Investor Presentation • May 16, 2025
Investor Presentation
Open in ViewerOpens in native device viewer
A leading Norwegian compounder company on Oslo Stock Exchange main list

16 May 2025
EQVA is an owner of profitable niche businesses, and we are specializing in acquiring and developing leading companies. Our ownership philosophy is centered around continuity, long-term stewardship, and sustainable value creation.

CEO
Former Group CEO in Astrup Fearnley. Extensive experience from both regulated and non-regulated businesses. 15 years with Pareto and 10 years with Astrup Fearnley
15+ years of experience from audit, financial markets, M&A and business development. Previous experience at EY and Astrup Fearnley



This presentation by EQVA ASA is designed to provide a high-level financial update of EQVA and subsidiaries operations as of Q1-2025
The material set out in this presentation is current as of March 31, 2025.
This presentation contains forward-looking statements in relation to operations of EQVA that are based on the management's own present expectations, estimates, forecasts and projections about matters relevant to EQVA's future financial performance. Words such as «likely», «aims», «looking forward», «potential», «anticipates», «expects», «predicts», «plans», «targets», «believes» and «estimates» and similar expressions are intended to identify forward-looking statements.
References in the presentation to assumptions, estimates and outcomes and forward-looking statements about assumptions, estimates and outcomes, which are based on internal business data and external sources, are uncertain given the nature of the industry, business risks, and other factors. Also, they may be affected by internal and external factors that may have a material effect on future business performance and results.
No assurance or guarantee is, or should be taken to be, given in relation to the future business performance or results of EQVA or the likelihood that the assumptions, estimates or outcomes will be achieved.
EQVA's subsidiaries engage in project activities which means that significant fluctuations in sales and order intake from quarter to quarter can be expected. While management has taken every effort to ensure the accuracy of the material in the presentation, the presentation is provided for information only. EQVA, its officers and management exclude and disclaim any liability in respect of anything done in reliance on the presentation.
All forward-looking statements made in this presentation are based on information presently available to management and EQVA assumes no obligation to update any forward-looking statements. Nothing in this presentation constitutes investment advice and this presentation shall not constitute an offer to sell or the solicitation of any offer to buy any securities or otherwise engage in any investment activity.
You should make your own enquiries and take your own advice (including financial and legal advice) before making an investment in the company's shares or in making a decision to hold or sell your shares.
• Consolidated financial statements

The financial report does not meet the requirements for an IAS 34 report,
but the accounting principles (as stated in the annual accounts) are followed in the group


EQVA is an owner of profitable businesses, and we are specializing in acquiring and developing leading companies. Our ownership philosophy is centred around continuity, long-term stewardship, and sustainable value creation.
We target acquisitions of companies that strategically align with our business model and investment platforms. EQVA distinguishes itself as an attractive buyer not just through competitive financial terms, but by providing a comprehensive toolbox of expertise, experience, and resources specifically designed to accelerate growth and value enhancement.
Leveraging established governance frameworks, we actively support our portfolio companies by driving strategic initiatives, operational excellence, effective financing solutions, and impactful transactions. At EQVA, we energize and empower companies for enduring success.

Owner and leasingprovider of production and office areas/buildings

Full-service provider of technical solutions and services to major industries

A specialised small hydropower plant developer and operator
Overview of ownership interests – built on 3 platforms. EQVA Industrial Solutions is the main platform.





Objective


Established a growth strategy focused on organic grow and acquiring attractive, profitable companies. Enabling EQVA to broaden product and service scope.
A decentralized business model with effective governance models, active ownership and proven management. Rapid and flexible decision-making, close to customers and suppliers
A clear focus on performance facilitates self-financed, long-term growth, favorable returns for shareholders, and a proven ability to develop operations
Strong financial position, strong cash flow from operating activities based on a solid financial position and low leverage. Asset light business model.
Sustainability characterizes the entire business and creates conditions for long-term profitability and growth. We are an active partner helping our customers to decarbonize.
| Key target | ||||
|---|---|---|---|---|
| Target of yearly average 10-15% growth of revenue and EBITA over a business cycle |
Let good managers do what their best at – avoid politics, bureaucracy and hierocracy |
(EBITA/WC) > 40%, securing self-financed growth, and dividends |
Equity Ratio > 30% | Deliver on our ESG goals |
A two-year journey so far – substantial shareholder value created

| 280% | 2.4% | 65% | 5% | NIBD: NOK 186 million (Date 31/3-2025) |
||
|---|---|---|---|---|---|---|
| -- | -- | ------ | ------ | ----- | ---- | ------------------------------------------- |
* Given a leverage ratio (NIBD / EBITDA LTM) of less than 1.5 after dividend payout. ** End of Year stock prices + dividends
| EPS | Dividend | |||
|---|---|---|---|---|
| NOK +0.48 (Q1 2025) NOK +0.40 (Full Year 2024) NOK –0.33 (Full Year 2023) |
NOK 0.2 per sh. (2024) New bank facility allows for dividend* |
|||
| Total Return** | The Share | |||
| 2022 | 2023 | 2024 | Q1-25 | Number of shares: 81,0 million Market cap: NOK 405 million |



M&A compounder companies have demonstrated superior valuations the past decade
Sweden serves as a benchmark market, illustrating the potential of the decentralized M&A-driven compounder model.
EQVA is in the early stages of its compounder
Companies employing this strategy have consistently achieved robust growth, sustained profitability, and predictable earnings – contributing to high valuation multiples on the Stockholm Stock Exchange.
Peers EV / EBITA
Central to their success is a targeted "buy-andbuild"-approach, regularly acquiring smaller businesses at lower multiples compared to their own valuations – creating substantial value (often above 20x EBITA) and investor returns.

Page 10 * EQVA EV/EBITA based on EV per Q1'25 and Pro Forma LTM EBITA (including IMTAS and Kvinnherad Elektro on a 12 m basis). ** For peers, EV/EBITDA based on EV per Q1'25 and EBITA 2024
e q v a . n o


• Consolidated financial statements
The financial report does not meet the requirements for an IAS 34 report, but the accounting principles (as stated in the annual accounts) are followed in the group
Last Twelve Months (LTM) Key highlights – Last Twelve Months (LTM) *


| NOK 1 534m | NOK 132m | NOK 186m | |
|---|---|---|---|
| Operating revenue LTM | EBITDA LTM | Net IBD | |
| NOK 378m | 1,4x** | NOK 881m | |
| Book Value Equity | Net Leverage | Order book |
| Industrial Solutions Renewables Real Estate |
||||||
|---|---|---|---|---|---|---|
| End-markets in Industrial Solutions |
| Smelters | Offshore | Maritime | Land based |
Aqua culture |
Defence/ Other |
|---|---|---|---|---|---|
| ---------- | ---------- | ---------- | --------------- | ----------------- | ------------------- |
* Pro-forma figures on this page include IMTAS Group LTM. Accounting effect on P&L is from Q2 2025. Pro forma is including profit from sale of Vassnes Group, excluding discontinued. ** Adjusted for the sale of Vassnes Group the net leverage ratio would be app 1,85x
Delivering on all our strategic priorities
EQVA Industrial Solutions delivers record revenue, a strong EBITDA (NOKm 34 Q1 Pro Forma) and record high cash position end of Q1
Major improvement Y/Y on sales, margins, cash flow and profit. NIBD of NOK 186 million including leasing debt.
IMTAS Group – Transaction closed March 21, 2025. Expands geographical reach, diversifies revenue, and strengthens industrial service offering. A full-quarter effect would have increased revenue and EBITDA by approx. 35% and 65%, respectively.
Austevoll Rørteknikk – Signed agreement for acquisition in March 2025 (expected completed Q2), boosting EQVA's aquaculture footprint on Norway's west coast, especially within pipe systems and fabrication.
BKS Industri and Austevoll Rørteknikk also recently signed a major supply agreement (value of approx. NOK 100 million) for a land-based aquaculture facility.

Strong operations and M&A activities drive record revenue growth and margin uplift
Strong operational performance mainly driven by the Industrial Solutions segment with volume increase and multiple contracts secured.
Revenue growth of 56 % from same period last year.
EBITDA lifted from NOK 46 million in Q1 24 to NOK 63 million in Q1 25. The EBITDA development is affected by three main components; (1) Sale of Vassnes Group in Q1'25 and Charisma in Q1'24, (2) a significant development in the operational performance of the group entities, and (3) the acquisition of IMTAS Group.
Robust order book of NOK 881 million.
(unaudited, pro-forma*, amounts in NOKm) 257 401 Revenue Revenue 46 63 EBITDA

*Pro-forma for Q1 2025: Incl. IMTAS Group and adjusted for discontinued operations
Key financial figures – Q1 2025

| Depreciations | 4.5 | |||
|---|---|---|---|---|
| EBITA | 30.0 | |||
| EBITA % | 8.3 % |
Page 16 Accounting principles in accordance with IFRS as described in annual report for 2024. All information, including figures, are unaudited. Presented figures are pro-forma, including newly acquired IMTAS group from 01.01.2025 and excluding Vassnes group (divested) from 01.01.2025.
NOK in million
Selected clients in orderbook:
Supports continued optimistic outlook in turbulent market sentiment




Equity
Goodwill
Current assets
Balance sheet as of 31 March 2025

NOK million


• Consolidated financial statements
The financial report does not meet the requirements for an IAS 34 report, but the accounting principles (as stated in the annual accounts) are followed in the group

EIS is growing, expanding both geographically and in service scope, with two recent milestone acquisitions

EIS and its diverse portfolio of companies are poised to benefit from favorable macro trends. However, the current macro environment is uncertain, although we have yet to see a significant impact on our business.
Shift towards electrification and digitalization Smelters Land-based
Offshore Aquaculture
Lower activity recent years due to news taxation schemes.




Maritime
industry
Capitalising on strong order book – increasing volumes and margins

Page 21 Accounting principles in accordance with IFRS as described in annual report for 2024. All information, including figures, are unaudited. Presented figures are pro-forma, including newly acquired IMTAS group from 01.01.2025 and excluding Vassnes group (divested) from 01.01.2025.


Continuous effort to perform value creating activity (both organic and through M&A)

73% y/y increased sales, EBITDA margin up y/y from 7.6% to 9.5%




IR: Please direct any questions to [email protected]

Pro forma includes accounting effects of M&A.

| (NOK 000) 1 , |
Q1 2025 |
Q1* IMTAS |
Vassnes** Sale |
Q1 2025 ProForma |
|---|---|---|---|---|
| Unaudited | ||||
| Adjusted for |
||||
| discontinued operation |
||||
| Revenues | 253 077 |
110 507 |
0 | 363 584 |
| Other operating revenues |
0 | 0 | 37 608 |
37 608 |
| Operating income |
253 077 |
110 507 |
37 608 |
401 191 |
| Materials and consumables |
113 099 |
35 380 |
0 | 148 479 |
| Payroll expenses |
98 324 |
47 559 |
0 | 145 884 |
| Other operating expenses |
25 923 |
17 917 |
0 | 43 840 |
| Operating expenses |
237 346 |
100 856 |
0 | 338 203 |
| profit/loss Operating before depreciation |
||||
| (EBITDA) and amortisation |
15 730 |
9 651 |
37 608 |
62 989 |
| of Impairment non-current assets |
0 | 0 | 0 | 0 |
| Depreciation | 3 834 |
2 475 |
0 | 6 309 |
| Operating profit/loss (EBIT) |
11 897 |
7 176 |
37 608 |
56 680 |
* The IMTAS transaction was completed at the end of March. According to IFRS, performance must be recognized from the transaction date. To show the consolidated group as starting from January 1 we have included IMTAS.
** On March 26, EQVA divested its ownership in Vassnes Group for NOK 10 million. The gross profit from the sale (37,6 MNOK) is significant - mainly due to the demerger effect from previously reported negative equity value in Vassnes (per Q4 24). The accounting profit from the sale (less operational P&L for Vassnes for the period) is presented as discontinued operations on next slide.

| (NOK 000) 1 , |
Q1 2025 |
Q1 2024 |
|---|---|---|
| Unaudited | Unaudited | |
| Adjusted for discontinued |
||
| operation | ||
| Revenues | 253 077 |
219 509 |
| Other operating revenues |
0 | 38 564 |
| Operating income |
253 077 |
258 073 |
| Materials and consumables |
113 099 |
106 547 |
| Payroll expenses |
98 324 |
75 319 |
| Other operating expenses |
25 923 |
29 136 |
| Operating expenses |
237 346 |
211 001 |
| before | ||
| Operating profit/loss and amortisation |
15 730 |
47 072 |
| depreciation | ||
| (EBITDA) | ||
| Depreciation | 3 834 |
4 456 |
| Operating profit/loss (EBIT) |
11 897 |
42 615 |
| Financial income |
200 | 493 |
| Financial | 6 419 |
8 136 |
| expenses Share of profit/loss of associate |
-2 | |
| / Profit loss before tax |
5 678 |
34 974 |
| Income expense* tax |
0 | 1 098 |
| Profit/Loss from continued operations |
5 678 |
33 876 |
| Profit/Loss from discontinued |
29 504 |
-1 913 |
| operation | ||
| Profit/Loss for the period |
35 182 |
31 963 |
| Attributable to : |
||
| Equity holders of parent |
38 934 |
30 032 |
| Non-controlling interest |
-3 752 |
1 931 |
| Total | 35 182 |
31 963 |
| Number of shares: 81,01m (31/03-2025) |
Q1 2025 Unaudited Adjusted for discontinued operation |
Q1 2024 Unaudited |
|---|---|---|
| Earnings per share (NOK) Diluted earnings per share (NOK) |
0 48 , 0 44 , |
0 42 , 0 40 , |
| Earnings from continued operations Earnings per share (NOK) Diluted earnings per share (NOK) |
0 07 , 0 06 , |
0 47 , 0 45 , |

| ASSETS | Q1 2025 |
2024 |
|---|---|---|
| Unaudited | Audited | |
| Non-current assets |
||
| Deferred benefit tax |
10 639 |
0 |
| Goodwill | 277 002 |
281 615 |
| Licenses and R&D , patents |
92 585 |
27 764 |
| Property , plant and equipments |
142 165 |
116 234 |
| of Right assets use |
54 515 |
18 898 |
| Other receivables non-current |
7 662 |
8 896 |
| Total non-current assets |
584 569 |
453 408 |
| Current Assets |
||
| Inventory | 14 416 |
21 281 |
| Accounts receivables |
222 337 |
175 343 |
| Other receivables current |
13 284 |
17 037 |
| Contract assets customer contracts |
84 883 |
62 828 |
| Cash and cash equivalents |
147 825 |
99 377 |
| Total current assets |
482 746 |
375 866 |
| ASSETS TOTAL |
1 067 315 |
829 273 |
| EQUITY AND LIABILITIES |
Q1 2025 |
2024 |
|---|---|---|
| Unaudited | Audited | |
| Equity | ||
| Share capital |
4 051 |
3 770 |
| Share premium reserve |
239 771 |
211 632 |
| Treasury shares |
-10 | -23 |
| Retained earnings |
127 398 |
102 278 |
| Non-controlling interests |
6 980 |
-5 653 |
| Total equity |
378 189 |
312 004 |
| Non-current liabilities |
||
| Lease liabilities |
41 286 |
15 737 |
| Loans and borrowings |
243 656 |
94 598 |
| Other long-term liabilities |
40 542 |
24 001 |
| Total liabilities non-current |
325 484 |
134 337 |
| Current liabilities |
||
| Accounts payables |
89 116 |
88 330 |
| Taxe payables |
0 | 840 |
| Public duties payables |
78 444 |
69 306 |
| Loans and borrowings , current |
57 209 |
87 904 |
| Contract liabilities |
6 819 |
5 165 |
| Lease liabilities |
7 425 |
4 384 |
| Other liabilities current |
124 628 |
127 005 |
| Total liabilities current |
363 642 |
382 932 |
| Total liabilities |
689 126 |
517 269 |
| LIABILITIES TOTAL EQUITY AND |
1 067 315 |
829 273 |





EQVA is pursuing strategic acquisitions to strengthen its market position
✓ Industrial service companies
Operational criteria
✓ Complementary service
✓ Proven business model
✓ Operational synergies
✓ Focus on Nordic operations
offerings
EQVA will utilize funds to acquire complementary companies to broaden its product offering



Ellen Hanetho Chair
20+ years of financial & strategic business development

Anne Bruun-Olsen Board member
Senior Partner Cushman & Wakefield Realkapital

Tore Schiøtz Board member
Investor and Board Executive with strong industrial background

Tore Thorkildsen Board member
Founder and former CEO of BKS. Has held several board positions. 30+ years of experience in sales.

Kari Markhus Board member
Employee representative

Employee representative
| Shareholders | Number of shares | Ownership |
|---|---|---|
| NORDIC CORPORATE BANK ASA | 24,208,639 | 29.88% |
| HAVILA HOLDING AS | 10,000,000 | 12.34% |
| NINTOR AS | 8,729,739 | 10.78% |
| ILG AS | 8,729,738 | 10.78% |
| EGGE & ØEN AS | 5,868,359 | 7.24% |
| SANDHEI HOLDING AS | 2,863,532 | 3.53% |
| EMINI INVEST AS | 1,290,000 | 1.59% |
| HSR INVEST AS | 1,290,000 | 1.59% |
| INNIDIMMAN AS | 1,290,000 | 1.59% |
| MP PENSJON PK | 1,162,768 | 1.44% |
| ERIK ARNESEN HOLDING AS | 1,123,288 | 1.39% |
| MEDIÅ HOLDING AS | 1,123,288 | 1.39% |
| HELSENGREEN | 1,067,800 | 1.32% |
| K E INVEST A/S | 986,193 | 1.22% |
| HANDELAND EIGEDOM AS | 584,163 | 0.72% |
| MCE HOLDING AS | 572,227 | 0.71% |
| LBM HOLDING AS | 506,330 | 0.63% |
| PISON AS | 430,000 | 0.53% |
| Other shareholders | 9,186,383 | 11.34% |
| Total shares | 81.012.447 |
Proven track record of successful projects spanning various industrial sectors and serving a wide range of clients


e q v a . n o
| Offering | Example projects | Customer examples | |
|---|---|---|---|
| melters S |
• Total offering of service, maintenance and modification projects to large clients within the smelting industry |
• Maintenance and modification at Hydro Husnes |
|
| Offshore | • Service and maintenance on framework agreements • Design, engineering, prefabrication, and installation |
• Operation and maintenance personnel on "Jotun FPSO" |
|
| me Mariti |
• Installation within hydraulic, HVAC, machine systems, ship systems, power and automation, etc. |
• Rebuilding of propulsion systems to become greener (batteries, hydrogen) |
|
| d based Lan |
• Engineering, pipe- and tank systems, load-bearing structures, mechanical solutions, ventilation, and power and automation |
• Delivery of a complete tank facility to Equinor at Mongstad |
|
| quaculture A |
Production and installation • of components/facilities; floating rigs, pipes, tanks, osmosis system, as well as service and maintenance |
• Super Duplex pipe delivery for Arctic Offshore Farming |
|
| Defence/Other | • Mainly construction and defence: Analysis, engineering, production, installation, service and maintenance, etc. |
• Service and maintenance of pumps, steel, doors, ship equipment etc. |



Maintenance and service
EIS can deliver projects from A to Z… … with a proven track record …providing a broad range of services…

Framework contract for refabrication and installation at Green Zink Odda - Boliden

Construction of a 430-ton subsea compressor for the Ormen Lange field – OneSubsea / Shell

e q v a . n o EPma 1 , fabrication of topside modules, hook-up and integration – Johan Castberg FPSO / Equinor
120 km from shore, 900 m depth, water temperature below freezing point, operated from land base.
Ormen Lange is the second largest gas field on the Norwegian Continental Shelf. At plateau production it produces 25% of UK's gas consumption.
Norwegian based (new) subsea technology (OneSubsea) is to increase production from 75% to 85% of the reserves.
BKS is working as a sub supplier to OneSubsea constructing a 430-ton subsea compressor.




| Boliden Odda in figures |
|
|---|---|
| Established | 1924 |
| Operating profit (2023) | SEK 645m |
| Production capacity | ~200 kt/year |
| Production post expansion |
~350 kt/year |
| Expected completion | 2025 |
BKS Industri was awarded the main contract, along with several subcontracts, for the installation of process piping and associated structures and fittings
Across foundry, piping systems, casting, and infrastructure, a total of 30km of piping will be installed
The installation will take place within a 'live' factory environment, involving work in both new and existing areas, with the latter demanding rigorous attention to health, safety, and environmental standards, meticulous planning, and skilled personnel
BKS is responsible for supplying all pipes, pipe fittings, valves, supports, clamps, and structural steel for clamps
In total, over 500 tons of piping and fastening materials will be delivered, fabricated, and installed
Given the high-temperature processes within the facility, stringent requirements for heat insulation of process piping and equipment are mandated






Through different EQVA subsidiaries
A competence centre
At EQVA, we believe that bringing together our administrative and support functions into a shared competence environment can contribute to:
This is achieved through the establishment of EQVA Finance & Analytics (F&A). The company is organized as a subsidiary under EQVA Industrial Solutions AS (EIS), ensuring proximity to the operational companies and their needs.
At the same time, F&A will also provide services to other entities within the EQVA Group.
The mandate given to F&A involves building a robust unit that delivers:


Strategic location in Sunde, Kvinnherad, with BKS Industri as the main tenant
| Nr | Property | Building area (sqm) |
|---|---|---|
| 1 1 |
Weather protected storage and quay area |
480 |
| 2 2 |
Production hall with cloakroom, office and canteen | 1,020 |
| 3 3 |
Office and wardrobe | 190 |
| 4 4 |
70-meter quay and 450-meter shoreline | |
| 5 5 |
Warehouse | 540 |
| 6 6 |
Production hall, warehouse and office space | 1,160 |
| 7 7 |
Offices | 530 |
| 8 8 |
Apartments | 620 |
| 9 9 |
Office, production hall and warehouse | 370 |
| 10 10 |
Hall 3 and 4, PE production | 590 |
| 11 11 |
Hall 1, stainless steel production and assembly | 1,100 |
| 12 12 |
Hall 2, machining | 400 |
| 13 13 |
Warehouses and offices for foremen | 500 |
| Sum | 7,500 |

Develops, owns and operates small and specialised hydropower plants





Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.