8.
Notes and Comments

Note 1 refers to both inkomstpension and premium pension. Notes 2–14 refer to inkomstpension and notes 15–25 refer to premium pension. All amounts are stated in SEK million. In some tables, the sum of the secondary level items does not tally with the total due to rounding.

Notes and Comments Regarding the Pension Contributions

Note 1 Pension Contributions

In the national pension system there are a number of different contributions, as can be seen in table 8.1. Not all contribution revenue goes to the pension system. The part of old-age pension contribution transferred to the central government budget is that part of income above the ceiling on pension-qualifying income. Before deduction for general pension contribution this ceiling is 8.07 income-related base amounts, and after such deduction it is 7.5 income-related base amounts. Since these contributions do not correspond to any pension credit, they are in fact taxes. The old-age pension contribution is paid by employers and self-employed persons; the general pension contribution is paid by all gainfully employed persons who thus earn pension credit. In addition, national old-age pension contributions are paid from various appropriations in the central government budget for pension credit resulting from certain transfer payments such as sickness benefit and unemployment cash benefit. The central government also pays a pension contribution for so-called pension-qualifying amounts, for years with small children and for study, for example.

Table 8.1 on the next page shows pension contributions received during the income year by the Swedish Social Insurance Agency and the Swedish Pensions Agency. Employer contributions or self-employment contributions are entered in the Social Insurance Agency account. The contributions for the inkomstpension system are transferred to the Swedish Pensions Agency and thereafter to the National Pension Funds. Those contributions calculated to correspond to pension credit for premium pension are forwarded to the National Debt Office. The general pension contribution and the general government old-age pension contribution are entered in the Swedish Pensions Agency account before being transferred to the National Pension Funds and the premium pension system respectively. Of the contributions registered in a particular year, a portion relate to the preceding year or, in some cases, to several years earlier. Employer contributions, for example, are registered at least one month after the corresponding salaries are paid.

The general pension contribution is transferred in its entirety to the National Pension Funds. For employer contributions and self-employment contributions, there is a preliminary allocation among the National Pension Funds, the premium pension system and the central government budget. The allocation for a year is made according to set percentages calculated by the Swedish Pensions Agency and set by the Government. It is intended that the premium pension system should receive in the course of a year contributions equivalent to premium pension credit earned during that year while the state receives contributions corresponding to taxable earnings over the so-called ceiling of 8.07 of the income-related base amount. Remaining contributions are to go to the National Pension Funds. National old-age pension contributions for a year are similarly distributed between the National Pension Funds and the premium pension system according to fixed percentages.

Table 8.1 Pension Contributions by Type, 2020a
millions of SEK
Inkomst-
pension
Premium
pension
Central government budget Total 2020 Total 2019
Employer contributions 135,573 40,096 20,146 195,815 193,865
Contributions for the self-employed 3,168 936 473 4,577 4,433
General pension contribution 132,033 0 0 132,033 129,503
Central government old-age
pension contribution
24,999 4,103 0 29,102 25,440
Final settlements etc. Final settlements in 2020
for 2018
-20 -44 64 0 0
Collection loss, settlement -224 0 0 -224 -227
Adjustment to accounting of
National Pension Funds
and premium pension system
-30 636 0 606 625
Total Final settlements etc. -274 592 64 382 398
Total 295,499 45,727 20,683 361,909 353,639
  1. Contributions received by the Swedish Social Insurance Agency/the Swedish Pensions Agency in 2020 and transferred to the National Pension Funds, the premium pension system and the central government budget, respectively.

To ensure that the premium pension system has received contributions corresponding to the pension credit earned for a particular year and that the central government budget has received contributions for the part of incomes above the contribution ceiling, any discrepancies are reconciled two years later. Adjustments are then made between the national budget, premium pension and the inkomstpension system (the National Pension Funds). The settlements mean that contribution revenue is redistributed between the premium pension system, the central government budget and the National Pension Funds, ensuring that the first two receive the correct amount for a year’s contributions while the National Pension Funds receive the remainder. Settlements are also made between the national pension system and the various appropriations in the government budget charged with national old-age pension contributions. This is to ensure that the various appropriations pay the correct amount for national old-age pension contributions. These settlements are made three years after the year they apply to.

Figure 8.1 Pension Contributions
Mosaic plot of pension contributions

Contribution revenue to the inkomstpension system increased between 2019 and 2020 by SEK 6.1 billion (2.1 percent), which is a relatively low increase but greater than the change in the sum of wages and salaries (0.8 percent).

The difference between the National Pension Funds’ reporting of contribution revenue and that of the Swedish Social Insurance Agency and the Swedish Pensions Agency (SEK -30 million) can be explained largely by periodization differences. The difference between reported contribution revenue in the premium pension system and that reported by the Swedish Social Insurance Agency/the Swedish Pensions Agency (SEK 636 million) is partly due to certain adjustment amounts being included in the amount for the premium pension system (see Note 18).

Table 8.2 A Pension Contributions, Excluding Settlements etc. Allocated by Type of Contribution Base, 2020a
millions of SEK
Employer, self-employed, and centr. govt. pension contribution General pension contribution Total
Earned incomeb 200,392 123,045 323,437
Transfer payments, see Table B 13,131 8,988 22,119
Pension-qualifying amounts, see Table C 15,971 0 15,971
Total 229,494 132,033 361,527
  1. The allocation of the general pension contribution between the two types of contribution base is estimated and is not shown in the accounting systems.
  2. Including sick pay and self-employment income, excluding transfer payments.

The general pension contribution is 7 percent on earned income and pension-qualifying transfers such as sickness benefit, etc., but not sickness and activity compensation. The general pension contribution is only charged on income up to the tax ceiling of 8.07 income base amounts and for incomes above 0.423 price-related base amounts. At the time of tax assessment, a tax deduction is made corresponding to the general pension contribution. In practice, this means that the state finances the contribution.

The pension contribution paid by employers and self-employed on earned income, and by the central government on the above-mentioned transfer payments, is 10.21 percent. The central-government pension contribution on sickness and activity compensation and on so-called pension-qualifying amounts, which are not subject to the general pension contribution, is 18.5 percent.

The allocation in Table 8.2 A refers to the contributions received by the Swedish Social Insurance Agency or the Swedish Pensions Agency in 2020.

Table 8.2 B Pension Contributions for Transfer Payments, 2020a
millions of SEK
Cent. govt. pension contrib. General pension contrib. Total
Sickness cash benefit 4,049 2,772 6,821
Rehabilitation cash benefit 0 0 0
Allowance for care of close relatives 16 11 27
Work injury compensation, etc. 195 133 328
Parental insurance 4,423 3,027 7,450
Care allowance 399 273 672
Unemployment cash benefit etc. 3,991 2,732 6,723
Educational allowance 0 0 0
Artists’ Board 7 5 12
Allowance to disease carriers 51 35 86
Total 13,131 8,988 22,119
  1. The allocation of the general pension contribution among the different types of transfer payments is estimated and is not shown in the accounting systems.

Table 8.2 C Pension Contributions Paid for Sickness/Activity Compensation and Pension-Qualifying Amounts, 2020
millions of SEK
Sickness and activity compensationa 5,196
Amounts credited for years
with small children
7,565
Amounts credited for studyb 3,105
National service 105
Total 15,971
  1. Amount refers to contributions for disbursements of both pension-qualifying benefits and pension-qualifying amounts. In both cases the contribution is 18.5 percent.
  2. A minor portion of amounts credited for study consists of pension-qualifying income.

Notes and Comments Regarding the Inkomstpension

Note 2 Pension Disbursements etc.

Table 8.3 ATP and Inkomstpension Disbursements and Amounts Transferred to the European Community
millions of SEK
2019 2020
Pension disbursements ATP disbursements 162,584 157,153
Inkomstpension disbursements 152,140 169,104
Total Pension disbursements 314,724 326,257
Transfers to European Communities 0 9
Total 314,724 326,266

During the year, SEK 326,257 million was paid out in pensions from the National Pension Funds, an increase of SEK 11.5 billion (3.4 percent). In 2019, disbursements increased by SEK 10.3 billion or 2.9 percent. Pension disbursements of just over SEK 326 million reduced pension liability to pensioners by a corresponding amount. According to the Act (2002:125) on Transfer of Pension Credit to and from the European Communities (EC), the value of pension credit for EC officials can be transferred from the National Pension Funds and the premium pension system to the service pension system of the EC. In 2020, more than SEK 9 million was transferred from the National Pension Funds.

Note 3 Return on Funded Capital

Table 8.4 Return on Funded Capital of the First–Fourth and Sixth National Pension Funds, 2020a
millions of SEK
First Second Third Fourth Sixth * Total 2020 Total 2019
Stocks and shares Dividends received 2,932 4,214 4,375 5,002 10 0 16,533 23,649
Gain/-loss, listed
and unlisted
stocks and
shares, net
33,537 20,457 32,652 41,186 7,570 0 135,402 168,143
Total Stocks
and shares
36,469 24,671 37,027 46,188 7,580 -1 151,934 191,792
Bonds and other interest-bearing securities Net interest 1,568 2,956 2,149 1,489 17 0 8,179 10,937
Gain/-loss, inte-
rest bearing
assets, net
2,968 3,757 3,370 2,829 0 0 12,924 16,710
Total Bonds
and other interest-
bearing securities
4,536 6,713 5,519 4,318 17 -1 21,102 27,647
Other investments Gain/-loss,
derivatives, net
2,701 -2,063 -122 280 0 0 796 -1,661
Net foreign-
exchange gain/-loss
-8,624 -16,033 -4,897 -11,079 141 0 -40,492 23,266
Costs of commissions -76 -277 -126 -138 0 0 -617 -739
Total Other
investments
-5,999 -18,373 -5,145 -10,937 141 -1 -40,314 21,618
Total 35,006 13,011 37,401 39,569 7,738 -3 132,722 240,318
  1. Adjustment column (*) is included to adjust for various rounding effects.

The item Commission Expenses comprises fees which are not result-based. Result-based charges, brokerage fees and other expenses have reduced the return (see chapter 5 Costs of Administration and Capital Management).

Note 4 Costs of Administration

Table 8.5 Costs of Administration
millions of SEK
2019 2020
Costs of Insurance administration Swedish Pensions Agency 335 397
Tax administration and other agenciesa 406 441
Total Costs of Insurance administration 741 838
Costs of fund administration First National Pension Fund 238 226
Second National Pension Fund 240 235
Third National Pension Fund 212 222
Fourth National Pension Fund 231 246
Sixth National Pension Fund 95 89
Total Costs of fund administration 1,016 1,018
Total 1,757 1,856
  1. Includes Enforcement Authority and the National Government Service Centre

For the funds, only internal administrative costs are reported. External costs of administration and custodial fees are referred to as costs of commissions and are reported as negative revenue (see Note 3). For all funds, result-based charges, transaction costs etc. have reduced the return shown in Note 3 (see chapter 5 Costs of Administration and Capital Management).

Owing to phase-in provisions applicable until 2020, only a portion of administrative costs (98 percent in 2020, see Note 11) is charged to the pension balances of the insured. Each fund finances its costs of administration by drawing on its own fund.

Note 5 Value of Change in Contribution Revenue

Table 8.6 Contribution Revenuea
millions of SEK
2019 2020
Change in contribution revenue Contribution revenue 2020 295,499
Contribution revenue 2019 289,386 -289,386
Contribution revenue 2018 -278,217
Total Change in contribution revenue 11,169 6,113
(Turnover duration 2020 +
Turnover duration 2019)/2
x 29.93450
(Turnover duration 2019 +
Turnover duration 2018)/2
x 29.70323
Value of change in contribution revenue 331,755 182,990
  1. Duration in years, x denotes multiplication.

Contribution revenue increased by SEK 6 billion and the value of the change in contribution income amounts to almost SEK 183 billion. Below the value of the reduced turnover duration is given.

Note 6 Value of Change in Turnover Duration

Table 8.7 Turnover Durationa
millions of SEK
2019 2020
Change in turnover duration Turnover duration 2020 30.09487
Turnover duration 2019 29.77413 -29.77413
Turnover duration 2018 -29.63233
Total Change in turnover duration 0.14180 0.32074
(Contribution revenue 2020 +
contribution revenue 2019)/2
x 292,443
(Contribution revenue 2019 +
contribution revenue 2018)/2
x 283,802
Value of change in turnover duration 40,243 93,798
  1. Duration in years, x denotes multiplication.

Table 8.8 Basis for Calculating Turnover Duration
2016 2017 2018 2019 2020
Turnover duration Income age 45.66774 45.90862 45.76243 45.68355
Payment age 75.52498 75.54095 75.53656 75.77842
Turnover duration 29.85724 29.63233 29.77413 30.09487
Turnover duration for
contribution
asset calculation
30.13850 29.85724 29.63233 29.77413 30.09487

Turnover duration is calculated as the difference between the expected payment age and income age, for more details see Appendix B – Mathematical Description of the Balance Ratio. Since income age cannot be calculated until all pension credit have been determined, the latest year for which turnover duration can be calculated is the year before the accounting year.

The bottom line of table 8.8, “Turnover duration for contribution asset calculation”, shows which turnover duration has been used for each financial year. Note, however, that the calculated balance ratio refers to the reporting year + 2 years, namely the turnover duration 30.09487 for the year 2020 is used for the calculation of the balance ratio for the year 2022.Appendix B Mathematical description of the balance ratio – describes how turnover duration is calculated.

Note 7 New Pension Credit

New pension credit includes certain other adjustment amounts that affect the size of the pension liability. What these amounts consist of is shown in the following table.

Table 8.9 Value of New Pension Credita
millions of SEK
2019 2020
Estimated inkomstpension credit earned 289,386 295,499
Adjustment amount, inkomstpension Confirmed inkomstpension credit earned in t-1 277,960 287,823
Estimated inkomstpension credit earned in t-1 -278,217 -289,386
Adjustments affecting pension balances, etc. -3,801 -3,805
Change in amounts disbursed 10,702 11,559
Total Adjustment amount, inkomstpension 6,644 6,191
Adjustment amount, ATP Effect of difference between assumed value for
year t and estimate for t-1 etc.
-81 -196
Change in amounts disbursed 6,546 2,900
Total Adjustment amount, ATP 6,465 2,704
Total 302,495 304,394
  1. The table is reported after the income year

Since the tax assessment for the year of the financial statements had not been completed when the statements were prepared, the value of pension credit earned during this year can only be estimated. The adjustments affecting the size of pension balances also represent tax-assessment changes etc.; see Table 8.21 A in Note 14. The change in disbursed amounts refers to changes in the pension liability to retirees as a consequence of other changes in disbursements than those due to indexation; see Table 8.21 C in Note 14.

Note 8 Indexation

Table 8.10 Indexation, 2020
millions of SEK
Active Retired Total
Indexation of Pension Balance and Pensionsa 127,674 127,410 255,084
Change in Indexation regarding Pension Liabilityb 84,651 0 84,651
Total 212,325 127,410 339,735

Table 8.11 Indexation, 2019
millions of SEK
Active Retired Total
Indexation of Pension Balance and Pensionsa 212,785 100,347 313,132
Change in Indexation regarding Pension Liabilityb -44,277 0 -44,277
Total 168,508 100,347 268,855

Table 8.12 A Indexation of Pension Balance and Pensions, 2020
millions of SEK
Active Retired Total
Inkomstpension, indexation Effect of income index 127,361 77,523 204,884
Effect of balancing 0 0 0
Total Inkomstpension, indexation 127,361 77,523 204,884
ATP, indexation Effect of income index 313 49,887 50,200
Effect of balancing 0 0 0
Total ATP, indexation 313 49,887 50,200
Total 127,674 127,410 255,084

Table 8.12 B Indexation of Pension Balance and Pensions, 2019
millions of SEK
Active Retired Total
Inkomstpension, indexation Effect of income index 212,201 57,049 269,250
Effect of balancing 0 0 0
Total Inkomstpension, indexation 212,201 57,049 269,250
ATP, indexation Effect of income index 584 43,298 43,882
Effect of balancing 0 0 0
Total ATP, indexation 584 43,298 43,882
Total 212,785 100,347 313,132

Pension liability changes with the change in the income index when balancing is de-activated in the system. Balancing was activated 2010–2017 and pension liability then changed with the balance index. Since 2018, liability changes with the income index. The value of the indexation is based on projected pension liability in 2020.

Table 8.12 C Change in Indexation regarding Pension Liability, 2020
millions of SEK
Active Retired Total
Last year’s liability adjustment 210,488 0 210,488
This year’s liability adjustment -125,837 0 -125,837
Total 84,651 0 84,651

Table 8.12 D Change in Indexation regarding Pension Liability, 2019
millions of SEK
Active Retired Total
Last year’s liability adjustment 166,211 0 166,211
This year’s liability adjustment -210,488 0 -210,488
Total -44,277 0 -44,277

Note 9 Value of the Change in Life Expectancy

Table 8.13 Value of the Change in Life Expectancy, 2020
millions of SEK
Active Retired Total
Inkomstpension 6,430 6,430
ATP 25 4,048 4,073
Total 25 10,478 10,503

Table 8.14 Value of the Change in Life Expectancy, 2019
millions of SEK
Active Retired Total
Inkomstpension 17,416 17,416
ATP 105 14,038 14,143
Total 105 31,454 31,559

The lifespan referred to here is the number of years that an average pension amount is assumed to be paid out, the so-called economic lifespan or economic annuity divisor. The method of calculating economic annuity divisors is shown in Formula B.7.5 in Appendix B.

Inkomstpension liability for pensioners is not affected by changes by lifespan changes.The average economic lifespan has increased, which contributes to a higher pension liability for pensioners by just over SEK 10 billion. Economic life expectancy has increased despite the coronavirus pandemic because a three-year average is used, and economic mortality was higher in 2017 than in 2020. The value of the change in life expectancy is the difference between the pension liability calculated with the economic annuity divisors used in the year of the financial statements, and the pension liability calculated with the economic annuity divisors used in the previous year.

Note 10 Inheritance Gains Arising, Inheritance Gains Distributed

Table 8.15 Inheritance Gains, Arising and Distributeda
millions of SEK
2019 2020
Inheritance gains arising 61 years or older 5,748 5,436
59 years or youngerb 6,885 6,699
Total Inheritance gains arising 12,633 12,135
Inheritance gains distributed 61 years or older 8,851 7,947
59 years or younger 6,846 6,651
Total Inheritance gains
distributed
15,697 14,598
  1. Changes to the age limits for the allocation of inheritance gains mean that the years are not fully comparable.
  2. Died last year, distributed current year.

In connection with the increase in the minimum retirement age, the age limit for the allocation of inheritance gains was also changed as of 2020. Pursuant to the rule change, the method for accounting amounts arising was reviewed and the method for deriving accrued inheritance gains was changed. The new method provides better coverage and therefore slightly higher amounts than previously. The increase in the age limit and the change in method make the years not fully comparable.

The pension balances of deceased persons (inheritance gains arising) are distributed to the survivors of the same age. The distribution is made as a percentage increase in pension balances according to an inheritance gain factor.

The allocation is made according to two principles, the first of which relates to the younger group, and the second to the older group. Because the minimum age to be granted pension was raised from 61 to 62 as of 2020, the age limits for allocation have been adjusted.

Under the new rules, capital following death at age 60 or under will be allocated the following year (previously this limit was 59). In the year of allocation, those born in the same year as the deceased are one year older. Inheritance gains factors are determined based on pension capital for the deceased in relation to the pension capital of same-age survivors.

As of the year an age group turns 61, the estimated rather than the actual inheritance gains arising are distributed. The inheritance gains factors are calculated based on mortality observed by Statistics Sweden for a previous period. The estimated inheritance gains of those who died in the 61st year of life or later are distributed in the same year.

Allocation according to these two principles means that each year group in a year will be allocated inheritance benefits under both principles because the first principle assigns with delay. For 2020, however, this does not occur, as those born in 1959 have already been allocated according to both principles in 2019.

Note 11 Deduction for Costs of Administration

Table 8.16 Deduction for Costs of Administration
millions of SEK
2019 2020
Deduction for Costs of Administration 1,673 1,818

Costs of administration are financed by a percentage deduction from the pension balances of the insured. In order to avoid charging a disproportionately high cost to younger birth age groups during the period when the ATP is being phased out, this administrative cost deduction is being introduced in steps. In 2020, 98 percent of administrative costs were financed by a deduction from pension balances. This deduction will increase by 2 percentage points each year and thus will not cover 100 percent of administrative costs until 2021.

The calculation of the administrative cost factor is based on budgeted costs of administration, costs of the National Pension Funds for the current year and the pension balances for the preceding year (see Appendix A). The difference between the monetary amount of the deduction made and the cost confirmed is considered in the in the calculation of the administrative cost factor for the following year. The deduction for administrative costs is made by multiplying pension balances by the administrative cost factor. The deduction in 2020 was 0.0305 percent and totalled SEK 1,818 million. The previous year, the deduction amounted to 0.0288 percent or SEK 1,673 million.

Note 12 Fund Assets

Table 8.17 Assets and Liabilities of the Buffer Fund, 2020
millions of SEK
First Second Third Fourth Sixth Total 2020 Total 2019
Assets Stocks and shares Swedish stocks 108,592 57,697 115,416 131,131 9,305 422,141 357,339
Foreign stocks 169,198 192,669 173,671 190,918 32,806 759,262 692,061
Total Stocks and
shares
277,790 250,366 289,087 322,049 42,111 1,181,403 1,049,400
Bonds and other interest-bearing securities, net Swedish bonds 38,009 20,514 31,285 35,438 282 125,528 141,698
Foreign bonds 64,377 101,758 94,783 74,887 0 335,805 370,679
Total Bonds
and other
interest-bearing
securities
102,386 122,272 126,068 110,325 282 461,333 512,378
Derivatives 7,595 10,203 9,671 12,628 1,760 41,857 21,082
Other assets 5,679 9,595 7,714 7,128 1,317 31,433 34,441
Total Assets 393,450 392,436 432,541 452,130 45,470 1,716,027 1,617,307
Liabilities Derivatives -763 -2,412 -384 -1,408 -39 -5,006 -5,694
Others -50 -3,800 -9,183 -1,273 -274 -14,580 -15,270
Total Liabilities -813 -6,212 -9,567 -2,681 -313 -19,586 -20,964
Total 392,637 386,224 422,974 449,449 45,157 1,696,441 1,596,342

Figure 8.2 Fund Assets
Mosaic plot of fund assets

The data is taken from the annual report of each fund. The item of Other assets include cash and bank balances, prepaid expenses and accrued revenue etc. The item Other under Liabilities includes deferred income and accrued charges.

Note 13 Contribution Asset

Table 8.18 Contribution Asset
millions of SEK
2019 2020
Contribution revenue 289,386 295,499
Turnover duration (years)a x 29.77413 x 30.09487
Contribution Asset 8,616,216 8,893,004
  1. x denotes multiplication

See Note 5 and Note 6 and Appendix B for the values and formulas used in calculating contribution revenue and turnover duration.

Note 14 Pension Liability

Table 8.19 Pension Liability, 2020
millions of SEK
Active Retired Total
Inkomstpension 6,252,655 2,338,804 8,591,459
ATP 8,861 1,308,765 1,317,626
Indexation/balancing -125,837 0 -125,837
Total 6,135,679 3,647,569 9,783,248

Table 8.20 Pension Liability, 2019
millions of SEK
Active Retired Total
Inkomstpension 6,094,659 2,152,255 8,246,914
ATP 12,774 1,405,028 1,417,802
Indexation/balancing -210,488 0 -210,488
Total 5,896,945 3,557,283 9,454,228

Figure 8.3 Pension Liability, 2020
Mosaic plot of pension liability

The pension liability to retirees for the ATP and the inkomstpension is calculated in the same manner for both. A cohort’s liability is obtained from the product of the cohort’s pension disbursements in December, a factor of 12 to get the annual amount, and the cohorts average economic lifespan. The total liability to retirees is the sum of the cohorts’ pension liabilities. Average economic life expectancy is expressed in the form of economic annuity divisors.

Inkomstpension liability to persons who have not started to draw old-age pension valued at the sum of all the insured’s pension reserves at the end of the year end, without taking into account the upward revision of the income index between year \(t\) and \(t+1\) (2020 and 2021). To the liability is also added an estimate of the pension credit for inkomstpension earned during the accounting year. The liability is also adjusted for the difference between the previous year’s estimated and determined pension credit.

The ATP liability for individuals (born 1938–1953) who have not yet retired is estimated as the annual pension they would have received if they had retired in December 2020. In order to calculate the liability, the pension is multiplied by the economic annuity divisor the expected remaining disbursement period for each cohort. The ATP liability to the economically active is gradually decreasing due to the phasing-out of the system, liability amounting to almost SEK 9 billion in 2020 (SEK 13 billion in 2019).

The pension liability increased by just over 3 percent or by SEK 329 billion. Many factors are involved in this increase some of the most important being increased contributions and higher indexation.

Table 8.21 A Analysis of the Change in Inkomstpension Liability to the Economically Active
millions of SEK
2019 2020
Inkomstpension liability to the economically active,
December 31, t-1
5,870,293 6,094,659
Of which estimated pension credit
for inkomstpension earned in year t-1
-278,217 -289,386
Subtotal Pension balances as of December 31, t-1 5,592,076 5,805,273
Inheritance gains arising from persons
dying at or before age 59a
-6,885 -6,699
Adjustments affecting pension balancesb -691 -172
Subtotal Opening pension balance in year t 5,584,500 5,798,402
Inheritance gains arising, persons dying at or after age 61 -5,748 -5,436
Changes in tax assessments etc.
affecting pension balances
-3,110 -3,633
Confirmed inkomstpension credit earned in year t-1c 277,960 287,823
Distributed inheritance gains from persons
dying at or after age 61
8,851 7,947
Distributed inheritance gains from persons
dying at or before age 59d
6,846 6,651
Indexation 212,201 127,361
Deduction for administrative costs -1,673 -1,818
Pensions drawn -278,232 -263,791
Pensions revoked 3,678 3,650
Subtotal Pension balances as of December 31, t 5,805,273 5,957,156
Estimated inkomstpension credit earned in year t 289,386 295,499
Total Inkomstpension liability to the economically active 6,094,659 6,252,655
  1. Distributed in year t.
  2. Adjustments for deceased persons, sealed cases, etc.
  3. See Note 7.
  4. Arising year t-1.

Table 8.21 B Analysis of the Change in ATP Liability to the Economically Active
millions of SEK
2019 2020
ATP liability to the economically active, December 31, t-1 19,898 12,774
Effect of difference between assumption for year t
and estimate in t-1 etc.
-81 -196
Opening ATP liability, year t 19,817 12,578
Indexation 584 313
Pensions drawn -7,732 -4,055
Value of change in life expectancy 105 25
ATP liability to the economically active 12,774 8,861

Table 8.21 C Analysis of the Change in Pension Liability to Retirees, ATP and Inkomstpension, 2020
millions of SEK
Inkomstpension ATP Total
Pension liability to retirees, December 31 t-1 2,152,255 1,405,028 3,557,283
Additional liability to the economically activea 260,141 4,055 264,196
Change in amounts disbursed 11,559 2,900 14,459
Pensions disbursedb -169,104 -157,153 -326,257
Indexation 77,523 49,887 127,410
Value of change in life expectancy 6,430 4,048 10,478
Total 2,338,804 1,308,765 3,647,569
  1. Inkomstpension: Net of Pensions drawn and Pensions revoked, see Table 8.21 A. ATP: See Table 8.21 B.
  2. See Note 2.

The liability to pensioners changes with indexation and economic longevity, and decreases with the payments made during the year. The pension may change for reasons such as new earnings, change in marital status (for ATP pensions), changes in valuation, etc. Such changes in the liability are recorded as a change in the amount paid (change in amount). The liability to retired persons also increases with new pensions granted. This increase in the liability is matched by a decrease in the pension liability to active persons.

Notes and Comments Regarding the Premium Pension

Note 15 Pension Disbursements

Table 8.22 Pension Disbursements Premium Pension
millions of SEK
2019 2020
Pension disbursements Fund insurance 9,510 12,344
Traditional insurance 1,432 1,682
Total Pension disbursements 10,942 14,025
Transfers to European Communities 0 3
Total 10,942 14,028

At the time of retirement, a pension saver has the option of retaining her/his accumulated balance in fund insurance; the amount of the pension will then depend on the rate of return of the funds chosen by the saver. The other option is to switch to traditional insurance with profit annuity, either on retirement or later. With traditional insurance with profit annuity, the pension is disbursed as a nominal guaranteed monthly amount. If the management of the traditional insurance with profit annuity capital achieves a return higher than the guaranteed rate, pension savers will receive a rebate in the form of a monthly supplement, which may vary from year to year. In 2020, SEK 988 million was disbursed in supplementary amounts, as shown in Note 23. In 2019 the supplementary amount was SEK 774 million.

According to the Act (2002:125) on Transfer of Pension Credit to and from the European Communities (EC), the value of pension credit for EC officials can be transferred from the National Pension Funds and the premium pension system to the service pension system of the EC. In 2020, transfers of SEK 3 million were made from the premium pension.

Note 16 Return on Funded Capital

Table 8.23 Return on Funded Capital, 2020
millions of SEK
Fund Insurance Traditional insurance Total 2020 Total 2019
Return Stocks and shares Direct return 22 62 84 85
Realized and unrealized
capital gains
96,306 865 97,171 327,912
Total Stocks and shares 96,328 927 97,255 327,996
Bonds and other interest-bearing securities Direct return (net interest) 0 -4 -4 -13
Realized and unrealized
capital gains
727 1,379 2,106 2,198
Total Bonds and other
interest-bearing securities
727 1,375 2,102 2,185
Net foreign-exchange gain/-loss -4,978 0 -4,978 1,311
Total Return 92,077 2,302 94,379 331,491
Allocated Management Fees 4,622 21 4,643 4,741
Change, Traditional insurance 2,765 2,765 5,679
Total 96,699 2,323 101,787 341,911

The return earned includes realized and unrealized foreign-exchange gains and losses after deduction of fund management costs and distributed rebates of fund management fees.

The pension liability was changed by the return on the premium pension funds, which totals SEK 94,379 (SEK 331,491 in 2019) million.

Note 17 Costs of Administration

Table 8.24 Costs of Administration
millions of SEK
2019 2020
Operating expenses 554 510
Financial items, net 43 -66
Total 597 444

The item of Financial items, net, refers primarily to borrowing expenses, gain/-loss on trade inventories (see Note 22) and interest revenue (net). Costs of fund management are paid directly from insurance assets and are not included in the premium pension system’s operating expenses. Total costs of administration in 2020 were SEK 444 million, of which SEK 21.4 million refers to change in traditional insurance with profit annuity. The corresponding amount for costs of administration in 2019 was SEK 597 million, of which SEK 20.8 million refer to traditional insurance with profit annuity. A presentation of the respective gross and net reported costs is provided in the chapter Costs of Administration and Capital Management.

Note 18 New Pension Credit

Table 8.25 New Pension Credit
millions of SEK
2019 2020
Preliminary contribution revenue, including interest
on the premium pension earned in 2017/2018
47,440 48,670
Adjustment amount, confirmed pension credit Confirmed pension credit, including interest, for
the premium pension earned
in 2018/19 and 2019/20
42,986 44,487
Preliminary contribution for the premium pension
earned in 2018/19 and 2019/20
-45,298 -47,440
Total Adjustment amount, confirmed pension credit -2,312 -2,953
Change in pension credit 12 10
Total 45,140 45,727

In the operations of the premium pension system, the equivalent of contribution revenue is new pension credit including interest for the period during which the contribution moneys are managed before being invested in the funds chosen by the insured. During the year, changes in pension credit have come from previous income years. Total new pension credit for the premium pension in 2020 was SEK 45,727 million; in 2019 it was SEK 45,140 million.

Note 19 Inheritance Gains Arising and Distributed

Table 8.26 Inheritance Gains, Arising and Distributed
millions of SEK
2019 2020
Inheritance gains arising 3,700 4,135
Inheritance gains distributed 3,700 4,135

Inheritance gains arising and distributed are analogous to decedents’ capital. Inheritance gains are distributed once a year; in addition, a minor portion is distributed during the course of the year in connection with changeovers from fund insurance to traditional insurance with profit annuity. In 2020 inheritance gains distributed were SEK 4,135 million; this amount was determined by the sum of the capital released by deaths in calendar year 2019. The corresponding amount distributed in 2019 was SEK 3,700 million. This item includes reductions in premium pension credit when premium pensions are transferred between spouses.

Note 20 Deduction for Costs of Administration

Table 8.27 Costs of Administration
millions of SEK
2019 2020
Deduction for costs of administration 474 508

The amount of SEK 508 million is for the fees deducted by the Swedish Pensions Agency to finance the costs of administration for the premium pension system in 2020. The average fee for 2020 was equivalent to 0.04 percent of pension savers’ account balances with a ceiling of SEK 100.

Note 21 Insurance Assets

Table 8.28 Insurance Assets, 2020
millions of SEK
Fund insurance Traditional insurance Temporary management Total 2020 Total 2019
Stocks and shares 1,484,062 18,713 1,502,775 1,388,529
Bonds and other
interest-bearing
securities
94,607 34,335 41,568 170,510 156,731
Trade in progress and
inheritance gains arising
4,352 332 4,684 3,788
Total 1,583,021 53,380 41,568 1,677,969 1,549,049

In 2020, insurance assets in fund insurance amounted to SEK 1,583,021 million, of which SEK 4,352 million was attributable to current trading and mortality capital. Temporary management of preliminary contributions refers to income year 2020. As of December 31, 2020, there were 6,168,986 premium pension savers, all of them in fund insurance, and 1,723,114 pensioners, of whom 1,381,612 were in fund insurance and 341,502 in traditional insurance with profit annuity.

Note 22 Other Assets

Table 8.29 Other assets
millions of SEK
2019 2020
The Swedish Pensions Agency’s administrative
inventory of fund shares (trading inventory)
87 132
Other assets 7,261 10,961
Total 7,348 11,093

The Swedish Pensions Agency’s administrative inventory of fund shares facilitates trade in fund shares by reducing the number of trading transactions with fund managers.

The item of Other assets consist of cash and bank balances, fund trading in progress, other receivables and accrued interest revenue.

Note 23 Change in Owner Equity

Table 8.30 Change in Owner Equity, 2020
millions of SEK
Fund insurance Traditional insurance Total 2020 Total 2019
Opening owner equity:
Consolidation fund
-121 16,883 16,762 11,982
Rebate paid from
consolidation fund
-988 -988 -774
Net income for the period 65 2,765 2,830 5,554
Total owner equity -56 18,660 18,604 16,762

At the beginning of the year, the Swedish Pensions Agency reported negative equity for unit-linked insurance operations. The solvency rules of the Insurance Business Act do not apply to the Swedish Pensions Agency, but the deficit is financed by credit at the National Debt-Office. In 2020 a balance between assets and liabilities was reached. Traditional insurance with profit annuity reports a positive result that will be added to the consolidation fund as owner equity. The amounts in the consolidation fund are distributed to pensioners as refunds in connection with pension disbursements.

Note 24 Pension Liability

Table 8.31 Pension Liability
millions of SEK
2019 2020
Fund insurance 1,461,885 1,583,251
Traditional insurance 29,602 34,780
Liabilities in regard to preliminary contributions 40,674 41,568
Total 1,532,161 1,659,599

The pension liability is a liability to pension savers and to pensioners. Pension liability in fund insurance is linked primarily to fund shares and is affected by the development of the market value of the funds chosen.

Pension liability in traditional insurance with profit annuity is calculated for each insurance as the capital value of remaining guaranteed disbursements. The value is calculated on assumptions about future return, life expectancy and operating expenses. The value of the asset is shown in Note 21.

Information on how the economic annuity divisors for fund insurance and traditional insurance with profit annuity are calculated is found in Appendix A Calculation Factors.

Liabilities in regard to preliminary contributions correspond to the assets invested under temporary management; the value of these assets can be found in Note 21.

Table 8.32 Pension Liability, 2020
millions of SEK
Fund insurance Traditional insurance Liabilities in regard to preliminary contributions
Premium pension capital, December 31, 2020 Pension liability, December 31, 2019 1,461,885 29,602 40,674
Change in value 92,076 2,301
Confirmed premium pension credit
earned in 2019
44,098 389 -44,487
Preliminary contributions, premium
pension, earned in 2020
48,670
Management fees allocated, etc. 4,622 21
Inheritance gains arising 3,806 328
Settlement, preliminary contributions,
previous years
-44
Change in pension credit for
the premium pension
10 0
Decrease in liability because of
pensions drawn in 2020
-12,344 -1,682
Switch to Traditional insurance
from fund insurance
-6,926 6,926
Inheritance gains distributeda -3,806 -328
Deduction for costs of administration -508
Change in pension liability -2,765
Other 338 -13 -3,245
Total Premium pension capital,
December 31, 2020
1,583,251 34,779 41,568
Adjustment affecting
premium pension capital
Total 1,583,251 34,779 41,568
  1. Inheritance gains, capital released in 2019, to be allocated in 2020.

The pension liability is changed by new pension credit earned, preliminary contributions, changes in the extent of pension withdrawal, changes in pension credit due to changes in taxation, changes in value of assets, costs of administration, pension disbursements and estimates of future mortality for the insured.

Note 25 Other Liabilities

Table 8.33 Other Liabilities
millions of SEK
2019 2020
Other liabilities 7,469 10,854
Share of consolidated Swedish Pensions Agency
assets, liabilities and result, net
5 5
Total 7,474 10,859

Other liabilities consist chiefly of fund trading in progress, borrowings from the National Debt Office, accrued management fees and accrued interest fees.

The accounting for the premium pension’s share of the Swedish Pensions Agency’s assets, liabilities and results has been simplified so that a net amount is reported. It is included so that the balance sheet will balance.