Quarterly Report • Jul 20, 2023
Quarterly Report
Open in ViewerOpens in native device viewer


Homes & Neighbourhoods
* Recognised revenue and profit pertain to continuing operations, excluding St. Petersburg and Norway. As of the third quarter of 2022, S:t Petersburg is reported as discontinued operations. As of the second quarter of 2023, Norway is reported as discontinued operations, and restated comparison figures can be found on www.bonava.com.
| SEK M and excluding St. Petersburg and | 2023 | 2022 | 2023 | 2022 | Jul 2022 | 2022 | ||
|---|---|---|---|---|---|---|---|---|
| Norway unless otherwise stated | Apr-Jun | Apr-Jun | A% | Jan-Jun | Jan-Jun | A% - Jun 2023 | Jan-Dec | |
| Net sales | 3,586 | 3,332 | 8 | 5,515 | 5,718 | -4 | 13,783 | 13,987 |
| Gross profit | 374 | 538 | -31 | 543 | 842 | -35 | 1,390 | 1,688 |
| Gross margin, % | 10.4 | 16.2 | 9.8 | 14.7 | 10.1 | 12.1 | ||
| Operating profit before items affecting comparability1) |
195 | 332 | -41 | 167 | 431 | -61 | 594 | 858 |
| Operating margin before items affecting comparability, %1) |
5.4 | 10.0 | 3.0 | 7.5 | 4.3 | 6.1 | ||
| Operating profit after items affecting comparability | 195 | 332 | -41 | 167 | 431 | -61 | 538 | 802 |
| Operating margin after items affecting | ||||||||
| comparability, % | 5.4 | 10.0 | 3.0 | 7.5 | 3.9 | 5.7 | ||
| Profit before tax | 47 | 291 | -84 | -74 | 355 -121 | 180 | 609 | |
| Earnings per share, SEK2) | 0.34 | 1.94 | -82 | -0.51 | 2.38 -121 | 1.22 | 4.10 | |
| Net debt3) | 6,631 | 5,881 | 21 | 6,631 | 5,881 | 21 | 6,631 | 7,259 |
| Return on capital employed, R12, %31 | 4.6 | 10.6 | 4.6 | 10.6 | 4.6 | 6.9 | ||
| Equity/assets ratio, %3) | 29.2 | 33.9 | 29.2 | 33.0 | 29.2 | 31.2 | ||
| Number of building rights | 29,400 | 29,700 | -1 | 29,400 | 29,700 | -1 | 29,400 | 29,400 |
| Number of housing units sold | 390 | ଚିଚିତ୍ର | -41 | 668 | 1,412 | -53 | 1,792 | 2,536 |
| Sales value of housing units sold | 1,511 | 2,039 | -26 | 2,421 | 4,586 | -47 | 6,093 | 8,258 |
| Number of production starts | 217 | 709 | -69 | 551 | 1,119 | -51 | 1,945 | 2,513 |
| whereof investment properties | 231 | 231 | ||||||
| Number of housing units in production | 5,087 | 7,591 | -33 | 5,087 | 7,591 | -33 | 5,087 | 6,498 |
| whereof investment properties | 426 | 195 | 426 | 195 | 426 | 426 | ||
| Sales rate for ongoing production, %43 | 65 | 72 | 65 | 72 | 65 | ട്ടു | ||
| Number of housing units recognised in profit | 1,203 | 1,145 | 5 | 1,806 | 1,944 | - / | 4,231 | 4,369 |
1) The key figures in Jul 2022-Jun 2023 and Jan-Dec 2022 were impacted by items affecting comparability.
? Before and after dilution. For more information about the Group's key figures, see page 25 and https://www.borava.org/inancial-information. 31 holuding St. Peterburg and Norway. Vendor notes recorded as asset in net debt. See Note 6. Calculated in accordance with the loan
agreement, the covenant was 29,4 per cent. Refer also to page 6.
4) Excluding Build-to-Manage. Including Build-to-Manage, the sales rate totalled 62 per cent.

In the second quarter we see signs of stabilising in our markets. The sale of the Norwegian operations improves our financial situation and we continue to take measures to increase selling and cash flow.
Stabilisation of the market during the quarter - increased sales No pronounced improvements in the market situation could be discerned in the second quarter, but we are seeing signs of stabilisation and cautiously rising figures in the number of housing units sold - from 278 in the first quarter to 390 in the second quarter. The priority for us is to continue selling, and to start projects where the conditions are right, while implementing measures to strengthen cash flow.
Our sales rate for housing units in ongoing production is 65 per cent, and we have binding contracts for housing units totalling around SEK 11.4 Bn to deliver over the coming 18 months. In projects where completion is planned for 2023, the sales rate is 75 per cent. We are seeing the highest level of sales activity in several of our significant German and Baltic sub-markets, with Berlin, Cologne, Dortmund and Riga. In Sweden and Finland as well, we are beginning to notice a gradual improvement from low volumes.
The market situation requires decisive action. We are primarily implementing three types of measures to strengthen cash flow and the balance sheet:
Firstly, we are working on boosting sales, and one key to this is being close to the market. With focus on continuing to sell homes even in a more challenging market, we are adapting our offering on an ongoing basis. As a result, we keep the volume of completed unsold housing units down, which would otherwise tie up a great deal of capital.
Secondly, we are reducing our overheads through both structural changes and adaptations to lower business volumes. We are well in line with previously communicated savings targets totalling SEK 600 M annually, but this will not be enough. We need to constantly adapt our savings measures to future business volumes. We recognise our costs net, after attributing them to projects, and recognise them in profit and loss when the units are handed over to customers. Even if we have decreased costs significantly, the rapidly falling volumes in ongoing projects mean that some functions have over-capacity. The cost for such functions cannot be fully attributed to projects and capitalised, and is instead recognised in profit and loss immediately. Even if we gradually reduce our costs, it is difficult to keep the pace on cost savings and decreased capitalisation in individual quarters, even if we are on track on an annual basis.
Thirdly, we continue to review and optimise our portfolio of building rights and projects. As a result of the new market situation, we are evaluating where we have the greatest potential to create profitable projects. We have begun sales of building rights that will generate positive cash flows. In some cases cash flow will take priority over selling price.
Increased sales with margins reflecting a focus on cash flow During the quarter, Bonava delivered housing units in accordance with plans, and net sales rose to SEK 3.6 Bn (3.3). Gross profit for the quarter was SEK 374 M (538), corresponding to a gross margin of 10.4 per cent (16.2). The gross margin reflects our focus on cash flow, where a higher share of investor transactions with lower margins but with periodic payment plans impacted the comparison with the preceding vear. In addition, we have taken measures in Sweden and Germany to improve future cash flows, and set aside risk provisions, together totalling SEK 62 M. Adjusted for these provisions, our underlying gross margin was 12.2 per cent. In the same period last year a higher share of projects to consumers, which are more profitable, were recognised.
Operating profit totalled SEK 195 M (332), corresponding to an operating margin of 5.4 per cent (10.0).
Our priority is, and has been, to improve cash flow and our financial position in order to secure future re-financing. Bonava Norway was divested in the second quarter. Even if it was sold at a loss, the transaction frees up capital, reduces future investment requirements and creates better opportunities for the rest of the Group.
During the second quarter we also signed an agreement to sell the operations in St. Petersburg. The buyer is still working on obtaining approvals from authorities, which is a condition for the divestment and thereby for recognition in profit. The net assets in the operations are currently valued at zero in the balance sheet.
Net debt decreased to SEK 6.6 Bn. We fulfill the covenants in our loan agreements, with the equity/assets ratio amounting to 29.4 per cent (loan covenant, 25%) and the interest coverage ratio (operating profit/loss in relation to interest expense) amounting to 4.0 (loan covenant, 2.0). Our net debt/equity ratio (net debt in relation to visible shareholders' equity) was 0.9, compared with our internal target of 1.0.
Our industry is in a challenging situation, as rapidly increasing interest rates and rising cost for housing construction have created imbalances. Recovery will take time.
At Bonava, we know what needs to be done, and we are taking action. With a strengthened balance sheet and robust measures to streamline the operation, I am convinced that we will stand strong ahead of the turnaround in the housing market that awaits. Over the long term, the need for new sustainable neighbourhoods in our markets is significant.
Peter Wallin President and CEO

"The priority for us is to continue selling and to start projects where the conditions are right, while implementing measures to strengthen cash flow."
Population growth and urbanisation in combination with low levels of housing construction over many years has led to a shortage of housing units in destination regions. In the long term, we foresee a large need for sustainable and well-planned homes. However, the market situation at present is challenging, with a sharp fall in housing construction as a result.
Our business is local, there are many players, competition is fierce and market developments are rapid. Those who act decisively to meet the new conditions will be standing strong when the market turns around.
During the preceding year, we noted increased costs for materials. At present, these cost increases have tapered off and energy prices have begun to fall back. Access to materials has stabilised while many subcontractors are competing for bids.
Demand for our housing units remained cautious. Raised interest rates, high inflation, and increased uncertainty affected demand, primarily, but also the development of prices. Sales lead times were still long in the second quarter. With that said, we are seeing some improvement since the first quarter. Selective price reductions made home buyers more prone to act.
Germany is Bonava's largest market. There has been a shortage of housing units in Germany for many years and this topic is high on the political agenda. The offering of new housing units is low, while customers are cautious. Housing prices in large cities were impacted to a greater extent that prices outside these areas. Berlin, Cologne and Dortmund are the regions in which we are seeing the highest activity at present.
Sweden is Bonava's second-largest market. We have an attractive breadth in our offering of housing units for investors and consumers, in or near large cities. Higher costs of living and rising interest rates have resulted in a cautious market. In Sweden, we are experiencing a sharp slowdown as regards both production starts and sales of housing units. During the second quarter, we saw more stable price levels and consumers beginning to regain confidence in the market. Despite this, the overall market volumes remain low.
The housing market in Finland is concentrated primarily to the metropolitan regions with the largest population growth and developed infrastructure: Helsinki, Tampere and Turku. The housing market in Finland has suffered greatly from rising interest rates and inflation, and customer activity is subdued.
The markets in all three Baltic capitals are growing economies. The low quality of the existing housing stock combined with growing demand for rental housing presents opportunities to build and manage them. The favourable market conditions in the Baltic markets remain, with a low level of unemployment and a lack of supply. Prices have slowed slightly in all markets, with the demand in Riga being the most stable.
Due to the fact that Bonava has divested its operations in intends to divest its operations in St. Petersburg, the Group's income statement is presented in accordance with IFRS 5 Non-current assets held for sale and discontinued operations. This entails recognising the result from the operations in Norway and St. Petersburg on a line income statement designated as operations to be discontinued and discontinued operations. The historical comparative figures have been restated. Assets and liabilities attributable to the operations in St. Petersburg are recognised on one line for assets and one line for liabilities in the balance sheet as of 30 June 2023. In the cash flow statement, cash flow attributable to operations to be discontinued is indicated in its own table.
Net sales amounted to SEK 3,586 M (3,332). The change is attributable to more housing units for consumers and investors recognised in profit, and by exchange rate fluctuations that had a positive translation effect of SEK 214 M on consolidated net sales year on year. The average price per housing unit recognised in profit amounted to SEK 3.0 M (2.9).
During the quarter, 592 housing units for consumers (794) were recognised in profit, generating net sales of SEK 2,167 M (2,618).
Net sales to investors totalled SEK 1,407 M (665), and the number of housing units recognised in profit was 611 (351).
Operating profit was SEK 195 M (332) and the operating margin was 5.4 per cent (10.0). The operating margin reflects a focus on cash flow, where a higher share of investor transactions with lower margins but with periodic payment plans impacted the comparison with the preceding year. In addition, measures were taken to improve future
cash flow, and risk provisions were made totalling SEK 28 M in Sweden and SEK 34 M in Germany.
Exchange rate fluctuations had a positive translation effect of SEK 13 M on operating profit compared with the year-earlier quarter.
Net financial items, profit before tax, tax and profit for the quarter Net financial items were SEK -148 M (-41), attributable to increased interest expenses due to a higher financing volume and higher base rates.
Profit before tax for the quarter was SEK 47 M (291). Tax on profit for the quarter was SEK -10 M (-83), corresponding to a tax rate of 22 per cent (28).
Profit for the period for continuing operations amounted to SEK 37 M (208).
Profit for the period for operations to be discontinued and discontinued operations totalled SEK -854 M (7), of which SEK -824 M pertained to capital losses from the divestment of the Norwegian operations. See Note 6.

Operating profit and operating margin, excluding St. Petersburg and SEK M

Net sales amounted to SEK 5,515 M (5,718), since fewer housing units for consumers were recognised in profit compared to the year-earlier period. The average price per housing unit recognised in profit amounted to SEK 3.0 M (2.9).
During the period, 984 (1,291) housing units for consumers were recognised in profit, generating net sales of SEK 3,578 M (4,281).
Net sales to investors totalled SEK 1,895 M (1,380), and the number of housing units recognised in profit was 822 (653).
Exchange rate fluctuations had a positive translation effect of SEK 301 M on consolidated net sales compared with the year-earlier period.
Operating profit was SEK 167 M (431) and the operating margin was 3.0 per cent (7.5). The operating margin reflects a focus on cash flow, where a higher share of investor transactions with lower margins but with periodic payment plans impacted the comparison with the preceding year. In addition, measures were taken in the second quarter of 2023 to improve future cash flow, and risk provisions were made totalling SEK 28 M in Sweden and SEK 34 M in Germany.
Exchange rate fluctuations had a positive impact of SEK 12 M on operating profit compared with the year-earlier period.
Net financial items, profit before tax, tax and profit for the period Net financial items were SEK -241 M (-76), attributable to increased interest expense due to a higher financing volume and higher base rates.
Profit before tax for the quarter was SEK -74 M (355). Tax on profit for the period was SEK 20 M (-100), corresponding to a tax rate of 26 per cent (28).
Profit for the period for continuing operations amounted to SEK -55 M (255).
Profit for the period for operations to be discontinued totalled SEK -803 M (37), of which SEK -824 M pertained to capital losses from the divestment of the Norwegian operation.
| 2023 | 2022 | 2023 | 2022 | Jul 2022 | 2022 | |
|---|---|---|---|---|---|---|
| Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | - Jun 2023 | Jan-Dec | |
| Net sales | ||||||
| Germany | 1,536 | 1,593 | 2,247 | 2,832 | 7,201 | 7,785 |
| Sweden | 947 | 1,025 | 1,537 | 1,677 | 2,605 | 2,745 |
| Finland | 015 | 460 | 1,405 | 774 | 2,390 | 1,759 |
| Baltics | 185 | 251 | 323 | 333 | 821 | 832 |
| Other operations11 | 2 | 2 | 3 | 102 | 766 | 864 |
| Total | 3,586 | 3,332 | 5,515 | 5,718 | 13,783 | 13,987 |
| 2023 | 2022 | 2023 | 2022 | Jul 2022 | 2022 | |
| Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | - Jun 2023 | Jan-Dec | |
| Operating profit before items affecting comparability21 | ||||||
| Germany | 75 | 229 | 85 | 335 | 654 | 904 |
| Sweden | 58 | 113 | 103 | 136 | -87 | -54 |
| Finland | 97 | 26 | 64 | 40 | 113 | 88 |
| Baltics | 14 | 35 | 24 | 38 | 04 | 108 |
| Other operations™ | -49 | -71 | -110 | -118 | -180 | -188 |
| Total | 195 | 332 | 167 | 431 | 594 | 858 |
1) Other operations consist of the Parent Company, Group adjustments, eliminations and the Danish operations.
2 tems affecting comparability for fully ear 2022 pertain to costs of SEK 56 M resulting from organisational changes desided on in Sweden, Gentral divisions
Total assets were SEK 24,910 M (26,632). At 31 December 2022, assets totalled SEK 25,579 M. The divestment of the Norwegian operations and a lower number of ongoing housing projects reduced assets since the start of the year, while cash and cash equivalents increased. Exchange-rate fluctuations increased assets by SEK 1.1 Bn compared with 31 December 2022.
Net debt amounted to SEK 6,631 M (5,881). At 31 December 2022, net debt totalled SEK 7,259 M. The increase compared to the yearearlier period was attributable primarily to higher payments for land under previously signed agreements. As of 31 March, net debt totalled SEK 8,094 M, and the reduction during the quarter was due primarily to the divestment of Bonava Norway. Exchange rate fluctuations increased net debt by SEK 44 M compared with 31 December 2022.
Capital employed amounted to SEK 15,438 M (15,168). At 31 December 2022, capital employed amounted to SEK 15,568 M. Capital employed decreased as a result of the divestment of the Norwegian operations but increased as a result of continued payments for land under previously signed agreements. Exchange-rate fluctuations increased capital employed by SEK 600 M compared with 31 December 2022.
The equity/assets ratio was 29.2 per cent (33.0). As of 31 March 2023, the equity/assets ratio was 30.1 per cent. The net debt/equity ratio totalled 0.9x (1.0x as per 31 March 2023).
The terms in bond and loan agreements are linked to two covenants. As of 30 June, both were fulfilled. According to the calculation method in the loan agreements, the equity/assets ratio was 29.4 per cent. According to the calculation method in the loan agreements, the interest coverage ratio was 4.0x. Refer also to Note 3. In accordance with the agreement with the creditors, these have been adjusted for the divestment of the operations in Norway.
Cash flow before financing was SEK 543 M (-551). Negative earnings, adjusted for impairments of projects in Germany, the sale of the Norwegian operations and a larger translation difference year-on-year, as well as higher tax payments than previous year, generated a cash flow from operating activities before changes in working capital of SEK -345 M (82). Cash flow from changes in working capital amounted to SEK 218 M (-631). Sales of housing projects totalled SEK 3,191 M (3,046), a slight increase compared with the year-earlier period driven primarily by Finland. Investments in housing projects decreased in all segments to a total of SEK 2,395 M (-3,748). Investments in building rights were lower than in the preceding year. Cash flow from other changes in working capital was SEK -579 M (71), which was primarily due to lower interest-free liabilities in Germany. The divestment of the Norwegian operations generated a positive cash flow of SEK 737 M, whereof SEK 765 M was cash received at closing, while SEK -28 M was divested cash and cash equivalents in the Norwegian operations.
Cash flow before financing was SEK -420 M (-2.336). Negative earnings, adjusted for the dissolution of risk provisions, larger translation difference and higher tax payments than prior year, generated a cash flow from operating activities before changes in working capital of SEK -461 M (64). Cash flow from changes in working capital amounted to SEK -569 M (-2,392). Sales of housing projects amounted to SEK 5,384 M (5,373). Investments in housing projects decreased in all segments to a total of SEK -5,245 M (-8,093). Investments in building rights were lower than in the preceding year. Cash flow from other changes in working capital was SEK -708 M (328), which was primarily due to lower cash flows from interest-free liabilities in Germany. The divestment of the Norwegian operations generated a positive cash flow of SEK 737 M, whereof SEK 765 M was cash received at closing, while SEK -28 M was divested cash and cash equivalents in the Norwegian operations.
1) Including operations to be discontinued (St. Petersburg) and including discontinued operations (Norway) up until the date of divestment, 30 June 2023.


= Net debt in Swedish tenant-owners associations and Finnish housing companies


Bonava's business model and the contract structure of the housing projects mean that when production is completed and customers have taken possession of the housing units, the sales value of these units is recognised under Net sales in the income statement. This applies to housing units for both consumers and investors.
The carrying amount of completed but not yet handed over housing units is transferred from Ongoing housing projects to Completed housing units in the balance sheet.
Completed housing units from earlier periods are added to net sales in the quarter when delivery to the customers occurs.
In our Build-to-Manage (B2M) model, we are building rental apartments intended for own management. This entails constructing, retaining, and managing for a period instead of divesting immediately. Investments in such projects have been made in Sweden since the third quarter of 2022 and in the Baltics since the end of 2021. In Bonava Baltics, rentals to tenants are expected to begin in the third quarter of 2023. After the end of the period, the development of the B2M project in Sweden was temporarily halted, and completion has thus been postponed. We are evaluating alternatives regarding continued development or divestment.
For more information on Bonava's value chain, refer to our Annual Report, which is available at bonava.com.
The number of sold completed housing units not recognised in profit at the end of the quarter was 47 (35). As of 31 March 2023, this total was 30.
UNSOLD COMPLETED HOUSING UNITS AT END OF QUARTER The number of unsold completed housing units at the end of the quarter was 285 (80). The increase was primarily attributable to
Estimated completions of ongoing projects per quarter Consumers Number 1,200 1.090 1,000 800 630 600 350 390 400 270 210 190 70 200 Q3:23 Q4:23 Q1:24 Q2:24 Q3:24 Q4:24 Q1:25 Later 130 70 -80 -15 33 -70 52 -37 AQ1 47 Starts Q2 35 7 110 18 Sweden Finland Germany ■ Baltics Sold
Germany, Finland, and the Baltics. As of 31 March 2023, this figure was 249, 70 of which were sold during the quarter while, 106 were added.
At the end of the preceding quarter, Bonava estimated that approximately 730 consumer housing units would be completed in the second quarter. A total of 645 housing units were completed. The decrease is due primarily to one project in Germany and one in the Baltics being completed one quarter later than estimated.
During the quarter, it was estimated that 550 housing units for investors would be completed, while 611 were completed. The increase is attributable to one project in Finland being completed ahead of schedule.
The number of housing units for consumers recognised in profit during the quarter was 592 (794). The majority of these were completed during the quarter.
During the quarter, 611 (351) housing units for investors were recognised in profit. All were completed during the quarter.
The value of sold housing units in production and completed housing units sold but not vet recognised in profit at the end of the quarter was SEK 7,282 M (11,068) for consumers and SEK 4,165 M (6,595) for investors.

1) Sweden pertains partly to B2M and the Baltic region pertains to B2M; refer to pages 10 and 13
The diagrams illustrate the estimated completion dates of projects that have been started for housing units for consumers and investors, respectively. The number of housing units have been rounded off since they are estimates of the point in time of completion, and shifts between quarters are common.
The curves illustrate the percentage of units sold at 30 June 2023. The diagrams can give an indication of future net sales, provided that the housing units are also delivered to the end customers. For those bars that show unsold housing units, both sale and completion need to occur before they are recognised in profit.
The lines under the diagram clarify the changes that have occurred since the assessment presented in the interim report for the most
recent quarter. One change during the second quarter was that the development of a B2M project in Sweden was temporarily halted, and completion has thus been postponed.
The top line shows an amended estimate of when the units are expected to be completed, compared with the latest published interim report. Changes such as the date for receiving building permits, disruptions in the logistics and production chain or other factors could positively or negatively impact the estimated time of completion.
The bottom line shows the expected time of completion for the units for which production has started during the quarter. These units thus entail an increase in the total number of units included in the graph.
In light of the weaker market, we have been restrictive regarding new investments in land since mid-2022. We are developing existing building rights in our portfolio in order to have land ready for building, and can quickly start projects up once demand turns around. Prioritising cash flow also means that we are reviewing our land bank. We are evaluating where we have the greatest potential to create profitable projects, and are divesting land and withdrawing from option contracts where we do not see the same potential.
Bonava recognises building rights at the cost incurred. No surplus value from market valuation was included in the reported figures.
The total number of building rights at the end of the quarter amounted to 29,400 (29,700). Compared with the start of the year, the number of building rights is unchanged. The number of building rights in the Baltics and Germany has decreased. The number of building rights in Sweden increased, whereas in Finland they remained unchanged.
Building rights
On/Off balance sheet
| 2023 30 Jun |
2022 30 Jun |
2022 31 Dec |
|
|---|---|---|---|
| Number of building rights | |||
| Germany | 9,700 | 10,100 | 9,800 |
| Sweden | 8,900 | 8,300 | 8,700 |
| Finland | 3,800 | 3,800 | 3,400 |
| Baltics | 7,000 | 7,500 | 7,500 |
| Total | 29,400 | 29,700 | 29,400 |
| Of which, off-balance sheet Germany Sweden |
1,900 3,300 |
3,300 2,700 |
3,100 2,900 |
| Finland | 2,500 | 2,300 | 2,100 |
| Baltics | 3,000 | 3,200 | 3,250 |
| Total | 10,700 | 11,500 | 11,350 |
Number of building rights per 30 June 2023, excluding St. Petersburg and Norway
Bonava recognises some of its building rights off the balance sheet, such as land that Bonava controls through options or conditional agreements, but where we do not yet have control of land. The number of building rights off the balance sheet at the end of the quarter amounted to 10,700 (11,500).
The diagram below illustrates the development of the building rights portfolio during the last year and its composition in the second quarter of 2023. Properties held for future development amounted to SEK 9,309 M (9,360) at the end of the quarter. For continuing operations, property held for future development totalled SEK 7,289 M in the yearearlier quarter. The increase is due in part to attractive building rights in Germany having been included in the balance sheet once the conditions in previously signed agreements have been met, and in part to currency effects.


Distribution of building rights, excluding St. Petersburg and Norway


Interim report January-June 2023
Germany is Bonava's largest market, with operations in the major city regions of Berlin and Hamburg as well as the Baltic Sea, Saxony, Rhein-Ruhr, Cologne/Bonn, Rhein-Neckar/Stuttgart. We offer apartments and single-family homes to consumers, and multi-family housing with rental apartments to investors.
In the quarter, 153 (196) housing units for consumers were started, and the number of housing units sold to consumers increased to 212 (176). Last year's fall in the number of housing units sold to consumers

halted, and sales increased in the second quarter. No housing units were started or sold to investors in the quarter, or in the year-earlier period. The sales rate for ongoing projects was 67 per cent (68).


During the quarter, 208 (237) housing units for consumers and 101 (211) housing units for investors were recognised in profit. Net sales decreased to SEK 1,536 M (1,593), which is attributable to a lower number of housing units delivered.
Operating profit totalled SEK 75 M (229) with an operating margin of 4.9 per cent (14.4). The operating profit was impacted by a low volume and a high share of rental apartments to investors In the same period last year a higher share of projects to consumers with higher profitability were recognised. In addition, the lower operating marqin is attributable to an impairment of SEK 34 M, relating to measures to increase future cash flow.
Net sales decreased to SEK 2,247 M (2,832), due primarily to 131 fewer housing units being delivered to consumers and 185 fewer housing units being delivered to investors.
Operating profit totalled SEK 85 M (335) with an operating margin of 3.8 per cent (11.8). A number of high-margin projects were delivered in the preceding year, which has not been the case this year. In addition, the lower operating margin is attributable to an impairment of SEK 34 M in the second quarter, relating to measures to increase future cash flow.
| 2023 | 2022 | 2023 | 2022 | 2022 | |
|---|---|---|---|---|---|
| Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | Jan-Dec | |
| Net sales | 1,536 | 1,593 | 2,247 | 2,832 | 7,785 |
| Gross profit | 140 | 303 | 218 | 487 | 1,213 |
| Gross margin, % | 9.1 | 19.0 | 9.7 | 17.2 | 15.6 |
| Selling and administrative expenses | -65 | -73 | -134 | -152 | -309 |
| Operating profit/loss before items affecting comparability | 75 | 279 | 85 | 335 | 904 |
| Operating margin before items affecting comparability, % | 4.9 | 14.4 | 3.8 | 11.8 | 11.6 |
| ltems affecting comparability" | -32 | ||||
| Operating profit/loss after items affecting comparability | 75 | 279 | 85 | 335 | 872 |
| Operating margin after items affecting comparability, % | 4.9 | 14.4 | 3.8 | 11.8 | 11.2 |
| Capital employed | 8,325 | 6,183 | 8,325 | 6,183 | 7,074 |
| whereof carrying amount properties held for future development | 5,439 | 4,479 | 5,439 | 4,479 | 4,794 |
| Return on capital employed, %11 | 8.7 | 21.4 | 8.7 | 21.4 | 15.3 |
| Number of housing units sold | 212 | 176 | 327 | 424 | 972 |
| Sales value of housing units sold | 1,081 | 932 | 1,698 | 2,164 | 4,548 |
| Number of production starts | 153 | 196 | 179 | 429 | 879 |
| Number of housing units in ongoing production | 2,370 | 3,389 | 2,370 | 3,389 | 2,726 |
| Sales rate for ongoing production, % | 67 | e8 | 67 | 68 | 64 |
| Number of housing units completed, not recognised in profit | 94 | 19 | 94 | 19 | 35 |
| Number of housing units for sale (ongoing production and completed) | 867 | 1,113 | 867 | 1,113 | 1,015 |
| Number of housing units recognised in profit | 309 | 448 | 476 | 792 | 1,888 |
1) The key figures in Jan-Dec 2022 were impacted by items affecting comparability.
In Sweden, Bonava offers apartments and single-family homes to consumers in Stockholm, Gothenburg, Linköping, Uppsala and Umeå. We offer rental projects to investors in some 15 cities.
During the quarter, 19 (121) housing units for consumers were started. The number of housing units sold to consumers during the quarter was 43 (66). No housing units were started for or sold to investors, either during the quarter or in the year-earlier period.

During the quarter, 118 (187) housing units for consumers and 258 (104) housing units for investors were recognised in profit. Net sales decreased to SEK 947 M (1,025) as a result of the average price per housing unit recognised in profit decreasing since a large share of housing units delivered were rental apartments for investors.
Operating profit for the quarter was SEK 58 M (113) and the operating margin was 6.2 per cent (11.1). The decrease in operating margin is attributable to a smaller share of housing units being delivered to consumers while a larger share of housing units was delivered to investors. Furthermore, the gross margin was pushed downward by increased provisions of SEK 28 M, relating to risks and to measures to increase future cash flow.
The sales rate for ongoing production, excluding B2M, was 56 per cent (81). Refer to Note 7. After the end of the period, the development of Sweden's only B2M project was temporarily halted. We are evaluating alternatives regarding continued development or divestment.


Net sales amounted to SEK 1,537 M (1,677). During the period, 250 (313) housing units for consumers and 258 (212) housing units for investors were recognised in profit. The gross margin was 11.5 per cent (12.4).
Operating profit was SEK 103 M (136) and the operating margin was 6.7 per cent (8.1). The decrease is attributable primarily to an increase in provisions during the second quarter of 2023, relating to risks and to measures to increase future cash flow. Furthermore, the operating margin was pushed downward by increased provisions of SEK 28 M, relating to risks and to measures to increase future cash flow.
| 2023 | 2022 | 2023 | 2022 | 2022 | |
|---|---|---|---|---|---|
| Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | Jan-Dec | |
| Net sales | 947 | 1,025 | 1,537 | 1,677 | 2,745 |
| Gross profit | 94 | 150 | 177 | 209 | 85 |
| Gross margin, % | 10.0 | 14.6 | 11.5 | 12.4 | 3.1 |
| Selling and administrative expenses | -36 | -36 | -74 | -72 | -139 |
| Operating profit/loss before items affecting comparability | 58 | 113 | 103 | 136 | -54 |
| Operating margin before items affecting comparability, % | 6.2 | 11.1 | 6.7 | 8.1 | -2.0 |
| Items affecting comparability1) | -20 | ||||
| Operating profit/loss after items affecting comparability | 58 | 113 | 103 | 136 | -74 |
| Operating margin after items affecting comparability, % | 6.2 | 11.1 | 6.7 | 8.1 | -2.7 |
| Capital employed | 3,694 | 3,415 | 3,694 | 3,415 | 3,825 |
| whereof carrying amount properties held for future development | 2,482 | 1,734 | 2,482 | 1,734 | 2,420 |
| Return on capital employed, %11 | -2.5 | 9.6 | -2.5 | 9.6 | -1.7 |
| Number of housing units sold | 43 | ଚିଚ | 57 | 227 | 256 |
| Sales value of housing units sold | 200 | 269 | 260 | 921 | 1,047 |
| Number of production starts | 19 | 121 | 88 | 121 | 374 |
| whereof investment properties | 231 | ||||
| Number of housing units in ongoing production | 886 | 1,442 | 886 | 1,442 | 1,326 |
| whereof investment properties | 231 | 231 | 231 | ||
| Sales rate for ongoing production, %21 | 56 | 81 | 56 | 81 | 76 |
| Number of housing units completed, not recognised in profit | 60 | 27 | 60 | 27 | 40 |
| Number of housing units for sale (ongoing production and completed) | 316 | 292 | 316 | 292 | 285 |
| Number of housing units recognised in profit | 376 | 291 | 508 | 525 | 881 |
1) The key figures in Jan-Dec 2022 were impacted by items affecting comparability.
2) Excluding Build-to-Manage. Including Build-to-Manage, the sales rate totalled 57 per cent.
In Finland, Bonava is active in regions of Helsinki, Tampere and Turku. We offer multi-family housing with apartments for consumers and rental housing projects for investors.
The number of housing units sold to consumers during the quarter decreased to 39 (44). No housing units (260) were started for or sold to investors.

During the quarter, 131 (138) housing units for consumers and 252 (36) housing units for investors were recognised in profit. Net sales increased to SEK 915 M (460).
Operating profit for the quarter amounted to SEK 97 M (26) with an operating margin of 10.5 per cent (5.6). The increase in profitability was driven primarily by a higher number of housing units recognised in profit, improved margins in delivered project as a result of stricter cost controls, and lower personnel costs as a result of a lower number of employees.
The sales rate for ongoing production was 91 per cent (89). No housing units for consumers were started during the quarter, or during the year-earlier period.


During the period, 195 (204) housing units for consumers and 400 (92) housing units for investors were recognised in profit. Net sales increased to SEK 1,405 M (774).
Operating profit for the half-year period amounted to SEK 64 M (40) with an operating margin of 4.6 per cent (5.1). The operating profit for the first half of 2023 was burdened by two projects completed and delivered with low margins, which was known beforehand. The projects were started to fulfil existing contractual requirements and to avoid fines.
| 2023 | 2022 | 2023 | 2022 | 2022 | |
|---|---|---|---|---|---|
| Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | Jan-Dec | |
| Net sales | 015 | 460 | 1,405 | 774 | 1,759 |
| Gross profit | 115 | 48 | 109 | 84 | 183 |
| Gross margin, % | 12.6 | 10.5 | 7.8 | 10.9 | 10.4 |
| Selling and administrative expenses | -19 | -23 | -45 | -45 | -95 |
| Operating profit/loss | 97 | 26 | 64 | 40 | 88 |
| Operating margin, % | 10.5 | 5.6 | 4.6 | 5.1 | 5.0 |
| Capital employed | 1,037 | ala | 1,037 | ala | 974 |
| whereof carrying amount properties held for future development | 799 | 657 | 799 | 657 | 561 |
| Return on capital employed, %11 | 11.2 | 6.6 | 11.2 | 6.6 | 9.0 |
| Number of housing units sold | 39 | 304 | 114 | 470 | 838 |
| Sales value of housing units sold | 89 | 665 | 232 | 1,110 | 2,009 |
| Number of production starts | 260 | 75 | 379 | 765 | |
| Number of housing units in ongoing production | 902 | 1,522 | 902 | 1,522 | 1,470 |
| Sales rate for ongoing production, % | 01 | 89 | 91 | 89 | 88 |
| Number of housing units completed, not recognised in profit | 96 | 32 | છેક | 32 | 48 |
| Number of housing units for sale (ongoing production and completed) | 172 | 193 | 172 | 193 | 211 |
| Number of housing units recognised in profit | 383 | 174 | 595 | 296 | 718 |
The key figures were not affected by items affecting comparability, since no such items have been reported.
The Baltics segment comprises the capital cities of Tallinn, Estonia; Riga, Latvia; and Vilnius in Lithuania. The offering is primarily targeted at multi-family housing for consumers, but we also have rental housing projects for investors.
The number of housing units sold to consumers totalled 96 (120). The number of housing starts for consumers totalled 45 (132). The sales rate for ongoing production totalled 33 per cent (55), excluding Buildto-Manage (B2M). No housing units were started for or sold to investors during the quarter, or in the year-earlier period.

In late 2021, we began investments in rental housing projects intended for own management, in accordance with our B2M model. Ongoing production is proceeding to plan and the first project is expected to be completed during the third quarter of 2023. These housing units have been classified as investment properties. Refer to Note 7.

Net sales decreased to SEK 185 M (251), attributable to a decrease in the number of housing units for consumers recognised in profit to 135 (232). The gross margin was 14.0 per cent (18.0).
Operating profit amounted to SEK 14 M (35) with an operating margin of 7.5 per cent (13.9). The decrease is attributable primarily to low margins in a project that was started when the prices procured were impacted by a strained materials supply during the initial phase of the pandemic.
Net sales amounted to SEK 323 M (333). The decrease is attributable primarily to a lower number of housing units delivered while the average price per housing unit recognised in profit increased during the period.
Operating profit for the half-year period was SEK 24 M (38) and the operating marqin was 7.5 per cent (11.4). The lower operating margin is attributable primarily to lower gross margins in housing units delivered compared to the year-earlier period, which in turn is attributable to low volumes and low margins in a project that was started when the prices procured were impacted by a strained materials supply during the initial phase of the pandemic.
| 2023 | 2022 | 2023 | 2022 | 2022 | |
|---|---|---|---|---|---|
| Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | Jan-Dec | |
| Net sales | 185 | 251 | 323 | 333 | 832 |
| Gross profit | 26 | 45 | 48 | 59 | 152 |
| Gross margin, % | 14.0 | 18.0 | 14.9 | 17.8 | 18.2 |
| Selling and administrative expenses | -12 | -10 | -24 | -21 | -44 |
| Operating profit/loss | 14 | 35 | 24 | 38 | 108 |
| Operating margin, % | 7.5 | 13.9 | 7.5 | 11.4 | 13.0 |
| Capital employed | 1,332 | 938 | 1,332 | 038 | 1,085 |
| whereof carrying amount properties held for future development | 599 | 477 | 599 | 477 | 515 |
| Return on capital employed, % | 8.4 | 13.9 | 8.4 | 13.9 | 11.3 |
| Number of housing units sold | કેટ | 120 | 170 | 291 | 470 |
| Sales value of housing units sold | 141 | 170 | 231 | 390 | 654 |
| Number of production starts | 45 | 132 | 209 | 190 | 495 |
| Number of housing units in ongoing production | 929 | 1,053 | 929 | 1,053 | 976 |
| whereof investment properties | 195 | 195 | 195 | 195 | 195 |
| Sales rate for ongoing production, %17 | 33 | 55 | 33 | 45 | 39 |
| Number of housing units completed, not recognised in profit | 82 | 37 | 82 | 37 | 53 |
| Number of housing units for sale (ongoing production and completed) | 571 | 404 | 571 | 404 | 531 |
| Number of housing units recognised in profit | 135 | ನಿತನ | 277 | 310 | 676 |
The key figures were not affected by items affecting comparability, since no such items have been reported.
1) Excluding Build-to-Manage. Including Build-to-Manage, the sales rate totalled 28 per cent.
During the quarter, Bonava started the production of 217 housing units (709). All production starts are reported at https://www.bonava.com/en/investor-relations/housing-starts.
Kirschgärten Location: Rhine-Ruhr Housing category: Single-family housing, row houses and semi-detached houses Number of units: 64 housing units for consumers
On the border between nature and city life in the family-friendly Recklighausen district, Bonava is constructing 64 modern houses. The houses are heated using a local concept, utilizing waste products from sawmills. A school and preschool are located nearby, and for those who choose electric transportation, cabling has been prepared for charge points. The surrounding streets are edged by 5-meter wide stretches of trees and the roof of the parking garages also has plant cover, which provides more food for pollinating insects such as bumblebees.
The Mežciems district gets its name from the two words for "forest" and "town". People come here to go hiking, to run along the forest trails and to teach their children about nature. The district is located in Riga, Latvia and Bonava is building 45 apartments here each with its own balcony. Part of the energy supply comes from solar panels on the roof. Demand for housing units in the area is significant, and efficiency and repetition in Bonava's own building system helps keep the cost down.
In a new neighbourhood, Bonava is building 47 apartments with plants and solar panels on the roof. The Benheim district is located in the Bergstrasse region, and the residents will enjoy beautiful views from the balconies and windows. The shops are a short walk away, and the buildings also contain parking for bicycles and an underground garage. On a beautiful summer evening, the neighbours can gather in the common garden space.
Sörgården Location: Partille, Gothenburg Housing category: Single-family homes Number of units: 19 housing units with ownership rights for consumers
Sörgården is a neighbourhood with single-family homes in the Öjersjö district of Gothenburg. Previously, Bonava built the Kerstins Gård and Olles länga neighbourhoods in the same district. Sörgården will consist of a total of 28 houses, 19 of which will be produced in the first stage. All houses will have solar panels installed and will be designed as row houses, with own carports equipped for charge points.



Other operations consist of the Parent Company, Group adjustments, eliminations and the Danish operation.
The operations in Denmark has quarantee commitments for completed projects. The costs that were recognised pertaining to Denmark during the quarter are administrative in nature, and comprise primarily salaries to remaining personnel.
Bonava's operations are exposed to several types of risks, both operational and financial. During the next 12-month period, there are a number of uncertainties that could affect our operations and sales. These include increased key interest rates, high inflation, high energy prices, and concerns regarding the geopolitical situation in Europe. During the preceding year, we noted increased costs for materials. At present, these cost increases have begun to taper off. Access to materials has stabilised, but we are working continually to secure deliveries of materials and services if disruptions arise. The ongoing divestment of the operations in St. Petersburg is continuing. The net assets were impaired in the fourth quarter of 2022, which is why the exposure to Russia is deemed to be limited.
Bonava has a Risk Committee that is responsible for organising, coordinating, and carrying out risk management. The Risk Committee regularly reports to the Audit Committee and the Executive Management Group. For further information on material risks and risk management, refer to pages 66-68 of Bonava's Annual and Sustainability Report for 2022, which is available at bonava.com.
The average number of employees in the Group for the period from January to June 2023, excluding St. Petersburg and Norway, was 1,666 (1,803).
Bonava has two share classes. Class A and Class B. Each Class A share carries ten votes and each Class B share one vote. Bonava's share capital was SEK 434 M on the balance sheet date, divided between 108,435,822 shares and 208,830,660 votes. At 30 June 2023, Bonava had 11,154,982 Class A shares and 97,280,840 Class B shares. The number of Class B shares in treasury totalled 1,245,355, corresponding to 1.1 per cent of the capital and 0.6 per cent of the votes.
At the end of the quarter, the number of shareholders was 31,828 (31,360). Bonava's largest shareholders were Nordstiernan AB, with 24.5 per cent of the capital and 49.4 per cent of the votes, followed by the Fourth Swedish National Pension Fund with 9.2 per cent of the capital and 5.4 per cent of the votes and Nordea Liv & Pension with 5.6 per cent of the capital and 2.9 per cent of the votes. The ten largest shareholders controlled a total of 60.9 per cent of the capital and 69.0 per cent of the votes. More information on the Bonava share and owners is available at bonava.com/en/investor-relations.
Bonava recognises revenues and earnings from housing sales when sold and completed housing units are delivered to customers. Bonava's operations are affected by seasonal variations, which means that a majority of housing units are delivered to customers in the fourth quarter. Accordingly, earnings and cash flow before financing are usually stronger in the fourth quarter than in other quarters. This is shown in the charts depicting the estimated completions by quarter on page 7.
The number of votes in Bonava AB has changed as a result of the conversion of 40,000 Class A shares to 40,000 Class B shares. See further under "The Bonava share and largest shareholders" on this page.
On 31 May 2023, Bonava signed the agreement to divest
its operations in St. Petersburg, for further information refer to Note 6. On 12 June, Bonava signed the agreement to divest its operations in Norway and the transaction was concluded on 30 June. For further information, refer to Note 6.
| Note | 2023 | 2022 | 2023 | 2022 | Jul 2022 | 2022 | |
|---|---|---|---|---|---|---|---|
| Continuing operations | 1 | Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | - Jun 2023 | Jan-Dec |
| Net sales | 2 | 3,586 | 3,332 | 5,515 | 5,718 | 13,783 | 13,987 |
| Production cost | -3,213 | -2,793 | -4,972 | -4,877 | -12,393 | -12,298 | |
| Gross profit | 374 | 538 | 543 | 841 | 1,390 | 1,688 | |
| Selling and administrative expenses | -179 | -206 | -376 | -411 | -196 | -831 | |
| Operating profit before items affecting comparability | 2 | 195 | 332 | 167 | 431 | 594 | 858 |
| Items affecting comparability31 | -56 | -56 | |||||
| Operating profit after items affecting comparability | 2 | 195 | 332 | 167 | 431 | 538 | 802 |
| Financial income | 2 | 0 | 6 | 1 | 12 | 7 | |
| Financial expenses | -150 | -41 | -246 | -77 | -370 | -200 | |
| Net financial items | -148 | -41 | -241 | -76 | -358 | -193 | |
| Profit before tax | 2 | 47 | 291 | -74 | 355 | 180 | 609 |
| Tax on profit for the period | -10 | -83 | 20 | -100 | -50 | -169 | |
| Profit for the period1) | 37 | 208 | -55 | 255 | 131 | 441 | |
| Operations to be discontinued and discontinued operations | 6 | ||||||
| Net profit from operations to be discontinued and dicontinued | |||||||
| operations after tax | -854 | 7 | -803 | 37 | -1,584 | -743 | |
| Net profit for the period from operations to be discontinued | |||||||
| and discontinued operations | -854 | 7 | -803 | 37 | -1,584 | -743 | |
| Continuing, operations to be discontinued and discontinued | |||||||
| operations | |||||||
| Net profit for the period from continuing, operations to be | |||||||
| discontinued and discontinued operations | -817 | 215 | -858 | 292 | -1,453 | -303 | |
| Per share data before and after dilution | |||||||
| Profit for the period, SEK | 0.34 | 1.94 | -0.51 | 2.38 | 1.22 | 4.10 | |
| Cash flow from operating activitites, SEK | -1.19 | -2.70 | -9.61 | -15.18 | -18.14 | -24.83 | |
| Shareholders' equity, SEK | 67.83 | 81.88 | 67.83 | 81.88 | 67.83 | 74.49 | |
| No. of shares at the end of period, million24 | 107.2 | 107.2 | 107.2 | 107.2 | 107.2 | 107.2 |
1) Profit for the entire period is attributable to Bonava AB's shareholders.
2) The total number of shares repurchased as of 30 June was 1,245,355 (1,245,355).
| Note | 2023 | 2022 | 2023 | 2022 | Jul 2022 | 2022 | |
|---|---|---|---|---|---|---|---|
| Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun - Jun 2023 | Jan-Dec | |||
| Profit for the period | -817 | 215 | -858 | 292 | -1,453 | -303 | |
| Items that have or may be reclassified to profit for the period | |||||||
| Translation differences during the period in translation of foreign operations |
119 | 73 | 88 | 01 | 194 | 186 | |
| Translation differences during the period in translation of | |||||||
| operations to be discontinued | 6 | 66 | 472 | 45 | 450 | -247 | 157 |
| Other comprehensive income for the period | 185 | 545 | 143 | 541 | -54 | 344 | |
| Comprehensive income/loss for the period1/ | -632 | 760 | -714 | 833 | -1,506 | 41 |
1) Profit for the entire period is attributable to Bonava AB's shareholders.
| Note | 2023 | 2022 | 2022 | |
|---|---|---|---|---|
| 1, 4, 5 | 30 Jun | 30 Jun | 31 Dec | |
| ASSETS | ||||
| Fixed assets | ||||
| Investment properties | 7 | 372 | 262 | |
| Other fixed assets | 1,310 | 748 | 708 | |
| Total fixed assets | 1,682 | 748 | 971 | |
| Current assets | ||||
| Properties held for future development | 9,309 | 9,360 | 9,836 | |
| Ongoing housing projects | 10,709 | 14,379 | 12,091 | |
| Completed housing units | 994 | 575 | 799 | |
| Current receivables | 930 | 1,080 | 848 | |
| Cash and cash equivalents | 3 | 548 | 489 | 119 |
| Assets held for sale | 6 | 738 | 915 | |
| Total current assets | 23,228 | 25,884 | 24,607 | |
| TOTAL ASSETS | 24,910 | 26,632 | 25,579 | |
| SHAREHOLDERS' EQUITY | ||||
| Shareholders' equity attributable to Parent Company shareholders | 7,265 | 8,772 | 7,979 | |
| Non-controlling interest | 5 | 5 | 5 | |
| Total shareholders' equity | 7,270 | 8,776 | 7,984 | |
| LIABILITIES | ||||
| Non-current liabilities | ||||
| Non-current interest-bearing liabilities | 3 | 2,220 | 4,330 | 3,593 |
| Other non-current liabilities | 57 | 534 | 369 | |
| Non-current provisions | 890 | 876 | 1,022 | |
| Total non-current liabilities | 3,167 | 5,739 | 4,983 | |
| Current liabilities | ||||
| Current interest-bearing liabilities | 3 | 5,729 | 2,062 | 3,532 |
| Other current liabilities | 8,005 | 10,054 | 8,165 | |
| Liabilities attributable to assets held for sale | 6 | 738 | 015 | |
| Total current liabilities | 14,473 | 12,116 | 12,612 | |
| Total liabilities | 17,640 | 17,855 | 17,595 | |
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES | 24,910 | 26,632 | 25,579 | |
| Shareholders' equity attributable to Parent |
Non-controlling interest |
Total shareholders' |
|
|---|---|---|---|
| Company shareholders | equity | ||
| Opening shareholders' equity, 1 January 2022 | 8,318 | 5 | 8,322 |
| Comprehensive income for the period | 41 | 41 | |
| Dividend | -375 | -375 | |
| Performance-based incentive programme | -L | -L | |
| Closing shareholders' equity, 31 December 2022 | 7,979 | 5 | 7,984 |
| Comprehensive income for the period | -714 | -714 | |
| Performance-based incentive programme | |||
| Closing shareholders' equity, 30 June 2023 | 7,265 | 5 | 7,270 |
| 2023 | 2022 | 2023 | 2022 | Jul 2022 | 2022 | |
|---|---|---|---|---|---|---|
| Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | · Jun 2023 | Jan-Dec | |
| OPERATING ACTIVITIES | ||||||
| Profit before tax | -807 | 303 | -863 | 409 | -1,364 | -92 |
| Adjustments for items not included in cash flow | 552 | -165 | 535 | -235 | 1,538 | 768 |
| Tax paid | -91 | -57 | -132 | -110 | -171 | -149 |
| Cash flow from operating activities before change in working | ||||||
| capital | -345 | 82 | -461 | 64 | 2 | 527 |
| Cash flow from change in working capital | ||||||
| Sales of housing projects | 3,191 | 3,046 | 5,384 | 5,373 | 13,323 | 13,312 |
| Investments in housing projects | -2,395 | -3,748 | -5,245 | -8,093 | -13,189 | -16,037 |
| Other changes in working capital | -579 | 71 | -708 | 328 | -2,081 | -1,045 |
| Cash flow from changes in working capital | 218 | -631 | -569 | -2,392 | -1,947 | -3,769 |
| Cash flow from operating activities | -128 | -549 | -1,030 | -2,328 | -1,945 | -3,242 |
| INVESTMENT ACTIVITIES | ||||||
| Sale of goup companies | 737 | 737 | 737 | |||
| Other cash flow from investment activities | -66 | - 1 | -128 | -8 | -224 | -104 |
| CASH FLOW BEFORE FINANCING | 543 | -551 | -420 | -2,336 | -1,431 | -3,345 |
| FINANCING ACTIVITIES | ||||||
| Purchase of treasury shares | ||||||
| Increase in interest-bearing liabilities | 1,250 | 2,680 | 3,392 | 4,032 | 4,122 | 4,762 |
| Decrease in interest-bearing liabilities | -1,189 | -2,054 | -2,424 | -2,316 | -2,099 | -1,991 |
| Change in interest-bearing receivables | 4 | 13 | 1 | 17 | 15 | 91 |
| Cash flow from financing activities | 65 | 452 | 970 | 1,606 | 1,851 | 2,486 |
| CASH FLOW DURING THE PERIOD | 608 | -99 | 550 | -730 | 420 | -859 |
| Cash and cash equivalents at start of period | 240 | 425 | 303 | 1,066 | 489 | 1,066 |
| Exchange rate differences in cash and cash equivalents | 3 | 164 | -3 | 153 | -59 | 97 |
| CASH AND CASH EQUIVALENTS AT END OF PERIOD | 850 | 489 | 850 | 489 | 850 | 303 |
The difference between cash and cash equivaled cash flow statement and the consolidated balance sheet corresponds to cash and cash and cash and cash equivalents in operations to be discontinued and discontinued operations; refer further to Note 6.
| 2023 | 2022 | 2023 | 2022 Jul 2022 | 2022 | ||
|---|---|---|---|---|---|---|
| Apr-Jun | ||||||
| Net cash flow from operating activities | 292 | -261 | 408 | -702 | 529 | -581 |
| Net cash flow from investment activities | 740 | 747 | 26 | 749 | 28 | |
| Net cash flow from financing activities | -34 | 218 | -225 | 715 | -422 | 518 |
| Net increase in cash and cash equivalents, operations to be | ||||||
| discontinued and discontinued operations | 999 | -43 | 930 | 39 | 856 | -35 |
Cash flow from operations to be discontinued in the condensed consolidated cash flow statement above; refer to Note 6.
This Interim Report has been prepared in accordance with IAS 34 Interim Financial Reporting, the Swedish Annual Accounts Act and recommendation RFR 1 Supplementary Accounting Rules for Groups from the Swedish Financial Reporting Board. This Interim Report covers pages 1-33, and pages 1-15 are thereby an integrated part of this financial report. The accounting policies applied in the preparation of this Interim Report apply to all periods and comply with the accounting policies presented in Note 1 Significant accounting policies in Bonava's 2022 Annual Report, pages 73-77. The Annual Report is available at bonava.com.
In conjunction with Bonava divesting its operations in Norway, and announcing its intention to divest its operations in St. Petersburg, the criteria were met for application of IFRS 5 Non-current assets held for
sale and discontinued operations. Operations to be discontinued consists of significant operations that are divested, or comprises a group of divestments that are being held for sale. Earnings after tax from operations to be discontinued and discontinued operations are recognised on their own line in the income statement. Historical figures have been restated in accordance with the same principles. Transactions between continuing operations and operations to be discontinued or discontinued operations have been eliminated. Net assets in the operations in St. Petersburg are recognised in the balance sheet under "Assets held for sale" and "Liabilities attributable to assets held for sale" respectively. In accordance with IFRS, balance sheets for previous years are not restated.
| Other | ||||||
|---|---|---|---|---|---|---|
| Apr-Jun 2023 | Germany | Sweden | Finland | Baltics | operations 1) | Total |
| Net sales, consumers | 1,134 | 498 | 350 | 185 | 2,167 | |
| Net sales, investors | 398 | 444 | 565 | 1,407 | ||
| Net sales, land | 4 | 5 | 9 | |||
| Other revenue | 3 | 3 | ||||
| Operating profit/loss21 | 75 | 58 | 97 | 14 | -49 | 195 |
| Net financial items | -148 | |||||
| Profit before tax | 47 | |||||
| Capital employed | 8,325 | 3,694 | 1,037 | 1,332 | 831 | 15,219 |
| Other | ||||||
| Apr-Jun 2022 | Germany | Sweden | Finland | Baltics | operations 1) | Total |
| Net sales, consumers | 1,188 | 798 | 381 | 251 | 1 | 2,619 |
| Net sales, investors | 405 | 199 | 61 | 665 | ||
| Net sales, land | 28 | 18 | 46 | |||
| Other revenue | 2 | 2 | 4 | |||
| Operating profit/loss21 | 229 | 113 | 26 | 35 | -71 | 332 |
| Net financial items | -41 | |||||
| Profit before tax | 291 | |||||
| Capital employed | 6,183 | 3,415 | 019 | 038 | -649 | 10,807 |
| Other | ||||||
|---|---|---|---|---|---|---|
| Jan-Jun 2023 | Germany | Sweden | Finland | Baltics operations 11 | Total | |
| Net sales, consumers | 1,678 | 1,064 | 514 | 322 | 3,578 | |
| Net sales, investors | 562 | 444 | 889 | 1,895 | ||
| Net sales, land | 7 | 27 | ਜ | 35 | ||
| Other revenue | 3 | 1 | ന | |||
| Operating profit/loss21 | 85 | 103 | 64 | 24 | -110 | 167 |
| Net financial items | -241 | |||||
| Profit before tax | -74 | |||||
| Capital employed | 8,325 | 3,694 | 1,037 | 1,332 | 831 | 15,219 |
| Other | ||||||
|---|---|---|---|---|---|---|
| Jan-Jun 2022 | Germany | Sweden | Finland | Baltics operations " | Total | |
| Net sales, consumers | 2,008 | 1,236 | 604 | 333 | 100 | 4,281 |
| Net sales, investors | 824 | 405 | 151 | 1,380 | ||
| Net sales, land | 36 | 18 | 54 | |||
| Other revenue | 1 | 1 | 1 | 3 | ||
| Operating profit/loss21 | 335 | 136 | 40 | 38 | -118 | 431 |
| Net financial items | -76 | |||||
| Profit before tax | 355 | |||||
| Capital employed | 6,183 | 3,415 | 919 | 038 | -649 | 10,807 |
11 Other operations consist of the Parent Company, Group adjustments, eliminations and the Danish operation.
2) No items affecting comparability were recognised during the period.
| Other | ||||||
|---|---|---|---|---|---|---|
| Jan-Dec 2022 | Germany | Sweden | Finland | Baltics | operations 11 | Total |
| Net sales, consumers | 5,626 | 1,997 | 1,175 | 831 | 102 | 9,731 |
| Net sales, investors | 2,159 | 704 | 565 | 752 | 4,180 | |
| Net sales, land | 39 | 19 | 58 | |||
| Other revenue | 5 | 1 | 1 | 11 | 18 | |
| Operating profit/loss before items affecting comparability | 904 | -54 | 88 | 108 | -188 | 858 |
| Items affecting comparability | -32 | -20 | -4 | -56 | ||
| Operating profit/loss after items affecting comparability | 872 | -74 | 88 | 108 | -192 | 802 |
| Net financial items | -193 | |||||
| Profit before tax | 609 | |||||
| Capital employed | 7,074 | 3,825 | 974 | 1,085 | -247 | 12,711 |
1) Other operations consist of the Parent Company, Group adjustments, eliminations and the Danish operation.
| ¹⁾ | ||
|---|---|---|
| ¹⁾ | ||
| ²⁾ | ||
| ³⁾ |
| 2023 30 Jun |
2022 30 Jun |
2022 31 Dec |
|
|---|---|---|---|
| Cash and cash equivalents | 41 | 12 | 17 |
| Gross debt | 1,507 | 1,675 | 1,767 |
| Net debt in tenant-owner | |||
| associations and housing companies | 1,466 | 1,663 | 1,751 |
| Financing | Maturity, year | Amount | Utilised Unutilised | |
|---|---|---|---|---|
| Overdraft facilities | <365 days | 667 | 667 | |
| Bond | <365 days | 1,200 | 1,200 | |
| l oan | 2024 | 505 | 505 | |
| Loan | 2025 | 1,298 | 1,298 | |
| RCF/commercial | ||||
| paper | 2025 | 3,000 | 2,948 | 52 |
| Loan | 2026-27 | 589 | 589 | |
| l otal | 7,259 | 6,540 | 719 |
18B20B 2
| ¹⁾ | ||
|---|---|---|
Bonava announced on 3 March 2022 that the operations in St. Petersburg would be wound-down. Since then, Bonava has reviewed various strategic alternatives to wind-down operations, with one alternative being a responsible divestment of the operations. On 7 October 2022, Bonava announced that an agreement to sell the operations in St. Petersburg had been signed. In this connection, the operations in St. Petersburg have been recognised as assets held for sale since the third quarter of 2022.
The intended buyer of the operations in St. Petersburg did not receive the required approvals from the Russian authorities, which is why the sales agreement was cancelled. After the contract was cancelled, a decision was made to impair the net assets of the operations in St. Petersburg. This totalled SEK 877 M and was reported under profit for the period from operations to be discontinued in the fourth quarter of 2022. After the impairment of net assets, the exposure to Russia is deemed to be limited.
The decision to leave St. Petersburg stands firm, and on 31 May 2023 Bonava signed an agreement with residential developer RBI Group to sell the operation. The purchase consideration is approximately RUB 3.3 Bn (roughly SEK 430 M at June's closing rate). The agreement is conditional upon the necessary agreements from government authorities. Under the prevailing geopolitical circumstances, the process is a complicated and uncertain one. It is estimated that the process will be concluded in the third quarter of 2023.
In the first half-year of 2023, the operations generated a positive profit before tax of SEK 39 M. This was also impaired, and at the end of the period no net assets attributable to the operations in St. Petersburg were recognised in the Group.
Bonava AB has quarantee commitments of SEK 82 M (211: 98 at 31 December 2022) for payment of the land investment in operations to be discontinued in St. Petersburg, and a guarantee commitment of SEK 240 M (740; 487 at 31 December 2022) for project financing in St. Petersburg. Bonava's projects in St. Petersburg are financed through a foreign bank with licences to operate in St. Petersburg. Project financing and guarantees will be terminated before the divestment is finalised.
Adjusted historical comparative figures were published on Bonava's website, https://www.bonava.com/en/investorrelations/financial-information.
Profit and cash flow from operations to be discontinued, St. Petersburg
| 2023 | 2022 | 2022 | |
|---|---|---|---|
| Jan-Jun | Jan-Jun | Jan-Dec | |
| Net sales | 300 | 282 | 526 |
| Production cost | -235 | -189 | -365 |
| Selling and administrative expenses | 65 | 03 | 161 |
| Operating profit | -18 | -19 | -70 |
| Net financial items | 47 | 74 | 91 |
| Profit before tax | 0 | 15 | 22 |
| Tax on profit for the period | -9 | -7 | -23 |
| Net financial items | -9 | 8 | -1 |
| Profit before tax | 39 | 82 | 90 |
| Tax on profit for the period | -8 | -17 | -21 |
| Profit from operations to be | |||
| discontinued | 31 | 65 | 69 |
| Transaction costs | -7 | ||
| Write-down of net assets | 31 | -877 | |
| Profit for the period from operations | |||
| to be discontinued | -7 | 65 | -808 |
| Translation differences for | |||
| operations to be discontinued | 444 | 142 | |
| Items included in comprehensive | |||
| income | 444 | 142 | |
| Net cash flow from operating | |||
| activities | 355 | -292 | -472 |
| Net cash flow from investment | |||
| activities | 1 | 8 | 9 |
| Net cash flow from financing | |||
| activities | -193 | 268 | 363 |
| Net increase in cash and cash | |||
| equivalents from the subsidiary | 164 | -16 | -100 |
Balance sheet, pledged assets, and contingent liabilities, St. Petersburg
| 2023 30 Jun |
2022 31 Dec |
|
|---|---|---|
| Fixed assets | ||
| Properties held for future developmer | 432 | 729 |
| Other current assets | 2 | |
| Cash and cash equivalents | 303 | 185 |
| Total assets | 737 | 815 |
| Provisions | 18 | 23 |
| Non-current liabilities | 312 | 577 |
| Advances from customers | 279 | 117 |
| Other current liabilities | 128 | 197 |
| Total liabilities | 737 | 815 |
| Net assets | ||
| Pledged assets and contingent | ||
| liabilities | ||
| Pledged assets1) | 143 | 119 |
1) Pertains to property mortgages on properties owned by Bonava St. Petersburg.
On 30 June, Bonava signed an agreement to divest its operations in Norway. The buyer is the Union Residential Development property fund. The purchase price totalled SEK 1,532 M, of which SEK 765 M was paid in cash upon completion of the transaction, and the remainder - SEK 767 M - will be paid via vendor notes. In the transaction currency, the purchase price totalled NOK 1,515 M.
In conjunction with Bonava signing agreements on divesting its operations in Norway, the criteria were met for application of IFRS 5 Non-current assets held for sale and discontinued operations. The discontinued operations in Norway including capital gain from the divestment were recognised separately in the consolidated income statement, on a separate line under the heading "Operations to be discontinued". Previous periods in the consolidated income statement have been restated in accordance with the same principles. Intra-Group transactions between continuing operations and operations to be discontinued up until the divestment date have been eliminated. Adjusted comparative figures have been published on Bonava's website. As of the date of divestment, when controlling interest transferred to the buyer, assets and liabilities attributable to the operations in Norway ceased to be recognised as part of the Group's total assets and liabilities.
Financial information regarding the discontinued operations for the period up until the date of divestment are presented below.
The vendor notes will be paid in pace with the conclusion of the property projects in the Norwegian operations. The majority of the financing is expected to be repaid in 2024 and 2025.
Vendor notes is recognised in the balance sheet as a non-current financial asset measured at amortised cost using the effective rate method. As of 30 June, the financing was measured at SEK 666 M; the nominal value before discounting amounted to SEK 767 M, and interest income will be routinely recognised as financial income up until the vendor notes falls due.
As of 30 June 2023, Bonava AB had guarantee commitments for the Norwegian operations in the form of counter guarantees in relation to external guarantors as well as direct guarantee commitments at an aggregate total of SEK 968 M, which will be assumed by the buyer no later than 120 business days after the deal was finalised in accordance with the agreement.
Financial information regarding discontinued operations, Norwav
| 2023 | 2022 | 2022 | |
|---|---|---|---|
| Jan-Jun | Jan-Jun | Jan-Dec | |
| Net sales | 627 | 619 | 1,719 |
| Production cost | -538 | -609 | -1,551 |
| Selling and administrative | |||
| expenses | 89 | 9 | 168 |
| Operating profit | -24 | -34 | -76 |
| Net financial items | 65 | -25 | 92 |
| Profit before tax | 1 | O | 1 |
| Tax on profit for the period | -1 | -3 | -6 |
| Net financial items | O | -3 | -5 |
| Profit before tax | 65 | -27 | 87 |
| Tax on profit for the period | -6 | -1 | 21 |
| Profit from operations to be | |||
| discontinued | 59 | -28 | 66 |
| Transaction costs | -30 | ||
| Loss on sale of discontinued | |||
| operations, net of tax (see below) | 824 | ||
| Profit for the period from | |||
| discontinued operations | -795 | -28 | 66 |
| Translation differences for | |||
| discontinued operations | 45 | ട | 16 |
| Items included in comprehensive income |
45 | 6 | 16 |
| Net cash flow from operating | |||
| activities | 53 | -410 | -109 |
| Net cash flow from investment | |||
| activities | 746 | 18 | 19 |
| Net cash flow from financing | |||
| activities | -33 | 447 | 155 |
| Net increase in cash and cash | |||
| equivalents from the subsidiary | 766 | 55 | 65 |
Information regarding the sale of the discontinued operation, Norway
| Car and Care Carol | |
|---|---|
| 30 Jun | |
| Sales proceeds received or to be received | |
| Cash | 441 |
| Vendor note | -101 |
| Total sales proceeds | 340 |
| Reported value of net assets | -1,119 |
| Profit before tax and reclassification of currency | |
| translation reserve | -779 |
| Reclassification of currency translation reserve | -45 |
| Loss on sale, net of tax | -824 |
าการ
| Goodwill | 56 |
|---|---|
| Fixed assets | 50 |
| Properties held for future development | 2,529 |
| Other current assets | 37 |
| Cash and cash equivalents | 28 |
| Total assets | 2,700 |
| Provisions | 53 |
| Non-current liabilities | 1,242 |
| Advances from customers | 30 |
| Other current liabilities | 257 |
| Total liabilities | 1,582 |
| Net assets | 1,119 |
| Pledged assets and contingent liabilities | |
| Pledged assets™ | 202 |
1) Pertains to security for loans in J/V Solberg Öst.
Operations to be discontinued and discontinued operations, total for S:t Petersburg and Norway
| 11113 | ///// Jan-Jun Jan-Jun Jan-Dec |
2022 | |
|---|---|---|---|
| Profit for the period from operations to be discontinued and discontinued operations, total |
-803 | 37 | -743 |
| Translation differences for operations to be discontinued and discontinued operations, total |
45 | 450 | 157 |
| Net increase in cash and cash equivalents from operations to be discontinued and discontinued |
|||
| operations, total | 930 | 39 | -35 |
| Asset held for sale, total | 738 | 915 | |
| Liabilities attributable to assets held for sale, total |
738 | 915 |
Investment properties are measured at fair value in accordance with IAS 40. Valuation of properties is conducted at the end of each quarter with the support of independent property assessors. Investment properties are initially recognised at cost, which includes fees directly attributable to the acquisition. At 30 June 2023, fair value was deemed to correspond to the carrying amount, which is why no unrealised change in value was recognised. Classification is at level 3 according to IFRS 13.
| 2023 30 Jun |
2022 30 Jun |
2022 31 Dec |
|
|---|---|---|---|
| Fair values at start of period | 262 | ||
| Investments | 68 | 102 | |
| Reclassification | 33 | 156 | |
| Translation differences for the year | 9 | 5 | |
| Fair value at end of period | 372 | 262 |
ാക്സവന്റെ പ്രാഗ്രാ
| Note | 2023 | 2022 | 2022 |
|---|---|---|---|
| INCOME STATEMENT । |
Jan-Jun | Jan-Jun | Jan-Dec |
| Net sales | 117 | 136 | 269 |
| Selling and administrative expenses | -196 | -230 | -456 |
| Operating loss | -79 | -95 | -187 |
| Profit from participations in Group companies | -812 | 417 | 353 |
| Financial income | 299 | 115 | 320 |
| Financial expenses | -222 | -53 | -140 |
| Profit after financial items | -814 | 384 | 345 |
| Appropriations | -45 | ||
| Profit before tax | -814 | 384 | 300 |
| Tax on profit for the period | 7 | 21 | |
| Profit for the period | -814 | 391 | 321 |
| Since there are no transactions to recognise income, the profit for the period corresponds to comprehensive income. | |||
| Note | 2023 | 2022 | 2022 |
| BALANCE SHEET 1, 2 |
30 Jun | 30 Jun | 31 Dec |
| Assets | |||
| Fixed assets | 2,075 | 2,678 | 2,632 |
| Current assets | 11,960 | 10,196 | 10,960 |
| Total assets | 14,035 | 12,874 | 13,592 |
| Shareholders' equity and liabilities | |||
| Shareholders' equity | 6,595 | 7,479 | 7,409 |
| Provisions | 11 | 10 | 11 |
| Non-current liabilities | 2,038 | 3,108 | 3,174 |
| Current liabilities | 5,391 | 2,278 | 2,999 |
| Total shareholders' equity and liabilities | 14,035 | 12,874 | 13,592 |
The company has prepared its Interim Report pursuant to the Swedish Annual Accounts Act (1995:1554) and the Swedish Financial Reporting Board's recommendation RFR 2 Accounting for Legal Entities.
The accounting policies applied in the preparation of this Interim Report apply to all periods and comply with the accounting policies presented in Note 1 Significant accounting policies in Bonava's 2022 Annual Report, pages 73–77 and 102. The Annual Report is available at bonava.com
| 2023 30 Jun |
2022 30 Jun |
2022 31 Dec |
|
|---|---|---|---|
| Counter guarantee to external | |||
| guarantors11 | 9,086 | 10,258 | 9,897 |
| Guarantees for project-specific | |||
| financing2) | 1,031 | 2,055 | 1,775 |
| Guarantees for Group companies31 | 3,018 | 4,055 | 3,785 |
| Other guarantees4) | 968 | 1,189 | 1,498 |
| Other pledged assets | 11 | 10 | 11 |
| Total | 14,114 | 17,566 | 16,966 |
Share of pledged assets and contingent liabilities on behalf of tenant-owner associations and housing companies
| 2023 30 jun |
2022 30 jun |
2022 31 dec |
|
|---|---|---|---|
| Counter guarantee to external guarantors5) |
1,105 | 1,814 | 1,576 |
| Guarantees for project-specific | |||
| financing | 791 | 1,315 | 1,287 |
| Total | 1,896 | 3,129 | 2,863 |
1) No counter guarantees in relation to external guarantors linked to the operations in St. Petersburg as from the fourth quarter of 2022.
2) Of which quarantee commitments of SEK 240 M (487 at 31 December 2022) for project financing in St. Petersburg are included. Bonava's projects in St. Petersburg are financed through a foreign bank with licences to operate in Russia.
3) Of the guarantees for Group companies, SEK 82 M (98 at 31 December 2022) comprises guarantees for the payment of land investments in the operations in St. Petersburg.
4) Guarantee commitments pertaining to the Norwegian operations are to be taken over by the buyer in accordance with the agreement
5) Counter guarantees pertain to guarantees that constitute collateral for amounts paid to tenant-owner associations formed by Bonava Sverige AB. Deposit guarantees are valid until one year after the final acquisition cost of the tenant-owner association's building has been established.
| 2023 | 2022 | 2023 | 2022 | 2022 | |
|---|---|---|---|---|---|
| No. unless otherwise stated | Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | Jan-Dec |
| Building rights | 29,400 | 29,700 | 29,400 | 29,700 | 29,400 |
| Of which, off-balance sheet building rights | 10,700 | 11,500 | 10,700 | 11,500 | 11,350 |
| Housing development for consumers | |||||
| Housing units sold | 390 | 406 | 593 | 1,099 | 1,682 |
| Sales value of housing units sold, SEK M | 1,496 | 1,499 | 2,265 | 3,896 | 6,096 |
| Production starts | 217 | 449 | 476 | 806 | 1,428 |
| Housing units in ongoing production | 3,207 | 4,763 | 3,207 | 4,763 | 3,871 |
| Sales rate for ongoing production, % | 49 | 60 | 49 | 60 | 51 |
| Reservation rate for ongoing production, % | 3 | 3 | 3 | 3 | 1 |
| Completion rate for ongoing production, % | 64 | 49 | 64 | 49 | 56 |
| Completed housing units not recognised in profit | 332 | 115 | 332 | 115 | 176 |
| Housing units for sale (ongoing and completed) | 1,926 | 2,002 | 1,926 | 2,002 | 2,042 |
| Housing units recognised in profit | 592 | 794 | 984 | 1,291 | 2,744 |
| Value of sold housing units, not yet recognised in profit, SEK M | 7,282 | 11,159 | 7,282 | 11,159 | 8,220 |
| Housing development for investors | |||||
| Housing units sold | 260 | 75 | 313 | 854 | |
| Sales value of housing units sold, SEK M | 15 | 539 | 156 | 690 | 2,162 |
| Production starts | 260 | 75 | 313 | 1,085 | |
| whereof investment properties | 231 | ||||
| Housing units in ongoing production | 1,880 | 2,828 | 1,880 | 2,828 | 2,627 |
| whereof investment properties | 426 | 195 | 426 | 195 | 426 |
| Sales rate for ongoing production, %11 | 100 | дз | 100 | ਰੇਤੇ | 100 |
| Completion rate for ongoing production, % | 53 | 51 | 53 | 51 | 47 |
| Housing units recognised in profit | 611 | 351 | 822 | 653 | 1,625 |
| Value of sold housing units, not yet recognised in profit, SEK M | 4,165 | 6,595 | 4,165 | 6,595 | 5,746 |
1) Excluding Build-to-Manage. Including Build-to-Manage, the sales rate totalled 83 per cent.
| 2023 Apr-Jun |
2022 Apr-Jun |
2023 Jan-Jun |
2022 Jan-Jun |
2022 Jan-Dec |
|
|---|---|---|---|---|---|
| Number of housing units in production for consumers | |||||
| Housing units in ongoing production at start of period | 3,635 | 5,138 | 3,871 | 5,271 | 5,271 |
| Change in opening value | |||||
| Production starts | 217 | 449 | 476 | 806 | 1,428 |
| Housing units recognised in profit | -592 | -794 | -984 | -1,291 | -2,744 |
| Decrease (+)/increase (-) in completed housing units not recognised in profit | -53 | -30 | -156 | -23 | -84 |
| Housing units in ongoing production for consumers at end of period | 3,207 | 4,763 | 3,207 | 4,763 | 3,871 |
| Number of housing units in production for investors | |||||
| Housing units in ongoing production at start of period | 2,491 | 2,919 | 2,627 | 3,168 | 3,168 |
| Change in opening value1) | -1 | ||||
| Production starts | 260 | 75 | 313 | 1,085 | |
| Housing units recognised in profit | -611 | -351 | -822 | -653 | -1,625 |
| Housing units in ongoing production for investors at end of period | 1,880 | 2,828 | 1,880 | 2,828 | 2,627 |
1) Change initiated by investors.
| 2023 | 2022 | 2023 | 2022 | 2022 | |
|---|---|---|---|---|---|
| Germany | Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | Jan-Dec |
| no. unless otherwise stated | |||||
| Building rights | |||||
| Building rights | 9,700 | 10,100 | 9,700 | 10,100 | 9,800 |
| of which, off-balance sheet building rights | 1,900 | 3,300 | 1,900 | 3,300 | 3,100 |
| Housing development for consumers | |||||
| Net sales, SEK M | 1,134 | 1,188 | 1,678 | 2,008 | 5,626 |
| Housing units sold | 212 | 176 | 327 | 424 | 744 |
| Sales value of housing units sold, SEK M | 1,066 | 920 | 1,676 | 2,149 | 3,825 |
| Production starts | 153 | 196 | 179 | 429 | 651 |
| Housing units in ongoing production | 1,841 | 2,510 | 1,841 | 2,510 | 2,033 |
| Sales rate for ongoing production, % | 58 | 56 | 28 | 56 | 21 |
| Completed housing units not recognised in profit | 94 | 19 | 94 | 19 | 35 |
| Housing units for sale (ongoing and completed) | 867 | 1,113 | 867 | 1,113 | 1,015 |
| Housing units recognised in profit | 208 | 237 | 312 | 443 | 1,126 |
| Housing development for investors | |||||
| Net sales, SEK M | 398 | 405 | 562 | 824 | 2,159 |
| Housing units sold | 228 | ||||
| Sales value of housing units sold, SEK M | 15 | 12 | 22 | 15 | 723 |
| Production starts | 228 | ||||
| Housing units in ongoing production | 529 | 879 | 529 | 879 | 633 |
| Sales rate for ongoing production, % | 100 | 100 | 100 | 100 | 100 |
| Housing units recognised in profit | 101 | 211 | 164 | 349 | 762 |
| Average no. of employees during the financial year | 931 | 934 | 932 | ||
| 2023 | 2022 | 2023 | 2022 | 2022 | |
| Sweden | Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | Jan-Dec |
| no. unless otherwise stated | |||||
| Building rights | |||||
| Building rights | 8,900 | 8,300 | 8,900 | 8,300 | 8,700 |
| of which, off-balance sheet building rights | 3,300 | 2,700 | 3,300 | 2,700 | 2,900 |
| Housing development for consumers | |||||
| Net sales, SEK M | 498 | 798 | 1,064 | 1,236 | 1,997 |
| Housing units sold | 43 | દિક | 57 | 227 | 256 |
| Sales value of housing units sold, SEK M | 200 | 266 | 254 | 018 | 1,035 |
| Production starts | 19 | 121 | 88 | 121 | 143 |
| Housing units in ongoing production | 493 | 860 | 493 | 860 | 675 |
| Sales rate for ongoing production, % | 42 | 68 | 42 | 68 | ei |
| Completed housing units not recognised in profit | 60 | 27 | 60 | 27 | 40 |
| Housing units for sale (ongoing and completed) | 316 | 292 | 316 | 292 | 285 |
| Housing units recognised in profit | 118 | 187 | 250 | 313 | 507 |
| Housing development for investors | |||||
| Net sales, SEK M | 444 | 199 | 444 | 405 | 704 |
| Housing units sold | |||||
| Sales value of housing units sold, SEK M | 3 | 5 | 3 | 12 | |
| Production starts | 231 | ||||
| whereof investment properties | 231 | ||||
| Housing units in ongoing production | |||||
| 393 | 582 | 393 | 582 | 651 | |
| whereof investment properties | 231 | 231 | 231 | ||
| Sales rate for ongoing production, %17 | 100 | 100 | 100 | 100 | 100 |
| Housing units recognised in profit Average no. of employees during the financial year |
258 | 104 | 258 177 |
212 237 |
374 232 |
1) Excluding Build-to-Manage. Including Build-to-Manage, the sales rate totalled 65 per cent.
| 2023 | 2022 | 2023 | 2022 | 2022 | |
|---|---|---|---|---|---|
| Finland | Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | Jan-Dec |
| no. unless otherwise stated | |||||
| Building rights | |||||
| Building rights | 3,800 | 3,800 | 3,800 | 3,800 | 3,400 |
| of which, off-balance sheet building rights | 2,500 | 2,300 | 2,500 | 2,300 | 2,100 |
| Housing development for consumers | |||||
| Net sales, SEK M | 350 | 381 | 514 | 604 | 1,175 |
| Housing units sold | 39 | 44 | 39 | 157 | 212 |
| Sales value of housing units sold, SEK M | 89 | 143 | 104 | 439 | 582 |
| Production starts | 66 | 139 | |||
| Housing units in ongoing production | 139 | 535 | 139 | 535 | 382 |
| Sales rate for ongoing production, % | 40 | 68 | 40 | 68 | 55 |
| Completed housing units not recognised in profit | 96 | 32 | 96 | 32 | 48 |
| Housing units for sale (ongoing and completed) | 172 | 193 | 172 | 193 | 211 |
| Housing units recognised in profit | 131 | 138 | 195 | 204 | 414 |
| Housing development for investors | |||||
| Net sales, SEK M | 565 | el | 889 | 151 | 565 |
| Housing units sold | 260 | 75 | 313 | 626 | |
| Sales value of housing units sold, SEK M | 522 | 128 | 671 | 1,427 | |
| Production starts | 260 | 75 | 313 | 626 | |
| Housing units in ongoing production | 763 | 987 | 763 | 987 | 1,088 |
| Sales rate for ongoing production, % | 100 | 100 | 100 | 100 | 100 |
| Housing units recognised in profit | 252 | 36 | 400 | 92 | 304 |
| Average no. of employees during the financial year | 197 | 234 | 232 | ||
| 2023 | 2022 | 2023 | 2022 | 2022 | |
| Baltics (Estonia, Latvia and Lithuania) | Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | Jan-Dec |
| no. unless otherwise stated | |||||
| Building rights | |||||
| Building rights | 7,000 | 7,500 | 7,000 | 7,500 | 7,500 |
| of which, off-balance sheet building rights | 3,000 | 3,200 | 3,000 | 3,200 | 3,250 |
| Housing development for consumers | |||||
| Net sales, SEK M | 185 | 251 | 322 | 333 | 831 |
| Housing units sold | 96 | 120 | 170 | 291 | 470 |
| Sales value of housing units sold, SEK M | 141 | 170 | 231 | 390 | 654 |
| Production starts | 45 | 132 | 209 | 190 | 495 |
| Housing units in ongoing production | 734 | 858 | 734 | 858 | 781 |
| Sales rate for ongoing production, % | 33 | 55 | 33 | 55 | 39 |
| Completed housing units not recognised in profit | 82 | 37 | 82 | 37 | 53 |
| Housing units for sale (ongoing and completed) | 571 | 404 | 571 | 404 | 531 |
| Housing units recognised in profit | 135 | 232 | 227 | 310 | 676 |
| Housing development for investors | |||||
| Net sales, SEK M | |||||
| Housing units sold | |||||
| Sales value of housing units sold, SEK M | |||||
| Production starts | |||||
| whereof investment properties | |||||
| Housing units in ongoing production | 195 | 195 | 195 | 195 | 195 |
| whereof investment properties | 195 | 195 | 195 | 195 | 195 |
| Sales rate for ongoing production, % | |||||
| Housing units recognised in profit | |||||
| Average no. of employees during the financial year | 272 | 282 | 289 |
1) Excluding Build-to-Manage. Including Build-to-Manage, the sales rate totalled 0 per cent.
Including operations to be discontinued, and for historical comparison figures also discontinued operations.
| 2023 | 2022 | 2022 | |
|---|---|---|---|
| 30 Jun | 30 Jun | 31 Dec | |
| Return on capital employed, R12, %1 | 4.6 | 10.6 | 6.9 |
| Interest coverage ratio, R12, multiple | 1.9 | 9.4 | 4.4 |
| Interest coverage ratio regarding covenants, multiple | 4.0 | 13.3 | 7.7 |
| Equity/assets ratio, % | 29.2 | 33.0 | 31.2 |
| Equity/assets ratio regarding covenants, % | 29.4 | 33.3 | 31.5 |
| Return on equity, % | -17.8 | 12.7 | -3.6 |
| Interest-bearing liabilities/total assets, % | 32.8 | 24.0 | 29.6 |
| Net debt | 6,631 | 5,881 | 7,259 |
| Debt/equity ratio, multiple | 0.9 | 0.7 | 0.9 |
| Capital employed | 15,438 | 15,168 | 15,568 |
| Capital turnover rate, multiple | 1.0 | 1.3 | 1.1 |
| Share of risk-bearing capital, % | 29.3 | 33.3 | 31.4 |
| Average interest rate at period-end, %21 | 6.41 | 2.30 | 4.03 |
| Average fixed-rate term, years21 | 0.1 | 0.2 | 0.2 |
| Average interest rate at period-end, %31 | 5.19 | 1.79 | 3.70 |
| Average fixed-rate term, years31 | 0.3 | 0.2 | 0.3 |
1) Before items affecting comparability.
2) Excluding loans in Swedish tenant-owner associations, Finnish housing companies, and leases.
3) Pertains to loans in Swedish tenant-owner associations and Finnish housing companies.
| Average rate | Rate on balance sheet date | ||||||
|---|---|---|---|---|---|---|---|
| Text | 30 Jun 2023 30 Jun 2022 31 Dec 2022 31 Dec 2022 31 Dec 2022 | ||||||
| DKK | 1.52 | 1.41 | 1.43 | 1.58 | 1.44 | 1.50 | |
| EUR | 11.33 | 10.48 | 10.63 | 11.80 | 10.71 | 11.13 | |
| NOK | 1.00 | 1.05 | 1.05 | 1.01 | 1.04 | 1.06 | |
| RUB | 0.14 | 0.13 | 0.15 | 0.12 | 0.20 | 0.15 |
Key performance indicators per quarter and full-year are available at bonava.com/en/investor-relations. Definitions of key figures and reporting of Bonava's alternative performance measures can also be found here.
The Board of Directors and the CEO give their assurance that the six-month report provides a fair view of the Parent Company's and the Group's operations, financial position and results of operations and describe the significant risks and uncertainties facing the Parent Company and the companies that are part of the Group.
Stockholm, 20 July 2023
Mats Jönsson Chairman of the Board
Viveca Ax:son Johnson Director
Olle Boback Director
Anette Frumerie Director
Tobias Lönnevall Director
Per-Ingemar Persson Director
Nils Styf Director
Peter Wallin CEO
This report has not been reviewed by the company's auditors.
We create happy neighbourhoods for the many.
Bonava is a leading residential developer in Europe with the purpose of creating happy neighbourhoods for the many. The company is the first residential developer in Europe to receive approval from the Science Based Targets initiative for its climate targets.
With its 1,600 co-workers, Bonava develops residential housing in Germany, Sweden, Finland, Estonia, Latvia and Lithuania, with net sales of approximately SEK 14 Bn in 2022. Bonava's operations in St. Petersburg are being discontinued. Bonava's shares and green bond are listed on Nasdaq Stockholm.



1,600 EMPLOYEES AT END OF Q2 2023
14 0 SEK BN NET SALES 2022
Lars Granlöf, CFO [email protected], +46 790 631 609
Susanna Winkiel, acting Head of Investor Relations [email protected], +46 704 612 828
This information is such that Bonava AB (publ) is obliged to disclose pursuant to the EU Market Abuse Regulation. The information was issued for publication through the agency of the contact persons set out above on 20 July 2023 at 7:30 a.m. CEST.
President and CEO Peter Wallin and CFO Lars Granlöf will present the report on 20 July 2023 at 9:00 a.m. CEST.
Follow the webcast live at: https://bonava.videosync.fi/2023-07-20-q2
To participate in the teleconference, register using this link: https://events.inderes.se/teleconference/?id=100365 After registration, you will receive a telephone number and conference ID to be able to participate in the presentation.
The presentation material will be available at bonava.com.
Bonava AB (publ), Corp. Reg. No.: 556928-0380 Lindhagensgatan 72, SE-112 18 Stockholm, Sweden Tel: +46 8 409 544 00 bonava.com
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.