Quarterly Report • Aug 23, 2021
Quarterly Report
Open in ViewerOpens in native device viewer

| Q2 2021 highlights 3 |
|
|---|---|
| Financial statements7 | |
| Accounting principles 11 |
|
| Notes14 |

The Company's main markets continued to develop positively during the quarter with several new opportunities and inquiries. Projects and contract negotiations continue to mature and momentum is building up. Award of public funding under various EU or state agencies financing programs are expected to be catalyst for final investments decisions to be made by project owners late 2021 and during 2022.
The Company continued to mature both new and existing key contract opportunities, particularly in France and the US. In Dunkirk there will be a public hearing process in the 4th quarter while our client H2V continue to work on securing the financial and commercial basis for the projects both in Dunkirk and Normandy.
The factory for production of HydrogenPro's proprietary next generation electrode technology was recently completed, on time and within the budgeted cost. The first- full scale electrodes with the new surface treatment will be produced before year end.
The Company continued to work with the start-up of two smaller container-based electrolyser systems at Herøya. Pressure testing is completed and production will be started during the 3rd quarter. Gradually, produced hydrogen will be delivered to Hynion in accordance with an agreement announced on 23rd April 2021.
The Company has invested NOK 8.9 million in production capacity during the quarter. In addition, the Company continued to work on plans and preparation for establishing independent supply chains including fabrication both in Asia, Europe and the US.
The Company continued to strengthen the organization and its capacities and competences. The Company has established a close association with a team of international experts to perform R&D and innovation and has secured access to skilled experts capable of providing commissioning and start-up expertise at international locations.
In August, Mr. Erik Chr. Bolstad was appointed Chief Commercial Officer. Mr. Bolstad has several years of experience from various senior positions within ABB Marine and extensive experience from sales and marketing of large complex international projects. Erik will take up his new role in HydrogenPro on 1st of September 2021.
NEWS RELEASES DURING 2ND QUARTER 2021 AND BEFORE THE 2Q REPORTING DATE ON 23RD AUGUST 2021:
On 23rd of April 2021: HydrogenPro and Hynion announced a co-operations comprising the following:
On 28th of April 2021: HydrogenPro and Kvina Energy Park (KEP) entered into a cooperation agreement on the development of a significant hydrogen production facility in the Kvinesdal municipality in Norway. The plot is next to the largest electric hub in Norway, which is expected to provide access to electric power of in the range of 500-800 MW.
On 5th of May 2021 : HydrogenPro informed on 8th of January 2021 about the MoU with Repsol which included a 100MW project which i.a. was subject to allocation of Green Deal funding. HydrogenPro has now been informed that the mentioned 100MW project will not be part of the final Green Deal allocation in 2021. As previously communicated, discussions continue with Repsol.
On 18th of May 2021: Green Hydrogen Coalition launched HyDeal North America with HydrogenPro as one of the partners. HyDeal North America is a new commercialization platform founded by the Green Hydrogen Coalition to launch green hydrogen ecosystems around North America. Each regional initiative will be built around a consortium of diverse stakeholders, including multi-sectoral off-takers, with the goal of launching scaled supply chains that deliver low-cost green hydrogen.
On 27th of May 2021: HydrogenPro, H2V Industry and Mitsubishi Power Europe have entered into an MoU forming a consortium that will develop and deliver green industrial hydrogen projects
The MoU will form a long-term partnership, combining the value proposition and expertise of H2V Industry, HydrogenPro and Mitsubishi Power Europe supporting the European and French initiatives to reach the de-carbonisation goals.
The outlook for the Company's services continue to strengthen backed by an ever increasing focus on the need for an energy transition away from fossil energy sources. This is manifested through an increasing number of opportunities and projects within the green hydrogen space. Clients continue to mature projects and financing and move steadily towards final investment decision and thus contract awards. While the Company is not aware of any new large contract awards globally during the 2nd quarter, the Company view the award of EU or state financing as a catalyst to contract awards to be made late 2021 or early 2022. The Company expects that this will result in a strong demand for our early phase and front-end engineering studies.
HydrogenPro is attractively positioned in this developing market due to its mature and well proven high pressure alkaline technology in combination with energy efficient electrode technology. The Company has previously stated its ability to produce green hydrogen gas at a cost of USD 1.20 USD per kg (assumed electricity price of 0.02 USD/kWh) in 2022.
| (NOKm) | |||
|---|---|---|---|
| INCOME STATEMENT | Q2 2021 Q1 2021 H1 2021 | ||
| Revenue, incl. other operating income | 0.1 | 0.6 | 0.7 |
| Raw materials and consumables used | 0.1 | 0.7 | 0.8 |
| Payroll expenses | 7.4 | 4.4 | 11.7 |
| Other operating expenses | 4.7 | 3.6 | 8.3 |
| EBITDA | -12.0 | -8.1 | -20.1 |
| Depreciation and amortisation expenses | 1.3 | 1.3 | 2.7 |
| EBIT | -13.3 | -9.5 | -22.8 |
| Net financial items | 0.0 | -0.1 | -0.1 |
| Result before tax | -13.3 | -9.6 | -22.9 |
| Tax expense | -0.2 | -0.3 | -0.5 |
| Net profit | -13.1 | -9.3 | -22.4 |
HydrogenPro had revenues of NOK 0.1 million during first quarter 2021 compared to NOK 0.6 million in Q1 2021.
Operating expenses amounted to NOK 13.5 million, whereof NOK 0.1 million in raw materials and consumables used, NOK 7.4 million in payroll expenses, NOK 4.7 million in other operating expenses and NOK 1.3 million in depreciation & amortization expenses. The P&L was negatively impacted by option-based compensation cost of NOK 6.7 million, which has a non-cash effect.
EBITDA during the quarter was –12.0 million vs. NOK -8.1 million in Q1 2021, with an operating loss of NOK 13.3 million compared to NOK 9.5 million in the previous quarter.
Net financial income and expenses in the quarter amounted to NOK 0.0 million vs NOK -0.1 million in Q1 2021.
Net loss (after tax) for the quarter ended at NOK 13.1 million, the corresponding figure in the previous quarter was NOK 9.3 million.
| (NOKm) | |
|---|---|
| BALANCE SHEET | Q2 2021 Q1 2021 FY 2020 | ||
|---|---|---|---|
| ASSETS | |||
| Total intangible assets | 59.5 | 56.7 | 55.3 |
| Total tangible fixed assets | 11.6 | 2.6 | 2.8 |
| Total financial fixed assets | 7.3 | 0.1 | 0.1 |
| Total fixed assets | 78.4 | 59.4 | 58.1 |
| Current operating assets | 3.9 | 5.7 | 5.7 |
| Cash and cash equivalents | 471.2 | 489.5 | 506.1 |
| Total current assets | 475.1 | 495.2 | 511.8 |
| Total assets | 553.5 | 554.7 | 570.0 |
| EQUITY AND LIABILITIES | |||
| Total equity | 533.6 | 540.6 | 515.7 |
| Provisions | 9.8 | 10.1 | 10.3 |
| Total short term liabilities | 10.0 | 4.0 | 44.0 |
| Total liabilities | 19.8 | 14.1 | 54.3 |
| Total equity and liabilities | 553.5 | 554.7 | 570.0 |
Total assets as of 30th of June 2021 were NOK 553.5 million, whereof NOK 475.1 million in current assets (NOK 471.2million in cash and deposits and NOK 3.9 million in other current assets), NOK 78.4 million in total fixed assets, whereof NOK 59.5 million in intangible assets, NOK 11.2 million in plant, machinery and equipment and NOK 0.1 million in financial fixed assets (investments in subsidiaries, shares and other securities).
Total equity amounted to NOK 533.6 million and total liabilities of NOK 19.8 million, whereof NOK 10.0 million in short-term liabilities and NOK 9.8 million in long-term liabilities/provisions. The equity ratio as of 30th June 2021 was 96.4% compared to 97.5% the previous quarter.
(NOKm)
| CASH FLOW STATEMENT | Q2 2021 | Q1 2021 | H1 2021 |
|---|---|---|---|
| BALANCE SHEET | Q2 2021 | Q1 2021 | FY 2020 |
| Cash balance start of period ASSETS |
489.5 | 506.1 | 506.1 |
| Net cash flows from operating activities | 2.0 | -14.2 | -12.2 |
| Total intangible assets | 59.5 | 56.7 | 55.3 |
| Plant, machinery and equipment | 11.6 | 2.6 | 2.8 |
| Net cash flows from investing activities | -20.3 | -2.7 | -23.0 |
| Investments in subsidiaries, shares, other securities | 0.1 | 0.1 | 0.1 |
| Net cash flows from financing activities | - | 0.3 | 0.3 |
| Total fixed assets | 78.4 | 59.4 | 58.1 |
| Total changes in cash | -18.3 | -16.6 | -34.9 |
| Current operating assets | 3.9 | 5.7 | 5.7 |
| Cash balance end of period | 471.2 | 489.5 | 471.2 |
| Cash and cash equivalents | 471.2 | 489.5 | 506.1 |
Net change in cash position during the financial quarter was negative: NOK -18.3 million compared to NOK – 16.6 million in Q1 2021. Total assets 553.5 554.7 570.0 EQUITY AND LIABILITIES Total equity 533.6 540.6 515.7 Provisions 9.8 10.1 10.3 Total short term liabilities 10.0 4.0 44.0
Total current assets 475.1 495.2 511.8
Net cash flow from operating activities was NOK 2.0 million, compared to NOK – 2.7 million in Q1 2021. Total equity and liabilities 553.5 554.7 570.0
Total liabilities 19.8 14.1 54.3
During the quarter net cash flow from investing activities was NOK – 20.3 million, whereof: next-generation electrodes (NOK8.9m), production capacity (NOK8.9m), R&D center at Herøya (NOK 1.3m) and H2V projects (NOK 1.2m).
Net cash flows from financing activities of NOK 0.0 million, vs. NOK 0.3 million during Q1 2021.
(NOK)
| Note | Q2 2021 | Q1 2021 | H1 2021 | FY 2020 | |
|---|---|---|---|---|---|
| Sales revenue | 1, 2 | 133 468 | 598 047 | 731 515 | 26 557 242 |
| Other operating income | 0 | 0 | 0 | 136 330 | |
| Operating Income | 133 468 | 598 047 | 731 515 | 26 693 572 | |
| Raw materials and consumables used | 2 | 94 856 | 736 389 | 831 245 | 6 322 540 |
| Payroll expenses | 7 376 382 | 4 367 980 | 11 744 362 | 10 987 667 | |
| Depreciation of tangible and intanglible fixed assets | 3, 4 | 1 346 139 | 1 346 140 | 2 692 279 | 357 147 |
| Other operating expenses | 4 650 840 | 3 604 154 | 8 254 994 | 14 986 780 | |
| Operating expenses | 13 468 217 | 10 054 662 | 23 522 880 | 32 654 134 | |
| Operating profit/loss | -13 334 749 | -9 456 615 | -22 791 365 | -5 960 562 | |
| Financial income and expenses | |||||
| Other interest income | 0 | 953 | 953 | 449 068 | |
| Other financial income | 76 222 | 276 062 | 352 284 | 1 455 934 | |
| Other Interest expenses | 18 620 | 16 810 | 35 430 | 491 562 | |
| Other financial expenses | 33 141 | 361 208 | 394 349 | 3 693 540 | |
| Net financial income and expenses | 24 461 | -101 003 | -76 542 | -2 280 100 | |
| Result before tax | -13 310 288 | -9 557 618 | -22 867 908 | -8 240 662 | |
| Tax expense | -241 331 | -250 882 | -492 213 | 7 726 572 | |
| Operating result after tax | -13 068 957 | -9 306 736 | -22 375 694 | -15 967 234 | |
| Net result after tax | -13 068 957 | -9 306 736 | -22 375 694 | -15 967 234 | |
| Loss brought forward | 13 068 957 | 9 306 736 | 22 375 695 | 15 967 234 | |
| Total brought forward | -13 068 957 | -9 306 736 | -22 375 695 | -15 967 234 |
(NOK)
| Note | Q2 2021 | Q1 2021 | FY 2020 | |
|---|---|---|---|---|
| ASSETS | ||||
| Fixed assets | ||||
| Intangible fixed assets | ||||
| Research and development | 3 | 45 130 478 | 45 707 171 | 46 852 005 |
| Licences, patents etc. | 3 | 14 386 632 | 11 038 616 | 8 456 384 |
| Total intangible assets | 59 517 110 | 56 745 787 | 55 308 389 | |
| Tangible fixed assets | ||||
| Plant and machinery | 4 | 11 428 790 | 2 565 047 | 2 715 897 |
| Equipment and other movables | 4 | 135 327 | 79 800 | 40 596 |
| Total tangible fixed assets | 11 564 117 | 2 644 847 | 2 756 494 | |
| Investments in subsidiaries | 50 000 | 50 000 | 50 000 | |
| Investments in shares and other securities | 1 | 1 | 6 702 | |
| Other receivables | 7 | 7 268 038 | 0 | 0 |
| Total financial fixed assets | 7 318 039 | 50 001 | 56 702 | |
| Total fixed assets | 78 399 266 | 59 440 635 | 58 121 584 | |
| Current assets | ||||
| Receivables | ||||
| Accounts receivables | 1 037 999 | 1 047 320 | 3 182 831 | |
| Other receivables | 2 849 105 | 4 673 568 | 2 540 970 | |
| Total debtors | 3 887 104 | 5 720 888 | 5 723 801 | |
| Bank deposits, cash and cash equivalents | ||||
| Bank deposits, cash and cash equivalents | 471 173 983 | 489 504 526 | 506 110 924 | |
| Total Bank deposits, cash and cash equivalents | 471 173 983 | 489 504 526 | 506 110 924 | |
| Total current assets | 475 061 087 | 495 225 414 | 511 834 725 | |
| Total assets | 553 460 353 | 554 666 049 | 569 956 309 | |
(NOK)
| Note | Q2 2021 | Q1 2021 | FY 2020 | |
|---|---|---|---|---|
| EQUITY AND LIABILITIES | ||||
| Equity | ||||
| Paid in equity | ||||
| Share capital | 5, 6 | 57 806 | 57 806 | 57 169 |
| Share premium reserve | 574 588 441 | 574 588 441 | 542 170 113 | |
| Other paid-in equity | 17 016 162 | 10 873 342 | 9 098 130 | |
| Total restricted equity | 591 662 409 | 585 519 589 | 551 325 412 | |
| Retained earnings | ||||
| Other equity | -8 176 | 0 | 0 | |
| Loss brought forward | -58 023 940 | -44 954 981 | -35 648 245 | |
| Total retained earnings | -58 032 115 | -44 954 981 | -35 648 245 | |
| Total equity | 6 | 533 630 294 | 540 564 608 | 515 677 167 |
| Liabilities | ||||
| Provisions | ||||
| Deffered tax | 9 821 199 | 10 062 531 | 10 307 441 | |
| Total provisions | 9 821 199 | 10 062 531 | 10 307 441 | |
| Current liabilities | ||||
| Trade payables | 5 063 308 | 365 229 | 7 183 663 | |
| Public duties payable | 2 764 869 | 1 348 573 | 1 101 563 | |
| Other short term liabilities | 2 180 682 | 2 325 107 | 35 686 475 | |
| Total short term liabilities | 10 008 859 | 4 038 909 | 43 971 701 | |
| Total liabilities | 19 830 059 | 14 101 441 | 54 279 142 | |
| Total equity and liabilities | 553 460 353 | 554 666 049 | 569 956 309 |
| Notes | Q2 2021 | Q1 2021 | H1 2021 | FY 2020 | |
|---|---|---|---|---|---|
| Cash flows from operating activities | |||||
| Profit before income taxes | -13 310 290 | -9 557 618 | -22 867 908 | -8 240 662 | |
| Depreciation expense | 3, 4 | 1 346 138 | 1 346 140 | 2 692 279 | 357 147 |
| Option based compensation* | 6 721 243 | 2 680 945 | 9 402 188 | 7 638 132 | |
| Change in accounts receivable | 9 321 | 2 135 511 | 2 144 832 | -2 036 531 | |
| Change in accounts payable | 4 698 079 | -6 818 434 | -2 120 355 | 3 990 238 | |
| Write-down shares | 0 | 6 701 | 6 701 | 0 | |
| Unrealised currency exchange effects | 6 408 | 5 972 | 12 379 | 0 | |
| Change in other accruals | 2 517 911 | -3 992 688 | -1 474 778 | -5 397 718 | |
| Net cash flows from operating activities | 1 988 810 | -14 193 471 | -12 204 662 | -3 689 394 | |
| Cash flows from investing activities Change in tangible assets |
4 | -9 108 014 | -62 515 | -9 170 528 | -2 332 876 |
| Change in intangible assets | 3 | -3 943 301 | -2 609 377 | -6 552 678 | -6 947 497 |
| Change in other investing activities | 7 | -7 268 038 | 0 | -7 268 038 | 0 |
| Net cash flows from investing activities | -20 319 353 | -2 671 892 | -22 991 244 | -9 280 373 | |
| Cash flows from financing activities | |||||
| Change in long term debt | 0 | 0 | 0 | -23 264 446 | |
| Proceeds from issue of share capital | 5, 6 | 0 | 258 965 | 258 965 | 532 352 738 |
| Net cash flows from financing activities | 0 | 258 965 | 258 965 | 509 088 292 | |
| Cash balance start of period | 489 504 526 | 506 110 924 | 506 110 924 | 9 992 399 | |
| Net change in cash | -18 330 543 | -16 606 398 | -34 936 941 | 496 118 525 | |
| Cash balance end of period | 471 173 983 | 489 504 526 | 471 173 983 | 506 110 924 |
*) Option based compensation is restated in this report to highlight all costs related to the option incentive program (incl. social costs in Q1 and Q2). Social costs related to the option incentive program was 486K in Q1 2021 and 578K in Q2 2021. In addition, a one-off reversal of 419K is excluded because its non cash impact in Q1 2021. This is in accordance with NRS (F).
The quarterly statements have been prepared in accordance with the Norwegian Accounting Act and generally accepted accounting principles in Norway.
The Group's consolidated financial statements comprise Hydrogenpro AS and companies in which Hydrogenpro AS has a controlling interest. A controlling interest is normally obtained when the Group owns more than 50% of the shares in the Company and can exercise control over the Company. Minority interests are included in the Group's equity. Transactions between group companies have been eliminated in the consolidated financial statement. The consolidated financial statement has been prepared in accordance with the same accounting principles for both parent and subsidiary.
The purchase method is applied when accounting for business combinations. Companies which have been bought or sold during the year are included in the consolidated financial statements from the date when control is achieved and until the date when control ceases.
The management has used estimates and assumptions that have affected assets, liabilities, incomes, expenses and information on potential liabilities in accordance with generally accepted accounting principles in Norway.
Revenues from the sale of goods or services are recognised in the income statement once delivery has taken place and most of the risk and return has been transferred.
Revenues from the sale of services and longterm manufacturing projects are recognised in the income statement according to the project's level of completion provided the outcome of the transaction can be estimated reliably. Progress is measured as the number of hours spent compared to the total number of hours estimated. When the outcome of the transaction cannot be estimated reliably, only revenues equal to the project costs that have been incurred will be recognised as revenue. The total estimated loss on a contract will be recognised in the income statement during the period when it is identified that a project will generate a loss.
Current assets and short term liabilities consist of receivables and payables due within one year, and items related to the inventory cycle. Other balance sheet items are classified as fixed assets / long term liabilities.
Current assets are valued at the lower of cost and fair value. Short term liabilities are recognized at nominal value.
Fixed assets are valued at cost, less depreciation and impairment losses. Long term liabilities are recognized at nominal value.
Development costs are capitalized providing that a future economic benefit associated with development of the intangible asset can be established and costs can be measured reliably. Otherwise, the costs are expensed as incurred. Capitalized development costs are amortized linearly over its useful life. Research costs are expensed as incurred.
Land is not depreciated. Other fixed assets are reflected in the balance sheet and depreciated to residual value over the asset's expected useful life on a straight-line basis. If changes in the depreciation plan occur the effect is distributed over the remaining depreciation period. Direct maintenance of an asset is expensed under operating expenses as and when it is incurred. Additions or improvements are added to the asset's cost price and depreciated together with the asset. The split between maintenance and additions/improvements is calculated in proportion to the asset's condition at the acquisition date.
Leased assets are reflected in the balances sheet as assets if the leasing contract is considered a financial lease.
Subsidiaries and investments in associates are valued at cost in the Company accounts. The investment is valued as cost of the shares in the subsidiary, less any impairment losses An impairment loss is recognised if the impairment is not considered temporary, in accordance with generally accepted accounting principles. Impairment losses are reversed if the reason for the impairment loss disappears in a lather period.
Dividends, group contributions and other distributions from subsidiaries are recognised in the same year as they are recognised in the financial statement of the provider. If dividends / group contribution exceed withheld profits after the acquisition date, the excess amount represents repayment of invested capital, and the distribution will be deducted from the recorded value of the acquisition in the balance sheet for the parent company.
Impairment tests are carried out if there is indication that the carrying amount of an asset exceeds the estimated recoverable amount. The test is performed on the lowest level of fixed assets at which independent cashflows can be identified. If the carrying amount is higher than both the fair value less cost to sell and recoverable amount (net present value of future use/ownership), the asset is written down to the highest of fair value less cost to sell and the recoverable amount.
Previous impairment charges, except writedown of goodwill, are reversed in later periods if the conditions causing the writedown are no longer present.
Work in progress on long term fixed-price contracts is valued according to the percentage of completion method. The degree of completion is calculated as expenses incurred as a percentage of estimated total expense. Total expenses are reviewed on a regular basis. If projects are expected to result in losses, the total estimated loss is recognised immediately.
Trade debtors are recognised in the balance sheet after provision for bad debts. The bad debts provision is made on basis of an individual assessment of each debtor and an additional provision is made for other debtors to cover expected losses. Significant financial problems at the customers, the likelihood that the customer will become bankrupt or experience financial restructuring and postponements and insufficient payments, are considered indicators that the debtors should be written down.
Short term investments (stocks and shares seen as current assets) are valued at the lower of acquisition cost and fair value at the balance sheet date. Dividends and other distributions are recognized as other financial income.
Transactions in foreign currency are translated at the rate applicable on the transaction date. Monetary items in a foreign currency are translated into NOK using the exchange rate applicable on the balance sheet date. Non-monetary items that are measured at their historical price expressed in a foreign currency are translated into NOK using the exchange rate applicable on the transaction date. Non-monetary items that are measured at their fair value expressed in a foreign currency are translated at the exchange rate applicable on the balance sheet date. Changes to exchange rates are recognised in the income statement as they occur during the accounting period.
Liabilities, with the exception of certain liability provisions, are recognised in the balance sheet at nominal amount.
The tax charge in the income statement includes both payable taxes for the period and changes in deferred tax. Deferred tax is calculated at relevant tax rates on the basis of the temporary differences which exist between accounting and tax values, and any carryforward losses for tax purposes at the year-end. Tax enhancing or tax reducing temporary differences, which are reversed or may be reversed in the same period, have been eliminated. The disclosure of deferred tax benefits on net tax reducing differences which have not been eliminated, and carryforward losses, is based on estimated future earnings. Deferred tax and tax benefits which may be shown in the balance sheet are presented net.
Tax reduction on group contributions given and tax on group contribution received, booked as a reduction of cost price or taken directly to equity, are booked directly against tax in the balance sheet (offset against payable taxes if the group contribution has affected payable taxes, and offset against deferred taxes if the group contribution has affected deferred taxes).
Deferred tax is reflected at nominal value.
The cash flow statement has been prepared according to the indirect method. Cash and cash equivalents include cash, bank deposits, and other short-term investments which immediately and with minimal exchange risk can be converted into known cash amounts, with due date less than three months from purchase date.
Note 1 Revenues
| Per segment | Q2 2021 | Q1 2021 | H1 2021 | FY 2020 |
|---|---|---|---|---|
| Norway | 0 | 0 | 0 | 136 330 |
| Europe | 133 468 | 598 047 | 731 515 | 8 412 867 |
| America | 0 | 0 | 0 | 18 144 375 |
| Total | 133 468 | 598 047 | 731 515 | 26 693 572 |
| Total intangible | |||
|---|---|---|---|
| Group intangible assets | Licences | R&D | assets |
| Purchase cost 01.01.2021 | 8 456 384 | 46 852 005 | 55 308 389 |
| Additions | 5 930 248 | 622 430 | 6 552 678 |
| Impairment | 0 | 0 | 0 |
| Disposals | 0 | 0 | 0 |
| Purchase cost 30.06.2021 | 14 386 632 | 47 474 435 | 61 861 067 |
| Accumulated amortization 30.06. | 0 | 2 343 957 | 2 343 957 |
| Net book value 30.06.2021 | 14 386 632 | 45 130 477 | 59 517 109 |
| Amortization in the quarter | - | 1 171 979 | 1 171 979 |
| Economic useful life | 5 - 10 years | 10 years | |
| Amortization plan | Straight line | Straight line |
In the quarter the additions to licences corresponds to several investment projects:
In the quarter the HydrogenPro have capitalzed costs of 1,2 MNOK (2,7 MNOK in first half 2021) related to direct efforts towards the H2V-projects. The efforts are considered to be useful for further projects in the future. The economic lifetime is expected to be 5 to 10 years. The amorization will be effective as soon as the 100MW hydrogen production plants starts to develop.
Additions to licences include investments made for future supply of Alkaline elektrolysers and future development. HydrogenPro have invested in technology and production capacity of alkaline technology electrolysers and the economic lifetime is expected to be 5 years. Amorization will start when the first electrolysers are delivered. In the quarter these investments corresponds to approximately 1,6 MNOK (3,2 MNOK in first half 2021).
The R&D corresponds to the acquisition of the subsidiary Advanced Surface Plating ApS. The acquistion date was 22 December 2020, and the amortization in the first half corresponds to 10 year straigt line. The additions of 0,6 MNOK for the quarter corresponds to costs related to operating the plating line production plant.
| Plant and | Total fixed | ||
|---|---|---|---|
| Group fixed assets | machinery | Movables | assets |
| Purchase cost 01.01.2021 | 2 715 897 | 40 596 | 2 756 493 |
| Additions | 9 014 592 | 155 937 | 9 170 529 |
| Impairment | 0 | 0 | 0 |
| Disposals | 0 | 0 | 0 |
| Purchase cost 30.06.2021 | 11 730 490 | 196 533 | 11 927 023 |
| Accumulated depreciation 30.06.2021 | 301 700 | 61 206 | 362 906 |
| Net book value 30.06.2021 | 11 428 790 | 135 327 | 11 564 117 |
| Depreciation in the quarter | 150 850 | 23 311 | 174 161 |
| Expected useful life | 5-10 years | 5 years | |
| Depreciation plan | Straight line | Straight line |
Additional information regarding Plant and machinery:
The Herøya R&D facility comprises two containers located close to the HydrogenPro office at Herøya. The additions in the quarter corresponds to 1,3 MNOK costs to prepare the containers for R&D activities. Depreciation will be effective when the lab is running, estimated in Q3 or Q4.
Additions for the first half 2021 are equivalent to 7,7 MNOK. These are costs incurred to establish the production plant facility in Aarhus as of 30.06.2021. The depreciation will be effective when the production plant is completed.
The share capital of NOK 57 806 consist of 57 806 307 shares with nominal value of NOK 0,001 each. All shares are equal.
| Number of | |||
|---|---|---|---|
| List of (20) major shareholders as of 30 June 2021 | shares | Ownership | |
| RICHARD ESPESETH | Board member | 11 366 481 | 19.7 % |
| TM HOLDING AS | Board member | 9 585 182 | 16.6 % |
| Mitsubishi heavy Industries Ltd | 5 381 165 | 9.3 % | |
| CLEARSTREAM BANKING S.A. | 4 527 319 | 7.8 % | |
| VIVIAN YANJIN CHEN ESPESETH | 3 173 571 | 5.5 % | |
| VERDIPAPIRFONDET DNB SMB | 1 571 362 | 2.7 % | |
| ENERN INVEST AS | partly owned by CEO | 1 506 966 | 2.6 % |
| VERDIPAPIRFONDET NORGE SELEKTIV | 1 440 453 | 2.5 % | |
| TOR DANIELSEN | 1 373 571 | 2.4 % | |
| JAN FREDRIK GARVIK | 1 337 411 | 2.3 % | |
| DZ PRIVATBANK S.A. | 1 322 981 | 2.3 % | |
| Citibank Europe plc | 1 250 000 | 2.2 % | |
| BARCLAYS CAPITAL SEC. LTD FIRM | 1 145 776 | 2.0 % | |
| Avanza Bank AB | 1 121 902 | 1.9 % | |
| State Street Bank and Trust Comp | 980 500 | 1.7 % | |
| Nordnet Bank AB | 775 014 | 1.3 % | |
| The Bank of New York Mellon | 709 284 | 1.2 % | |
| Nordea Bank Abp | 683 592 | 1.2 % | |
| VERDIPAPIRFONDET PARETO INVESTMENT | 543 000 | 0.9 % | |
| LJM AS | 350 000 | 0.6 % | |
| Sum largest shareholders | 50 145 530 | 86.7 % | |
| Sum other shareholders | 7 660 777 | 13.3 % | |
| Total number of shares | 57 806 307 | 100 % |
| Hydrogrenpro Group: | |||||
|---|---|---|---|---|---|
| Share | Share | Option | Other | ||
| Equity changes in the quarter | capital | premium | program | equity | Total |
| Equity 01.01.2021 | 57 169 | 542 170 113 | 9 098 130 | -35 648 245 | 515 677 167 |
| Profit for the quarter | -22 375 695 | -22 375 695 | |||
| Change in options | 7 918 032 | 7 918 032 | |||
| Captial increase | 637 | 32 418 328 | 32 418 965 | ||
| Currency differences consolidation | -8 176 | -8 176 | |||
| Equity 30.06.2021 | 57 806 | 574 588 441 | 17 016 162 | -58 032 115 | 533 630 294 |
| Q2 2021 | Q1 2021 | FY 2020 | |
|---|---|---|---|
| Long-term investment | 6 668 500 | 0 | 0 |
| Deposit | 598 456 | 0 | 0 |
| Other receivables | 1 082 | 0 | 0 |
| Total other receivables | 7 268 038 | - | - |
Additional information regarding Other receivables:
Long-term investment:
HydrogenPro have invested in technology and production capacity of alkaline technology electrolysers. The 6,7 MNOK investment made in the quarter, secures extra production capacity to which enables the company to meet future estimated demand from customers. Thus, the item is classified as part of long term receivables.
HydrogenPro discloses alternative performance measures.
This is based on the group's experience that APMs are frequently used by analysts, investors and other parties as supplemental information.
The purpose of APMs is to provide an enhanced insight into the operations, financing and future prospect of the group. Management also uses these measures internally to drive performance in terms of monitoring operating performance and longterm target setting. APMs are adjusted IFRS measures that are defined, calculated and used in a consistent and transparent manner over the years and across the group where relevant.
Financial APMs should not be considered as a substitute for measures of performance in accordance with the Norwegian Accounting Standards.
HydrogenPro's financial APMs:
Walter Quam Ellen Merethe Hanetho Chairman of the Board Board member (Electronically signed) (Electronically signed) Terje Mikalsen Richard Espeseth Board member Board member (Electronically signed) (Electronically signed)
Mårten Lunde CEO (Electronically signed)

BDO AS Leirvollen 21A, 3736 Skien Løkkebakken 24, 3770 Kragerø
To t he board of HydrogenPro AS
We have reviewed t he accompanying consolidat ed balance sheet of HydrogenPro AS as of June 30, 2021 and t he related consolidated st at ement s of income and cash flow st at ement for t he t hreemont h period, and a summary of significant account ing policies and ot her explanat ory notes. Management is responsible for t he preparat ion and fair present at ion of t his int erim financial information in accordance wit h Norwegian Accounting Act and account ing st andards and pract ices generally accept ed in Norway. Our responsibility is t o express a conclusion on t his int erim financial information based on our review.
We conduct ed our review in accordance wit h Int ernat ional St andard on Review Engagement s 2410, " Review of Interim Financial Informat ion Performed by the Independent Audit or of t he Ent it y. " A review of int erim financial informat ion consist s of making inquiries, primarily of persons responsible for financial and account ing mat t ers, and applying analyt ical and ot her review procedures. A review is substant ially less in scope t han an audit conduct ed in accordance wit h Int ernat ional St andards on Audit ing and consequent ly does not enable us to obt ain assurance t hat we would become aware of all significant matt ers t hat might be ident ified in an audit . Accordingly, we do not express an audit opinion.
Based on our review, not hing has come to our at t ent ion t hat causes us to believe t hat t he accompanying interim financial informat ion does not give a t rue and fair view of t he financial posit ion of t he ent ity as at June 30, 2021, and of it s financial performance for t he t hree mont h period t hen ended in accordance wit h Norwegian Account ing Act and account ing st andards and pract ices generally accept ed in Norway.
Espen Åsulfsen St at e Aut horized Public Account ant (signed elect ronically)
Signaturene i dette dokumentet er juridisk bindende. Dokument signert med "Penneo™ - sikker digital signatur". De signerende parter sin identitet er registrert, og er listet nedenfor.
"Med min signatur bekrefter jeg alle datoer og innholdet i dette dokument."
På vegne av: BDO AS Serienummer: 9578-5995-4-86713 IP: 188.95.xxx.xxx 2021-08-22 18:18:26Z

Dokumentet er signert digitalt, med Penneo.com. Alle digitale signatur-data i dokumentet er sikret og validert av den datamaskin-utr egnede hash-verdien av det o pprinnelige dokument. Dokumentet er låst og tids-stemplet med et sertifikat fra en betrodd tredjepart. All kryptografisk bevis er integrert i denne PDF, for fremtidig validering (hvis nødvendig).
Hvordan bekrefter at dette dokumentet er orginalen?
Dokumentet er beskyttet av ett Adobe CDS sertifikat. Når du åpner dokumentet i
Adobe R e ader, skal du k u nne se at dokumentet e r s ertifisert av Penneo esignature service penneo@penneo.com. Dette garanterer at innholdet i dokumentet ikke har blitt endret.
Det er lett å kontrollere de kryptografiske beviser som er lokalisert inne i dokumentet, med Penneo validator - https://penneo.com/valid a t e
HydrogenPro AS Hydrovegen 6 3933 Porsgrunn Norway www.hydrogen-pro.com
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.