Interim report Q2 2025People Green Innovation Technology
Notes to the Consolidated Financial Statements
Note 1 General Information
Byggma ASA is domiciled in Norway. The head office is in Vennesla. Byggma ASA is listed on the Oslo Stock Exchange. The Group’s main area of business is the production and sale of building products to the Scandinavian and Northern European markets. In Norway, the products are sold through our own nationwide sales apparatus; abroad, sales work is handled partly by subsidiaries and partly by distributors. The product range is mainly produced by the group’s seven production units. These production units are located in Norway and Sweden. In addition to products produced within the Group, Byggma ASA also sells products for resale.
Byggma Group reports in accordance with IFRS Accounting Standards® as approved by EU. This quarterly report has been prepared in accordance with IFRS Standard for interim reporting (IAS 34). The report should be viewed in conjunction with the annual report for 2024 and with reference to the accounting policies specified therein. The quarterly report has not been audited.
Note 2 Tangible Fixed Assets and Intangible Assets (NOK million)
YTD 2025
YTD 2024
2024
Investments
57.8
13.6
40.5
Depreciations and write downs
-44.0
-44.4
-87.8
Note 3 Net Financial Items (NOK million)
IFRS Q2 2025
IFRS Q2 2024
IFRS YTD Q2 2025
IFRS YTD Q2 2024
IFRS 2024
Change in market value, derivatives
-2.7
-0.7
-3.5
0.9
-0.8
Received (+) / paid (-) interest rate swap
1.2
1.7
2.6
3.4
6.6
Interest expenses leasing agreements
-0.9
-0.8
-1.8
-1.7
-3.1
Net interest income (+) / interest expenses (-)
-23.9
-22.9
-47.6
-45.8
-95.7
Other financial income (+) / expenses (-)
1.5
1.4
0.8
0.7
-0.4
Net financials (income ”+” - expenses ”-”)
-24.8
-21.3
-49.5
-42.4
-93.4
Note 4 Share Capital (NOK million)
Number of shares (in thousands)
Ordinary shares
Share premium
Own shares
Sum
As at 31 December 2023
69,819
18.2
34.6
0.0
52.7
As at 30 June 2024
69,819
18.2
34.6
0.0
52.7
As at 31 December 2024
69,819
18.2
34.6
0.0
52.7
As at 30 June 2025
69,819
18.2
34.6
0.0
52.7
Note 5 Tax Description
For the full year, we calculate and book actual tax, while for the interim accounts we use nominal tax rates per company per country. Deferred tax/deferred tax assets are based on the tax rate in the relevant countries.
Provisions made in the accounts based on contingent events after the balance sheet date are insignificant.
Note 8 Related Parties
Geir Drangsland and related parties as of 26th of August 2025 control 88,70 % of the share capital in Byggma ASA.
Note 9 Subsequent Events
There are no significant subsequent events.
Note 10 Loans (NOK million)
30 June 2025
30 June 2024
31 December 2024
Long-term loans
Bank loans
471.0
483.1
494.9
Subordinated loan from related parties
92.8
46.8
92.8
Long-term liability from sale leaseback*
234.1
225.1
228.9
Lease liabilities
52.0
53.4
41.4
Total long-term loans
849.9
808.3
858.1
Short-term loans
Overdraft facility
332.9
150.2
293.7
Bank loans
240.9
408.8
220.9
Subordinated loan from related parties
23.2
11.7
23.2
Lease liabilities
20.4
22.0
21.3
Total short-term loans
617.4
592.7
559.1
Total loans
1,467.4
1,401.0
1,417.2
* The liability from sale leaseback relates to the sale of Birkeland Eiendom AS and Masonite Fastighet AB. They were sold during the autumn of 2022. The transaction is booked as a sale leaseback in accordance with IFRS 9 as it is likely that the companies will be purchased back through a put/call structure in the autumn of 2042. The related properties are continued in the consolidated financial statements.
Byggma ASAs subsidiaries Uldal AS and Masonite Beams AB rents the related properties in Birkeland Eiendom AS and Masonite Fastighet AB respectively for their production of windows and I-Beams. The rental agreements run for 20 years and Uldal AS and Masonite Beams AB have an option to prolong the agreements for 10 years at a time after that. The rent is classified as interest expense in the consolidated financial statements.
Note 11 Segment information (NOK million)
Net Sales Revenues
IFRS Q2 2025
IFRS Q2 2024
IFRS YTD Q2 2025
IFRS YTD Q2 2024
IFRS 2024
Panel sales to external customers
425.1
403.0
901.2
804.7
1,549.5
Beams sales to external customers
70.9
63.5
141.2
125.5
243.5
Window sales to external customers
73.3
60.9
129.5
110.1
253.5
Lighting sales to external customers
23.0
20.9
56.5
49.7
120.9
NET SALES REVENUES FOR THE GROUP
592.4
548.3
1228.4
1089.9
2,167.4
Operating Profit
IFRS Q2 2025
IFRS Q2 2024
IFRS YTD Q2 2025
IFRS YTD Q2 2024
IFRS 2024
Panels
28.5
27.1
56.3
5.6
-2.4
Beams
-1.6
0.7
3.0
-4.5
-2.5
Windows
1.9
-1.3
1.4
-6.5
-4.6
Lighting
-2.9
-3.0
-0.5
-2.7
5.2
Real Estate
12.4
11.4
23.7
22.7
45.4
Byggma joint/eliminations
-5.8
-5.6
-10.5
-10.9
-18.8
OPERATING PROFIT FOR THE GROUP
32.6
29.3
73.5
3.7
22.3
Net Sales Revenues by Country
IFRS Q2 2025
IFRS Q2 2024
IFRS YTD Q2 2025
IFRS YTD Q2 2024
IFRS 2024
Norway
384.9
355.0
789.4
703.2
1,414.9
United Kingdom
9.3
5.1
18.4
9.4
16.1
Sweden
129.8
114.6
280.3
228.7
467.7
Finland
1.5
4.3
3.9
6.9
11.7
Denmark
24.2
21.7
48.3
42.1
79.3
The Netherlands
21.7
26.1
41.6
54.1
90.3
Other
21.0
21.6
46.5
45.4
87.4
NET SALES REVENUES FOR THE GROUP
592.4
548.3
1,228.4
1,089.9
2,167.4
Note 12 Associated Company (NOK million)
Norske Skog ASA
Norske Skog ASA Q2 2025
Norske Skog ASA Q4 2024
Share of ownership
20.55 %
20.55 %
Income statement and statement of comprehensive income
Operating revenues
5,491.0
10,173.0
EBITDA*
718.0
736.0
Profit (loss) after tax
479.0
-982.0
Other comprehensive income
14.0
205.0
Total comprehensive income
494.0
-777.0
Share of profit (loss) before tax
98.4
-201.8
Gain related to reverse dilution
0,0
0,0
Share of profit (loss) from associate in P&L
98.4
-201.8
Share of other comprehensive income
2.9
42.1
Share of comprehensive income
101.3
-159.6
*EBITDA as defined in Norske Skog ASA Alternative Performance Measures
Balance sheet
IFRS 30 June 2025
Non-current assets
10,480
Current assets
3,588
Non-current liabilities
5,604
Current liabilities
2,587
Net assets (total equity)
5,877
Share of net assets (total equity)
1,207
Goodwill
52
Carrying amount as at 30 June 2025
1,259
In 2023, Byggma achieved a pivotal position in Norske Skog ASA, leading to a transition in accounting practices from financial investment as per IFRS 9 to the application of the equity method in accordance with IAS 28. For further details, please refer to Byggma's annual report for the year 2023.