Interim Report Q3 2024People Green Innovation Technology
Byggma
07-11-2024
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 2023 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 Q3 2024
YTD Q3 2023
2023
Investments
27.3
56.9
77.2
Depreciations and write downs
-64.7
66.1
-119.3
Write-downs amount NOK 29.0 million in Q4 2023. This is related to impairment of assets in Smartpanel AS.
Note 3 Net Financial Items (NOK million)
IFRS Q3 2024
IFRS Q3 2023
IFRS YTD Q3 2024
IFRS YTD Q3 2023
IFRS 2023
Change in market value, derivatives
-3.4
0.0
-2.5
4.6
-2.5
Received (+) / paid (-) interest rate swap
1.6
1.4
5.0
3.5
5.3
Interest expenses leasing agreements
-0.8
-0.8
-2.4
-2.5
-3.4
Net interest income (+) / interest expenses (-)
-25.0
-23.1
-70.7
-66.5
-91.9
Other financial income (+) / expenses (-)
-0.6
-0.6
0.1
0.0
-0.7
Net financials (income ”+” - expenses ”-”)
-28.1
-23.1
-70.5
-60.8
-93.2
Note 4 Share Capital (NOK million)
Number of shares (in thousands)
Ordinary shares
Share premium
Own shares
Sum
As at 31 December 2022
69,819
18.2
34.6
0.0
52.7
As at 30 September 2023
69,819
18.2
34.6
0.0
52.7
As at 31 December 2023
69,819
18.2
34.6
0.0
52.7
As at 30 September 2024
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 6 November 2024 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 September 2024
30 September 2023
31 December 2023
Long-term loans
Bank loans
468.1
528.1
513.1
Subordinated loan from related parties
46.8
43.1
46.8
Long-term liability from sale leaseback*
230.5
220.1
225.8
Lease liabilities
49.5
63.3
62.8
Total long-term loans
794.9
854.6
848.5
Short-term loans
Overdraft facility
249.7
192.0
159.9
Bank loans
350.6
401.5
397.1
Subordinated loan from related parties
11.7
10.8
11.7
Lease liabilities
22.2
20.4
21.7
Total short-term loans
634.2
624.7
590.4
Total loans
1429.1
1479.3
1438.9
* 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 Q3 2024
IFRS Q3 2023
IFRS YTD Q3 2024
IFRS YTD Q3 2023
IFRS 2023
Panel sales to external customers
346.3
321.1
1151.0
1135.1
1,522.8
Beams sales to external customers
60.3
61.7
185.8
241.2
311.1
Window sales to external customers
66.0
62.4
176.0
203.1
279.9
Lighting sales to external customers
30.5
25.0
80.3
72.2
109.2
NET SALES REVENUES FOR THE GROUP
503.1
470.2
1593.0
1651.6
2223.0
Operating Profit
IFRS Q3 2024
IFRS Q3 2023
IFRS YTD Q3 2024
IFRS YTD Q3 2023
IFRS 2023
Panels
16.6
-46.2
22.2
-124.0
-96.1
Beams
7.1
8.1
2.5
30.8
34.1
Windows
-0.2
3.2
-6.7
4.3
8.1
Lighting
3.1
1.0
0.4
-2.6
2.7
Real Estate
11.3
10.7
34.1
32.1
25.0
Byggma joint/eliminations
-5.0
-3.8
-15.8
-3.6
-9.5
OPERATING PROFIT FOR THE GROUP
33.0
-27.1
36.7
-63.0
-35.9
Net Sales Revenues by Country
IFRS Q3 2024
IFRS Q3 2023
IFRS YTD Q3 2024
IFRS YTD Q3 2023
IFRS 2023
Norway
342.8
337.2
1046.0
1091.4
1,459.5
United Kingdom
2.7
4.6
12.1
30.2
35.5
Sweden
98.9
72.7
327.7
295.3
428.4
Finland
2.7
2.3
9.7
8.4
11.0
Denmark
18.1
19.6
60.2
72.1
92.8
The Netherlands
14.7
16.8
68.7
69.5
95.2
Other
23.2
17.0
68.6
84.7
100.5
NET SALES REVENUES FOR THE GROUP
503.1
470.2
1593.0
1651.6
2223.0
Note 12 Associated Company (NOK million)
Norske Skog ASA
Norske Skog ASA Q3 2024
Norske Skog ASA YTD Q3 2024
Share of ownership
20.55 %
20.55 %
Income statement and statement of comprehensive income
Operating revenues
3,006.0
8,911.0
EBITDA*
91.0
637.0
Profit (loss) after tax
-153.0
-236.0
Other comprehensive income
148.0
207.0
Total comprehensive income
-5.0
-29.0
Share of profit (loss) before tax (from 09.03.2023)
-31.4
-48.5
Gain related to reverse dilution
0,0
0,0
Share of profit (loss) from associate in P&L
-31.4
-48.5
Share of other comprehensive income (from 09.03.2023)
30.4
42.5
Share of comprehensive income (from 09.03.2023)
-1.0
-6.0
*EBITDA as defined in Norske Skog ASA Alternative Performance Measures
Balance sheet
IFRS 30 September 2024
Non-current assets
10,132
Current assets
4,692
Non-current liabilities
5,739
Current liabilities
2,952
Net assets (total equity)
6,133
Share of net assets (total equity)
1,260
Goodwill
52
Carrying amount as at 31 December 2023
1,311
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.
Note 13 Other gains/losses (NOK million)
IFRS Q3 2024
IFRS Q3 2023
IFRS YTD Q3 2024
IFRS YTD Q3 2023
IFRS 2023
Change in fair value of forward contract foreign exchange
0,0
0,0
0,0
0,0
0.0
Reclassification agio/disagio
-0.2
3.8
-0.4
-1.9
1.1
Gain on forward contract related to share purchase