XML 182 R125.htm IDEA: XBRL DOCUMENT v3.25.0.1
Risk management - Sensitivity analysis (Details) - EUR (€)
€ in Millions
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Netherlands    
Market Risk [Line Items]    
Reportable ECL € 270 € 310
Netherlands | Upside scenario    
Market Risk [Line Items]    
Un-weighted ECL € 193 € 214
Probability weighting 20.00% 20.00%
Netherlands | Upside scenario | Real GDP    
Market Risk [Line Items]    
2025 2.60% 1.30%
2026 3.00% 3.30%
2027 2.50% 2.80%
Netherlands | Upside scenario | Unemployment    
Market Risk [Line Items]    
2025 3.50% 3.70%
2026 3.30% 3.30%
2027 3.30% 3.30%
Netherlands | Upside scenario | HPI    
Market Risk [Line Items]    
2025 18.90% 10.40%
2026 11.70% 11.20%
2027 2.50% 4.00%
Netherlands | Baseline scenario    
Market Risk [Line Items]    
Un-weighted ECL € 249 € 282
Probability weighting 60.00% 60.00%
Netherlands | Baseline scenario | Real GDP    
Market Risk [Line Items]    
2025 1.50% 0.80%
2026 1.40% 1.60%
2027 1.50% 1.50%
Netherlands | Baseline scenario | Unemployment    
Market Risk [Line Items]    
2025 4.00% 4.10%
2026 4.10% 4.30%
2027 4.30% 4.50%
Netherlands | Baseline scenario | HPI    
Market Risk [Line Items]    
2025 9.10% 0.90%
2026 3.50% 3.00%
2027 2.40% 3.90%
Netherlands | Downside scenario    
Market Risk [Line Items]    
Un-weighted ECL € 411 € 487
Probability weighting 20.00% 20.00%
Netherlands | Downside scenario | Real GDP    
Market Risk [Line Items]    
2025 (0.40%) (1.70%)
2026 (1.40%) (1.20%)
2027 (0.20%) 0.10%
Netherlands | Downside scenario | Unemployment    
Market Risk [Line Items]    
2025 5.70% 5.90%
2026 7.20% 7.20%
2027 8.10% 8.10%
Netherlands | Downside scenario | HPI    
Market Risk [Line Items]    
2025 (3.70%) (10.90%)
2026 (7.20%) (7.40%)
2027 2.20% 3.70%
Germany    
Market Risk [Line Items]    
Reportable ECL € 548 € 525
Germany | Upside scenario    
Market Risk [Line Items]    
Un-weighted ECL € 510 € 472
Probability weighting 20.00% 20.00%
Germany | Upside scenario | Real GDP    
Market Risk [Line Items]    
2025 2.00% 1.40%
2026 2.80% 3.10%
2027 1.60% 1.60%
Germany | Upside scenario | Unemployment    
Market Risk [Line Items]    
2025 2.90% 2.60%
2026 2.40% 2.00%
2027 2.00% 1.70%
Germany | Upside scenario | HPI    
Market Risk [Line Items]    
2025 5.40% 0.90%
2026 8.90% 6.60%
2027 9.90% 8.00%
Germany | Baseline scenario    
Market Risk [Line Items]    
Un-weighted ECL € 540 € 513
Probability weighting 60.00% 60.00%
Germany | Baseline scenario | Real GDP    
Market Risk [Line Items]    
2025 0.50% 0.50%
2026 1.10% 1.30%
2027 1.20% 1.20%
Germany | Baseline scenario | Unemployment    
Market Risk [Line Items]    
2025 3.40% 3.00%
2026 3.30% 3.00%
2027 3.20% 3.00%
Germany | Baseline scenario | HPI    
Market Risk [Line Items]    
2025 2.60% (1.40%)
2026 5.60% 3.40%
2027 6.30% 4.50%
Germany | Downside scenario    
Market Risk [Line Items]    
Un-weighted ECL € 609 € 615
Probability weighting 20.00% 20.00%
Germany | Downside scenario | Real GDP    
Market Risk [Line Items]    
2025 (1.70%) (2.40%)
2026 (1.70%) (1.40%)
2027 0.30% 0.30%
Germany | Downside scenario | Unemployment    
Market Risk [Line Items]    
2025 4.70% 4.50%
2026 5.60% 5.20%
2027 5.90% 5.50%
Germany | Downside scenario | HPI    
Market Risk [Line Items]    
2025 (1.70%) (6.00%)
2026 1.30% (0.80%)
2027 2.20% 0.40%
Belgium    
Market Risk [Line Items]    
Reportable ECL € 579 € 619
Belgium | Upside scenario    
Market Risk [Line Items]    
Un-weighted ECL € 534 € 568
Probability weighting 20.00% 20.00%
Belgium | Upside scenario | Real GDP    
Market Risk [Line Items]    
2025 2.20% 1.50%
2026 2.60% 2.70%
2027 2.10% 2.30%
Belgium | Upside scenario | Unemployment    
Market Risk [Line Items]    
2025 5.10% 5.30%
2026 5.00% 5.00%
2027 4.90% 4.90%
Belgium | Upside scenario | HPI    
Market Risk [Line Items]    
2025 4.80% 1.30%
2026 4.50% 5.60%
2027 4.40% 4.50%
Belgium | Baseline scenario    
Market Risk [Line Items]    
Un-weighted ECL € 569 € 604
Probability weighting 60.00% 60.00%
Belgium | Baseline scenario | Real GDP    
Market Risk [Line Items]    
2025 1.10% 0.90%
2026 1.50% 1.50%
2027 1.60% 1.80%
Belgium | Baseline scenario | Unemployment    
Market Risk [Line Items]    
2025 5.70% 5.60%
2026 5.70% 5.50%
2027 5.60% 5.40%
Belgium | Baseline scenario | HPI    
Market Risk [Line Items]    
2025 3.20% 0.40%
2026 4.10% 5.20%
2027 3.80% 3.90%
Belgium | Downside scenario    
Market Risk [Line Items]    
Un-weighted ECL € 654 € 713
Probability weighting 20.00% 20.00%
Belgium | Downside scenario | Real GDP    
Market Risk [Line Items]    
2025 (0.60%) (1.30%)
2026 (0.20%) (0.20%)
2027 1.10% 1.20%
Belgium | Downside scenario | Unemployment    
Market Risk [Line Items]    
2025 7.00% 7.30%
2026 8.00% 8.00%
2027 8.00% 7.90%
Belgium | Downside scenario | HPI    
Market Risk [Line Items]    
2025 1.20% (2.20%)
2026 2.90% 3.90%
2027 2.50% 2.60%
USA    
Market Risk [Line Items]    
Reportable ECL € 113 € 165
USA | Upside scenario    
Market Risk [Line Items]    
Un-weighted ECL € 74 € 102
Probability weighting 20.00% 20.00%
USA | Upside scenario | Real GDP    
Market Risk [Line Items]    
2025 3.10% 1.80%
2026 3.50% 3.20%
2027 3.20% 3.40%
USA | Upside scenario | Unemployment    
Market Risk [Line Items]    
2025 3.40% 4.10%
2026 2.40% 3.30%
2027 2.30% 3.10%
USA | Upside scenario | HPI    
Market Risk [Line Items]    
2025 4.30% 0.60%
2026 8.40% 8.70%
2027 9.40% 8.70%
USA | Baseline scenario    
Market Risk [Line Items]    
Un-weighted ECL € 101 € 144
Probability weighting 60.00% 60.00%
USA | Baseline scenario | Real GDP    
Market Risk [Line Items]    
2025 2.00% 0.90%
2026 2.00% 1.90%
2027 2.00% 2.10%
USA | Baseline scenario | Unemployment    
Market Risk [Line Items]    
2025 4.20% 4.50%
2026 4.10% 4.50%
2027 4.00% 4.40%
USA | Baseline scenario | HPI    
Market Risk [Line Items]    
2025 3.30% (0.70%)
2026 3.70% 3.50%
2027 3.90% 3.30%
USA | Downside scenario    
Market Risk [Line Items]    
Un-weighted ECL € 187 € 292
Probability weighting 20.00% 20.00%
USA | Downside scenario | Real GDP    
Market Risk [Line Items]    
2025 (0.10%) (1.30%)
2026 (1.10%) (1.40%)
2027 (0.40%) (0.10%)
USA | Downside scenario | Unemployment    
Market Risk [Line Items]    
2025 5.90% 6.60%
2026 7.30% 8.20%
2027 8.00% 8.80%
USA | Downside scenario | HPI    
Market Risk [Line Items]    
2025 (0.70%) (4.20%)
2026 (3.00%) (2.70%)
2027 (2.50%) (3.00%)