Interim Report Q4 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 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 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
Investments
77.2
130.5
Depreciations and write downs
119.3
82.0
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 Q4 2023
IFRS Q4 2022
IFRS YTD 2023
IFRS YTD 2022
Change in market value, derivatives
-7.1
-4.5
-2.5
15.1
Received (+) / paid (-) interest rate swap
1.8
2.4
5.3
0.9
Interest expenses leasing agreements
-0.9
-0.8
-3.4
-3.5
Net interest income (+) / interest expenses (-)
-25.4
-22.6
-91.9
-35.6
Other financial income (+) / expenses (-)
-0.7
-0.4
-0.7
-2.4
Net financials (income ”+” - expenses ”-”)
-32.4
-25.8
-93.2
-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 31 December 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 31 December 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.
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 31 December 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
On 2 February 2024 it was announced that the new CEO, Conrad Lehne Drangsland, and the new CFO, Henry Gundersen, will assume their roles on 1 April 2024.
There are no other significant subsequent events.
Note 10 Loans (NOK million)
31 December 2023
31 December 2022
Long-term loans
Bank loans
513.1
573.4
Subordinated loan from related parties
46.8
43.1
Long-term liability from sale leaseback*
225.8
215.4
Lease liabilities
62.8
65.1
Total long-term loans
848.5
897.0
Short-term loans
Overdraft facility
159.9
90.3
Bank loans
397.1
445.3
Subordinated loan from related parties
11.7
10.8
Lease liabilities
21.7
19.1
Total short-term loans
590.4
565.4
Total loans
1438.9
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 Q4 2023
IFRS Q4 2022
IFRS YTD 2023
IFRS YTD 2022
Panel sales to external customers
387.8
344.5
1522.8
1662.2
Beams sales to external customers
69.9
105.0
311.1
456.9
Window sales to external customers
76.7
80.1
279.9
291.0
Lighting sales to external customers
37.0
30.0
109.2
98.1
NET SALES REVENUES FOR THE GROUP
571.3
559.5
2222.9
2508.2
Operating Profit
IFRS Q4 2023
IFRS Q4 2022
IFRS YTD 2023
IFRS YTD 2022
Panels
27.9
-166.5
-96.1
391.3
Beams
3.3
11.8
34.1
70.4
Windows
3.7
5.5
8.1
18.9
Lighting
5.2
-0.4
2.7
-6.3
Real Estate
-7.2
9.6
25.0
23.5
Byggma joint/eliminations
-5.9
-5.7
-9.5
56.9
OPERATING PROFIT FOR THE GROUP
27.1
-145.6
-35.9
554.8
Net Sales Revenues by Country
IFRS Q4 2023
IFRS Q4 2022
IFRS YTD 2023
IFRS YTD 2022
Norway
368.1
367.3
1459.5
1607.2
United Kingdom
5.4
10.4
35.5
50.3
Sweden
133.1
111.0
428.4
492.5
Finland
2.5
3.9
11.0
17.5
Denmark
20.7
15.4
92.8
87.9
The Netherlands
25.8
24.4
95.2
92.5
Other
15.8
27.1
100.5
160.4
NET SALES REVENUES FOR THE GROUP
571.3
559.5
2222.9
2508.2
Note 12 Associated Company (NOK million)
Norske Skog ASA Q4 2023
Norske Skog ASA YTD 2023
Interest held as at 31 December 2023
18.49 %
18.49 %
Treasury Shares in Norske Skog ASA as of 31 December 2023
10.00 %
10.00 %
Real interest held as at 31 December 2023
20.55 %
20.55 %
Income statement and statement of comprehensive income
0,0
0,0
Operating revenues
3,763.0
13,524.0
EBITDA*
760.0
2,142.0
Profit (loss) after tax
482.0
481.0
Other comprehensive income
-16.0
243.0
Total comprehensive income
467.0
724.0
Share of profit (loss) before tax (from 09.03.2023)
99.0
118.2
Gain related to reverse dilution
14.9
42.2
Share of profit (loss) from associate in P&L
113.9
160.4
Share of other comprehensive income (from 09.03.2023)
-3.3
5.1
Share of comprehensive income (from 09.03.2023)
110.6
165.5
*EBITDA as defined in Norske Skog ASA Alternative Performance Measures
Balance sheet
31 December 2023
Non-current assets
9,068.0
Current assets
5,687.0
Non-current liabilities
5,680.0
Current liabilities
2,914.0
Net assets (total equity)
6,161.0
Share of net assets (total equity)
1,265.8
Goodwill
51.5
Carrying amount as at 31 December 2023
1,317.1
Bridge Associated Company YTD
2023
Financial investment 1 January 2023
1,078.0
Addition financial investment in Q1 2023
63.9
Gain (+) / loss (-) on financial investment (1 January 2023 - 9 March 2023) in other comprehensive income
-11.0
Financial investment 9 March 2023
1,131.0
Recognition of Norske Skog ASA as associated company 9 March 2023
1,131.0
Purchase of additional shares
23.2
Recognition of gain related to bargain purchase
9.1
Received dividend
-11.7
Share of comprehensive income (from 09.03.2023)
165.5
Carrying amount of Norske Skog ASA as at 31 December 2023
1,317.1
Carrying amount of Lim og Platetransport AS as at 31 December 2023
0,0
Carrying amount as at 31 December 2023
1,317.2
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, Geir Drangsland, was elected chairman of the board in Norske Skog. The Geir Drangsland 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.
CEO in Byggma, Geir Drangsland, is CEO in Norske Skog with effect from 1 September 2023. Simultaneously he resigned as Chairman of the board in Norske Skog. Geir Drangsland has informed the board in Byggma that that he will resign as CEO in Byggma. Conrad Lehne Drangsland will assume the role as CEO in Byggma as of 1 April 2024.
Byggma group owns 20 % of the company Lim og Platetransport AS which owns and operates trucks that transport glue and panels for Forestia AS.
Note 13 Other gains/losses (NOK million)
IFRS Q4 2023
IFRS Q4 2022
IFRS YTD 2023
IFRS YTD 2022
Change in fair value of forward contract foreign exchange
0,0
0.0
0.0
0.0
Reclassification agio/disagio
3.0
0.1
1.1
-3.9
Gain on forward contract related to share purchase