 295  -1 490  -1 162
-----------------------------------------------------------------------------
 Total operating expenses                             -10 964 -11 422  -9 519
-----------------------------------------------------------------------------
 Net profit before impairment losses                    9 852   9 537   9 792

 Impairment costs on financial assets                    -376  -1 041    -226

 Net profit before income tax                           9 477   8 495   9 565

 Income tax expenses                                   -1 171  -1 305  -1 652
-----------------------------------------------------------------------------
 Net profit for the period                              8 305   7 190   7 913
-----------------------------------------------------------------------------

-----------------------------------------------------------------------------
 Earnings per share, eur                                 0,08    0,07    0,08

 Diluted earnings per share, eur                         0,08    0,07    0,08
-----------------------------------------------------------------------------


 Statement of financial position, in th.
 of euros                                  31.03.2026 31.12.2025     31.03.2025
-------------------------------------------------------------------------------
 Cash and cash equivalents                    450 950    488 717        564 441

 Debt securities                               96 173     63 023         49 536

 Loans to customers                         2 151 502  2 114 091      1 818 109

 Other assets                                  34 326     37 163         34 711
-------------------------------------------------------------------------------
 Total assets                               2 732 951  2 702 994      2 466 796
-------------------------------------------------------------------------------
 Customer deposits and loans received       2 154 538  2 124 520      1 914 527

 Debt securities issued                       246 589    255 203        250 250

 Other liabilities                             21 407     25 580         19 096

 Subordinated debt                             68 370     63 148         63 363
-------------------------------------------------------------------------------
 Total liabilities                          2 490 905  2 468 451      2 247 236
-------------------------------------------------------------------------------
 Equity                                       242 046    234 543        219 561
-------------------------------------------------------------------------------
 Total liabilities and equity               2 732 951  2 702 994      2 466 796
-------------------------------------------------------------------------------


The reports of Coop Pank are available at: https://www.cooppank.ee/aruandlus

Coop Pank will host a webinar to present its financial results for the first
quarter of 2026 on 22 April 2026 at 9:30 a.m. The webinar can be followed at the
following link: https://youtube.com/live/mohkdCfj1Ew.

During the webinar, participants will have the opportunity to submit questions
via the Slido platform: https://app.sli.do/event/s3XN21fkhD83PAgQEKWLQd
(https://www.globenewswire.com/Tracker?data=b8W8wvz5XOfp5gjLdLtgqygfQadqBuL7D76R
bRnlbiTI2V9oQH-BLaNy301mpxJMoPd9QW4ZjwJAD-jfcjhhiekiMk04yMMiJzMwubLwlKGXq6Ckn-
uLLKSzCZkbZ3XL-LD5ZJtv-try5l8RnqzZmS4LmIIgHdxDkgcKisSvxis=).

The  webinar will  be recorded  and subsequently  made available  on Coop Pank's
website     (http://www.cooppank.ee)     and     on    its    YouTube    channel
(https://www.youtube.com/@cooppank).

Coop  Pank,  based  on  Estonian  capital,  is  one  of the five universal banks
operating in Estonia. The bank has 231,000 daily banking clients. Coop Pank aims
to  put the synergy generated by the  interaction of retail business and banking
to good use and to bring everyday banking services closer to people's homes. The
strategic  shareholder  of  the  bank  is  the domestic retail chain Coop Eesti,
comprising of 320 stores.

Additional information:

Paavo Truu
CFO
Phone: +372 516 0231
E-mail: [email protected]