D/S Norden — Earnings Release 2015

Jan 20, 2016

Attached please find below text as PDF file.

---

---

                                                          Announcement no. 2

                                                             20 January 2016

NORDEN writes down the value of its dry cargo fleet and makes provision with no
cash flow effect of USD 340 million.

NORDEN writes down the carrying amount of owned dry cargo vessels by USD 180
million and at the same time makes a provision of USD 160 million for losses on
long-term chartered dry cargo vessels.

The total of USD 340 million will be included in the annual results for 2015.

The market values of dry cargo vessels and the forward rates for the coming
years dropped drastically in the fourth quarter of 2015. At the end of the
year, broker valuations of NORDEN’s owned vessels and newbuilding contracts
including joint ventures and assets held for sale were USD 203 million below
the carrying amounts and cost prices of newbuildings, and NORDEN has therefore
completed a routine impairment test. The write-down and the provision, which
are based on value in use, are a consequence of the fact that management in the
impairment test for dry cargo has reduced its expectations for the future
freight rate levels compared to previous assumptions.

The transition of the Chinese economy and the consequently lower growth and
significantly reduced development in demand for dry cargo transports has
resulted in a considerable overcapacity in the market for dry cargo transports.

On this basis, management expects continued weak rates on a level with the
current FFA rates for the coming 2 years. After this period, the rates are
expected to improve gradually. Management’s long-term rate expectation is based
on the 25-year historical average cleared of the unusually strong period
2004-2008. Besides the changed rate assumptions, the method is unchanged
compared to previously. The calculation is very sensitive to even small changes
particularly in the rate assumptions and the applied discount rate.

Following the write-down and the provision, the book value of Group equity of
USD 0.9 billion (approx. DKK 150 per share) is in line with the likely value of
future cash flows based on management’s current market assumptions. NORDEN has
also performed an impairment test of the Company’s other business area (the
product tanker fleet) and has found that there is no need for adjustment of the
fleet values or the T/C contracts in this segment.

The provision related to the long-term chartered dry cargo vessels will be
distributed over the next 4 years leading to a positive EBIT impact of a
similar amount over that period. About one-third of the provision will be
reversed in 2016. The write-down of owned vessels entail an improvement of EBIT
in 2016 of USD 10 million as a result of reduced depreciation.

Neither the write-down nor the provision has any impact on cash flows or loan
agreements, and NORDEN continues to be financially strong. At the end of 2015,
cash and securities thus amounted to USD 355 million. To this can be added
undrawn credit facilities of USD 296 million.

As a consequence of the write-down and the provision, NORDEN reduces its
guidance for the year and now expects a full-year EBIT for 2015 of USD -297 to
-277 million (previously USD 43 to 63 million).

                              Kind regards,

                      Dampskibsselskabet NORDEN A/S

                              Klaus Nyborg

                                Chairman

For further information:

Martin Badsted, CFO, tel.: +45 3315 0451

Nicolai Bro Jöhncke, Head of Corporate Communications & CSR, tel.: +45 3069 9430

---

---

DAMPSKIBSSELSKABET NORDEN A/S, 52, STRANDVEJEN, DK-2900 HELLERUP, CVR NO.
                                67758919