Interim Report Q2 2023People 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 International Financial Reporting Standards (IFRS). 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 2022 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 2023
YTD 2022
2022
Investments
40.6
51.3
130.5
Depreciations and write downs
44.1
41.6
82.0
Note 3 Net Financial Items (NOK million)
IFRS Q2 2023
IFRS Q2 2022
IFRS YTD 2023
IFRS YTD 2022
IFRS 2022
Change in market value, derivatives
5.8
1.4
4.6
12.5
15.1
Received (+) / paid (-) interest rate swap
1.1
-0.4
2.1
-1.0
0.9
Interest expenses leasing agreements
-0.8
-0.9
-1.7
-1.8
-3.5
Net interest income (+) / interest expenses (-)
-23.7
-2.9
-43.4
-7.0
-35.6
Other financial income (+) / expenses (-)
1.3
-0.9
0.6
-1.2
-2.4
Net financials (income ”+” - expenses ”-”)
-16.3
-3.6
-37.8
1.6
-25.4
Note 4 Share Capital (NOK million)
Number of shares (in thousands
Ordinary shares
Share premium
Own shares
Sum
As at 31 December 2021
69,819
18.2
34.6
0.0
52.7
As at 30 June 2022
69,819
18.2
34.6
0.0
52.7
As at 31 December 2022
69,819
18.2
34.6
0.0
52.7
As at 30 June 2023
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.
Total derivative financial instruments - liabilities
0,0
4.1
0,0
Note 7 Contingencies
Provisions made in the accounts based on contingent events after the balance sheet date are insignificant.
Note 8 Related Parties
CEO Geir Drangsland and related parties as at 30 June 2023 control 88,70 % of the share capital in Byggma ASA. The agreement that the Group CEO has entered into with Scanel AS is controlled by Geir Drangsland.
Note 9 Subsequent Events
There are no significant subsequent events.
Note 10 Loans (NOK million)
30 June 2023
30 June 2022
31 December 2022
Long-term loans
Bank loans
543.2
462.4
573.4
Subordinated loan from related parties
43.1
0,0
43.1
Long-term liability from sale leaseback*
222.2
0,0
215.4
Lease liabilities
62.9
71.4
65.1
Total long-term loans
871.5
533.8
897.0
Short-term loans
0
0,0
0
Overdraft facility
198.3
0,0
90.3
Bank loans
400.3
112.6
445.3
Loan from related party
0,0
50.0
0,0
Subordinated loan from related parties
10.8
0,0
10.8
Lease liabilities
20.4
19.0
19.1
Total short-term loans
629.7
181.6
565.4
Total loans
1501.2
715.4
1462.5
* 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 2023
IFRS Q2 2022
IFRS YTD 2023
IFRS YTD 2022
IFRS 2022
Panel sales to external customers
375.6
478.2
814.0
969.5
1662.2
Beams sales to external customers
81.6
114.7
179.6
225.2
456.9
Window sales to external customers
69.1
73.8
140.7
144.6
291.0
Lighting sales to external customers
18.4
16.4
47.2
44.1
98.1
NET SALES REVENUES FOR THE GROUP
544.7
683.2
1181.4
1383.5
2508.2
Operating Profit
IFRS Q2 2023
IFRS Q2 2022
IFRS YTD 2023
IFRS YTD 2022
IFRS 2022
Panels
37.3
79.5
104.0
124.9
161.1
Beams
8.3
8.9
22.6
31.0
70.4
Windows
-2.4
1.3
1.2
7.9
18.9
Lighting
-3.8
-5.3
-3.6
-4.7
-6.3
Real Estate
10.7
10.7
21.4
22.4
23.5
Byggma joint/eliminations
3.3
-6.8
0.2
-11.4
56.9
OPERATING PROFIT FOR THE GROUP
53.5
88.5
145.9
170.1
324.6
Net Sales Revenues by Country
IFRS Q2 2023
IFRS Q2 2022
IFRS YTD 2023
IFRS YTD 2022
IFRS 2022
Norway
346.9
434.5
754.2
915.8
1607.2
United Kingdom
12.7
10.0
25.6
18.8
50.3
Sweden
102.4
144.1
222.6
272.2
492.5
Finland
2.5
3.6
6.2
8.8
17.5
Denmark
26.0
30.4
52.5
53.3
87.9
The Netherlands
25.1
28.1
52.7
51.3
92.5
Other
29.3
32.5
67.7
63.2
160.4
NET SALES REVENUES FOR THE GROUP
544.7
683.2
1181.4
1383.5
2508.2
Note 12 Associated Company (NOK million)
Norske Skog ASA Q2 2023
Norske Skog ASA YTD 2023
Interest held as at 30 June 2023
18.49 %
18.49 %
Income statement and statement of comprehensive income
Operating revenues
3,404.0
6,289.0
EBITDA*
380.0
1,055.0
Profit (loss) after tax
45.0
-135.0
Other comprehensive income
118.0
434.0
Total comprehensive income
163.0
299.0
Share of profit (loss) before tax (from 09.03.2023)
8.2
-7.3
Bargain purchaase
0,0
0,0
Share of profit (loss) from associate in P&L
8.2
-7.3
Share of other comprehensive income (from 09.03.2023)
21.6
43.3
Share of comprehensive income (from 09.03.2023)
29.9
36.1
*EBITDA as defined in Norske Skog ASA Alternative Performance Measures
Balance sheet
30 June 2023
Non-current assets
8,691.0
Current assets
5,998.0
Non-current liabilities
5,378.0
Current liabilities
3,104.0
Net assets (total equity)
6,208.0
Share of net assets (total equity)
1,147.9
Goodwill
51.5
Carrying amount as at 30 June 2023
1,199.3
Byggma ASA was considered to have significant influence in Norske Skog ASA as of 9 March 2023. On 9 March 2023 the CEO of Byggma was elected chairman of the board in Norske Skog. The CEO of Byggma also controls Drangsland Kapital AS which owns 5.64% of Norske Skog. Before 9 March 2023 the investment in Norske Skog was classified as financial investment in Byggma’s consolidated financial statement. From 9 March 2023 the investment in Norske Skog ASA is treated as an associated company as per the equity method in accordance with IAS 28.
In Q2 2023 Byggma bought shares in Norske Skog ASA that entailed a gain on a bargain purchase of NOK 9.1 million. This gain is booked under the financial statement line item “Other losses/gains” in the consolidated income statement.
Byggma group owns 20 % of the company Lim og Platetransport AS which owns and operates trucks that transport glue and panels for Forestia AS.