AI assistant
Byggma ASA — Annual Report 2020
Jun 8, 2021
3565_10-k_2021-06-08_d280fee7-c51f-4a4d-b3b9-9e033f29b911.pdf
Annual Report
Open in viewerOpens in your device viewer
ANNUAL REPORT 2020
FROM A LOCAL FOREST TO A HOME FOR EVERYONE TO ENJOY - THROUGH INNOVATION
| Introduction:3 | |
|---|---|
| Highlights: 5 |
|
| Management 2020 6 |
|
| A word from the CEO: 8 |
|
| Members of the Board of Directors | 10 |
| Financial key figures | 11 |
| Report from the Board of Directors | 12 |
| Launches in 2020 | 19 |
| Byggma asa group accounts |
20 |
| Notes to the consolidated financial statements |
23 |
| Income statement Byggma asa |
49 |
| Balance Byggma asa |
50 |
| Accounting policies Byggma asa | 52 |
| Notes Byggma asa | 54 |
| Cash flow statement Byggma asa | 62 |
| Auditor's report | 63 |
| Declaration from the Board of Directors/General Manager | 69 |
| Corporate governance |
70 |
| Articles of association and shareholder information | |
| Byggma asa | 75 |
| Sustainability Report 202076 | |
| Buildings and properties owned by Byggma ASA96 | |
| List of companies 97 |
|
INTRODUCTION: 3
Byggma ASA has its head office in Vennesla, Agder, Norway. The Byggma Group consists of the production and trading companies Forestia AS, Huntonit AS, Uldal AS, Masonite Beams AB, Smartpanel AS, Masonite Beams AS, Byggform AS, Scan Lamps AS and Aneta Belysning AB. Byggma is listed on the Oslo Stock Exchange - with ticker BMA.
Byggma's vision is to be one of the leading suppliers of building materials solutions in the Nordic region. Our vision will be achieved through the following goals:
-
- The Group must achieve a turnover of at least MNOK 3,000.
-
- The profit margin should be a minimum of 5%.
-
- The Group's activities must be based on sustainable products and efficient use of resources.
-
- The Group must be innovative and build strong brands
-
- We must achieve high customer satisfaction
-
- The Group must create profitable and safe workplaces by focusing on HSE, employee development and wellbeing.
-
- The Group must be an attractive investment.
Innovation and technological development are an important part of the Group's growth strategy, and there is a strong willingness to invest in the necessary equipment and expertise in order to be a leading player in the Nordic building materials market in the future.
In principle, Byggma will be allocating its investments to digitalisation and automation of production processes, as well as to the environment and sustainability.
The expected group turnover in 2021 is MNOK 2,200 and the group has around 700 employees.
The Group aims to achieve its vision through its core values, which can be described as Inclusive, Innovative and Responsible:
Inclusive
Show interest, respect and understanding towards colleagues, customers and suppliers.
Open and direct communication that allows for influence and joint decisions that generate engagement. Help develop the people around you (we are no better than the weakest link).
Innovative
Curious and in search of future challenges.
Always solutions-oriented and on the lookout for opportunities and good ideas.
Encourage the development and commercialisation of good ideas across the Group.
Responsible
Continuous focus on HSE, including continuous focus on training and skills development.
Act with integrity and stand by all that we say and do. Show respect and care for the environment, health and sustainable development as we carry out our activities.
PLEASE SEE OUR GROUP PRESENTATION:
HIGHLIGHTS:
Sales revenue and profit
Sales revenues in 2020 totalled MNOK 2,052. EBITDA was MNOK 270.
Liquidity
The liquidity reserve increased from MNOK 591 as of 31.12.2019 to MNOK 797 as of 31.12.2020.
Improvement in Uldal
Uldal AS showed a deficit of MNOK -10.2 in 2019 and a surplus of MNOK 4.2 in 2020.
Improvement in Scan Lamps
Scan Lamps AS showed a deficit of MNOK -5.3 in 2019 and a surplus of 0.8 million in 2020.
Improvement in Aneta Lighting
Aneta Lighting AB showed a deficit of MSEK -3.6 in 2019 and a surplus of MSEK 2.4 in 2020.
Improvement in Smartpanel
Smartpanel AS showed a deficit of MNOK -17.9 in 2019 and a profit of MNOK 0.2 in 2020.
Improvement in Huntonit
Huntonit AS showed a surplus of MNOK 15.4 in 2019 and increased its surplus to MNOK 49.0.
Improvement in Forestia
Forestia AS showed a surplus of MNOK 75.2 in 2019, which increased to MNOK 119.9 in 2020.
Strong sales development in Sweden
Sales in Sweden increased from MNOK 332.3 in 2019 to MNOK 400.3 in 2020. This corresponds to an increase of 20.5%.
Strong sales development in the Netherlands
Sales in the Netherlands increased from MNOK 56.9 in 2019 to MNOK 71.4 in 2020. This corresponds to an increase of 25.4%.
Walls2Paint
Walls2Paint is one of Byggma's largest new launches in recent years. The product has grown strongly since its introduction a few years ago. There is still great potential for further growth. Walls2Paint is expected to become Byggma's biggest product in a few years' time.
Premium Ceiling
Forestia AS introduced the Premium Ceiling product in autumn 2020. The product has been very well received and we expect strong sales growth in the coming years.
Pro Wall
Huntonit AS launched Huntonit Pro Wall in autumn 2020. The product has been well received and we expect strong growth in the coming years.
BYGGMA ASA GROUP MANAGEMENT
GEIR DRANGSLAND Chief Executive Officer
Geir Drangsland is CEO of Byggma ASA. He served as Chairman of the Board of Byggma ASA from 2000- 09. He is CEO of Investor AS. Geir Drangsland has a Master of Business Economics and has been CFO of Idun AS since 1987-91, CFO of El-Purchase Norway from 1991-92, CFO of the same company from 1992- 95 and CFO of Avantor ASA from 1995-1998.
JENS UNHAMMER Chief Financial Officer
Jens Unhammer has been Group CFO since 2003. He has 12 years of experience from Øglændgruppen, including AS CFO at Cubus AS, he worked AS CFO at Fibo-Trespo AS from 1992-2000, AS CFO at Byggma Group from 2000- 2002. Jens Unhammer has a degree in Business Economics from BI Oslo.
ROY KENNETH GRUNDETJERN IT Director
Roy Kenneth Grundetjern has been Group IT Director since 2008. He is also a board member of Forestia AS, Smartpanel AS and Masonite Beams AB. He was also CEO of Huntonit AS between 2014 and 2018. Roy Kenneth has held management positions in both the private and public sectors. He holds his degree from the University of Oslo (Informatics), the University of Agder and studies for an MBA - Executive Master of Business Administration at the University of Agder.
RICHARD THOMPSEN Logistics Director
Richard Thompsen has been with Byggma for 20 years. Economics degree and Bachelor of Marketing Economics.
Richard started working at the customer centre in his time, and eventually became a customer centre manager. The position was expanded with responsibility for material administration. In 2007 he became Logistics Manager for the subsidiaries Huntonit and Fibo-Trespo. In 2011 Richard took over logistics responsibility for the entire Group as Logistics Director.
BYGGMA ASA MANAGEMENT BUILDING/LIGHTING
ERLEND JORDET Sales Director Forestia
HALVOR C. OLSEN Sales Director Huntonit
JOHN SÆTEN Sales Director Masonite
TERJE SAGBAKKEN Managing Director Forestia
TORE HANSEN CEO Uldal and Lighting
KNUT NILSEN Managing Director Huntonit
MORTEN LEANDER JONASSEN Marketing Director Lighting
TORUNN MANGSETH Marketing Manager
ATLE ARCTANDER MD Masonite Beams
MARIUS HEIDENBERG CEO Smartpanel
Results
Byggma achieved its best results ever in 2020.
Sales revenues increased from MNOK 1,783 in 2019 to MNOK 2,052 in 2020.
EBITDA increased from MNOK 143 in 2019 to MNOK 270 in 2020.
I am extremely satisfied with the results achieved. There are many skilled, competent and motivated people who are performing at levels that exceed my expectations. Thank you very much indeed! Each one of you is of great value to me.
Brand building and positioning
Byggma is an original brand manufacturer. Several of our brands have been extensively adopted by the building materials industry over many years. This provides predictability, recognition and security, all of which are important drivers for customer preference for Byggma's products.
Our overall position as one of the leading suppliers of building materials solutions has strengthened throughout the year. I am delighted with this position, and it secures jobs. The strengthening we are seeing also confirms that we are doing things right in all areas of the company.
Innovation
Every product has a life cycle. Byggma currently has many products that are well-established in the market. In order to ensure a stable product portfolio, we work continuously on product development and innovation. Through product improvements and new launches, we have achieved increased revenues and profitability in recent years. And this year is no exception. Innovation and product development are high priorities in our strategy, and will continue to be in future.
Internationalisation
In 2020, our sales revenue from exports increased by 15%. This confirms that our products are also attractive and competitive outside Norway. Increased sales abroad are also risk-mitigating and make us less vulnerable to economic fluctuations in the Norwegian market. We have strong sales growth in both Sweden and the Netherlands, where we are doing a great job of approaching the market in the right way.
Sustainability/ESG
Forests bind significant amounts of carbon and, for us, good management of this resource is about creating good products that store carbon for decades. In several of our operations, what we contribute to carbon storage significantly exceeds the emissions from our operations.
At Byggma, we have a tradition of working on productivity and continuous improvement. Sustainability is in many ways a further development of this work. In terms of sustainability, we will through our committed team of employees and partners make efficient use of resources, while also securing jobs and a company that creates value for society.
I would like to take this opportunity to mention a couple of important projects that we are working on: At Huntonit, we have developed a project where, by recovering waste heat from the board press machine, we can save 3 GWh. ENOVA has agreed to support the project.
Another important project we have been working on is at Forestia. Here we are looking at the potential for collecting wood from demolitions, cleaning it up and reusing it as a raw material in new building products. This is a unique project in the Norwegian context and will mean that we can extend carbon storage of products equivalent to 150,000 tonnes of CO2 every year.
The way forward
Byggma is doing well in the market. I therefore want to continue pursuing the strategy we have established. Byggma is built on values that are also important to me personally. By adhering to these values, I strive to be a good role model for all of my employees who I value greatly.
In order to succeed, we depend on skilled and motivated employees. All our factories would be valueless if it were not for our skilled employees taking care of them and making sure that together we develop great products that delight our customers. This is the foundation of our existence and the foundation of profitable industrial jobs in the future.
It is official company policy that Byggma must contribute positively to the local communities in which our factories are established. As part of this strategy, we contribute by sponsoring local sports clubs. We want to maintain and continue this strategy.
Thanks to each and every one of you at Byggma for your efforts in 2020. I want everyone to do well and each of you to be able to realise your human potential through your role in the Byggma Group.
Best regards,
Geir Drangsland Chief Executive Officer
TERJE GUNNULFSEN
Chairman of the Board
Terje Gunnulfsen has been Chairman of the Board since 2009, but has been a member of the Board since 1 June 2001. Gunnulfsen has a degree in Business Economics and has varied management experience as Marketing Manager at
the financing company Nevi Finans and as Sales Director and later Distribution Director at Christianssands Bryggeri. In the period 1998 – 2009, Gunnulfsen was CFO and later CEO of the Nordic IT service company InforCare. In recent years, he has served as an advisor and partner, from 2011 at consultancy firm Boyden Global Executive Search, and from 2018 at transaction consultancy company Able.
KNUT HENNING LARSEN Board member
Knut Henning Larsen was elected to the Board of Directors in May 2016. He is an economist and solicitor. As an economist, he has worked as a credit advisor, head of the Norwegian Academy of Credit and CEO of Vest-Agder Police
District. As a solicitor, he has worked as a police adjudant and solicitor. He has been running his own legal practice since 1999. He has the right to attend the Supreme Court and is currently a partner in the law firm Sørlandsadvokatene DA.
HEGE AARLI KLEM Board member
Hege Aarli Klem was elected to the Board of Directors in May 2019. She worked as a solicitor in several public administrations before joining law firm Sørlandsadvokatene DA in 2010. She has run her own legal practice since 2012. She is currently a partner in law firm Sørlandsadvokatene DA.
LIV ANNENGSLAND HOLST Board member
Liv Anne Drangsland Holst was elected to the Board of Directors in 2020. She has more than 20 years of management experience in sales, customer service and marketing. She has held various key roles in companies such as DHL and
Bisnode. She is now Head of Marketing and Communications at Dun & Bradstreet in Norway.
EDVARD TRELDAL HØÅSEN
Board member/employee representative
Edvart Høyåsen was first elected to the Byggma Board of Directors in 2012. He is a qualified industrial mechanic and works as a process operator at Byggma's Huntonit subsidiary. Edvart also currently holds the post of main
employee representative at Huntonit, and is head of department at Fellesforbundet. He is also a secretary Byggma's group committee.
ERIK FJELDBERG
Board member/employee representative
Erik Fjeldberg was elected to the Board of Directors in 2018. He was also a board member during the period 2012- 2016.
Erik has a background as an operator
at several sites, but is currently working at a rooftop facility in Byggma's subsidiary Forestia where he has worked since 1985. He is currently the union representative of his department at Braskeridfoss and is also the employee representative on the Forestia Board.
DAGFINN ERIKSEN
Board member/employee representative
Dagfinn Eriksen was elected to the Board of Directors in 2020. He joined Uldal AS in 2012 AS a process operator and has held board positions in Uldal AS for 6 years. Dagfinn has been an ambulance worker with emergency
medicine and has worked for 20 years at sea for Color Line and in the ambulance services in Aust-Agder.
ALL FIGURES IN NOK 1,000
| IFRS 2020 | IFRS 2019 | IFRS 2018 | IFRS 2017 | IFRS 2016 | ||
|---|---|---|---|---|---|---|
| Profit/loss: | ||||||
| Sales revenues | 2,052,371 | 1,783,388 | 1,655,279 | 1,619,451 | 1,514,839 | |
| EBITDA | 269,648 | 142,660 | 118,753 | 148,176 | 142,779 | |
| Operating profit/loss | 192,584 | 72,528 | 64,526 | 93,761 | 86,487 | |
| Profit before tax | 159,733 | 61,976 | 55,873 | 84,383 | 80,888 | |
| Tax expenses | 34,825 | 13,026 | 9,088 | 19,994 | 17,144 | |
| Profit for the year | 124,908 | 48,949 | 46,785 | 64,389 | 63,744 | |
| Depreciation and write-downs | 77,064 | 70,132 | 54,227 | 54,415 | 56,292 | |
| Balance sheet: | ||||||
| Fixed assets | 963,922 | 967,485 | 832,253 | 786,134 | 724,230 | |
| Current assets | 1,168,012 | 847,963 | 855,532 | 764,568 | 729,600 | |
| Total assets | 2,131,933 | 1,815,448 | 1,687,785 | 1,550,702 | 1,453,830 | |
| EQUITY | 990,217 | 861,427 | 824,428 | 798,881 | 764,109 | |
| Long-term liabilities | 552,393 | 456,466 | 433,155 | 339,261 | 343,439 | |
| Current liabilities | 589,323 | 497,555 | 430,202 | 412,559 | 346,282 | |
| Total equity and liabilities | 2,131,933 | 1,815,448 | 1,687,785 | 1,550,702 | 1,453,830 | |
| Short-term interest-bearing liabilities | 144,230 | 131,553 | 35,782 | 47,235 | 44,408 | |
| Long-term interest-bearing liabilities | 452,774 | 370,999 | 353,364 | 255,724 | 251,379 | |
| Total interest-bearing liabilities | 597,004 | 502,552 | 389,146 | 302,959 | 295,787 | |
| Bank deposits (excl. tax deduction) | 509,167 | 307,921 | 362,073 | 344,995 | 306,386 | |
| Unused overdraft facilities | 287,481 | 283,089 | 250,000 | 218,992 | 218,073 | |
| Liquidity reserve | 796,648 | 591,011 | 612,073 | 563,988 | 524,459 | |
| Staff: | ||||||
| Number of FTEs as of 31.12. Group | 680 | 684 | 671 | 635 | 627 | |
| Equity ratio: | ||||||
| Number of shareholders | 703 | 668 | 716 | 733 | 667 | |
| Stock exchange price as of 31.12. | NOK | 189.00 | 92.00 | 68.00 | 91.50 | 74.75 |
ALTERNATIVE PERFORMANCE MEASURES
The European Securities and Markets Authority ("ESMA") published guidelines on alternative performance measures (APM) that came into effect on 3 July 2016. Byggma proposes alternative performance measures that are often used by investors, analysts and other stakeholders. Management believes that the proposed alternative performance measures provide increased insight into Byggma's operations. Byggma has defined the following alternative performance measures:
EBITDA is the abbreviation for earnings before interest, taxes, depreciation, and amortisation. EBITDA is calculated as profit/loss for the period before tax expenses, financial items, depreciation and write-downs.
THE BUSINESS
Byggma ASA in Vennesla is a listed company that manufactures and sells building products to the Scandinavian and Northern European markets. Byggma's vision is to be among the leading suppliers of building materials solutions in the Nordic region.
In Norway and Sweden, the products are sold through our own country-wide sales organisations. In other countries, sales are partly handled by own employees and partly by distributors.
The product range is mainly produced by the Group's whollyowned production companies. Byggma ASA also sells trade products. As of 31 December 2020, the company had seven production units: Two production units at Huntonit AS in Vennesla, Agder, Uldal AS in Birkeland in Agder, Masonite Beams AB in Rundvik, Sweden, Smartpanel AS in Fredrikstad in Viken, Forestia AS in Braskereidfoss in Innlandet and Masonite Beams AS in Grubhei in Mo i Rana in Nordland.
In addition to the production companies, Byggma ASA owns Byggform in Slemmestad, Asker in Viken, which sells panel products, Scan Lamps AS in Kristiansand in Agder and Aneta Belysning AB in Växjö in Sweden, which sells lighting products, Scan Lamps VTA AS in Kristiansand in Agder, which is a supplier of renovation services, as well as property companies Byggma Eiendom AS, Birkeland Eiendom AS, Masonite Fastighet AB and Grammaholmen Fastighets AB.
BUSINESS AREAS PANELS
The Panels segment consists of the companies Huntonit AS, Forestia AS, AS Byggform and Smartpanel AS with subsidiaries. AS Byggform was acquired in September 2019. The Masonite part of Forestia AS has been demerged to its own company, Masonite Beams AS. This company, together with the Masonite part of Huntonit AS, has been included in the Beams segment, and the figures for Panels and Beams have therefore been adjusted.
In 2020, the Panels segment achieved sales of MNOK 1,449.8 compared with MNOK 1,229.7 in 2019. The operating result for 2020 was MNOK 163.4, which is MNOK 95.9 higher than in 2019.
This business area is seeing increased costs of raw materials, mainly due to a weakened Norwegian krone in connection with the COVID-19 outbreak.
Management has continuous focus on improvement projects, including trends in sales and costs.
The Board is very satisfied with the development in sales and results in the Panels segment.
BEAMS:
This business area consists of Masonite Beams AB, which manufactures wood-based I-beams and property companies
Masonite Fastighet AB and Grammaholmen Fastighets AB. In addition, the segment consists of Masonite Beams AS, which has been demerged from Forestia AS in the Panels segment, as well as the Masonite part of Huntonit AS. The figures for the Panels and Beams segments are a result of these adjustments.
In 2020, the Beams business area achieved revenues of MNOK 293.4 compared with MNOK 280.4 in 2019. The operating result for 2020 was MNOK 25.5, which is MNOK 4.2 lower than in 2019. As a result of theCOVID-19 outbreak, activities in France and the UK were closed down for parts of the first half of the year and resulted in a reduction in turnover for these countries
I-beam is gaining an increasingly strong position in the Nordic building products market. The company is experiencing increased price pressure on I-beams.
Norway, Sweden and the UK are the largest markets in the Beams segment.
The Board is satisfied with sales and results in the Beams segment. The Management and Board of Directors have strong focus on creating increased sales and improved profitability.
WINDOWS
This business area consists of 2 companies: Uldal AS and the real estate company Birkeland Eiendom AS at Birkeland in Agder. It produces windows, mainly for the Norwegian market. In 2020, the Window business area achieved sales of MNOK 214.0 compared with MNOK 196.7 in 2019.
Operating profit in 2020 was MNOK 5.9, which is MNOK 14.0 better than in 2019. Uldal's position in the window market has been significantly strengthened in recent years, but continues to experience increased competition and price pressure on its products. The segment is seeing increased costs of raw materials, mainly due to a weakened Norwegian krone in connection with the COVID-19 outbreak.
MNOK 3 has been invested in a new sliding door factory at Uldal. Investing in production equipment for sliding doors means that the company can cost-effectively produce sliding doors itself, instead of buying them at high prices as goods for resale.
The Board of Directors is satisfied with sales and profit developments in the Windows segment. Management has strong focus on measures to improve profitability
LIGHTING
This business area consists of Scan Lamps AS, Scan Lamps VTA AS and Aneta Belysning AB and offers a wide range of lighting products, primarily to the home lighting market. Most of the products are manufactured in China. In 2019, Scan Lamps AS expanded its product range with lighting for the professional installation market. The Board expects this initiative
REPORT FROM THE BOARD OF DIRECTORS 13
to generate increased revenues for the company.
In 2020, the Lighting business area achieved sales of MNOK 95.2 compared with MNOK 76.6 in 2019.
Operating profit in 2020 was MNOK 5.1, which is MNOK 13.0 better than in 2019.
The Board of Directors is satisfied with the development in results and sales in lighting. Management has strong focus on measures to improve profitability
ANALYSIS OF THE ANNUAL ACCOUNTS AND KEY RISKS AND UNCERTAINTIES
As from 2005 the consolidated accounts have been completed in accordance with the International Financial Reporting Standards (IFRS).
Group turnover in 2020 was MNOK 2,052.4, which is 15.1% higher than in 2019. All segments had higher revenues in 2020 compared to 2019. AS Byggform, which is part of the panel segment, was acquired in September 2019.
The Byggma Group's profit for 2020 was MNOK 124.9, and Byggma ASA's profit for the year was MNOK 94.4.
Total investments in tangible fixed assets and intangible assets in 2020 came to MNOK 61.2.
At the end of the year, total assets were MNOK 2.131.9 compared with MNOK 1,815.4 as of 31.12.2019.
The Group's book equity as of 31 December 2020 was MNOK 990.2 (46.4%), compared with MNOK 861.4 as of 31 December 2009 (47.4%).
In 2020, the parent company Byggma ASA had revenues of MNOK 484.3, which is an increase of MNOK 40.3 compared with 2019. Profit before tax was MNOK 113.8, which is an increase of MNOK 107.6 compared with 2019.
The Group had positive cash flow from operations of MNOK 230.2 in 2020. The difference between operating profit and cash flow from operations is mainly explained by changes in working capital and depreciation. The liquidity position is satisfactory. As of 31.12. 2020, the liquidity reserve was MNOK 796.6. The Group operates in two sectors: Building products and home lighting. Turnover within lighting is relatively stable and largely independent of the general economic conditions.
The building materials sector has historically been unstable and is to a greater extent dependent on new building activities, but the tendency for the renovation, and extension market to increase when new building is reduced has become stronger and stronger in recent years. This has made the building
materials sector more stable and less cyclical. The Group has a target for as much of the cost increase as possible in a growth period to be reversed in a reduction period.
As a result of the Group having significant exports and imports, the company follows a fixed currency policy. The Group regularly follows up the Group's currency exposure with regard to any forward hedging of cash flow. Most of the export turnover goes to Sweden, Denmark, the UK and the Netherlands, and a change in the Swedish and Danish krone and Euro will therefore affect the result. Similarly, a weakening of the Norwegian krone against the Euro and USD is unfortunate, because a significant part of imports are paid in Euros and USD.
The Board of Directors believes that the annual accounts provide a complete picture of the Byggma Group's assets and liabilities, financial position and results.
STATEMENT OF THE COMPANY'S PROSPECTS
There is still uncertainty related to market developments due to the economic situation in Europe and in Norway and the rest of the Nordic region. Uncertainty in the international oil market and the Norwegian housing market may affect the Norwegian building materials market going forward.
The forecast for the sale of new housing in the Norwegian market shows growth of 40% in Q1 compared with the same period in 2020 and up 20%. The largest growth is in detached houses with a growth of over 40% in both commissioning and sales, small houses growing at 29% and sales at 43%. This is positive for the company, as this is an important arena. The activity is estimated to grow at a relatively low volume of approximately 23,000 new homes per year to approximately 25,000. The Renovation and Extension market is expected to maintain a high level, as per 2020.
The outbreak and spread of the COVID-19 virus worldwide affects industry and trade globally and nationally. Norway and several other countries have introduced strict travel restrictions. Norway and Sweden, which are the largest markets for Byggma, have introduced several public support schemes for employees and companies to limit the negative consequences of the outbreak.
The effect of the outbreak of the COVID-19 virus is currently limited for Byggma as of 29 April 2021. The inflow of orders is good, and production at the factories and deliveries to customers is mainly going as planned. Group management and management of the individual subsidiaries are following the situation closely and have taken measures to limit any negative consequences, which the outbreak may have for employees and operations. If building materials outlets close and construction projects stop, this may have an impact on Byggma. Furthermore, restrictions any countries may make on retail trade could have an impact on access to input factors in production and sales revenues from these countries. The availability of input factors to production is intact, and significant elements of the input factors come from Norway and Sweden.
It is currently not possible to quantify any effect the outbreak of COVID-19 virus may have on Byggma in the longer term.
Byggma has strong liquidity and equity, and is well prepared for any negative effects of the outbreak.
The interest rate level is of great significance for the initiation of new-builds and particularly affects construction products that are mainly used in new- builds. In the Byggma Group, this applies in particular to chipboard, I-beams and windows. Other products are used to a great extent also for refurbishment and maintenance, and the effect for these product groups is therefore expected to be less.
The Board of Directors continuously assesses the opportunities for different types of structural adaptations, including different forms of alliances or transactions. The aim is to strengthen Byggma's position in the Nordic building trade market.
Innovation and technological development are an important part of the Group's growth strategy, and there is a strong willingness to invest in the necessary equipment and expertise in order to be a leading player in the Nordic building materials market in the future. The Byggma Group continuously seeks efficiency and profitability. Dominance is created through efficiency. And dominance creates profitability.
Byggma is well advanced in its improvement processes for becoming an efficient producer of building products. Several major investments have been made to streamline our work processes. New investments in equipment have also been adopted that will make us even more efficient. In principle, Byggma will be allocating its investments to digitalisation and automation of the production processes, as well as to the environment and sustainability.
In future, the Byggma Group will also increase its focus on its brands. We are a brand manufacturer and will seek to strengthen our focus and increase resources in order to develop and protect our brands in the Nordic construction market.
Furthermore, the Byggma Group will increase its focus on the environment and sustainability.
The Byggma Group wants to be an attractive employer. We will continue to focus on ensuring that all employees in the Group have the opportunity to realise their human potential through their work
at Byggma.
The Group has a stable and highly competent workforce. The availability of labour is good.
In the opinion of the Board of Directors, implemented restructuring and cost reductions mean that the Group is well positioned and well prepared for future challenges.
EVENTS SO FAR IN 2021
There are no significant events so far in 2021.
The outbreak of the COVID-19 virus is discussed in the section entitled "Statement of the company's prospects" and in note 29.
FINANCIAL RISK
MARKET RISK
Currency risk
Group sales outside Norway amount to approx. 33%, but the Group also buys goods in foreign currency. The Group has net sales in SEK and DKK, and net purchases in EUR and USD. The Group has considerable sales in foreign currency, particularly due to sales in SEK. As a result of the balance between purchases and sales, the risk is considered to be limited. As of 31 December 2020, the Group had signed a contract to sell MSEK 33 at an average price of SEK 102.12 and purchase EUR 101 thousand at an average price of SEK 10.67 for delivery in 2021.
Price risk
In certain areas, the Group is exposed to risk associated with wood and energy prices.
CREDIT RISK
Sales are organised in such a way that the credit risk is considered to be low in relation to the financial strength of the Byggma Group. In most cases, the Group's largest customers (building materials chains) have internal hedging for the individual chain members. Agreements with large customers are handled at Group level. There is a risk of major losses on receivables should one of the major building materials chains experiences payment problems. A credit assessment is carried out when entering into a contract with new customers. Losses onreceivables in 2020 were MNOK 0.8, corresponding to 0.04% of turnover.
LIQUIDITY RISK
Liquidity for the Group is deemed to be good as per 31 December 2020. The Group has loans of MNOK 82.9, which will be renewed in 2021. As of 31 December 2020, the Group had deposits of MNOK 525.2 and overdraft facilities of MNOK 288.4. The Group had used MNOK 1.0 of the overdraft facilities as per 31 December 2020. The Group has the necessary capacity to finance future activities.
REPORT FROM THE BOARD OF DIRECTORS
INTEREST RISK
Total interest-bearing liabilities in the Group were MNOK 597.0 as of 31 December 2020. Lease liabilities amount to MNOK 110.1 of interest-bearing liabilities. The Group has partly hedged longterm liabilities through interest rate swaps. As of 31 December 2020, agreements for interest rate swaps have been signed with an expiry date of between 2021-2030 for MNOK 349.7.
Refer also to note 3 on financial risk.
GOING CONCERN
The Board of Directors and CEO confirm that the going concern assumption is present, and the annual accounts have been prepared under this assumption. The parent company and subsidiaries have implemented measures to adapt to market developments. The Group's solvency ratio is satisfactory and the conditions for positive development are in place.
RESEARCH & DEVELOPMENT
Product development and innovation are important activities in our quest to offer contemporary and environmentally friendly products and building materials to our customers. We strive to create products that provide a better experience for our customers, with high quality and functionality that keeps their construction projects moving forward.
We have to be the absolute best in this area so customers see Byggma as their preferred partner. Being the best in product development and innovation builds a strong reputation. This results in satisfied customers who in turn provide the opportunity for future-oriented, sustainable investments.
CORPORATE SOCIAL RESPONSIBILITY
Sustainability has gained considerably greater focus in society in recent years. Byggma has taken this into account and added sustainability as an important part of the Group's vision.
The UN's sustainable development goals
The UN's Agenda-2030 initiative has set 17 sustainable development goals.
In our work to develop a sustainability strategy, we have chosen to prioritise and work with
For more details, please refer to the Sustainability Report on page 75.
We seek out new innovative solutions for a better customer experience and a more profitable and efficient building process
Focus on the triple bottom line in R&D activity
Improving efficiency through continuous improvement and indirect investment
Byggma ASA –
geographical distribution of the Group's turnover. Total revenue: MNOK 2,052.4
VISION
Byggma ASA will be one of the leading suppliers of building materials in the Nordic region. The Group will realise its vision through its fundamental values, which can be described as Inclusive, Innovative and Responsible:
The Byggma Group requires honesty, integrity and honour in all matters relating to our business activities. Byggma's aim is to ensure a proper and well-organised relationship with our employees, partners, the environment and society at all times by seeking to comply with our values that are inclusive, innovative and responsible. More specifically, this means that Byggma does not make contributions to political candidates or political parties. We show respect for cultures in the countries in which we operate, and we seek to recruit and develop local workers and promote local deliveries.
The Byggma Group has drawn up ethical guidelines. They generally describe the ethical principles under which the Group will manage its activities, the way in which the Group will treat its business partners and the behaviour the Group expects of its employees as well as others who act on behalf of the Group. These guidelines is mainly a tool for describing and encouraging the desired behaviour and culture in the Group. The Board of Directors is concerned with maintaining high ethical standards internally and in their communication with other businesses.
The Byggma Group expects all employees to actively support and follow the company's ethical guidelines towards colleagues, business partners and society in general. A violation of the ethical guidelines is expected to be reported in the same manner as in the event of violations of penal provisions, other statutory orders or prohibitions, or other stipulated instructions or guidelines. As a general rule, any violations must be discussed with the relevant manager. If this is not appropriate, employees must contact other managers or managers of the company. Alternatively, the CEO or Chairman of the Board may be notified.
Byggma Group's activities have an impact on the local community that we are part of. We maintain good and open communication with the groups that are affected by the company. This applies to trade unions, co-operation committees, customers, suppliers, business associates, local authorities and representatives of our neighbours.
The Byggma Group wishes to contribute positively to the development of the local community in which we operate. The Byggma Group sponsors activities on a local level where the Group's businesses are located.
HUMAN RIGHTS
The company has not drawn up its own guidelines for human rights, but has incorporated the company's attitudes into the ethical guidelines.
THE WORK ENVIRONMENT
At year-end, the Group had 680 full-time equivalents, a decrease of four full-time equivalents from 2019.
Absence due to sickness in the Group was 5.3% in 2020, compared with 5.9% in 2019.
Injuries:
A total of 19 injuries resulted in absence of 812 days in 2020. The corresponding figure for 2019 was 22 injuries resulting in absence of 492 days. All personal injuries are investigated for underlying causes so that preventative measures can be taken.
Accidents:
There have been 2 serious accidents in the Group in 2020 as a result of forklift collisions.
The company works continuously to improve the working environment and has strong focus on HSE.
The building is concerned with and supports basic employee rights, such as freedom of association, regulation of working hours and minimum wage requirements. The company has a long tradition of having good relationships and open communication with employee organisations. Group committees have been established with employee representatives in Byggma's units in Norway. Group committees discuss and coordinate matters in Byggma that affect employees in several of the Norwegian units.
EQUAL OPPORTUNITY
The Byggma Group aims to be a workplace with full equality between women and men. The Group's policy has incorporated points on equal opportunities to ensure that there is no discrimination due to gender in matters such as wages, advancement and recruitment.
The Group works in an industry that is traditionally very male dominated. Women will therefore be preferred for new positions if they have equivalent qualifications.
Of the company's 697 employees, 95 are women. The Group aims to increase the proportion of women in managerial positions. At the end of the year there were 10 women in management positions within the Group.
The Group's Board of Directors consists of seven members, three of whom are from the employees, five men and two women.
DISCRIMINATION
The Board of Directors believes that no differences are made between employees, or upon employment, due to ethnicity, national origin, descent, skin colour, language, religion or beliefs.
No special measures have been planned or taken regarding discrimination.
CLIMATE AND THE ENVIRONMENT
Carbon capture:
Growing forests absorb carbon dioxide from the atmosphere via photosynthesis. In sustainable forestry, we harvest forests as raw materials and then plant new trees to provide the basis for additional carbon binding.
The wood in our products binds significant amounts of carbon. For this reason, we believe that to use these raw materials responsibly, we have to create products that last a long time. Using wood fibre to create durable products is an important contribution to increasing carbon capture in forests and woodbased products.
Certified wood:
We use large quantities of wood to produce our panels. We procure this as round timber (pulpwood) and as by-products from sawmills. We purchase from sustainable sources and most of this is certified in accordance with PEFC. The PEFC Traceability Certification provides independent third-party verification that the wood is from sustainable forests.
Efficient resource utilisation:
At Byggma, we are committed to creating products by utilising all resources efficiently.
In this context, we carefully consider the raw materials we use in production, energy, packaging, transport, and other production factors. In a broader context, it is also a matter of meeting the customer's needs by developing products that utilise resources efficiently. The products also make for increased progress on the construction site, which is of great benefit to society.
Raw materials for production:
We are committed to making efficient use of raw materials. That is to say, we have optimised our production procedures to maintain the products' technical properties within the requirements while using a minimum of raw materials. This also involves focusing on reducing process waste and scrapped items in production.
We aim to reuse waste streams. Efficient production also results in a reduction of other inputs.
Energy:
Our factories focus on minimising energy consumption by choosing energy-saving solutions when purchasing motors, lighting, and other equipment if this is sustainable overall.
Huntonit, the largest consumer of energy in the Group, is certified in accordance with ISO 50001, Work aimed at reducing energy consumption is ongoing. Over the past five years, specific energy consumption at Huntonit has been reduced by 12%. Equipment will be installed over the next two years to help with heat recovery from our floor presses; it will recover an equivalent of 3 GWh.
Packaging:
Our products need to be packaged in such a way that they are delivered to our customers undamaged under normal handling conditions. But packaging is also a problem in terms of construction site waste and the additional weight to be transported. In recent years, our shared focus on the environment has been directed at microplastics and the problems related to plastics ending up in nature. With this in mind, our responsibility is always to minimise the use of packaging and find good solutions.
Transport:
The Group is continuously working to reduce emissions related to transport. One of the ways we do this is by picking up raw materials locally whenever possible.
We have an efficient transport network out of our factories. Consolidating deliveries to different customers in a specific district ensures that capacity is well utilised and results in fewer emissions from distribution. Delivery vehicles should be filled as much as possible when they leave the factory. We are constantly striving to find optimal, environmentally-friendly transport solutions and we require that our transport partners use modern equipment in relation to emissions.
Reducing emissions:
The factories have emissions permits from the State Administrator in the respective counties where these issues are regulated. We are also continuously working to reduce emissions from all of our business activities. Stakeholder analyses have been carried out to determine the scope. Our factories are particularly focused on dust, noise, and emissions to the atmosphere and waterways. We work with relevant action plans to reduce the scope and prevent any undesirable incidents.
The stakeholders here are the employees and neighbours, as well as authorities on various levels.
Waste separation and recycling:
Waste from production is a waste of resources and we are aiming to reduce the extent of our production waste through purchasing and our business activities.
We have set up environmental stations in our factories and offices for sorting recyclable materials.
Future opportunities - returned wood - reusing wood waste: The Norwegian forest and timber industry provides important job opportunities in the local districts. We also make construction products that capture significant amounts of carbon and retain it for the entire service life of the building.
Approximately 1 million tonnes of timber from demolitions is sent to Norwegian landfills every year. This is equivalent to about 2 million m3 of wood, which in turn is equivalent to 15% of Norwegian trees harvested. This is a resource that can be recycled into new construction products.
We have national targets for material recycling that can only be met by setting up new circular systems in Norway that also include wood.
REPORT FROM THE BOARD OF DIRECTORS
However, it will take a significant amount of processing to clean timber from demolitions and turn it into new, clean, industrial wood chips.
Over the past several years, Forestia has been working on a project where, by investing in new cleaning technologies, we can use wood from demolitions as an input for chipboard production. This will, however, require a major investment of approximately MNOK 250. From an economic point of view, this has not yet proved profitable for the company on its own, but the outlook will be different with investment support from the authorities.
We therefore still want state investment support to realise the project - for the benefit of the environment, industrial workplaces, the wood industry, and society in general.
CORPORATE GOVERNANCE
For an account of the company's corporate governance, please refer to a separate document in the annual report. The report is also published on the company's website: www.byggma.no
ALLOCATION OF PROFIT
The Byggma Group has accumulated considerable surplus liquidity. The Board of Directors proposes that parts of the surplus liquidity be paid out to shareholders by proposing to the annual general meeting a payment of NOK 80 per share.
The Board of Directors proposes the following allocation of the annual profit of MNOK 94.4 in Byggma ASA as follows:
| Dividend of MNOK | 558.6 |
|---|---|
| Other equity: MNOK | -464.2 |
| Total allocated: MNOK | 94.4 |
VENNESLA, 29 APRIL 2021 BOARD OF BYGGMA ASA
TERJE GUNNULFSEN Chairman of the Board
LARSEN Board member
HEGE AARLI KLEM Board member
LIV ANNENGSLAND HOLST Board member
TRELDAL HØYÅSEN Board member
FJELDBERG Board member DAGFINN ERIKSEN
Board member
GEIR
DRANGSLAND Chief Executive Officer
LIV ANNENGSLAND HOLST
GEIR DRANGSLAND CHIEF EXECUTIVE OFFICER
TERJE GUNNULFSEN CHAIRMAN OF THE BOARD
EDVART TRELDAL HØYÅSEN ERIK FJELDBERG DAGFINN ERIKSEN
LAUNCHES IN 2020 19
PRO WALL
Smooth click-together walls that do not need filling or priming. The boards are ready to be painted immediately after assembly and are also suitable for wallpapering. PRODUCT SIZE
11 x 620 x 2420/2800 mm
locking profile for paint. Do not plaster.
CONSOLIDATED STATEMENT OF PROFIT OR LOSS
| (all amounts in NOK 1,000) | Note | 2020 | |
|---|---|---|---|
| Sales revenues | 5 | 2,052,371 | 1,783,388 |
| Other income | 23,109 | 23,448 | |
| Total income | 2,075,480 | 1,806,836 | |
| Cost of goods and manufacturing costs | -954,884 | -843,514 | |
| Payroll expenses | 19 | -439,432 | -424,154 |
| Depreciation and write-downs | 5,6,7 | -77,064 | -70,132 |
| Freight and warranty claim costs | -162,831 | -146,396 | |
| Marketing costs | -92,667 | -90,839 | |
| Other losses/gains - net | 17 | 715 | -3,060 |
| Other operating costs | 18 | -156,732 | -156,215 |
| Total operating expenses | -1,882,896 | -1,734,308 | |
| Operating profit/loss | 5 | 192,584 | 72,528 |
| Financial income | 20 | 5,314 | 7,388 |
| Financial costs | 20 | -38,165 | -17,941 |
| Net financial costs | 20 | -32,851 | -10,552 |
| Profit/loss before tax | 159,733 | 61,976 | |
| Tax expenses | 21 | -34,825 | -13,026 |
| Profit for the year | 124,908 | 48,949 | |
| Allocated to | |||
| Shareholders | 124,908 | 48,949 | |
| Minority interests | 0 | 0 | |
| 124,908 | 48,949 | ||
| Earnings per share for the part of the annual profit allocated to the company's shareholders (NOK per share): | |||
| Earnings per share | 22 | 17.89 | 6.97 |
| Diluted earnings per share | 22 | 17.89 | 6.97 |
| TOTAL COMPREHENSIVE INCOME | |||
| Profit for the year | 124,908 | 48,949 | |
| Other income elements that may later be reclassified to profit and loss | |||
| Conversion differences | 11,003 | -967 | |
| Total | 11,003 | -967 | |
| Other income elements that will not be reclassified through profit and loss |
| Total profit for the year | 135,911 | 47,982 |
|---|---|---|
| Allocated to: | ||
| Shareholders | 135,911 | 47,982 |
| Minority interests | 0 | 0 |
| 135,911 | 47,982 |
Note 1-31 is part of the consolidated accounts.
CONSOLIDATED BALANCE SHEET AS OF 31.12.
| (all amounts in NOK 1,000) | Note | 2020 | 2019 |
|---|---|---|---|
| ASSETS | |||
| Tangible fixed assets | 6 | 931,857 | 933,134 |
| Intangible assets | 7 | 25,002 | 26,677 |
| Deferred tax asset | 16 | 6,863 | 4,721 |
| Long-term financial derivatives | 8.9 | 0 | 2,753 |
| Other long-term receivables | 10 | 200 | 201 |
| Total fixed assets | 963,922 | 967,485 | |
| Inventories | 11 | 263,501 | 289,179 |
| Customer and other short-term receivables | 8.10 | 379,288 | 236,007 |
| Short-term financial derivatives | 8.9 | 0 | 186 |
| Cash and cash equivalents | 8.12 | 525,222 | 322,591 |
| Total current assets | 1,168,012 | 847,963 | |
| Total assets | 5 | 2,131,933 | 1,815,448 |
| EQUITY | |||
| Share capital and share premium | 13.31 | 52,652 | 52,655 |
| Other equity not recognised in the income statement | 16,910 | 5,907 | |
| Retained earnings | 920,656 | 802,865 | |
| Total equity | 990,217 | 861,427 | |
| LIABILITIES | |||
| Long-term loans | 8.15 | 452,774 | 370,999 |
| Long-term financial derivatives | 8.9 | 9,671 | 1,157 |
| Deferred tax | 16 | 89,949 | 84,309 |
| Total long-term liabilities | 552,393 | 456,466 | |
| Trade payables and other current liabilities | 8.14 | 409,138 | 361,510 |
| Tax payable | 21 | 33,015 | 4,230 |
| Short-term loans | 8.15 | 144,230 | 131,553 |
| Short-term financial derivatives | 8.9 | 2,940 | 263 |
| Total current liabilities | 589,323 | 497,555 | |
| Total liabilities | 5 | 1,141,716 | 954,021 |
| Total equity and liabilities | 2,131,933 | 1,815,448 |
Note 1-31 is part of the consolidated accounts.
VENNESLA, 29 APRIL 2021 THE BOARD OF DIRECTORS OF BYGGMA ASA
TERJE GUNNULFSEN CHAIRMAN
EDVART TRELDAL HØYÅSEN ERIK FJELDBERG DAGFINN ERIKSEN
KNUT HENNING LARSEN HEGE AARLI KLEM
LIV ANNENGSLAND HOLST
GEIR DRANGSLAND GROUP CEO
CONSOLIDATED STATEMENT OF CASH FLOW
| (all amounts in NOK 1,000) | Note | 2020 | 2019 |
|---|---|---|---|
| Cash flow from operations | |||
| Cash flow from operations | 24 | 230,157 | 102,315 |
| Interest paid | -24,066 | -21,655 | |
| Interest received | 5,214 | 7,483 | |
| Taxes paid | -4,232 | -9,245 | |
| Net cash flow from operations | 207,074 | 78,899 | |
| Cash flow from investment activities | |||
| Purchase of subsidiary (less liquid assets in subsidiaries) | 0 | -21,476 | |
| Purchase of tangible fixed assets | 6 | -59,063 | -89,663 |
| Sale of tangible fixed assets | 24 | 1,010 | 856 |
| Purchase of intangible assets | 7 | -2,119 | -2,450 |
| Loans granted to related parties, including group companies | 27 | -27,205 | -11,863 |
| Net cash flow used for investment activities | -87,377 | -124,596 | |
| Cash flow from financing activities | |||
| Purchase of own shares | 13 | -139 | -3,955 |
| Dividends paid to Byggma ASA's shareholders | -6,982 | -7,028 | |
| Net paid to shareholders | -7,121 | -10,983 | |
| Adjustment of overdraft facility | 15 | -3,398 | 4,353 |
| Uptake of loans | 24 | 150,239 | 49,689 |
| Repayment of loans | 24 | -62,005 | -49,264 |
| Net cash flow to(- )/from (+) foreign capital financing | 24 | 84,835 | 4,777 |
| Net cash flow to(- )/from (+) financing activities | 77,714 | -6,206 | |
| Adjustment to cash, cash equivalents | 197,411 | -51,903 | |
| Cash and cash equivalents as of 1 January. | 322,591 | 377,039 | |
| Foreign exchange gains/(loss) on cash and | 24 | 5,220 | -2,545 |
| Cash and cash equivalents as of 31 December | 12 | 525,222 | 322,591 |
Note 1-31 is part of the consolidated accounts.
CONSOLIDATED STATEMENT OF CHANGES IN EQITY
| Equity allocated to the company's shareholders | ||||||
|---|---|---|---|---|---|---|
| (all amounts in NOK 1,000) | Note | Share capital and share premium |
Other equity not recognised in the income statement |
Retained earnings |
Total | |
| Equity 1 January 2019 | 52,772 | 6,874 | 764,783 | 824,428 | ||
| Profit for the year | 0 | 0 | 48,949 | 48,949 | ||
| Conversion differences | 0 | -967 | 0 | -967 | ||
| Purchase of own shares | 13 | -117 | 0 | -3,838 | -3,955 | |
| Dividend | 23 | 0 | 0 | -7,028 | -7,028 | |
| Equity as of 31 December 2019 | 52,655 | 5,907 | 802,866 | 861,427 | ||
| Profit for the year | 0 | 0 | 124,908 | 124,908 | ||
| Conversion differences | 0 | 11,003 | 0 | 11,003 | ||
| Purchase of own shares | 13 | -4 | 0 | -136 | -139 | |
| Dividend | 23 | 0 | 0 | -6,982 | -6,982 | |
| Equity 31 December 2020 | 52,652 | 16,910 | 920,657 | 990,217 |
Note 1-31 is part of the consolidated accounts.
NOTE 1 GENERAL INFORMATION
Byggma ASA is domiciled in Norway. The head office's address is Venneslaveien 233, PO Box 21, 4701 Vennesla, Norway. Byggma ASA is listed on the Oslo Stock Exchange.
The Group's main business is the production and sale of building products to the Scandinavian and Northern European markets. In Norway, the products are sold through our own nationwide sales apparatus; abroad, sales are handled partly by subsidiaries and partly by distributors. The product range is mainly produced by the group's seven production units. These production units are located in Norway and Sweden. In addition to products produced within the Group, Byggma ASA also sells products for resale.
The consolidated financial statements were adopted by the Board of Directors on 29 April 2021 and submitted for approval at the annual general meeting on 27 May 2021.
All figures are in NOK thousand unless otherwise stated.
NOTE 2 ACCOUNTING PRINCIPLES
The most important accounting policies used in the preparation of the consolidated accounts are described below. Unless otherwise stated in the description, these principles are applied in the same way during all periods presented.
NOTE 2.1 BASIC PRINCIPLES
The consolidated financial statements of Byggma ASA have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the EU and effective as of 31 December 2020.
The consolidated accounts also include information specified under Norwegian accounting legislation.
The consolidated financial statements have been prepared based on the historical cost principle with the following modifications: Value adjustment of financial derivatives assessed at fair value through profit or loss.
The preparation of financial statements in accordance with IFRS requires the use of estimates. Furthermore, the application of the company's accounting policies requires the management to exercise discretion. Areas that largely contain such discretionary assessments, a high degree of complexity, or areas where assumptions and estimates are important to the consolidated accounts, are described in note 4.
The consolidated accounts have been prepared on the basis of the going concern assumption.
(a) New standards and interpretations that have not yet been adopted.
There have been no changes in accounting standards for 2020.
There are minor changes in standards and interpretations that could potentially affect the accounts for future periods. For 2023, the new standard regarding insurance contracts is expected to come into effect without affecting Byggma's accounts.
NOTE 2.2 CONSOLIDATION PRINCIPLES
(a) Subsidiaries
Subsidiaries are all units (including structured units) of which the Group has control. Control of a unit occurs when the group is subject to variability in the returns from the unit and has the ability to influence this return through its power over the unit. Subsidiaries are consolidated from the day the control occurs, and deconsolidated when the control ceases.
The acquisition method is used for the purchase of companies. The compensation provided is measured at the fair value of transferred assets, incurred liabilities and issued equity instruments. The compensation also includes the fair value of all assets or liabilities as a result of a contingent compensation agreement. Identifiable assets, liabilities and contingent liabilities are recognised at fair value at the time of acquisition. Minority interests in the acquired company are measured on a case-bycase basis either at fair value or at their share of the acquired company's net assets.
Expenses related to the business consolidation are expensed when incurred.
When the acquisition takes place in several stages, the ownership interest from previous acquisitions is revalued to fair value at the time of control with recognition of the change in value in the income statement.
Conditional compensation is measured at fair value at the time of acquisition. Subsequent changes in the fair value of the contingent compensation must, in accordance with IFRS 9, be recognised in the income statement at fair value in accordance with IFRS 3 if the contingent compensation is classified as an asset or liability. A new value measurement is not carried out for contingent compensation classified as equity, and subsequent settlement is entered against equity.
If the compensation (including any non-controlling interests and the fair value of previous ownership interests) exceeds the fair value of identifiable assets and liabilities in the acquisition, this is recognised as goodwill. If the compensation (including any non-controlling interests and the fair value of previous ownership interests) is less than the fair value of the net assets in the subsidiary as a result of a purchase on favourable terms, the difference is recognised as a gain in the income statement.
Intra-group transactions, balances and unrealised gains between Group companies are eliminated. Unrealised losses are also eliminated. Reported figures from subsidiaries are adjusted if necessary to achieve compliance with the Group's accounting policies.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(b) Associated companies
Associated companies are companies where the Group has significant influence, but not control. Significant influence is normally available where the Group has between 20 and 50% of voting rights. Investments in associated companies are recognised according to the equity method.
Byggma does not have any associated companies.
2.3 SEGMENT INFORMATION
Operating segments are reported in the same way as internal reporting to the company's most senior decision-maker. The company's most senior decision-maker, who is responsible for the allocation of resources to and assessment of earnings in the operating segments, is defined as the Group management.
2.4 CONVERSION OF FOREIGN CURRENCY
(a) Functional currency and presentation currency The accounts of the individual units in the Group are measured in the currency that is mainly used in the currency in which the unit operates (functional currency). The consolidated financial statements are presented in NOK, which is both the functional and presentation currency of the parent company.
(b) Transactions and balance sheet items
Foreign currency transactions are converted into the functional currency at the transaction rate. Realised foreign exchange gains or losses on settlement and translation of monetary items in foreign currency at the exchange rate on the balance sheet date are recognised in the income statement. If the foreign currency position is regarded as cash flow hedging or hedging of net investments in foreign operations, gains and losses are recognised as part of the extended result.
Foreign exchange gains and losses linked to loans are presented (net) as financial income or financial expenses. All other currency gains and losses are presented in the entry for other (losses) gains.
Income statement and balance sheet for group units (none with hyperinflation) functional currency different from the presentation currency is recalculated as follows:
- i. The balance sheet is converted at the closing rate.
- ii. The profit and loss account is converted to the average rate (if the average does not give a reasonable estimate of the accumulated effects of using the transaction rate, the transaction rate is used)
- iii. Conversion differences are recognised in the statement of income and specified separately in equity as a separate item.
Goodwill and the fair value of assets and liabilities on acquisition of a foreign unit are allocated to the acquired unit and converted at the exchange rate applicable on the balance sheet date. Currency differences that arise are recognised in the extended profit and loss account.
TANGIBLE FIXED ASSETS
Land and buildings mainly consist of factories and offices. Longterm fixed assets are accounted for at historical acquisition cost less depreciation. The acquisition cost includes costs directly related to the acquisition of the asset. Acquisition costs may also include gains or losses transferred from equity due to hedging of cash flow in foreign currency on the purchase of fixed assets.
Subsequent expenses are added to the asset's carrying value or recognised in the balance sheet separately, when it is probable that future economic benefits associated with the expense will accrue to the Group, and the expense can be reliably measured. Other repair and maintenance costs are recognised in the income statement in the period in which the expenses are incurred.
Land is not depreciated. Other fixed assets are depreciated according to the linear method, so that the acquisition cost of the fixed assets, or written value, is depreciated to residual value over their expected useful life, which is:
| Buildings and plant | 25-50 years | |||
|---|---|---|---|---|
| Of which housing has no depreciation | ||||
| Machinery, fixtures and fittings and operational assets: | ||||
| Of which machinery | 5-20 years | |||
| Of which vehicles | 3-5 years |
Of which fixtures 3-8 years
The useful life of the fixed assets, as well as residual value, is reassessed on each balance sheet date and changed if necessary. When the balance sheet value of an asset is higher than the estimated recoverable amount, the value is written down to the recoverable amount (note 2.7).
Gains and losses on disposal are recognised in the income statement and make up the difference between the sale price and the book value.
2.6 INTANGIBLE ASSETS
(a) Goodwill
Goodwill is the difference between the acquisition cost of the acquisition of the business and the fair value of the Group's share of net identifiable assets in the business at the time of acquisition. Goodwill on acquisition of subsidiaries is classified as an intangible asset. Goodwill on acquisition of a share in associated companies is included in investments in associated companies. Goodwill is tested annually for impairment and recognised in the balance sheet at acquisition cost less write-downs. Impairment of goodwill is not reversed.
Profit or loss on the sale of a company includes the capitalised value of goodwill relating to the sold company.
When assessing the need to write down goodwill, this is allocated to relevant cash-generating units. Allocation takes place to the cash-generating units or groups of cash-generating
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
units that are expected to benefit from the acquisition. The Group allocates goodwill to each business area in each country in which it operates (note 2.7).
(b) Research and development
Research activity costs, in order to gain new scientific or technical knowledge, are recognised in the results when they are incurred.
Development activities include designing or planning the production of new or significantly improved products and processes. Development costs are only recognised in the balance sheet to the extent that they can be reliably measured, the product or process is technically or commercially viable, future economic benefits are likely, and the Group intends and has sufficient resources to complete the development, and to sell or use the asset. Recognised expenses include materials, direct salary and directly attributable shared expenses. Other development costs are recognised in the income statement when they are incurred.
Capitalised development costs are valued at acquisition cost from deducted accumulated depreciation and accumulated losses on impairment of value.
Received contributions are recognised net against the cost of the contribution.
(c) Software and other intangible assets
Purchased IT software is recognised in the balance sheet at acquisition cost (including costs of getting the programs operational) and depreciated over the expected useful life (3 to 8 years).
Expenses for maintenance of IT software are expensed as they are incurred. Expenses directly related to the development of identifiable and unique software owned by the Group and where it is probable that financial benefits exceed expenditure are recognised in the balance sheet as intangible assets. Direct expenses include personnel costs for programme development personnel and a share of related fixed costs.
Capitalised proprietary IT software is depreciated on a straightline basis over the expected useful life.
2.7 IMPAIRMENT OF NON-FINANCIAL ASSETS
Tangible fixed assets with an unlimited lifetime and intangible assets with an undefined useful life are not depreciated and are assessed for impairment each year. Tangible fixed assets and intangible assets that are depreciated are assessed for impairment when there are indicators that future earnings cannot justify the value recognised in the balance sheet.
A write-down is recognised in the income statement with the difference between the book value and the recoverable amount. The recoverable amount is the highest of fair value less sales costs and utility value.
When assessing impairment of value, the fixed assets are grouped at the lowest level where it is possible to separate ingoing independent cash flows (cash-generating units). At each reporting date, the possibility of reversing previous write-downs on nonfinancial assets is assessed (except goodwill).
2.8 FINANCIAL INSTRUMENTS
Recognition, deduction and presentation
Ordinary purchases and sales of investments are recognised at time of agreement -, which is the day on which the Group undertakes to buy or sell the asset. All financial assets that are not recognised at fair value through profit or loss are initially recognised at fair value with the addition of transaction costs. Financial assets that are recognised at fair value through profit or loss are recognised at fair value at the time of acquisition, and transaction costs are recognised in the income statement. Investments are removed from the balance sheet when the rights to receive cash flows from the investment cease or when they have been transferred and the Group has principally transferred all risk and profit potential through ownership.
Gains or losses from changes in the fair value of assets classified as "financial assets at fair value through profit or loss" are included in the profit and loss statement under "Other (loss) gains" for the period in which they arise. Changes in the fair value of interest rate swaps are, however, recognised as "financial expenses". Dividends from equity instruments are included in other revenues when the Group has a legal dividend requirement. This also applies to shares that are measured at fair value above OCI. Distribution to holders of financial instruments classified as equity will be recognised directly in equity.
Measurement
Accounts receivable and other short-term receivables are recognised at nominal value corrected for any loss provisions. Receivables with a due date of less than 12 months or receivables deemed insignificant are not normally discounted.
Interest-bearing loans are initially recognised in the balance sheet at fair value, reduced by transaction costs. Subsequent accounting is at amortised cost.
Loans are classified as short-term liabilities unless there is an unconditional right to postpone payment of the debt for more than 12 months from the balance sheet date. In the balance sheet, overdraft facilities are included in loans under current liabilities. Short-term liabilities are presented as short-term liabilities.
Payables to suppliers and other short-term liabilities are measured at nominal value unless there is a financing element.
2.9 DERIVATIVES AND HEDGING
Derivatives are recognised in the balance sheet at fair value at the time the derivative contract is entered into, and then continuously at fair value.
The Group does not have derivatives that qualify for hedge accounting.
Changes in fair value of derivatives are recognised in the income statement as "other (loss)/gains – net", see note 9 and note 17. Changes in the fair value of interest rate swaps are recognised in the income statement as "financial expenses", see note 20.
2.10 GOODS
Goods are valued at the lowest of the acquisition cost and net realisation value. Acquisition cost is calculated using the first-in, first-out method (FIFO). For finished goods and goods under manufacture, the acquisition cost consists of expenses relating to product design, material consumption, direct salary costs, other direct costs and indirect production costs (based on normal capacity). Borrowing costs are not included. The net realisation value is the estimated sales price less costs for completion and sale.
2.11 ACCOUNTS RECEIVABLE
Accounts receivable arise from sales of goods or services that are within the ordinary operating cycle. If settlement is expected within one year or less, receivables are classified as current assets. If this is not the case, receivables are classified as fixed assets. Accounts receivables are measured at fair value on initial recognition in the balance sheet. On subsequent measurement, accounts receivable are assessed at amortised cost using effective interest, less provisions for expected losses in accordance with IFRS 9. Customer bonuses owing is posted to accounts receivable net.
2.12 CASH AND CASH EQUIVALENTS
Cash and cash equivalents consist of cash, bank deposits, other short-term and easily negotiable investments with a maximum of three months' original maturity.
2.13 SHARE CAPITAL AND SHARE PREMIUM
Ordinary shares are classified as equity.
Expenses relating directly to the issue of new shares less tax are entered as a reduction of the received remuneration in equity.
For the purchase of own shares, the remuneration is entered, including any transaction costs less tax, to reduce equity (allocated to the company's shareholders) until the shares are cancelled, issued again or sold. If own shares are later sold or reissued, the remuneration is entered, less direct transaction costs and related tax effects such as an increase in equity allocated to the company's shareholders.
2.14 TAX PAYABLE AND DEFERRED TAX
Tax expenses consist of tax payable and deferred tax. Tax is recognised in the income statement, except when it relates to items that are recognised in the income statement or directly against equity. If this is the case, tax is also recognised in the income statement or directly in equity.
Tax payable for the period is calculated in accordance with the tax laws and regulations adopted, or mainly adopted by the tax authorities on the balance sheet date. Legislation in the countries where the Group's subsidiaries or associated companies operate and generate taxable income applies to the calculation of taxable income. The management considers the position claimed in the tax returns where applicable tax laws are subject to interpretation. Based on the management's assessment, provisions are made for expected tax payments where this is deemed necessary.
Deferred tax has been calculated on temporary differences between tax and consolidated accounting values of assets and liabilities. If deferred tax occurs on the first recognition of a liability or asset in a transaction, which is not a business combination, and at the time of the transaction does not affect the accounting or tax result, it is not recognised in the balance sheet. Deferred tax is determined using tax rates and tax legislation in force or to all intents and purposes in force on the balance sheet date, and which is assumed to be used when the deferred tax asset is realised or when the deferred tax is settled.
Deferred tax assets are recognised in the balance sheet to the extent that it is likely that future taxable income will exist where the tax-reducing temporary differences can be utilised.
Deferred tax is calculated on temporary differences from investments in subsidiaries and associated companies, except when the Group has control over the timing of the reversal of the temporary differences, and it is likely that they will not be reversed in the foreseeable future.
Deferred tax assets and deferred tax are offset if there is a legally enforceable right to offset assets for tax payable against liabilities for tax payable, and deferred tax assets and deferred tax apply to income tax levied by the same tax authority for either the same tax liable enterprise or different tax liable companies that intend to settle liabilities and assets for tax payable net.
2.15 PENSION LIABILITIES, BONUS SCHEMES AND OTHER COMPENSATION SCHEMES FOR EMPLOYEES
(a) Pension liabilities
For defined contribution schemes, the company pays in fixed contributions. The Company has no legal or self-imposed obligation to deposit additional funds if it turns out that there are insufficient funds to pay all employees the benefits associated with their earnings in this or previous periods. A defined benefit scheme will typically define an amount an employee will receive from and including the retirement date, usually depending on age, number of years of service and salary.
In a defined contribution scheme, the company pays into public or private schemes what it has committed to pay by agreement, is obliged by law or voluntarily. The company has no further liabilities beyond this payment. The contribution is entered as payroll costs when it is incurred. Prepayments are recognised in the balance sheet as an asset to the extent that they can be used to cover future premiums or be repaid. The AFP scheme is a multi-company defined benefit pension scheme, but is entered as a defined contribution scheme in line with the Ministry of Finance's conclusion. Companies participating in the AFP scheme are jointly and severally liable for two thirds of the pension to be paid out. The majority of Byggma's companies in Norway are associated with the AFP scheme.
(b) Severance pay
Final severance will be paid out when the employment relationship is terminated by the company before normal retirement age, or when employees voluntarily accept redundancy for compensation. The company recognises severance pay at the earliest at the following times: a) when the offer of severance pay can no longer be withdrawn; or b) when the company recognises the costs associated with restructuring as defined in IAS 37 and the restructuring includes severance pay. In cases where the offer of severance pay is made to encourage voluntary redundancy, the liability is measured based on the number of employees expected to accept the offer. Final severance pay due more than 12 months after the balance sheet date is discounted to current value.
2.16 PROVISIONS
The Group accounts for provisions for environmental improvements, restructuring and legal requirements when: A legal or self-imposed obligation exists as a result of previous events. There is a likelihood that the obligation will be settled in the form of a transfer of financial resources and the size of the obligation can be estimated with sufficient reliability. Provisions for restructuring costs include termination fees for leases and severance pay for employees. No provision is made for future operating losses.
In cases where there are several liabilities of the same nature, the probability that the liability will be settled is determined by
assessing the group as a whole. Provisions for the group are recognised even if the likelihood of settlement linked to the group's individual elements may be low.
Provisions are measured as the present value of the expected payments in order to fulfil the liability. A pre-tax discount rate is used that reflects the current market situation and risk specific to the liability. The increase in the liability as a result of a change in the time value is recognised as financial expenses.
2.17 PRINCIPLES FOR REVENUE RECOGNITION
Sales revenues are recognised when the Group has transferred control of goods and services to the customer and fulfilled its delivery obligations. Sales revenues are presented less VAT and discounts.
Interest income is recognised using the effective interest method.
Byggma's deliveries are to a great extent to building materials chains, wholesalers and industrial customers in the Northern and Western European markets. Sales are primarily assessed as individual delivery liabilities that have been fulfilled and taken to income on the transfer of goods to the counterpart from the Group's factory premises. Sales are recognised at the expected value of the compensation less estimated customer bonuses and discounts. The customer contracts mainly have a term of between 1 and 3 years, with varying payment terms and discount structure. There is ongoing settlement of bonuses and discounts, with final settlement at the end of the year.
2.18 DIVIDENDS
Dividend payments to the company's shareholders are classified as liabilities as from the date on which the dividend is determined by the general meeting.
2.19 TRADE PAYABLES
Trade payables are liabilities to pay for goods or services delivered by suppliers. Trade payables are liabilities classified as short-term if they mature within one year or less (or in the ordinary operating cycle if longer). If this is not the case, they are classified as long-term.
Trade payables are measured at fair value on initial balance sheet entry. In the event of subsequent measurement, they are assessed at amortised cost using the effective interest rate.
2.20 PUBLIC SUBSIDIES
Received contributions are recognised net against the cost of the contribution.
2.21 LEASE AGREEMENTS
IFRS 16 does not distinguish between operational and financial leases, and almost all leases must be recognised in the tenant's balance sheet. An exception has only been made for leases with a duration of less than 12 months and leases with a low value. These exceptions are optional for the lessee to make use of. Byggma has chosen not to recognise short-term leases and leases of low value. These lease agreements will continue to be booked in the same way as before.
In the balance sheet, the present value of future lease liabilities is recognised as interest-bearing loans and the value of the lease agreement (right of use) is recognised as fixed assets. The total balance sheet total has been increased upon transition to the new standard, with the associated change in key figures such as equity ratio and net interest-bearing liabilities. Liability is calculated with a discount rate corresponding to the marginal loan rate for the relevant company that has a contract, for each class of underlying asset, and adjusted for the remaining lease period of the agreement.
The capitalised right of use is depreciated over the agreed lease period and interest on the lease liability is recognised as an interest expense.
Repayments of capitalised lease liabilities are classified in the cash flow statement as financing activity.
FINANCIAL RISK 3.1 FINANCIAL RISK FACTORS
The Group's activities entail different types of financial risk: market risk (including currency risk, fair value interest rate risk and price risk), credit risk, liquidity risk and float risk. The Group's overall risk management plan focuses on the unpredictability of the capital markets and seeks to reduce the potential negative effects on the Group's financial results. The Group uses financial derivatives to hedge against certain risks.
Risk management for the Group is undertaken by a central finance department. The Group's finance department identifies, evaluates and secures financial risk in close cooperation with the CEO.
(a) Market risk
(i) Currency risk
In 2020, the Group sold around 33% of its products outside Norway (2019: 33%), but also bought goods in foreign currency. The Group has net sales in SEK and DKK, and net purchases in EUR and USD. The Group has considerable sales in foreign currency, particularly due to sales in SEK. As a result of the weighting in purchases and sales, the risk is considered to be limited. As of 31 December 2020, the Group had entered into a contract to sell MSEK 33 at an average price of SEK 102.12 and purchase EUR 101 thousand at an average price of SEK
10.67 for delivery in 2021. (As of 31.12.2019 contract for the purchase of EUR 56 thousand at an average price of EUR 10.19 for delivery in 2020). If NOK in relation to SEK had been 5% weaker/stronger throughout the year, and all other variables were constant, this would represent a reduction/increase in post-tax profit of MNOK 8.2 (2019: MNOK 4.9).
The company has certain investments in foreign subsidiaries where net assets are exposed to currency risk when converting. If NOK in relation to SEK had been 5% weaker/stronger as of 31 December 2020, and all other variables were constant, this would represent an increase/decrease in equity of MNOK 4.8 (2019: MNOK 3.5).
(ii) Price risk
In certain areas, the Group is exposed to risk associated with wood and energy prices. The analysis below shows the impact that the increase/decrease in raw material prices has on the Group's earnings and is based on an increase/decrease of 5% and where all other variables are constant. Such a change in wood prices will affect the Group's post-tax profit for the year by MNOK 9.7 (2019: MNOK 8.2). Similarly, a change in energy prices will result in MNOK 1.7 (2019: MNOK 2.2) in post-tax profit on an annual basis.
(b) Credit risk
Sales are organised in such a way that the credit risk is considered to be low in relation to the financial strength of the Byggma Group. In most cases, the Group's largest customers (building materials chains) have internal hedging of the individual chain members. Agreements with the large customers are handled at Group level. Risk of major losses on receivables exists if one of the major building materials chains experiences payment problems. Credit rating is carried out when entering into a contract with new customers.
(c) Liquidity risk
Liquidity for the Group is considered to be good. The Group has loans of MNOK 82.9, which will be renewed in 2021. As of 31 December 2020, the Group had an overdraft facility of MNOK 288.4 (2019: MNOK 287.4). The Group had used MNOK 1.0 of its overdraft facilities as of 31.12.2020 (as od 31.12.2019 MNOK 4.4). As of 31 December 2020, the Group had total bank deposits of MNOK 525.2. The Group has the necessary capacity to finance future activities. Trade payables, tax payable, short-term loans and other short-term liabilities totalled MNOK 586.4 (2019: MNOK 497.3 falls due within 1 year.
The Group prepares a balance sheet and liquidity budget. Liquidity is followed up periodically in the form of cash flow analyses. Liquidity is also followed up weekly by the central finance department. Liquidity is monitored to ensure that the Group has sufficient flexibility in the form of unused overdraft facilities to meet operational liabilities.
The table below specifies the Group's financial liabilities that are not derivatives, classified in accordance with the maturity structure. Classification is carried out in accordance with the due date in the contract. Derivatives are included in the analysis when the due date in the contract is significant to understand the accrual of cash flows. The amounts in the table are undiscounted contractual cash flows.
| 31 December 2020 | < 1 year | 1-5 years |
Over 5 years |
|---|---|---|---|
| Loans | 135,498 189,527 | 218,109 | |
| Overdraft facility | 954 | 0 | 0 |
| Liabilities in the event of lease agreements | 21,915 | 71,344 | 31,046 |
| Trade payables and other current liabilities | 357,056 | 0 | 0 |
| Total | 515,424 260,871 | 249,155 | |
| 31 December 2019 | < 1 year | 2-5 years |
Over 5 years |
| Loans | 122,196 154,483 | 175,075 | |
| Overdraft facility | 4,353 | 0 | 0 |
| Liabilities in the event of lease agreements | 20,276 | 62,267 | 37,169 |
| Trade payables and other current liabilities | 321,536 | 0 | 0 |
(d) Floating interest rate and fixed rate risk
The Group's interest rate risk is related to long-term loans. Loans with variable interest rates entail an interest risk for the Group's cash flow. Fixed interest rate loans expose the Group to fair value interest rate risk.
The Group's total interest-bearing liabilities amounted to MNOK 597.0 as of 31 December 2020 (31.12.2019: MNOK 502.6). The Group has partly hedged long-term liabilities through interest rate swaps. As of 31 December 2020, interest-rate swap agreements had been entered into with an expiry date of MNOK 349.7 between the period 2021-2030. If the interest rate level had been 1% higher/lower for loans in NOK as of 31 December 2020, and all other variables were constant, this would on an annual basis constitute a reduction/increase in post-tax profit of MNOK 3.2 (2019: MNOK 2.4). This is due to lower/higher interest costs on loans with variable interest rates. If the interest rate level had been 1% higher/lower for loans in SEK as of 31 December 2020, and all other variables were constant, this would on an annual basis constitute a reduction/increase in post-tax profit of MNOK 0.6 (2019: MNOK 0.6). This is due to lower/higher interest costs on loans with variable interest rates.
The Group manages the floating interest rate risk by means of floating to fixed interest rate swaps: Such interest rate swaps entail a conversion of floating interest rate loans to fixed interest rate loans. The Group normally takes out long-term loans at variable interest rates and swaps them at a fixed interest rate lower than the one the Group would have achieved by lending directly in fixed interest rates. Through the interest rate swaps, the Group enters into an agreement with other parties to swap the difference between the fixed interest rate and floating interest rate amounts calculated in accordance with the agreed principal. This is done in agreed intervals (mainly quarterly). Changes in the fair value of interest rate swaps are recognised in the income statement as "financial expenses", see note 20.
3.2 RISK RELATED TO CAPITAL MANAGEMENT
The Group's goal regarding capital management is the continued operation of the Group to ensure returns for the owners and other stakeholders and to maintain an optimal capital structure to reduce capital costs. The Group is heavily focused on capital rationalisation and capital adequacy. The Board will maintain its focus on capital and cost-efficiency. It is an objective for the company to pay a dividend in the order of 30% of its annual profit over time. As a result of the Board's strategy for increased growth through mergers and acquisitions, the objective of a dividend of 30% of the profit may be deviated from and used in the financing of acquisitions.
The Group monitors capital management, including the relationship between interest-bearing debt and bank deposits. The Group's objective in relation to net interest-bearing liabilities and EBITDA must be a maximum of 5.0.
| 2020 | 2019 | |
|---|---|---|
| Net interest-bearing liabilities/receivables(-) | 27,959 | 163,343 |
| EBITDA | 269,648 | 142,660 |
| Net interest-bearing liabilities/EBITDA | 0.1 | 1.1 |
As of 31 December 2020, the Group had interest-bearing loans of MNOK 597.0. In addition, the Group has deposits on overdraft facilities of MNOK 465.5 in other bank accounts of MNOK 59.7 and interest-bearing receivables of MNOK 43.8. The Byggma Group thus has net interest-bearing liabilities of MNOK 28.0 as of 31 December 2020.
Of bank deposits, restricted tax withholding deposits amounted to MNOK 16.1.
3.3 ASSESSMENT OF FAIR VALUE
The Group does not use hedge accounting.
Below are financial instruments at fair value according to the valuation method.
The different levels are defined as follows :
- Listed price in an active market for an identical asset or liability (level 1)
- Valuation based on other observable factors either directly (price) or indirectly (derived from prices) than the listed price (used in level 1) for the asset or liability, (level 2)
- Valuation based on factors not obtained from observable markets (non-observable assumptions) (level 3)
The Group's derivatives are valued at levels of MNOK 2 to MNOK -12.6. (2019: MNOK +1.5)
The fair value of financial instruments traded in active markets is based on the market price on the balance sheet date. A market is considered active if the market prices are easily and regularly available from a stock exchange, trades, broker, business grouping, pricing service or regulatory authority, and
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
these prices represent actual and regular occurring market transactions at arm's length. Please also refer to notes no. 8 and 9.
4 CRITICAL ESTIMATES AND ASSESSMENTS
Estimates and judgements are evaluated on an ongoing basis and are based on historical experience and other factors, including expectations of future events that are considered likely under current circumstances.
IMPORTANT ACCOUNTING ESTIMATES AND ASSUMPTIONS/CONDITIONS
The Group prepares estimates and assumptions/conditions related to the future. The accounting estimates resulting from this will, by definition, rarely be fully in accordance with the final outcome. Estimates and assumptions that represent a significant risk of significant changes in the balance sheet value of assets and liabilities during the next financial year are discussed below. At the end of 2020, there are no estimates and assumptions that represent a significant risk of significant changes in the balance sheet value of assets and liabilities during the next financial year.
5 SEGMENT INFORMATION
All figures in MNOK
REPORTED SEGMENTS
The operating segments are identified based on the reporting that the Groupmanagement (most senior decision maker) uses when making assessments of performance and profitability on a strategic level.
Group management assesses the business operations on the basis of product and secondary geography.
Despite the fact that individual segments do not meet the quantitative threshold values listed by IFRS 8, management has decided to report the segment. The reason for this is that the segment is closely monitored by Group management as a potential growth area.
SALES REVENUES
Total sales revenues and balances with customers are distributed and presented in the tables below. Sales to customers are recognised when the risk for the goods and services has been transferred to customers, see note 2.17.
The Masonite part of Forestia AS has been demerged to its own company, Masonite Beams AS. This company, together with the Masonite part of Huntonit AS, has been included in the Beams segment, and the figures for Panels and Beams have therefore been adjusted. Balance sheet and investments have not been adjusted for 2019.
SEGMENT INFORMATION 2020
| Panels | Lighting Windows | Beams | Byggma other |
TOTAL GROUP |
||
|---|---|---|---|---|---|---|
| Sales revenues | 1,463.0 | 95.2 | 214.0 | 293.4 | 0.0 | 2,065.5 |
| Revenue between segments | -13.1 | 0.0 | 0.0 | 0.0 | 0.0 | -13.1 |
| Segment revenues from external customers | 1,449.9 | 95.2 | 214.0 | 293.4 | 0.0 | 2,052.4 |
| Operating profit/loss | 163.4 | 5.1 | 5.9 | 25.5 | -7.4 | 192.6 |
| Depreciation and write-downs *) | 50.8 | 5.3 | 5.9 | 9.9 | 5.3 | 77.1 |
| Total assets 31.12. | 1,319.9 | 101.4 | 96.5 | 277.9 | 336.2 | 2,131.9 |
| Total liabilities 31.12. | 846.1 | 49.9 | 57.0 | 174.9 | 13.7 | 1,141.7 |
| Investments *) | 53.6 | 0.4 | 3.2 | 2.2 | 1.7 | 61.2 |
SEGMENT INFORMATION 2019
| Panels | Lighting | Windows | Beams | Byggma other |
TOTAL GROUP |
|
|---|---|---|---|---|---|---|
| Sales revenues | 1,240.6 | 76.6 | 196.7 | 280.4 | 0.0 | 1,794.3 |
| Revenue between segments | -10.9 | 0.0 | 0.0 | 0.0 | 0.0 | -10.9 |
| Segment revenues from external customers | 1,229.7 | 76.6 | 196.7 | 280.4 | 0.0 | 1,783.4 |
| Operating profit/loss | 67.5 | -7.9 | -8.1 | 29.7 | -8.7 | 72.5 |
| Depreciation and write-downs *) | 46.3 | 4.9 | 6.0 | 8.1 | 4.8 | 70.1 |
| Total assets 31.12. | 1,174.1 | 118.3 | 119.7 | 216.9 | 186.4 | 1,815.4 |
| Total liabilities 31.12. | 718.3 | 72.0 | 84.2 | 142.3 | -62.8 | 954.0 |
| Investments *) | 68.7 | 9.6 | 4.1 | 7.1 | 2.5 | 92.1 |
GEOGRAPHICALLY BENEFICIAL
| Tangible fixed assets and | ||||||
|---|---|---|---|---|---|---|
| Sales revenues | intangible assets 31.12 | Investments *) | ||||
| 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | |
| Norway | 1366.9 | 1187.9 | 816.0 | 837.9 | 58.7 | 84.4 |
| United Kingdom | 44.9 | 45.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Sweden | 400.3 | 332.3 | 140.9 | 121.9 | 2.4 | 7.6 |
| Finland | 23.3 | 16.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Denmark | 71.6 | 61.7 | 0.0 | 0.0 | 0.0 | 0.0 |
| Others | 145.4 | 140.5 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total group | 2,052.4 | 1,783.4 | 956.9 | 959.8 | 61.2 | 92.1 |
*) Depreciation, writedowns and investments apply to both tangible and intangible assets
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
NOTE 6 FIXED ASSETS
| Buildings and | Machinery, fixtures and fittings, operational |
Buildings under con |
Total fixed | ||
|---|---|---|---|---|---|
| Land | plant | assets, etc. | struction | assets | |
| As of 31 December 2018 | |||||
| Acquisition cost | 75,783 | 483,346 | 936,881 | 43,842 | 1,539,853 |
| Accumulated depreciation | -333 | -121,698 | -616,766 | 0 | -738,797 |
| Book value 31.12.2018 | 75,450 | 361,648 | 320,115 | 43,842 | 801,055 |
| Financial Year 19 | |||||
| Book value 31.12.2018 | 75,450 | 361,648 | 320,115 | 43,842 | 801,055 |
| Implementation of IFRS 16 | 43 | 103,958 | 7,418 | 0 | 111,419 |
| Book value 1.1.2019 | 75,493 | 465,606 | 327,534 | 43,842 | 912,474 |
| Conversion differences | -168 | -1,214 | -1,989 | -280 | -3,651 |
| Acquisition of subsidiaries | 0 | 0 | 1,648 | 0 | 1,648 |
| Acquisitions | 1,246 | 9,581 | 79,802 | -967 | 89,663 |
| Disposals (note 24) | -536 | -38 | -288 | 0 | -861 |
| Depreciation for the year | -296 | -24,694 | -41,148 | 0 | -66,139 |
| Book value 31.12.2019 | 75,740 | 449,242 | 365,558 | 42,595 | 933,134 |
| As of 31 December 2019 | |||||
| Acquisition cost | 76,365 | 595,597 | 1,022,012 | 42,595 | 1,736,568 |
| Accumulated depreciation | -625 | -146,355 | -656,454 | 0 | -803,434 |
| Book value 31.12.2019 | 75,740 | 449,242 | 365,558 | 42,595 | 933,134 |
| Financial Year 20 | |||||
| Book value 01.01.2020 | 75,740 | 449,242 | 365,558 | 42,595 | 933,134 |
| Conversion differences | 792 | 4,050 | 7,085 | 1,275 | 13,202 |
| Acquisitions | 0 | 554 | 77,421 | -18,912 | 59,063 |
| Disposals (note 24) | 0 | 0 | -955 | 0 | -955 |
| Depreciation for the year | -370 | -24,961 | -47,255 | 0 | -72,587 |
| Book value 31.12.2020 | 76,162 | 428,884 | 401,853 | 24,959 | 931,857 |
| As of 31 December 2020 | |||||
| Acquisition cost | 77,228 | 600,946 | 1,112,329 | 24,959 | 1,815,462 |
| Accumulated depreciation | -1,067 | -172,062 | -710,476 | 0 | -883,605 |
| Book value 31.12.2020 | 76,162 | 428,884 | 401,853 | 24,959 | 931,857 |
The Group has capitalised lease rights for premises and vehicles.
Rental rights are included in the overview above with the following amounts:
| 2020 | 2019 | |
|---|---|---|
| Capitalised activated rental rights | 143,061 | 130,722 |
| Accumulated depreciation | -36,769 | -17,289 |
| Net book value | 106,292 | 113,433 |
Buildings under construction show a net change during the year.
When fixed assets are invested with public contributions, public contributions are net recognised against the investment.
Tangible fixed assets in the companies, with the exception of MNOK 113.9, are pledged as security for bank loans and overdraft facilities (note 15).
Tangible fixed assets are assessed for impairment when there are indications that future earnings cannot justify capitalised value. Analysis of future cash flows has been carried out for relevant business areas. The starting point is based on the 2021 budget. In addition, forecasts have been made for the following 4 years based on growth between 2% and 33% (2019: 8% and 17%) per year. Beyond year 5, growth was 2.5% (2019: 2.5%) (terminal value). The cash flow is discounted with a discount factor of 9.3% (2019: 9.3%) after tax. The test shows that the estimated future cash flow with a good margin can justify the assets' carrying value.
NOTE 7 INTANGIBLE ASSETS
| Goodwill | R&D | Other | Total | |
|---|---|---|---|---|
| As of January 1 2019 | ||||
| Acquisition cost | 11,982 | 9,976 | 40,325 | 62,283 |
| Depreciation and write-downs | -7,918 | -8,487 | -19,922 | -36,327 |
| Book value 1.1.2019 | 4,064 | 1,489 | 20,403 | 25,956 |
| Financial Year 19 | ||||
| Book value 1.1.2019 | 4,064 | 1,489 | 20,403 | 25,956 |
| Conversion differences | -108 | 0 | -8 | -117 |
| Acquisition of subsidiaries | 2,381 | 0 | 0 | 2,381 |
| Acquisitions | 0 | 301 | 2,149 | 2,450 |
| Depreciation for the year | 0 | -479 | -3,514 | -3,994 |
| Book value 31.12.2019 | 6,336 | 1,311 | 19,030 | 26,677 |
| As of 31 December 2019 | ||||
| Acquisition cost | 13,592 | 10,277 | 42,420 | 66,290 |
| Depreciation and write-downs | -7,256 | -8,967 | -23,391 | -39,613 |
| Book value 31.12.2019 | 6,336 | 1,311 | 19,030 | 26,677 |
| Financial Year 20 | ||||
| Book value 1.1.2020 | 6,336 | 1,311 | 19,030 | 26,677 |
| Conversion differences | 416 | 0 | 267 | 683 |
| Acquisition of subsidiaries | 0 | 0 | 0 | 0 |
| Acquisitions | 0 | 0 | 2,119 | 2,119 |
| Depreciation for the year | 0 | -479 | -3,997 | -4,477 |
| Book value 31.12.2020 | 6,752 | 831 | 17,419 | 25,002 |
| As of 31 December 2020 | ||||
| Acquisition cost | 14,008 | 10,277 | 44,998 | 69,283 |
| Depreciation and write-downs | -7,256 | -9,446 | -27,579 | -44,281 |
| Book value 31.12.2020 | 6,752 | 831 | 17,419 | 25,002 |
1 ) Other intangible assets include, in addition to purchased software, internally generated and recognised development costs for software and other costs.
The lifetime of R&D and other intangible assets is between 3 and 10 years.
Write-down test for goodwill
Goodwill is allocated to the Group's cash-generating units identified for the country in which it is active and per business area.
A summary of the allocation of goodwill at segment level is as follows:
| 2020 | 2019 | |||||
|---|---|---|---|---|---|---|
| Norway | EU | Total | Norway | EU | Total | |
| Panel products (AS Byggform) | 2,381 | 0 | 2,381 | 2,381 | 0 | 2,381 |
| Beam products (Masonite Beams AB) | 0 | 4,371 | 4,371 | 0 | 3,955 | 3,955 |
| Book goodwill as of 31.12. | 2,381 | 4,371 | 6,752 | 2,381 | 3,955 | 6,336 |
ASSESSMENT OF GOODWILL AS OF 31.12.2020
AS Byggform
AS Byggform was acquired on 12 September 2019. The expected future cash flow in the company means that the discounted value exceeds the book goodwill. The Board of Directors thus concludes that goodwill of MNOK 2.4 is intact as per 31 December 2020.
Masonite Beams AB
Masonite Beams AB was purchased on 1 August 2006. The expected future cash flow in the company means that the discounted value exceeds the book goodwill. The Board of Directors thus concludes that the goodwill of MNOK 4.4 is intact as of 31 December 2020.
Reference is also made to Note 6 concerning the calculation of expected future cash flow. The test shows that the estimated future cash flow with a good margin can justify the capitalised value of intangible assets.
NOTE 8 FINANCIAL INSTRUMENTS BY CATEGORY
The following principles for the subsequent measurement of financial instruments have been applied to financial instruments in the balance sheet:
| Through profit | |||
|---|---|---|---|
| As of 31 December 2020 | Amortized cost | and loss | Total |
| Assets: | |||
| Derivatives | 0 | 0 | 0 |
| Customer and other receivables | 356,735 | 0 | 356,735 |
| Cash and cash equivalents | 525,222 | 0 | 525,222 |
| Total | 881,957 | 0 | 881,957 |
| Through profit and loss |
Amortised cost | Statutory and guarantee liabil ities, as well as loss provisions |
Total | |
|---|---|---|---|---|
| Commitments: | ||||
| Accounts payable and other short-term liabilities (note14) |
0 | 273,526 | 52,082 | 325,608 |
| Loans | 0 | 597,004 | 0 | 597,004 |
| Derivatives | 12,611 | 0 | 0 | 12,611 |
| Total | 12,611 | 870,530 | 52,082 | 935,223 |
| Through profit | |||
|---|---|---|---|
| As of 31 December 2019 | Amortized cost | and loss | Total |
| Assets: | |||
| Derivatives | 0 | 2,938 | 2,938 |
| Customer and other receivables | 212,620 | 0 | 212,620 |
| Cash and cash equivalents | 322,591 | 0 | 322,591 |
| Total | 535,212 | 0 | 538,150 |
| Through profit and loss |
Amortized cost | Statutory and warranty liabilities, as well as loss provisions |
Total | |
|---|---|---|---|---|
| Commitments: | ||||
| Trade payables and other current liabilities | 0 | 260,886 | 39,974 | 300,860 |
| Loans | 0 | 502,552 | 0 | 502,552 |
| Derivatives | 1,420 | 0 | 0 | 1,420 |
| Total | 1,420 | 763,438 | 39,974 | 804,832 |
The fair value of financial instruments in the table above is determined at level 2 (ref. note 3.3)
NOTE 9 FINANCIAL DERIVATIVES
| 2020 | 2019 | |||
|---|---|---|---|---|
| Assets | Liabilities | Assets | Liabilities | |
| Interest rate swaps - (long-term) | 0 | 9,671 | 2,753 | 1,157 |
| Interest rate swaps - (short-term) | 0 | 2,164 | 186 | 242 |
| Total interest rate swaps | 0 | 11,835 | 2,938 | 1,400 |
| Forward exchange contracts - (short-term) | 0 | 776 | 0 | 20 |
| Total financial derivatives | 0 | 12,611 | 2,938 | 1,420 |
All derivatives are recognised at fair value (ref notes 3.3 and 8). Changes in the fair value of interest rate swaps recognised in the income statement are included in note 20. The change in the fair value of the forward exchange contracts through profit and loss is included in note 17.
Forward exchange contracts
The nominal amount of outstanding forward exchange contracts as of 31 December 2020 is TNOK 33,700, which refers to the sale of TSEK 33,000 and TNOK 1,083, which refers to the purchase of TEUR 101. (2019: TNOK 571, which refers to the purchase of TEUR 56).
Interest-rate swaps
The nominal principal amount of outstanding interest rate swaps as of 31 December 2020 was TNOK 349,684 (2019: NOK 392,415)
As of 31 December 2020, the fixed interest rate varied from 1.6% to 5.4% (as of 31.12.2019 from 1.6% to 6.4%) and the floating interest rates were linked to NIBOR and STIBOR. Distribution of principal amount of TNOK 349,684(2019: TNOK 392.415) is TNOK 266.100 (2019: TNOK 312.583) associated with NIBOR and TNOK 83.584 (2019: TNOK 79.831) associated with STIBOR.
| Maturity structure interest rate swaps | 2020 | 2019 |
|---|---|---|
| Under 1 year | 73,044 | 50,685 |
| Between 1 and 2 years *) | -5,081 | 72,602 |
| Between 2 and 5 years | 97,381 | 62,180 |
| Over 5 years | 184,341 | 206,949 |
| Total interest rate swap 31.12 | 349,684 | 392,415 |
*) Byggma Eiendom AS increased the interest rate swap by MNOK 38.3 in 2022, which results in a negative amount on the maturity structure.
| 2020 | 2019 | |||
|---|---|---|---|---|
| Maturity of fair value interest rate swaps | Assets | Liabilities | Assets | Liabilities |
| Under 1 year | 0 | -2,164 | 186 | -242 |
| Between 1 and 2 years | 0 | 1,838 | 236 | -1,018 |
| Between 2 and 5 years | 0 | -3,576 | -328 | -25 |
| Over 5 years | 0 | -7,933 | 2,845 | -115 |
| Total fair value of interest rate swaps 31.12 | 0 | -11,835 | 2,938 | -1,400 |
Hedging of net investments in foreign operations
The Group has no hedging of net investments in foreign subsidiaries.
NOTE 10 ACCOUNTS RECEIVABLE AND OTHER RECEIVABLES
| 2020 | 2019 | |
|---|---|---|
| Accounts receivable | 315,498 | 198,375 |
| Write-downs for losses on accounts receivable (see Note 2.11) | -2,900 | -2,560 |
| Accounts receivable net | 312,598 | 195,815 |
| Prepayments | 22,553 | 23,387 |
| Receivables from related parties and Group companies (note 27) | 514 | 388 |
| Loans to related parties and group companies (note 27) | 43,823 | 16,618 |
| Customer and other receivables | 379,488 | 236,208 |
| Of which fixed assets (long-term) | -200 | -201 |
| Account receivables and other receivables | 379,288 | 236,007 |
The Group recorded losses on claims of TNOK 822 (2019: TNOK 48). Losses and income recognition are included in other operating expenses (note 18). Write-downs are carried out in line with IFRS 9.
| Group accounts receivable per currency | 2020 | 2019 |
|---|---|---|
| NOK | 217,748 | 129,700 |
| SEK | 62,643 | 52,505 |
| EUR | 30,033 | 12,783 |
| DKK | 5,030 | 3,177 |
| GBP | 45 | 210 |
| Total accounts receivable | 315,498 | 198,375 |
| Maturity structure | 2020 | 2019 |
| Not overdue | 288,241 | 157,636 |
| Overdue 0-90 days | 25,142 | 37,741 |
| More than 90 days | 2,115 | 2,999 |
| Current assets | 315,498 | 198,375 |
NOTE 11 INVENTORIES
| 2020 | 2019 | |
|---|---|---|
| Raw materials and operating materials | 114,761 | 103,403 |
| Goods in progress | 26,267 | 30,896 |
| Finished goods | 56,635 | 85,738 |
| Purchased goods for resale | 65,839 | 69,142 |
| Total inventories | 263,501 | 289,179 |
As of 31 December 2020, the inventories were written down for obsolescence by MNOK -13.0. (As of 31 December 2019 MNOK -10.0)
NOTE 12 BANK DEPOSITS AND SIMILAR
In the cash flow statement, cash and cash equivalents comprise the following:
| 2020 | 2019 | |
|---|---|---|
| Cash and cash equivalents | 525,222 | 322,591 |
| Cash and bank deposits | 525,222 | 322,591 |
| of which restricted tax deductions | 16,055 | 14,670 |
| Other cash and bank deposits | 509,167 | 307,921 |
| Unused overdraft facilities | 287,481 | 283,089 |
| Liquidity reserve | 796,648 | 591,011 |
NOTE 13 SHARE CAPITAL
| Number of shares (in thousands) |
Ordinary shares | Premium | Own shares | Total | |
|---|---|---|---|---|---|
| As of January 1 2019 | 7,028 | 18,616 | 34,499 | -342 | 52,772 |
| Write-downs, share capital | 0 | -342 | 0 | 342 | 0 |
| Purchase of own shares | -45 | 0 | 0 | -117 | -117 |
| As of 31 December 2019 | 6,983 | 18,273 | 34,499 | -117 | 52,655 |
| Write-downs, share capital | 0 | -117 | 0 | 117 | 0 |
| Purchase of own shares | -1 | 0 | 0 | -4 | -4 |
| As of 31 December 2020 | 6,982 | 18,157 | 34,499 | -4 | 52,652 |
The annual general meeting has authorised the Board of Directors to issue up to 2,000,000 shares each with a nominal value of NOK 2.60.
The share price and other subscription terms will be determined by the Board. The board must alternatively be able to decide that the subscriber may make deposits in assets other than money, that the share contribution liability may be settled by set-offs, or that shares may be subscribed for on special terms. The authorisation covers a decision to merge in accordance with Section 13-5 of the Norwegian Public Limited Liability Companies Act.
The authorisation applies until 22.5.2021.
The Board of Directors must be able to waiver the preferential rights of shareholders to subscribe for new shares in the event of capital increases in accordance with the Board's authorisation, as this is deemed necessary in order for the Board to invite specific new investors, implement mergers, etc.
The annual general meeting on 27.5.2020 has given the Board the following authorisation to be able to buy own shares: The Board is authorised to acquire up to 10% of the company's own shares at a total nominal value of up to NOK 1,815,663, i.e. 698,331 shares. The Board is free to choose method of acquisition and sale. A minimum of 20% must be paid under the last known stock exchange price and a maximum of 20% premium on the last known stock exchange price. The authorisation applies until 1.11.2021.
The Board has exercised this authorisation and Byggma ASA acquired a total of 1,392 of its own shares in July 2020. The Group owns 1,392 shares as of 31 December 2020. The Board of Directors believes that, based on current price levels, the buyback of the company's shares was a good investment and management of the company's capital.
Refer to note 31.
Stock options There are no stock options in the company.
NOTE 14 SUPPLIER AND OTHER LIABILITIES
| 2020 | 2019 | |
|---|---|---|
| Trade payables | 273,526 | 260,886 |
| Public duties | 49,685 | 38,470 |
| Provision for complaints | 2,397 | 1,504 |
| Accrued costs | 83,530 | 60,650 |
| Total accounts payable and other liabilities |
409,138 | 361,510 |
NOTE 15 LOANS
| 2020 | 2019 | |
|---|---|---|
| Long-term loans | ||
| Bank loan, long-term | 360,797 | 271,730 |
| Lease liabilities, long-term | 91,977 | 99,269 |
| Total long-term loans | 452,774 | 370,999 |
| Short-term loans | ||
| Overdraft facility | 954 | 4,353 |
| Bank loans, short-term | 125,165 | 111,061 |
| Lease liabilities, short-term | 18,111 | 16,139 |
| Total short-term loans | 144,230 | 131,553 |
| Total loans | 597,004 | 502,552 |
Bank loans and overdraft facilities are secured against parts of the Group's inventories (note 11), accounts receivable (note 10) and tangible fixed assets (note 6).
The entire loan portfolio is exposed to current repricing of interest rates, except for lease liabilities such as the lease of premises, which are not exposed to an interest rate change.
| 2020 | 2019 |
|---|---|
| 158,368 | 146,825 |
| 260,871 | 224,977 |
| 249,155 | 217,207 |
| 510,027 | 442,184 |
| 668,395 | 589,009 |
Parts of the loan portfolio are swapped at fixed interest rates, for a more detailed specification see note 9. The balance sheet value of long-term and short-term loans is approximately equal to fair value.
| The balance sheet value of the Group's loans in different currencies is as follows: |
2020 | 2019 |
|---|---|---|
| Norwegian Kroner (NOK) | 501,974 | 410,689 |
| Swedish Kroner (SEK) | 95,035 | 92,792 |
| Euro (EUR) | -5 | -929 |
| Total loans | 597,004 | 502,552 |
The Group has net deposits on Group overdraft facilities as of 31 December 2020.
| This deposit is divided into the following currencies: | 2020 | 2019 |
|---|---|---|
| Norwegian Kroner (NOK) | 404,463 | 73,901 |
| Swedish Kroner (SEK) | 17,247 | 10,389 |
| Euro (EUR) | 1,522 | 1,097 |
| US Dollar | -1,741 | -170 |
| Other currencies | 848 | 945 |
| Total deposits, group overdraft facility | 422,338 | 86,162 |
The Group can draw on its own overdraft facility outside the Group overdraft facility of TNOK 954, of which TNOK-959 and deposits in TEUR 5.
| Book value of mortgaged assets | 2020 | 2019 |
|---|---|---|
| Tangible fixed assets | 817,983 | 818,953 |
| Goods | 243,352 | 266,561 |
| Accounts receivable | 303,876 | 189,323 |
| Total | 1,365,212 | 1,274,837 |
Due date liabilities for lease agreements (undisclosed)
| as follows: | 2020 | 2019 |
|---|---|---|
| Less than 1 year | 21,915 | 20,276 |
| Between 1 and 5 years | 71,344 | 70,484 |
| Over 5 years | 31,046 | 42,133 |
| Total liabilities leases (undiscounted) | 124,305 | 132,893 |
NOTE 16 DEFERRED TAX
Deferred tax is recognised net when the Group has a legal right to offset deferred tax assets against deferred tax in the balance sheet and if the deferred tax is paid to the same tax authority. The following amounts have been recorded net:
| Deferred tax asset | 2020 | 2019 |
|---|---|---|
| – Deferred tax assets reversed in more than 12 months | 4,934 | 3,546 |
| – Deferred tax assets reversed within 12 months | 1,929 | 1,175 |
| Total deferred tax asset | 6,863 | 4,721 |
| Deferred tax: | ||
| – Deferred tax reversed in more than 12 months | -90,651 | -84,567 |
| – Deferred tax payable within 12 months | 703 | 259 |
| Total deferred tax | -89,949 | -84,308 |
| Net deferred tax | -83,086 | -79,588 |
| Changes in deferred tax recognised in the balance sheet: | 2020 | 2019 |
| Book value 01.01 | 79,588 | 72,016 |
| Currency conversion | 634 | -1,223 |
| Recognised in the income statement for the period (note 21) | 2,863 | 8,796 |
| Book value 31.12 | 83,086 | 79,588 |
| Accounts | |||||
|---|---|---|---|---|---|
| Deferred tax | Fixed assets | Inventory | receivable | Other | Total |
| Book value 1. 1 2019 | 76,785 | 1,211 | -473 | -518 | 77,005 |
| Recognised in the income statement for the period | 6,347 | -498 | -12 | 2,809 | 8,646 |
| Exchange rate differences | 0 | 0 | 0 | -1,342 | -1,342 |
| Book value 31.12.2019 | 83,132 | 713 | -486 | 950 | 84,309 |
| Recognised in the income statement for the period | 6,934 | -38 | 109 | -2,352 | 4,654 |
| Exchange rate differences | 982 | 0 | 0 | 4 | 986 |
| Book value 31.12 2020 | 91,048 | 675 | -377 | -1,398 | 89,949 |
| Deferred tax asset | Inventory | Fair value gains | Deferred loss | Other | Total |
| Book value 1. 1 2019 | 847 | 856 | 3,164 | 122 | 4,990 |
| Recognised in the income statement for the period | 161 | -567 | 186 | 70 | -150 |
| Exchange rate differences | 0 | 0 | -7 | -112 | -119 |
| Book value 31.12.2019 | 1,008 | 290 | 3,343 | 80 | 4,721 |
| Recognised in the income statement for the period | 62 | 2,189 | -645 | 185 | 1,791 |
| Exchange rate differences | 0 | 0 | 338 | 14 | 352 |
| Book value 31.12 2020 | 1,070 | 2,479 | 3,036 | 279 | 6,863 |
NOTE 17 OTHER LOSSES/GAINS - NET
| 2020 | 2019 | |
|---|---|---|
| Agio | 79,184 | 17,923 |
| Disagio | -77,714 | -20,962 |
| Changes to forward exchange contracts | -755 | -20 |
| Total other losses/gains - net | 715 | -3,060 |
NOTE 18 OTHER OPERATION EXPENSES
| 2020 | 2019 | |
|---|---|---|
| Maintenance costs | 40,520 | 40,447 |
| Costs premises | 17,705 | 17,948 |
| Travel costs | 8,713 | 13,262 |
| Miscellaneous fees | 22,299 | 20,753 |
| Miscellaneous office expenses | 10,893 | 9,677 |
| Plant and machinery - rent and minor purchases | 17,640 | 17,524 |
| Phone & postage | 3,750 | 3,276 |
| Membership fees & insurance premiums | 12,503 | 8,158 |
| Miscellaneous other operating expenses | 22,709 | 25,170 |
| Total operating costs | 156,732 | 156,215 |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
NOTE 19 PAYROLL COSTS
| 2020 | 2019 | |
|---|---|---|
| Payroll | 360,419 | 344,049 |
| Employer's contributions | 52,995 | 53,031 |
| Pension costs – contribution-based pension schemes | 17,114 | 17,156 |
| Other personnel costs | 8,904 | 9,917 |
| Total payroll expenses | 439,432 | 424,154 |
| Audit Fee | 2020 | 2019 |
|---|---|---|
| Expensed remuneration to the Group's auditor is divided as follows: | ||
| - statutory audit | 2,451 | 2,105 |
| - other certification service | 87 | 52 |
| - tax advice | 295 | 457 |
| - other assistance | 209 | 242 |
| Total remuneration to auditor | 3,042 | 2,856 |
Remuneration to other auditing firms amounted to TNOK 548 (2019: MNOK 581) in audit fees and TNOK 0 (2019: TNOK 245) of other fees.
All amounts without VAT.
Payroll and remuneration to board members and executive personnel
| 2020 | Salary and fees |
Other remuneration |
Board fees, subsidiaries |
Bonus | Pension |
|---|---|---|---|---|---|
| Leading employees | |||||
| CEO Geir Drangsland *) | 4,324,657 | 9,156 | 130,453 | 1,000,000 | 0 |
| CFO Jens Unhammer | 1,256,000 | 93,274 | 35,227 | 0 | 120,308 |
| IT Director Roy Kenneth Grundetjern | 1,351,049 | 162,338 | 50,227 | 0 | 122,188 |
| Logistics Director Richard Thompsen | 1,036,711 | 80,968 | 0 | 0 | 63,470 |
| Board fees | Other remuneration |
Board fees subsidiary |
|
|---|---|---|---|
| The Board of Directors | |||
| Terje Gunnulfsen, Chairman of the Board | 218,800 | 0 | 0 |
| Liv Anne Drangsland Holst (from 28.05.2020) | 0 | 0 | 0 |
| Grethe Hindersland (until 28.05.2020) | 130,800 | 0 | 0 |
| Hege Aarli Klem | 130,800 | 0 | 0 |
| Knut Henning Larsen * *) | 130,800 | 0 | 0 |
| Edvart Treldal Høyåsen, employee representative | 79,000 | 0 | 0 |
| Erik Fjeldberg, employee representative | 79,000 | 0 | 4,500 |
| Dagfinn Eriksen, employee ref. (from 28.05.2020) | 0 | 0 | 0 |
| Bjørnar Jakobsen, employee ref. (until 28.05.2020) | 79,000 | 0 | 0 |
*) Geir Drangsland is hired from Scanel AS, cf. note 27
* *) Knut Henning Larsen has carried out billable services for the Byggma Group for a total of NOK 219.072 in 2020.
NOTE 19 PAYROLL EXPENSES CONT.
| 2019 | Salary and fees |
Other remuneration |
Board fees, subsidiaries |
Bonus | Pension |
|---|---|---|---|---|---|
| Leading employees | |||||
| CEO Geir Drangsland *) | 3,630,096 | 8,766 | 146,610 | 1,000,000 | 0 |
| CFO Jens Unhammer | 1,245,693 | 96,346 | 51,450 | 0 | 121,201 |
| IT Director Roy Kenneth Grundetjern | 1,309,180 | 183,656 | 29,450 | 0 | 123,259 |
| Logistics Director Richard Thompsen | 1,025,628 | 82,147 | 0 | 0 | 60,332 |
| Board fees | Other remuneration |
Board fees subsidiary |
|
|---|---|---|---|
| The Board of Directors | |||
| Terje Gunnulfsen, Chairman of the Board | 212,700 | 6,400 | 0 |
| Grethe Hindersland | 127,400 | 0 | 0 |
| Kristin Wallevik (until 28.05.2019) | 127,400 | 6,400 | 0 |
| Hege Aarli Klem (from 28.05.2019) * * *) | 0 | 0 | 0 |
| Knut Henning Larsen * *) | 127,400 | 0 | 0 |
| Edvart Treldal Høyåsen, employee representative | 77,000 | 0 | 0 |
| Erik Fjeldberg, employee representative | 77,000 | 0 | 6,000 |
| Bjørnar Jakobsen, employee representative | 77,000 | 0 | 0 |
*) Geir Drangsland is hired from Scanel AS, cf. note 27
* *) Knut Henning Larsen has carried out billable services for the Byggma Group for a total of NOK 374,930 in 2019.
* * *) Hege Aarli Klem has performed billable services for the Byggma Group for a total of NOK 7,200 in 2019
PENSIONS
The Group's pension schemes satisfy the law's requirement for OTP.
The company and most Norwegian subsidiaries are within the LO-NHO agreement area. Employees of the companies have, based on this, the option to apply for an AFP pension from 62 years of age. The AFP scheme is a defined benefit multi-company scheme. Companies that are within the LO-NHO agreement have a real financial obligation as a result of the agreement on the AFP scheme. In 2020, however, there is insufficient information to enable the recognition of liabilities in the annual accounts. This means that no liability for the AFP scheme is recognised in the balance sheet in 2020.
NOTE 20 FINANCIAL ITEMS
| Specification of financial items | 2020 | 2019 |
|---|---|---|
| Financial income | ||
| Interest loans and bank deposits | 5,314 | 7,388 |
| Total financial income | 5,314 | 7,388 |
| Financial costs | ||
| Interest expenses bank loans | 16,021 | 15,317 |
| Interest-rate swaps | 16,225 | -3,094 |
| Interest expenses leasing liabilities | 4,343 | 4,202 |
| Other interest expenses | 363 | 337 |
| Other financial expenses | 1,213 | 1,179 |
| Total financial costs | 38,165 | 17,941 |
| Total financial items | -32,851 | -10,552 |
NOTE 21 TAX EXPENSES
| 2020 | 2019 | |
|---|---|---|
| Tax payable | 31,962 | 4,230 |
| Change in deferred tax (note 16) | 2,863 | 8,796 |
| Total tax expenses | 34,825 | 13,026 |
The tax on the Group's profit before tax differs from the amount that would have arisen if the Group's weighted average tax rate had been used. The difference is explained as follows:
| 2020 | 2019 | |
|---|---|---|
| Profit/loss before tax | 159,733 | 61,976 |
| Tax calculated using the country tax rate on the respective results | 34,997 | 13,500 |
| Change in deferred tax/deferred tax benefit as a result of changed tax rate in Sweden (2021: from 21.4% to 20.6%) | -392 | 0 |
| Non-taxable income (-)/non-tax-deductible expenses (+) | 220 | -474 |
| Application of tax carried forward deficit | 0 | 0 |
| Taxable losses where deferred tax assets were not recognised in the balance sheet | 0 | 0 |
| Tax expenses | 34,825 | 13,026 |
The weighted average tax rate was 21.9% (2019: 21.8%).
NOTE 22 EARNINGS PER SHARE
Earnings per share are calculated by dividing the portion of the annual profit allocated to the company's shareholders by a weighted average of the number of ordinary shares issued during the year, less own shares (note 13).
| 2020 | 2019 | |
|---|---|---|
| Annual profit allocated to the company's shareholders | 124,908 | 48,949 |
| Weighted average of the number of shares issued (in thousands) | 6,983 | 7,020 |
| Earnings per share (NOK per share): | 17.89 | 6.97 |
DILUTED EARNINGS PER SHARE
When calculating diluted result per share, the weighted average of the number of ordinary shares issued in circulation is used, adjusted for the effect of conversion of all potential shares that may lead to dilution.
| 2020 | 2019 | |
|---|---|---|
| Equity allocated to the company's shareholders | 124,908 | 48,949 |
| Profit used to calculate diluted earnings per share | 124,908 | 48,949 |
| Average number of issued ordinary shares (thousand) | 6,983 | 7,020 |
| Average number of ordinary shares for calculating diluted earnings per share (thousand) | 6,983 | 7,020 |
| Earnings per share (NOK per share): | 17.89 | 6.97 |
NOTE 23 DIVIDENDS
Dividends paid for 2018 were TNOK 7,028 (NOK 1.00 per share). Due to the outbreak of the COVID-19 pandemic, the annual general meeting on 27 May 2020 granted the Board the power to decide on dividends for 2019. This authorisation has been used by the Board of Directors and dividends of TNOK 6,982 (NOK 1.00 per share) were paid in the autumn of 2020. The Byggma Group has accumulated considerable surplus liquidity. For the 2020 financial year, the Board of Directors proposes to pay out parts of the surplus liquidity to shareholders by proposing to the annual general meeting NOK 80.00 per share, in total TNOK 558,554. A decision will be made at the annual general meeting on 27 May 2021. The proposed dividend is not included in the consolidated financial statements.
NOTE 24 CASH FLOW FROM OPERATIONS
| 2020 | 2019 | |
|---|---|---|
| Profit for the year | 124,908 | 48,949 |
| Adjustments for: | ||
| – Tax expenses (note 21) | 34,825 | 13,026 |
| – Depreciations (note 6) | 72,587 | 66,139 |
| – Depreciation of intangible assets (note 7) | 4,477 | 3,994 |
| – (Profit)/Loss on sale of tangible fixed assets (see below) | -55 | 5 |
| – Unrealised (gain) loss on derivatives | 14,129 | -5,496 |
| – Interest Note 20 | 24,066 | 21,655 |
| – Interest income (note 20) | -5,214 | -7,483 |
| Changes in working capital: | ||
| – Goods | 30,797 | -17,870 |
| – Accounts receivable and other receivables | -113,008 | 13,045 |
| – Trade payables and other current liabilities | 42,645 | -33,648 |
| Cash flow from operations | 230,157 | 102,316 |
| In the cash flow statement, income from the sale of tangible fixed assets comprises: | ||
| 2020 | 2019 | |
| Book value (note 6) | 955 | 861 |
| Gain / (loss) on sale of fixed assets | 55 | -5 |
| Remuneration for the sale of tangible fixed assets | 1,010 | 856 |
RECONCILIATION OF CHANGES IN INTEREST-BEARING ITEMS
| 2020 | Interest-bearing receivables |
Of which interest-bearing debt |
Net interest-bearing debt |
|---|---|---|---|
| Balance sheet 1.1.2020 | 339,209 | -502,552 | -163,343 |
| Balance sheet 31.12.2020 | 569,045 | -597,004 | -27,959 |
| Changes in net interest-bearing debt from cash flow | -229,836 | 94,452 | -135,384 |
| Of which the change comprises liquid assets | 197,411 | 197,411 | |
| Changes in net interest-bearing debt excluding liquid assets | -32,425 | 94,452 | 62,027 |
| Currency effect of interest-bearing items | 0 | -9,616 | -9,616 |
| Currency effect of liquid assets | 5,220 | 0 | 5,220 |
| Net cash flow from (+)/used for (-) financing activities | -27,205 | 84,836 | 57,631 |
| Of which | Net | ||
|---|---|---|---|
| 2019 | Interest-bearing receivables |
interest-bearing debt |
interest-bearing debt |
| Balance sheet 1.1.2019 | 381,793 | -389,146 | -7,352 |
| Balance sheet 31.12.2019 | 339,209 | -502,552 | -163,343 |
| Changes in net interest-bearing debt from cash flow | 42,584 | 113,406 | 155,991 |
| Of which the change comprises liquid assets | -51,903 | -51,903 | |
| Changes in net interest-bearing debt excluding liquid assets | -9,318 | 113,406 | 104,088 |
| Implementation IFRS16 1.1.2019 | 0 | -111,419 | -111,419 |
| Currency effect of interest-bearing items | 0 | 2,790 | 2,790 |
| Currency effect of liquid assets | -2,545 | 0 | -2,545 |
| Net cash flow from/(used in) financing activities | -11,863 | 4,777 | -7,086 |
NOTE 25 CONTINGENT LIABILITIES
Significant costs are not expected to arise as a result of contingent liabilities.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
NOTE 26 CONTRACTUAL LIABILITIES
INVESTMENT LIABILITIES
The contracts entered into as of the balance sheet date for investments not included in the annual accounts are as follows:
| 2020 | 2019 | |
|---|---|---|
| Tangible fixed assets | 10,808 | 10,840 |
| Total investment liabilities | 10,808 | 10,840 |
NOTE 27 TRANSACTIONS WITH RELATED PARTIES
The Group is controlled by Investor AS, Investor 1 AS, Investor 3 AS, Investor 6 AS and Sørlands-MVekst AS. Investor AS and Investor 6 AS are controlled by CEO Geir Drangsland. Investor AS owns 99.6% of Sørlands-MVekst AS. Investor 1 AS and Investor 3 AS are controlled by related parties to Geir Drangsland. As of 29 April 2021, Geir Drangsland and related parties inspect 88.56% of the shares in Byggma ASA. The Group buys some administrative services from Scanel AS. Scanel AS is wholly owned by Investor AS. These administrative services consist of fees for the CEO Geir Drangsland. The Group has net receivables from Geir Drangsland and the companies it controls.
The Group has been involved in transactions with the following related parties:
| i) Sale of goods and services | 2020 | 2019 |
|---|---|---|
| Sale of goods: | 0 | 0 |
| Total sales of goods and services | 0 | 0 |
| Goods and services are sold to related parties on ordinary commercial terms. | ||
| ii) Purchase of goods and services | 2020 | 2019 |
| Purchase of services: | ||
| - Scanel AS (administrative services) | 4,325 | 3,630 |
| Total purchase of goods and services | 4,325 | 3,630 |
| The above fee for administrative services is also included in note 19. Services to related parties are negotiated between the parties and decided by the Board. |
||
| iii) Interest on receivables | 2020 | 2019 |
| Interest on receivables | ||
| Geir Drangsland / Sørland - Vekst AS / Scanel AS / Investor AS *) | 435 | 298 |
| Total | 435 | 298 |
| iv) Balance sheet items at year-end. | 2020 | 2019 |
| Receivables from related parties (note 10): | ||
| Geir Drangsland / Sørlands-MVekst AS / Scanel AS / Investor AS *) | 44,337 | 17,006 |
| Total | 44,337 | 17,006 |
*) Investor AS is the parent company and Sørlandsvekst AS and Scanel AS are the sister companies of Byggma ASA
NOTE 28 EVENTS AFTER THE BALANCE SHEET DATE
There are no significant events after the balance sheet date.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
NOTE 29 OTHER EVENTS - PANDEMIC
The Covid-19 pandemic has had only limited consequences for Byggma. The inflow of orders is good, and production at the factories and deliveries to customers are mainly going as planned. Group management and management of the individual subsidiaries are following the situation closely and have taken measures to limit any negative consequences that the outbreak may have for employees and operations. If building materials outlets close and construction projects stop, this may have an impact on Byggma. Furthermore, restrictions any countries may make on retail trade could have an impact on access to input factors in production and sales revenues from these countries. The availability of input factors to production is intact, and significant elements of the input factors come from Norway and Sweden. Closing of borders has only to a limited extent led to delays or missed deliveries to customers.
Due to the building stores' introduced limitations on visits from suppliers, large parts of the sales apparatus were partly laid off in April 2020. In addition, partial lay-offs were carried out from April to June 2020 at the Group's factory at Masonite Beams AB in Sweden as a result of France and the UK closing their borders.
The Norwegian authorities introduced reduced employer's National Insurance contributions by 4% for the period May-June 2020.
It is difficult to quantify the effect of the outbreak of COVID-19 virus on Byggma in 2020. Reduced employer's National Insurance contributions, lay-offs and the closure of borders with associated reduced travel activity have resulted in reduced costs. However, demand for Byggma's products has been good.
NOTE 30 SUBSIDIARIES
| Company | Acquisition time | Registered office | Vote share |
|---|---|---|---|
| Huntonit AB | 01.01.1996 | Stockholm, Sweden | 100% |
| Huntonit AS | 25.04.1997 | Vennesla | 100% |
| Smartpanel AS | 28.06.2018 | Fredrikstad | 100% |
| RBI Interiør AB (owned by Smartpanel AS) | 04.07.2018 | Västra Frölunda, Sweden | 100% |
| Scan Lamps AS | 06.06.2002 | Kristiansand | 100% |
| Scan Lamps VTA AS (owned by Scan Lamps AS) | 20.09.2017 | Kristiansand | 100% |
| Byggma Eiendom AS | 31.03.2003 | Lyngdal | 100% |
| Uldal AS | 03.06.2004 | Birkeland | 100% |
| Birkeland Eiendom AS | 03.06.2004 | Birkeland | 100% |
| Rolf Dolven AS (owned by Scan Lamps AS) | 16.11.2004 | Vennesla | 100% |
| Aneta Belysning AB | 01.01.2005 | Växjö, Sweden | 100% |
| Forestia AS | 01.03.2006 | Braskereidfoss | 100% |
| Masonite Beams AS | 29.05.2020 | Mo I Rana | 100% |
| MASONITE FASTIGHET AB | 09.09.2011 | Rundvik, Sweden | 100% |
| Grammaholmen Fastighet AB (owned by Masonite Fastighet AB) | 29.05.2019 | Rundvik, Sweden | 100% |
| AS Byggform | 12.09.2019 | Asker | 100% |
| Masonite Beams AB | 01.08.2006 | Rundvik, Sweden | 100% |
| Smart Board Production AB (owned by Smartpanel AS) | 13.09.2018 | Västra Frölunda, Sweden | 100% |
| Company | Share capital | Number of shares | Our number of shares |
Book equity in subsidiaries |
Book value in Byggma |
|
|---|---|---|---|---|---|---|
| Huntonit | SEK | 100 | 100 | 100 | 1,059 | 96 |
| Huntonit AS | NOK | 13,100 | 13,100 | 13,100 | 63,160 | 26,736 |
| Smartpanel AS | NOK | 20,000 | 500 | 500 | 30,330 | 20,000 |
| RBI Interiør AB *) | SEK | 100 | 1,000 | 1,000 | -80 | 0 |
| Scan Lamps AS | NOK | 8,250 | 82,500 | 82,500 | 12,447 | 15,355 |
| Scan Lamps VTA AS *) | NOK | 100 | 1,000 | 100 | 1,259 | 0 |
| Byggma Eiendom AS | NOK | 1,000 | 10,000 | 10,000 | 29,251 | 15,250 |
| Uldal AS | NOK | 10,480 | 1,048,000 | 1,048,000 | 33,720 | 21,955 |
| Birkeland Eiendom AS | NOK | 500 | 500 | 500 | 3,342 | 8,354 |
| Rolf Dolven AS *) | NOK | 2,000 | 200,000 | 200,000 | 4,179 | 0 |
| Aneta Belysning AB | SEK | 600 | 600 | 600 | 27,810 | 27,453 |
| Forestia AS | NOK | 48,615 | 1,000,000 | 1,000,000 | 159,667 | 58,446 |
| Masonite Beams AS | NOK | 1,390 | 10 | 10 | 4,018 | 1,765 |
| Masonite fastighet AB | SEK | 5,000 | 50,000 | 50,000 | 8,322 | 4,250 |
| Grammaholmen Fastighet AB *) | SEK | 50 | 500 | 500 | 52 | 0 |
| AS Byggform | NOK | 2,000 | 2,000 | 2,000 | 21,386 | 22,744 |
| Masonite Beams AB | SEK | 2,200 | 22,000 | 22,000 | 59,300 | 11,970 |
| Smart Board Production AB *) | SEK | 100 | 1,000 | 1,000 | -51 | 0 |
| Total | 459,170 | 234,374 |
*) Owned by Byggma ASA via other subsidiaries.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
NOTE 31 SHARE CAPITAL AND SHARE INFORMATION
| Share capital consists of: | Quantity | Nominal | Booked |
|---|---|---|---|
| Class A Shares | 6,983,321 | 2.60 | 18,157 |
| Total | 6,983,321 | 2.60 | 18,157 |
The company has 703 shareholders as of 31 December 2020. All shares carry the same rights in the company.
The Board is authorised on behalf of the company to acquire own shares with a total nominal value of up to NOK 1,815,663. A minimum of 20% must be paid under the last known stock exchange price and a maximum of 20% premium on the last known stock exchange price. The authorisation applies until 01.11.2021. The company owns 1,392 treasury shares as of 31 December 2020.
| 20 largest shareholders as of 31.12.2020 | Number of shares | Share of share capital |
|---|---|---|
| Investor AS *) | 4,745,411 | 67.95% |
| Sørlands-MVekst AS *) | 1,000,000 | 14.32% |
| Investor 6 AS *) | 400,000 | 5.73% |
| TEG Invest AS | 67,632 | 0.97% |
| Beeline AS | 66,780 | 0.96% |
| Leif Magne Thu | 62,879 | 0.90% |
| Narmont AS | 49,470 | 0.71% |
| Jan Adler Mortensen | 34,000 | 0.49% |
| Jomaho AS | 32,000 | 0.46% |
| In Ulstein Loen AS | 29,228 | 0.42% |
| Gunnar Bernhard Brandsberg | 29,055 | 0.42% |
| Øystein Akselsen | 25,900 | 0.37% |
| Knut Henning Larsen | 20,000 | 0.29% |
| Geir Drangsland | 19,220 | 0.28% |
| Sverre Bragdø-Eellenes | 18,623 | 0.27% |
| Olav Roger Lassesen | 12,000 | 0.17% |
| Jarel AS | 10,500 | 0.15% |
| Asbjørn Rudolf Nerland | 10,000 | 0.14% |
| Torbjørn Seielstad | 9,618 | 0.14% |
| Avanza Bank AB | 9,079 | 0.13% |
| Total 20 largest shareholders | 6,651,395 | 95.25% |
| Share capital | 6,983,321 | 100.00% |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
NOTE 31 SHARE CAPITAL AND SHARE INFORMATION CONTD.
| 20 largest shareholders as of 31.12.2019 | Number of shares |
Proportion of share capital |
|---|---|---|
| Investor 5 AS *) | 3,248,612 | 46.22% |
| Investor 4 AS *) | 1,000,000 | 14.23% |
| Sørlands-MVekst AS *) | 1,000,000 | 14.23% |
| Investor AS *) | 896,799 | 12.76% |
| TEG Invest AS | 67,632 | 0.96% |
| Beeline AS | 66,780 | 0.95% |
| Kristiand Hodne AS | 53,191 | 0.76% |
| Byggma ASA | 44,842 | 0.64% |
| Jan Adler Mortensen | 31,000 | 0.44% |
| In Ulstein Loen AS | 29,228 | 0.42% |
| Øystein Akselsen | 25,900 | 0.37% |
| Leif Magne Thu | 21,237 | 0.30% |
| Jomaho AS | 21,189 | 0.30% |
| Knut Henning Larsen | 20,000 | 0.28% |
| Torodd Rande | 20,000 | 0.28% |
| Estate of Karin Oddveig Drangsland *) | 19,220 | 0.27% |
| Knut Ove Kjær | 15,000 | 0.21% |
| Olav Roger Lassesen | 12,000 | 0.17% |
| Foreede Forvaltning AS | 11,600 | 0.17% |
| Kristian Mikalsen | 11,010 | 0.16% |
| Total 20 largest shareholders | 6,615,240 | 94.12% |
| Share capital | 7,028,163 | 100.00% |
| 31.12.2020 | 31.12.2019 | |
|---|---|---|
| Board of Directors and Management | Number of hares | Number of shares |
| The Board of Directors: | ||
| Partner Terje Gunnulfsen, Chairman of the Board | 67,632 | 67,632 |
| Head of Marketing and Communications Liv Anne Drangsland Holst | 0 | 0 |
| Solicitor Hege Aarli Klem | 0 | 0 |
| Solicitor Knut Henning Larsen | 20,000 | 20,000 |
| Operator Edvart Treldal Høyåsen | 0 | 0 |
| Operator Erik Fjeldberg | 0 | 0 |
| Process operator Dagfinn Eriksen | 0 | 0 |
| Deputy members | ||
| Accountant Kjell Magne Gundersen | 0 | 0 |
| Operations Assistant EB Morten Anseth | 0 | 0 |
| Operator Kenneth Berntsen | 0 | 0 |
| Building engineer Odd Arne Stien | 0 | 0 |
| Head of Department Halvor Mathias Stavdal | 0 | 0 |
| Operator Terje Iversen | 0 | 0 |
| Management: | ||
| CEO Geir Drangsland *) | 6,176,124 | 6,176,124 |
| CFO Jens Unhammer | 4,673 | 4,673 |
| IT Director Roy Kenneth Grundetjern | 0 | 0 |
| Logistics Director Richard Thompsen | 0 | 0 |
| Auditing: | ||
| Auditor company PricewaterhouseCoopers AS | 0 | 0 |
*) As of 29 April 2021, Group CEO Geir Drangsland and related parties control
6,184,092 shares in Byggma ASA. This corresponds to 88.56% of the shares in Byggma ASA.
BYGGMA ASA INCOME STATEMENT
| (all amounts in NOK 1,000) | Note | NGAAP 2020 | NGAAP 2019 |
|---|---|---|---|
| Operating revenues | |||
| Sales revenues | 11 | 484,311 | 444,041 |
| Other income | 1,216 | 1,112 | |
| Total operating revenue | 485,527 | 445,153 | |
| Operating costs | |||
| Cost of goods and production | 11 | 484,311 | 444,041 |
| Payroll expenses | 8 | 935 | 1,027 |
| Depreciation | 2 | 1,484 | 1,165 |
| Other operating costs | 8 | 14,083 | 13,747 |
| Total operating expenses | 500,814 | 459,980 | |
| Operating profit/loss | -15,287 | -14,827 | |
| Financial income | 9 | 145,523 | 29,412 |
| Financial costs | 9 | 16,419 | 8,319 |
| Total financial items | 129,104 | 21,093 | |
| Profit/loss before tax | 113,817 | 6,266 | |
| Tax on ordinary profit/loss | 7 | 19,446 | 1,358 |
| Profit for the year | 94,371 | 4,908 | |
| Allocation of profits: | |||
| Proposed dividend | 1 | 558,554 | 0 |
| Transferred to other equity | 1 | -464,183 | 4,908 |
| Total allocated | 94,371 | 4,908 |
BYGGMA ASA BALANCE SHEET ON 31.12.
| (all amounts in NOK 1,000) | Note | NGAAP 2020 | NGAAP 2019 |
|---|---|---|---|
| ASSETS | |||
| FIXED ASSETS | |||
| Intangible assets | |||
| Intangible assets | 2 | 2,863 | 2,726 |
| Deferred tax asset | 7 | 259 | 107 |
| Total intangible assets | 3,122 | 2,833 | |
| Financial fixed assets | |||
| Investments in subsidiaries | 3 | 234,374 | 234,274 |
| Loans to Group companies | 4.5 | 84,488 | 89,068 |
| Total financial fixed assets | 318,861 | 323,341 | |
| Total fixed assets | 321,984 | 326,174 | |
| CURRENT ASSETS | |||
| Receivables | |||
| Accounts receivable | 4 | 87,644 | 56,179 |
| Receivables from group companies | 4.5 | 150,109 | 46,629 |
| Other receivables | 40,562 | 13,468 | |
| Total receivables | 278,315 | 116,276 | |
| Cash and cash equivalents | 10 | 220,206 | 212,931 |
| Total current assets | 498,521 | 329,207 | |
| TOTAL ASSETS | 820,504 | 655,381 |
BYGGMA ASA BALANCE SHEET AT 31.12.
| All figures in NOK 1,000 | Note | NGAAP 2020 | NGAAP 2019 |
|---|---|---|---|
| TOTAL EQUITY AND LIABILITIES | |||
| EQUITY | |||
| Paid-in equity | |||
| Share capital | 1.6 | 18,157 | 18,273 |
| Share Premium | 1 | 34,499 | 34,499 |
| Own shares | 1 | -4 | -117 |
| Other paid-in equity | 1 | 312 | 312 |
| Total paid-in equity | 52,963 | 52,967 | |
| Retained earnings | |||
| Other equity | 1 | 1,336 | 472,637 |
| Total retained earnings | 1,336 | 472,637 | |
| Total equity | 54,300 | 525,604 | |
| LIABILITIES | |||
| Other long-term liabiities | |||
| Debt to group companies | 4.5 | 51,467 | 2,000 |
| Total long-term liabilities | 51,467 | 2,000 | |
| Current liabilities | |||
| Trade payables | 5 | 99,615 | 89,882 |
| Tax payable | 7 | 19,599 | 2,154 |
| Public duties owed | 11,807 | 10,015 | |
| Dividend | 1 | 558,554 | 0 |
| Liabilities to group companies | 5 | 22,943 | 24,164 |
| Total current liabilities | 2,220 | 1,561 | |
| Total current liabilities | 714,738 | 127,777 | |
| Total liabilities | 766,205 | 129,777 | |
| TOTAL EQUITY AND LIABILITIES | 820,504 | 655,381 |
VENNESLA, 29 APRIL 2021 THE BOARD OF DIRECTORS OF BYGGMA ASA
TERJE GUNNULFSEN CHAIRMAN OF THE BOARD
EDVART TRELDAL HØYÅSEN ERIK FJELDBERG DAGFINN ERIKSEN
KNUT HENNING LARSEN HEGE AARLI KLEM
LIV ANNENGSLAND HOLST
ACCOUNTING POLICIES
The annual accounts have been prepared in accordance with the Norwegian Accounting Act of 1998 and generally accepted accounting policies.
GENERAL
Byggma ASA is domiciled in Norway. The company's address is Venneslaveien 233, PO Box 21, 4701 Vennesla, Norway. Byggma ASA is listed on the Oslo Stock Exchange/Euronext. Byggma ASA is a holding and marketing company for several production and sales companies.
USE OF ESTIMATES
Preparation of accounts in accordance with the Norwegian Accounting Act requires the use of estimates. Furthermore, the application of the company's accounting policies requires the management to exercise discretion. Areas that largely contain such discretionary assessments, a high degree of complexity, or areas where assumptions and estimates are important for the annual accounts, are described in the notes.
SALES REVENUES
The sale of goods is recognised in the income statement when the company has delivered its products to the customer, the customer has accepted the product and the customer's ability to settle the receivable is satisfactorily confirmed. Revenues from the sale of goods and services are valued at fair value, net after deduction of VAT, returns, discounts and rejections.
CLASSIFICATION AND ASSESSMENT OF BALANCE SHEET ITEMS
Assets intended for permanent ownership or use are classified as fixed assets. Other assets are classified as current assets. Receivables that are to be repaid within one year are nevertheless classified as current assets. Analogue criteria are used as the basis for the classification of liabilities. Current assets are valued at the lowest of acquisition cost and fair value. Short-term liabilities are recognised in the balance sheet at their nominal amount at the time of establishment. Fixed assets are valued at acquisition cost. Tangible fixed assets are depreciated according to a reasonable depreciation plan. Fixed assets are written down to fair value in the event of a fall in value that is not expected to be temporary. Long-term liabilities with the exception of provisions are recognised in the balance sheet at the nominal amount at the time of establishment.
RECEIVABLES
Accounts receivable are entered in the balance sheet after deduction of provisions for expected losses. Provisions for
losses are made on the basis of an individual assessment of the receivables and an additional provision to cover other foreseeable losses. Significant financial problems with the customer, the probability of the customer going bankrupt or going through financial restructuring and deferrals and shortcomings in payments are regarded as indicators that accounts receivables must be written down. Other receivables, both current receivables and fixed assets, are recognised at the lowest of nominal value and fair value. Fair value is the present value of expected future payments. Discounting is however not carried out when the effect of discounting is insignificant for the accounts. Provisions for losses are assessed in the same way as for accounts receivable.
ASSETS AND LIABILITIES IN FOREIGN CURRENCY
Ongoing transactions in foreign currency are recorded at the exchange rate at the time of the transaction. Monetary items in foreign currency are valued at the exchange rate at the end of the financial year.
Currency liabilities used for the financing of foreign subsidiaries are entered in the parent company's accounts at the exchange rate at the end of the financial year. Foreign exchange losses/ gains are entered under financial items.
FINANCIAL RISK
The company uses various financial instruments in the management of interest rate and currency exposure. Income and expenses arising from agreements entered into that are defined as hedging transactions are accrued and classified in the same way as the underlying balance sheet items. Hedging arrangements made to ensure future cash flows are assessed in connection with these.
Sales are organised in such a way that the credit risk is considered to be low in relation to the financial strength of the Byggma Group. In most cases, Byggma's largest customers (building materials chains) have internal safeguards for the individual chain members.
Agreements with the large customers are handled at Group level. There is a risk of major losses on receivables should one of the major building materials chains experiences payment problems. Credit rating is carried out when entering into a contract with new customers.
Liquidity is considered to be good. Byggma ASA has no major loans that need to be renewed in 2020.
Byggma ASA's interest rate risk is related to long-term loans. Loans with variable interest rates entail an interest risk for the company's cash flow. The company manages the floating interest rate risk through float-to-fixed interest rate swaps: Such interest rate swaps entail a conversion of floating interest rate loans to fixed interest rate loans.
ACQUISITION COST
The acquisition cost of assets includes the purchase price, less bonuses, discounts and similar, and with the addition of purchase expenses (freight, customs, public charges that are not refunded and other direct purchase expenses). For purchases in foreign currency, the asset is recognised in the balance sheet at the exchange rate at the time of the transaction.
For tangible fixed assets and intangible assets, the acquisition cost also includes direct expenses for preparing the asset for use, such as expenses for testing the asset. Interest relating to the production of fixed assets is recognised in the income statement.
INTANGIBLE ASSETS
Development costs are recognised in the balance sheet to the extent that a future economic benefit related to the development of an identifiable intangible asset can be identified and the costs can be reliably measured. Otherwise, such expenses are expensed as they arise on an ongoing basis. Capitalised development is depreciated on a linear basis over the financial lifetime.
ENVIRONMENTAL INVESTMENTS
Environmental investments that increase the lifetime, capacity or safety of the plant are capitalised and depreciated over their expected lifetime. Other costs in connection with the external and internal environment are expensed.
LEASING
A distinction is made between financial and operational leasing. Fixed assets financed by financial leasing are classified under fixed assets for accounting purposes. The cross entry is included under long-term liabilities. Operational leasing is recognised as operating costs based on invoiced leasing leases.
INVESTMENTS IN OTHER COMPANIES
With the exception of short-term investments in listed shares, the cost method is used as the principle for investments in other companies. The cost price increases when funds are added in the event of capital expansion, or when group contributions are made to subsidiaries.
Received distributions are initially recognised as income. Distributions that exceed the share of retained earnings after the acquisition are entered as a reduction of the acquisition cost. Dividends/group contributions from subsidiaries are recognised in the same year as the subsidiary allocates the amount. Dividends from other companies are recognised as financial income when adopted.
in the balance sheet is higher than its fair value, a test is carried out for impairment. The test is carried out for the lowest level of fixed assets that have independent cash flows. If the balance sheet value is higher than both the sales value and the recoverable amount (present value for continued use/ ownership), write-downs are carried out to the highest of the sales value and the recoverable amount.
Previous write-downs, with the exception of write-downs of goodwill, are reversed if the conditions for write-downs no longer exist.
DEBT
Debt, with the exception of some provisions for liabilities, is recognised in the balance sheet at the nominal debt amount.
WARRANTY LIABILITY
Expected expenses for future guarantee work related to sales revenues are recognised as expenses and provisions in the balance sheet. The provision is based on historical figures for guarantees.
TAXES
The tax expense in the income statement includes both the tax payable for the period and the change in deferred tax. Deferred tax is calculated at the current tax rate on the basis of the temporary differences that exist between accounting and tax values, and any tax loss carried forward at the end of the financial year. Tax-increasing and tax-reducing temporary differences that reverse or can reverse in the same period are offset. Entry of deferred tax assets on net tax-reducing differences that are not offset and deficit carried forward are justified by expected future earnings. Deferred tax and tax assets that can be recognised in the balance sheet net.
Tax reduction on the provision of Group contributions, and tax on received Group contributions that are recognised as a reduction in cost price or directly against equity, are recognised directly against tax in the balance sheet (against tax payable if the Group contribution has an effect on tax payable and against deferred tax if the Group contribution has an effect on deferred tax).
Deferred tax is recognised at nominal amount.
CASH FLOW STATEMENT
The cash flow statement is prepared according to the indirect method. Cash and cash equivalents include cash, bank deposits and other short-term liquid investments that can be converted immediately and with insignificant exchange rate risk to known cash amounts and with a remaining maturity less than three months from the date of acquisition.
WRITE-DOWNS OF FIXED ASSETS
If there is an indication that the value of a fixed asset recognised
NOTES TO ACCOUNTS
All figures in NOK 1000 unless otherwise stated
NOTE 1 EQUITY
| Other paid-in | ||||||
|---|---|---|---|---|---|---|
| Changes in equity for the year | Share capital | Premium | Own shares | equity | Other equity | Total |
| Equity as of 01.01.2020 | 18,273 | 34,499 | -117 | 312 | 472,637 | 525,604 |
| Purchase of own shares | 0 | 0 | -4 | 0 | -136 | -139 |
| Write-downs of own shares | -117 | 0 | 117 | 0 | 0 | 0 |
| Profit for the year | 0 | 0 | 0 | 94,371 | 94,371 | |
| Dividend paid 2020 *) | 0 | 0 | 0 | -6,982 | -6,982 | |
| Allocated dividend | 0 | 0 | 0 | -558,554 | -558,554 | |
| Equity as of 31.12 2020 | 18,157 | 34,499 | -4 | 312 | 1,336 | 54,300 |
*) Due to the outbreak of the COVID-19 pandemic, the Annual General Meeting on 27 May 2020 granted the Board the authority to decide on the dividend for 2019. The Board of Directors used this authorisation and dividends of TNOK 6,982 (NOK 1.00 per share) were paid in autumn 2020.
NOTE 2 INTANGIBLE ASSETS
| Software and similar |
Total intangible assets |
|
|---|---|---|
| Acquisition cost as of 01.01.2020 | 22,052 | 22,052 |
| Additions of acquired fixed assets | 1,621 | 1,621 |
| Disposals of sold fixed assets | 0 | 0 |
| Acquisition cost 31.12.2020 | 23,673 | 23,673 |
| Accumulated depreciation as of 31.12.2020 | -20,810 | -20,810 |
| Book value as of 31.12.2020 | 2,863 | 2,863 |
| Depreciation for the year | 1,484 | 1,484 |
Software and similar are depreciated linearly over the expected lifetime of between 3 and 8 years.
NOTE 3 SUBSIDIARIES
| Company | Acquisition time | Registered office | Vote share |
|---|---|---|---|
| Huntonit AB | 01.01.1996 | Stockholm, Sweden | 100% |
| Huntonit AS | 25.04.1997 | Vennesla | 100% |
| Smartpanel AS | 28.06.2018 | Fredrikstad | 100% |
| RBI Interiør AB (owned by Smartpanel AS) | 04.07.2018 | Västra Frölunda, Sweden | 100% |
| Scan Lamps AS | 06.06.2002 | Kristiansand | 100% |
| Scan Lamps VTA AS (owned by Scan Lamps AS) | 20.09.2017 | Kristiansand | 100% |
| Byggma Eiendom AS | 31.03.2003 | Lyngdal | 100% |
| Uldal AS | 03.06.2004 | Birkeland | 100% |
| Birkeland Eiendom AS | 03.06.2004 | Birkeland | 100% |
| Rolf Dolven AS (owned by Scan Lamps AS) | 16.11.2004 | Vennesla | 100% |
| Aneta Belysning AB | 01.01.2005 | Växjö, Sweden | 100% |
| Forestia AS | 01.03.2006 | Braskereidfoss | 100% |
| Masonite Beams AS | 29.05.2020 | Mo I Rana | 100% |
| MASONITE FASTIGHET AB | 09.09.2011 | Rundvik, Sweden | 100% |
| Grammaholmen Fastighet AB (owned by Masonite Fastighet AB) | 29.05.2019 | Rundvik, Sweden | 100% |
| AS Byggform | 12.09.2019 | Asker | 100% |
| Masonite Beams AB | 01.08.2006 | Rundvik, Sweden | 100% |
| Smart Board Production AB (owned by Smartpanel AS) | 13.09.2018 | Västra Frölunda, Sweden | 100% |
| Company | Share capital | Number of shares | Our number of shares |
Book equity in subsidiaries |
Book value in Byggma |
|
|---|---|---|---|---|---|---|
| Huntonit | SEK | 100 | 100 | 100 | 1,059 | 96 |
| Huntonit AS | NOK | 13,100 | 13,100 | 13,100 | 63,160 | 26,736 |
| Smartpanel AS | NOK | 20,000 | 500 | 500 | 30,330 | 20,000 |
| RBI Interiør AB *) | SEK | 100 | 1,000 | 1,000 | -80 | 0 |
| Scan Lamps AS | NOK | 8,250 | 82,500 | 82,500 | 12,447 | 15,355 |
| Scan Lamps VTA AS *) | NOK | 100 | 1,000 | 100 | 1,259 | 0 |
| Byggma Eiendom AS | NOK | 1,000 | 10,000 | 10,000 | 29,251 | 15,250 |
| Uldal AS | NOK | 10,480 | 1,048,000 | 1,048,000 | 33,720 | 21,955 |
| Birkeland Eiendom AS | NOK | 500 | 500 | 500 | 3,342 | 8,354 |
| Rolf Dolven AS *) | NOK | 2,000 | 200,000 | 200,000 | 4,179 | 0 |
| Aneta Belysning AB | SEK | 600 | 600 | 600 | 27,810 | 27,453 |
| Forestia AS | NOK | 48,615 | 1,000,000 | 1,000,000 | 159,667 | 58,446 |
| Masonite Beams AS | NOK | 1,390 | 10 | 10 | 4,018 | 1,765 |
| Masonite fastighet AB | SEK | 5,000 | 50,000 | 50,000 | 8,322 | 4,250 |
| Grammaholmen Fastighet AB *) | SEK | 50 | 500 | 500 | 52 | 0 |
| AS Byggform | NOK | 2,000 | 2,000 | 2,000 | 21,386 | 22,744 |
| Masonite Beams AB | SEK | 2,200 | 22,000 | 22,000 | 59,300 | 11,970 |
| Smart Board Production AB *) | SEK | 100 | 1,000 | 1,000 | -51 | 0 |
| Total | 459,170 | 234,374 |
*) Owned by Byggma ASA via other subsidiaries.
NOTE 4 RECEIVABLES AND LIABILITIES
| Long-term receivables due later than 1 year | 2020 | 2019 |
|---|---|---|
| Other long-term receivables | 81,488 | 86,068 |
| Total | 81,488 | 86,068 |
| Long-term debt maturing later than 5 years | ||
| Debt to credit institutions | 0 | 0 |
| Liabilities to group companies | 37,500 | 0 |
| Total | 37,500 | 0 |
| Debt secured against pledges | 0 | 0 |
| Mortgaged assets: | ||
| Accounts receivable *) | 112,619 | 83,053 |
| Total | 112,619 | 83,053 |
*) No provision has been made for latent losses on accounts receivable as Huntonit AS is responsible for any losses.
OVERDRAFT FACILITIES:
Byggma ASA is included in the Group cash credit system, together with other companies in the Group.
The Group had a net balance of MNOK 422.3 on the Group's overdraft facility as of 31 December 2020.
Byggma ASA is the guarantor for the entire drawdown of the group overdraft facility.
Byggma ASA is jointly and severally responsible for the payment of VAT with the group companies Huntonit AS, Smartpanel AS and Byggma Eiendom AS.
Byggma ASA acts as guarantor for debt in other group companies totalling MNOK 243.0.
Byggma ASA also acts as guarantor for payment of rent/property tax on behalf of another group company until 30.09.2024.
The annual rent/property tax is TSEK 2.751. Byggma ASA also acts as guarantor for 6 months' rent, as well as the proportion of operating costs and other requirements the lessor may have regarding the lease to another subsidiary. Rent per month amounts to TNOK 802. The lease contract lasts until 31.12.2028 with the option of a further 5 + 5 years.
NOTE 5 BALANCE WITH COMPANIES IN THE SAME GROUP
| Receivables from Group companies | 2020 | 2019 |
|---|---|---|
| Long-term receivables/loans | 84,488 | 89,068 |
| Accounts receivable | 24,975 | 26,874 |
| Other receivables | 125,134 | 19,755 |
| Total receivables from group companies | 234,597 | 135,697 |
| Liabilities to group companies | ||
| Trade payables | 87,551 | 77,750 |
| Long-term debt to Group companies | 51,467 | 2,000 |
| Total current liabilities | 22,943 | 24,164 |
| Total debt to Group companies | 161,961 | 103,914 |
Refer also to note 4.
NOTE 6 SHARE CAPITAL AND SHARE INFORMATION
| Share capital consists of: | Quantity | Nominal | Booked |
|---|---|---|---|
| Class A Shares | 6,983,321 | 2.60 | 18,157 |
| Total | 6,983,321 | 2.60 | 18,157 |
The company has 703 shareholders as of 31 December 2020. All shares carry the same rights in the company.
The Board is authorised on behalf of the company to acquire own shares with a total nominal value of up to NOK 1,815,663. A minimum of 20% must be paid under the last known stock exchange price and a maximum of 20% premium on the last known stock exchange price. The authorisation applies until 1.11.2021. The company owns 1,392 of its own shares as of 31 December 2020.
| 20 largest shareholders as of 31.12.2020 |
Number of shares | Share of share capital |
|---|---|---|
| Investor AS *) | 4,745,411 | 67.95% |
| Sørlands-MVekst AS *) | 1,000,000 | 14.32% |
| Investor 6 AS *) | 400,000 | 5.73% |
| TEG Invest AS | 67,632 | 0.97% |
| Beeline AS | 66,780 | 0.96% |
| Leif Magne Thu | 62,879 | 0.90% |
| Narmont AS | 49,470 | 0.71% |
| Jan Adler Mortensen | 34,000 | 0.49% |
| Jomaho AS | 32,000 | 0.46% |
| In Ulstein Loen AS | 29,228 | 0.42% |
| Gunnar Bernhard Brandsberg | 29,055 | 0.42% |
| Øystein Akselsen | 25,900 | 0.37% |
| Knut Henning Larsen | 20,000 | 0.29% |
| Geir Drangsland | 19,220 | 0.28% |
| Sverre Bragdø-Eellenes | 18,623 | 0.27% |
| Olav Roger Lassesen | 12,000 | 0.17% |
| Jarel AS | 10,500 | 0.15% |
| Asbjørn Rudolf Nerland | 10,000 | 0.14% |
| Torbjørn Seielstad | 9,618 | 0.14% |
| Avanza Bank AB | 9,079 | 0.13% |
| Total 20 largest shareholders | 6,651,395 | 95.25% |
| Share capital | 6,983,321 | 100.00% |
| 20 largest shareholders as of 31.12.2019 | Number of shares |
Proportion of share capital |
|---|---|---|
| Investor 5 AS *) | 3,248,612 | 46.22% |
| Investor 4 AS *) | 1,000,000 | 14.23% |
| Sørlands-MVekst AS *) | 1,000,000 | 14.23% |
| Investor AS *) | 896,799 | 12.76% |
| TEG Invest AS | 67,632 | 0.96% |
| Beeline AS | 66,780 | 0.95% |
| Kristiand Hodne AS | 53,191 | 0.76% |
| Byggma ASA | 44,842 | 0.64% |
| Jan Adler Mortensen | 31,000 | 0.44% |
| In Ulstein Loen AS | 29,228 | 0.42% |
| Øystein Akselsen | 25,900 | 0.37% |
| Leif Magne Thu | 21,237 | 0.30% |
| Jomaho AS | 21,189 | 0.30% |
| Knut Henning Larsen | 20,000 | 0.28% |
| Torodd Rande | 20,000 | 0.28% |
| Karin Oddveig Drangsland dødesbo *) | 19,220 | 0.27% |
| Knut Ove Kjær | 15,000 | 0.21% |
| Olav Roger Lassesen | 12,000 | 0.17% |
| Foreede Forvaltning AS | 11,600 | 0.17% |
| Kristian Mikalsen | 11,010 | 0.16% |
| Total 20 largest shareholders | 6,615,240 | 94.12% |
| Share capital | 7,028,163 | 100.00% |
| 31.12.2020 Number of |
31.12.2019 | |
|---|---|---|
| Board of Directors and Management | shares | Number of shares |
| The Board of Directors: | ||
| Partner Terje Gunnulfsen, Chairman of the Board | 67,632 | 67,632 |
| Head of Marketing and Communications Liv Anne Drangsland Holst | 0 | 0 |
| Solicitor Hege Aarli Klem | 0 | 0 |
| Solicitor Knut Henning Larsen | 20,000 | 20,000 |
| Operator Edvart Treldal Høyåsen | 0 | 0 |
| Operator Erik Fjeldberg | 0 | 0 |
| Process operator Dagfinn Eriksen | 0 | 0 |
| Deputy members: | ||
| Accountant Kjell Magne Gundersen | 0 | 0 |
| Operations Assistant EB Morten Anseth | 0 | 0 |
| Operator Kenneth Berntsen | 0 | 0 |
| Building engineer Odd Arne Stien | 0 | 0 |
| Head of Department Halvor Mathias Stavdal | 0 | 0 |
| Operator Terje Iversen | 0 | 0 |
| Management: | ||
| CEO Geir Drangsland *) | 6,176,124 | 6,176,124 |
| CFO Jens Unhammer | 4,673 | 4,673 |
| IT Director Roy Kenneth Grundetjern | 0 | 0 |
| Logistics Director Richard Thompsen | 0 | 0 |
| Auditing: | ||
| Auditor company PricewaterhouseCoopers AS | 0 | 0 |
*) As of 29 April 2021, Group CEO Geir Drangsland and related parties control 6,184,092 shares in Byggma ASA. This corresponds to 88.56% of the shares in Byggma ASA.
NOTE 7 TAXES
| Overview of temporary differences: | 2020 | 2019 |
|---|---|---|
| Outstanding receivables | 0 | 0 |
| Fixed assets | -1,179 | -485 |
| Provision in accordance with generally accepted accounting policies |
0 | 0 |
| Net temporary differences | -1,179 | -485 |
| 3% taxable share income | 0 | 0 |
| Basis for deferred tax | -1,179 | -485 |
| 22% deferred tax/deferred tax asset | -259 | -107 |
| Deferred tax/deferred tax assets recognised in the balance sheet |
-259 | -107 |
| Calculation of tax base for the year: | ||
| Profit/loss before tax | 113,817 | 6,266 |
| Permanent differences *) | -25,426 | 3,072 |
| Change in temporary differences | 694 | 454 |
| Tax base for the year | 89,085 | 9,792 |
| Tax costs for the year are divided into: | ||
| Tax payable (22% of tax basis) | 19,599 | 2,154 |
| Excess allocated for previous years | 0 | -697 |
| Change in deferred tax | -153 | -100 |
| Total tax expenses | 19,446 | 1,358 |
| Tax payable in the balance sheet | ||
| Tax payable in tax expenses | 19,599 | 2,154 |
| Tax effect of group contributions | 0 | 0 |
| Tax payable in the balance sheet | 19,599 | 2,154 |
| *) Of which group contributions without tax effect | -25,500 | 0 |
NOTE 8 PAYROLL EXPENSES, NUMBER OF EMPLOYEES, REMUNERATIONS, LOANS TO EMPLOYEES
| Payroll expenses | 2020 | 2019 |
|---|---|---|
| Board fees expensed in the parent company | 848 | 887 |
| Employer's contributions | 87 | 118 |
| Pension costs | 0 | 0 |
| Other benefits | 0 | 22 |
| Total | 935 | 1,027 |
There are no employees of Byggma ASA.
The company has not made any loans to employees.
As of 31 December 2020, Byggma ASA has a net receivable of MNOK 41.0 from CEO Geir Drangsland and companies that he and related parties control. Of which MNOK 39.0 was loaned against security. Loans of MNOK 29.0 were repaid on 5 January 2021. The receivables are interest calculated.
| Audit Fee | ASA | Group |
|---|---|---|
| Expensed remuneration to the company's auditor is divided as follows: | ||
| - statutory audit | 804 | 2,451 |
| - other certification service | 87 | |
| - tax advice | 200 | 295 |
| - other assistance | 109 | 209 |
| Total remuneration to auditor | 1,113 | 3,042 |
All amounts without VAT.
Remuneration to other auditing firms amounts to NOK 548 in audit fees and NOK 0 in other fees.
NOTE 8 PAYROLL EXPENSES, NUMBER OF EMPLOYEES, REMUNERATIONS, LOANS TO EMPLOYEES CONTD.
SALARIES AND REMUNERATION TO THE BOARD OF DIRECTORS AND EXECUTIVE PERSONNEL:
| 2020 | Payroll | Other remuneration |
Board fees, subsidiaries |
Bonus | Pension |
|---|---|---|---|---|---|
| Leading employees | |||||
| CEO Geir Drangsland *) | 4,324,657 | 9,156 | 130,453 | 1,000,000 | 0 |
| CFO Jens Unhammer | 1,256,000 | 93,274 | 35,227 | 0 | 120,308 |
| IT Director Roy Kenneth Grundetjern | 1,351,049 | 162,338 | 50,227 | 0 | 122,188 |
| Logistics Director Richard Thompsen | 1,036,711 | 80,968 | 0 | 0 | 63,470 |
| Board fees, | |||
|---|---|---|---|
| Board fees | Other remuneration |
subsidiaries | |
| The Board of Directors | |||
| Terje Gunnulfsen, Chairman of the Board | 218,800 | 0 | 0 |
| Liv Anne Drangsland Holst (from 28.05.2020) | 0 | 0 | 0 |
| Grethe Hindersland (until 28.05.2020) | 130,800 | 0 | |
| Hege Aarli Klem | 130,800 | 0 | 0 |
| Knut Henning Larsen * *) | 130,800 | 0 | 0 |
| Edvart Treldal Høyåsen, employee representative | 79,000 | 0 | 0 |
| Erik Fjeldberg, employee representative | 79,000 | 0 | 4,500 |
| Dagfinn Eriksen, employee ref. (from 28.05.2020) | 0 | 0 | 0 |
| Bjørnar Jakobsen, employee ref. (until 28.05.2020) | 79,000 | 0 | 0 |
*) Geir Drangsland is hired from Scanel AS, cf. note 12
* *) Knut Henning Larsen has carried out billable services for the Byggma Group for a total of NOK 219.072 in 2020.
| 2019 | Payroll | Other remuneration |
Board fees, subsidiaries |
Bonus | Pension |
|---|---|---|---|---|---|
| Leading employees | |||||
| CEO Geir Drangsland *) | 3,630,096 | 8,766 | 146,610 | 1,000,000 | 0 |
| CFO Jens Unhammer | 1,245,693 | 96,346 | 51,450 | 0 | 121,201 |
| IT Director Roy Kenneth Grundetjern | 1,309,180 | 183,656 | 29,450 | 0 | 123,259 |
| Logistics Director Richard Thompsen | 1,025,628 | 82,147 | 0 | 0 | 60,332 |
| Board fees | Other remuneration |
Board fees, subsidiaries |
||
|---|---|---|---|---|
| The Board of Directors | ||||
| Terje Gunnulfsen, Chairman of the Board | 212,700 | 6,400 | 0 | |
| Grethe Hindersland | 127,400 | 0 | 0 | |
| Kristin Wallevik (until 28.05.2019) | 127,400 | 6,400 | ||
| Hege Aarli Klem (from 28.05.2019) * * *) | 0 | 0 | 0 | |
| Knut Henning Larsen * *) | 127,400 | 0 | 0 | |
| Edvart Treldal Høyåsen, employee representative | 77,000 | 0 | 0 | |
| Erik Fjeldberg, employee representative | 77,000 | 0 | 6,000 | |
| Bjørnar Jakobsen, employee representative | 77,000 | 0 | 0 |
*) Geir Drangsland is hired from Scanel AS, cf. note 12
* *) Knut Henning Larsen has carried out billable services for the Byggma Group for a total of NOK 374,930 in 2019.
* * *) Hege Aarli Klem has performed billable services for the Byggma Group for a total of NOK 7,200 in 2019
LEADING EMPLOYEES
Geir Drangsland invoices his services from Scanel AS. Other senior executives are formally employed by Huntonit AS. Declared salaries/fees and remuneration constitute the total remuneration in the Byggma Group. Huntonit AS invoices Byggma ASA for services and this cost is included under Other operating costs.
NOTE 9 FINANCIAL ITEMS
| Financial income | 2020 | 2019 |
|---|---|---|
| Income from subsidiaries | 123,734 | 17,134 |
| Interest income, group | 1,569 | 2,071 |
| Other income | 3,908 | 6,220 |
| Agio | 16,312 | 3,987 |
| Total financial income | 145,523 | 29,412 |
| Financial costs | ||
| Interest expenses - group | 1,400 | 1,547 |
| Market value interest rate swap | 0 | -658 |
| Other interest expenses | 175 | 742 |
| Losses on loans to subsidiaries | 0 | 0 |
| Charges | 654 | 620 |
| Disagio | 14,191 | 6,067 |
| Total financial costs | 16,419 | 8,319 |
| Total financial items | 129,104 | 21,093 |
NOTE 10 BANK DEPOSITS
| 2020 | 2019 | |
|---|---|---|
| Restricted tax deductions | 2 | 2 |
| Free liquid assets | 220,203 | 212,928 |
| Total bank deposits and cash | 220,206 | 212,931 |
The company is included in the Group's consolidated account system, which has unused overdraft facilities of MNOK 270 as of 31 December 2020.
As of 31 December 2020, Byggma ASA has not entered into interest rate swaps.
As of 31 December 2020, Byggma ASA has not entered into any foreign currency contracts for delivery in 2021 or later.
NOTE 11 SEGMENT INFORMATION
| Sales revenues | 2020 | 2019 |
|---|---|---|
| Huntonit products | 484,311 | 444,041 |
| Total sales revenues | 484,311 | 444,041 |
| Geographical distribution | ||
| Norway | 367,425 | 352,011 |
| United Kingdom | 297 | 437 |
| Sweden | 91,334 | 68,010 |
| Finland | 555 | 277 |
| Denmark | 16,374 | 12,427 |
| Other countries | 8,326 | 10,879 |
| Total sales revenues | 484,311 | 444,041 |
| Purchase of goods | ||
| Huntonit products | 484,311 | 444,041 |
| Total purchase of goods | 484,311 | 444,041 |
Huntonit AS sells all of its products via Byggma ASA. Huntonit AS is responsible for the inventory of finished goods, so that Byggma ASA does not hold stock.
NOTE 12 COMPANY'S TRANSACTIONS WITH RELATED PARTIES
| 2020 | 2019 | |
|---|---|---|
| a) Sale of goods and services | ||
| Sale of goods: | ||
| - Subsidiaries | 1,288 | 1,314 |
| Sale of services: | ||
| - Subsidiaries | 18,345 | 18,375 |
| Total sales of goods and services | 19,633 | 19,689 |
| b) Purchase of goods and services | ||
| Purchase of goods: | ||
| - Subsidiaries | 484,311 | 444,041 |
| Purchase of services: | ||
| - Subsidiaries | 27,568 | 27,086 |
| - Companies controlled by senior executives | 3,481 | 3,349 |
| - Geir Drangsland, the controlling owner | 0 | 0 |
| Total purchase of goods and services | 515,361 | 474,476 |
BYGGMA ASA CASH FLOW STATEMENT
| All figures in NOK 1,000 | 2020 | 2019 |
|---|---|---|
| Cash flow from operational activities | ||
| Profit/loss before tax | 113,817 | 6,266 |
| Tax paid for the period | -2,154 | -6,718 |
| Ordinary depreciation | 1,484 | 1,165 |
| Unrealised foreign exchange losses/gains on loans to group companies | -2,641 | 689 |
| Change in trade receivables | -31,465 | 1,172 |
| Changes in accounts payable/advance payments, suppliers | 9,733 | -2,010 |
| Changes in other receivables and accruals | -24,643 | -15,439 |
| Changes in group contributions to subsidiaries | -106,600 | 21,588 |
| Net cash flow from operational activities | -42,469 | 6,713 |
| Cash flow from investment activities | ||
| Payment on acquisition of subsidiary | 0 | -22,744 |
| Payments for capital expansion in subsidiaries | -100 | 0 |
| Disbursements (-)/Deposits (+) on short-term and long-term receivables Group | 11,235 | 52,781 |
| Disbursements for the purchase of fixed assets/intangible assets | -1,621 | -165 |
| Net cash flow from investment activities | 9,514 | 29,872 |
| Cash flow from financing activities | ||
| Change in overdraft facility | 0 | 0 |
| Disbursements (-)Deposits (+) liabilities Group | -2,115 | -3,576 |
| Purchase of own shares | -139 | -3,955 |
| Disbursements on instalments of long-term debt to Group | -533 | -400 |
| Payments upon taking out long-term debt to the Group | 50,000 | 0 |
| Dividend paid | -6,982 | -7,028 |
| Net cash flow from financing activities | 40,230 | -14,959 |
| Net change in payment funds | 7,275 | 21,627 |
| Cash and cash equivalents at the beginning of the period | 212,931 | 191,304 |
| Changes in payment funds for the period | 7,275 | 21,627 |
| Cash and cash equivalents at the end of the period | 220,206 | 212,931 |
| This consists of: | ||
| Bank deposits/liquid assets | 220,203 | 212,928 |
| Restricted tax deductions | 2 | 2 |
| 220,206 | 212,931 |
To the General Meeting of Byggma ASA
Independent Auditor's Report
Report on the Audit of the Financial Statements
Opinion
We have audited the financial statements of Byggma ASA, which comprise:
- The financial statements of the parent company Byggma ASA (the Company), which comprise the balance sheet as at 31 December 2020, the income statement and cash flow statement for the year then ended, and notes to the financial statements, including a summary of significant accounting policies, and
- The consolidated financial statements of Byggma ASA and its subsidiaries (the Group), which comprise the balance sheet as at 31 December 2020, the income statement, statement of changes in equity and statement of cash flows for the year then ended, and notes to the financial statements, including a summary of significant accounting policies.
In our opinion:
- The financial statements are prepared in accordance with the law and regulations.
- The accompanying financial statements give a true and fair view of the financial position of the Company as at 31 December 2020, and its financial performance and its cash flows for the year then ended in accordance with the Norwegian Accounting Act and accounting standards and practices generally accepted in Norway.
- The accompanying consolidated financial statements give a true and fair view of the financial position of the Group as at 31 December 2020, and its financial performance and its cash flows for the year then ended in accordance with International Financial Reporting Standards as adopted by the EU.
Basis for Opinion
We conducted our audit in accordance with laws, regulations, and auditing standards and practices generally accepted in Norway, including International Standards on Auditing (ISAs). Our responsibilities under those standards are further described in the Auditor's Responsibilities for the Audit of the Financial Statements section of our report. We are independent of the Company and the Group as required by laws and regulations, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
PricewaterhouseCoopers AS, Gravane 26, Postboks 447, NO-4664 Kristiansand T: 02316, org. no.: 987 009 713 VAT, www.pwc.no State authorised public accountants, members of The Norwegian Institute of Public Accountants, and authorised accounting firm
Key Audit Matters
Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of the financial statements of the current period. These matters were addressed in the context of our audit of the financial statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.
The Group operates in the same market as previous years. There are no changes of substance to structure and transaction flow in the Group compared to previous years. There are no regulatory changes, transactions or events that qualify as new Key Audit Matters. In this light, our focus areas have been the same as in previous years.
Key Audit Matter How our audit addressed the Key Audit Matter
Customer bonuses and marketing support
The Group operates in the building products industry, in which investors and suppliers focus on sales and volume. To achieve this, it is normal to use different loyalty schemes.
Customer bonus agreements and market support are prepared individually for each customer relationship and may contain different conditions. These conditions affect the size of the customer bonuses and market support as well as the time and method of settlement.
We focus on this because an accurate calculation of the provision on the balance sheet date is extensive, depending on various conditions and can be technically demanding to work out. Furthermore, the estimated total amount relating to customer bonuses and market support constitutes significant amounts in the financial statement.
Reference is made to notes 2.11 and 2.17 in which management explains the accounting of customer bonuses owed and the accruals for these.
We have discussed the principles for calculating and allocating customer bonuses and market support with the management and agree with the management that these are in line with accounting rules. We have gained an understanding of the routine for calculations and associated controls by interviewing the personnel who carry out the calculations. We have tested that the control has been implemented by checking whether the calculation of bonuses and marketing support was prepared in line with the agreements at the given time.
To check that customer bonuses and market support have been accurately calculated, we reviewed the system and formulas in the technical calculation. By reading the agreements, we have checked whether the prerequisites in the agreements are completely and correctly reflected in the bonus calculations. Furthermore, the basis for bonuses and market support according to the agreements tested is checked against invoiced sales per customer. Our checks revealed no material misstatements.
Our check took place at the same time or after the actual billing of customers. We have made use of the dialogue that arose with customers to support the accuracy of the calculation. We have performed settlement reviews of outstanding accounts receivable at year end. The settlement of these also confirmed that customer bonuses were correctly calculated and recorded since customer bonuses and market support are credited to accounts receivable at year end.
We checked entries made in the new year related to customer bonuses and market support at year end. No entries that indicated erroneous calculation of customer bonuses or market support for 2020 were discovered.
We ensured that the additional information about the customer bonuses appropriately describes the principles for bookkeeping and that the information in the notes is in accordance with the requirements for the presentation of the financial statements.
Inventory valuation
Provisions in the inventory is due to the fact that goods are either obsolete and cannot be sold or that the goods are damaged and cannot be sold at full price. The inventory in the financial statement is significant and amounts to TNOK 263 501. We refer to note 11 for more information on the composition of the stock and the provision, as well as to note 2 concerning the principles for inventory valuation.
The provisions are based on an estimate and determination of the value of goods in progress and finished goods are based on a technical calculation of manufacturing costs. The estimate is partly based on experience and partly on models based on age distribution by product groups in the warehouse. Manufacturing costs include raw material costs as well as direct and indirect manufacturing costs.
We have focused on this because determining the value of goods in progress and finished goods is a process that requires a high degree of accuracy and because provisions are based on the management's use of judgement.
We have assessed that the management's estimates for provisions and the principles for valuating goods during the production cycle, as well as finished goods, were in accordance with the relevant accounting standards. We discussed the valuation with the management, including the principles for calculating and actual calculations of the value of goods in progress and finished goods.
We have made our own assessment about which direct and indirect costs should be included in the production cost. We did so by checking the values in the calculations against incoming invoices and updated hourly rates. We have analysed the mark-ups against the current and previous year's mark-ups that we compared with the year's and previous years' production. The price of raw materials and the company's calculations were also tested. The procedure for allocating indirect costs has been discussed with the management. We have tested the technical calculation by verifying the input and formulas. Our tests revealed no significant deviations.
The size of the booked provisions was discussed with the management. The Group's management focuses on minimising the amount of provisions regarding the inventory and follows this up regularly at the various locations such as by focusing on increased turnover and alternative use of damaged or obsolete goods.
We have tested obsolescence provisions, including where age distribution of goods is used as the basis for obsolescence provisions, by checking how these have historically been met. Our tests showed that there was a high turnover rate for central product groups. We have participated in stocktaking and checked whether damaged goods have been identified and have assessed how discretionary impairment of these was carried out.
We ensured that additional information about the inventories appropriately describes the principles for valuation and provision of obsolescence, and that the information in the notes is in accordance with the requirements for the presentation of the financial statements.
Other information
Management is responsible for the other information. The other information comprises information in the annual report, except the financial statements and our auditor's report thereon.
Our opinion on the financial statements does not cover the other information and we do not express any form of assurance conclusion thereon.
In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated.
If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
Responsibilities of the Board of Directors and the Managing Director for the Financial Statements
The Board of Directors and the Managing Director (Management) are responsible for the preparation in accordance with law and regulations, including a true and fair view of the financial statements of the Company in accordance with the Norwegian Accounting Act and accounting standards and practices generally accepted in Norway, and for the preparation and true and fair view of the consolidated financial statements of the Group in accordance with International Financial Reporting Standards as adopted by the EU, and for such internal control as management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, management is responsible for assessing the Company's and the Group's ability to continue as a going concern, disclosing, as applicable, matters related to going concern. The financial statements of the Company use the going concern basis of accounting insofar as it is not likely that the enterprise will cease operations. The consolidated financial statements of the Group use the going concern basis of accounting unless management either intends to liquidate the Group or to cease operations, or has no realistic alternative but to do so.
Auditor's Responsibilities for the Audit of the Financial Statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with laws, regulations, and auditing standards and practices generally accepted in Norway, including ISAs will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
As part of an audit in accordance with laws, regulations, and auditing standards and practices generally accepted in Norway, including ISAs, we exercise professional judgment and maintain professional scepticism throughout the audit. We also:
- identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error. We design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
- obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's or the Group's internal control.
- evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by management.
- conclude on the appropriateness of management's use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Company and the Group's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor's report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor's report. However, future events or conditions may cause the Company and the Group to cease to continue as a going concern.
- evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves a true and fair view.
- obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the Group to express an opinion on the consolidated financial statements. We are responsible for the direction, supervision and performance of the group audit. We remain solely responsible for our audit opinion.
We communicate with the Board of Directors regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
We also provide the Board of Directors with a statement that we have complied with relevant ethical requirements regarding independence, and to communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.
From the matters communicated with the Board of Directors, we determine those matters that were of most significance in the audit of the financial statements of the current period and are therefore the key audit matters. We describe these matters in our auditor's report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.
Report on Other Legal and Regulatory Requirements
Opinion on the Board of Directors' report
Based on our audit of the financial statements as described above, it is our opinion that the information presented in the Board of Directors' report and in the statements on Corporate Governance and Corporate Social Responsibility concerning the financial statements, the going concern assumption and the proposed allocation of the result is consistent with the financial statements and complies with the law and regulations.
Opinion on Registration and Documentation
Based on our audit of the financial statements as described above, and control procedures we have considered necessary in accordance with the International Standard on Assurance Engagements (ISAE) 3000, Assurance Engagements Other than Audits or Reviews of Historical Financial Information, it is our opinion that management has fulfilled its duty to produce a proper and clearly set out registration and documentation of the Company's accounting information in accordance with the law and bookkeeping standards and practices generally accepted in Norway.
Kristiansand, 29 April 2021 PricewaterhouseCoopers AS
Reidar Henriksen State Authorised Public Accountant
Note: This translation from Norwegian has been prepared for information purposes only.
DECLARATION FROM THE BOARD OF DIRECTORS AND GENERAL MANAGER:
To the best of our knowledge, we declare that the financial statements for the period 1 January to 31 December 2020 have been prepared in accordance with applicable accounting standards and that the information presented in the financial statements provides a true and fair view of the assets, liabilities, financial position and overall results of the Company and Group. We also declare that the annual report provides a true and fair view of the development, results and position of the company and the Group, together with a description of the key risk and uncertainty factors faced by the company and the Group.
VENNESLA, 29.4.2021 THE BOARD OF DIRECTORS OF BYGGMA ASA
TERJE GUNNULFSEN CHAIRMAN OF THE BOARD
EDVART TRELDAL HØYÅSEN ERIK FJELDBERG DAGFINN ERIKSEN
KNUT HENNING LARSEN HEGE AARLI KLEM
LIV ANNENGSLAND HOLST
GEIR DRANGSLAND GROUP CEO
1. STATEMENT ON CORPORATE GOVERNANCE
Byggma ASA's principles for corporate governance are based on the Norwegian Code of Practice for Corporate Governance published on 17 October 2018. The purpose of the recommendation is for listed companies to clarify the division of roles between shareholders, the board of directors and general management beyond the statutory provisions. The aim is to strengthen confidence in the companies and contribute to the greatest possible value creation over time for shareholders, employees and other stakeholders.
The Board has adopted guidelines for ethics and corporate social responsibility. The Board of Directors will present its report on the company's corporate governance below. The recommendation from NUES is available at www.NUES.no.
2. THE COMPANY
Byggma ASA is a company that conducts industrial activities. The Company may also invest in shares and property, and undertake other activities related to this, including participation in companies with similar purposes. This is stated in Article 3 of the Articles of Association reproduced on page 97. The company's vision and strategies are stated on page 03. Furthermore, the company's vision and strategies are available on the company's website www.byggma.no.
3. EQUITY AND DIVIDENDS
Equity:
The Group has equity of MNOK 990.2 as of 31 December 2020, representing 46.4% of total assets. The equity ratio exceeds the Group's target of at least 25% and, in the opinion of the Board, is justifiable based on the risk and scope of the activities in the Group.
Dividend policy:
It is an objective that over time the company pays a dividend in the order of 30% of its annual profit. As a result of the Board's strategy for increased growth through mergers and acquisitions, the objective of a dividend of 30% of the profit may be deviated from and used to finance acquisitions. The Byggma Group has accumulated considerable surplus liquidity. The Board of Directors proposes that parts of the surplus liquidity be paid out to shareholders by proposing to the annual general meeting on 27 May 2021 a payment of NOK 80 per share.
Capital
The annual general meeting in 2019 granted the Board of Directors authorisation to carry out capital expansion(s).
It must be possible to increase the share capital by up to NOK 5,200,000 when issuing up to 2,000,000 shares each with a nominal value of NOK 2.60. The share price and other subscription terms will be determined by the Board. Alternatively, the Board of Directors must be able to decide that the subscriber can make deposits in assets other than money, that the share contribution obligation can be settled by offsetting, or that shares may be subscribed for on special terms.
The authorisation covers a decision to merge in accordance with Section 13-5 of the Norwegian Public Limited Liability Companies Act. The authorisation applies until 22 May 2021.
The Board of Directors must be able to waiver the preferential rights of shareholders to subscribe for new shares in the event of capital increases in accordance with the Board's authorisation, as this is deemed necessary in order for the Board to invite specific new investors, implement mergers, etc.
Purchase of own shares
The annual general meeting on 27.5.2020 has authorised the Board of Directors to purchase the Company's own shares.
"The Board is authorised to acquire up to 10% of the Company's own shares at a total face value of up to NOK 1,815,663, i.e. 698,331 shares. The Board is free to choose method of acquisition and sale. A minimum of 20% must be paid under the last known stock exchange price and a maximum of 20% premium on the last known stock exchange price. The authorisation applies until 1.11.2021." The Board has exercised this authorisation and Byggma ASA acquired 1,392 treasury shares in July 2020.
4. EQUAL TREATMENT OF SHAREHOLDERS AND TRANSACTIONS WITH RELATED PARTIES
Class of shares
The Group's shares consist solely of one class of shares. The Articles of Association contain no restrictions on voting rights. All shares have the same rights.
Transactions in own shares
The Board is authorised to purchase own shares. All purchases of shares are made on the stock exchange at the market price. It must be possible to use own shares for the write-down of share capital. Any sale of own shares must be possible in the market.
Transactions with related parties
The Group has some transactions with companies owned by the CEO and his related parties. An
agreement on remuneration as CEO (see point 12) is approved by the Board of Directors. The remuneration given to the Group CEO is invoiced from Scanel AS, which he controls.
Board member Solicitor Knut Henning Larsen is engaged in various legal assessments. Otherwise, the Group does not have significant transactions with other board members, senior executives or related parties. Transactions and loans with related parties are stated in note 27 to the consolidated accounts. Loans are granted on market terms.
5. FREE NEGOTIABILITY
There are no provisions on the Articles of Association of the Company that limit the right to sell the Company's shares. Nor is the Board aware that there are agreements between shareholders that limit the opportunity to trade or exercise voting rights for the shares.
The company is not a party to any agreements in which special terms are attached to any offer that will be presented at the time of takeover of the company's shares.
6. GENERAL MEETING
Through the general meeting, shareholders are ensured participation in the body that is the highest authority in the company. The company's Articles of Association are adopted at the annual general meeting.
Summons
In accordance with Article 6 of the Articles of Association, the general meeting is convened within the deadline of the Norwegian Public Limited Liability Companies Act. Documents relating to matters to be dealt with at the annual general meeting, including documents which by law are to be included in or attached to a notice of the annual general meeting, may be made available on the company's website on the internet. A requirement for posting does not apply in this case. A shareholder may nevertheless request to receive documents relating to matters to be dealt with at the general meeting.
Attendance
Registering for attendance at the general meeting is given by written reply or e-mail no later than the day before the general meeting. The Board wishes to make it as easy as possible for as many shareholders as possible to attend. Shareholders who are unable to attend the meeting themselves may provide a proxy. The Chairman and the Auditor of the Board of Directors attend the annual general meeting. As a minimum, the CEO and CFO attend
from the administration. In 2020, the ordinary general meeting was held on 27 May, and 89.98% of the voting shares were represented.
Agenda and implementation
The agenda is set by the Board of Directors, where the main points are stated in Article 6 of the Articles of Association. The chair of the meeting and one person elected by the general meeting sign the minutes together with the meeting chairman. The Group CEO reviews the Group's accounts.
7. NOMINATION COMMITTEE
The Group's principal shareholder, including their related party, owns 88.56% of the shares in the company. Therefore Byggma has no nomination committee. The Board of Directors of Byggma ASA proposes new board members to the annual general meeting. This has so far worked well and taken care of the shareholders' interests.
8. BOARD OF DIRECTORS - COMPOSITION AND INDEPENDENCE
The Board of Directors consists of seven members.
Election of board members
Proposals for board members are presented at the general meeting. The election of board is done by simple majority. Four of the Board's members are shareholder-elected, while three of the Board's members are elected by and from among the Group's employees. Members are elected for 2 years at a time, with the opportunity for re-election. The entire board is not up for election at the same time, which ensures continuity.
Composition of the board
Emphasis is placed on the overall board meeting the company's need for expertise and capacity. Industry knowledge, economics and financing experience, legal and technical competence, and marketing experience are elements that must be covered by the Board. Pursuant to Article 5 of the Company's Articles of Association, the Company's Board of Directors must consist of 5 to 10 members. The company's Board of Directors now consists of four members from the shareholder-elected members, and three of the members are elected by and among the employees. The CEO is not a member of the Board of Directors. The Chairman of the Board is elected by the general meeting and Terje Gunnulfsen is elected Chairman of the Board.
Independence of the Board
3 of the shareholder-elected members are independent of the company's principal
shareholder. At least half of the shareholder-elected members are independent of the company's dayto-day management and significant business connections. Terje Gunnulfsen, Knut Henning Larsen and Hege Aarli Klem are currently independent of the main shareholder, general management and significant business relations.
Board members' shareholding
Chairman of the Board Terje Gunnulfsen is a shareholder in the company with an ownership stake of 68.632 shares (0.98% of the shares) and board member Knut Henning Larsen has an ownership stake of 10,000 shares (0.14% of the shares). Other board members are not shareholders.
9. THE WORK OF THE BOARD OF DIRECTORS
Purpose and tasks of the Board of Directors The Board of Directors are responsible for managing the company's activities (in accordance with the rules of the Limited Liability Companies Act). The company's activities must comply with what is referred to as the purpose of the activities in Article 3 of the Articles of Association, and the guidelines and framework conditions provided by the owners through statements at general meetings. The purpose of the Board of Directors and work is based on the following key tasks: strategy, organisation, control and own-tasks. The Board of Directors must appoint the CEO.
Instructions for the Board of Directors
Instructions for the Board of Directors have been drawn up, and these were last revised on 30.8.2017. The instructions for the Board of Directors include items related to the purpose of the Board's work, invitations to and implementation of board meetings, the Board's composition - resources, rights and liabilities, work plan and relationships with the General Manager, scope and tasks, tasks covered by the Board's remuneration, reporting obligation notice of general meeting and secretary function.
General management
The Board has overall responsibility for the company's activities, and responsibility for the management of the company. Daily management is delegated to the CEO, who is responsible for operational management. Instructions are drawn up for the CEO, who must report on the day to day management at board meetings.
Internal control
The Group has no department for internal audits. Accounting audits are carried out through various forms of delegation of work, guidelines and approval procedures. Responsibility for the commercial content of contracts and agreements lies with the individual companies. The responsibility for entering into group agreements lies with the group management.
Financial reporting.
The Board receives financial reporting 10 times a year, commenting on the company's economic and financial status. Interim and annual accounts are also prepared.
Invitation letter and meeting agenda.
The Board of Directors holds set board meetings every year. Normally, 6-8 board meetings are held each year. Additional meetings are convened as required. Nine board meetings were held in 2020. All members of the board receive information about the company's operational and financial development prior to the meetings. The members of the Board of Directors have free access to consult the Group's senior managers if they feel the need to do so. The CEO usually prepares proposals for the agenda, while the Chairman of the Board determines the final agenda for the board meetings. In addition to board members, the CEO and Chief Financial Officer (Secretary of the Board) also attend the board meetings. Other participants are summoned as required.
Audit committee
In accordance with the company's Articles of Association, the entire Board acts as the company's audit committee. The auditcommittee usually holds 3-4 meetings throughout the year, of which at least two meetings are held together with the company's auditor, including one annual meeting without the administration being present. From 2021, all consulting tasks must be approved by the audit committee. The audit committee reviews the annual accounts prior to consideration and approval by the company's Board of Directors.
The Board of Directors' self-evaluation Prior to the election of a new board, the board assesses the composition of the board and any need for expertise.
10. RISK MANAGEMENT AND INTERNAL CONTROL
Risk management and internal control are carried out through various processes in the Group, both at board level and in the day-to-day management of the company. The Board of Directors conducts risk management and internal control through board meetings. The Board receives financial reporting
10 times a year, commenting on the company's economic and financial status. An annual planning and budgeting process ends with a board-approved budget that sets the framework for the coming year.
The Group has a centralised finance and controller function. The centralised finance function must ensure optimisation and control of the Group's cash and currency flows. The controller function must analyse and report significant deviations in the subsidiaries' accounts in relation to plans approved by the Board of Directors.
Risk management and internal control at management level are carried out through monthly reviews of the company's accounts against budget. Some financial figures are also reported on a weekly basis. Every quarter, a review of the results and development of the business is conducted with the manager of each subsidiary. Financial risk management and internal control procedures are carried out both at group level and in each subsidiary.
Operational risk in the Byggma Group consists of unintentional shutdowns, environmental emissions, human errors and IT system shutdowns. Manufacturing companies have developed target figures for important factors in production. Achievement of objectives and non-compliance with causes are subject to regular reporting and follow-up by the individual factory's management group and Board of Directors. Factory management has close follow-up and focus on regular maintenance, as well as measures to reduce the risk of both downtime and environmental emissions. Factory management also has close contact with environmental authorities.
The composition of the Group's employees means that the Group comprises employees with broad competence. Work is underway to further develop the competence.
The Group CEO regularly participates in local management meetings in the subsidiaries. One of the objectives of participating in local management meetings is to ensure that the companies' internal procedures and control routines are complied with correctly.
11. REMUNERATION OF THE BOARD OF DIRECTORS
The general meeting determines the remuneration of the board of directors on an annual basis. Remuneration to the Board of Directors consists of a fixed part and an amount per meeting. The Chairman of the Board receives special remuneration.
The members of the Board of Directors' fees are not related to an option scheme or similar.
12. REMUNERATION OF EXECUTIVE PERSONNEL
Guidelines
The Board of Directors determines the conditions for the CEO. An annual assessment of salaries and other remuneration to the CEO is carried out. The salary level should be competitive, but not be a salary leader. There are no option schemes or arrangements for the allocation of shares to managerial employees.
Bonus scheme
The CEO and CFO have a performance-oriented bonus scheme with annual payments. Furthermore, the CEO has a performance bonus related to his work on business development of a more structural nature.
Terms and conditions
For terms and conditions, reference is made to the executive salary policy document presented for approval at the company's ordinary general meeting.
13. INFORMATION AND COMMUNICATION
Annual and interim reports
The company usually presents its preliminary financial statements at the end of February. The final annual accounts are made available to shareholders at least three weeks before the ordinary general meeting usually held annually in May. The company also submits quarterly and halfyearly reports. The date for submitting quarterly and half-yearly reports is shown in the financial calendar, which is reported to the Oslo Stock Exchange and is also available on the company's website. The financial calendar is presented on page 97 of the annual report. All shareholders are treated equally.
Other information
All information in the form of press releases or similar is published on the company's website.
The Chairman and CEO of the Board are responsible for external communication.
14. TAKEOVER
There are no statutes or other conditions that limit the possibility to buy the shares in the company. The Group is controlled by Investor AS, Investor
1 AS, Investor 3 AS, Investor 6 AS and Sørlands-MVekst AS. Investor AS and Investor 6 AS are controlled by CEO Geir Drangsland. Investor AS owns 99.6% of Sørlands-MVekst AS. Investor 1 AS and Investor 3 AS are controlled by related parties to Geir Drangsland. As of On 29 April 2021, Geir Drangsland and related parties controlled 88.56% of the shares in Byggma ASA. Investor AS owns 4,745,411 shares (67.95%) after a merger with Investor 4AS and Investor 5 AS in 2020, so that the company is now the parent company of Byggma ASA.
15. AUDITOR
The company's auditor is PwC. The auditor prepares an annual commitment letter to the Board of Directors of Byggma ASA in which the purpose and content of the audit are described. The letter of commitment is reviewed and signed by the Chairman of the Board.
The auditor conducts annual meetings with the Board of Directors and administration where the main features of the annual audit are reviewed. An annual meeting is held between the auditor and the Board where no one from the administration is present. The auditor attends at least one board meeting and two meetings of the audit committee on an annual basis.
The auditor also conducts other advisory services. Prior to such engagements, a separate commitment letter is prepared and signed by both the auditor and the Chairman of the Board. From 2021, there are new procedures for approving consultancy assignments by dealing with them in the audit committee. This is to ensure that the auditor's independence is maintained. The auditor submits an annual confirmation of his/her independence to the audit committee. The annual report Note 19 states how much is paid in fees in addition to the audit fee.
ARTICLES OF ASSOCIATION FOR BYGGMA ASA
Organisation no.: 979 165 285
- Art.1. The Company's name is BYGGMA ASA. The company is a public limited company.
- Art. 2. The Company's registered office is in Vennesla Municipality.
- Art. 3. The object of the Company is industrial activity and investments in shares and property, as well as other activities related to this, including participation in companies with similar or similar purposes.
- Art. 4. Share capital is NOK 18,156,634.60 divided into 6,983,321 shares each with a nominal value of NOK 2.60. The company's shares must be registered in Verdipapirsentralen.
- Art. 5. The company's board of directors consists of five to ten members, as decided by the general meeting.
The Chairman of the Board of Directors has the company's signature. The same applies to two board members together.
The entire board acts as the company's audit committee.
Art. 6. Notice of the general meeting takes place within the deadline of the Norwegian Public Limited Liability Companies Act. Documents relating to matters to be dealt with at the general meeting, including documents which by law are to be included in or attached to a notice of the general meeting, may be made available on the company's websites on the internet. A requirement for posting does not apply in this case. A shareholder may nevertheless request to receive documents relating to matters to be dealt with at the general meeting.
The following questions must be addressed and decided at the annual general meeting:
-
- Determination of the income statement and balance sheet, including the allocation of annual profit or coverage of loss.
-
- Determination of consolidated income statement and consolidated balance sheet.
-
- Other matters that by law or statute belong to the general meeting.
SHAREHOLDER INFORMATION
SHARE CAPITAL AND SHARES
Aspect ratio as of 31.12.2020
| Number of shares | Number of shareholders | Share of share capital |
|---|---|---|
| 1 - 100 |
366 | 0.18 % |
| 101 - 500 |
168 | 0.57 % |
| 501 - 1,000 | 70 | 0.78 % |
| 1,001 - 5,000 | 70 | 2.36 % |
| 5,001 - 10,000 | 12 | 1.27 % |
| 10,001 - 50,000 | 11 | 4.01 % |
| 50,001 - | 6 | 90.83 % |
| 703 | 100.00 % |
See note 7 in Byggma ASA's notes for an overview of the 20 biggest shareholders.
DIVIDEND POLICY
It is an objective for the company to pay a dividend in the order of 30% of its annual profit over time.
As a result of the Board's strategy for increased growth through mergers and acquisitions, the objective of a dividend of 30% of the profit can be deviated from and used to finance acquisitions.
The Byggma Group has accumulated considerable surplus liquidity. The board proposes to pay part of the excess liquidity to the shareholders by proposing to the general meeting on 27 May 2021 to pay a dividend of NOK 80 per share.
INTERIM REPORTS ARE PUBLISHED AS FOLLOWS:
Q1 2021 27 May 2021 Q2/Interim Report 2021 26 August 2021 Q3 2021 4 November 2021
Last revised: 27 May 2020
SUSTAINABILITY REPORT 2020
Contents:
| Introduction | 78 |
|---|---|
| Sustainability and responsible business | 80 |
| The UN's sustainable development goals | 80 |
| Climate and the environment | 81 |
| Carbon sequestration | 81 |
| Certified wood | 81 |
| Efficient resource utilisation | 81 |
| Raw materials for production | 83 |
| Energy | 83 |
| Packaging | 85 |
| Transport | 85 |
| Emissions reduction | 85 |
| Sorting and recycling waste | 85 |
| Future opportunities – returned wood – | |
| reusing wood waste | 86 |
| Individuals and society | 87 |
| Skills | 87 |
| Communication and information | 87 |
| Equal opportunity | 87 |
| Safe workplace | 87 |
| Integration | 87 |
| Business model | 91 |
| Product development and innovation | 91 |
| Product components | 91 |
| Forestia laboratory equipment for gas analysis | 91 |
| Certificates in the companies | 93 |
| Case Forestia | 94 |
| Stakeholder analysis | 94 |
| Priority matrix | 95 |
| Further work | 95 |
| Byggma properties | 96 |
77
Introduction:
Introduction from the CEO, Geir Drangsland
Byggma's goal is to develop and deliver sustainable solutions based on renewable raw materials and our unique expertise. Sustainability is a key element of our business model and a natural part of Byggma's overall goals. Byggma's management and the board want sustainability to be a natural part of operations and innovation within the Byggma Group.
Byggma has prioritised 7 of the 17 sustainability goals set out in the UN's 2030 Sustainable Development Agenda. These priorities were set based on the global challenges the world is facing as well as the solutions that Byggma can provide.
The 7 prioritised sustainability goals are: Responsible consumption and production (12), stopping climate change (13), life on land (15), good education (4), sustainable cities and communities (11), decent work and economic growth (8), and industry, innovation and infrastructure (9).
Byggma has a major ongoing project, which may be of national significance for carbon capture, in connection with circular fibre flow for recycling wood. Byggma's management and the board have both given the project a high priority going forward.
The seven sustainability goals
we have defined as Byggma's focus goals will be worked on separately. In relation to the sustainability goals, we will give high priority to the environmental factors with emissions to water and emissions to air and the atmosphere.
Best regards, Geir Drangsland Chief Executive Officer
Highlights:
5.6% Carbon sequestration in Byggma's panel products corresponds to 5.6% of emissions from Norway's road traffic
47% The Masonite building system uses 47% less raw materials compared to solid wood structures
47 Annual transport of goods from Forestia is equivalent to 47 times around the Equator (2019)
48% The new closed-loop cooling system at Forestia has resulted in a savings of 48% in cooling water consumption.
Sustainability and responsible business: 80
Sustainability and responsible business
Byggma is an industrial group that develops and delivers building material solutions in the Scandinavian and Northern European markets. Operations are organised through multiple industrial companies with a shared market-organisation for all brands.
Our business is based largely on using renewable forest materials to create durable products while growing new forests in the harvested areas as a way of contributing to increasing carbon sequestration in products.
Awareness of our own business activities is more important than ever now that we can see climate challenges beginning to take hold. It is important for us to work sustainably. Beyond our financial goals, we need to be aware of our impact on society and the environment
The UN's sustainable development goals
The UN's Agenda-2030 initiative has set 17 sustainability goals for sustainable development. In our work to develop a sustainability strategy, we have chosen to prioritise and work with the following 7 UN sustainable development goals:
We will also describe our business activities in three main chapters within Climate and the Environment, Society, and our Business Model.
Highlights:
- Byggma's products sequester significant amounts of carbon, which benefits the climate
- Sustainable and renewable raw materials
- We focus on utilising resources efficiently and reducing emissions
- Treatment system for returned wood a major opportunity
For us, good climate change awareness means that we use all resources efficiently and minimise the impact of our activities on the environment.
Carbon sequestration
Growing forests absorb carbon dioxide from the atmosphere via photosynthesis. In sustainable forestry, we harvest forests as raw materials and then plant new trees to provide the basis for additional carbon binding.
The wood in our products binds with significant amounts of carbon. For this reason, we believe that to use these raw materials responsibly, we have to create products that last a long time. Using wood fibre to create durable products is an important contribution to increasing carbon sequestration in forests and wood-based products.
If we add up all of the carbon sequestered in an annual production cycle of Byggma's products, it would be equivalent to sequestering around
450,000 tonnes of CO2 . This corresponds to 5.6% of CO2 emissions from road traffic in Norway.
Certified wood
We use large quantities of wood to produce our panels. We procure this as round timber (pulpwood) and as by-products from sawmills. We purchase from sustainable sources and most of this is certified in accordance with PEFC. PEFC Traceability Certification provides independent third-party verification that the wood is from sustainable forests. Each stage of manufacturing and distribution must carry traceability certification. If any stage is not certified, the traceability chain is broken and the product cannot be sold as PEFC certified.
Efficient resource utilisation
At Byggma, we are committed to creating products by utilising all resources efficiently.
In this context, we consider raw materials such as those used in production, energy, packaging, transport, and other production input factors. In a broader context, it is also a matter of meeting the customer's needs by developing products that utilise resources efficiently. The products also contribute for increased progress on the construction site, which is of great benefit to society.
Carbon sequestration in Byggma's panel products is equivalent to 5.6% of Norway's road traffic emissions
Raw materials for production
We are committed to making efficient use of raw materials.
That is to say, we have optimised our production procedures to maintain the products' technical properties within the requirements while using a minimum of raw materials. This also involves focusing on reducing process waste and scrapped items in production.
Our goal is to reuse waste streams and we have achieved this on several fronts in recent years. Efficient production also results in a reduction of other inputs.
Example:
In 2019, Forestia invested in a new adhesive system with high-pressure nozzles to distribute adhesive in the wood chips. The traditional mixers that mix the wood chips and adhesive were also replaced with new ones. After an optimisation period, full savings were achieved in the spring of 2020. The new adhesive system significantly improves the distribution of the adhesive while reducing the consumption of adhesive and wood and increasing the quality of the panel products.
An adhesive mixing system for producing chipboard requires large quantities of cooling water. A closedloop cooling system was installed in connection with the project, which has resulted in a 48% reduction in the consumption of cooling water, measured against the average consumption rate before it was installed. This means that we have reduced water consumption by more than 70,000 m3 .
Energy
The factories focus on minimising energy consumption by choosing energy-saving solutions when purchasing motors, lighting, and other equipment if this is sustainable overall.
Example:
Huntonit, the largest consumer of energy in the Group, is certified in accordance with ISO 50001, energy management. Work aimed at reducing energy consumption is ongoing. Over the past five years, specific energy consumption at Huntonit has been reduced by 12%. The biggest contributing factor has been the commissioning of a new energyefficient wood fibre pulp factory. The project had a total investment framework of NOK 65 million, with ENOVA providing financial support. Equipment will be installed over the next two years to help with heat recovery from our floor presses; it will recover an equivalent of 3 GWh. This project is also supported by ENOVA.
Huntonit also has the option of switching between LNG (natural gas) and electricity for up to 70% of its energy consumption. This could free up valuable capacity for the regional electric grid, which is currently heavily loaded as a result of increased electrification in the automotive and shipping industries.
The LNG system was installed in 2011 and is a significantly more environmentally friendly alternative than the previous system which used heavy oil as an energy carrier.
Climate-smart: Did you know that the Masonite building system uses 47% less raw materials than solid wood construction?
Packaging
Our products need to be packaged in such a way that they are delivered to our customers undamaged under normal handling conditions. But packaging is also a problem in terms of construction site waste and the additional weight to be transported.
In recent years, our shared focus on the environment has been directed at microplastics and the problems related to plastics ending up in nature.
With this in mind, our responsibility is always to minimise the use of packaging and find good solutions.
Some examples of the solutions we use include:
- Packing our panel pallets without using any side packing plates.
- Replacing hardboard with cardboard, which reduces transport weight and gives easier disposal at the construction site
- Using pallet runners instead of pallets
- Using plastic provides effective moisture protection for the products. In situations where we are currently unable to find good alternatives to plastic, we try to use thinner plastic film instead.
Example:
Forestia changed much of its side packaging from particle board to cardboard in the spring of 2020. This has reduced transport weight by approximately 200 tonnes annually and at the same time, it contributes a corresponding reduction in waste on construction sites.
Transport
The Group is continuously working to reduce emissions related to transport. One of the ways we do this is by picking up raw materials locally whenever possible. We have an efficient transport network out of our factories. Consolidating deliveries to different customers in the same delivery area ensures that capacity is utilised well and results in fewer emissions from distribution. Delivery vehicles should be filled as much as possible when they leave the factory. We are constantly striving to find optimal, environmentally-friendly transport solutions and we require that our transport partners use modern equipment in relation to emissions.
Reducing emissions
The factories have emissions permits from the State Administrator in the respective counties where these issues are regulated. We are also continuously working to reduce emissions from all of our business activities. Stakeholder analyses have been carried out to determine the scope. Our factories are particularly focused on dust, noise, and emissions to the atmosphere and waterways. We work with related action plans to reduce the scope and prevent any undesirable incidents.
The stakeholders here are the employees and neighbours, as well as authorities on various levels.
Sorting and recycling waste.
Waste from production is a waste of resources and we are aiming to reduce the extent of our production waste through purchasing and our business activities. We have set up environmental stations in our factories and offices for sorting recyclable materials.
For several years, Smartpanel has looked at the possibility of turning production waste into spin-off products. When the project started in 2018, we discarded wood chips from production as residual waste. By making this into briquettes, we convert about 800 tonnes of waste into energy every year.
Future opportunities – returned wood – reusing wood waste
The Norwegian forest and timber industry provides important job opportunities in the districts. We also make construction products that sequester significant amounts of carbon and keep that carbon sequestered for the entire service life of the building.
Approximately 1 million tonnes of timber from demolitions is sent to Norwegian landfills every year. This is equivalent to about 2 million m3 of wood, which in turn is equivalent to 15% of the Norwegian felling of forest. This is a resource that can be recycled into new construction products. We have national targets for material recycling that can only be met by setting up new circular systems in Norway that also include wood. However, it will take a significant amount of processing to clean timber from demolitions and turn it into new, clean, industrial wood chips.
Over the past several years, Forestia has been working on a project where, by investing in new cleaning technologies, we can use wood from demolitions as an input for chipboard production.
This will, however, require a major investment of approximately NOK 250 million. From an economic point of view, this has not yet proved profitable for the company in isolation, but the outlook will be different with investment support from the authorities.
For this reason, we hope to get support in the form of a government investment so we can make the project a reality – for the benefit of the environment, industrial workplaces, the wood industry, and society in general.
Consumption of wood (1000 m3 )
| 2019 | 2020 | |
|---|---|---|
| Forestia | 416 | 441 |
| Huntonit | 85 | 94 |
| Smartpanel | 25 | 26 |
| Masonite | 31 | 28 |
| 557 | 589 | |
2019 2020 Byggma 83.6 90.1 Certified Raw Material (%)
Carbon sequestration (equivalent to 1000 tonnes of CO2 )
| 2019 | 2020 | |
|---|---|---|
| Forestia | 341.1 | 361.6 |
| Huntonit | 69.6 | 77.3 |
| Smartpanel | 20.3 | 21.2 |
| Masonite | 25.3 | 22.8 |
| 456.3 | 482.9 |
Water consumption (1000 m3
| 2019 | 2020 | |
|---|---|---|
| Forestia | 149 | 87.0 |
| Huntonit | 69.6 | 77.3 |
)
Energy consumption (Gwh)
| 2019 | 2020 | |
|---|---|---|
| Forestia | 38.2* | 39.6* |
| Huntonit | 91.7* | 99.0* |
| Smartpanel | 3.38^ | 3.48^ |
| Masonite | 1.8^ | 1.6^ |
* Fossil fuels and electricity. Huntonit can switch 70% of its volume between LNG and electricity
^ Electricity only
Highlights:
- Profitability leads to safe workplaces
- We want to promote equal opportunities
- Employee development
- Reduction in injuries
Employees shall have a safe workplace that is free of injuries, as well as a healthy psycho-social environment based on equality. Health/safety and environmental work is priority number 1.
Skills
Opportunities for employee development are important in order for Byggma to be able to retain its employees. Arrangements shall be made to provide good opportunities for personal development to employees who want them. This will provide motivation, a greater sense of responsibility and Byggma's companies will be attractive workplaces that appeal to talented people.
It is important to maintain good communication with educational institutions, from secondary schools to higher education.
- Apprentices in relevant disciplines.
-
Trainee arrangements may be relevant
-
if/when the right candidate shows up.
- We share our expertise with relevant educational institutions. This can be done via direct communication or through participation in various networks.
Byggma's companies are very important companies in their local communities. We have to take into account and facilitate good neighbourhoods, good cooperation with neighbours and local authorities, and contribute to an active local community.
Developing sustainable solutions is a shared responsibility. At Byggma, we strive to have open communication in areas that we can influence in the community. Everyone involved should be able to rely on Byggma's companies to continue to develop in a healthy and profitable manner over time. That is why Byggma will always be receptive to feedback. Feedback helps us to improve and to find out what expectations these groups have of us.
Communication and information
Clear communication can create awareness and engagement amongst everyone involved – both externally and internally. We use various communication channels that are adapted to our information. We must avoid greenwashing and communicating any non-essential topics. Linking Byggma's strategic goals and focus areas to important sustainability topics and the sustainability goals we have chosen will be an important part of our communications.
Integration work
One goal for the Byggma Group is to contribute to both good education and good local communities. In this context, it is important for us to also take care of some of our fellow human beings who might otherwise easily fall out of working life. We have a separate VTA department (Special workplaces for diabled) connected to Scan Lamps where we have 4 supervisors who facilitate a developing working day for 20 users. This department is, among other things, very helpful in producing marketing materials og various kind for the Byggma group and the users have also many tasks associated with Scan Lamps.
Equal opportunity
The Byggma Group aims to be a workplace with full equality between women and men. In its policy, the Group has incorporated conditions regarding discriminatory treatment that aim to ensure that there is no discrimination related to gender, ethnicity, religion or sexual orientation.
Safe workplace
One of our most important goals in our workplaces is to make sure they are safe and to prevent employees or others from work-related injuries in our organisation.
We have to work preventively to ensure this. We identify all undesirable events in our businesses in order to prevent injuries. We encourage our
employees to report anything they see that is not as it should be.
Support for local teams and associations
Byggma is engaged in the active local areas where we are represented. We provide active support for teams and associations in our local communities.
| Share of women (%) | |||
|---|---|---|---|
| 2019 | 2020 | ||
| Byggma total | 14.3 | 13.6 |
| F-value | ||
|---|---|---|
| 2019 | 2020 | |
| Byggma | 560.7 | 441.3 |
| H-value | |||
|---|---|---|---|
| 2019 | 2020 | ||
| Byggma | 19.6 | 17.2 |
| HSE | HUNTONIT FORESTIA |
SMARTPANEL | MASONITE | ULDAL | SCAN LAMPS AS |
SCAN LAMPS VTA AS |
ANETA | BYGGFORM | BYGGMA TOTAL |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | Change | |
| Absence [%] | 5.26 | 6.0 | 5.4 | 4.8 | 12.8 | 3.26 | 3.06 | 4.32 | 7.76 | 8.3 | 9.36 | 5.2 | 2.2 | 0.3 | 1.0 | 2.0 | 4.0 | 0.2 | 5.86 | 5.34 | -0.5 |
| Number of employees [number] |
211 | 218 | 181 | 178 | 45 | 43 | 75 | 75 | 123 | 119 | 17 | 16 | 24 | 24 | 16 | 17 | 9 | 7 | 701 | 697 | -4.0 |
| Proportion of women [%] |
9.0 | 9.0 | 7.2 | 6.7 | 22.2 | 18.6 | 24.0 | 28.0 | 13.0 | 10.9 | 47.1 | 43.8 | 29.2 | 29.2 | 37.5 | 35.3 | 33.3 | 42.9 | 14.3 | 13.6 | -0.7 |
| Injuries resulting absence [number] |
12 | 7 | 5 | 6 | 0 | 1 | 0 | 1 | 5 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 19 | -3.0 |
| Days of absence due to injury [number] |
384 | 182 | 205 | 164 | 212 | 102 | 0 | 37 | 11 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 812 | 492 | -320.0 |
Highlights:
- We develop our companies through efficient use of resources and we create innovative products and solutions that provide added value to our customers.
The continuous improvement mindset is incorporated into our companies by applying the lean philosophy. Our sustainability work is a continuation of this and forms part of our daily work on continuous improvement.
Future prospects
The forest is a climate-friendly raw material for making construction products. Byggma uses sustainable raw materials from the forest to create quality solutions for our customers. Our mindset is that the efforts and knowledge of the employees involved help us to create safe workplaces that contribute to a sustainable environment. We must continuously develop the company to provide our customers with the right climate-friendly products while also taking advantage of new technologies.
Product development and innovation
Product development and innovation are important activities in our quest to offer contemporary and environmentally friendly products and building materials to our customers. We strive to create products that provide a better experience for our customers, with high quality and functionality that keeps their construction projects moving forward.
We have to be the absolute best in this area so customers see Byggma as their preferred partner. Being the best in product development and innovation creates a good reputation. This gives satisfied customers who provides further opportunities for future-oriented and sustainable investments.
Some examples of our innovation projects
- Forestia launched Walls2Paint in 2014, and this has become one of the company's most important products as well as a mainstay in terms of financial sustainability for the company and the Group.
-
Forestia launched the Premium Ceiling product in the autumn of 2020, which is similar to the Walls2Paint product but designed for ceiling. This product has been very well received in the market and we are hoping it becomes another success story. The product is patent pending.
-
Masonite Beams heads up various development projects within the framework of the MFB Academy. A life cycle analysis was initiated based on increased environmental requirements and the increased demand for multi-family houses made of wood. Masonite Flexibla Byggsystem was compared with 6 other well-known systems. The report was released on 4 November 2020 and shows that, of the building systems analysed in Sweden so far, Masonite Flexibla Byggssystem achieved the lowest carbon footprint for multi-family houses. The LCA report shows that the total emissions (A1-A5) amount to 176 kg CO2 e/m2 ATEMP.
- Moisture resistant core: In 2020, Huntonit developed its own core based on wood fibre with moistureresistant properties. This core has proved to be exceptionally well suited for use in humid environments and will give us an advantage when we launch our Smartpanel bathroom panels soon. Huntonit Pro Wall was launched in the autumn of 2020 and will benefit from a similar core. This product has also been approved by the Norwegian Asthma and Allergy Association, just as many other Huntonit products are.
Product components
We must strive for the most environmentally friendly production procedures possible. We have to stay on track with environmental requirements and also stay ahead of the game. Some customers set high standards, but the EU is also working continuously on this front. We keep a close eye on this via our European industry organisation (EPF – European Panel Federation) so that we can be prepared and stay ahead of future regulatory changes.
Forestia laboratory equipment for gas analysis
Forestia is required to control and monitor the formaldehyde content in the panels it produces. Forestia has until 2020 checked this according to the perforator method, but that method can at low values be somewhat unstable. Increasingly stringent requirements from regulatory authorities and customers resulted in Forestia investing in laboratory equipment in spring 2020, which tests the formaldehyde content using the gas analysis method in ISO 12460-3. A decision from the EU Commission on lower formaldehyde limits is expected sometime in 2021 and it will be important to have modern and accurate laboratory equipment to be able to meet this requirement.
We develop our companies through efficient use of resources and professional collaboration – that is how we create innovative products that provide increased value to our customers
Certificates in the companies: 93
| Certificates | Companies |
|---|---|
| ISO 9001 | Forestia, Huntonit, Masonite |
| ISO 14001 | Forestia, Huntonit, Masonite |
| ISO 50001 | Huntonit |
| EPD | Forestia, Huntonit, Masonite |
| PEFC CoC | Forestia, Huntonit, Smartpanel, Masonite |
| FSC® CoC | Forestia, Masonite |
| ECOproduct | Forestia, Huntonit |
| Swan ecolabel | Forestia |
| M1 | Forestia, Huntonit |
| CARB Phase II / US EPA | Forestia |
| Asthma and Allergy Association approval | Huntonit |
| Danish Indoor Climate Labelling | Huntonit |
| BASTA | Forestia, Huntonit, Smartpanel, Masonite |
| Construction product assessment | Forestia, Huntonit, Masonite |
| Nordic Ecolabel House Product Portal | Forestia, Huntonit, Masonite |
| Sundahus Environmental Database | Forestia, Huntonit, Masonite |
Case Forestia: 94
Case Forestia
Byggma would like to highlight the work related to sustainability in each individual company. When we started on this job, we decided to implement this process in Forestia first. A start-up meeting was held on 24 November 2020 to sort out the details and a progress plan with activities scheduled well into 2021 was drawn up. The PwC group within sustainability provided four employees to support this work. Forestia participants included the management group, union representative, product manager, and marketing coordinator.
Stakeholder interviews were conducted, and SWOT and materiality analyses were prepared at the end of 2020. Below are five areas that were selected, based on the work above, as areas to continue focusing our attention on after the initial project was completed.
Stakeholder analysis
The work began with interviewing 25-30 of Forestia's stakeholders. Based on the results of these interviews, we drew up a SWOT analysis which then ended up with the materiality analysis below.
Materiality analysis:
Importance for Forestia
Based on this materiality analysis, the five topics that were rated as having 'high' importance for both the stakeholders and Forestia were entered into a priority matrix.
Priority matrix:
Further work:
Further work in Forestia will include drawing up action plans with measurable and good KPIs, and going forward, reporting in accordance with the principles of the GRI standards. At the same time, we will draw up a communication plan related to sustainability.
Implementation of the ESG work will continue in Forestia and this work will also be started in the remaining Byggma companies.
BUILDINGS AND PROPERTIES owned by Byggma ASA
Byggma ASA currently owns approximately 120,000 sqm of building stock. A significant portion of Byggma's assets consists of buildings and factories. Ownership entails accountability. We place strict demands on ourselves when it comes to managing buildings – both to maintain the values the buildings represent and to keep them in the best possible condition.
The Byggma Group will take good care of all of its properties and their surroundings – now and in the future.
HUNTONIT AS
| PRODUCTION FACILITIES: | 19,664 m2 |
|---|---|
| STORAGE CAPACITY: | 8,100 m2 |
| OFFICES: | 1,430 m2 |
| SITE AREA OWNED: | 78,112 m2 |
| FLOOR AREA: | 30,171 m2 |
| YEAR OF CONSTRUCTION: | 1948–1988 |
| MUNICIPALITY: Vennesla, Norway |
FORESTIA AS KVAM PRODUCTION FACILITIES: 7,205 m2 STORAGE CAPACITY: 1,714 m2 OFFICES: 207 m2 SITE AREA – OWNED: 32,728 m2 FLOOR AREA: 9,126 m2 YEAR OF CONSTRUCTION: 1967 MUNICIPALITY: Nord-Fron, Norway
FORESTIA AS BRASKEREIDFOSS
| PRODUCTION FACILITIES: | 21,079 m2 |
|---|---|
| STORAGE CAPACITY: | 18,655 m2 |
| OFFICES: | 3,961 m2 |
| SITE AREA – OWNED: | 321,460 m2 |
| FLOOR AREA: | 43,695 m2 |
| YEAR OF CONSTRUCTION: 1969–1987 and 1997 | |
| MUNICIPALITY: Våler, Norway |
MASONITE FASTIGHET AB
| PRODUCTION FACILITIES: | 38,107 m2 |
|---|---|
| OFFICES: | 1,600 m2 |
| SITE AREA – OWNED: | 187,585 m2 |
| FLOOR AREA: | 39 707 m2 |
| YEAR OF CONSTRUCTION: | 1921–2017 |
| MUNICIPALITY: Nordmaling, Sweden |
BIRKELAND EIENDOM AS PRODUCTION FACILITIES: 4,930 m2 STORAGE CAPACITY: 2,662 m2
OFFICES: 460 m2 SITE AREA – OWNED: 15,100 m2 FLOOR AREA: 8,052 m2 YEAR OF CONSTRUCTION: 1967–1991 MUNICIPALITY: Birkenes, Norway
BYGGMA EIENDOM AS
| PRODUCTION AND WAREHOUSE SITE14,751 m2 | |
|---|---|
| OFFICES: | 1,600 m2 |
| SITE AREA – OWNED: | 37,377 m2 |
| FLOOR AREA: | 16,351 m2 |
| YEAR OF CONSTRUCTION: | 2007 and 2017 |
| MUNICIPALITY: Lyngdal, Norway |
97 LIST OF COMPANIES
HUNTONIT AS
PO Box 21 4701 Vennesla Tel. +47 38 13 71 00 E-mail: [email protected] Company registration no. 914 801 958 www.huntonit.no
FORESTIA AS
Braskereidfoss 2435 Braskereidfoss Tel. +47 62 42 82 00 Email: [email protected] Company registration no. 981 393 961 www.forestia.no
SMARTPANEL AS
Habornveien 50 Habornveien 50, 1630 Gamle Fredrikstad, Norway Tel. +47 69 92 19 20 E-mail: [email protected] Company registration no. 921 075 197 www.smartpanel.no
AS BYGGFORM Eternittveien 8 3470 Slemmestad Tel. +47 31 28 92 70 Email: [email protected] Company registration no. 952 415 603 www.byggform.no
ULDAL AS PO Box 98 4795 Birkeland Tel. +47 38 13 71 00 E-mail: [email protected] Company registration no. 947 895 788 www.uldal.no
MASONITE BEAMS AS Håndverkergata 3 8610 Mo i Rana Tel. +47 62 42 82 00 E-mail: [email protected] Company registration no.: 925 357 065 www.masonite.no
Box 5 914 29 Rundvik – Sweden Tel. +46 (0)930 142 00 E-mail: [email protected] Company registration no. 556288-8060 www.masonitebeams.se
ANETA BELYSNING AB Lagergatan 3 Box 3064 350 33 VÄXJÖ – Sweden Tel. +46 (0)470 778400 Email [email protected] Company registration no.: 556291-0264 www.aneta.se
SCAN LAMPS AS Postboks 4663 Grim – 4673 Kristiansand 4673 Kristiansand
Tel. +47 38 13 71 00 Email [email protected] Company registration no. 953 832 488 wwwscan-lamps.se
98
Byggma ASA Postboks 21, 4701 Vennesla Tel. +47 38 13 71 00 E-mail [email protected] Company registration no.: 979 165 285