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

9474

Submission date and time

20.04.2022 08:00:00

Content of announcement in Estonian

Title

Coop Pank 2022. aasta I kvartali auditeerimata majandustulemused

Message

2022. aasta  I kvartali lõpu seisuga  oli Coop Pangal 122 400 klienti, klientide
arv  kasvas  kvartaliga   7800 kliendi  võrra  (+7%).  Arveldavaid klientide oli
pangal 54 200, kvartaliga kasvas arveldavate klientide arv 3200 võrra (+6%).

Coop  Panga hoiuste  maht kasvas  2022. aasta I  kvartalis 50 miljoni euro võrra
(+5%),  ulatudes  1,15 miljardi  euroni.  Kiireimat  kasvu  näitas  äriklientide
hoiuste  portfell, mille maht kasvas  78 miljoni võrra, millest 42 miljonit olid
nõudmiseni  hoiused  ja  36 miljonit  tähtajalised hoiused. Eraklientide hoiuste
maht  kasvas 11 miljoni euro võrra,  nõudmiseni hoiused kasvasid 15 miljoni euro
võrra  ja tähtajalised  hoiused kahanesid  4 miljoni euro  võrra. Rahvusvahelise
hoiuste  kaasamise  platvormi  Raisin  hoiused  ja muu finantseering vähenes 39
miljoni  euro võrra.  Võrreldes 2021. aasta  I kvartaliga  on Coop Panga hoiuste
maht  kasvanud  300 miljoni  euro  võrra  (+35%).  Aastases  võrdluses  on panga
nõudmiseni hoiuste osakaal kõigist hoiustest tõusnud 39% pealt 50% peale. 2022.
I kvartalis oli finantseerimiskulu 0,5%, eelmisel aastal samal ajal 0,8%.

2022. aasta  I kvartalis  kasvas Coop  Panga neto  laenuportfell 87 miljoni euro
võrra  (+9%), ulatudes  1,04 miljardi euroni.  Kiireimat kasvu näitas ärilaenude
portfell,  mille maht kasvas 45 miljoni  euro võrra (+10%). Kodulaenude portfell
kasvas 32 miljoni euro võrra (+9%), liisinguportfell kasvas 7 miljoni euro võrra
(+8%)  ja tarbimisfinantseerimise  portfell kasvas  3 miljoni euro  võrra (+4%).
2021. aasta  I kvartaliga  võrreldes on  laenuportfell kasvanud 344 miljoni euro
võrra (+50%).

2022. aasta  I kvartalis püsis Coop  Panga viivises olev laenuportfell kolmandat
kvartalit   järjest   2% tasemel.   Aastases   võrdluses   on   viivises   oleva
laenuportfelli maht langenud 3% tasemelt 2% tasemele.

Finantsvarade  allahindluse kulu oli 2022. aasta I kvartalis 1,5 miljonit eurot,
mida on 0,7 miljonit eurot (+94%) rohkem kui oli 2021 I kvartalis.

Coop  Panga netotulud olid 2022. aasta  I kvartalis 11,5 miljonit eurot, tõustes
kvartaalses  võrdluses  8% ja  aastases  võrdluses  29%. Tegevuskulud ulatusid I
kvartalis  6,2 miljoni euroni -  kvartaalses võrdluses tegevuskulud ei kasvanud,
aastases võrdluses kasvasid tegevuskulud 21%.

Coop Pank teenis 2022. aasta I kvartalis 3,5 miljonit eurot puhaskasumit, mis on
6% suurem kui eelmises kvartalis ja 23% rohkem kui aasta tagasi. Panga kulude ja
tulude suhe oli I kvartalis 54% ja omakapitali tootlus 12,3%.

Coop  Pangal on 31.03.2022 seisuga  29 862 aktsionäri, kvartaliga lisandus 2063
(+7%) aktsionäri.

Coop Panga juhatuse esimehe Margus Rinki kommentaar tulemustele:

?Käesoleva aasta esimeses kvartalis ületas Coop Panga laenuportfell ühe miljardi
euro  piiri. See  oli üks  viiest eesmärgist,  mille seadsime endale 2019. aasta
sügisel  börsile tulles ning lubasime  investoritele täita hiljemalt 2022. aasta
lõpuks.

Eraisikute finantseerimisel nägime tugevat nõudlust läbi kvartali ja veebruari
lõpus alanud sõda Ukrainas ei ole senini eraisikute laenunõudlusele mõju
avaldanud.

Ettevõtete finantseerimise suunal tegime ühe läbi aegade tugevaima kvartali.
Samas näeme, et kestev sõda on avaldanud mõju ettevõtjate kindlustundele.
Teadmatus tuleviku osas, toorme kättesaadavuse halvenemine, energiakandjate
hinnatõus, jätkuvad tarneahelate tõrked - kõik see sunnib ettevõtjaid oma tehtud
investeerimisplaane ümber hindama ja korrigeerima.

Eelnevast lähtuvalt kajastub meie kvartalitulemustes ka erakorraline provisjon
sõja mõjudest tingitud võimalike laenukahjumite katteks summas 0,7 miljonit
eurot.

Laenuporfelli kõrval jätkas kasvu panga hoiuste maht. Head meelt teeb just
nõudmiseni hoiuste osakaalu tõus 50% peale. See viib alla meie
finantseerimiskulu ning võimaldab veelgi paremini konkureerida laenuturul.

Laenuporfelli kasv tõi kaasa tulude olulise kasvu. Panga kulud jäid samas
võrreldes eelneva kvartaliga samale tasemele. Nimetatud trendide tulemusena
langes panga kulu-tulu suhe 54%-ni ning omakapitali omakapitali tootlus tõusis
12,3%-ni".

 Kasumiaruanne, tuhandetes eurodes         2022 I kv 2021 IV kv 2021 I kv
-------------------------------------------------------------------------
 Neto intressitulud                           10 595      9 824     8 043

 Neto teenustasutulud                            796        902       648

 Muud tegevustulud, neto                         101        -50       202
-------------------------------------------------------------------------
 Netotulud kokku                              11 492     10 676     8 893
-------------------------------------------------------------------------
 Tööjõukulud                                  -3 449     -3 182    -2 879

 Turunduskulud                                  -391       -332      -306

 Rent, kontorikulud ja mat. põhivara kulum      -688       -980      -579

 IT kulud ja immat. põhivara kulum              -973     -1 013      -740

 Muud kulud                                     -698       -698      -619
-------------------------------------------------------------------------
 Tegevuskulud kokku                           -6 199     -6 205    -5 123
-------------------------------------------------------------------------
 Kasum enne allahindluste kulu                 5 293      4 471     3 770

 Finantsvarade allahindlus                    -1 494       -963      -771

 Kasum enne tulumaksu                          3 799      3 508     2 999

 Tulumaksu kulu                                 -299       -213      -164
-------------------------------------------------------------------------
 Aruandeperioodi puhaskasum                    3 500      3 295     2 835
-------------------------------------------------------------------------


 Finantsseisundi aruanne, tuhandetes eurodes 31.03.2022 31.12.2021 31.03.2021
-----------------------------------------------------------------------------
 Raha ja raha ekvivalendid                      230 938    252 799    249 416

 Võlainstrumendid                                 4 964      5 932      3 074

 Laenud klientidele                           1 040 209    953 396    695 721

 Muud varad                                      29 572     29 849     26 700
-----------------------------------------------------------------------------
 Varad kokku                                  1 305 683  1 241 976    974 911
-----------------------------------------------------------------------------
 Klientide hoiused ja saadud laenud           1 148 536  1 098 746    848 755

 Muud kohustised                                 14 775     14 423      8 626

 Allutatud laenud                                27 111     17 064     17 111
-----------------------------------------------------------------------------
 Kohustised kokku                             1 190 422  1 130 233    874 492
-----------------------------------------------------------------------------
 Omakapital                                     115 261    111 743    100 419
-----------------------------------------------------------------------------
 Kohustised ja omakapital kokku               1 305 683  1 241 976    974 911
-----------------------------------------------------------------------------

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

Coop Pank korraldab 2022. aasta I kvartali majandustulemuste tutvustamiseks
veebiseminari 20. aprillil 2022 kell 10.00. Osalemiseks palume eelnevalt
registreeruda aadressil:
https://us06web.zoom.us/webinar/register/WN_HhEbAs6aQwuf6EUkkRmKaQ

Veebiseminar salvestatakse ning avalikustatakse Coop Panga kodulehel
www.cooppank.ee
(https://www.globenewswire.com/Tracker?data=ysaYE2aduEcKrKAVh7DYM6LiE28UTJqD7xkd
SPeY2t-8glSNNf3zmGgGz59--m-ZGdW8mZfR_aEVv-L5dz38qQ==) ja YouTube'i kontol.

Eesti   kapitalil   põhinev   Coop   Pank   on  üks  viiest  Eestis  tegutsevast
universaalpangast.  Pangal  on  122 400 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:
Paavo Truu
Finantsjuht
Telefon: +372 516 0231
E-post: [email protected] (mailto:[email protected])

Content of announcement in English

Title

Coop Pank unaudited financial results for Q1 2022

Message

By  the end of the Q1 2022, Coop  Pank had 122,400 customers, during the quarter
the  number of  customers increased  by 7,800 (+7%).  The bank had 54,200 active
customers, during the quarter the number of active customers increased by 3,200
(+6%).

In Q1 2022, volume of deposits in Coop Pank increased by 50 million euros (+5%),
reaching  total of 1.15 billion  euros. Deposits from  domestic companies showed
the  fastest growth,  increasing by  78 million euros,  of which 42 million were
demand deposits and 36 million were term deposits. Deposits from private clients
increased by 11 million euros, demand deposits increased by 15 million euros and
time  deposits decreased by 4 million euros. Deposits from international deposit
platform  Raisin and other financing decreased  by 39 million euros. Compared to
Q1  2021, volume  of  Coop  Pank's  deposits  has increased by 300 million euros
(+35%).  In an annual comparison, share of demand deposits to total deposits has
increased  from 39% to 50%.  In Q1 2022, the  bank's financing cost was 0.5%, at
the same time last year the financing cost was 0.8%.

In Q1 2022, net loan portfolio of Coop Pank increased by 87 million euros (+9%),
reaching 1.04 billion euros. Business loans portfolio showed the fastest growth,
increasing the volume by 45 million euros (+10%). Home loans portfolio increased
by  32 million euros (+9%), leasing portfolio increased by 7 million euros (+8%)
and  consumer finance portfolio increased by  3 million euros (+4%). Compared to
Q1  2021, total  loan  portfolio  of  Coop  Pank  has grown by 344 million euros
(+50%).

In  Q1  2022, overdue  loan  portfolio  of  Coop  Pank  remained  for  the third
consecutive  quarter at the  level of 2%. In  an annual comparison, overdue loan
portfolio decreased from the level of 3% to 2%.

Impairment costs of financial assets in Q1 2022 were 1.5 million euros, which is
0.7 million euros (+94%) more than in Q1 2021.

Net  income of Coop Pank in Q1 2022 was 11.5 million euros, having grown 8% over
the  quarter and 29% over the year. Operating expenses reached 6.2 million euros
in  Q1  -  operating  expenses  did  not  increase  in the quarterly comparison,
operating expenses increased by 21% in the annual comparison.

In Q1 2022, net profit of Coop Pank was 3.5 million euros, which is 6% more than
in the previous quarter and 23% more than a year ago. In Q1 2022, cost to income
ratio of the bank was 54% and return on equity was 12.3%.

As of 31 March 2022, Coop Pank has 29,862 shareholders, 2 063 (+7%) shareholders
have been added over the quarter.

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

"In  the first  quarter of  this year,  Coop Pank's  loan portfolio exceeded one
billion euros. This was one of the five goals we set ourselves during the IPO in
2019 and promised to meet at the latest by the end of 2022.

We have seen strong demand for private financing throughout the quarter, and the
war  in Ukraine that began  at the end of  February has so far  had no effect on
private loan demand.

In  terms of corporate financing, we made one of the strongest quarters ever. At
the  same time, we  can see that  the ongoing war  has had an impact on business
confidence. Uncertainty about the future, deteriorating access to raw materials,
rising energy prices, continuing supply chain failures are all forcing companies
to re-evaluate and adjust their investment plans.

Based  on  the  above,  our  quarterly  results  also  include  an extraordinary
provision  in the amount of 0.7 million euros  to cover possible loan losses due
to the impact of the war.

In  addition to the growth  of loan portfolio, also  the volume of bank deposits
continued  to  grow.  The  increase  in  the  share of demand deposits to 50% is
gratifying. This will reduce our costs of financing and allow us to compete even
better on the credit market.

The growth of the loan portfolio led to a significant increase in income. At the
same  time, the bank's  expenses remained at  the same level  as in the previous
quarter.  As a result  of these trends,  the bank's cost  / income ratio fell to
54% and the return on equity rose to 12.3%."

 Income statement, in thousands of euros              Q1 2022 Q4 2021 Q1 2021
-----------------------------------------------------------------------------
 Net interest income                                   10 595   9 824   8 043

 Net fee and commission income                            796     902     648

 Net other income                                         101     -50     202
-----------------------------------------------------------------------------
 Total net income                                      11 492  10 676   8 893
-----------------------------------------------------------------------------
 Payroll expenses                                      -3 449  -3 182  -2 879

 Marketing expenses                                      -391    -332    -306

 Rental and office expenses, depr. of tangible assets    -688    -980    -579

 IT expenses and depr. of intangible assets              -973  -1 013    -740

 Other operating expenses                                -698    -698    -619
-----------------------------------------------------------------------------
 Total operating expenses                              -6 199  -6 205  -5 123
-----------------------------------------------------------------------------
 Net profit before impairment losses                    5 293   4 471   3 770

 Impairment costs on financial assets                  -1 494    -963    -771

 Net profit before income tax                           3 799   3 508   2 999

 Income tax expenses                                     -299    -213    -164
-----------------------------------------------------------------------------
 Net profit for the period                              3 500   3 295   2 835
-----------------------------------------------------------------------------


 Statement of financial position, in thousands
 of euros                                      31.03.2022 31.12.2021 31.03.2021
-------------------------------------------------------------------------------
 Cash and cash equivalents                        230 938    252 799    249 416

 Debt securities                                    4 964      5 932      3 074

 Loans to customers                             1 040 209    953 396    695 721

 Other assets                                      29 572     29 849     26 700
-------------------------------------------------------------------------------
 Total assets                                   1 305 683  1 241 976    974 911
-------------------------------------------------------------------------------
 Customer deposits and loans received           1 148 536  1 098 746    848 755

 Other liabilities                                 14 775     14 423      8 626

 Subordinated debt                                 27 111     17 064     17 111
-------------------------------------------------------------------------------
 Total liabilities                              1 190 422  1 130 233    874 492
-------------------------------------------------------------------------------
 Equity                                           115 261    111 743    100 419
-------------------------------------------------------------------------------
 Total liabilities and equity                   1 305 683  1 241 976    974 911
-------------------------------------------------------------------------------

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

Coop Pank will organise a webinar on 20 April 2022 at 10:00 AM, to present the
financial results of Q1 2022. For participation, please register in advance at:
https://us06web.zoom.us/webinar/register/WN_HhEbAs6aQwuf6EUkkRmKaQ

The webinar will be recorded and published on the company's website
www.cooppank.ee (http://www.cooppank.ee) and on the YouTube channel.

Coop  Pank,  based  on  Estonian  capital,  is  one  of the five universal banks
operating in Estonia. The bank has 122,400 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:
Paavo Truu
CFO
Phone: +372 516 0231
E-mail: [email protected] (mailto:[email protected])