Market announcement

Coop Pank AS

LEI code

549300EHNXQVOI120S55

Size of the entity

Large group

Economic activities

Financial and Insurance Activities

Industry sector(s)

Credit institution

Country of registered office

Estonia

General information

Categories

Management interim statement or quarterly financial report

Unique data record identifier

8729

Submission date and time

21.04.2021 08:00:00

Content of announcement in Estonian

Title

Coop Pank 2021. aasta I kvartali auditeerimata majandustulemused

Message

2021. aasta  I kvartalis  kasvas Coop  Panga neto  laenuportfell 25 miljoni euro
võrra  (+4%), ulatudes  696 miljoni euroni.  Kiireimat kasvu  näitas kodulaenude
portfell,  mille maht  kasvas 17 miljoni  euro võrra  (+6%). Ärilaenude portfell
kasvas  8 miljoni euro võrra (+3%),  liisinguportfell 1 miljoni euro võrra (+1%)
ja tarbimisfinantseerimise portfell kahanes 0,4 miljoni euro võrra (-1%). 2020.
aasta  I kvartaliga võrreldes  on laenuportfell kasvanud  192 miljoni euro võrra
ehk 38%.

Coop  Panga hoiuste  maht kasvas  2021. aasta I  kvartalis 91 miljoni euro võrra
(+12%),  ulatudes 849 miljoni euroni. Nõudmiseni  hoiuste maht kasvas 31 miljoni
euro  võrra (+10%), millest 16 miljonit eurot tuli eraklientidelt ja 15 miljonit
eurot  äriklientidelt. Tähtajaliste  hoiuste maht  kasvas I kvartalis 60 miljoni
euro  võrra  (+13%):  kodumaisetelt  ettevõtetelt  kaasati  29 miljonit eurot ja
eraklientidelt  kaasati 5 miljonit  eurot ning  rahvusvahelise hoiuste kaasamise
platvormi  Raisin  kaudu  kaasati  26 miljonit  eurot.  Võrreldes  2020. aasta I
kvartaliga  on Coop Panga  hoiuste maht kasvanud  301 miljoni euro võrra (+55%).
Aastases  võrdluses on panga  nõudmiseni hoiuste osakaal  tõusnud 30% pealt 39%
peale ja finantseerimiskulu langenud 1% pealt 0,8% peale.

2021. aasta  I kvartalis oli Coop  Panga viivises olev laenuportfell 3% tasemel,
mis  on  samal  tasemel  kui  2020. aasta  IV  kvartalis.  Aastases võrdluses on
viivises oleva laenuportfelli maht langenud 7% tasemelt 3% peale, mis on viimase
nelja aasta madalaim tase. Laenude allahindluse kulu oli 2021. aasta I kvartalis
0,8 miljonit  eurot, mis on võrreldaval  tasemel 2020. aasta IV kvartaliga, kuid
36% väiksem kui aasta tagasi.

2021. aasta I kvartali lõpu seisuga on Coop Pangal 93 200 klienti, klientide arv
kasvas kvartaliga  6 500 kliendi võrra (7%). Arvelduskontot omavate eraklientide
arv  kasvas  kvartaliga  5 900 ja  äriklientide  arv 600 võrra. Aastaga on panga
kliendibaas kasvanud 34% ehk 24 000 kliendi võrra.

Coop  Panga netotulud olid  2021. aasta I kvartalis  8,9 miljonit eurot, tõustes
kvartaalses  võrdluses  4% ja  aastases  võrdluses  25%. Tegevuskulud ulatusid I
kvartalis  5,1 miljoni  euroni,  vähenedes  kvartaalses  võrdluses  3%. Aastases
võrdluses on panga kulud kasvanud 15%.

Coop Pank teenis 2021. aasta I kvartalis 2,8 miljonit eurot puhaskasumit, mis on
17% enam  kui möödunud aasta IV kvartalis  ja 94% rohkem kui aasta tagasi. Panga
kulude ja tulude suhe oli I kvartalis 58% ja omakapitali tootlus 11,5%.

Coop  Pangal on  31.03.2021 seisuga 15 875 aktsionäri,  kvartaliga on lisandunud
3008 aktsionäri.


Coop Panga juhatuse esimehe Margus Rinki kommentaar tulemustele:

?Esimese kvartali tulemustest väärib enim tähelepanu kodumaiste hoiuste kiire
kasv. Aasta esimeses kvartalis kasvas Coop Panga hoiuste maht 91 miljonit euro
võrra, millest kodumaised hoiused moodustasid enam kui kaks kolmandikku,
täpsemalt 65 miljonit eurot. Sellest 44 miljonit tuli äriklientidelt ja 21
miljonit eraklientidelt. Lisaks kasutasime soodsat intressikeskkonda ära ka
rahvusvahelisel hoiuste kaasamise platvormil Raisin ja võtsime sealt täiendavalt
juurde 25 miljonit eurot arvestusega, et teises kvartalis lõppevad meil samal
platvormil kõrgema intressiga tähtajalised hoiused, mida pole plaanis pikendada.

Panga ärimahtude kasvuga kaasnevad ka paremad tulemusnäitajad investoritele.
Coop Panga puhaskasum oli pea kaks korda kõrgem kui aasta tagasi. Kulu-tulu suhe
langes 58%-le, finantseerimiskulu kahanes 0,8%-le ning omakapitali tootlus
tõusis 11,5%-le.

Edasise kasvustrateegia toetamiseks emiteeris pank märtsis allutatud võlakirju.
Tegemist oli esimese seeriaga 20 miljoni euro suurusest Coop Panga allutatud
võlakirjade programmist. Esialgne emissiooni maht 8 miljonit eurot märgiti 6,2
korda üle, mis kinnitab investorite usaldust ja usku panga kasvuplaanidesse.
Otsustasime mahtu suurendada 10 miljoni euroni ja eelistada võlakirjade jaotusel
oma kliente ning aktsionäre, kellele jaotasime võlakirjade kogumahust kaks
kolmandikku."

 Kasumiaruanne, tuhandetes eurodes              I kv 2021 IV kv 2020  I kv 2020
-------------------------------------------------------------------------------
 Neto intressitulu                                  8 043      7 808      6 358

 Neto teenustasutulu                                  648        540        521

 Muud tulud, neto                                     202        171        238
-------------------------------------------------------------------------------
 Netotulud kokku                                    8 893      8 519      7 117
-------------------------------------------------------------------------------
 Tööjõukulud                                       -2 879     -2 976     -2 662

 Turunduskulud                                       -306       -350       -226

 Rendi- ja kontorikulud, materiaalse põhivara
 kulum                                               -579       -539       -563

 IT kulud ja immateriaalse põhivara kulum            -740       -767       -490

 Muud tegevuskulud                                   -619       -640       -501
-------------------------------------------------------------------------------
 Tegevuskulud kokku                                -5 123     -5 272     -4 442
-------------------------------------------------------------------------------
 Kasum enne allahindluse kulu                       3 770      3 247      2 675

 Finantsvarade allahindluse kulu                     -771       -715     -1 214

 Kasum/kahjum enne tulumaksu                        2 999      2 532      1 461

 Tulumaksu kulu                                      -164       -108          0
-------------------------------------------------------------------------------
 Aruandeperioodi puhaskasum                         2 835      2 424      1 461
-------------------------------------------------------------------------------
 Tava puhaskasum aktsia kohta (eurodes)              0.03       0.03       0.02

 Lahustatud puhaskasum aktsia kohta (eurodes)        0.03       0.03       0.02





 Finantsseisundi aruanne, tuhandetes eurodes   31.03.2021 31.12.2020 31.03.2020
-------------------------------------------------------------------------------
 Raha ja raha ekvivalendid                        249 416    170 750    119 480

 Võlainstrumendid                                   3 074      3 011      3 737

 Laenud klientidele                               695 721    670 593    504 119

 Muud varad                                        26 700     25 555     25 341
-------------------------------------------------------------------------------
 Varad kokku                                      974 911    869 909    652 677
-------------------------------------------------------------------------------
 Klientide hoiused ja saadud laenud               848 755    757 835    547 398

 Muud kohustised                                    8 626      7 443      7 696

 Allutatud laenud                                  17 111      7 064      7 111
-------------------------------------------------------------------------------
 Kohustised kokku                                 874 492    772 342    562 205
-------------------------------------------------------------------------------
 Omakapital                                       100 419     97 567     90 472
-------------------------------------------------------------------------------
 Kohustised ja omakapital kokku                   974 911    869 909    652 677
-------------------------------------------------------------------------------

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

Coop Pank korraldab 2021. aasta I kvartali majandustulemuste tutvustamiseks
veebiseminari 21. aprillil 2021 kell 9.00. Osalemiseks palume eelnevalt
registreeruda aadressil:
https://attendee.gotowebinar.com/register/8859051472217070093

Veebiseminar salvestatakse ning avalikustatakse nii ettevõtte kodulehel
www.cooppank.ee
(https://www.globenewswire.com/Tracker?data=ysaYE2aduEcKrKAVh7DYM6LiE28UTJqD7xkd
SPeY2t-8glSNNf3zmGgGz59--m-ZGdW8mZfR_aEVv-L5dz38qQ==) kui ka Nasdaq Balti
youtube.com kontol.

Eesti   kapitalil   põhinev   Coop   Pank   on  üks  viiest  Eestis  tegutsevast
universaalpangast.   Pangal  on  93 200 igapäevapanganduse  klienti.  Coop  Pank
kasutab   jaekaubanduse   ja  panganduse  vahel  tekkivat  sünergiat  ning  toob
igapäevased   pangateenused   inimeste   kodu  lähedale.  Panga  strateegiliseks
aktsionäriks  on  kodumaine  kaubanduskett  Coop  Eesti,  mille müügivõrgustikku
kuulub 330 kauplust.

Lisainfo:
Kerli Lõhmus
Finantsjuht
Telefon: +372 669 0902
E-post: [email protected] (mailto:[email protected])

Content of announcement in English

Title

Coop Pank unaudited financial results for Q1 2021

Message

In  Q1 2021, net  loan portfolio  of Coop  Pank grew  by 25 million euros (+4%),
reaching  696 million  euros.  Home  loans  portfolio showed the fastest growth,
increasing  the  volume  by  17 million  euros  (+6%).  Business loans portfolio
increased  by 8 million euros (+3%), leasing  portfolio by 1 million euros (+1%)
and consumer finance portfolio decreased by 0.4 million euros (-1%). Compared to
Q1  2020, total loan portfolio of Coop Pank has grown by 192 million euros, i.e.
38%.

In  Q1  2021, volume  of  deposits  in  Coop  Pank increased by 91 million euros
(+12%),  reaching total of 849 million euros.  Volume of demand deposits grew by
31 million euros (+10%), of which 16 million euros came from private individuals
and  15 million  euros  came  from  business  clients. Term deposits grew by 60
million  euros  (+13%):  29 million  euros  came  from domestic companies and 5
million  euros  came  from  private  clients  and  26 million euros came via the
international  deposit-taking platform  Raisin. Compared  to Q1  2020, volume of
Coop  Pank's deposits  has increased  by 301 million  euros (+55%). In an annual
comparison,  share  of  demand  deposits  has  increased from 30% to 39% and the
bank's financing cost decreased from 1% to 0.8%.

In Q1 2021, overdue loan portfolio of Coop Pank was at the level of 3%, which is
at the same level as in Q4 2020. In an annual comparison, overdue loan portfolio
decreased  from the level  of 7% to 3%, which  is the lowest  level in last four
years.  Impairment  costs  in  Q1  2021 were  0.8 million  euros,  which  is  at
comparable level as in Q4 2020, but 36% lower than a year ago.

Coop  Pank has 93,200 clients by  the end of Q1  2021, the number of clients has
increased by 6,500 over the quarter (7%). Number of private clients with current
account  in the bank increased  by 5,900 and number of  business clients by 600
over the quarter. Over the year, client base of Coop Pank increased 34%, i.e. by
24,000 clients.

Net  income of Coop Pank in Q1 2021 was EUR 8.9 million, having grown 4% QoQ and
25% YoY.  Operating  expenses  reached  5.1 million  euros in the first quarter,
having  decreased  by  3% QoQ.  In  annual  comparison, the bank's expenses have
increased by 15%.

In Q1 2021, net profit of the bank was 2.8 million euros, which is 17% more than
in  Q4 2020 and 94% more than a year ago. In Q1 2021, cost / income ratio of the
bank was 58% and return on equity was 11.5%.

As  of 31 March 2021, Coop Pank  has 15,875 shareholders, 3008 shareholders have
been added over the quarter.

Margus  Rink,  Chairman  of  the  Management  Board  of  Coop Pank, comments the
results:

"Of  the first quarter  results, the rapid  growth of domestic deposits deserves
the  most attention.  In the  first quarter  of the  year, volume of Coop Pank's
deposits increased by 91 million euros, of which domestic deposits accounted for
more  than two thirds, more precisely 65 million euros. Of this, 44 million came
from  business customers and 21 million from  private customers. In addition, we
took  advantage of the favorable interest  rate environment on the international
deposit-raising  platform Raisin and raised an additional EUR 25 million, reckon
with  that in the second quarter higher-term  term deposits will end on the same
platform and we are not planning to extend them.

Growth  of the bank's business volumes is also accompanied by better performance
indicators  for investors. Coop Pank's net profit  was almost twice as high as a
year  ago. Cost / income ratio decreased  to 58%, cost of financing decreased to
0.8% and return on equity increased to 11.5%.

To support further growth strategy, the bank issued subordinated bonds in March.
This  was the first  series in 20 million  euros subordinated bonds programme of
Coop Pank. Initial issue volume of 8 million euros was oversubscribed 6.2 times,
which  confirms investors' trust  and confidence in  the bank's growth plans. We
decided to increase the volume to 10 million euros and to give preference to our
customers  and  shareholders  in  the  distribution  of  the  bonds,  to whom we
distributed two thirds of the total volume of the bonds."

 Income statement, in thousands of euros          Q1 2021    Q4 2020    Q1 2020
-------------------------------------------------------------------------------
 Net interest income                                8 043      7 808      6 358

 Net fee and commission income                        648        540        521

 Net other income                                     202        171        238
-------------------------------------------------------------------------------
 Total net income                                   8 893      8 519      7 117
-------------------------------------------------------------------------------
 Payroll expenses                                  -2 879     -2 976     -2 662

 Marketing expenses                                  -306       -350       -226

 Rental and office expenses, depreciation of
 tangible assets                                     -579       -539       -563

 IT expenses and depreciation of intangible
 assets                                              -740       -767       -490

 Other operating expenses                            -619       -640       -501
-------------------------------------------------------------------------------
 Total operating expenses                          -5 123     -5 272     -4 442
-------------------------------------------------------------------------------
 Net profit before impairment losses                3 770      3 247      2 675

 Impairment costs on financial assets                -771       -715     -1 214

 Net profit before income tax                       2 999      2 532      1 461

 Income tax expenses                                 -164       -108          0
-------------------------------------------------------------------------------
 Net profit for the financial year                  2 835      2 424      1 461
-------------------------------------------------------------------------------
 Basic earnings per share (in euros)                 0.03       0.03       0.02

 Diluted earnings per share (in euros)               0.03       0.03       0.02





 Statement of financial position, in thousands
 of euros                                      31.03.2021 31.12.2020 31.03.2020
-------------------------------------------------------------------------------
 Cash and cash equivalents                        249 416    170 750    119 480

 Debt securities                                    3 074      3 011      3 737

 Loans to customers                               695 721    670 593    504 119

 Other assets                                      26 700     25 555     25 341
-------------------------------------------------------------------------------
 Total assets                                     974 911    869 909    652 677
-------------------------------------------------------------------------------
 Customer deposits and loans received             848 755    757 835    547 398

 Other liabilities                                  8 626      7 443      7 696

 Subordinated debt                                 17 111      7 064      7 111
-------------------------------------------------------------------------------
 Total liabilities                                874 492    772 342    562 205
-------------------------------------------------------------------------------
 Equity                                           100 419     97 567     90 472
-------------------------------------------------------------------------------
 Total liabilities and equity                     974 911    869 909    652 677
-------------------------------------------------------------------------------

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

Coop Pank will organise a webinar on 21 April 2021 at 09:00 AM, to present the
financial results of Q1 2021. For participation, please register in advance at:
https://attendee.gotowebinar.com/register/8859051472217070093

The webinar will be recorded and published on the company's website
www.cooppank.ee (http://www.cooppank.ee) as well as on the Nasdaq Baltic
youtube.com channel.

Coop  Pank,  based  on  Estonian  capital,  is  one  of the five universal banks
operating  in Estonia. The bank has 93,200 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 330 stores.

Additional information:
Kerli Lõhmus
CFO
Phone: +372 669 0902
E-mail: [email protected] (mailto:[email protected])