Interim / Quarterly Report • Aug 26, 2021
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
Financial results Financial position and cash flow Operational review Outlook Responsibility statement from the board of directors and CEO
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
Selected notes to the consolidated financial statements Note 01 Company information Note 02 Basis of preparation and accounting principles Note 03 Significant events and transactions Note 04 Investment property Note 05 Loans from credit institutions Note 06 Tenancy agreements Note 07 Financial instruments Note 08 Subsequent events
Alternative Performance Measures Definitions


Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
Financial results Financial position and cash flow Operational review Outlook Responsibility statement from the board of directors and CEO
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
Selected notes to the consolidated financial statements Note 01 Company information Note 02 Basis of preparation and accounting principles Note 03 Significant events and transactions Note 04 Investment property Note 05 Loans from credit institutions Note 06 Tenancy agreements Note 07 Financial instruments Note 08 Subsequent events
During the second quarter and into the third quarter this year, we have had very good progress on our growth initiatives, including announcement of a total of three development projects and four acquisitions. This follows the integration of the companies acquired towards the end of 2020, as well as a strengthening of our organisation early this year, providing us with a solid foundation to successfully execute on an attractive portfolio of opportunities.
Recently, we announced entering a Letter of Intent with Slakteriet to build a slaughterhouse facility estimated at NOK 620 million kroner. This was the third greenfield development agreement announced in 2021, of which the last two are with new tenants, enabling us to further diversify our customer portfolio in line with our strategy. Slakteriet is a well-established company, and thus another solid counterparty to us.
Early July, we entered an agreement with Oppdal Spekemat for construction of a new production facility at an investment cost of approximately NOK 80 million. Oppdal Spekemat is a Norwegian producer and seller of traditional cured meats and related products established in 2009, with a solid market position in Norway, including the brands Grilstad and Spis.
Finally, since the announcement of the letter of intent with our largest tenant BEWI in March, for development of a packaging hub at Jøsnøya, this project has had good progress. We have entered a conditional long-term lease agreement for the property, as well as an agreement for the pre-project phase. This adds to our existing construction project with BEWI at Senja, which is soon to be completed.
As mentioned in the report for the first quarter, we acquired two industrial properties in the second quarter. Since then, we have acquired a large industrial property at Mongstad for NOK 285 million. Like the rest of our portfolio, this property includes a long-term lease agreement with a solid tenant. In addition, the strong environmental profile of this

facility, combined with the additional development potential of the property area, carried a lot of weight in our investment decision for this property.
KMC Properties portfolio is partly a result of several acquisitions during 2020, and now also a number of acquisitions and development projects initiated this year. This sums up to a diversified portfolio of close to 45 logistics- and industrial properties, in addition to an office building in Moscow. I am very pleased with our progress, and we look forward to announcing further investment projects in line with our strategy during the next few months. All our projects have similar key characteristics as we have today: Strategic locations, long lease agreements and solid counterparts.
KMC Properties has a well-experienced organisation, a solid financial position, and a strong property portfolio, This, combined with a continuously strong pipeline of exciting investment opportunities, make us confident that we will deliver on our strategic target of a NOK 8 billion real estate portfolio by the end of 2025.
Trondheim, 25 August 2021
Liv Malvik Chief executive officer KMC Properties ASA
Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
Financial results Financial position and cash flow Operational review Outlook Responsibility statement from the board of directors and CEO
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
Selected notes to the consolidated financial statements Note 01 Company information Note 02 Basis of preparation and accounting principles Note 03 Significant events and transactions Note 04 Investment property Note 05 Loans from credit institutions Note 06 Tenancy agreements Note 07 Financial instruments Note 08 Subsequent events
Alternative Performance Measures Definitions


Portfolio value ˜ 3.3bn
| 100 100 |
|
|---|---|
Wault (years) ˜ 10.6

Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
Financial results Financial position and cash flow Operational review Outlook Responsibility statement from the board of directors and CEO
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
Selected notes to the consolidated financial statements Note 01 Company information Note 02 Basis of preparation and accounting principles Note 03 Significant events and transactions Note 04 Investment property Note 05 Loans from credit institutions Note 06 Tenancy agreements Note 07 Financial instruments Note 08 Subsequent events
| Amounts in NOK million | Q2 2021 | Q1 2021 | 1H 2021 | 2020 |
|---|---|---|---|---|
| Rental income | 53.7 | 53.1 | 106.8 | 51.8 |
| Change from previous period | 1% | N/A1 | N/A1 | N/A1 |
| Net operating income (NOI) | 51.7 | 48.9 | 100.6 | 49.0 |
| Change from previous period | 6% | N/A1 | N/A1 | N/A1 |
| Net income from property management2 | 14.72 | 4.62 | 19.22 | 8.3 |
| Change from previous period | 220% | N/A1 | N/A1 | N/A1 |
| Profit before tax | 43.8 | 76.5 | 120.2 | 406.9 |
| Change from previous period | (43%) | N/A1 | N/A1 | N/A1 |
| Profit after tax | 30.9 | 60.6 | 91.5 | 312.6 |
| Change from previous period | (49%) | N/A1 | N/A1 | N/A1 |
| Group property portfolio value (NOK million) | 3 307 | 3 094 | 3 307 | 3 090 |
| Net nominal interest bearing debt2 | 1 873 | 1 745 | 1 873 | 1 717 |
| Group net loan to value (%)2 | 56.6 | 56.4 | 56.6 | 55.6 |
| Net asset value adjusted (NOK million) | 1 403 | 1 297 | 1 403 | 1 293 |
| WAULT (years) 3 | 10.6 | 10.7 | 10.6 | 10.7 |
| Occupancy rate (%) | 98.8 | 98.7 | 98.8 | 98.7 |
1) Not applicable - The current business was established in December 2020.
2) See section concerning "Alternative performance measures" for calculation of the key figure.
3) Does not include property in Moscow which has mostly spot contracts.
| Amounts in NOK million | Annual run rate1 |
|---|---|
| Gross rental income | 246.3 |
| Property related expenses | (12.7) |
| Net operating income | 233.6 |
| SG&A expenses2 | (25.0 ) |
| EBITDA | 208.6 |
| Realised financial expenses3 | (93.1) |
| Net income from property management | 115.5 |
1) Based on final agreements as of 25 August 2021.
2) Does not include transaction costs.
3) Based on current 3 months Nibor and current swap agreements. Does not include interest expenses on revolving credit facility.
Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
Financial results Financial position and cash flow Operational review Outlook Responsibility statement from the board of directors and CEO
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
Selected notes to the consolidated financial statements Note 01 Company information Note 02 Basis of preparation and accounting principles Note 03 Significant events and transactions Note 04 Investment property Note 05 Loans from credit institutions Note 06 Tenancy agreements Note 07 Financial instruments Note 08 Subsequent events
Alternative Performance Measures Definitions
On 20 December 2020, the owners of KMC Properties AS and Storm Real Estate ASA, now named KMC Properties ASA, completed a transformative agreement (the Transaction), combining the two companies into an Oslo Børs listed real estate Group, primarily within industrial- and logistics properties.
As described in the annual report for 2020, the transaction is accounted for as a reverse takeover with KMC Properties AS being identified as the accounting acquirer. Thus, consolidated financial statements have been prepared as if KMC Properties ASA is a continuation of KMC Properties AS.
As a result of KMC Properties AS being the accounting acquirer, the reported figures in the consolidated statement of comprehensive income for 2020 includes only the figures for KMC Properties AS. Financials for Grøntvedt Næringsbygg AS, Pesca Property AS, former Storm Real Estate ASA and the four properties in the Netherlands are not included in the consolidated figures for 2020, as these companies were formally acquired during the last days of December 2020, and the related financials for these few days were considered immaterial.
As the consolidated statement of comprehensive income for 2020 include only the financials for KMC Properties AS, these financials are recommended to read in conjunction with proforma figures for 2020 as presented in the annual report for 2020.
The consolidated statement of financial position as of 31 December 2020 include all assets and liabilities in the companies acquired in 2020.
Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
Financial results Financial position and cash flow Operational review Outlook Responsibility statement from the board of directors and CEO
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
Selected notes to the consolidated financial statements Note 01 Company information Note 02 Basis of preparation and accounting principles Note 03 Significant events and transactions Note 04 Investment property Note 05 Loans from credit institutions Note 06 Tenancy agreements Note 07 Financial instruments Note 08 Subsequent events
| Rental income current period | 53.7 |
|---|---|
| Other | 0.7 |
| Agio/disagio | (0.4) |
| Change in vacancy (Russia) | (0.2) |
| Acquisitions | 0.5 |
| Rental income previous period | 53.1 |
| NOK million | Q1 2021 – Q2 2020 |
Rental income for the second quarter of 2021 amounted to NOK 53.7 million. The change of approximately NOK 0.6 million from the previous period is specified in the table above. "Other" is a correction of previous invoicing.
For the first half of 2021, total rental income was NOK 106.8 million.
(based on final agreements as of 25 August 2021) In NOK million

Since most of the group's lease agreements are triple net bare house agreements, direct property costs are relatively low. Hence net operating income amounted to NOK 51.7 million and NOK 100.6 million for the second quarter and first half of 2021 respectively.
Employee benefit and salary expenses amounted to NOK 4.6 million for the second quarter of 2021, and NOK 7.3 million for the first half of 2021. The company has significantly strengthened its organisation during the first six months of 2021.
Other operating expenses were NOK 12.2 million for the second quarter, and NOK 33.8 million for the first six months of the year. The high administrative costs in the first quarter (NOK 4.1 million) related to high audit costs related to the complex transactions in the fourth quarter of 2020, as well as costs relating to the restructuring of the group. Please see the comments concerning the transactions in 2020 above. The transaction costs are mainly legal and consultant costs relating to investment and financing activities.
| NOK million | Q2 2021 1H 2021 | |
|---|---|---|
| Administrative costs Transaction costs |
2.0 10.2 |
6.1 27.7 |
| Other operating expenses | 12.2 | 33.8 |
Total operating profit amounted to NOK 34.6 million for the second quarter and NOK 58.9 million for the first half of 2021.
| NOK million | Q2 2021 1H 2021 | |
|---|---|---|
| Realised financial income | 0.0 | 0.0 |
| Interest expenses | (19.9) | (39.6) |
| Net realised financials | (19.9) | (39.6) |
| Change in value financial instruments | (14.9) | 26.8 |
| Other unrealised financial income | 12.8 | 12.8 |
| Other unrealised financial expenses | (5.8) | (40.7) |
| Net financials | (27.8) | (40.6) |
Net income from property management (see definition under "Alternative Performance Measures") increased from NOK 4.6 million for the first quarter to NOK 14.7 million for the second quarter of 2021, primarily due to reduced transaction costs in the second quarter.
Net profit was NOK 30.9 million for the quarter and NOK 91.5 million for the first half of 2021.
Total comprehensive income came in at NOK 55.7 million for the second quarter and NOK 55.6 million for the first half of the year.
Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
Financial results Financial position and cash flow Operational review Outlook Responsibility statement from the board of directors and CEO
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
Selected notes to the consolidated financial statements Note 01 Company information Note 02 Basis of preparation and accounting principles Note 03 Significant events and transactions Note 04 Investment property Note 05 Loans from credit institutions Note 06 Tenancy agreements Note 07 Financial instruments Note 08 Subsequent events
| NOK million | |
|---|---|
| Opening balance (01.01.2021) | 3 089.8 |
| Additions | 151.5 |
| Fair value adjustments in the period | 102.0 |
| Translation adjustments | (35.9) |
| Value at period end (30.06.2021) | 3 307.4 |
The portfolio is valued by Cushman & Wakefield quarterly. Total change in value in the first half of 2021 amounted to NOK 217.6 million, due to expansion projects, investments in new facilities, acquisitions of new properties of NOK 151.5 million, fair value adjustments of NOK 102.0 million, and translation adjustments of NOK -35.9 million.
Other assets as of 30 June 2021 consists primarily of interest rate and currency rate swap agreements of NOK 35.0 million, trade receivables at NOK 11.0 million, prepaid expenses, VAT receivables, tax receivables, and other current receivables at NOK 36.1 million, as well as NOK 147.3 million in cash.
Total non-current liabilities amounted to NOK 1 976.7 million at the end of June this year, up from NOK 1 909.0 million at the end of 2020. The liabilities consist mainly of interest-bearing debt of NOK 1 867.0 million, see table below, deferred tax liabilities of NOK 78.2 million, and land lease liabilities of NOK 17.4 million.
NOK million* Weighted average current interest Weighted average interest terms Weighted average amortisation plan (years) Weighted average years to final Maturity In compliance with covenants? Bond loan 1 850.0 4.47% 3 months NIBOR + 4.25% None 2.3 Yes Bank loan 326.0 2.9% 3 months NIBOR + 2.5% 20.5 7.7 Yes Revolving credit facility 172.5 2.61% 3 months NIBOR + 2.25% 0.3 0.3 Yes
Total current liabilities amounted to NOK 235.6 million and consisted mainly of utilisation of the revolving credit facility of NOK 172.5 million, trade payables of NOK 22.8 million, taxes of NOK 8 million and prepaid rent of NOK 20.0 million).
Total equity was NOK 1 325.8 million on 30 June 2021, representing an equity ratio of 37.5 per cent, compared to NOK 1 243.1 million at the end of 2020, equalling an equity ratio of 37.7 per cent.
Operating activities generated a cash inflow of NOK 3.1 million in the second quarter and NOK 4.3 million in the first half of the year. The low cash flow from operations is due to working capital movements.
Investing activities generated a cash outflow of NOK 101.8 million in the second quarter and NOK 151.5 million in the first half of 2021, due to investments in expansion projects, investments in new facilities and acquisitions of new properties.
Financing activities led to a cash inflow of NOK 169.4 million for the first six months of 2021 due to increase in interest bearing debt and the repair equity issue in the first quarter this year.
Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
Financial results Financial position and cash flow Operational review Outlook Responsibility statement from the board of directors and CEO
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
| Selected notes to the consolidated financial statements |
|---|
| Note 01 Company information |
| Note 02 Basis of preparation and accounting principles |
| Note 03 Significant events and transactions |
| Note 04 Investment property |
| Note 05 Loans from credit institutions |
| Note 06 Tenancy agreements |
| Note 07 Financial instruments |
| Note 08 Subsequent events |
KMC Properties ASA is a real estate company focused on owning industrial- and logistics properties. As of 25 August 2021, the company owned a diversified portfolio of more than 40 properties in the Nordics and the Netherlands. The properties have long-term lease agreements with solid counterparties, strategically located for the tenants. In addition, the company owns an office building in Moscow, Russia.
Before 28 December 2020, the company's legal and commercial name was Storm Real Estate ASA (Storm). An agreement was completed on 20 December 2020, combining Storm and KMC Properties AS, and transforming the company (Storm) from a single asset company to a strong real estate group.
| 2020 | EVENT |
|---|---|
| 20 January | KMC Properties AS was incorporated, but did not have operational activities until 26 May 2020 |
| Between 26 May and 30 September |
Between 26 May 2020 and 30 September 2020, KMC AS acquired several subsidiaries which in turn owned properties |
| 16 November | KMC Properties AS enters into a conditional agreement to purchase all the shares in Pesca Property AS |
| 17 November | KMC Properties AS enters into a conditional agreement to form a combined entity with Storm Real Estate ASA (later KMC Properties ASA) |
| 27 November | Storm Real Estate ASA (later KMC Properties ASA) successfully completed the placement of a NOK 1 850 million senior secured bond with 3 years tenor |
| 14 December | Storm Real Estate ASA (later KMC Properties ASA) successfully completed the NOK 300 million private placement at NOK 7 per share |
| 18 December | Extraordinary general meeting held in Storm Real Estate ASA (later KMC Properties ASA) where resolutions in connection to the transaction with KMC Properties AS and related financing activities were adopted |
| 20 December | Swedbank's loan to Storm Real Estate ASA (later KMC Properties ASA) was purchased by the ten largest shareholders in the company (as of 17 November 2020). |
| Completion of the agreement to combine Storm Real Estate ASA (later KMC Properties ASA) and KMC Properties AS into one entity, after the final condition for the agreement (purchase of the Swedbank loan) was fulfilled. This completion fulfilled the final condition for the purchase of all the shares in Pesca Properties AS, see item above |
|
| 22 December | Commencement of the offer period in the mandatory offer (Both EBE Eiendom AS and Kverva Industrier AS triggered a mandatory offer when they both acquired more than 40% of the shares in Storm Real Estate ASA (later KMC Properties ASA). |
| Liv Malvik was appointed as new CEO of Storm Real Estate ASA (later KMC Properties ASA) | |
| 23 December | The NOK 1 850 million senior secured bond was released from escrow account. Same day, Storm Real Estate ASA (later KMC Properties ASA) received NOK 300 million from the private placement. Use of proceeds were refinancing of the previous debt in KMC Properties AS and Pesca Property AS, purchase of four properties in the Netherlands from BEWi ASA, and purchase of Grøntvedt Næringseiendom AS |
| 30 December | Storm Real Estate ASA changed its name to KMC Properties ASA and its municipality from Oslo to Trondheim |
| 23 August | Letter of Intent with Slakteriet to build a NOK 620 million salmon slaughterhouse facility |
| 25 August | Conditional offer accepted by Limo Labels on label production facility in Denmark for DKK 73 million |
| 2021 | EVENT |
| 19 January | End of offer period in the mandatory offer, see item above |
| 19 February | Completion of subsequent offering related to the NOK 300 million private placement |
| 3 March | Letter of intent with BEWI for development of packaging hub at Hitra |
| 13 April | Acquisition of industrial property in Denmark |
| 27 May | Acquisition of industrial property outside Molde in Norway |
| 27 May | Appointment of Kristoffer Holmen as CFO |
| 2 July | Agreement with Oppdal Spekemat for construction of new production facility |
| 8 July | Long-term lease agreement with BEWI for new packaging hub at Jøsnøya, Hitra |
| 12 July | Acquisition of industrial property with long-term lease at Mongstad for NOK 285 million |
| 23 August | Letter of Intent with Slakteriet to build a NOK 620 million salmon slaughterhouse facility |
| 25 August | Conditional offer accepted by Limo Labels on label production facility in Denmark for DKK 75 million |
Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
Financial results Financial position and cash flow Operational review Outlook Responsibility statement from the board of directors and CEO
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
Selected notes to the consolidated financial statements Note 01 Company information Note 02 Basis of preparation and accounting principles Note 03 Significant events and transactions Note 04 Investment property Note 05 Loans from credit institutions Note 06 Tenancy agreements Note 07 Financial instruments Note 08 Subsequent events
During the first half of 2021, KMC Properties significantly strengthened its organisation to prepare for growth.
Kristoffer Formo was appointed Head of M&A. Formo has more than 20 years' experience from the finance and real estate business.
Kristoffer Holmen was appointed CFO of the company, effective from 1 June 2021. Holmen previously held the position as CFO of Storm Capital Management, and from 2018 to 2020 as CEO/CFO of Storm Real Estate ASA.
In addition, the company has strengthened key functions in accounting and financing, as well as appointed a property manager to secure operational follow up of existing properties.
On 13 April 2021, KMC Properties acquired an industrial property in Denmark from the company Honeycomb Cellpack A/S, providing paper-based protective packaging solutions. On the same day, KMC Properties' largest tenant, BEWI ASA, announced its acquisition of 51 per cent of Honeycomb.
A triple-net bare house lease agreement has been entered with Honeycomb with an initial lease term of 12 years, and an option to extend the lease term two times by five year each.
The industrial property includes six buildings, comprising a total gross floor area of 5 858 square meters and a plot area of 53 235 square meters.
Acquisition of property outside Molde in Norway On 27 May 2021, KMC Properties ASA acquired an industrial property in Hustadvika, outside the city Molde on the west coast of Norway from Perfect Temperature Group AS (PTG) for a total consideration of approximately NOK 44 million.
The property includes a triple-net bare-house agreement with PTG Frionordica AS, with a lease term of 17 years at a yield of 7.1 per cent of the total investment cost.
Greenfield project at Senja
KMC Properties is currently in the final stages of the construction of a fully automatic fish box production facility at Klubben Næringsområde in Senja, Norway, on behalf of its tenant, BEWI ASA. The facility is located next to Salmar's new processing plant InnovaNor, with whom the tenant has a longterm agreement with for delivery of fish boxes.
The construction was initiated in August 2020 and is expected to be completed during the third quarter of 2021.
KMC Properties has an agreement with the tenant BEWI for the construction of the facility, including a provision stating that the parties shall enter into a bare-house agreement for a period of 15 years including an option for 15 more years, and to BTA Yield 7.5 per cent of the total investment cost. The annual rent is expected to be approximately NOK 7 million.
On 3 March 2021, KMC Properties entered a letter of intent (LOI) with BEWI ASA for development of a new packaging facility on Jøsnøya, Hitra, on the west coast of Central Norway.
For more information on the progress of the project, see the section below under "Subsequent events".
On 20 December 2020, a transformative transaction was completed, forming a combined entity of KMC Properties AS and Storm Real Estate ASA (Storm). Several transactions were related to the agreement, and the transaction resulted in a mandatory offer obligation for each of EBE Eiendom AS and Kverva Industrier AS (previous majority owners of KMC Properties AS).
The offer to acquire the shares in KMC Properties ASA made by EBE Eiendom AS and Kverva Industrier AS, at an offer price of NOK 7 per share, commenced on 22 December 2020 and was completed on 19 January 2021.
On 11 February 2021, KMC Properties launched a NOK 30 million subsequent offering with expiration on 18 February. The offering was completed on 19 February 2021, by approval of the board of directors.
General meeting and change in Board composition On 2 June 2021, KMC Properties held its annual general meeting. All resolutions proposed by the board were approved, including the recommendations made by the nomination committee.
Thorbjørn Pedersen was elected as new board member, replacing Børge Klungerbo.
KMC Properties ASA is listed on the Oslo Børs (Oslo Stock Exchange) under the symbol KMCP.
The company has a total of 241 746 544 issued and outstanding shares.
For a continuously updated overview of the company's largest shareholders, see the Investor section at the company's homepage: www.kmcp.no
KMC Properties' risks and risk management are described in the group's annual report for 2020.
For the second half of 2021, KMC Properties' most significant risks and uncertainties relate to construction risk related to
Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
Financial results Financial position and cash flow Operational review Outlook Responsibility statement from the board of directors and CEO
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
development projects. During the first half and into the third quarter of 2021, the company has entered agreements for three new greenfield development projects. In addition, the company is in the final stages of a greenfield development project at Senja. Although KMC Properties is well experienced in executing on development projects, there is always a risk related to construction projects. The risk is mitigated as KMC Properties always enters turnkey contracts with suppliers, and thus the company considers the risk to be limited..
On 2 July 2021, KMC Properties entered an agreement with Oppdal Spekemat AS for construction of a new production facility at Oppdal, in Trøndelag county in central Norway.
The agreement stipulates that KMC Properties acquires a plot from Oppdal Spekemat and finances and builds the new production facility. When completed, the facility will be leased to Oppdal Spekemat on a triple-net bare-house agreement, with an initial lease term of 15 years, with the option of an extension. The initial lease term is irrevocable.
The construction cost is estimated to be approximately NOK 80 million, and the yield-on-cost is set on 7.5 per cent. The agreement is conditional upon financing.
Oppdal Spekemat is a Norwegian producer and seller of traditional cured meats and related products established in 2009. The company has a solid market position in central Norway, and its products, including the brands Grilstad and Spis, are distributed across Norway. The company is owned 60 per cent by Fatland, a Norwegian slaughter- and meat expert with a turnover of close to NOK 5 billion in 2020.
On 8 July, KMC Properties announced that it had entered a conditional long-term lease agreement for the property with BEWI and entered an agreement for the pre-project phase.
The new facility will be built and owned by KMC Properties and handed over to BEWI pursuant to a final lease agreement with an initial term of 15 years, with an option for BEWI to extend the lease term two times by five year each.
The construction cost is estimated to be above NOK 100 million, and the yield-on-cost is set on 7.5 per cent.
Completion of the development project is expected in the fourth quarter of 2022.
On 12 July, KMC Properties ASA announced its acquisition of an industrial property at Mongstad, Norway, from Ragde Eiendom AS for a total consideration of approximately NOK 285 million, with a yield of 7.7 per cent of the total investment cost.
The property comes with a triple-net bare-house agreement with the tenant, PSW Technology AS, with an initial lease term of 12 years, with the option of a ten-year extension.
PSW Technology is part of the PSW Group AS, an international provider of products, systems, and services to the energy industry, 98 per cent-owned by Hercules Private Equity Fund IV.
The property, located at Storemyra, is composed of a 10 734 m2 BTA industrial plant constructed in 2019, and 62 091 m2 BTA of land, strategically located at the Mongstad industrial site, on the west coast of Norway.
With its 1 200 solar panels over 3 500 m2 on its roof, PSW's facility at Mongstad is the tenth largest solar cell plant in Norway. The building generates approximately 350 000 kWh per year, making PSW Group self-supplied with solar energy and able to export electricity back to the grid in the event of over-production. The strong environmental profile of PSW's plant was important for KMC Properties' investment decision.
On 23 August 2021, KMC Properties announced the signing of a Letter of Intent (LOI) with Slakteriet Holding AS to build a new salmon slaughterhouse facility at Florø, in the Vestland county on the Norwegian western coast. The investment is estimated at NOK 620 million, with a yield-on-cost estimated between 6.75-7.1 per cent.
For more information, see the stock exchange announcement on the transaction.
On 25 August, KMC Properties announced that that it had received acceptance of a conditional offer for the acquisition of the real estate company Engvej 13 ApS from Limo Labels A/S, owner of a labels production facility in Denmark, for DKK 75 million (approximately NOK 106 million).
Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
Financial results Financial position and cash flow Operational review Outlook Responsibility statement from the board of directors and CEO
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
Selected notes to the consolidated financial statements Note 01 Company information Note 02 Basis of preparation and accounting principles Note 03 Significant events and transactions Note 04 Investment property Note 05 Loans from credit institutions Note 06 Tenancy agreements Note 07 Financial instruments Note 08 Subsequent events
In late December 2020, KMC Properties AS and KMC Properties ASA (previously named Storm Real Estate ASA) was combined to form a real estate group with a sound foundation for growth.
In the first half of 2021, the group strengthened its organisation and focussed on integration of the entities acquired in 2020. During the second quarter and into the third quarter this year, KMC Properties has announced a total of three development projects, amounting to more than NOK 800 million, and completed three acquisitions worth approximately NOK 355 million, in addition to the recently announced acquisition in Denmark (not yet completed). Also, the company has invested approximately NOK 125 million for lessees in current portfolio with a yield-on-cost at around 7.3 per cent.
Based on a solid financial position, a property portfolio with solid counterparts on long lease agreements, ongoing investment projects and an attractive pipeline of M&A opportunities, KMC Properties expects to continue to deliver on its growth ambitions, including potentially increasing the portfolio value to approximately NOK 4.1 billion at year-end 2021 and reach its strategic target of an NOK 8 billion-portfolio at year-end 2025.
Trondheim, Norway, 25 August 2021 The board of directors and CEO KMC Properties ASA
| Anders Dyrseth | Morten Eivindssøn Astrup | Nini Høegh Nergaard | Anna Musiej Aanensen |
|---|---|---|---|
| Chair | Director | Director | Director |
| Stig Wærnes | Marianne Bekken | Thorbjørn Fjærtoft Pedersen | Liv Malvik |
| Director | Director | Director | Chief executive officer |
We declare that, to the best of our knowledge, the half year financial statements for the period 1 January to 30 June 2021 have been prepared in accordance with IAS 34 – Interim Reporting, and that the information contained therein provides a true and fair view of the Group's assets, liabilities, financial position, and overall results. We further declare that, to the best of our knowledge, the half-year report provides a true and fair view of important events that have taken place during the accounting period and their impact on the half-year financial statements, as well as the most important risks and uncertainties facing the business in the forthcoming accounting period.
Trondheim, Norway, 25 August 2021 The board of directors and CEO KMC Properties ASA
| Anders Dyrseth | Morten Eivindssøn Astrup | Nini Høegh Nergaard | Anna Musiej Aanensen |
|---|---|---|---|
| Chair | Director | Director | Director |
| Stig Wærnes | Marianne Bekken | Thorbjørn Fjærtoft Pedersen | Liv Malvik |
| Director | Director | Director | Chief executive officer |
Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
| Financial results |
|---|
| Financial position and cash flow |
| Operational review |
| Outlook |
| Responsibility statement from the board of directors and CEO |
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
| Selected notes to the consolidated financial statements |
|---|
| Note 01 Company information |
| Note 02 Basis of preparation and accounting principles |
| Note 03 Significant events and transactions |
| Note 04 Investment property |
| Note 05 Loans from credit institutions |
| Note 06 Tenancy agreements |
| Note 07 Financial instruments |
| Note 08 Subsequent events |
Alternative Performance Measures Definitions
| Amounts in NOK thousand | Note | Q2 2021 unaudited |
Q2 2020 unaudited |
1H 2021 unaudited |
1H 2020 unaudited |
FY 2020 audited |
|---|---|---|---|---|---|---|
| Rental income | 6 | 53 676 | 7 080 | 106 789 | 7 080 | 51 797 |
| Total income | 53 676 | 7 080 | 106 789 | 7 080 | 51 797 | |
| Property related expenses Salary expenses |
6 | 1 975 4 592 |
300 523 |
6 208 7 309 |
300 523 |
2 821 1 871 |
| Other operating expenses | 12 238 | 2 712 | 33 808 | 2 712 | 16 645 | |
| Depreciation | 307 | - | 613 | - | 18 | |
| Total operating expenses | 19 112 | 3 535 | 47 938 | 3 535 | 21 355 | |
| Operating profit (loss) before fair value adjustments | 34 564 | 3 545 | 58 851 | 3 545 | 30 442 | |
| Gain/loss from fair value adjustments on investment property | 4 | 36 952 | 23 564 | 102 025 | 23 564 | 404 572 |
| Total operating profit (loss) | 71 516 | 27 109 | 160 876 | 27 109 | 435 014 | |
| Changes in value of financial instruments Financial income |
7 | (14 874) 12 764 |
- - |
26 849 12 838 |
- - |
8 175 3 425 |
| Financial expenses | 5 | 25 650 | 2 290 | 80 318 | 2 290 | 39 673 |
| Net financial income (expense) | (27 760) | (2 290) | (40 631) | (2 290) | (28 073) | |
| Earning before tax (EBT) Tax expense |
43 755 12 845 |
24 819 5 460 |
120 244 28 726 |
24 819 5 460 |
406 941 94 310 |
|
| Profit for the period/year (Net income) | 30 910 | 19 359 | 91 518 | 19 359 | 312 631 | |
| Other Comprehensive Income: Items that may be reclassified to profit or loss: |
||||||
| Other comprehensive income (translation reserves) | 4 | 24 810 | - | (35 893) | - | (10 059) |
| Other comprehensive income for the period, net of tax | 24 810 | - | (35 893) | - | (10 059) | |
| Total comprehensive income for the period | 55 720 | 19 359 | 55 625 | 19 359 | 302 572 | |
| Profit attributable to: Equity holders of the company Non-controlling interest |
30 910 - |
19 359 - |
91 518 - |
19 359 - |
312 631 - |
|
| Total comprehensive income attributable to: Equity holders of the company Non-controlling interest |
24 810 - |
- - |
(35 893) - |
- - |
302 572 - |
Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
Financial results Financial position and cash flow Operational review Outlook Responsibility statement from the board of directors and CEO
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
Selected notes to the consolidated financial statements Note 01 Company information Note 02 Basis of preparation and accounting principles Note 03 Significant events and transactions Note 04 Investment property Note 05 Loans from credit institutions Note 06 Tenancy agreements Note 07 Financial instruments Note 08 Subsequent events
| Amounts in NOK thousand | Note | 30.06.2021 unaudited |
30.06.2020 unaudited |
31.12.2020 audited |
|---|---|---|---|---|
| ASSETS | ||||
| Non-current assets | ||||
| Investment Property | 4 | 3 307 389 | 1 022 808 | 3 089 750 |
| Equipment and other movables | 104 | 125 | 172 | |
| Financial derivatives | 7 | 35 883 | 10 833 | 8 021 |
| Other long-term assets | 7 | - | - | 35 |
| Total non-current assets | 3 343 373 | 1 033 766 | 3 098 072 | |
| Current assets | ||||
| Trade receivables | 7 | 10 974 | 7 664 | 36 418 |
| Other receivables, prepaid expenses, and tax | 7 | 36 097 | 7 017 | 34 910 |
| Other financial assets | 7 | 296 | - | 154 |
| Cash and cash equivalents | 7 | 147 285 | 80 579 | 125 116 |
| Total current assets | 194 653 | 95 260 | 196 598 | |
| Total assets | 3 538 026 | 1 129 026 | 3 294 576 | |
| Equity Share Capital |
48 349 | 1 000 | 48 153 | |
| Share Premium | 898 795 | 199 000 | 892 397 | |
| Sum paid-in equity | 947 144 | 200 000 | 940 550 | |
| Retained earnings and translation reserves | ||||
| Translation reserves | (45 952) | - | (10 059) | |
| Retained earnings | 424 626 | 19 359 | 312 631 | |
| Sum retained earnings and translation reserves | 378 674 | 19 359 | 302 572 | |
| Total equity | 1 325 818 | 219 359 | 1 243 122 | |
| LIABILITIES | ||||
| Non-current liabilities | ||||
| Deferred tax Liabilities | 78 214 | 6 004 | 49 965 | |
| Loans from credit Institutions | 5, 7 | 1 867 025 | 651 220 | 1 832 345 |
| Other Long-term Liabilities | 7 | 31 416 | 61 925 | 26 643 |
| Total non-current liabilities | 1 898 441 | 713 145 | 1 908 953 | |
| Current liabilities | ||||
| Loans from credit institutions | 7 | 172 500 | - | - |
| Trade Payables | 7 | 22 838 | 972 | 36 404 |
| Income tax payable | 7 | 3 957 | 739 | 5 232 |
| Value added taxes | 7 | 4 071 | 4 711 | 24 605 |
| Other Current liabilities | 7 | 32 186 | 184 096 | 76 259 |
| Total current liabilities | 235 553 | 190 518 | 142 501 | |
| Total liabilities | 2 212 208 | 909 667 | 2 051 454 | |
| Total equity and liabilities | 3 538 026 | 1 129 026 | 3 294 576 |
| Anders Dyrseth Chair |
Morten Eivindssøn Astrup Director |
Nini Høegh Nergaard Director |
Anna Musiej Aanensen Director |
|---|---|---|---|
| Stig Wærnes | Marianne Bekken | Thorbjørn Fjærtoft Pedersen | Liv Malvik |
| Director | Director | Director | Chief executive officer |
The accompanying notes are an integral part of the condensed consolidated interim financial statements.
Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
Financial results Financial position and cash flow Operational review Outlook Responsibility statement from the board of directors and CEO
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
Selected notes to the consolidated financial statements Note 01 Company information Note 02 Basis of preparation and accounting principles Note 03 Significant events and transactions Note 04 Investment property Note 05 Loans from credit institutions Note 06 Tenancy agreements Note 07 Financial instruments Note 08 Subsequent events
Alternative Performance Measures Definitions
| Amounts in NOK thousand | Note | Share capital |
Share premium |
Translation reserves |
Retained earnings |
Total equity |
|---|---|---|---|---|---|---|
| Issue of shares 20.01.2020 | 30 | (9) | - | - | 21 | |
| Issue of shares – liquidation | (30) | - | - | - | (30) | |
| Issue of shares 11.06.2020 | 1 000 | 199 000 | - | - | 200 000 | |
| Issue of shares 30.11.2020 | 294 | 244 200 | - | - | 244 494 | |
| Reverse takeover | 29 441 | (129 961) | - | - | (100 520) | |
| Reverse takeover (original shares SRE) | 1 767 | 14 785 | - | - | 16 552 | |
| Reverse takeover (loan converted to equity) | 5 365 | 227 693 | - | - | 233 059 | |
| Issue of shares (private placement 22.12.2020) | 8 571 | 291 429 | - | - | 300 000 | |
| Issue of shares (Dutch transaction 23.12.2020) | 1 714 | 58 286 | - | - | 60 000 | |
| Transaction cost issue of shares | - | (13 026) | - | - | (13 026) | |
| Profit /(loss) for the period | - | - | - | 312 631 | 312 631 | |
| Other comprehensive income (translation reserves) | - | - | (10 059) | (10 059) | ||
| Total equity at 31.12.2020 | 48 153 | 892 397 | (10 059) | 312 631 | 1 243 122 | |
| Issue of shares | 3 | 196 | 6 398 | - | - | 6 594 |
| Conversion difference | - | - | - | 20 477 | 20 477 | |
| Profit / (loss) for the period | - | - | - | 91 518 | 91 518 | |
| Other comprehensive income (translation reserves) | - | - | (35 893) | - | (35 893) | |
| Total equity at 30.06.2021 | 48 349 | 898 775 | (45 952) | 424 626 | 1 325 818 |
The accompanying notes are an integral part of the condensed consolidated interim financial statements.
Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
| Financial results |
|---|
| Financial position and cash flow |
| Operational review |
| Outlook |
| Responsibility statement from the board of directors and CEO |
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
Selected notes to the consolidated financial statements Note 01 Company information Note 02 Basis of preparation and accounting principles Note 03 Significant events and transactions Note 04 Investment property Note 05 Loans from credit institutions Note 06 Tenancy agreements Note 07 Financial instruments Note 08 Subsequent events
Alternative Performance Measures Definitions
| Q2 2021 | Q2 2020 | 1H 2021 | 1H 2020 | FY 2020 | ||
|---|---|---|---|---|---|---|
| Amounts in NOK thousand | Note | unaudited | unaudited | unaudited | unaudited | audited |
| Cash flows from operating activities | ||||||
| Earning before tax (EBT) | 43 755 | 24 819 | 120 244 | 24 819 | 406 941 | |
| Depreciation of tangible assets | 307 | - | 613 | - | 18 | |
| Fair value adjustment of investment property | 4 | (36 952) | (23 564) | (102 025) | (23 564) | (404 572) |
| Financial items | 27 686 | - | 40 631 | - | 22 013 | |
| Change in working capital: | ||||||
| - change in trade and other receivables | 18 054 | (14 637) | 24 257 | (14 637) | (63 540) | |
| - change in trade and other payables, excl. corporate tax | (49 588) | 126 881 | (78 174) | 126 881 | 64 375 | |
| Taxes paid | (131) | - | (1 275) | - | ||
| Net cash flow from operating activities | 3 132 | 113 499 | 4 272 | 113 499 | 25 235 | |
| Acquisition of businesses, net of cash acquired | - | (517 432) | (517 432) (1 051 956) | |||
| Investments in and upgrades of investment properties | 4 | (101 777) | - | (151 505) | - | - |
| In-/Out-flows from financial investments Interest received |
208 | - - |
- | - - |
(189) 275 |
|
| (74) | - | |||||
| Net cash flow from investment activities | (101 643) | (517 432) | (151 505) | (517 432) (1 051 870) | ||
| Cash flows from financing activities | ||||||
| Capital increase from issue of shares | - | 200 000 | 6 594 | 200 000 | 259 993 | |
| Issue of bond | 5 | - | - | - | 1 850 000 | |
| New current loans from Credit Institutions | 5 | 145 000 | 286 801 | 172 500 | 286 801 | - |
| Increase in other long-term debt | 36 293 | - | 39 453 | - | - | |
| Settlement of debt | - | - | - | - | (923 345) | |
| Transaction fee paid | - | - | - | - | (17 655) | |
| Interest paid | (27 325) | (2 289) | (49 145) | (2 289) | (17 378) | |
| Net cash flow from financing activities | 153 968 | 484 512 | 169 402 | 484 512 | 1 151 615 | |
| FX movements on bank deposits | 360 | - | - | 135 | ||
| Net change in cash and cash equivalents | 55 817 | 80 579 | 22 169 | 80 579 | 125 116 | |
| Opening balance of Cash and Cash equivalents | 91 468 | - | 125 117 | - | - | |
| Cash and cash equivalents at period end | 147 285 | 80 579 | 147 285 | 80 579 | 125 117 |
Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
Financial results Financial position and cash flow Operational review Outlook Responsibility statement from the board of directors and CEO
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
The KMC Properties ASA Real Estate Group conducts business in Europe. The group's business idea is primarily to acquire and manage commercial industry and logistics properties. The property portfolio is mainly comprising industrial and logistics properties, in addition to a smaller proportion office property. The holding company, KMC Properties ASA, is a public limited liability company with headquarter in Trondheim, Norway.
In December 2020 KMC Properties ASA (formerly Storm Real Estate ASA) completed the acquisition of all the issued and outstanding shares in KMC Properties AS. The transaction was accounted for as a reversed takeover with KMC Properties AS being identified as the accounting acquirer. These consolidated financial statements have been prepared as if KMC Properties ASA is a continuation of KMC Properties AS. KMC Properties AS was incorporated 31. January 2020, and did not have operational activities until 26 May 2020. Thus, figures for Q2 2020 equals figures for YTD Q2 2020.
The company's shares are listed on the Oslo Stock Exchange under the ticker "KMCP".
The results for the period have been prepared in accordance with IAS 34 Interim Financial Reporting. The accounting principles that have been used in the preparation of the interim financial statements are in conformity with the principles used in preparation of the annual financial statements for 2020. The financial reporting covers KMC Properties ASA and subsidiaries. The interim financial statements have not been audited.
During the first half of 2021, KMC Properties significantly strengthened its organisation to prepare for growth.
Industrial property in Denmark
On 13 April 2021, KMC Properties acquired an industrial property in Denmark from the company Honeycomb Cellpack A/S, providing paper-based protective packaging solutions. Acquisition of property outside Molde in Norway
On 27 May 2021, KMC Properties ASA acquired an industrial property in Hustadvika, outside the city Molde on the west coast of Norway from Perfect Temperature Group AS (PTG) for a total consideration of approximately NOK 44 million.
Greenfield project at Senja
KMC Properties is currently in the final stages of the construction of a fully automatic fish box production facility at Klubben Næringsområde in Senja, Norway, on behalf of its tenant, BEWI ASA. The facility is located next to Salmar's new processing plant InnovaNor, with whom the tenant has a long-term agreement with for delivery of fish boxes.
New packaging hub at Jøsnøya, Hitra
On 3 March 2021, KMC Properties entered a letter of intent (LOI) with BEWI ASA for development of a new packaging facility on Jøsnøya, Hitra, on the west coast of Central Norway. On 8 July 2021, KMC Properties announced that the company had entered a conditional long-term lease agreement for the property with BEWI and entered an agreement for the pre-project phase. The new facility will be built and owned by KMC Properties and handed over to BEWI pursuant to a final lease agreement with an initial term of 15 years, with an option for BEWI to extend the lease term two times by five year each.
The construction cost is estimated to be above NOK 100 million, and the yield-on-cost is set on 7.5 per cent.
Completion of the development project is expected in the fourth quarter of 2022.
Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
Financial results Financial position and cash flow Operational review Outlook Responsibility statement from the board of directors and CEO
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
Selected notes to the consolidated financial statements Note 01 Company information Note 02 Basis of preparation and accounting principles Note 03 Significant events and transactions Note 04 Investment property Note 05 Loans from credit institutions Note 06 Tenancy agreements Note 07 Financial instruments Note 08 Subsequent events
The valuation of the properties at 30 June 2021 has been performed by an independent expert valuer, Cushman & Wakefield. The variables used for valuation are both company specific and marked derived. Company specific variables include contractual
| Amounts in NOK million | 30.06.2021 | 2020 |
|---|---|---|
| Opening balance | 3 089.8 | - |
| Additions | 151.5 | 2 695.2 |
| Fair value adjustments in | ||
| period | 102.0 | 404.6 |
| Translation adjustment | (35.9) | (10.1) |
| Value at period end | 3 307.4 | 3 089.8 |
The valuations are mainly based on the discounted cash flow method, which involves discounting future cash flows over a specified period using an estimated discount rate and then adding a residual value at the end of the period. Future cash flows are calculated on the basis of cash flows from signed leases, as well as future cash flows based on an expected market rent at the end of the lease terms. Both contractual and expected cash flows are included in the calculations. Fair-value assessment of investment properties, therefore, depends largely on assumptions related to market rents, discount rates, and inflation. Market rents are based on individual assessments of each property and the segmentation of different areas within the properties if relevant. To the extent that specific development potential is associated with a property, an assessment is made of whether this support or influences fair value. Updated macroeconomic assumptions for interest-rate levels, inflation expectations, and so forth are applied in the calculations. Based on an assessment rental income and expenses. Market derived variables include, inter alia, market rent rates, market discount rates and market capitalisation rates. The carrying value of the properties in the balance sheet reflects the values given a long-term perspective.
of the properties, tenants, and macroeconomic conditions at the balance sheet date, cash flows are discounted using discount rates based on individual assessments of each property.
The external valuer performs their valuations on the basis of the information they have received, and estimate future market rents, yields, inflation, and other relevant parameters. Each individual property is assessed in terms of its market position, rental income (contractual rents versus market rents) and ownership costs, with estimates being made for anticipated vacancy levels and the need for alterations and upgrades where applicable. The remaining term of the leases is also assessed for risk, along with any special clauses in the contracts. Each property is also compared with recently sold properties in the same segment (location, type of property, mix of tenants, etc).
The sensitivity of the fair-value assessment of investment properties depends to a considerable extent on assumptions related to yield, interest rates, market rents and operating costs for the properties. The table below presents examples of how changes related to each of these variables influenced property values, at 30 June 2021, assuming all other variables remained constant (amounts in NOK million). However, there are interrelationships between these variables, and it is expected that a change in one variable may influence one or more of the other variables.
| Variables | Change of variables | Value change (+) | Value change (-) |
|---|---|---|---|
| Exit yield | +/- 0.25 per cent points | (52) | 57 |
| Discount rate | +/- 0.25 per cent points | (73) | 73 |
| Operating costs | +/- 10 per cent | (6) | 6 |
| Market rent | +/- 10 per cent | 167 | (167) |
| Average rental growth | +/- 0.5 percentages points next 10 years | 114 | (110) |
The calculations have been performed by Cushman & Wakefield in connection the valuations as of 30 June 2021.
Bond loan:
| Amounts in NOK million | Q2 2021 | 2020 |
|---|---|---|
| Opening balance | 1 850 | - |
| Net change in debt | 0 | 1 850 |
| Interest-bearing debt as at period end | 1 850 | 1 850 |
| Capitalised borrowing cost | (15) | (18) |
| Carrying amount interest-bearing debt* | 1 835 | 1 832 |
| Fair value of interest-bearing debt, excess value/(reduced value) for the group in relation to book value* | 27 | 6 |
*The fair value presented above is the excess value given by Nordic Bond Pricing AS.
Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
Financial results Financial position and cash flow Operational review Outlook Responsibility statement from the board of directors and CEO
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
| Amounts in NOK million | 30.06.2021 | 2020 |
|---|---|---|
| Opening balance | 0 | - |
| Net change in debt | 32 | - |
| Interest-bearing debt as of period end | 32 | - |
| Capitalised borrowing cost | (0) | - |
| Carrying amount interest-bearing debt as of period end (30.06.21) | 32 | - |
| Additional bank loan obtained before report date (25.08.21) | 294 | - |
| Bank loan as of report date (25.08.21) | 326 | - |
| Amounts in NOK million | 30.06.2021 | 2020 |
|---|---|---|
| Opening balance | 0 | - |
| Net change in debt | 172.5 | - |
| Interest-bearing debt as at period end | 172.5 | - |
| Capitalised borrowing cost | (0) | - |
| Carrying amount interest-bearing debt | 172.5 | - |
| NOK million* |
Weighted average current interest |
Weighted average interest terms |
Weighted average amortisation plan (years) |
Weighted average years to final Maturity |
In compliance with covenants? |
|
|---|---|---|---|---|---|---|
| Bond loan | 1 850.0 | 4.47% | 3 months NIBOR + 4.25% |
None | 2.3 | Yes |
| Bank loan | 326.0 | 2.9% | 3 months NIBOR + 2.5% |
20.5 | 7.7 | Yes |
| Revolving credit facility | 172.5 | 2.61% | 3 months NIBOR + 2.25% |
0.3 | 0.3 | Yes |
NOK 1 850 000 000 senior secured bond. Guarantees and security is shared with certain hedging providers and one or more revolving credit facilities and, under the terms of an intercreditor agreement, the bond issue ranks behind the relevant hedging providers and the revolving credit facilities in the payment waterfall.
Call option: Voluntary redemption of bond (i) prior to 11 June 2023 is done with a "make whole" compensation to bondholders and (ii) after 11 June 2023 until (but not including) Final Maturity is done at 101% of the nominal amount of redeemed bond.
Put option: Upon a change of control, failure to list the bond or a de-listing of the Issuer's share from Oslo Børs, exercisable at 101% of the nominal amount of the redeemed bond.
General undertakings (covenants): Customary general undertakings applicable to the Issuer and all its direct and indirect subsidiaries, including maintaining authorisations, compliance with laws, continuation of business, pari passu ranking, limitations on investments, limitations on distributions, certain financial support restrictions, restrictions on limiting subsidiaries' right to make distributions.
In additional to the general undertakings set out above, there are certain covenants that only apply to KMC Properties AS and its direct and indirect subsidiaries and which, to a certain extent, "ring-fences" this part of the group. These covenants include restrictions on mergers and de-mergers, additional limitations on investments, limitations on disposals of assets and requirements for re-investing disposal proceeds, additional restrictions on incurring financial indebtedness, negative pledge, requirements as to insurances, requirements for maintenance and managements of properties and limitations on alteration of property lease agreements.
Financial covenants: The Issuer must ensure compliance with the following financial covenants (maintenance covenants), measure on the group as a whole:
Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
Financial results Financial position and cash flow Operational review Outlook Responsibility statement from the board of directors and CEO
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
| Amounts in NOK million | H1 2021 |
|---|---|
| Pledged property portfolio Disposal Account |
2 943.3 0 |
| Opening balance security1 | 2 943.3 |
| Investments in pledged property portfolio | 80.0 |
| Sale of assets in pledged property portfolio | 0 |
| Inflow Disposal Account | 0 |
| Outflow Disposal Account | 0 |
| Fair value adjustment pledged property portfolio2 | 60.9 |
| Value security end of period | 3 084.1 |
1) The bond is secured by, in addition to mortgages over the properties, share charges over the shares of the guarantors, pledges over bank accounts, Norwegian floating charges over trade receivables, and certain other floating charges / enterprise mortgages in Finland, Denmark and Sweden.
2) In accordance with valuation from Cushman & Wakefield as of 30 June 2021.
During the period the Group has entered into agreements with tenants concerning development of properties pledged in favour of the bond holders. In total NOK 80 million have been invested in the pledged property portfolio, with an average yield-on-cost of approximately 7.5%, contributing to the large fair value adjustment in the period. The investments have been financed with excess liquidity.
The bond terms governing the bond issue, require that all funds received from sale of pledged properties shall be paid into a bank account blocked and pledged in favour of the bond holders (the "Disposal Account"). Funds from the Disposal Account may be used to finance development of properties in the bond security package. Hence, in accordance with the bond terms, KMC Properties ASA sold Havnegata 16 AS from KMC Properties AS to KMC Properties II Norway AS for NOK 133.3 million, on 2 July 2021. The purchase was done using standard terms and the price was based on Cushman and Wakefield's valuation of the property as of 15 June 2021. The acquisition was partly financed through a bank loan of NOK 86 million. The purchase price was paid to the Disposal Account. Since then, Nordic Trustee has released NOK 63.3 million from the Disposal Account to finance part of the NOK 80 million investment in development of pledged properties. The plan is to release the remaining amount of the investments (NOK 16.3 million) and other development investments during Q3 2021.
The group mainly enters into long-term lease agreements with solid counterparties, strategically located for the tenants. Except for the Gasfield property, all lease contracts are "triple-net barehouse lease agreements". Lease payments of the contracts include CPI increases.
| Amounts in NOK million | Q2 2021 | 1H 2021 | 2020 |
|---|---|---|---|
| Rental Income (Norway) | 26 479 | 53 872 | 28 551 |
| Rental Income (Sweden) | 6 749 | 13 736 | 11 684 |
| Rental Income (Holland) | 9 460 | 16 216 | 59 |
| Rental Income (Other) | 10 986 | 22 964 | 11 503 |
| Total Rental Income | 53 674 | 106 788 | 51 797 |
| Property related costs | 1 975 | 6 208 | (2 821) |
| NOI from properties | 51 699 | 100 580 | 48 976 |
Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
Financial results Financial position and cash flow Operational review Outlook Responsibility statement from the board of directors and CEO
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
There were no material investments or acquisitions with related parties in Q2 2021, but a major part of rental income is from rental contracts with related parties.
| Amounts in NOK million | Q2 2021 | 1H 2021 | 2020 |
|---|---|---|---|
| Rental income from largest tenants in the period | |||
| BEWI & subsidiaries | 28 807 | 53 020 | 34 682 |
| Insula & subsidiaries | 12 005 | 23 996 | |
| Kastor Invest AS & subsidiaries and related parties and jointly controlled entities | 3 639 | 6 826 | 13 635 |
| Total rental income from largest tenants in the period | 44 451 | 83 842 | 48 317 |
Financial assets represent contractual rights for the group to receive cash or other financial assets in the future. Financial liabilities correspondingly represent contractual obligations for the group to make future payments. Financial instruments are included in several accounting lines in the group's balance sheet and income statement and are classified in different categories in accordance with their accounting treatment.
The carrying amount of financial instruments in the group's balance sheet is considered to provide a reasonable expression of their fair value, with the exception of interest-bearing debt. The fair value of interest-bearing debt is described in note 5. A specification of the group's financial instruments is presented below.
| Amortised | Fair value through | |||
|---|---|---|---|---|
| cost | profit or loss | Total | ||
| Amounts in NOK million | 30.06.2021 | 30.06.2021 | 30.06.2021 | 31.12.2020 |
| Financial assets | ||||
| Cash and cash equivalents | 147 285 | - | 147 285 | 125 116 |
| Land plot lease agreements (financial asset) | 945 | - | 945 | 945 |
| Currency and interest swaps (long-term) | - | 35 883 | 35 883 | 8 021 |
| Currency and interest swaps (short-term) | - | 296 | 296 | 154 |
| Trade receivables (non-interest bearing) | 10 974 | - | 10 974 | 36 418 |
| Other receivables | 36 097 | - | 36 097 | 34 910 |
| Total Financial Assets | 195 301 | 36 179 | 231 480 | 205 564 |
| Financial liabilities | ||||
| Interest-bearing loans and borrowings | 1 867 025 | - | 1 867 025 | 1 832 345 |
| Land plot lease agreements (financial liability) | 945 | - | 945 | 945 |
| Loans from Credit Institutions (RCF) | 172 500 | - | 172 500 | - |
| Trade payables (non-interest bearing) | 22 838 | - | 22 838 | 36 404 |
| Other financial liabilities | 31 416 | - | 31 416 | 26 643 |
| Other current liabilities (non-interest bearing) | 40 214 | - | 40 214 | 106 096 |
| Total Financial Liabilities | 2 134 938 | - | 2 134 938 | 2 002 431 |
| Net Financial Assets and Liabilities | (1 939 637) | 36 179 | (1 903 458) | (1 796 867) |
| Amounts in thousands NOK | 30.06.2021 | 31.12.2020 |
|---|---|---|
| Bond | 1 850 000 | 1 850 000 |
| Bank loan | 32 000 | |
| RCF (short-term) | 172 500 | |
| Total interest-bearing loans | 2 054 500 | 1 850 000 |
| Hedged amount (fixed interest) | 740 000 | 740 000 |
| Hedge ratio | 36% | 40% |
YOUR NOTES
__________________________________________________________________________________________________________________ Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
__________________________________________________________________________________________________________________ __________________________________________________________________________________________________________________ __________________________________________________________________________________________________________________ Financial results Financial position and cash flow Operational review Outlook Responsibility statement from the board of directors and CEO
__________________________________________________________________________________________________________________ __________________________________________________________________________________________________________________ Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
__________________________________________________________________________________________________________________ Contact information
__________________________________________________________________________________________________________________
__________________________________________________________________________________________________________________
__________________________________________________________________________________________________________________
| Swap agreement | Currency amount (million) |
Start date |
Maturity date |
Fixed currency rate |
Fixed interest |
|---|---|---|---|---|---|
| Interest & currency | NOK 335 | 23.12.2020 | 11.12.2023 | EUR/NOK = 10.630 |
EURIBOR = -0.51% |
| Interest & currency | NOK 240 | 23.12.2020 | 11.12.2023 | SEK/NOK = 1.050 |
STIBOR = 0.017% |
| Interest & currency | NOK 165 | 23.12.2020 | 11.12.2023 | DKK/NOK = 1.428 |
DANISH IBOR = -0.505% |
| Swap agreement | Currency amount (million) |
Start date |
Maturity date |
Fixed currency rate |
Fixed interest |
|---|---|---|---|---|---|
| Interest | NOK 500 | 13.07.2021 | 31.12.2030 | Not applicable |
NIBOR = 1.5175% |
| Interest | EUR 32 | 11.12.2023 | 13.12.2027 | Not applicable |
EURIBOR = -0.03% |
| Interest | SEK 120 | 11.12.2023 | 13.12.2027 | Not applicable |
STIBOR = 0.686% |
| Interest | DKK 120 | 11.12.2023 | 13.12.2027 | Not applicable |
DANISH IBOR = 0.215% |
The table below shows an analysis of fair values of financial instruments in the Statement of Financial Position at 30.6.2021, grouped by level in the fair value hierarchy:
■ Level 3 - Use of a model with inputs that are not based on observable market data.
All financial derivates are currency and interest swap agreements booked at fair value according to level 2.
| Amounts in NOK thousands | Level 1 | Level 2 | Level 3 | Sum |
|---|---|---|---|---|
| Currency and interest swaps (long-term) | - | 35 883 | - | 35 883 |
| Currency and interest swaps (short-term) | - | 296 | - | 296 |
| Sum financial assets measured at fair value | - | 36 180 | - | 36 180 |
The estimated fair value of the group's financial instruments is based on market prices and valuation methods as described below.
Fair value is assumed to be equal to the carried amount.
The group recognises interest-bearing liabilities at amortised cost. Notes to the financial statements (see note 5) provide information on the estimated fair value of interest-bearing liabilities. Bonds are valued at the market price on 30 June 2021 and bank loans at the estimated fair value where account is taken of the estimated difference between the current margin and market conditions.
In principle, these items are recognized initially at fair value and measured at amortized cost in subsequent periods. However, discounting is not normally assumed to have a significant effect on this type of receivable and liability.
The fair value of financial derivatives, including currency forward exchange contracts/swaps and interest-rate swaps, is determined by the net present value of future cash flows, calculated
Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
Financial results Financial position and cash flow Operational review Outlook Responsibility statement from the board of directors and CEO
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
Note 05 Loans from credit institutions Note 06 Tenancy agreements
using quoted interest-rate curves and exchange rates at the balance-sheet date. The technical calculations are generally performed by the group's banks. The group has checked these valuations and tested them for reasonableness.
The Group uses derivatives to manage its interest rate risk. Derivatives are initially recognized at fair value on the date on which the contract was signed, and subsequently at fair value. Gains or losses on remeasurement at fair value are recognized in the income statement. Regular payments are presented as interest and other finance expenses. Changes in the value of the derivatives are presented under "Changes in value of financial instruments".
The fair value of interest rate swaps is the estimated amount the Group would receive or pay to redeem the contracts on the balance sheet date. This amount will depend on interest rates and the contracts' remaining term to maturity. The derivatives are classified on the balance sheet as current or non-current, depending on whether they are expected to be redeemed under or over 12 months from the balance sheet date.
On 2 July 2021, KMC Properties entered an agreement with Oppdal Spekemat AS for construction of a new production facility at Oppdal, Norway. When completed, the facility will be leased to Oppdal Spekemat on a triple-net bare-house agreement, with an initial lease term of 15 years, with the option of an extension. Construction cost is estimated to be approximately NOK 80 million, and the yield-on-cost is set on 7.5 per cent. The agreement is conditional upon financing.
On 8 July, KMC Properties announced that it had entered a conditional long-term lease agreement for the planned new packaging hub at Jøsnøya, Hitra with BEWI with an initial term of 15 years, with an option for BEWI to extend the lease term two times by five year each. The construction cost is estimated to be above NOK 100 million, and the yield-on-cost is set on 7.5 per cent. Acquisition of an industrial property with long-term lease at Mongstad for NOK 285 million
On 12 July, KMC Properties ASA announced its acquisition of an industrial property at Mongstad, Norway, for a total consideration of approximately NOK 285 million, with a yield of 7.7 per cent of the total investment cost. The property comes with a triple-net bare-house agreement with the tenant, PSW Technology AS, with an initial lease term of 12 years, with the option of a ten-year extension.
On 23 August 2021, KMC Properties announced the signing of a Letter of Intent (LOI) with Slakteriet Holding AS to build a new salmon slaughterhouse facility at Florø, Norway, estimated at NOK 620 million, with a yield-on-cost estimated between 6.75- 7.1 per cent.
On 25 August, KMC Properties announced that that it had received acceptance of a conditional offer for the acquisition of the real estate company Engvej 13 ApS from Limo Labels A/S, owner of a labels production facility in Denmark, for DKK 75 million (approximately NOK 106 million).
KMC Properties ASA's financial information is prepared in accordance with the international financial reporting standards (IFRS). In addition, the company reports alternative performance measures (APMs) that are regularly reviewed by management to enhance the understanding of the Company's performance as a supplement, but not as a substitute, to the financial statements prepared in accordance with IFRS. Financial APMs are intended to enhance comparability of the results and cash flows from period to period. The financial APMs reported by KMC Properties ASA are the APMs that, in management's view, provide relevant supplemental information of the Company's financial position and performance. Operational measures such as, but not limited to, occupancy and WAULT are not defined as financial APMs according to ESMA's guidelines.
| Amounts in NOK million | 30.06.2021 | 2020 |
|---|---|---|
| Total equity | 1 325 | 1 243 |
| Deferred tax liabilities | 78 | 50 |
| Net asset Value (NAV) | 1 403 | 1 293 |
Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
Financial results Financial position and cash flow Operational review Outlook Responsibility statement from the board of directors and CEO
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
Selected notes to the consolidated financial statements Note 01 Company information Note 02 Basis of preparation and accounting principles Note 03 Significant events and transactions Note 04 Investment property Note 05 Loans from credit institutions Note 06 Tenancy agreements Note 07 Financial instruments Note 08 Subsequent events
| Amounts in NOK million | 30.06.2021 | 2020 |
|---|---|---|
| Interest Bearing Debt (Bond, nominal value) | (1 850) | (1 850) |
| Bank loan | (32) | - |
| Loans from Credit Institutions (RCF) | (173) | - |
| Cash and cash equivalents | 147 | 125 |
| Mark-to-market hedge adjustment | 35 | 8 |
| Net Interest-Bearing Debt | 1 873 | 1 717 |
| Investment Property (Market Value) | 3 307 | 3 090 |
| Group Net LTV | 56.6% | 55.6% |
The group's bond has a nominal value of NOK 1 850.0 million with 3 years tenor made on 27 November 2020.
| Amounts in NOK million | Q2 2021 | H1 2021 | 2020 |
|---|---|---|---|
| Operating profit (loss) before fair value adjustments Net realised financials |
34.6 (19.9) |
58.9 (39.6) |
30.4 (22.1) |
| Net income from property management | 14.7 | 19.2 | 8.3 |
| Bonds, or the Bond Issue | The Company's placement of a NOK 1 850 million senior secured bond with 3 years tenor made on 27 November 2020 |
|---|---|
| Covid-19 | The outbreak of the coronavirus SARS-CoV-2 |
| Cushman & Wakefield | Cushman & Wakefield Debenham Tie Leung Limited, registration number 997 013 263 and registered address 125 Old Brad Street, London Ec2n 1ar, Great Britain |
| Gross Rental Income (GRI) | Equals Total Income |
| Independent valuer | Cushman & Wakefield Realkapital, Kronprinsesse Märthas plass 1, 0125 Oslo, Norway |
| Loan-to-Value (LTV) | Total net nominal value of interest-bearing debt divided by the total market value of the property portfolio. |
| Market value of portfolio | The market value of all properties owned by the parent company and subsidiaries. |
| Net Asset Value, adjusted (NAV) | NAV from an ordinary long-term operational perspective of the business. Based on total equity in the balance sheet, adjustments are made for the carrying amount of deferred tax |
| NOK | The Norwegian Krone, the official currency of Norway |
| Occupancy rate (%) | Leased Lettable area (sqm) / Total Lettable area (sqm) |
| OPEX | Operating expense, measured by total operating expenses – Salary expenses |
| SG&A | Selling, General & Administrative Expenses, calculated as Salary expenses |
| Property related expenses | Property-related expenses include administrative costs related to the management of the properties as well as operating and maintenance costs. |
| SWAP | A swap is an agreement between two parties to exchange sequences of cash flows for a set period of time |
| WAULT | Weighted Average Unexpired Lease Term measured as the remaining contractual rent amounts of the current lease contracts of the investment properties of the Group, including areas that have been re-let and signed new contracts, adjusted for termina tion rights and excluding any renewal options, divided by Contractual rent, including renewed and signed new contracts. The Gasfield property is excluded in the calculation. |
Highlights for the second quarter of 2021 Highlights for the first half of 2021 Subsequent events
Financial results Financial position and cash flow Operational review Outlook Responsibility statement from the board of directors and CEO
Consolidated statement of comprehensive income Consolidated statement of financial position Consolidated statement of changes in equity Consolidated statement of cash flows
Selected notes to the consolidated financial statements Note 01 Company information Note 02 Basis of preparation and accounting principles Note 03 Significant events and transactions Note 04 Investment property Note 05 Loans from credit institutions Note 06 Tenancy agreements Note 07 Financial instruments Note 08 Subsequent events
Alternative Performance Measures Definitions
Contact information

Dyre Halses gate 1a NO-7042 Trondheim
[email protected] +47 480 03 175
kmcp.no
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.