AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Bonava

Quarterly Report Jul 20, 2023

3015_ir_2023-07-20_955b6c30-6312-4f05-8dc1-dfa8a421f2bb.pdf

Quarterly Report

Open in Viewer

Opens in native device viewer

Interim report January-June 2023

Homes & Neighbourhoods

Bonava's markets stabilising

1 APRIL-30 JUNE 2023*

  • Net sales amounted to SEK 3,586 M (3,332)
  • · The gross margin was 10.4 per cent (16.2). Provisions totalling SEK 62 M in Sweden and Germany impacted the gross margin during the quarter.
  • Operating profit was SEK 195 M (332) and the operating margin was . 5.4 per cent (10.0)
  • · Earnings per share2) were SEK 0.34 (1.94)
  • · The number of housing units sold was 390 (666)
  • The number of production starts was 217 (709)
  • · The number of building rights amounted to 29,400 (29,700)
  • On 31 May, Bonava signed an agreement to divest its operations in St. . Petersburg. See further Note 6.
  • On 30 June, Bonava completed the divestment of its operations in . Norway. 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 will be paid via vendor notes between 2024 and 2026. Capital loss totalled SEK -824 M. See further Note 6.
  • · The number of votes in Bonava AB changed as a result of the conversion of 40,000 Class A shares to 40,000 Class B shares. The total number of votes in the company is 208,830,660. For more information about the share, refer to page 15.

* 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.

1 JANUARY-30 JUNE 2023*

  • · Net sales amounted to SEK 5,515 M (5,718)
  • · The gross margin was 9.8 per cent (14.7)
  • · Operating profit was SEK 167 M (431) and the operating margin was 3.0 per cent (7.5)
  • Earnings per share2) were SEK -0.51 (2.38)
  • · The number of housing units sold was 668 (1,412)
  • · The number of production starts was 551 (1,119)
  • The number of building rights amounted to 29,400 (29,700)
  • On 2 February 2023, Bonava announced a revision of its financial targets. A new target is that the operating margin is to amount to at least 10 per cent from 2026. Furthermore, the net debt/equity ratio will not exceed 1.0x. See further page 6.
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.

1,792 NUMBER OF HOUSING UNITS SOLD, RTM

Comments from the CEO

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.

Continuous measures to strengthen cash flow

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).

Strengthened financial position

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.

New sustainable neighbourhoods are needed

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."

Market trend

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

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

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.

Finland

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.

Baltics

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.

Group performance

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.

APRIL-JUNE 2023

Net sales

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

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

Group performance

JANUARY-JUNE 2023

Net sales

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

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

Financial position and cash flow

TOTAL ASSETS 1)

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 DERT1)

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 EMPLOYED13

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.

EQUITY/ASSETS AND DEBT/EQUITY RATIO1)

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).

COVENANTS IN LOAN AGREEMENTS

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 APRIL-JUNE 2023

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 JANUARY-JUNE 2023

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

Completion and delivery of housing units

RECOGNITION OF HOUSING PROJECTS

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.

SOLD COMPLETED HOUSING UNITS NOT RECOGNISED IN PROFIT AT END OF QUARTER

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.

COMPLETED HOUSING UNITS DURING THE QUARTER

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.

HOUSING UNITS RECOGNISED IN PROFIT DURING THE OUARTER

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.

VALUE OF HOUSING UNITS SOLD NOT YET RECOGNISED IN PROFIT

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.

Building rights

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

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.

HOUSING UNITS SOLD AND STARTED

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).

NET SALES AND PROFIT April-June 2023

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.

January-June 2023

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.

Sweden

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.

HOUSING UNITS SOLD AND STARTED

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.

NET SALES AND PROFIT April-June 2023

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.

January-June 2023

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.

Finland

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.

HOUSING UNITS SOLD AND STARTED

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.

NET SALES AND PROFIT

April-June 2023

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.

January-June 2023

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.

Baltics

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.

HOUSING UNITS SOLD AND STARTED

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 AND PROFIT

April-June 2023

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.

January-June 2023

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.

Current projects in the quarter

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.

Germany

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.

Latvia, the Baltics Druvienas Location: Riga Housing category: Multi-family housing Number of units: 45 apartments for consumers

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.

Germany Meerbachquartier Location: Bensheim, Rhine-Neckar/Stuttgart Housing category: Multi-family housing Number of units: 47 apartments for consumers

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.

Sweden

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 information

OTHER OPFRATIONS

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.

SIGNIFICANT RISKS AND UNCERTAINTIES

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.

ORGANISATION AND EMPLOYEES

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).

THE BONAVA SHARE AND LARGEST SHAREHOLDERS

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.

SEASONAL EFFECTS

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.

SIGNIFICANT EVENTS DURING THE PERIOD

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.

Consolidated income statement

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).

Consolidated statement of comprehensive income

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.

Condensed consolidated balance sheet

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

Condensed consolidated changes in shareholders' equity

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

Condensed consolidated cash flow statement

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.

Cash flow from operations to be discontinued

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.

NOTE 1 | Accounting policies

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.

Operations to be discontinued

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.

NOTE 2 Reporting of operating segments

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 35
Other revenue 3 1
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.

16B

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⁾

NOTE 6

Operations to be discontinued and discontinued operations

St. Petersburg

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.

Norway

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 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

Net assets for discontinued operation, Norway

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

NOTE 7 Investment properties

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

The Parent Company in brief

JANUARY-JUNE 2023

ാ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

Parent Company Notes

NOTE 1 | Accounting policies

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

NOTE 2 | Pledged assets and contingent liabilities

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.

Sector-related key figures for the Group

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.

Sector-related key figures for the segments

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.

Key performance indicators at end of period

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.

EXCHANGE RATES

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

FURTHER INFORMATION ON KEY FIGURES

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.

Signatures

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.

Bonava in brief

OUR MISSION

We create happy neighbourhoods for the many.

OPERATIONS

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

FINANCIAL CALENDAR

  • Q3 Interim report, Jan-Sep, 15 November
  • Q4 Year-end Report, Jan-Dec, 1 February 2024
  • Q1 Interim report, Jan-Mar, 24 April 2024

CONTACT

Lars Granlöf, CFO [email protected], +46 790 631 609

Susanna Winkiel, acting Head of Investor Relations [email protected], +46 704 612 828

PUBLICATION

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.

WEBCAST PRESENTATION 20 JUI Y

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

Talk to a Data Expert

Have a question? We'll get back to you promptly.