Annual Report • Apr 3, 2020
Annual Report
Open in ViewerOpens in native device viewer

| 1.1.–31.12.2019 | 3 |
|---|---|
| CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | |
| Consolidated Statement of Comprehensive Income (IFRS) | 12 |
| Consolidated Balance Sheet (IFRS) | 13 |
| Consolidated Statement of Cash Flows (IFRS) | 14 |
| Consolidated Statement of Changes In Equity | 15 |
| Accounting policies used in the consolidated financial statements (IFRS) |
16 |
| Notes to Consolidated Financial Statements | 28 |
| OTHER INFORMATION | 50 |
| PARENT COMPANY FINANCIAL STATEMENTS (FAS) | |
| Parent company income statement (FAS) | 60 |
| Parent company balance sheet (FAS) | 60 |
| Parent company cash flow statement | 62 |
| Accounting principles of the parent company | 63 |
| Notes to the financial statements of the parent company | 64 |
| DIVIDEND PROPOSAL | 73 |
| SIGNATURES FOR THE FINANCIAL STATEMENTS AND BOARD OF DIRECTORS' REPORT |
73 |
| AUDITOR'S REPORT | 74 |
| CORPORATE GOVERNANCE STATEMENT 2019 | 76 |

The Honkarakenne Group's net sales amounted to MEUR 47.5 (MEUR 48.9 in 2018, MEUR 43.4 in 2017). The Group posted an operating profit of MEUR 3.4 (MEUR 1.6; MEUR 1.7). Profit before taxes was MEUR 3.2 (MEUR 1.5; MEUR 1.7), and earnings per share were EUR 0.40 (EUR 0.20; EUR 0.15).
The Board of Directors proposes to the Annual General Meeting that no dividend be paid for the financial year ending 31 December 2019. In addition, the Board proposes the repayment of capital totalling EUR 0.12 per share from the fund for invested unrestricted equity.
Net sales for 2019 were at the same level as in the previous year at MEUR 47.5, down 3 per cent on 2018. In Finland, net sales were on a par with the previous year, accounting for 66 per cent of consolidated net sales. The situation in Russia & CIS remained difficult and net sales were weaker than expected, down 33 per cent year-on-year. In Global Markets, net sales developed favourably, up 9 per cent on the previous year.
| DISTRIBUTION OF NET SALES, % | 1-12/2019 | 1-12/2018 | |
|---|---|---|---|
| Finland | 66 % | 63 % | |
| Russia & CIS | 11 % | 16 % | |
| Global Markets | 24 % | 21 % | |
| Total | 100 % | ||
| NET SALES, MEUR | 1-12/2019 | 1-12/2018 | % CHANGE |
| Finland | 31,3 | 31,0 | 1 % |
| Russia & CIS | 5,1 | 7,6 | -33 % |
| Global Markets | 11,2 | 10,3 | 9 % |
| Total | 47,5 | 48,9 | -3 % |
Finland also includes billet sales and the sale of process byproducts for recycling.
Russia & CIS includes the following countries: Russia, Azerbaijan, Kazakhstan, and other CIS countries.
Global Markets includes all countries other than the abovementioned.
In Finland, full-year net sales were on a par with the previous year, but profitability improved. In the business area, project business – which includes the construction of public-sector and business premises – and construction contracting services developed favourably. In 2019, we enlarged our domestic sales network and further developed sales operating models. We introduced overhauled processes for both the order-delivery chain and sales. In addition, we developed the monitoring of customer experience and linked it even more closely to management. In Finland, the competitive situation remained challenging during the entire year and the cost-savings programme to improve profitability continued. Collection design progressed in line with the strategy. In 2019, we worked on detached house and leisure-time campaign collections for Finland to be unveiled in early 2020. We developed the collections systematically in line with the needs and wishes of selected customer profiles.
Net sales were weaker than expected in Russia & CIS, but the order book was better at the end of 2019 than a year earlier. In Russia's challenging market and financial situation, Honkarakenne focuses on projects and area development projects. In 2019, the company launched modern new architecture in Russia and kicked off a sales campaign to promote sales of new models. In addition, we organised the Honka House Day Road Show, which toured three cities in Russia – Novosibirsk, Kazan and Perm – and also made a stop in Almaty, Kazakhstan. Village projects carried out with Honka's local partner won numerous awards during the report year.
In Global Markets, net sales trends were favourable. In Global Markets, the company continued to invest in project sales and achieved success in these efforts. During the first half of the year, we delivered a project to China. In July, the Asama Prince Hotel holiday village – for which Honkarakenne delivered the main spa building and timeshare villas – was opened in Japan. The organisation of the Japanese subsidiary was bolstered to better meet the needs of both dealers and project customers. In China, Honkarakenne signed a cooperation agreement with the regional administration of Dujiangyan municipality. The agreement seeks to promote the construction of a cultural exchange centre together
with Dujiangyan's twin city, Ähtäri. The reorganisation of operations in Central Europe is progressing according to plan. The dealer network was analysed and a regional plan was drafted to boost sales efficiency.
The full-year operating result for 2019 was MEUR 3.4 (MEUR 1.6) and the result before taxes was MEUR 3.2 (MEUR 1.5). No significant adjustment items were recognised in 2019.
The Group's operating result was positively impacted by year-on-year improvement in profitability in Finland, better net sales and profitability in Global Markets, efficiency boosting measures carried out by the company and good cost management.
| KEY INDICATORS | 1-12/2019 | 1-12/2018 | 1-12/2017 |
|---|---|---|---|
| Net sales, MEUR | 47,5 | 48,9 | 43,4 |
| Operating profit/loss, MEUR | 3,4 | 1,6 | 1,7 |
| Adjusted operating profit/loss, MEUR | 3,4 | 1,6 | 1,5 |
| Profit/loss before taxes, MEUR | 3,2 | 1,5 | 1,7 |
| Adjusted profit/loss before taxes, MEUR | 3,2 | 1,5 | 1,6 |
| Average number of personnel | 155 | 147 | 137 |
| Personnel in person-years, average | 139 | 130 | 117 |
| Earnings per share, undiluted, EUR | 0,40 | 0,20 | 0,15 |
| Earnings per share, diluted, EUR | 0,40 | 0,20 | 0,15 |
| Equity ratio, % | 56 | 61 | 51 |
| Return on equity, % | 20 | 12 | 11 |
| Shareholders' equity/share, EUR | 2,14 | 1,73 | 1,53 |
| Gearing, % | -15 | -23 | 5 |
Honkarakenne complies with the recommendation of the European Securities and Markets Authority (ESMA) on alternative performance measures (APM).
The Group's key indicators and their formulae are presented in Note 33.
In 2019, the company made great investments in modernising its production line. For more information on the investments, see the section Investments.
At the end of December, the Group's order book amounted to MEUR 27.6, up 11 per cent on the corresponding period of the previous year, when it stood at MEUR 24.8. The order book includes orders whose delivery date falls within the next 24 months. Some orders may involve terms and conditions relating to financing or building permits.
Honkarakenne had a strong financial position at the end of 2019, and the Group's equity ratio stood at 56 per cent (61%). Gearing was negative at -15% (-23%). The Group's net financial liabilities totalled MEUR -1.9 (MEUR -2.3); that is, liquid assets exceeded financial liabilities. Liquid assets totalled MEUR 7.1 (MEUR 4.1). The Group also has a MEUR 4.5 (MEUR 4.5) bank overdraft facility, which had not been drawn on at the end of either this or the previous financial year.
In 2019, the company focused heavily on the modernisation of its production line, as evident from its investments. In May, Honkarakenne announced that it will invest MEUR 5.2 in production line upgrades at the Karstula factory. The investment is part of the company's revised strategy and a continuation to previously decided and initiated production development projects. The investment programme was started in the latter half of 2018 and will run until 2020. Honkarakenne will invest a total of MEUR 7.3 in production development during this period including above-mentioned investments in Karstula factory. These investments will improve the efficiency of the factory's production processes and increase the company's capacity, particularly in urban and project construction. The investment programme seeks to enhance Honkarakenne's competitiveness in both Finland and exports. The investments also have a positive impact on the environment and occupational safety. The modernised production line is estimated to be in efficient production use in autumn 2020. The investment was decided on in May and has received European Regional Development Fund (ERDF) support from Finland's structural funds programme Sustainable Growth and Jobs 2014-2020.
The Group's gross investments totalled MEUR 3.2 in 2019 (MEUR 1.1). The largest of these investments were earmarked for production. We also developed several systems with a view to enhancing operations. Some of these systems were deployed in 2019, while others are expected to go into use sometime during 2020.
Research and development focused largely on developing technical solutions for public-sector construction projects and the further development of the Honka Frame product.
The Group's R&D expenditure in January–December totalled 0.5 per cent of net sales (0.5%). The Group did not capitalise any research and development costs during the financial year.
Demand for Honkarakenne's products is significantly affected by the general economic trends, exchange rates, consumers' confidence in their own finances and competition in the industry. If demand falls sharply, this could have significant impacts on the company's earnings trend.
The industrial action initiated by the Industrial Union in January 2020 halted work at our Karstula factory. The strike will cause delayed and postponed deliveries until spring. The strike might have a negative impact on the company's result for the first half and the full year.
The spread of coronavirus may cause uncertainty in the market and impact on Honkarakenne's business.
Russia is one of Honkarakenne's major business areas. The sanctions associated with the Ukrainian situation and the general economic situation in Russia are causing instability in the Russian market. This might also have significant effects on Honkarakenne's business.
Deferred tax assets include an item of MEUR 0.2 related to unused tax losses. In Honkarakenne's opinion, these deferred tax assets can be utilised by using the company's estimated taxable income, which is based on Honkarakenne's business plans. If earnings do not develop as expected over the long term, it is possible that these tax assets may not be utilised in time and must be impaired.
Honkarakenne depends on good cash flow to maintain solvency. Honkarakenne has a MEUR 4.5 overdraft facility for short-term capital requirements. The limit was not in use at the balance sheet date (31 December 2019). Overdrafts are recognised in non-current liabilities, as these are not short-term repayment obligations.
Honkarakenne has one major dealer that generates a substantial share of the Group's net sales and earnings.
The assessment of items in the balance sheet is based on current estimates by management. If these assessments change, this may have an impact on the company's result.
Ecology, longevity and energy efficiency are the key strengths of log house construction. Wood is a renewable resource and provides an ecological and sustainable choice of building material. A growing tree acts as a carbon sink, binding carbon dioxide from the atmosphere and locking it into the walls of a wooden house for hundreds of years to come. At the same time, new forests grow on solar energy, binding more carbon dioxide and slowing down climate change. Wood is a natural choice for responsible builders and consumers who wish to be mindful of future generations.
At Honkarakenne, caring for the environment is based on careful use of sustainable wood raw materials; saving energy; and recycling our waste and using recyclables. Honkarakenne is committed to sustainable forestry through the Programme for the Endorsement of Forest Certification (PEFC), and we will not buy timber from protected areas.
New, ever more-stringent energy regulations call for new log products, which we continue to develop. Our manufacturing plants follow several procedures that respect nature, always striving to do what is best for the environment. Our investments in research and product development enable us to employ new, environmentally friendly production methods. ETA certification and the right to use the CE mark also ensure that Honkarakenne's operations always follow high quality and environmental standards.
We have put our environmental principles into practice in our effective production operations. We believe that careful and economical use of raw materials, saving energy, making use of byproducts and recycling waste for further use all contribute to responsible environmental management. At Honkarakenne, we use our sawmilling byproducts as packaging material, and label our recyclable, wooden packaging materials according to EU standards. We convert our log ends, second-grade timber and waste wood into wood chips and burn them for energy recovery. Our cutter chips are supplied for use as agricultural bedding, while spare log ends from the production process are used to make wood wool.
We sort and pre-process our plastic packaging films and plastic-based binding strips. We send all recyclable materials out for further processing. All other waste is sorted at the factory and sent for either recycling or storage. We have waste collection contracts with regional waste management companies.
Our associated company Puulaakson Energia Oy produces all of the thermal energy required by the Karstula factory's drying plants. It also supplies thermal energy to the Karstula district heating system. Byproducts from the Karstula factory, such as bark, sawdust and dry chips, are used to fuel the power plant. Honkarakenne has a 26 per cent stake in this company.
The Group had 158 employees (147; 138) at the end of the financial year, and an average of 155 employees (147; 137) during 2019. In terms of person-years, the Group had a total of 139 (130, 117) employees during the year.
The parent company had 151 employees (140; 130) at the end of the financial year, and an average of 149 employees (140; 129) during 2019.
80 per cent of Honkarakenne Oyj's staff worked at the Karstula factory (80%) and 20 per cent (20%) in Tuusula. Salaried employees and work supervisors accounted for 54 per cent (52%) of the parent company's personnel. Women accounted for 19 per cent (17%) of the parent company's employees. At the end of 2019, the percentage of part-time employees was 3 per cent (2%). Temporary employees accounted for 2 per cent (3%).
The Group paid salaries and remuneration to a total of MEUR 8.3 during the 2019 financial year. The corresponding figure for the previous year was MEUR 7.6, and MEUR 6.9 for 2017.
In 2019, Honkarakenne conducted codetermination negotiations in preparation for seasonal variations that are typical in our industry. It was agreed that employees would work shorter weeks and that the company can lay off clerical and managerial employees for a maximum of 90 days.
In competence development, Honkarakenne focuses on job rotation and a variety of development projects, as they provide personnel with a better overall view of Honkarakenne's operations and enable each employee to better understand the impact that their work has on our other operations.
Honkarakenne has a management system with ISO 9001 and ISO 14001 certification.
In the 2019 financial year, Honkarakenne Oyj's Board of Directors consisted of Arimo Ristola (Chair), Timo Kohtamäki, Helena Ruponen, Kari Saarelainen and Kyösti Saarimäki.
Ernst & Young Oy, a firm of authorised public accountants, was the company's auditor with Authorised Public Accountant Elina Laitinen as principal auditor.
In December 2019, the company strengthened its Executive Group and appointed Sanna Huovinen, Vice President, Marketing as a member of the Executive Group. The Executive Group consists of Marko Saarelainen (President & CEO), Leena Aalto (CFO and Vice President, Finance), Jari Fröberg (Vice President, Production), Sanna Huovinen (Vice President, Marketing) and Jari Noppa (Vice President, Finland and Sweden).
Honkarakenne Group's parent company is Honkarakenne Oyj, and its registered office is in Karstula. Our production facility and headquarters are located in Karstula, and we have a customer service centre and exhibition area in Tuusula. We also have sales offices around Finland and a representative in Beijing, China.
The company's subsidiaries are Honka Management Oy, Alajärven Hirsitalot Oy and Honka-Kodit Oy in Finland; Honka Japan Inc in Japan; Honka Blockhaus GmbH in Germany; and Honkarakenne S.a.r.l. in France.
The Honkarakenne Group's operating companies are the parent company, Honkarakenne Oyj (Finland), Honka Japan Inc. (Japan), Honka Blockhaus GmbH (Germany) and Honkarakenne S.a.r.l. (France), and the associated company Puulaakson Energia Oy (25.9% holding). The consolidated financial statements also include the subsidiaries Honka Management Oy, Alajärven Hirsitalot Oy and Honka-Kodit Oy, and the associated company Pielishonka Oy (39.3%).
Honkarakenne's Board of Directors decides on the annual bonus for management. The 2019 management bonus had three tiers and was tied to the operating margin budgeted for the year. The first-tier bonus for Executive Group members was the payment of an additional pension contribution amounting to one month's salary and, to the President and CEO, an additional award of 5,000 Honkarakenne Oyj Series B shares. The second-tier bonus, awarded in addition to the first-tier bonus, was a cash bonus amounting to one month's salary and, to the President and CEO, an additional award of 5,000 Honkarakenne Oyj Series B shares. The third-tier bonus, awarded in addition to the first- and second-tier bonuses, was a cash bonus amounting to one month's salary and, to the President and CEO, an additional award of 5,000 Honkarakenne Oyj Series B shares.
The pension system is a defined contribution plan.
Honkarakenne does not currently have any long-term management incentive schemes.
The Group has two series of shares, the A and B series, which confer different dividend and voting rights. Profit will be distributed so that EUR 0.20 will first be paid on each Series B share, followed by EUR 0.20 on each Series A share. Any remaining profit will be distributed equally on all shares. Each Series B share confers one vote and each Series A share confers 20 votes at the General Meeting.
| SHARES | VOTES | |
|---|---|---|
| Series A | 300 096 | 6 001 920 |
| Series B | 5 911 323 | 5 911 323 |
| 6 211 419 | 11 913 243 |
Honkarakenne's share capital is EUR 9,897,936.00. The shares have no nominal value.
Honkarakenne did not acquire any of its own shares during the financial year. At the end of the financial year, the Group held 364,385 Honkarakenne B shares with a total purchase price of EUR 1,381,750.23. This figure includes the shares owned by Honka Management Oy. These shares represent 5.87 per cent of all the company's shares and 3.05 per cent of all votes. The purchase cost has been deducted from shareholders' equity in the consolidated financial statements.
Honkarakenne's Series B shares are quoted on the Small Caps list of NASDAQ OMX Helsinki Ltd under the short name HONBS. The share price on the balance sheet closing date was EUR 4.20. The highest price of the share in trading was EUR 4.28 and the lowest EUR 1.98. Market capitalisation at the end of the financial year amounted to MEUR 24.6 (the value of Series B shares has been used for unlisted Series A shares). In 2019, the turnover of listed Series B shares amounted to MEUR 5.8, with 2.1 million shares traded.
| SHARE-RELATED KEY FIGURES | 2019 | 2018 | 2017 | |
|---|---|---|---|---|
| Earnings per share | euro | 0,40 | 0,20 | 0,15 |
| Dividend per share *) | euro | 0,00 | 0,00 | 0,00 |
| Dividend payout ratio, % | % | 0,0 | 0,0 | 0,0 |
| Effective dividend yield | % | 0,0 | 0,0 | 0,0 |
| Shareholders' equity/share | euro | 2,14 | 1,73 | 1,53 |
| P/E ratio | 10,6 | 9,9 | 23,5 | |
| SHARE PRICE TREND | ||||
| Highest quotation during the year |
euro | 4,28 | 4,02 | 3,92 |
| Lowest quotation during the year |
euro | 1,98 | 1,88 | 1,55 |
| Quotation at the balance sheet date |
euro | 4,20 | 1,99 | 3,61 |
| Market capitalisation **) | MEUR | 24,6 | 11,6 | 21,1 |
| Share turnover | value of trading | 5,8 | 7,6 | 10,9 |
| trading volume | 2 076 | 2 396 | 3 762 | |
| Percentage of total shares | 35,5 | 41,0 | 66,3 | |
| ADJUSTED NUMBER OF SHARES | ||||
| at the close of the period | 5 847 | 5 847 | 5 847 | |
| average during the period | 5 847 | 5 847 | 5 677 |
*) The Board of Directors' proposal for the 2019 financial year.
**) The price of Series A shares has been used as the value for Series B shares.

At the end of the financial year, the company had a total of 3,022 shareholders, of which 8 were nominee-registered. The holdings of several investors can be managed through one nominee-registered shareholder.
The company's major shareholders, 31 December 2019
| NAME | SERIES A | SERIES B | TOTAL | |
|---|---|---|---|---|
| 1 | AKR-INVEST OY | 1 000 000 | 1 000 000 | |
| 2 | Saarelainen Oy | 111 068 | 497 190 | 608 258 |
| 3 | Saarelainen Marko Tapani | 25 470 | 316 483 | 341 953 |
| 4 | Honka Management Oy | 286 250 | 286 250 | |
| 5 | Nordea Nordic Small Cap Fund | 251 457 | 251 457 | |
| 6 | Varma Mutual Pension Insurance Company | 222 812 | 222 812 | |
| 7 | Ruuska Pirjo Helena | 5 950 | 92 857 | 98 807 |
| 8 | Nieminen Jorma Juhani | 85 500 | 85 500 | |
| 9 | Etola Markus Eeriki | 80 000 | 80 000 | |
| 10 | Honkarakenne Oyj | 78 135 | 78 135 | |
| 11 | Saarelainen Erja Anneli | 4 480 | 60 122 | 64 602 |
| 12 | Ristola Arimo Kalervo | 20 000 | 40 100 | 60 100 |
| 13 | Mandatum Life Unit-Linked | 60 000 | 60 000 | |
| 14 | Ruponen Sonja Helena | 55 150 | 55 150 | |
| 15 | Koivunen Jussi Tapio | 55 000 | 55 000 | |
| 16 | Nordea Life Assurance Finland Ltd Nominee register |
52 050 | 52 050 | |
| 17 | Saarelainen Mauri Olavi | 10 456 | 29 377 | 39 833 |
| 18 | Savolainen Paul-Petteri | 37 807 | 37 807 | |
| 19 | Saarelainen Paula Sinikka | 7 403 | 28 958 | 36 361 |
| 20 | Nordea Bank Abp | 36 327 | 36 327 | |
| 21 | Saarelainen Sirkka Liisa | 35 914 | 35 914 | |
| 22 | Valkila Erkka Ilpo Eerik | 35 900 | 35 900 | |
| 23 | Saarelainen Hanna Miira Maria | 6 971 | 27 939 | 34 910 |
| NAME | SERIES A | SERIES B | TOTAL | |
|---|---|---|---|---|
| 24 | Meissa-Capital Oy | 33 683 | 33 683 | |
| 25 | Saarelainen Anita Irene | 3 252 | 28 375 | 31 627 |
| 26 | Op-Life Insurance Company Ltd | 29 752 | 29 752 | |
| 27 | Privatum Oy | 29 000 | 29 000 | |
| 28 | TUGENT OY | 28 000 | 28 000 | |
| 29 | Karhulahti Veikko | 27 835 | 27 835 | |
| 30 | Mattila Mika Ilmari | 26 118 | 26 118 |
Foreign and nominee-registered shares, 31 December 2019
| SHARE HOLDERS |
NUMBER OF SHARES |
% OF ALL SHARES | VOTES | % OF VOTES | |
|---|---|---|---|---|---|
| Total foreign | 8 | 6 824 | 0,11 % | 18 224 | 0,15 % |
| Total nominee-regis tered (foreign) |
3 | 9 109 | 0,15 % | 9 109 | 0,08 % |
| Total nominee-regis tered (Finland) |
5 | 41 215 | 0,66 % | 41 215 | 0,35 % |
| Total | 16 | 57 148 | 0,92 % | 68 548 | 0,58 % |
| Number of shares issued |
6 211 419 | 11 913 243 |
| DISTRIBUTION OF SHARE CAPITAL BY SIZE CATEGORY, 31 DECEMBER 2019 |
NUMBER OF SHAREHOL DERS |
% OF ALL SHA REHOLDERS |
NUMBER OF SHARES |
% OF ALL SHARES |
|
|---|---|---|---|---|---|
| 1- 100 | 1 088 | 36,0 | 52 385 | 0,8 | |
| 101- 500 | 1 062 | 35,1 | 288 996 | 4,7 | |
| 501- 1 000 | 391 | 12,9 | 317 914 | 5,1 | |
| 1 001- 5 000 | 378 | 12,5 | 870 354 | 14,0 | |
| 5 001- 10 000 | 40 | 1,3 | 294 483 | 4,7 | |
| 10 001 - 50 000 | 47 | 1,6 | 983 772 | 15,8 | |
| 50 001 - 100 000 | 10 | 0,3 | 689 344 | 11,1 | |
| 100 001 - 500 000 | 4 | 0,1 | 1 102 472 | 17,7 | |
| Over 500 001 | 2 | 0,1 | 1 608 258 | 25,9 |
| DISTRIBUTION OF SHARE CAPITAL BY SIZE CATEGORY, 31 DECEMBER 2019 |
NUMBER OF SHAREHOL DERS |
% OF ALL SHA REHOLDERS |
NUMBER OF SHARES |
% OF ALL SHARES |
|---|---|---|---|---|
| Total | 3 022 | 100,0 | 6 207 978 | 99,9 |
| Of which are nominee registered | 8 | 0,3 | 50 324 | 0,8 |
| Waiting list | 0 | 0,0 | ||
| Joint account | 3 441 | 0,1 | ||
| Number of shares issued | 6 211 419 | 100 |
Shareholders by sector, 31 December 2019
| NUMBER OF SHARES |
% OF ALL SHA REHOLDERS |
NUMBER OF SHARES |
% OF ALL SHARES |
|
|---|---|---|---|---|
| Companies | 119 | 3,9 | 2 373 413 | 38,2 |
| Financial and insurance institutions | 12 | 0,4 | 401 270 | 6,5 |
| Public entities | 1 | 0,0 | 222 812 | 3,6 |
| Households | 2 875 | 95,1 | 3 187 740 | 51,3 |
| Non-profit organisations | 4 | 0,1 | 6 810 | 0,1 |
| Foreign ownership | 11 | 0,4 | 15 933 | 0,3 |
| Grand total | 3 022 | 100,0 | 6 207 978 | 99,9 |
| Of which are nominee registered | 8 | 0,3 | 50 324 | 0,8 |
| Waiting list | 0 | 0,0 | ||
| Joint account | 3 441 | 0,1 | ||
| Number of shares issued | 100 | 6 211 419 | 100 |
Shareholdings of the Board of Directors and CEO, 31 December 2019
| SERIES A |
SERIES B |
TOTAL | % OF ALL SHARES |
VOTES | % OF VOTES |
|
|---|---|---|---|---|---|---|
| Board of Directors' shareholdings |
25,950 | 1 121 368 | 1 147 318 | 18,47 % | 1 640 368 | 13,77 % |
| President & CEO's shareholdings |
25 470 | 316 483 | 341 953 | 5,51 % | 825 883 | 6,93 % |
| Total | 51 420 | 1 437 851 | 1 489 271 | 23,98 % | 2 466 251 | 20,70 % |
The shareholdings of the Board of Directors also include the Honkarakenne Oyj shares owned by AKR-Invest Oy, a company controlled by Arimo Ristola.
The information given about shareholders is based on the shareholder list maintained by Euroclear Finland Oy. Each nominee-registered shareholder has been marked in the share register as a single shareholder. The holdings of several investors can be managed through one nominee-registered shareholder.
In 2019, the company received the following flagging notifications pursuant to Section 9(5) of the Securities Market Act:
On 17 January 2019, the number of Honkarakenne Oyj shares owned by CapMan Oyj fell below 5 per cent.
Stock exchange releases have been issued for any transactions involving Honkarakenne's securities and the company's management during the review period. The releases are available on Honkarakenne's website.
The Board of Directors has been authorised to acquire a maximum of 400,000 of the company's Series B shares with assets included in the company's unrestricted equity. Shares may be acquired for the purpose of developing the company's capital structure, for the financing or implementation of acquisitions or other similar arrangements, for the implementation of the company's share-based incentive schemes, or for other transfers or cancellation. The authorisation will remain in force until the next Annual General Meeting, however expiring at the latest on 30 June 2020.
The Board has also been authorised to decide on a rights issue or bonus issue, and on granting special rights to shares as specified in Chapter 10 (1) of the Limited Liability Companies Act, in one or more instalments.
If a Series A share is transferred to a non-shareholder otherwise than by inheritance, testament or matrimonial right, the Board of Directors must be informed of the transfer in writing. The Board has the right to redeem the Series A shares within 30 days of receiving said notification at the book value of the share in the previous financial statements by using the reserve fund or other assets exceeding the share capital. If the A shares are not redeemed for the company, the Board of Directors must inform the other Series A shareholders of this without delay Series A shareholders have the right of redemption with the same terms as described above within another 30 days. If more than one shareholder wishes to exercise his/her right of redemption, the redeemable Series A shares shall be split among them in proportion to their prior holdings of Series A shares in the company. If this is not possible, lots will be drawn. Series B shares are not subject to redemption rights and there are no restrictions on their transfer.
Saarelainen Oy and certain private shareholders representing Honkarakenne Oyj's Saarelainen family signed an amended shareholder agreement on 17 February 2009. The previous shareholder agreement was signed on 21 April 1990. The parties agreed that private shareholders will strive to exercise their voting rights unanimously at the company's General Meetings. If they are unable to reach a consensus, the private shareholders will vote in favour of Saarelainen Oy's position. When members of the Saarelainen family are elected to Honkarakenne Oyj's Board of Directors, the agreement states that their election will be subject to a unanimous decision between the private shareholders. If a consensus cannot be reached, a General Meeting of Saarelainen Oy will decide which family members are to be elected according to the majority of votes cast at that meeting.
In the shareholder agreement, the private shareholders have, with certain exceptions, committed not to sell or surrender their Series A Honkarakenne shares to anyone besides Saarelainen Oy and the other private shareholders that signed the agreement without first offering the shares they intend to sell or surrender to Saarelainen Oy or a buyer appointed by Saarelainen Oy with a first right of refusal.
In addition to Saarelainen Oy, the agreement covers the following shareholders: Sinikka Saarelainen, the estate of Reino Saarelainen, Erja Saarelainen, Mauri Saarelainen, Pirjo Ruuska, Anita Saarelainen, Kari Saarelainen, Paula Saarelainen, Helena Ruponen, Jukka Saarelainen, Sari Saarelainen, and Jari Saarelainen. The total shareholding of those covered by the agreement, including their underage children, is 186,930 Series A shares and 810,413 Series B shares, representing 16.06 per cent of all shares and 38.18 per cent of all votes.
The Group's related parties consist of subsidiaries and associated companies; the company's management and any companies in which they exert influence; and parties involved in the Saarelainen shareholder agreement and any companies controlled by them. The management personnel considered to be related parties comprise the Board of Directors, President & CEO, and the company's Executive Group. The pricing of goods and services in transactions with related parties conforms to market-based pricing.
During the financial year, ordinary business transactions with related parties were made as follows: sales of goods and services to related parties amounted to MEUR 0.2 (MEUR 0.2) and purchases from related parties to MEUR 0.5 (MEUR 0.4). The Financial Statements include MEUR 0.0 (MEUR 0.0) in debt to related parties and MEUR 0.0 (MEUR 0.0 ) in receivables from related parties. No credit losses were recognised from related parties in 2019 or 2018.
In 2010 and 2011, the parent company Honkarakenne Oyj granted a longterm loan of MEUR 0.9 to Honka Management Oy. The parent company recognised impairment of MEUR 0.3 on this loan in 2018, but reversed it in 2019. Neither the impairment nor its reversal has any effect on the consolidated financial statements.
In 2019, Honkarakenne Oyj complied with the Finnish Limited Liability Companies Act and the Corporate Governance Code 2015 for listed companies issued by the Finnish Securities Market Association (which came into force on 1 January 2016). The Group's Corporate Governance Statement
for the period 1 January to 31 December 2019 will be provided as a separate document and may be found after the Directors' Report and Financial Statements.
In Honkarakenne's view, net sales and the result before taxes in 2020 will be on a par with the previous year.
The parent company's distributable equity amounts to MEUR 2.1. The parent company posted a profit of MEUR 3.5 for the financial year.
The Board of Directors proposes to the Annual General Meeting that no dividend be paid for the financial year ending 31 December 2019. In addition, the Board proposes the repayment of capital totalling EUR 0.12 per share from the fund for invested unrestricted equity.
Honkarakenne Oyj's Annual General Meeting will be held at 2 pm on Friday 24 April 2020 in Tuusula.
This report contains forward-looking statements, which are based on information and assumptions held by the Management at the time of writing and on decisions and plans made by the Management at that time. While the company's management believes that these forecasts are well justified, it cannot provide any absolute guarantee that the assumptions in question will be realised.

| TEUR | NOTE | 1.1.-31.12.2019 | 1.1.-31.12.2018 |
|---|---|---|---|
| Net sales | 1, 2 | 47 549 | 48 864 |
| Other operating income | 3 | 380 | 281 |
| Change in inventories of finished goods and work in progress | -184 | -627 | |
| Production for own use | 4 | 120 | |
| Materials and services | -30 030 | -32 300 | |
| Employee benefit expenses | 4 | -8 276 | -7 583 |
| Depreciation | 6 | -1 844 | -1 238 |
| Impairment | 6 | 0 | -61 |
| Other operating expenses | 7 | -4 215 | -5 840 |
| Operating profit/loss | 3 384 | 1 617 | |
| Financial income | 8 | 118 | 144 |
| Financial expenses | 8 | -296 | -360 |
| Share of associated companies' profit | 5 | 89 | |
| Profit/loss before taxes | 3 210 | 1 491 | |
| Income taxes | 9 | -889 | -315 |
| Profit/loss for the period | 2 321 | 1 176 | |
| OTHER COMPREHENSIVE INCOME: | |||
| Translation differences | 63 | -91 | |
| Total comprehensive income for the period | 2 384 | 1 085 | |
| RESULT FOR THE YEAR ATTRIBUTABLE TO | |||
| Equity holders of the parent | 2 321 | 1 176 | |
| Non-controlling interest | 0 | 0 | |
| 2 321 | 1 176 | ||
| COMPREHENSIVE INCOME ATTRIBUTABLE TO | |||
| Equity holders of the parent | 2 384 | 1 085 | |
| Non-controlling interest | 0 | 0 | |
| 2 384 | 1 086 | ||
| Earnings per share (EPS) calculated on the profit/loss attributable to equity | 10 | ||
| holders of the parent: | |||
| Basic, EUR | 0,40 | 0,20 | |
| Diluted, EUR | 0,40 | 0,20 |
The Group has two series of shares, the A and B series, which confer different dividend rights. Profit will be distributed in such a way that EUR 0.20 will be paid on each B share, followed by EUR 0.20 on each A share, and any remaining profits will be distributed equally on all shares.
| TEUR | NOTE | 31.12.2019 | 31.12.2018 | |
|---|---|---|---|---|
| NON-CURRENT ASSETS | ||||
| Property, plant and equipment | 11 | 11 642 | 8 098 | |
| Goodwill | 12 | 72 | 72 | |
| Other intangible assets | 12 | 312 | 206 | |
| Investments in associated companies | 13 | 286 | 281 | |
| Other financial assets | 14 | 0 | 0 | |
| Receivables | 15, 25 | 77 | 75 | |
| Deferred tax assets | 16 | 1 577 | 2 047 | |
| 13 967 | 10 780 | |||
| CURRENT ASSETS | ||||
| Inventories | 17 | 4 442 | 4 602 | |
| Trade and other receivables | 18 | 2 452 | 2 132 | |
| Cash and cash equivalents | 19 | 7 053 | 4 115 | |
| 13 947 | 10 849 | |||
| TOTAL ASSETS | 27 914 | 21 629 |
| TEUR | NOTE | 31.12.2019 | 13.12.2018 |
|---|---|---|---|
| EQUITY ATTRIBUTABLE TO EQUITY HOLDERS OF THE PARENT |
|||
| Share capital | 20 | 9 898 | 9 898 |
| Share premium account | 20 | 520 | 520 |
| Invested unrestricted equity fund | 20 | 8 034 | 8 034 |
| Treasury shares | 20 | -1 382 | -1 382 |
| Translation differences | 20 | 164 | 102 |
| Retained earnings | -4 696 | -7 046 | |
| 12 539 | 10 126 | ||
| Non-controlling interests | 0 | 5 | |
| Total equity | 12 539 | 10 131 | |
| NON-CURRENT LIABILITIES | |||
| Deferred tax liabilities | 16 | 65 | 61 |
| Provisions | 22 | 225 | 231 |
| Financial liabilities | 21, 25 | 4 383 | 1 344 |
| 4 673 | 1 636 | ||
| CURRENT LIABILITIES | |||
| Trade and other payables | 23 | 9 622 | 8 994 |
| Tax liabilities based on taxable income | 23 | 113 | 252 |
| Provisions | 22 | 150 | 164 |
| Current financial liabilities | 21 | 816 | 451 |
| 10 702 | 9 862 | ||
| Total liabilities | 15 375 | 11 498 | |
| Total shareholders' equity and liabilities | 27 914 | 21 629 |
| TEUR | NOTE | 1.1. - 31.12.2019 | 1.1. - 31.12.2018 |
|---|---|---|---|
| CASH FLOW FROM OPERATING ACTIVITIES | |||
| Profit/loss for the period | 2 321 | 1 176 | |
| Adjustments: | |||
| Non-cash transactions | 28 | 1 743 | 1 221 |
| Financial income and expenses | 8 | 179 | 215 |
| Other adjustments | -4 | 5 | |
| Taxes | 9 | 889 | 315 |
| Changes in working capital: | |||
| Change in trade and other receivables | -303 | 445 | |
| Change in inventories | 160 | 675 | |
| Change in trade payables and other liabilities | 619 | 152 | |
| Interest paid | -143 | -164 | |
| Interest received | 24 | 19 | |
| Dividends | 13 | 0 | |
| Other financial expenses | -31 | -60 | |
| Other financial income | 84 | 106 | |
| Taxes paid | -568 | -297 | |
| Net cash flow from operating activities | 4 983 | 3 808 | |
| CASH FLOW FROM INVESTMENTS | |||
| Investments in property, plant and equipment | -3 078 | -917 | |
| Investments in intangible assets | -160 | -182 | |
| Proceeds from sale of property, plant and equipment | 132 | 52 | |
| Net cash flow from investments | -3 106 | -1 047 |
| TEUR | NOTE | 1.1. - 31.12.2019 | 1.1. - 31.12.2018 |
|---|---|---|---|
| CASH FLOW FROM FINANCING ACTIVITIES | |||
| Raising of long-term loans | 21 | 2 000 | 0 |
| Repayment of long-term loans | 21 | -450 | -1 783 |
| Acquisition of non-controlling interests | -12 | 0 | |
| Payments of lease liabilities | 21 | -428 | -8 |
| Net cash flow from financing activities | 1 110 | -1 791 | |
| Net change in cash and cash equivalents | 2 987 | 971 | |
| Effect of exchange rate changes on cash and cash | -49 | ||
| equivalents | |||
| Cash and cash equivalents at the beginning of the | 19 | 4 115 | 3 144 |
| period | |||
| Cash and cash equivalents at the close of the period | 19 | 7 053 | 4 115 |
| Equity attributable to equity holders of the parent | Non-controlling interests |
Total equity | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TEUR | NOTE | SHARE CAPITAL |
SHARE PREMIUM ACCOUNT |
INVESTED UNRESTRICTED EQUITY FUND |
TREASURY SHARES |
TRANSLATION DIFFERENCES |
RETAINED EARNINGS |
TOTAL | ||
| Equity, 1 Jan. 2018 | ||||||||||
| COMPREHENSIVE INCOME | ||||||||||
| Result for the period | 0 | 1 176 | ||||||||
| OTHER COMPREHENSIVE INCOME | ||||||||||
| Translation difference | 97 | 97 | 97 | |||||||
| Total comprehensive income for the period | 0 | 0 | 0 | 0 | 97 | 1 176 | 1 272 | 0 | 1 273 | |
| TRANSACTIONS WITH EQUITY HOLDERS OF THE PARENT | ||||||||||
| Adoption of new standards | -99 | -99 | -99 | |||||||
| Total transactions with equity holders of the parent | 0 | 0 | 0 | 0 | 0 | -99 | -99 | 0 | -99 | |
| Equity, 31 Dec. 2018 | 9 898 | 520 | 8 034 | -1 382 | 102 | -7 046 | 10 126 | 5 | 10 131 | |
| Equity, 1 Jan. 2019 | 9 898 | 520 | 8 034 | -1 382 | 102 | -7 046 | 10 126 | 5 | 10 131 | |
| COMPREHENSIVE INCOME | ||||||||||
| Result for the period | 2 321 | 2 321 | 2 321 | |||||||
| OTHER COMPREHENSIVE INCOME | ||||||||||
| Translation difference | 63 | 63 | 63 | |||||||
| Redemption of minority interest | 5 | 5 | -5 | 0 | ||||||
| Total comprehensive income for the period | 0 | 0 | 0 | 0 | 63 | 2 326 | 2 389 | -5 | 2 384 | |
| TRANSACTIONS WITH EQUITY HOLDERS OF THE PARENT | ||||||||||
| Effect of share rewards | 24 | 24 | 24 | |||||||
| Total transactions with equity holders of the parent | 0 | 0 | 0 | 0 | 0 | 24 | 24 | 0 | 24 | |
| Equity, 31 Dec. 2019 | 9 898 | 520 | 8 034 | -1 382 | 164 | -4 696 | 12 539 | 0 | 12 539 |
The Honkarakenne Group manufactures and sells log and solid wood building packages, as well as their design and construction services. The Group's parent company is Honkarakenne Oyj. The parent company is domiciled in Karstula and its registered address is Hongantie 41, 43500 Karstula, Finland. Honkarakenne Oyj is a public limited company and its B-Series shares are listed on the Small Cap list of NASDAQ OMX Helsinki Ltd under the short name HONBS.
A copy of the consolidated financial statements is available on the company's website at www.honka.com or from Honkarakenne Oyj's head office at the above address. These consolidated financial statements were authorised for issue by Honkarakenne Oyj's Board of Directors on 26 February 2020. According to the Finnish Companies Act, shareholders are entitled to approve or reject the financial statements at the Annual General Meeting held after their publication.
The consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) and in conformance with the IAS and IFRS standards and SIC and IFRIC interpretations valid on 31 December 2019. When referred to in the Finnish Accounting Act and ordinances based on the provisions of this Act, 'IFRS' denotes the standards and their interpretations as adopted in accordance with the procedure laid down in Regulation (EC) No. 1606/2002 of the EU. The Notes to the Consolidated Financial Statements also comply with Finnish accounting principles and corporate legislation. The latter supplement IFRS. The Notes constitute an
integral part of the Financial Statements. The figures in the consolidated financial statements are presented in thousands of euros. As both individual and final figures have been rounded to the nearest thousand, some rounding differences may be visible in the totals.
In order to draw up these financial statements, management had to make forward-looking estimates and assumptions, and make considered judgements in the application of accounting principles. These estimates and decisions may affect the assets, liabilities, income, expenses and contingent items reported for the period. While management believes that these estimates and assumptions are well justified, it cannot provide any absolute guarantee that the estimates and assumptions in question will be realised. It is possible that actual results will differ from the estimates given in the Financial Statements.
The consolidated financial statements include the parent company Honkarakenne Oyj and all of the subsidiaries that are under its control. The parent company has control over a company when it directly or indirectly controls more than 50 per cent of its voting rights or otherwise has the authority to control the company's financial or operating principles. Subsidiaries are included in the consolidated financial statements from the date when the Group obtains control of them until the date when control ends. Any direct acquisition expenses are recognised as they arise.
Business combinations are accounted for using the acquisition method. The consideration paid for the acquisition of a subsidiary includes the assets transferred, liabilities incurred by previous owners, and equity shares issued by the Group, all measured at their fair value. Any costs that have been directly incurred by business combinations are recognised through profit and loss and are not included in the consideration. However, the consideration does include the fair value of an asset or liability arising from a contingent consideration arrangement. The identifiable assets, assumed liabilities and contingent liabilities acquired in business combinations are valued at fair value at the time of the acquisition. A non-controlling owner's interest in the acquiree is recognised either at fair value or based on the ratio of the non-controlling owner's identifiable net assets in the acquiree as entered in the balance sheet.
Any contingent considerations are added to the fair value of the acquiree at the time of acquisition. Any later changes to the fair value of a contingent consideration that is classed as an asset or liability is recognised through profit or loss. If the contingent consideration has been classified as equity, its book value does not change, and when the compensation is subsequently paid, the relevant entries are made under equity.
Intra-Group transactions, unrealised internal margins, internal receivables and liabilities, and internal dividends have been eliminated from the consolidated financial statements. The distribution of the profit for the financial year to the parent company's shareholders and non-controlling owners is presented in the income statement. In the balance sheet, non-controlling interests are included in the Group's total shareholders' equity.
Associated companies are those in which the Group has considerable influence but no full or shared control. This is typically considered to be the case when the Group does not control a company but holds shares that confer 20 per cent or more of the voting rights in that company.
In the consolidated financial statements, associates are accounted for using the equity method. When using the equity method, the proportion of the
associated company's income that is equivalent to the Group's holding is entered into the consolidated income statement. If the Group's share of an associated company's losses exceeds the carrying amount of the investment, the carrying amount is reduced to nil and recognition of further losses is discontinued except to the extent that the Group has incurred liabilities in respect of the associate.
Honkarakenne has three geographical operating segments that have been combined into one segment for reporting purposes. Geographically, sales are divided as follows: BA Finland, BA Russia & CIS and BA Global Markets. As management's internal reporting complies with IFRS reporting, separate reconciliations are not presented.
The preparation of consolidated financial statements in accordance with IFRS requires management to make estimates and assumptions. Discretion is also required in applying the accounting principles used in the consolidated financial statements. Even though the estimates and assumptions represent management's best knowledge at the time, the actual results can differ from these estimates and assumptions.
The most significant estimates relate to:
Figures concerning the financial performance and position of Group companies are presented in the currency of each company's primary operating environment ("functional currency"). The consolidated financial statements are presented in euros, which is the parent company's functional and presentation currency.
Foreign currency transactions are translated into the functional currency at the exchange rates valid on the transaction date. Monetary assets and liabilities are translated into euro amounts at the exchange rate valid on the balance sheet date. Gains and losses from foreign currency transactions and from the translation of monetary items have been recognised in the statement of comprehensive income. Exchange rate gains and losses are presented under financial income and expenses in the statement of comprehensive income.
The statements of comprehensive income for Group companies that do not use the euro as their functional currency have been translated into euros using the average exchange rate for the financial year, while their balance sheets have been translated using the exchange rate on the balance sheet date. The result for the financial year is translated with different exchange rates in the statement of comprehensive income and the balance sheet, resulting in translation differences that are recognised in shareholders' equity in the balance sheet. Changes in translation differences are disclosed in other comprehensive income.
Translation differences from the elimination of the acquisition cost of subsidiaries that do not use the euro as their functional currency and the translation of equity items accrued after acquisition are recognised in the statement of comprehensive income. When such a subsidiary is divested, accumulated translation differences are recognised in the statement of comprehensive income, as part of the gain or loss on sale.
Net sales are presented as the sales income derived from customer contracts minus indirect taxes and discounts. The transaction price expected from the customer is estimated at the beginning of the goods or service for sale.
The Group sells and manufactures log and solid wood building packages, as well as their design and construction services. In addition to house packages and construction services, the Group sells log billets and byproducts of the manufacturing process. Income generated by sales in Honkarakenne's primary business activities are presented as net sales. Proceeds from the sale of other goods and services are presented under other operating income.
Sales income is recognised according to when control of a good or service is transferred to the customer. Customers are considered to be in control of a good or service when they are able to govern its use and obtain benefit from it. Honkarakenne has sales income that is recognised both at a point in time and over time.
Income from house packages, log billets and byproducts is recognised when control of the goods is transferred to the customer. Income from the sale of house packages, log billets and byproducts is recognised at a point in time. However, if several deliveries are made at different times, the income is recognised according to when control of each batch was transferred to the customer.
Income from the sale of services is recognised either at a point in time or over time, depending on the service, the terms and conditions of the agreement, and the duration of the service. Income from customer contracts containing services is recognised at a point in time if the service is short in duration and control is transferred to the customer at a given moment.

Sales revenue is recognised over time for customer agreements in which an asset is under the customer's control while being created or improved by the company. Such customer agreements may include materials and services, or just services. Previously, agreements that contained both materials and construction services and were of major significance in terms of both time and value were treated as long-term projects and recognised on the basis of percentage of completion. The revenue recognition principle for such customer agreements (including design and build contracts) has remained almost unchanged, but in certain cases items such as additional work could be considered to constitute a performance obligation that is separate from the main product.
The company recognises sales revenue from customer agreements that are recognised over time by specifying the progress towards the fulfilment of each agreement. The Group deems that the progress towards the fulfilment describes the fulfilment of the entire performance obligat ion, that is, the transfer of control of the goods and services in question. The Group uses an input-based method to determine the progress towards fulfilment, in which the costs incurred are compared with estimated total costs (cost-based input method, percentage-of-completion method).
If it is impossible to specify the progress towards fulfilment and the expenses are expected to be covered, income is only recognised to the extent to which expenses have been generated. If it is probable that the total costs required to fulfil an agreement will exceed the transaction price obtained, then the predicted loss is recognised as an expense under provisions. On the reporting date, if the invoicing for an agreement is lower than the sales income recognised for the project based on progress towards fulfilment, then the difference will be presented in the balance sheet as a contractually based adjustment item under "Trade and other receivables". On the reporting date, if the invoicing for an agreement is higher than the sales income recognised for the project based on progress towards fulfilment, then the difference will be presented under advances received in the current liabilities section of the balance sheet.
A breakdown of net sales, along with more information about income recognised on the basis of customer agreements, is presented in Note 2.
'Other operating income' refers to gains from the disposal of non-current assets and regular income not generated from primary activities, such as rental income and government grants that have been received as compensation for costs incurred. Government grants received as compensation for costs incurred are recognised in the same period in which the expenses were recognised.
The Group's pension plans are primarily defined contribution plans. Payments made into defined contribution pension plans are recognised in the statement of comprehensive income in the financial year to which they apply. After this, the Group will no longer have any other obligations or payments for the year in question.
'Obligations upon termination of employment' denote expenses for which the company will not receive compensation in the form of work performed by an employee. Benefits paid upon termination of employment are recognised as expenses when the Group has decided to terminate an employee's contract. Any benefits that the Group has offered to promote voluntary redundancies are also recognised as expenses. Other probable, statutory liabilities arising from benefits paid upon termination of employment have been estimated on the balance sheet closing date and recognised as expenses and liabilities.
IFRS 16 Leases came into effect on 1 January 2019. The standard sets out the principles for the recognition, measurement, presentation and disclosure of leases. The new standard replaces IAS 17 and related interpretations.
Honkarakenne adopted IFRS 16 Leases on 1 January 2019 using a simplified procedure whereby the impact of the standard's application is presented in the opening balance sheet dated 1 January 2019 and the comparison
figures for the prior year are not adjusted. Lessor accounting remains largely unchanged compared to the guidance under IAS 17 and thus the adoption of the standard does not have an effect on the accounting treatment of lease contracts in which Honkarakenne is the lessor.
Prior to the adoption of IFRS 16, lease contracts were classified as either finance leases or operating leases. A lease was classified as a finance lease if it transferred substantially all the risks and rewards incidental to ownership of the leased asset to the lessee. Commitments related to finance leases were recognised as liabilities and discounted using the interest rate implicit in the lease, while an equivalent asset was recognised in tangible assets. Similarly, lease payments were apportioned between financial expenses and repayments of the lease liability. In previous financial periods, lease payments for non-finance lease contracts were recognised as lease expenses in the statement of comprehensive income in accordance with IAS 17.
IFRS 16 particularly changes the accounting treatment of contracts that were previously classified as other leases, as the standard as a rule requires lessees to recognise all lease contracts in the balance sheet. At the commencement date of the contract, a right-of-use asset and a lease liability are recognised in the balance sheet, measured at the present value of the remaining lease payments. In the statement of comprehensive income, depreciation on rightof-use assets and interest expenses on lease liabilities are recognised instead of lease expenses.
A significant share of Honkarakenne's lease contracts were previously classified as operating leases under IAS 17. Business premises, cars and office equipment leased by Honkarakenne have been treated as operating leases.
In transition to IFRS 16, Honkarakenne has recognised lease liabilities for these leases based on the present value of the remaining lease payments on 1 January 2019, discounted using the incremental borrowing rate at the date of application. Honkarakenne measures the right-of-use asset at an amount equal to the lease liability at the date of initial application, which means that the transition has not had an impact on equity. Furthermore, Honkarakenne does not have any prepayments on leases or accrued lease payments that would have an impact on the initial recognition of the right-of-use asset.
Honkarakenne has open-ended lease contracts for business premises in particular. The lease term for open-ended leases is based on management's assessment of the lease term, which takes into consideration factors such as the costs relating to the termination of the lease and the importance of the underlying asset to Honkarakenne's operations. At the date of initial application, management estimated that the lease term for the majority of the open-ended lease contracts for business premises was from two to four years. Honkarakenne has applied two recognition exemptions included in IFRS 16. Honkarakenne has not recognised right-of-use assets and lease liabilities for short-term leases with a lease term of no more than 12 months or for leases of low value assets. Honkarakenne has also used a practical expedient under the simplified transition approach whereby the lessee does not recognise lease contracts that end within 12 months from the date of the initial application if they do not contain a purchase option. In addition, Honkarakenne applies the expedient whereby the standard is not applied to lease contracts for intangible assets.
As a result of the adoption of IFRS 16, MEUR 2.1 in right-of-use assets and lease liabilities were recognised in the balance sheet on 1 January 2019. Honkarakenne's equity ratio consequently weakened by 7 percentage points, gearing was down 21 percentage points and return on investment decreased by one percentage point. In addition to the balance sheet impact, adoption of IFRS 16 has an effect on Honkarakenne's statement of comprehensive income. As from the beginning of 2019, Honkarakenne recognises a depreciation charge on the right-of-use asset instead of lease expenses in the statement of comprehensive income, which affects operating profit, and an interest expense related to the lease liability, which impacts on financial items. The change has no significant impact on Honkarakenne's result, but improves operating profit and increases financial expenses.
Adoption of IFRS 16 also impacts the presentation of cash flows. Lease payments were previously included in cash flow from operating activities in their entirety, while after the implementation of IFRS 16 only the interest expenses related to lease contracts are presented in the cash flow from operating activities. The remainder of the lease payments for lease contracts entered in the balance sheet are presented as repayments of the lease liability in the cash flow from financing activities.
At the commencement date of the lease, Honkarakenne recognises a lease liability measured at the present value of the remaining lease payments that have not been paid at that date. The lease payments included in the measurement of the lease liability consist of the payments for the right to use the underlying asset during the lease term that have not been paid at the commencement date of the lease. The payments include fixed payments less any lease incentives receivable and variable lease payments that depend on an index or a rate and which are initially measured using the index or rate as at the commencement date. A lease contract may also involve payments of penalties for terminating the lease. Honkarakenne accounts for the termination penalty in the lease payments if the termination option may be exercised during the lease period. VAT is not included in the measurement of the lease liability.
Leases are discounted using the interest rate implicit in the lease if said interest rate can be determined easily. If the interest rate implicit in the lease cannot be determined easily, the incremental borrowing rate may be used. According to the standard, the incremental borrowing rate is defined as the rate of interest that a lessee would have to pay to borrow over a similar term, and with a similar security, the funds necessary to obtain an asset of a similar value to the right-of-use asset in a similar economic environment.
At the time of adoption, the implicit interest rate of Honkarakenne's current lease contracts could not be determined easily, and thus future minimum rents were discounted using the estimated incremental borrowing rate. The company estimates the incremental borrowing rate annually in connection with the preparation of the financial statements and applies this incremental borrowing rate until the next financial statements are prepared. At the time of adoption, Honkarakenne estimated the incremental borrowing rate to be 2.5 per cent.
Honkarakenne recognises a right-of-use asset from a lease contract at the commencement date of the lease, that is, the date on which the lessor makes the underlying asset available for use by Honkarakenne. The right-of-use asset is measured at cost less any accumulated depreciation and impairment losses and adjusted for any remeasurement of the lease liability. The initial cost of the asset includes the amount of lease liability recognised, and lease payments made at or before the commencement date less any lease incentives received and initial direct costs incurred. Honkarakenne also considers the possible restoration costs of the underlying asset in the measurement of cost.
Honkarakenne does not recognise leases of low-value assets under IFRS 16 in the balance sheet, but instead recognises an expense on these lease contracts over the lease term in the statement of comprehensive income.
Honkarakenne does not recognise leases with a lease term of less than 12 months – that is, short-term leases under IFRS 16 – in the balance sheet. Such lease contracts are recognised over the lease term as lease expenses in the statement of comprehensive income. In determining whether a contract fulfils the criteria of a short-term lease, Honkarakenne takes into account the length of the contract as in the case of other contracts, that is, considering any extension and termination options and whether it is reasonably certain such options will be exercised. If a lease contains a purchase option, Honkarakenne does not consider it to be a short-term lease.
IFRS 16 requires lessees to determine the lease term as the non-cancellable period of a lease, accounting for any option to extend or terminate the lease if the use of such option is reasonably certain. Honkarakenne has assessed extension options as part of the lease period on a lease-by-lease basis.
Honkarakenne has open-ended lease contracts for business premises in particular. For such contracts, management evaluates the lease term on a leaseby-lease basis. In evaluating the lease term, Honkarakenne considers factors such as any significant leasehold improvements undertaken over the lease term, costs relating to the termination of the lease and the importance of the underlying asset to Honkarakenne's operations, taking into account whether the underlying asset is a specialised asset, the location of the underlying asset and the availability of suitable alternatives. Management will reassess the lease terms in future periods to ensure that the lease term reflects the current circumstances.
Operating profit is the net sum calculated from net sales and other operating income, plus or minus any change in inventories of finished goods and work in progress, plus production for own use, and minus materials and services, employee benefit expenses, depreciation and impairment, and other operating expenses.
The following are recognised as income taxes in the statement of comprehensive income: accrual-based taxes based on taxable income, tax adjustments for prior years, and changes in deferred tax assets and liabilities. The tax effect of any items entered directly under equity is likewise recognised under equity. Taxes based on taxable income are calculated in accordance with the local tax rate in force in the country in question.
Deferred taxes are calculated from the temporary differences between book value and taxable value, using either the tax rate on the closing date or a known tax rate that will come into effect at a later date. Deferred tax liabilities will not be recognised in the case of assets or liabilities that were not initially recognised through business combinations and whose recognition would have no impact on the financial result or taxable income for the business function. Deferred tax assets are recognised only to the extent that it is probable that future taxable profit will be available against which the asset can be utilised. Probability is assessed using the company's estimated taxable income, which is based on Honkarakenne's business plans and budgets. The preconditions for recognising deferred tax assets are evaluated on the closing date of each reporting period.
The most significant timing differences arise from unused tax losses, the difference between tax depreciation and the depreciation of tangible assets based on their useful life, income recognition practices for construction projects, provisions, and finance leasing arrangements. Tax-deductible losses have been recognised as deferred tax assets to the extent that the company will be able to utilise them over the next few years. Deferred tax liabilities will be only recognised for the undistributed profits of subsidiaries if the tax payment will be realised in the foreseeable future.
Government grants for the acquisition of tangible or intangible assets are recognised as a deduction to the carrying amounts of tangible assets. They are recognised as minor depreciations over the useful life of the asset. Government grants received as compensation for costs incurred are recognised under other operating income or as a deduction in the period during which the costs are recognised as expenses.
The Group's tangible assets largely consist of land, buildings, machinery and equipment. They are valued in the balance sheet at their original acquisition cost minus accumulated depreciation and any impairment losses. The acquisition cost of the Group's self-constructed assets includes materials, direct labour and the other direct costs of completing the asset for its intended purpose. When a tangible asset includes several components with different useful lives, the components are accounted for as separate items. Regular maintenance and repair costs are recognised as expenses when they are incurred. Major improvement or further investments are recognised as part of an asset's acquisition cost and are depreciated from the main asset's remaining useful life if it is probable that the investment will financially benefit the company.
Depreciation is recognised on a straight-line basis over the expected useful lives of tangible assets, starting from when the asset is available for use. Land is not depreciated.
The periods of amortisation used for tangible assets are:
y Other tangible assets, 3–10 years
Gains or losses arising from the decommissioning and disposal of tangible assets are recognised in the statement of comprehensive income through profit and loss. Capital gains or losses are measured as the difference between the sale price and the residual value. Gains or losses arising from the decommissioning and disposal of tangible assets are included in other operating income. If a product's sale price does not cover the residual value of the asset, the residual value is adjusted through impairment.
Goodwill is the amount by which the total sum of the consideration paid, non-controlling owner's interest and any previously owned holdings exceeds the fair value of the acquired subsidiary's identifiable net assets at the time of acquisition. Goodwill is tested annually for impairment. Goodwill has therefore been allocated to cash generating units. Goodwill is measured as the original acquisition cost minus depreciation. Impairments are recognised in the statement of comprehensive income as expenses. The book value of goodwill allocated to a divested company or business will be treated as capital gains or losses.
Research expenses are recognised in the statement of comprehensive income in the year in which they are incurred. Expenditure on development activities related to new products and processes has not been capitalised, as the income they are expected to generate in the future is not certain until the products enter the market.
Intangible assets are entered into the balance sheet at their original acquisition cost if the acquisition cost of the asset can be reliably determined and the asset is expected to financially benefit the Group. The acquisition cost of an intangible asset consists of its purchase price plus all of the directly attributable costs of preparing the asset for its intended use. Intangible assets with a known or estimated limited useful life are recognised in the statement of comprehensive income as expenses based on straight-line depreciation over their useful life. Depreciation begins when the asset is available for use. Intangible assets with an indefinite useful life are not subject to depreciation, but are tested for impairment either annually or more often as required. The Group does not currently possess any intangible assets with an unlimited useful life.
IT systems and licences are capitalised at their acquisition cost and the value of any costs incurred by the deployment of software. The acquisition cost of IT systems and licenses is amortised on a straight-line basis over their estimated useful lives.
The periods of amortisation used for intangible assets are:
Subsequent expenditure on other intangible assets is capitalised in the balance sheet only when it increases the company's future economic benefit from the said assets over and above that which was originally estimated. All other expenditure is recognised in the statement of comprehensive income when it is incurred.
At every balance sheet closing date, the Honkarakenne Group judges whether there is any indication that a particular asset's value has been impaired. If there is such an indication, the asset's recoverable amount is estimated. The recoverable amount is estimated annually for the following assets, irrespective of whether there are any indications of impairment: goodwill, intangible assets with unlimited useful lives, and intangible assets in progress. The need for impairment is examined at cash-generating unit level. The recoverable amount is either the value in use of the asset or the fair value of the asset minus any costs incurred by its surrender, whichever is higher.
When determining the value in use, the estimated future cash flows are discounted to their present value using the discount rates that reflect the cash time value and special risks associated with the asset. If recoverable future cash flows cannot be calculated for a particular asset, the recoverable amount is allocated to the cash-generating unit to which the asset belongs.
An impairment loss is recognised when an asset's book value is greater than its recoverable value. The impairment loss is recognised immediately in the statement of comprehensive income. It is first allocated to the goodwill of the cash-generating unit and then to other assets in equal proportion. Impairment losses on assets other than goodwill are reversed if there are changes in circumstances or evaluation criteria, and the asset's recoverable amount has increased after the recognition of an impairment loss. Impairment losses will not, however, be reversed to an extent greater than the book value that the asset would have had if no impairment loss had been recognised. The calculation of recoverable amounts requires the use of estimates.
Inventories are valued at the lower of acquisition cost and net realisable value. The net realisable value is the estimated selling price in the ordinary course of business, less the estimated costs of completion and estimated necessary selling expenses. Materials and equipment are mainly determined using the first-in, first-out (FIFO) principle, including all direct expenses incurred by their acquisition. The acquisition cost of finished goods and work in progress is considered to be the purchase price of materials, the cost of direct labour and other direct costs, plus any variable production costs and general overheads. The book value of inventory plots will be reduced if they are expected to be divested at a price lower than their acquisition cost. The net realisable value of inventory plots is based on the market price. An allowance is established for obsolete items.
Financial assets are entered on the clearance date. When they are initially recognised, the Group categorises financial assets as follows: financial assets valued at amortised cost, financial assets at fair value through profit or loss, and financial assets at fair value through other comprehensive income. The categorisation of financial assets depends on the business models used in their management and the contractual terms and conditions governing cash flows. Financial assets are derecognised in the balance sheet when the right to contractual cash flows has ceased and any material risks and benefits associated with the asset have been transferred outside the Group.
In the Honkarakenne Group, financial assets at fair value through profit or loss include all derivative contracts that do not meet the requirements of hedge accounting. Such derivatives include the Group's currency, interest and commodity derivatives. Derivatives are recognised at fair value on the basis of quoted market prices and generally accepted valuation models. Changes in fair values are entered in accordance with the derivative's purpose, either as financial items or under other operating income and expenses. Honkarakenne has not applied hedge accounting and has not made a decision on starting hedge accounting in accordance with IFRS 9. The Group did not have any derivative contracts in 2019.
Financial assets at fair value through other comprehensive income are non-derivative financial assets that are being held to either collect contractual cash flows or divest financial assets, and whose cash flows are comprised solely of capital and interest payments. This category may include the Group's short-term investments in money markets. Changes in fair value are recognised in other comprehensive income, with the exception of impairment losses and interest income and exchange rate differences recognised using the effective interest method, which are recognised as financial items through profit or loss.
This category also includes the Group's own equity investments in shares and shareholdings, to the extent that these investments have not otherwise been placed in another category on the basis of their business model.

On the balance sheet closing date (31 December 2019), the Honkarakenne Group did not have any financial assets at fair value through other comprehensive income.
Financial assets valued at amortised cost are non-derivative items that are being held to collect contractual cash flows and whose cash flows are comprised solely of capital and interest payments. This category also includes the Group's balance sheet trade receivables and other receivables. Financial assets in this category are initially recognised at fair value plus transaction costs, and are valued at their amortised acquisition cost using the effective interest method. Profit or loss on a financial asset valued at amortised cost is recognised through profit or loss when the asset is impaired or derecognised in the balance sheet.
Cash and cash equivalents comprise cash on hand, bank deposits and liquid investments in financial markets with an original maturity of maximum three months. Cash and cash equivalents are financial assets that are valued at amortised cost.
The impairment model for financial assets is based on expected credit losses, taking the customer's credit risk into account. The simplified procedure for expected credit losses is applied to trade receivables, and also to assets based on IFRS 15-compliant customer contracts that can be categorised in accordance with their maturity and for which the expected impairment can be estimated by category.
At every balance sheet closing date, the Group assesses whether there is objective evidence of impairment for a particular financial asset item or category of financial assets. If there is well-grounded evidence of impairment, the asset's recoverable amount is estimated. This amount will be the item's fair value. Impairment losses – equivalent to the fair value minus the recoverable amount – are recognised in the statement of comprehensive income as expenses. A debtor with significant financial difficulties, a high likelihood of
bankruptcy, payment defaults or payment delays of more than 90 days may all indicate the potential impairment of financial assets.
Financial liabilities are entered on the clearance date, at fair value less transaction costs. Later, all financial liabilities (with the exception of derivative instruments) are valued using the effective interest method at their amortised acquisition cost.
Financial liabilities at fair value through profit or loss include all derivative contracts that do not meet the requirements of hedge accounting. Honkarakenne has not applied hedge accounting and has not made a decision on starting hedge accounting in accordance with IFRS 9. The Group did not have any derivative contracts in 2019.
The Group has both short- and long-term financial liabilities, which may be interest-bearing or non-interest-bearing. Financial liabilities are derecognised in the balance sheet when any associated obligations have ended.
If the Group's parent company or subsidiaries acquire shares in the parent company, the Group's equity will be reduced by an amount equal to the consideration paid plus the transaction costs. If the acquired treasury shares are re-sold or re-issued, the consideration will be credited to the Group's equity.
Provisions are recognised when the Group has a current legal or constructive obligation as a result of a past event, and it is probable that an outflow of economic benefits will be required to settle the obligation and a reliable estimate of the amount of the obligation can be made. Provisions arise from guarantees, onerous contracts, litigation, environmental or tax risks or restructuring plans.
Warranty provisions are recognised when a product under warranty is sold. The amount of the warranty provision is set on the basis of experience of actual warranty costs. A provision is recognised for an onerous
contract when the expenditure required to fulfil the obligations exceeds the benefits that may be derived from it. A dispute provision is recognised for disputes and legal proceedings when the company's management judges it probable that financial resources will be transferred from the company and the amount to be paid can be reliably estimated. Obligations arising from restructuring plans are recognised when detailed and formal plans have been established and the parties involved in the restructuring have been informed, thus giving a valid expectation that such plans will be carried out. The recognised provision is the best estimate of costs required for the fulfilment of the existing obligation on the balance sheet date.
A contingent liability is a potential obligation that has arisen as a consequence of prior events and whose existence will only be verified when an uncertain external event is realised. A contingent liability can also be regarded as an existing obligation that is unlikely to require the fulfilment of payment obligations, or whose magnitude cannot be reliably determined. No provisions are recognised for contingent liabilities, but they will be presented in the Notes to the Financial Statements.
Contingent assets arise from unplanned or unforeseen events that may have financial benefit for the company. Contingent assets are not entered into the Financial Statements, but will be presented in the Notes to the Financial Statements.
Dividends proposed by the Board of Directors are recorded in retained earnings in the consolidated balance sheet for the financial period during which the Annual General Meeting approves them.
Earnings per share (EPS) are calculated by dividing the profit or loss for the period attributable to equity holders of the parent company by the weighted average number of outstanding shares. Treasury shares are not included in the number of outstanding shares. Diluted earnings per share (EPS) are calculated from earnings per share plus the effect of potential ordinary shares on the result for the financial period and the weighted average number of shares.
The Group classifies non-current assets (or disposal groups) and the assets and liabilities of discontinued operations as held for sale if their carrying amounts will be recovered principally through a sale transaction rather than through continuing use. For this to be the case, the asset (or disposal group) must be available for immediate sale in its present condition subject to terms that are usual and customary for sales of such assets (or disposal groups) and its sale must be highly probable. Furthermore, the management must be committed to its sale, the active marketing of the asset for sale has begun and it is expected that the sale will be made within one year of the date of classification.
When an asset (or disposal group) is classified as held for sale, the carrying amount of the asset (or the carrying amounts of all the assets and liabilities in the group) shall be measured in accordance with IFRS. From the day of their classification as held for sale, assets (or disposal groups) are recognised at the lower of the carrying amount or their fair value less costs to sell. Once classified as held for sale, these assets are no longer depreciated.
Assets and liabilities in disposal groups that do not fall under the scope of the IFRS 5 standard are recognised in the same way as prior to their classification. Assets held for sale and the liabilities of a disposal group are presented separately from other items in the balance sheet.
The Group does not currently have any assets held for sale.
A discontinued operation is a component of the Group that either has been disposed of, or is classified as held for sale, and:
y It represents a separate major line of business or geographical area of operations.
The result of discontinued operations is presented as a separate item in the statement of comprehensive income. The assets of discontinued operations and other related items that are recognised in the statement of comprehensive income as well as liabilities included in disposal groups are presented separately in the balance sheet.
The Group does not currently have any items classified as discontinued operations.
y IFRS 16 Leases
IFRS 16 Leases came into effect on 1 January 2019. The standard sets out the principles for the recognition, measurement, presentation and disclosure of leases. The new standard replaces IAS 17 and related interpretations.
Honkarakenne adopted IFRS 16 Leases on 1 January 2019 using a simplified procedure whereby the impact of the standard's application is presented in the opening balance sheet dated 1 January 2019 and the comparison figures for the prior year are not adjusted. Lessor accounting remains largely unchanged compared to the guidance under IAS 17 and thus the adoption of the standard does not have an effect on the accounting treatment of lease contracts in which Honkarakenne is the lessor.
Prior to the adoption of IFRS 16, lease contracts were classified as either finance leases or operating leases. A lease was classified as a finance lease if it transferred substantially all the risks and rewards incidental to ownership of the leased asset to the lessee. Commitments related to finance leases were recognised as liabilities and discounted using the interest rate implicit in the lease, while an equivalent asset was recognised in tangible assets. Similarly, lease payments were apportioned between financial
expenses and repayments of the lease liability. In previous financial periods, lease payments for non-finance lease contracts were recognised as lease expenses in the statement of comprehensive income in accordance with IAS 17.
IFRS 16 particularly changes the accounting treatment of contracts that were previously classified as other leases, as the standard as a rule requires lessees to recognise all lease contracts in the balance sheet. At the commencement date of the contract, a right-of-use asset and a lease liability are recognised in the balance sheet, measured at the present value of the remaining lease payments. In the statement of comprehensive income, depreciation on right-of-use assets and interest expenses on lease liabilities are recognised instead of lease expenses.
A significant share of Honkarakenne's lease contracts were previously classified as operating leases under IAS 17. Business premises, cars and office equipment leased by Honkarakenne have been treated as operating leases.
In transition to IFRS 16, Honkarakenne has recognised lease liabilities for these leases based on the present value of the remaining lease payments on 1 January 2019, discounted using the incremental borrowing rate at the date of application. Honkarakenne measures the right-of-use asset at an amount equal to the lease liability at the date of initial application, which means that the transition has not had an impact on equity. Furthermore, Honkarakenne does not have any prepayments on leases or accrued lease payments that would have an impact on the initial recognition of the right-of-use asset.
Honkarakenne has open-ended lease contracts for business premises in particular. The lease term for open-ended leases is based on management's assessment of the lease term, which takes into consideration factors such as the costs relating to the termination of the lease and the importance of the underlying asset to Honkarakenne's operations. At the date of initial application, management estimated that the lease term for the majority of the open-ended lease contracts for business premises was from two to four years.
Honkarakenne has applied two recognition exemptions included in IFRS 16. Honkarakenne has not recognised right-of-use assets and lease liabilities for short-term leases with a lease term of no more than 12 months or for leases of low value assets. Honkarakenne has also used a practical expedient under the simplified transition approach whereby the lessee does not recognise lease contracts that end within 12 months from the date of the initial application if they do not contain a purchase option. In addition, Honkarakenne applies the expedient whereby the standard is not applied to lease contracts for intangible assets.
As a result of the adoption of IFRS 16, MEUR 2.1 in right-of-use assets and lease liabilities were recognised in the balance sheet on 1 January 2019. Honkarakenne's equity ratio consequently weakened by 7 percentage points, gearing was down 21 percentage points and return on investment decreased by one percentage point. In addition to the balance sheet impact, adoption of IFRS 16 has an effect on Honkarakenne's statement of comprehensive income. As from the beginning of 2019, Honkarakenne recognises a depreciation charge on the right-of-use asset instead of lease expenses in the statement of comprehensive income, which affects operating profit, and an interest expense related to the lease liability, which impacts on financial items. The change has no significant impact on Honkarakenne's result, but improves operating profit and increases financial expenses.
Adoption of IFRS 16 also impacts the presentation of cash flows. Lease payments were previously included in cash flow from operating activities in their entirety, while after the implementation of IFRS 16 only the interest expenses related to lease contracts are presented in the cash flow from operating activities. The remainder of the lease payments for lease contracts entered in the balance sheet are presented as repayments of the lease liability in the cash flow from financing activities.
CONSOLIDATED BALANCE SHEET (IFRS)
| ASSETS | 31 DEC 2018 | IFRS 16 ADOPTION | 1 JAN 2019 |
|---|---|---|---|
| NON-CURRENT ASSETS | |||
| Property, plant and equipment | 8.1 | 2.1 | 10.2 |
| Intangible assets | 0.3 | 0.3 | |
| Deferred tax assets | 2.0 | 2.0 | |
| Other non-current assets | 0.4 | 0.4 | |
| Total non-current assets | 10.8 | 2.1 | 12.9 |
| Total current assets | 10.8 | 10.8 | |
| Total assets | 21.6 | 2.1 | 23.7 |
| SHAREHOLDERS' EQUITY AND LIABILITIES | |||
| Total equity | 10.1 | 10.1 | |
| LIABILITIES | |||
| Non-current liabilities | |||
| Financial liabilities | 1.3 | 1.7 | 3.0 |
| Other payables | 0.3 | 0.3 | |
| Total non-current liabilities | 1.6 | 1.7 | 3.3 |
| CURRENT LIABILITIES | 0.0 | ||
| Trade and other payables | 9.0 | 9.0 | |
| Financial liabilities | 0.5 | 0.4 | 0.9 |
| Other payables | 0.4 | 0.4 | |
| Total current liabilities | 9.9 | 0.4 | 10.3 |
| Total liabilities | 11.5 | 2.1 | 13.6 |
| Total shareholders' equity and liabilities | 21.6 | 2.1 | 23.7 |
| IFRS 16 BRIDGE STATEMENT | |
|---|---|
| Lease liabilities 31 Dec 2018 | 0.2 |
| Short-term contracts | 0.0 |
| Low-value contracts | 0.0 |
| Finance leasing debt (IAS 17) | 0.0 |
| Determining the lease term | 2.3 |
| Discount factor | -0.3 |
| Lease liability 1 Jan 2019 | 2.1 |

The Honkarakenne Group has three geographical operating segments that have been combined into one segment for reporting purposes, as per IFRS 8.12. We monitor our sales and operations in three different market areas: Finland, Russia & CIS, and Global Markets. Honkarakenne has combined these three market areas into one reporting segment, as the financial characteristics and available products are similar in all market areas. The highest decision-making authority in operative management is held by the company's President & CEO.
As management's internal reporting complies with IFRS reporting principles, separate reconciliations are not presented. Management's internal reporting monitors business developments via business areas based on geographical markets. Management's internal reporting facilitates target setting and budget monitoring, and is therefore a management tool rather than an external financial indicator.
Geographically, the Group's sales are divided as follows: Finland, Russia & CIS, and Global Markets.
Finland also includes billet sales and the sale of process byproducts for recycling.
Russia & CIS includes the following countries: Russia, Azerbaijan, Kazakhstan, and other CIS countries.
Global Markets includes countries other than the abovementioned.
Net sales are presented according to the customer's location and assets according to the asset's location.
The Honkarakenne Group's external income is generated by an extensive customer base. Income from major individual customers (as specified in IFRS 8) totalled MEUR 5.1 in 2019 and MEUR 7.6 in 2018.
| DISTRIBUTION OF NET SALES, % | 2019 | 2018 |
|---|---|---|
| Finland | 66 % | 63 % |
| Russia & CIS | 11 % | 15 % |
| Global Markets | 24 % | 21 % |
| TOTAL | 100 % | 100 % |
| NET SALES, TEUR | 2019 | 2018 | % MUUTOS |
|---|---|---|---|
| Finland | 31 263 | 31 007 | 1 % |
| Russia & CIS | 5 055 | 7 563 | -33 % |
| Global Markets | 11 231 | 10 294 | 9 % |
| TOTAL | 47 549 | 48 864 | -3 % |
| NON-CURRENT ASSETS, TEUR | 2019 | 2018 |
|---|---|---|
| Finland | 11 376 | 7 104 |
| Russia & CIS | ||
| Global Markets | 1 014 | 1 629 |
| TOTAL | 12 390 | 8 733 |
| REVENUE RECOGNITION TIMING | BA FINLAND | BA RUSSIA & CIS |
BA GLOBAL | TOTAL |
|---|---|---|---|---|
| Point in time | 30 958 | 3 752 | 10 835 | 45 545 |
| Over time | 305 | 1 303 | 396 | 2 004 |
| Total | 31 263 | 5 055 | 11 231 | 47 549 |
| REVENUE RECOGNITION TIMING | BA FINLAND | BA RUSSIA & CIS |
BA GLOBAL | TOTAL |
|---|---|---|---|---|
| Point in time | 26 860 | 7 135 | 10 294 | 44 289 |
| Over time | 4 147 | 428 | 4 575 | |
| Total | 31 007 | 7 563 | 10 294 | 48 864 |
(* Income recognised from long-term projects
For the majority of projects whose income is recognised over time, payments are tied to a predefined rate of physical completion. Income receivables will be recognised from such projects when invoicing for a project is less than the net sales recognised for the project on the basis of its progress. Income receivables are entered as trade receivables once the project progresses and reaches the agreed rate of physical completion that will trigger invoicing. Likewise, advances received will be recognised if invoicing for such a project exceeds the net sales recognised for the project on the basis of its progress.
Advances received are entered as net sales as the rate of progress towards fulfilment increases, and at the latest when the project is completed. Each project's completion period will depend on its scope. As advance payments are received and a project progresses, the ratio between fulfilled performance obligations and advance payments received will change.
| 2019 | 2018 | |
|---|---|---|
| Trade receivables | 1 446 | 1 827 |
| Receivables from customer contracts | 21 | 0 |
| Total | 1 467 | 1 827 |
Liabilities based on customer contracts
| 2019 | 2018 | |
|---|---|---|
| Advance payments received | 572 | 218 |
| Total | 572 | 218 |
| 2019 | 2018 | |
|---|---|---|
| Sales income recognised that was included in contractual liabilities at the beginning of the period |
218 | 109 |
| Assets and liabilities in sales contracts | ||
| ASSETS IN SALES CONTRACTS | 2019 | 2018 |
| Total items recognised as income over time but not handed over |
1 067 | 762 |
| Receivables from items recognised as income over time offset against advance payments received |
21 | 0 |
| Total | 1 046 | 762 |
| LIABILITIES IN SALES CONTRACTS | 2019 | 2018 |
| Advance payments received for items recognised as income over time (gross) |
1 619 | 980 |
| Receivables from items recognised as income over time offset against advance payments received |
1 046 | 762 |
| Total | 572 | 218 |
| ADVANCES RECEIVED | 2019 | 2018 |
| Advance payments received for items recognised as income over time (net) |
21 | 0 |
| Other advances received | 5 453 | 4 976 |
| Total | 5 474 | 4 976 |
| WITHIN ONE YEAR | WITHIN TWO YEARS | |
|---|---|---|
| 90 % | 10 % | |
| The aggregate amount of the transaction price allocated | 4 034 | 448 |
| to long-term customer project contracts that are partly or | ||
| completely unfulfilled. |
The table reflects the amount of the order book that has been sold and its recognition as income in future years.
| 2019 | 2018 | |
|---|---|---|
| Rental income | 32 | 27 |
| Profits from sale of property, plant and equipment | 125 | 9 |
| Compensation for damages | 0 | 29 |
| Compensation from representatives | 218 | 191 |
| Other operating income | 5 | 24 |
| Total | 380 | 281 |
| 2019 | 2018 | |
|---|---|---|
| Wages and salaries | 6 850 | 6 270 |
| Share based rewards | 24 | 0 |
| Pension expenses, defined contribution plans | 1 162 | 1 063 |
| Other personnel expenses | 239 | 250 |
| Total | 8 276 | 7 583 |
| PERSONNEL IN PERSON-YEARS, AVERAGE | 2019 | 2018 |
| White-collar | 83 | 76 |
| Blue-collar | 57 | 54 |
| Total | 139 | 130 |
| AVERAGE NUMBER OF PERSONNEL | 2019 | 2018 |
|---|---|---|
| White-collar | 87 | 79 |
| Blue-collar | 68 | 67 |
| Total | 155 | 147 |
Expensed R&D expenditure totalled TEUR 256 in 2019 (TEUR 245 in 2018).
| DEPRECIATION | 2019 | 2018 |
|---|---|---|
| Intangible assets | ||
| Intangible rights | 54 | 39 |
| Total | 54 | 39 |
| PROPERTY, PLANT AND EQUIPMENT | ||
| Buildings and structures | 517 | 539 |
| Buildings and structures, right of use | 407 | 0 |
| Machinery and equipment | 696 | 538 |
| Machinery and equipment, right of use | 41 | 0 |
| Other tangible assets | 129 | 123 |
| Total | 1 790 | 1 199 |
| Total depreciation and impairment | 1 844 | 1 299 |
|---|---|---|
| Total | 0 | 61 |
| Machinery and equipment | 0 | 4 |
| Buildings and structures | 0 | 55 |
| Land and water | 0 | 2 |
| IMPAIRMENT BY ITEM CATEGORY | ||
Impairment losses are due to the measurement of property, plant and equipment at their recoverable amount, determined at fair value less costs to sell.
| 2019 | 2018 | |
|---|---|---|
| Voluntary personnel expenses | 184 | 311 |
| Leases | 73 | 410 |
| Credit losses | 266 | 333 |
| Sales and marketing expenses | 1 156 | 1 799 |
| Consulting services | 308 | 378 |
| Occupancy costs | 387 | 424 |
| ICT expenses | 789 | 1 033 |
| Insurance | 108 | 92 |
| Other operating expenses | 930 | 1 058 |
| Total | 4 201 | 5 840 |
| AUDITOR'S FEES | 2019 | 2018 |
| Audit | 63 | 59 |
|---|---|---|
| Tax consulting | 0 | 0 |
| Other services | 0 | 5 |
| Total | 63 | 64 |
| FINANCIAL INCOME | 2019 | 2018 | |||
|---|---|---|---|---|---|
| CHANGE IN FAIR VALUE OF FINANCIAL ASSETS RECOGNISED AT FAIR VALUE THROUGH PROFIT OR LOSS: |
|||||
| Forward exchange contracts, not included in hedge accounting | 0 | 0 | |||
| Interest rate swaps, not included in hedge accounting | 0 | 0 | |||
| Other interest and financial income | 37 | 35 | |||
| Total | 37 | 35 |
| FINANCIAL EXPENSES | 2019 | 2018 | |||
|---|---|---|---|---|---|
| Interest expenses from financial loans valued at amortised cost | 152 | 131 | |||
| CHANGE IN FAIR VALUE OF FINANCIAL INSTRUMENTS RECOGNISED AT FAIR VALUE THROUGH PRO FIT OR LOSS |
|||||
| Valuation of non-quoted equity investments | 0 | 95 | |||
| Other financial expenses | 14 | 15 | |||
| Total | 166 | 240 | |||
| TRANSLATION DIFFERENCES ENTERED INTO THE COMPREHENSIVE STATEMENT OF INCOME AS FINANCIAL ITEMS |
2019 | 2018 | |||
| Exchange rate gains | 81 | 109 | |||
| Exchange rate losses | -131 | -119 | |||
| Total | -50 | -10 | |||
| Total financial income and expenses | -179 | -215 | |||
All interest expenses have been entered into the comprehensive statement of income as costs.
| 2019 | 2018 | |
|---|---|---|
| Tax based on taxable income | -888 | -440 |
| Income taxes from previous years | 0 | 0 |
| Deferred taxes | ||
| Origination and reversal of temporary differences | -1 | 127 |
| Total | -889 | -315 |
| 2019 | 2018 | |
|---|---|---|
| Profit/loss before taxes | 3 210 | 1 491 |
| Deferred tax calculated at parent company's tax rate | -642 | -298 |
| Effect of different tax rates in the foreign subsidiaries | -126 | -142 |
| Income not subject to tax | -8 | 199 |
| Expenses not deductible for tax purposes | -113 | -217 |
| Use of tax losses for which no deferred tax assets were recognised | 0 | 0 |
| Temporary differences for which no deferred tax assets were recognised | 0 | 127 |
| Share of profit of associated companies less income taxes | 1 | 18 |
| Income taxes from previous years | 0 | 0 |
| Other items | 0 | 0 |
| Taxes in the income statement | -889 | -315 |
Basic earnings per share is calculated by dividing the profit attributable to equity holders of the parent company by the weighted average number of outstanding shares.
| 2019 | 2018 | |
|---|---|---|
| Profit/loss for the period | 2 321 | 1 176 |
| Attributable to minority interest | 0 | 0 |
| Profit/loss for the period attributable to equity holders of the parent | 2 321 | 1 176 |
| Average number of shares (1,000) | 5 847 | 5 847 |
| Diluted average number of shares (1,000) | 5 847 | 5 847 |
| Basic earnings per share (EPS), EUR | 0,40 | 0,20 |
| Diluted earnings per share (EPS), EUR | 0,40 | 0,20 |
The Group has two series of shares, the A and B series, which confer different dividend rights. Profit will be distributed in such a way that EUR 0.20 will be paid on each B share, followed by EUR 0.20 on each A share, and any remaining profits will be distributed equally on all shares.
The 2019 tax rate for the parent company is 20% (in 2018 it was 20%).
| LAND AND WATER |
BUILDINGS AND STRUCTURES |
BUILDINGS AND STRUCTURES, RIGHT OF USE |
MACHINERY AND EQUIPMENT |
MACHINERY AND EQUIPMENT, RIGHT OF USE |
OTHER TANGIBLE ASSETS |
ADVANCE PAYMENTS AND ACQUISITIONS IN PROGRESS |
TOTAL | |
|---|---|---|---|---|---|---|---|---|
| Acquisition cost, 1 Jan | 865 | 16 474 | 0 | 28 563 | 0 | 2 592 | 585 | 49 080 |
| Translation differences (+/-) | 2 | -1 | 1 | |||||
| Increase | 30 | 2 218 | 391 | 83 | 57 | 2 591 | 5 369 | |
| Reclassifications | 196 | 2 018 | -2 203 | 11 | ||||
| Decrease | -693 | -22,37 | -6 211 | -13 | -6 940 | |||
| Acquisition cost, 31 Dec | 865 | 16 007 | 2 196 | 24 760 | 83 | 2 636 | 973 | 47 520 |
| Accumulated depreciation, 1 Jan | 0 | -12 463 | 0 | -26 065 | 0 | -2 452 | 0 | -40 980 |
| Translation differences (+/-) | -1 | -2 | -3 | |||||
| Accumulated depreciation of disposals | 679 | 6 208 | 9 | 6 895 | ||||
| and reclassifications | ||||||||
| Depreciation for the period | -517 | -407 | -696 | -41 | -129 | -1 790 | ||
| Accumulated depreciation, 31 Dec | 0 | -12 303 | -407 | -20 555 | -41 | -2 572 | 0 | -35 878 |
| Carrying amount 31 Dec | 865 | 3 704 | 1 789 | 4 204 | 42 | 63 | 973 | 11 642 |
The recoverable amount is measured at fair value less costs to sell, and is based on management's estimates.
Honkarakenne adopted IFRS 16 Leases on 1 January 2019 using a simplified procedure whereby the impact of the standard's application is presented in the opening balance sheet dated 1 January 2019 and the comparison figures for the prior year are not adjusted. Leased assets in accordance with IFRS 16 are presented as right-of-use items in tangible assets. For more information on IFRS 16 and the effect of its adoption, see the section on the impact of new standards.
| 2019 | |
|---|---|
| Depreciation of right-of-use assets | -447 |
| Interest expenses on leases | -56 |
| Costs related to short-term and low value leases | -73 |
| Total in the statement of comprehensive income | -576 |
| LAND AND WATER | BUILDINGS AND STRUCTURES |
MACHINERY AND EQUIPMENT |
OTHER TANGIBLE ASSETS | ADVANCE PAYMENTS AND WORK IN PROGRESS |
TOTAL | |
|---|---|---|---|---|---|---|
| Cost 1 Jan | 868 | 16 728 | 28 270 | 2 543 | 143 | 48 552 |
| Translation differences (+/-) | 3 | 5 | -3 | 6 | ||
| Increase | 147 | 182 | 597 | 926 | ||
| Reclassifications | 1 | 158 | -155 | 4 | ||
| Disposals | -2 | -258 | -17 | -130 | -408 | |
| Cost 31 Dec | 865 | 16 474 | 28 563 | 2 592 | 585 | 49 080 |
| Accumulated depreciation 1 Jan | 0 | -12 127 | -25 540 | -2 371 | 0 | -40 039 |
| Translation differences (+/-) | -2 | -4 | -6 | |||
| Accumulated depreciation of | 2 | 259 | 21 | 41 | 324 | |
| disposals and reclassifications | ||||||
| Depreciation for the year | -539 | -538 | -123 | -1 199 | ||
| Impairment | -2 | -55 | -4 | -61 | ||
| Accumulated depreciation 31 Dec | 0 | -12 463 | -26 065 | -2 452 | 0 | -40 980 |
| Carrying amount 31 Dec | 865 | 4 011 | 2 498 | 139 | 585 | 8 098 |
The recoverable amount is measured at fair value less costs to sell and it is based on management's estimates
Property, plant and equipment as at 31 December 2018 included the following assets acquired under finance lease agreements:
| 31.12.2018 | MACHINERY AND EQUIPMENT |
|---|---|
| Acquisition cost | 5 |
| Accumulated depreciation | -4 |
| Carrying amount | 1 |
2018 increases in the cost of property, plant and equipment included TEUR 0 in assets acquired under finance lease agreements.
2018 decreases in the cost of property, plant and equipment included TEUR 22 in assets acquired under finance lease agreements.
| GOODWILL | INTANGIBLE RIGHTS | OTHER INTANGIBLE ASSETS | ADVANCE PAYMENTS, TANGIBLE ASSETS | TOTAL | |
|---|---|---|---|---|---|
| Acquisition cost, 1 Jan | 72 | 5 121 | 2 091 | 174 | 7 459 |
| Translation differences (+/-) | 0 | ||||
| Increase | 3 | 21 | 137 | 160 | |
| Decrease | -1 | -1 | |||
| Transfers between balance sheet items | 180 | -180 | 0 | ||
| Acquisition cost, 31 Dec | 72 | 5 302 | 2 111 | 131 | 7 618 |
| Accumulated depreciation, 1 Jan | 0 | -5 089 | -2 091 | 0 | -7 180 |
| Accumulated depreciation of disposals | 1 | 1 | |||
| Depreciation for the period | -53 | 0 | -54 | ||
| Accumulated depreciation, 31 Dec | 0 | -5 141 | -2 091 | 0 | -7 232 |
| Carrying amount 31 Dec | 72 | 162 | 20 | 131 | 386 |
| GOODWILL | INTANGIBLE RIGHTS | OTHER INTANGIBLE ASSETS | ADVANCE PAYMENTS, INTANGIBLE ASSETS | TOTAK | |
|---|---|---|---|---|---|
| Cost 1 Jan | 72 | 5 103 | 2 091 | 70 | 7 337 |
| Translation differences (+/-) | 0 | ||||
| Increase | 372 | 372 | |||
| Disposals | -250 | -250 | |||
| Reclassifications | 18 | -18 | 0 | ||
| Cost 31 Dec | 72 | 5 121 | 2 091 | 174 | 7 459 |
| Accumulated amortisation 1 Jan | 0 | -5 050 | -2 091 | 0 | -7 141 |
| Accumulated amortisation of disposals | 0 | ||||
| Amortisation for the year | -39 | -39 | |||
| Accumulated amortisation 31 Dec | 0 | -5 089 | -2 091 | 0 | -7 180 |
| Carrying amount 31 Dec | 72 | 32 | 0 | 174 | 279 |
In accordance with IAS 36, goodwill on consolidation is not amortised, but is instead tested annually for impairment. Goodwill is allocated to the 10 per cent holding in Honka Blockhaus GmbH that Honkarakenne Oyj acquired in 2003.
No goodwill impairment has been recognised in 2006–2019.
| TEUR | 2019 | 2018 |
|---|---|---|
| Honka Blockhaus | 72 | 72 |
The estimated cash flows are based on strategies planned and approved by management for a period of five years. The discount rate used in testing is 8.4 per cent (8.6% in 2018), and its sensitivity in relation to the calculations has been tested with different ranges.
Calculating discounted cash flows requires forecasts and assumptions concerning factors such as market growth, prices, and volume development.
| Honka Blockhaus | Honka Blockhaus | |
|---|---|---|
| PROJECTION PARAMETERS APPLIED | 2019 | 2018 |
| Discount rate (pre tax WACC) | 8,4 % | 8,6 % |
| Terminal growth | 2 % | 2 % |
| Fixed operating expenses, average annual increase | 2 % | 2 % |
| Sensitivity analysis *) | Honka Blockhaus | Honka Blockhaus |
|---|---|---|
| 2019 | 2018 | |
| Discount rate | 400 % | 16 % |
| Terminal growth | -62 % | -12 % |
*) The percentage point change in key projection parameters that makes the recoverable amount equal to the book value.
A single parameter is changed, the others remain unchanged.
| HOLDINGS IN ASSOCIATED COMPANIES | 2019 | 2018 |
|---|---|---|
| At the start of the period | 281 | 245 |
| Share of result for the period | 5 | 89 |
| Write-off | -53 | |
| At the close of the period | 286 | 281 |
| Holding (%) | 25,9 % | 25,9 % |
|---|---|---|
| Assets | 2 695 | 2 695 |
| Liabilities | 1 496 | 1 496 |
| Net sales | 1 496 | 1 496 |
| Profit/Loss | 344 | 344 |
| PIELISHONKA OY, LIEKSA (EUR 1,000) | ||
| Holding (%) | 39,3 % | 39,3 % |
| Assets | 66 | |
| Liabilities | 2 | |
| Net sales | 10 | |
| Profit/Loss | -21 |
The balance sheet item 'Other financial assets' contains the following financial assets:
| 2019 | 2018 | |
|---|---|---|
| Investments in unquoted shares | 0 | 0 |
| OTHER FINANCIAL ASSETS | ||
| At the start of the period | 0 | 42 |
| Impairment | 0 | -42 |
| Carrying amount 31 Dec | 0 | 0 |
| Of which non-current | 0 | 0 |
The book values of available-for-sale financial assets equate to management's view of their fair value.
The classification of financial assets and liabilities by measurement category is explained in Note 25.
| NON-CURRENT RECEIVABLES 2019 |
NON-CURRENT LOAN RECEIVABLES |
OTHER NON-CUR RENT RECEIVABLES |
TOTAL |
|---|---|---|---|
| Acquisition cost, 1 Jan | 54 | 21 | 74 |
| Translation differences (+/-) | -1 | 4 | 3 |
| Increase | 0 | ||
| Decrease | 0 | ||
| Acquisition cost, 31 Dec | 53 | 24 | 77 |
| Accumulated depreciation, 1 Jan | 0 | 0 | 0 |
| Cumulative impairment on | 0 | ||
| decreases | |||
| Impairment during the period | 0 | 0 |
The book value equates to management's view of the fair value, and is the maximum amount of credit risk excluding the fair value of guarantees.
| NON-CURRENT LOAN RECEIVABLES |
OTHER NON-CUR RENT RECEIVA-BLE |
TOTAL | |
|---|---|---|---|
| Cost 1 Jan | 101 | 20 | 120 |
| Translation differences (+/-) | 4 | 4 | |
| Increase | 30 | 1 | 31 |
| Disposals | -81 | -81 | |
| Cost 31 Dec | 54 | 21 | 74 |
| Accumulated amortisation 1 Jan | -81 | -81 | |
| Accumulated amortisation on | 81 | 81 | |
| disposals | |||
| Amortisation for the period | 0 | 0 | |
| Accumulated amortisation 31 Dec | 54 | 21 | 75 |
The carrying amount equals the management's view of the fair value and is the maximum amount of credit risk without accounting for the fair value of guarantees.
The classification of financial assets and liabilities by measurement category is explained in Note 25.

Deferred tax assets 2019
| 1 JAN 2019 | RECORDED IN PROFIT OR LOSS | EXCHANGE RATE DIFFERENCES |
31 DEC 2019 | |
|---|---|---|---|---|
| Tax losses carried forward | 573 | -317 | 1 | 257 |
| Temporary differences | 1 474 | -156 | 2 | 1 320 |
| Total | 2 047 | -473 | 3 | 1 577 |
| 1 JAN 2018 | RECORDED IN PROFIT OR LOSS | EXCHANGE RATE DIFFERENCES |
31 DEC 2018 | |
|---|---|---|---|---|
| Tax losses carried forward | 913 | -345 | 4 | 573 |
| Temporary differences | 1 113 | 361 | 1 474 | |
| Total | 2 026 | 16 | 4 | 2 047 |
Temporary differences primarily consist of the parent company's unused depreciations and tax assets generated by the elimination of the internal margin of inventories.
When preparing the financial statements, management carefully reviewed the valuation of the deferred tax assets recognised against tax losses carried forward. These deferred tax assets are based on management's view of future developments.
A positive earnings trend is supported by the following:
The Group has posted a profit in the past three financial periods and the deferred tax assets recognised in the balance sheet can, in the company's view, be utilised by using the estimated taxable income, which is based on Honkarakenne's business plans.
Evidence to support a favourable earnings trend includes the significant efficiency-boosting and reorganisation measures carried out in 2012– 2016, such as the divestment of the Alajärvi production facility, work reorganisation, and expansion into new market and business areas. These measures have decreased the Group's expenses and earnings have developed in a positive direction.
Trends in the consolidated result before taxes, 2016–2019, are presented below:
| 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|
| Consolidated result before taxes | 3 210 | 1 491 | 1 696 | -1 152 |
The company's net sales have stabilised in recent years. The Group's marketing outlays have yielded results and the company was able to tap into the recovery of the Finnish market. Another indication of Honkarakenne's favourable earnings trend is the Group's order book, which was higher on the closing date than a year earlier.
The construction of healthy buildings is a growing trend, and Honkarakenne has made considerable investments in this area. For instance, Honkarakenne is the only log house supplier with a VTT certificate (Healthy House). Honkarakenne has expanded its product range, and new products are expected to generate additional net sales. Investments in the Chinese market are also expected to yield results over the next few years.
However, if earnings do not develop as expected, it is possible that the tax assets might not be utilised in time and must be impaired.
See Notes 26 and 29 for more information about risks.
| TAX ASSETS FROM CONFIRMED LOSSES EXPIRE IN | 2019 | 2018 |
|---|---|---|
| 2023 | 0 | 0 |
| 2024 | 0 | 205 |
| 2025 | 0 | 100 |
| No expiry date | 237 | 241 |
| Total | 237 | 546 |
| DEFERRED TAX ASSETS ARE ALLOCATED TO | 2019 | 2018 |
|---|---|---|
| Parent company | 1 227 | 1 652 |
| German subsidiary | 256 | 261 |
| Japanese subsidiary | 94 | 134 |
| Total | 1 577 | 2 047 |
The main items for which deferred tax assets have not been recognised
| 2019 | 2018 | |
|---|---|---|
| Land area write-offs (parent company) | 637 | 637 |
| Unused depreciation (parent company) | 2 488 | 2 488 |
| Confirmed tax losses (Honka Management Oy ) | 7 | 7 |
| 1.1.2019 | RECOGNISED IN PROFIT OR LOSS | 31.12.2019 | |
|---|---|---|---|
| Depreciation differences | 0 | 0 | 0 |
| Temporary differences | 61 | 4 | 65 |
| Total | 61 | 4 | 65 |
Deferred tax liabilities 2018
| 1.1.2018 | RECOGNISED IN PROFIT OR LOSS | 31.12.2018 | |
|---|---|---|---|
| Depreciation differences | 5 | -5 | 0 |
| Temporary differences | 66 | -5 | 61 |
| Total | 71 | -10 | 61 |
No deferred tax liabilities have been recognised for the undistributed profits of subsidiaries, as the investment is permanent.
| 2019 | 2018 | |
|---|---|---|
| Work in progress | 2 197 | 2 587 |
| Finished products | 1 335 | 1 115 |
| Other inventories | 910 | 900 |
| Total | 4 442 | 4 602 |
Expenses of TEUR 26 were recognised during the reporting period, reducing the book value of inventories to their net realisable value (TEUR 236 in 2018).
Other inventories primarily consist of plots.
| 2019 | 2018 | |
|---|---|---|
| LOAN AND OTHER RECEIVABLES | ||
| Trade receivables | 1 446 | 1 827 |
| Receivables from associated companies | 12 | 11 |
| Loan receivables | 26 | 4 |
| Other receivables | 73 | 249 |
| ACCRUED INCOME | ||
| Accrued income | 888 | 35 |
| Tax receivables bases on taxable income for the period | 7 | 6 |
| Total | 2 452 | 2 132 |
The impairment model for financial assets is based on expected credit losses, taking the customer's credit risk into account. The simplified procedure for expected credit losses is applied to trade receivables. Trade receivables are categorised in accordance with their maturity, and their expected impairment is estimated by category.
At every balance sheet closing date, the Group assesses whether there is objective evidence of impairment for each trade receivable or category of financial assets. If there is well-grounded evidence of impairment, the asset's recoverable amount is estimated. This amount will be the item's fair value. Impairment losses – equivalent to the fair value minus the recoverable amount – are recognised in the income statement as expenses. A debtor with significant financial difficulties, a high likelihood of bankruptcy, payment defaults or payment delays of more than 90 days may all indicate the potential impairment of financial assets.
In order to determine the expected credit losses, trade receivables have been classified on the basis of their maturity.
| EXPECTED CREDIT LOSSES, AVERAGE | |
|---|---|
| Not due | 0 % |
| Overdue, less than 30 days | 0 % |
| Overdue, 31–60 days | 0 % |
| Overdue, 61–120 days | 0 % |
| Overdue, 121–180 days | 0 % |
| Overdue, 181–365 days | 50 % |
| Overdue, more than 366 days | 50 % |
| Carrying amount, gross, 31 Dec 2019 | 1 500 |
| Expected credit loss | -54 |
| Carrying amount, net, 31 Dec 2019 | 1 446 |
The carrying amount equates to management's view of the fair value, and is the maximum amount of credit risk.
| TRADE RECEIVABLES BY AGE | 2019 | IMPAIRMENT RECOGNISED |
NET 2019 |
2018 | IMPAIRMENT RECOGNISED |
NET 2018 |
|---|---|---|---|---|---|---|
| Not due | 989 | -1 | 988 | 1 222 | -1 | 1 221 |
| Overdue, less than 30 days | 139 | 0 | 139 | 215 | 215 | |
| Overdue, 31–60 days | 237 | 0 | 237 | 42 | -1 | 41 |
| Overdue, 61–120 days | 181 | -86 | 95 | 145 | 145 | |
| Overdue, 121–180 days | 24 | -24 | 0 | 135 | 135 | |
| Overdue, 181–365 days | 114 | -114 | 0 | 144 | -74 | 70 |
| Overdue, more than 366 days | 412 | -412 | 0 | 620 | -620 | 0 |
| Total | 2 095 | -637 | 1 458 | 2 524 | -696 | 1 827 |
Impairments of trade receivables have been recognised in Finland, Germany and Japan.
The classification of financial assets and liabilities by measurement category is explained in Note 25.
| 2019 | 2018 | |
|---|---|---|
| Cash and cash equivalents | 7 053 | 4 115 |
| Total | 7 053 | 4 115 |
The classification of financial assets and liabilities by measurement category is explained in Note 25.
See Notes 26 and 29 for more information about risks.
| NO. OF SERIES A SHARES (1,000) |
NO. OF SERIES B SHARES (1,000) |
TOTAL NO. OF SHARES (1,000) |
SHARE CAPITAL |
SHARE PREMIUM ACCOUNT |
INVESTED UNRE STRICTED EQUITY FUND |
TOTAL | |
|---|---|---|---|---|---|---|---|
| 31.12.2017 | 300 | 5 911 | 6 211 | 9 898 | 520 | 8 034 | 18 452 |
| 31.12.2018 | 300 | 5 911 | 6 211 | 9 898 | 520 | 8 034 | 18 452 |
| 31.12.2019 | 300 | 5 911 | 6 211 | 9 898 | 520 | 8 034 | 18 452 |
Honkarakenne Oyj has two series of shares: Series A shares and Series B shares. There are a minimum of 300,000 and a maximum of 1,200,000 Series A
shares, and a minimum of 2,700,000 and a maximum of 10,800,000 Series B shares.
Each Series A share confers 20 votes and each Series B share confers one vote at the General Meeting.
Profit will be distributed so that EUR 0.20 will first be paid on each Series B share, followed by EUR 0.20 on each Series A share. Any remaining profit will be distributed equally on all shares.
The shares have no nominal value. All shares that have been issued have been paid for in full.
The parent company had a total of 78,135 treasury B shares on 31 December 2019 (78,135 on 31 Dec 2018).
The Group had a total of 364,385 treasury B shares on 31 December 2019 (364,385 on 31 Dec 2018).
After the balance sheet date, the Board of Directors proposed to the Annual General Meeting that no dividends be paid for the 2019 financial year. In addition, the Board has proposed to the General Meeting that a capital repayment of EUR 0.12 per share be paid from the invested unrestricted equity fund. No dividend or capital repayment was paid for the 2018 financial year.
Monetary payments received for share subscriptions under the former Limited Liability Companies Act (734/1978) and during or after 2003 have been entered into share capital and the share premium account, minus transaction costs, in accordance with the terms and conditions of the scheme.
The fund for invested unrestricted equity includes all other equity investments and the subscription prices of any shares that have purposefully not been entered into share capital.
The translation difference fund contains translation differences arising from the translation of financial statements in foreign currency units.
On 27 March 2019, Honkarakenne Oyj's Board of Directors decided on a new short-term incentive scheme for the Executive Group. This incentive scheme included a share-based incentive for the CEO. The incentive scheme was for 2019, had three tiers and was tied to the Group's operating margin. The share-based bonus to be awarded to the CEO if the operating margin target is met was 5,000-15,000 Honkarakenne Oyj Series B shares.
The share-based bonus payable under the incentive scheme will be granted after the financial statements have been adopted, provided that the CEO remains employed until further notice at the time of payment.
EUR 24 thousand from the conveyance of 10,000 shares has been recognised in retained earnings under the Group's equity in the 2019 financial statements due to the CEO's share-based bonus.
| 2019 | 2018 | |
|---|---|---|
| NON-CURRENT | ||
| Loans from financial institutions | 2 893 | 1 343 |
| Loans from related parties | 0 | 0 |
| Lease liabilities | 1 490 | 0 |
| Total | 4 383 | 1 344 |
| CURRENT | ||
| Loans from financial institutions | 450 | 450 |
| Lease liabilities | 366 | 1 |
| Total | 816 | 451 |
| Non-current loans from financial institutions include bank overdrafts | 0 |
BALANCING FINANCIAL LIABILITIES CURRENT LIABILITIES NON-CURRENT LIABILITIES LEASE LIABILITIES TOTAL 31.12.2017 1 178 2 398 8 3 583 Loans raised 0 Loan repayments -1 178 -605 -6 -1 788 Other changes without associated charges 450 -450 0 31.12.2018 450 1 343 2 1 795 Loans raised 2 000 2 000 Loan repayments -450 -428 -878 Other changes without associated charges 2 282 2 282 31.12.2019 450 2 893 1 856 5 199
The book value equates to management's view of fair value.

Maturity of financial liabilities, 31 Dec 2019
| BALANCE SHEET VALUE CASH FLOW *) | 2020 | 2021 | 2022 | 2023 | 2024 | 2025+ | ||
|---|---|---|---|---|---|---|---|---|
| Loans from financial | 3 343 | 3 588 | 586 | 918 | 887 | 427 | 415 | 355 |
| institutions | ||||||||
| Lease liabilities | 1 856 | 1 909 | 397 | 255 | 181 | 98 | 98 | 880 |
| Trade and other payables | 6 783 | 6 783 | 6 783 | |||||
| Total | 11 982 | 12 280 | 7 766 | 1 173 | 1 068 | 525 | 513 | 1 235 |
*) The contractual cash flow from agreements settled in gross amounts.
Maturity of financial liabilities, 31 Dec 2018
| BALANCE SHEET VALUE CASH FLOW *) | 2019 | 2020 | 2021 | 2022 | 2023 | 2024+ | ||
|---|---|---|---|---|---|---|---|---|
| Loans from financial | 1 793 | 1 937 | 513 | 495 | 477 | 452 | 0 | 0 |
| institutions | ||||||||
| Lease liabilities | 2 | 2 | 1 | 0 | 0 | 0 | 0 | |
| Trade and other payables | 6 851 | 6 851 | 6 851 | |||||
| Total | 8 646 | 8 790 | 7 366 | 495 | 477 | 452 | 0 | 0 |
*) The contractual cash flow from agreements settled in gross amounts.
The Group did not have any derivative contracts on 31 December 2019 or 31 December 2018.
The sensitivity analysis includes financial liabilities in the balance sheet dated 31 December 2019 (31 Dec 2018). The assumed change in the interest rate level is one percentage point. The interest rate position is assumed to include interest-bearing financial liabilities and receivables, as well as interest rate swaps on the balance sheet date, with the assumption that all contracts would be valid and unchanged during the entire year.
Sensitivity analysis
| 2019 | 2018 | |
|---|---|---|
| MEUR | Income statement | Income statement |
| Change in interest +/- 1% | +/- 0,0 | +/- 0,0 |
Variation in interest expenses for interest-bearing liabilities, 31 Dec 2019
Interest on financial loans 1.5-3.852 per cent (2018; 4.03%). No interest rate swaps at 31 Dec 2019 or 31 Dec 2018.
Most of the Group's financial loans have variable interest rates. The average interest rate on financial loans is 2.795 per cent (2018; 4.03%).
Finance lease liabilities are discounted at an interest rate of 2.5 per cent (2018; 3.78%).
| WARRANTY PROVISIONS | PROVISIONS ARISING FROM DISPUTES | RESTRUCTURING PROVISIONS | TOTAL | |
|---|---|---|---|---|
| 31.12.2017 | 205 | 50 | 129 | 384 |
| New provisions | 26 | 26 | ||
| Provisions used | -15 | -15 | ||
| 31.12.2018 | 231 | 50 | 114 | 396 |
| New provisions | 40 | 40 | ||
| Provisions used | -6 | -54 | -60 | |
| 31.12.2019 | 225 | 90 | 60 | 376 |
| 2019 | 2018 | |
|---|---|---|
| Non-current provisions | 225 | 231 |
| Current provisions | 150 | 164 |
| Total | 375 | 396 |
The Group gives a warranty on its products. During the warranty period, any product defects are repaired at the Group's expense or the customer is provided with an equivalent new product. Warranty provisions are based on the number of defective products in earlier years.
The Group had seven ongoing disputes at 31 December 2019 (two ongoing disputes on 31 Dec 2018). The provisions are expected to be realised in the next few years.
In 2013-2015, TEUR 434 in restructuring provisions were made in association with the consolidation of production in Karstula. These provisions consisted of upkeep costs for the Alajärvi factory property and expenses associated with personnel lay-offs. A total of TEUR 374 of these provisions were used in 2014–2019. The remaining provisions relating to production consolidation in the 2019 and 2018 financial statements consist of expenses associated with personnel lay-offs.
| 2019 | 2018 | |
|---|---|---|
| CURRENT LIABILITIES | ||
| Trade payables | 861 | 1 504 |
| Other payables | 450 | 371 |
| Advances received from clients | 5 474 | 4 976 |
| Other accruals and deferred income | 2 837 | 2 143 |
| Total | 9 622 | 8 994 |
The book values of liabilities equate to their fair value. The payment terms for trade payables adhere to conventional corporate terms of payment.
The main items in accruals and deferred income consist of accrued employee-related expenses and interest expenses.
The Group did not have any currency derivatives or interest rate swaps at 31 December 2019 or 31 December 2018.
| 2019 | 2018 | |
|---|---|---|
| Tax liabilities based on taxable income for the period | 113 | 252 |

The Group's functional currency is the euro. The Group has significant foreign currency assets and liabilities in Japanese yen.The Group's yen-denominated receivables and liabilities translated into EUR
| 2019 | 2018 | |
|---|---|---|
| NON-CURRENT ASSETS | ||
| Loans and other receivables | 1 358 | 1 937 |
| NON-CURRENT LIABILITIES | ||
| Interest-bearing liabilities | 0 | 0 |
| CURRENT ASSETS | ||
| Other financial assets | 669 | 873 |
| Trade and other receivables | 105 | 192 |
| CURRENT LIABILITIES | ||
| Interest-bearing liabilities | 0 | 0 |
| Non-interest bearing liabilities | 1 162 | 1 511 |
| Net foreign currency receivables and liabilities | 970 | 1 491 |
| Forward exchange contracts | 0 | 0 |
| NET CURRENCY RISK | 970 | 1 491 |
The table below shows the strengthening or weakening of the euro against the Japanese yen when all other factors remain unchanged. The assumed change percentage is +/- 10 per cent. The sensitivity analysis is based on yen-denominated assets and liabilities on the balance sheet date. Forward exchange contracts are included, but other future items are excluded. Additional yen derivatives are used to cover future net sales. Net investments in foreign subsidiaries are not included in the sensitivity analysis. Changes would largely have been caused by exchange rate variations in yen-denominated receivables and liabilities.
| 2019 | 2018 | |||
|---|---|---|---|---|
| Change percentage | + 10 % | - 10 % | + 10 % | - 10 % |
| Impact on the result after taxes | 71 | -86 | 108 | -132 |
The calculation and estimation of likely changes are based on assumptions about regular market and business conditions.
See Note 26 for definitions of financial risks and more information about their management.
| MEASUREMENT CATEGORIES (IFRS 9) | FINANCIAL ASSETS AT FAIR VALUE THROUGH OTHER COMPREHENSIVE INCOME |
FINANCIAL ASSETS VALUED AT AMORTISED COST |
FINANCIAL ASSETS AT FAIR VALUE THROUGH PROFIT OR LOSS |
FINANCIAL LIABILITIES VALUED AT AMORTISED COST |
BALANCE SHEET VALUE |
FAIR VALUE | NOTE |
|---|---|---|---|---|---|---|---|
| NON-CURRENT FINANCIAL ASSETS | |||||||
| Other financial assets | 0 | 0 | 0 | 0 | 0 | 14 | |
| Non-current receivables | 0 | 77 | 0 | 77 | 77 | 15 | |
| CURRENT FINANCIAL ASSETS | |||||||
| Trade and other receivables | 0 | 2 452 | 0 | 2 452 | 2 452 | 18 | |
| Cash and cash equivalents | 0 | 7 053 | 0 | 7 053 | 7 053 | 19 | |
| Total financial assets by measurement category |
0 | 9 582 | 0 | 9 582 | 9 582 | ||
| NON-CURRENT FINANCIAL LIABILITIES | |||||||
| Interest-bearing liabilities | 4 383 | 4 383 | 4 383 | 21 | |||
| Trade and other payables | 0 | 0 | 0 | ||||
| CURRENT FINANCIAL LIABILITIES | |||||||
| Interest-bearing liabilities | 816 | 816 | 816 | 21 | |||
| Trade and other payables | 9 622 | 9 622 | 9 622 | 23 | |||
| Total financial liabilities by measurement | 14 822 | 14 822 | 14 822 |
category
| MEASUREMENT CATEGORIES (IFRS 9) | FINANCIAL ASSETS AT FAIR VALUE THROUGH OTHER COMPREHENSIVE INCOME |
FINANCIAL ASSETS VALUED AT AMORTISED COST |
FINANCIAL ASSETS AT FAIR VALUE THROUGH PROFIT OR LOSS |
FINANCIAL LIABILITIES VALUED AT AMORTISED COST |
BALANCE SHEET VALUE |
FAIR VALUE | NOTE |
|---|---|---|---|---|---|---|---|
| NON-CURRENT FINANCIAL ASSETS | |||||||
| Other financial assets | 0 | 0 | 0 | 0 | 0 | 14 | |
| Non-current receivables | 0 | 75 | 0 | 75 | 75 | 15 | |
| CURRENT FINANCIAL ASSETS | |||||||
| Trade and other receivables | 0 | 2 132 | 0 | 2 132 | 2 132 | 18 | |
| Cash and cash equivalents | 0 | 4 115 | 0 | 4 115 | 4 115 | 19 | |
| Total financial assets by measurement category |
0 | 6 322 | 0 | 6 322 | 6 322 | ||
| NON-CURRENT FINANCIAL LIABILITIES | |||||||
| Interest-bearing liabilities | 1 344 | 1 344 | 1 344 | 21 | |||
| Trade and other payables | 0 | 0 | 0 | ||||
| CURRENT FINANCIAL LIABILITIES | |||||||
| Interest-bearing liabilities | 451 | 451 | 451 | 21 | |||
| Trade and other payables | 8 994 | 8 994 | 8 994 | 23 | |||
| Total financial liabilities by measurement category |
10 789 | 10 789 | 10 789 |

The Group's business operations expose it to different kinds of financial risks. Risk management aims to minimise the unfavourable impacts of financial market changes on the Group's result. The main financial risks for the Group include currency, interest, credit, liquidity and covenant risks. The Group's financing has been centralised on the parent company. The parent company's finance department is responsible for the management of financial risks in accordance with the principles approved by the Board of Directors.
Fluctuations in currency rates can have an unfavourable impact on Honkarakenne's result.
Honkarakenne operates in international markets, and is thereby exposed to transaction and other risks through foreign exchange positions. These risks arise when investments made in subsidiaries in different currencies are translated into the parent company's functional currency.
The Group hedges itself against currency risks by using the euro as the principal transaction currency for both sales and purchasing. The Group's most significant foreign currency is the Japanese yen. In 2019, sales in yen accounted for 10 per cent of the Group's net sales (11% in 2018). The Group's yen-denominated receivables and liabilities, including a sensitivity analysis, are presented in Note 25 to the 2019 financial statements. The financial statements dated 31 December 2019 did not include open forward exchange contracts (there were none in the previous year either). Honkarakenne does not apply hedge accounting to its forward exchange contracts and has not made a decision on initiating hedge accounting.
The company hedges 0–60 per cent of the yen-denominated net sales that are estimated to materialise during the next year. In addition, the parent company has an internal loan of MEUR 1.2 granted by the Japanese subsidiary. This loan is exposed to currency risk.
Although Honkarakenne uses financial instruments to manage its currency risks, it is possible that future exchange rates may have an unfavourable impact on Honkarakenne's business operations, financial position, result and future prospects.
Fluctuations in interest rates may have an unfavourable impact on Honkarakenne's operating result.
The Honkarakenne Group's income and operational cash flows are mostly independent of market rate fluctuations. The Group is exposed to fair value interest risks, which are mainly associated with its loan portfolio. The Group can take out loans either on fixed or variable interest rates, and can hedge against the impacts of interest fluctuations with interest rate swaps. The interest risk of the Group's loans is also influenced by the interest margin added to the reference rate by financial institutions.
A significant increase in the interest rate may have a negative impact on private consumer spending. An interest rate rise may also have a significant unfavourable effect on the price of borrowing and the company's current financing costs. Honkarakenne closely follows interest rate trends and seeks to proactively manage its interest risks. Although the company takes active steps to control its exposure, failure to manage these risks could have a significantly unfavourable impact on Honkarakenne's business, financial position, result, future prospects and share price.
All of the company's loans from financial institutions have variable interest rates.
More information about interest rate percentages and the impact of their fluctuations is presented in Note 21.
Trade receivables are presented by age in Note 18 to the 2019 Financial Statements.
Credit loss risk is managed with advance payments, bank guarantees, and letters of credit for exports. Sales regions are responsible for the credit risks of trade receivables. In cases of payment defaults, the company seeks to negotiate on payment programmes or use a collection agency to collect overdue payments. The maximum amount of credit risk associated with the Group's trade receivables is equal to their carrying amount on 31 December 2019. Although the company is proactively managing its credit risk, failure to manage these risks could have a significantly unfavourable impact on Honkarakenne's business, financial position, result and future prospects.
The Honkarakenne Group adopted IFRS 9 Financial Instruments, whose impairment model for financial assets is based on expected credit losses, taking the customer's credit risk into account. The simplified procedure for expected credit losses is applied to trade receivables. Trade receivables are categorised in accordance with their maturity, and their expected impairment is estimated by category.
At every balance sheet closing date, the Group assesses whether there is objective evidence of impairment for each trade receivable or category of financial assets. If there is well-grounded evidence of impairment, the asset's recoverable amount is estimated. This amount will be the item's fair value. Impairment losses – equivalent to the fair value minus the recoverable amount – are recognised in the income statement as expenses. A debtor with significant financial difficulties, a high likelihood of bankruptcy, payment defaults or payment delays of more than 90 days may all indicate the potential impairment of financial assets.
The company makes derivative contracts only with banks that have a good credit rating. The maximum amount of credit risk associated with financial assets other than trade receivables is equal to their carrying amounts in the balance sheet.
As at the balance sheet date, 31 December 2019, the Group had no derivative contracts in force, as it did not have a year earlier.
Honkarakenne depends on good cash flow to maintain its ability to pay back debt.
In order to be able to execute its strategy, Honkarakenne needs positive cash flow to support the implementation of company-set requirements and to maintain its operations, repay its debts and secure future sources of financing. Increases in cash flow must be built on growth in the sales of current products and Honkarakenne's success in launching profitable new products and establishing distribution channels. If Honkarakenne does not succeed in generating sufficient cash flow to support these operations, or in obtaining sufficient financing under acceptable terms, its business, financial position, result and future prospects could be significantly threatened.
Honkarakenne has a MEUR 4.5 overdraft facility for short-term capital requirements (MEUR 4.5 in the previous year). On the closing date, 31 December 2019, the overdraft facility was not in use (it was not in use in the previous year either). Banks have the right to terminate a bank overdraft facility at short notice if Honkarakenne's ability to pay weakens substantially, or for other business reasons.
The Group seeks to continually assess and monitor the amount of financing required to ensure that it has sufficient liquid assets to finance its business operations and repay maturing debts. The company seeks to ensure the availability and flexibility of financing by maintaining liquid assets, utilising
bank credit facilities and relying on several financial institutions to obtain financing.
Although the company is proactively managing its liquidity risk, failure to manage these risks could have a significant unfavourable impact on Honkarakenne's business, financial position, result and future prospects.
The financial liability table in Note 21 shows a maturity analysis. The figures have not been discounted and include both interest payments and capital repayments.
As the Group does not have any significant investments in quoted shares, the risk associated with fluctuations in the market prices of such shares is not material.
| GUARANTEES AND SECURITIES GIVEN ON OWN LIABILITIES | 2019 | 2018 |
|---|---|---|
| Enterprise mortgages | 210 | 210 |
| Real estate mortgages | 7 932 | 7 432 |
| Guarantees on own liabilities | 2 508 | 2 499 |
| Total | 10 650 | 10 141 |
Enterprise and real estate mortgages have been pledged to financial institutions for loans that will mature in 2018–2022.
The guarantees given by the Group on its own behalf are for advance payments and construction contracting.
| 2019 | 2018 | |
|---|---|---|
| Loans from financial institutions | 3 343 | 1 793 |
| Total | 3 343 | 1 793 |
| 2019 | 2018 | |
|---|---|---|
| Off-balance sheet lease liabilities maturing within less than one year | 48 | 76 |
| Off-balance sheet lease liabilities maturing in one to five years | 50 | 91 |
| Total | 97 | 167 |
Other operational lease agreements include the leasing of photocopiers, printers and vehicles.
The Group did not have any currency derivatives or interest rate swaps at 31 December 2019 or 31 December 2018.
| NON-CASH TRANSACTIONS | 2019 | 2018 |
|---|---|---|
| Depreciation | 1 844 | 1 238 |
| Change in provisions | -95 | 11 |
| Impairment | 0 | 61 |
| Share of associated companies' profit | -5 | -89 |
| Total | 1 743 | 1 221 |
The Group's risks are divided into strategic risks, operational risks, financial risks and the risks of damage. Risk assessment takes the probability and possible impact of these risks into consideration.
Strategic risks are associated with the nature of the Group's business, and include factors such as changes in the operating environment, market situation and legislation; the sourcing of raw materials; the company's business as a whole; the reputation of the company, its brands and raw materials; and major investments.
Consumer purchasing power and behaviour are influenced by global economic fluctuations in all of the company's market areas. If the current level of demand declines, this could also impact the company's sales and profitability. The response to such a situation would include boosting the efficiency of goods flows; adjusting the human resources allocated to various positions; boosting marketing efforts; closing down unprofitable business locations; changing prices; and enhancing operational efficiency in general. Although the company is proactively managing its expenses, failure to manage the above risks could have a significantly unfavourable impact on Honkarakenne's business, financial position, result, future prospects, and share price. Russia, which is one of Honkarakenne's major business areas, currently poses the greatest risk of economic fluctuations. The sanctions associated with the Ukrainian situation, coupled with strong exchange rate fluctuations, are causing instability in the Russian market. This might also have a significant impact on Honkarakenne's business.
Economic fluctuations may also threaten the solvency of the Group's customers and its subcontractors' operations. Honkarakenne focuses on understanding and meeting customers' needs by continuously developing products for new customer segments.
Any problems in distribution channels may have an effect on demand for the company's products. This presents a particularly high risk in the Russian market, where operations rely on the performance of a single importer. Risk in Russia is also increased by the market environment in the country.
Economic recession may also decrease the value of land, shares and property owned by the parent company. The company commissions value estimations of its properties from an external assessor at an interval of three to five years.
Honkarakenne seeks to ensure smooth operations by relying on multiple suppliers when sourcing critical raw materials and subcontracted products. Honkarakenne stretches the use of raw wood as far as possible, using every bit of wood as carefully as it can. The company's product development respects the special characteristics of raw wood. Honkarakenne manages the risks associated with competition for raw materials by continually developing its products and maintaining a strong brand and business concept.
The majority of Honkarakenne's wooden houses are sold in Finland, Russia, and the CIS countries. Should any of these market areas pass new legislation that is unfavourable to the company; set unexpected taxes, customs duties or other fees payable on income from those markets; limit imports; or set any other statutory restrictions, this could have significant adverse consequences for the company's business, financial position and result. The situation in Ukraine is currently increasing this risk in Russia in particular.
Future building regulations and norms, particularly new energy and fire safety standards, may affect the profitability of Honkarakenne's business.
The company prepares for legislative risks through long-term product development, to ensure that Honkarakenne products always comply with all local requirements. Honkarakenne acquires the required approvals for its products in all of its business countries. Product development keeps a close eye on developments in energy regulations, thereby enabling the company to respond effectively to changes.
Strategic risks also include the sustainability of the company's corporate governance model and reporting principles. Honkarakenne adheres to the Helsinki Stock Market's Corporate Governance Code for management and business control systems. Honkarakenne believes that the Corporate Governance Code provides a solid governance system that clearly defines both the management system and employees' responsibilities, rights, accountabilities and reporting relationships. This transparency concerning the essential characteristics and principles of the system serves to foster trust in the Honkarakenne Group and its management.
Saarelainen Oy and certain private shareholders representing Honkarakenne Oyj's Saarelainen family signed an amended shareholder agreement on 17 February 2009. The parties to the shareholder agreement hold a total of 16.06 per cent of all Honkarakenne shares and 38.18 per cent of all the votes. The private shareholders who signed the shareholder agreement with Saarelainen Oy therefore hold a significant proportion of the votes conferred by Honkarakenne shares. In certain circumstances, a shareholding concentration such as this could weaken other shareholders' ability to influence the running of the company.
Operational risks include risks related to both financial activities and business operations. Financial risks are associated with goodwill, intangible rights, deferred tax assets, the ability to pay dividends, and taxation. Operational risks relate to products, distribution, personnel, operations and processes.
According to the consolidated balance sheet of 31 December 2019, the company had deferred tax assets of MEUR 1.6, goodwill of MEUR 0.1 and other intangible rights worth MEUR 0.2. Changes in market conditions may also cause risks associated with the impairment of deferred tax assets, goodwill and intangible rights. No regular amortisation is recognised for goodwill or other intangible assets with an unlimited economic life; instead, they are annually tested for possible impairment. Goodwill is therefore allocated to cash-generating units or, in the case of an associated company, goodwill is included in the acquisition cost of the company in question.
The cash flow predictions used in goodwill impairment testing and the value assessment of deferred tax assets are based on management's financial forecasts. It is possible that the assumptions behind these cash flow forecasts will not hold true, as a result of which the impairment of goodwill and deferred tax assets could have an unfavourable impact on the company's result and financial position.
The deferred tax assets in the consolidated balance sheet of 31 December 2019 include an item of MEUR 0.3 related to unused losses confirmed in taxation. MEUR 0.3 of the deferred tax assets that have been recognised on the basis of losses confirmed in taxation do not have an expiration date.
In Honkarakenne's opinion, the deferred tax assets recognised in the balance sheet can be utilised by using the company's estimated taxable income, which is based on Honkarakenne's business plans. Evidence to support a
favourable earnings trend includes the significant efficiency-boosting and reorganisation measures carried out in 2012–2016, such as the divestment of the Alajärvi production facility, work reorganisation, and expansion into new market and business areas. These measures have reduced the Group's expenses, and positive developments have been seen in earnings. The Group's marketing outlays have yielded results – Honkarakenne was able to tap into the recovery of the Finnish market. Another indication of Honkarakenne's favourable earnings trend is the Group's order book, which was higher on the closing date than a year earlier. The construction of healthy buildings is a growing trend, and Honkarakenne has made considerable investments in this area. For instance, Honkarakenne is the only log house supplier with a VTT certificate (Healthy House). Public and care home construction got off to a good start, and Honkarakenne has received significant orders and made major framework agreements in this sector. Investments in the Chinese market are also expected to yield results over the next few years.
However, if earnings do not develop as expected, it is possible that the tax assets might not be utilised in time and must be impaired. This could have an unfavourable impact on the company's business, operating result or financial position.
If future tax inspections find deviations that would lead to the amendment of a tax assessment, including potential tax increases or fines, this could have a significant unfavourable impact on the company's result and financial position.
Honkarakenne operates in several market areas and is therefore subject to the tax legislation of a number of different countries.
Honkarakenne aims to minimise product liability risks by developing products that are as safe as possible to their users. The company hedges against product liability risks with Group-level insurance policies.
Operational risks at Honkarakenne relate to the consequences of human factors, internal processes and external events. The company minimises operational risks related to factory operations through, for instance, systematic development efforts. The introduction of new manufacturing techniques and production lines involves cost and capacity risks. The company protects itself against such risks with meticulous design work and personnel training. Dependence on key goods suppliers might increase the Group's material, machinery and spare part costs, or have implications for production. Operational problems may also be associated with changes in distribution channels and logistics systems. Operational risks include contractual risks.
Honkarakenne has one major dealer that generates a substantial share of the Group's net sales and earnings.
The Group's business operations are based on functional and reliable information systems. Honkarakenne seeks to manage the associated risks by duplicating critical information systems, carefully considering the selection of business partners, and standardising workstation models, software and data security procedures. In line with the nature of the Group's business operations, trade receivables and inventories are significant balance sheet items. Honkarakenne manages the credit loss risk of trade receivables
through the Group's advance payment procedures, guarantees and the terms and conditions of letters of credit.
The Group's core competencies are focused on its business processes, which include marketing, sales, design, product development, production and logistics, as well as related support processes such as information management, finance, human resources and communications. An unpredictable loss of expertise or a lack of personal competence development also pose a risk. Honkarakenne continually strives to improve its employees' core and other significant competencies by offering opportunities for training and on-the-job learning, and also recruiting skilled personnel as required.
The Group manages fixed asset and business interruption insurances in a centralised manner, aiming for comprehensive coverage in case of financial loss resulting from machinery breakdown, fire or other similar risks. In addition, automatic sprinkler systems have been installed on all critical production lines. Damage risks also consist of work health and occupational protection risks, environmental risks and accident risks. As part of overall risk management, the Group regularly assesses its insurance coverage. Although the company aims to take out policies against risks that are financially or otherwise prudent to be insured against, the realisation of damage risks may still lead to personal injury, property damage, or the interruption of business operations.

Honkarakenne's capital consists of its shareholders' equity and liabilities. Good capital management seeks to increase shareholder value and ensure the viability of the company's business operations. With regard to capital structure, the company's objective is to maintain an equity ratio of over 35 per cent, taking into account the economic environment. Honkarakenne's return of capital to shareholders consists of dividends, repayment of capital and the acquisition of treasury shares.
| MEUR | 2019 | 2018 |
|---|---|---|
| Net financial liabilities | -1,9 | -2,3 |
| Total equity | 12,5 | 10,1 |
| Total net liabilities and equity | 10,6 | 7,8 |
| Equity ratio (%) | 55,9 | 60,8 |
| Gearing (%) | -14,8 | -22,9 |
The Group's related parties consist of subsidiaries and associated companies; the company's management and any companies in which they exert influence; and those involved in the Saarelainen shareholder agreement and any companies controlled by them. The management personnel considered to be related parties comprise the Board of Directors, President & CEO, and the company's Executive Group.
| COMPANY | HOME COUNTRY | OWNERSHIP AND SHARE OF VOTING RIGHTS (%) |
|---|---|---|
| Parent company Honkarakenne Oyj | Suomi | |
| Honka Blockhaus GmbH | Saksa | 100 |
| Honka Japan Inc. | Japani | 100 |
| Honkarakenne Sarl | Ranska | 100 |
| Alajärven Hirsitalot Oy | Suomi | 100 |
| Honka-Kodit Oy | Suomi | 100 |
| Honka Management Oy | Suomi | 100 |
| COMPANY | DOMICILE | OWNERSHIP (%) |
|---|---|---|
| Pielishonka Oy | Lieksa | 39,3 |
| Puulaakson Energia Oy | Karstula | 25,9 |
| 2019 | SALES | PURCHASES | RECEIVABLES | LIABILITIES |
|---|---|---|---|---|
| Associated companies | 124 | 354 | 12 | 0 |
| Related parties in key management | 0 | 0 | 0 | 0 |
| Related parties of key management | 0 | 68 | 0 | 0 |
| Other related parties | 65 | 3 | 3 | |
| 2018 | SALES | PURCHASES | RECEIVABLES | LIABILITIES |
| Associated companies | 147 | 259 | 11 | 0 |
| Related parties in key management | 0 | 0 | 0 | 0 |
| Related parties of key management | 0 | 83 | 0 | 0 |
The pricing of goods and services in transactions with associated companies conforms to market-based pricing.
As part of Honkarakenne's financial arrangements, Honkarakenne's main shareholder, Saarelainen Oy, granted Honkarakenne Oyj an unsecured junior loan amounting to TEUR 300 in November 2016. The junior loan is subordinated to bank loans. This loan was paid back in full with interest in 2018.
In 2010 and 2011, the parent company Honkarakenne Oyj granted a long-term loan of TEUR 851 to Honka Management Oy. This loan was due for repayment in 2016, but the loan period was extended. An impairment of TEUR 281 was recognised on this loan in 2018 and reversed in 2019. Neither the impairment nor its reversal has had any effect on the consolidated financial statements.
Honka Management Oy owns 286,250 Series B Honkarakenne Oyj shares.
| 2019 | 2018 | |
|---|---|---|
| Salaries and other short-term employee benefits | 721 | 630 |
| Benefits paid upon termination | 0 | 0 |
| Post-employment benefits | 205 | 148 |
| Total | 926 | 778 |
Post-employment benefits include both statutory and voluntary pension expenses. The pension plans are defined contribution plans.
| 2019 | 2018 | |
|---|---|---|
| STATUTORY PENSION SCHEMES | ||
| President & CEO | ||
| Marko Saarelainen | 48 | 40 |
| Other members of the Executive Group | 56 | 50 |
| Members of the Board of Directors | 18 | 16 |
| Total statutory pension schemes | 122 | 106 |
| ADDITIONAL PENSION SECURITY | ||
| President & CEO | ||
| Marko Saarelainen | 37 | 19 |
| Other members of the Executive Group | 47 | 23 |
| Additional pension security | 84 | 42 |
| Total post-employment benefits | 206 | 148 |
| 2019 | 2018 | |
|---|---|---|
| President & CEO | 275 | 232 |
| Other members of the Executive Group | 322 | 286 |
| Members of the Board of Directors | 102 | 93 |
| Total | 699 | 611 |
| PRESIDENT AND CEO'S REMUNERATION | ||
| Saarelainen Marko | 275 | 232 |
| Total | 275 | 232 |
| BOARD MEMBERS' REMUNERATION | ||
| Ristola Arimo, Chairman | 30 | 29 |
| Kohtamäki Timo | 18 | 17 |
| Ruponen Helena, Board member since 13 April 2018 | 18 | 14 |
| Saarelainen Kari, Board member since 13 April 2018 | 18 | 14 |
| Saarimäki Kyösti | 18 | 17 |
| Saarelainen Anita, Board member until 13 April 2018 | 0 | 4 |
| Total | 102 | 93 |
No special agreements have been made concerning the retirement age of Honkarakenne Oyj's President & CEO. The basic pension scheme is a defined contribution scheme. The members of the Executive Group are also covered by a defined contribution scheme whose costs are shown in the table 'Post-employment benefits'.
Honkarakenne Oyj's President & CEO has a six-month notice period. The CEO will also receive monetary compensation equivalent to six months' salary if his/her employment contract is terminated by the company.
Honkarakenne complies with the recommendation of the European Securities and Markets Authority (ESMA) on alternative performance measures (APM). An APM is a financial measure of performance other than a financial measure defined or specified in IFRS. Due to this recommendation, the term "adjusted" is used instead of "without non-recurring items". As adjustment items, the company classifies significant business transactions that are considered to affect comparisons of business operations between different reporting periods. Such transactions include significant reorganisation expenses, significant impairment losses on non-current assets or reversals thereof, significant capital gains and losses on assets, and other significant non-customary income or expenses.
In Honkarakenne's view, Alternative Performance Measures provide significant additional information to management, investors, securities analysts and other parties on Honkarakenne's result of operations, financial position and cash flows, and are frequently used by analysts, investors and other parties. Return on equity, equity ratio, net financial liabilities and gearing are presented as supplementary key figures, as in the company's view they are useful indicators for assessing Honkarakenne's ability to acquire financing and pay its debts. In addition, gross investments and R&D expenditure provide additional information on needs related to Honkarakenne's cash flow from operating activities. The formulae for the key indicators are presented after the table.
| KEY INDICATORS OF FINANCIAL PERFORMANCE | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|
| Net sales | MEUR | 47,55 | 48,86 | 43,41 | 36,08 | 39,11 |
| Operating profit | MEUR | 3,38 | 1,62 | 1,67 | -0,81 | -1,08 |
| % of net sales | 7,1 | 3,3 | 3,9 | -2,2 | -2,8 | |
| Profit/loss before taxes | MEUR | 3,21 | 1,49 | 1,70 | -1,15 | -1,72 |
| % of net sales | 6,8 | 3,1 | 3,9 | -3,2 | -4,4 | |
| Return on equity | % | 20,5 | 12,3 | 11,1 | -19,6 | -13,0 |
| Return on capital employed | % | 17,7 | 12,6 | 9,5 | -6,7 | -1,9 |
| Equity ratio | % | 55,9 | 60,8 | 50,7 | 41,0 | 37,1 |
| Net financial liabilities | MEUR | -1,9 | -2,3 | 0,4 | 5,0 | 6,5 |
| Gearing | % | -14,8 | -22,9 | 4,9 | 74,7 | 81,4 |
| Gross investments *) | MEUR | 3,2 | 1,1 | 0,5 | 0,1 | 0,1 |
| % of net sales | 6,8 | 2,2 | 1,2 | 0,2 | 0,2 | |
| R&D expenditure | MEUR | 0,3 | 0,2 | 0,3 | 0,3 | 0,4 |
| % of net sales | 0,5 | 0,5 | 0,6 | 0,8 | 0,9 | |
| Order book | MEUR | 27,6 | 24,8 | 23,0 | 16,3 | 15,0 |
| Average number of personnel | 155 | 147 | 137 | 136 | 139 | |
| SHARE-RELATED KEY FIGURES | ||||||
| Earnings/share **) | EUR | 0,40 | 0,20 | 0,15 | -0,29 | -0,22 |
| DIVIDEND PER SHARE | EUR | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| Dividend payout ratio, % | % | 0,0 | 0,0 | 0,0 | 0,0 | 0,0 |
| Effective dividend yield | % | 0,0 | 0,0 | 0,0 | 0,0 | 0,0 |
| Equity/share | EUR | 2,14 | 1,73 | 1,53 | 1,34 | 1,56 |
| KEY INDICATORS OF FINANCIAL PERFORMANCE | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|
| P/E ratio | 10,6 | 9,9 | 23,5 | neg. | neg. | |
| Share price trend | ||||||
| HIGHEST QUOTATION DURING THE YEAR | EUR | 4,28 | 4,02 | 3,92 | 1,78 | 2,50 |
| Lowest quotation during the year | EUR | 1,98 | 1,88 | 1,55 | 1,20 | 1,52 |
| Quotation on the balance sheet date | EUR | 4,20 | 1,99 | 3,61 | 1,65 | 1,60 |
| Market capitalisation ***) | MEUR | 24,6 | 11,6 | 21,1 | 8,0 | 7,8 |
| Shares traded | value of trading | 5,8 | 7,6 | 10,9 | 1,8 | 1,2 |
| trading volume | 2 076 | 2 396 | 3 762 | 1 198 | 702 | |
| percentage of total shares |
35,5 | 41,0 | 66,3 | 24,7 | 14,5 | |
| Adjusted number of shares ****) | ||||||
| at the close of the period |
5 847 | 5 847 | 5 847 | 4 847 | 4 847 | |
| average for the period | 5 847 | 5 847 | 5 677 | 4 989 | 4 989 |
*) Gross investments are presented without IFRS 16 right-of-use assets. **) as proposed by the Board of Directors
***) The price of B shares has been used as the value for A shares ****) Treasury shares are not included
Profit/loss for the period x 100 Total equity, average
Profit/loss before taxes x 100 Equity + financial liabilities, average
Total equity x 100 Balance sheet total – advances received
Financial liabilities – cash and cash equivalents
Financial liabilities – cash and cash equivalents x 100 Total equity
Profit for the period attributable to equity holders of the parent
Average number of outstanding shares
Dividend per share x 100 Earnings per share
Dividend per share x 100 Closing share price at the balance sheet date
Shareholders' equity
Number of shares outstanding at the close of period
Share price at the balance sheet date
Earnings per share
| 1.1. - 31.12.2019 | 1.1. - 31.12.2018 | |
|---|---|---|
| NET SALES | 44 645 | 46 501 |
| Increase (+) or decrease (-) in inventories of finished goods and | 401 | -46 |
| work in progress | ||
| Production for own use (+) | 4 | 120 |
| Other operating income | 133 | 64 |
| Materials and services | ||
| Materials, equipment and goods: | ||
| Purchases during the financial year | -22 140 | -23 273 |
| Increase (-) or decrease (+) in inventories | -73 | |
| External services | -7 550 | -9 243 |
| Personnel expenses | -7 875 | -7 245 |
| DEPRECIATION AND IMPAIRMENT | ||
| Depreciation according to plan | -1 379 | -1 218 |
| Impairment | -61 | |
| Other operating expenses | -3 515 | -5 389 |
| Operating Profit/Loss | 2 723 | 138 |
| FINANCIAL INCOME AND EXPENSES | ||
| Income from holdings in Group companies | 1 300 | |
| Other interest and financial income | 104 | 141 |
| Interest and other financial expenses | -165 | -345 |
| Profit/Loss Before Appropriations And Taxes | 3 962 | -66 |
| APPROPRIATIONS | ||
| Increase (-) or decrease (+) in depreciation difference | 21 | |
| INCOME TAXES | ||
| Taxes paid | -130 | |
| Changes in deferred tax assets | -305 | -332 |
| Profit/Loss for the Period | 3 527 | -377 |
| ASSETS | 31.12.2019 | 31.12.2018 |
|---|---|---|
| NON-CURRENT ASSETS | ||
| Intangible assets | ||
| Intangible rights | 162 | 32 |
| Advance payments | 131 | 174 |
| 292 | 206 | |
| TANGIBLE ASSETS | ||
| Land and water | 889 | 889 |
| Buildings and structures | 4 136 | 4 453 |
| Machinery and equipment | 4 182 | 2 485 |
| Other tangible assets | 63 | 139 |
| Advance payments and acquisitions in progress | 973 | 585 |
| 10 243 | 8 551 | |
| INVESTMENTS | ||
| Holdings in Group companies | 354 | 318 |
| Participating interests | 387 | 387 |
| Other shares and holdings | ||
| Other receivables from Group companies | 1 035 | 1 600 |
| 1 776 | 2 304 |
| ASSETS | 31.12.2019 | 31.12.2018 |
|---|---|---|
| TOTAL NON-CURRENT ASSETS | 12 311 | 11 062 |
| CURRENT ASSETS | ||
| Inventories | ||
| Work in progress | 2 063 | 2 445 |
| Finished products/goods | 2 100 | 1 318 |
| Other inventories | 859 | 859 |
| 5 022 | 4 621 | |
| RECEIVABLES | ||
| Non-current receivables | ||
| Receivables from Group companies | 851 | 570 |
| Loan receivables | 24 | 21 |
| Deferred tax assets | 305 | |
| 875 | 895 | |
| CURRENT RECEIVABLES | ||
| Trade receivables | 1 461 | 1 605 |
| Receivables from Group companies | 698 | 519 |
| Receivables from associated companies | 12 | 11 |
| Other receivables | 29 | 232 |
| Accrued income | 883 | 30 |
| 3 082 | 2 396 | |
| Cash and bank | 6 048 | 2 813 |
| TOTAL CURRENT ASSETS | 15 028 | 10 726 |
| Total assets | 27 338 | 21 788 |
| EQUITY AND LIABILITIES | 31.12.2019 | 31.12.2018 |
|---|---|---|
| SHAREHOLDERS' EQUITY | ||
| Share capital | 9 898 | 9 898 |
| Share premium account | 520 | 520 |
| Invested unrestricted equity fund | 8 079 | 8 079 |
| Retained earnings | -9 538 | -9 161 |
| Profit/loss for the period | 3 527 | -377 |
| TOTAL SHAREHOLDERS' EQUITY | 12 486 | 8 959 |
| OBLIGATORY PROVISIONS | ||
| Other obligatory provisions | 338 | 360 |
| LIABILITIES | ||
| Non-current | ||
| Loans from financial institutions | 2 893 | 1 343 |
| Amounts owed to Group companies | 1 200 | 1 800 |
| 4 093 | 3 143 | |
| Current | ||
| Loans from financial institutions | 450 | 450 |
| Advances received | 6 126 | 4 671 |
| Trade payables | 830 | 1 448 |
| Amounts owed to Group companies | 161 | 567 |
| Other payables | 214 | 154 |
| Accrued liabilities | 2 640 | 2 037 |
| 10 421 | 9 326 | |
| TOTAL LIABILITIES | 14 514 | 12 469 |
| Total equity and liabilities | 27 338 | 21 788 |
| TEUR | 2019 | 2018 |
|---|---|---|
| CASH FLOW FROM OPERATING ACTIVITIES | ||
| Result for the period | 3 527 | -377 |
| Adjustments: | ||
| Depreciation and impairment | 1 379 | 1 279 |
| Other non-cash items | -359 | 497 |
| Financial income and expenses | -1 239 | 204 |
| Other adjustments | 336 | 292 |
| Cash flow before change in working capital | 3 644 | 1 895 |
| CHANGE IN WORKING CAPITAL | ||
| Change in current trade receivables | -649 | 781 |
| Change in inventories | -401 | 119 |
| Change in current liabilities | 1 086 | 993 |
| Cash flow from operating activities before financial items and | 3 681 | 3 788 |
| taxes | ||
| Interest paid and payments for other financial expenses of oper | -170 | -261 |
| ating activities | ||
| Dividends received from operating activities | 1 313 | 0 |
| Interest received from operating activities | 86 | 116 |
| Taxes paid | -130 | 0 |
| Cash flow from operating activities | 4 780 | 3 643 |
| TEUR | 2019 | 2018 |
|---|---|---|
| CASH FLOW FROM INVESTMENTS | ||
| Investments in tangible and intangible assets | -3 155 | -1 099 |
| Capital gains on tangible and intangible assets | 107 | 52 |
| Redemption of minority interest | -12 | 0 |
| Repayment of granted loans | 565 | 0 |
| Cash flow from investments | -2 495 | -1 047 |
| CASH FLOW FROM FINANCING ACTIVITIES | ||
| Share issue | 0 | 0 |
| Raising of long-term loans | 2 000 | |
| Repayment of long-term loans | -1 050 | -1 783 |
| Cash flow from financing activities | 950 | -1 783 |
| Net change in cash and cash equivalents | 3 235 | 814 |
| Cash and cash equivalents at the beginning of the period | 2 813 | 1 999 |
| Cash and cash equivalents at the close of the period | 6 048 | 2 813 |
Fixed assets have been capitalised at the direct acquisition cost. The 'Buildings and structures' category includes revaluations made in accordance with the old Accounting Act, and the validity of the grounds for these revaluations is examined annually.
Planned depreciation has been calculated using the acquisition cost and determined on a straight-line basis over the estimated economic life of the asset. A period of 12 years has been set as the useful lifetime of new factory production lines in the 'Machinery and equipment' category.
Intangible rights 5–10 years Goodwill 5 years Buildings and structures 10–30 years Machinery and equipment 3–12 years Other tangible assets 3–10 years
The value of inventories has been determined using the first-in, first-out (FIFO) principle at the acquisition cost, or at the probable replacement or transfer price if this is lower.
The definition of 'net sales' is sales revenue from primary operations less discounts and VAT. Sales revenue is recognised on the basis of deliveries.
The company's derivatives include forward exchange contracts and interest rate swap agreements. The company uses forward exchange contracts to hedge against predicted changes in foreign-currency sales. Forward exchange contracts are used to hedge against 0-60 per cent of the company's predicted foreign-currency cash flows for the upcoming 12 months.
Interest rate swap agreements are used to change the interest rates on the company's loans from financial institutions from variable to fixed rates. Interest rate swap agreements are made with a maximum original maturity of 10 years, and interest rates are redefined at three- to six-month intervals.
In the Financial Statements, derivatives are valued at their fair value. Changes in fair value have been recognised through profit and loss under other financial income and expenses. The Group did not have any derivative contracts on the balance sheet closing date.
Personnel's statutory pension obligations have been handled via a pension insurance company.
Deferred tax assets or liabilities have been calculated using the temporary differences between taxation and the Financial Statements, using the tax rate for the coming years that was confirmed on the closing date. The balance sheet includes deferred tax liabilities in their entirety, while deferred tax assets have been entered at their estimated value.
Foreign-currency receivables and liabilities have been translated into euros using the exchange rate on the closing date.
| 2019 | 2018 | |
|---|---|---|
| Finland | 31 263 | 31 007 |
| Russia & CIS | 5 055 | 7 563 |
| Global Markets | 8 327 | 7 931 |
| Total | 44 645 | 46 501 |
| 2019 | 2018 | |
|---|---|---|
| Rental income | 32 | 27 |
| Capital gains from the sale of fixed assets | 101 | 7 |
| Damages | 0 | 29 |
| Other operating income | 0 | 0 |
| Total | 133 | 64 |
| PERSONNEL EXPENSES | 2019 | 2018 |
|---|---|---|
| Wages and salaries | 6 584 | 6 038 |
| Pension costs | 1 104 | 1 035 |
| Social costs | 136 | 172 |
| Total | 7 824 | 7 245 |
| AVERAGE NUMBER OF PERSONNEL | ||
| White-collar | 81 | 72 |
| Blue-collar | 68 | 67 |
| Total | 149 | 139 |
| NUMBER OF PERSONNEL IN PERSON-YEARS, AVERAGE | ||
| White-collar | 76 | 69 |
| Blue-collar | 57 | 54 |
| Total | 133 | 123 |
| MANAGEMENT REMUNERATION | 2019 | 2018 |
|---|---|---|
| President and CEO and Board members | 335 | 325 |
| PRESIDENT AND CEO'S REMUNERATION | ||
| Saarelainen Marko | 233 | 232 |
| BOARD MEMBERS' REMUNERATION | ||
| Ristola Arimo, Chairman | 30 | 29 |
| Kohtamäki Timo | 18 | 17 |
| Ruponen Helena, Board member since 13 April 2018 | 18 | 14 |
| Saarelainen Kari, Board member since 13 April 2018 | 18 | 14 |
| Saarimäki Kyösti | 18 | 17 |
| Saarelainen Anita, Board member until 13 April 2018 | 0 | 4 |
| Total | 102 | 93 |
| 2019 | 2018 | |
|---|---|---|
| Purchases | 487 | 429 |
| Sales | 182 | 185 |
| Receivables | 15 | 11 |
| Liabilities | 3 | 2 |
| Write-offs and impairments | 0 | 0 |
Related parties consist of subsidiaries and associated companies; the company's management and any companies in which they exert influence; and those involved in the Saarelainen shareholder agreement and any companies controlled by them. The management personnel considered to be related parties comprise the Board of Directors, President & CEO, and the company's Executive Group.
In 2010 and 2011, the parent company Honkarakenne Oyj granted a long-term loan of TEUR 851 to Honka Management Oy. This loan was due for repayment in 2016, but the loan period was extended. A TEUR 281 impairment was recognised against this loan in 2018. The impairment was reversed in 2019.
Related-party transactions must be ordinary market-based business transactions.
| DEPRECIATION ACCORDING TO PLAN | 2019 | 2018 |
|---|---|---|
| Intangible rights | 53 | 39 |
| Buildings and structures | 513 | 534 |
| Machinery and equipment | 683 | 523 |
| Other tangible assets | 129 | 123 |
| Total depreciation according to plan | 1 379 | 1 218 |
| Impairments of fixed assets | 0 | 61 |
| 2019 | 2018 | |
|---|---|---|
| Audit fees | 63 | 59 |
| Tax consulting | 0 | 0 |
| Other fees | 0 | 5 |
| Total | 63 | 63 |
| 2019 | 2018 | |
|---|---|---|
| Dividends from Group companies | 1 300 | 0 |
| Dividends from others | 13 | 0 |
| Interest income | 31 | 32 |
| Impairments of non-current asset investments | 36 | -153 |
| Interest expenses | -137 | -167 |
| Other financial expenses | -13 | -15 |
| Exchange rate gains/losses | 9 | 99 |
| Valuation changes of foreign exchange derivatives | 0 | 0 |
| Total | 1 239 | -204 |
| 2019 | 2018 | |
|---|---|---|
| Taxes paid | -130 | 0 |
| Changes in deferred tax assets | -305 | -332 |
| Total | -435 | -332 |
2.1 Intangible assets 2019
| INTANGIBLE RIGHTS | OTHER LONG-TERM EXPENDITURE | ADVANCE PAYMENTS | INTANGIBLE ASSETS TOTAL | |
|---|---|---|---|---|
| Acquisition cost, 1 Jan | 5 120 | 2 091 | 174 | 7 385 |
| Increase | 3 | 0 | 137 | 140 |
| Decrease | -1 | 0 | 0 | -1 |
| Transfers between balance sheet items | 180 | 0 | -180 | 0 |
| Acquisition cost, 31 Dec | 5 301 | 2 091 | 131 | 7 523 |
| Accumulated depreciation, 1 Jan | -5 088 | -2 091 | 0 | -7 179 |
| Accumulated depreciation of disposals | 1 | 0 | 0 | 1 |
| Depreciation for the period | -53 | 0 | 0 | -53 |
| Impairment | 0 | 0 | 0 | 0 |
| Accumulated depreciation, 31 Dec | -5 140 | -2 091 | 0 | -7 231 |
| Book value, 31 Dec | 162 | 0 | 131 | 292 |
2.1 Intangible assets 2018
| INTANGIBLE RIGHTS | OTHER LONG-TERM EXPENDITURE | ADVANCE PAYMENTS | INTANGIBLE ASSETS TOTAL | |
|---|---|---|---|---|
| Acquisition cost, 1 Jan | 5 102 | 2 091 | 70 | 7 262 |
| Increase | 0 | 0 | 372 | 372 |
| Decrease | 0 | 0 | -250 | -250 |
| Transfers between balance sheet items | 18 | 0 | -18 | 0 |
| Acquisition cost, 31 Dec | 5 120 | 2 091 | 174 | 7 385 |
| Accumulated depreciation, 1 Jan | -5 049 | -2 091 | 0 | -7 140 |
| Accumulated depreciation of disposals | 0 | 0 | 0 | 0 |
| Depreciation for the period | -39 | 0 | 0 | -39 |
| Impairment | 0 | 0 | 0 | 0 |
| Accumulated depreciation, 31 Dec | -5 088 | -2 091 | 0 | -7 179 |
| Book value, 31 Dec | 32 | 0 | 174 | 206 |
INTANGIBLE RIGHTS OTHER LONG-TERM EXPENDITURE ADVANCE PAYMENTS INTANGIBLE ASSETS TOTAL
INTANGIBLE RIGHTS OTHER LONG-TERM EXPENDITURE ADVANCE PAYMENTS INTANGIBLE ASSETS TOTAL
Acquisition cost, 1 Jan 5 120 2 091 174 7 385 Increase 3 0 137 140 Decrease -1 0 0 -1 Transfers between balance sheet items 180 0 -180 0 Acquisition cost, 31 Dec 5 301 2 091 131 7 523 Accumulated depreciation, 1 Jan -5 088 -2 091 0 -7 179 Accumulated depreciation of disposals 1 0 0 1 Depreciation for the period -53 0 0 -53 Impairment 0 0 0 0 Accumulated depreciation, 31 Dec -5 140 -2 091 0 -7 231 Book value, 31 Dec 162 0 131 292
Acquisition cost, 1 Jan 5 102 2 091 70 7 262 Increase 0 0 372 372 Decrease 0 0 -250 -250 Transfers between balance sheet items 18 0 -18 0 Acquisition cost, 31 Dec 5 120 2 091 174 7 385 Accumulated depreciation, 1 Jan -5 049 -2 091 0 -7 140 Accumulated depreciation of disposals 0 0 0 0 Depreciation for the period -39 0 0 -39 Impairment 0 0 0 0 Accumulated depreciation, 31 Dec -5 088 -2 091 0 -7 179 Book value, 31 Dec 32 0 174 206
2.1 Intangible assets 2019
2.1 Intangible assets 2018
| LAND AND WATER | BUILDINGS AND STRUCTURES |
MACHINERY AND EQUIPMENT |
OTHER TANGIBLE ASSETS |
ADVANCE PAYMENTS AND ACQUISITIONS IN PROGRESS |
TANGIBLE ASSETS TOTAL | |
|---|---|---|---|---|---|---|
| Acquisition cost, 1 Jan | 865 | 15 798 | 27 917 | 2 630 | 585 | 47 796 |
| Increase | 0 | 0 | 368 | 57 | 2 591 | 3 016 |
| Decrease | 0 | -56 | -5 915 | -13 | 0 | -5 984 |
| Transfers between balance sheet items | 0 | 196 | 2 015 | 0 | -2 203 | 8 |
| Acquisition cost, 31 Dec | 865 | 15 938 | 24 385 | 2 675 | 973 | 44 835 |
| Accumulated depreciation, 1 Jan | 0 | -11 815 | -25 432 | -2 491 | 0 | -39 738 |
| Accumulated depreciation of disposals | 0 | 55 | 5 913 | 9 | 0 | 5 977 |
| Depreciation for the period | 0 | -513 | -683 | -129 | 0 | -1 325 |
| Impairment | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated depreciation, 31 Dec | 0 | -12 272 | -20 203 | -2 611 | -35 086 | |
| Revaluations | 24 | 470 | 494 | |||
| Book value, 31 Dec | 889 | 4 136 | 4 182 | 63 | 973 | 10 243 |
Revaluations are based on assessments of the value of assets.
2.2. Tangible assets 2018
| LAND AND WATER | BUILDINGS AND STRUCTURES |
MACHINERY AND EQUIPMENT |
OTHER TANGIBLE ASSETS |
ADVANCE PAYMENTS AND ACQUISITIONS IN PROGRESS |
TANGIBLE ASSETS TOTAL | |
|---|---|---|---|---|---|---|
| Acquisition cost, 1 Jan | 868 | 15 893 | 27 634 | 2 540 | 143 | 47 078 |
| Increase | 0 | 0 | 145 | 220 | 597 | 962 |
| Decrease | -2 | -95 | -17 | -130 | 0 | -245 |
| Transfers between balance sheet items | 0 | 0 | 155 | 0 | -155 | 0 |
| Acquisition cost, 31 Dec | 865 | 15 798 | 27 917 | 2 630 | 585 | 47 796 |
| Accumulated depreciation, 1 Jan | 0 | -11 321 | -24 927 | -2 371 | 0 | -38 619 |
| Accumulated depreciation of disposals | 0 | 40 | 17 | 3 | 0 | 60 |
| Depreciation for the period | 0 | -534 | -523 | -123 | 0 | -1 180 |
| Impairment | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated depreciation, 31 Dec | 0 | -11 815 | -25 432 | -2 491 | -39 738 | |
| Revaluations | 24 | 470 | 494 | |||
| Book value, 31 Dec | 889 | 4 453 | 2 485 | 139 | 585 | 8 551 |
Revaluations are based on assessments of the value of assets.
| HOLDINGS IN GROUP COMPANIES |
HOLDINGS IN ASSOCIATED COMPANIES |
OTHER SHARES AND HOLDINGS | OTHER RECEIVABLES FROM GROUP COMPANIES |
INVESTMENTS TOTAL | |
|---|---|---|---|---|---|
| Acquisition cost, 1 Jan | 318 | 387 | 0 | 1 600 | 2 304 |
| Increase | 0 | ||||
| Decrease | -565 | -565 | |||
| Impairments | 36 | 0 | 0 | 0 | 36 |
| Acquisition cost, 31 Dec | 354 | 387 | 0 | 1 035 | 1 776 |
| Book value, 31 Dec | 354 | 387 | 0 | 1 035 | 1 776 |
On 31 December 2018, the parent company had non-current receivables of TEUR 1,600 arising from an equity loan to its German subsidiary. This item has been valued at the acquisition cost. TEUR 565 of these receivables were repaid in 2019. Without the equity loan, the German subsidiary's shareholders' equity amounted to minus TEUR 724 on the balance sheet closing date.
Management expects the German subsidiary to grow over the coming years. The German subsidiary's balance sheet figures have been valued on the basis of future cash flows as per its business plan.
Parent company's investments, 31 Dec 2018
| HOLDINGS IN GROUP COMPANIES |
HOLDINGS IN ASSOCIATED COMPANIES |
OTHER SHARES AND HOLDINGS | OTHER RECEIVABLES FROM GROUP COMPANIES |
INVESTMENTS TOTAL | |
|---|---|---|---|---|---|
| Acquisition cost, 1 Jan | 376 | 439 | 42 | 1 600 | 2 458 |
| Increase | 0 | ||||
| Impairments | -59 | -53 | -42 | 0 | -153 |
| Acquisition cost, 31 Dec | 318 | 387 | 0 | 1 600 | 2 304 |
| Book value, 31 Dec | 318 | 387 | 0 | 1 600 | 2 304 |
The parent company has non-current receivables of TEUR 1,600 arising from an equity loan to its German subsidiary. This item has been valued at the acquisition cost. Without the equity loan, the German subsidiary's shareholders' equity amounted to minus TEUR 779 on the balance sheet closing date.
Management expects the German subsidiary to grow over the coming years. The German subsidiary's balance sheet figures have been valued on the basis of future cash flows as per its business plan.
| GROUP COMPANIES | PARENT COMPANY'S AND GROUP'S HOLDING AND VOTING RIGHTS, % |
|---|---|
| Honka Blockhaus GmbH, Germany | 100 % |
| Honka Japan Inc., Japan | 100 % |
| Honkarakenne Sarl, France | 100 % |
| Alajärven Hirsitalot Oy, Alajärvi | 100 % |
| Honka-Kodit Oy, Tuusula | 100 % |
| Honka Management Oy | 100 % |
| ASSOCIATED COMPANIES | PARENT COMPANY'S AND GROUP'S HOLDING AND VOTING RIGHTS, % |
|---|---|
| Pielishonka Oy, Lieksa | 39 % |
| Puulaakson Energia Oy, Karstula | 26 % |
Other inventories comprise TEUR 84 in time shares (TEUR 91) and TEUR 775 in land areas (TEUR 840). Other inventories have been valued at either their acquisition cost or fair market value, whichever is lower.
| RECEIVABLES MATURING IN MORE THAN ONE YEAR | 2019 | 2018 |
|---|---|---|
| Loan receivables | 24 | 21 |
| Loan receivables from the former management company | 851 | 570 |
In 2010 and 2011, the parent company Honkarakenne Oyj granted a long-term loan of TEUR 851 to Honka
Management Oy. This loan was due for repayment in 2016, but the loan period was extended. Impairment of TEUR 281 was recognised on this loan in 2018, but it was reversed in 2019.
| 2019 | 2018 | |
|---|---|---|
| Restructuring provisions in 2012–2013 | 0 | 0 |
| Land area write-offs in 2010-2017 | 637 | 637 |
| Unused depreciation in 2016-2018 | 2 030 | 2 488 |
| 2 667 | 3 125 |
| RECEIVABLES FROM GROUP COMPANIES | 2019 | 2018 |
|---|---|---|
| Trade receivables | 572 | 545 |
| Other receivables | 125 | 64 |
| Total | 698 | 519 |
| MATERIAL ITEMS IN ACCRUED INCOME | 2019 | 2018 |
|---|---|---|
| Accrued guarantee payments | 0 | 23 |
| Accrued sales commissions | 872 | 0 |
| Other accrued income | 11 | 6 |
| 883 | 29 |
| 2019 | 2018 | |
|---|---|---|
| Share capital, 1 Jan | 9 898 | 9 898 |
| Share capital, 31 Dec | 9 898 | 9 898 |
| Share premium account, 1 Jan | 520 | 520 |
| Share premium account, 31 Dec | 520 | 520 |
| Total restricted equity | 10 418 | 10 418 |
| Invested unrestricted equity fund, 1 Jan | 8 079 | 8 079 |
| Share issue | 0 | 0 |
| Invested unrestricted equity fund, 31 Dec | 8 079 | 8 079 |
| Profit from previous financial years, 1 Jan | -9 538 | -9 161 |
| Adjustments recognised in retained earnings | 0 | 0 |
| Profit/loss for the period | 3 527 | -377 |
| Retained earnings, 31 Dec | -6 011 | -9 538 |
| Unrestricted equity | 2 068 | -1 459 |
| Total equity | 12 486 | 8 959 |
| 2019 | 2018 | |
|---|---|---|
| Profit from previous financial years | -9 538 | -9 161 |
| Adjustments recognised in retained earnings | 0 | 0 |
| Profit/loss for the period | 3 527 | -377 |
| Invested unrestricted equity fund | 8 079 | 8 079 |
| Total | 2 068 | -1 459 |
| 2019 | 2018 | |
|---|---|---|
| Profit from previous financial years | -9 538 | -9 161 |
| Adjustments recognised in retained earnings | 0 | 0 |
| Profit/loss for the period | 3 527 | -377 |
| Total | -6 011 | -9 538 |
| VOTES | KPL | |
|---|---|---|
| Total Series A shares (20 votes/share) | 6 001 920 | 300 096 |
| Total Series B shares (1 vote/share) | 5 911 323 | 5 911 323 |
| Total Series A and B shares | 11 913 243 | 6 211 419 |
| 2019 | 2018 | |
|---|---|---|
| Warranty provisions | 188 | 195 |
| Provisions arising from disputes | 90 | 50 |
| Restructuring provisions, short-term | 60 | 114 |
| Total | 338 | 360 |
The company gives a warranty on its products. During the warranty period, any product defects are repaired at the company's expense or the customer is provided with an equivalent new product. Warranty provisions are based on the number of defective products in earlier years.
The company had five ongoing disputes at 31 December 2019 (two ongoing disputes on 31 Dec. 2018). The provisions are expected to be realised in the next few years.
No new restructuring provisions were made in either 2018 or 2019.
In 2013-2015, TEUR 434 in restructuring provisions were made in association with the consolidation of production in Karstula. These provisions consisted of upkeep costs for the Alajärvi factory property and expenses associated with personnel lay-offs. A total of TEUR 374 of these provisions were used in 2014–2019. The remaining provisions relating to production consolidation in the 2019 and 2018 financial statements consist of expenses associated with personnel lay-offs.
| LIABILITIES DUE FOR REPAYMENT IN FIVE YEARS OR LATER |
2019 | 2018 |
|---|---|---|
| Loans from financial institutions | 350 | 0,00 |
| Total | 350 | 0,00 |
| Loans from financial institutions include bank overdrafts | ||
| 0 | 0 | |
| AMOUNTS OWED TO GROUP COMPANIES | 2019 | 2018 |
| Other payables | 1 200 | 1 800 |
| 2.9.2. Short-term liabilities | ||
| AMOUNTS OWED TO GROUP COMPANIES | 2019 2018 |
|
| Trade payables | 75 110 |
|
| Other payables | 86 457 |
|
| Accrued liabilities | 0 0 |
|
| Total | 161 567 |
|
| 2.9.3. Accrued liabilities | ||
| MOST SIGNIFICANT ACCRUED LIABILITIES | 2019 | 2018 |
| Salaries and compensation, including personnel expenses | 1 277 | 1 075 |
| Accrued revenue | 250 | 0 |
| Sales commission | 190 | 188 |
| Accrued purchase invoices | 251 | 216 |
| Accrued after-costs | 378 | 423 |
| Environmental restoration | 70 | 0 |
| Accrued housing fair expenses | 108 | 0 |
| Other accrued expenses | 116 | 131 |
Debts and liabilities secured with real estate mortgages, mortgages on company assets and pledged shares
| 2019 | 2018 | |
|---|---|---|
| Loans from financial institutions | 3 343 | 1 793 |
| Total | 3 343 | 1 793 |
Given to secure the above
| 2019 | 2018 | |
|---|---|---|
| Real estate mortgages | 7 932 | 7 432 |
| Enterprise mortgages | 210 | 210 |
| Total | 8 142 | 7 642 |
| 2019 | 2018 | |
|---|---|---|
| On own liabilities | 2 508 | 2 499 |
| Total | 2 508 | 2 499 |
Amounts payable for lease contracts
| 2019 | 2018 | |
|---|---|---|
| Payable in the next financial year | 77 | 77 |
| Payable later | 64 | 91 |
| Total | 141 | 168 |
2 640 2 036

The Board of Directors proposes to the Annual General Meeting that no dividend be paid for the financial year ending 31 December 2019.
The Board of Directors proposes to the Annual General Meeting that repayment of capital totalling EUR 0.12 per share to be paid from the fund for invested unrestricted equity.
Tuusula 26 February 2020
Chairman
Arimo Ristola Timo Kohtamäki
Helena Ruponen Kari Saarelainen
Kyösti Saarimäki
Marko Saarelainen President and CEO
A report on the audit performed has been issued today.
Kuopio 23rd March 2020
Ernst & Young Oy Authorized Public Accountant Firm
Elina Laitinen Authorized Public Accountant

Ernst & Young Oy FI-70100 KUOPIO Tel. +358 207 280 190 www.ey.com/fi Business ID 2204039-6, domicile Helsinki
To the Annual General Meeting of Honkarakenne Oyj
Vuorikatu 36 C
FINLAND
We have audited the financial statements of Honkarakenne Oyj (business identity code 0131529-0) for the year ended on December 31st, 2019. The financial statements comprise the consolidated balance sheet, statement of comprehensive income, statement of changes in equity, statement of cash flows and notes, including a summary of significant accounting policies, as well as the parent company's balance sheet, income statement, statement of cash flows and notes.
Our opinion is consistent with the additional report submitted to the Board of Directors.
We conducted our audit in accordance with good auditing practice in Finland. Our responsibilities under good auditing practice are further described in the Auditor's Responsibilities for the Audit of Financial Statements section of our report.
We are independent of the parent company and of the group companies in accordance with the ethical requirements that are applicable in Finland and are relevant to our audit, and we have fulfilled our other ethical responsibilities in accordance with these requirements.
In our best knowledge and understanding, the non-audit services that we have provided to the parent company and group companies are in compliance with laws and regulations applicable in Finland regarding these services, and we have not provided any prohibited non-audit services referred to in Article 5(1) of regulation (EU) 537/2014. The non-audit services that we have provided have been disclosed in note 7 to the consolidated financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
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.
We have fulfilled the responsibilities described in the Auditor's responsibilities for the audit of the financial statements section of our report, including in relation to these matters. Accordingly, our audit included the performance of procedures designed to respond to our assessment of the risks of material misstatement of the financial statements. The results of our audit procedures, including the procedures performed to address the matters below, provide the basis for our audit opinion on the accompanying financial statements.

We have also addressed the risk of management override of internal controls. This includes consideration of whether there was evidence of management bias that represented a risk of material misstatement due to fraud.
| Key Audit Matter | How our audit addressed the Key Audit Matter |
|---|---|
| Revenue recognition We refer to the Group´s accounting policies concerning revenue recognition and note 2 The Group manufactures and sells log house packages, provides log house construction services and sells log billets and by-products arisen during the manufacturing process. Revenue from sales of products and services is recognized when the control associated with the goods or services have been transferred to the buyer either over time or at a point in time. As revenue is a Key Performance Indicator in the Group, there could exist an incentive to recognize revenue before control has been transferred. Revenue recognition is a significant risk of material misstatement referred to in EU regulation No 537/2014, point (c) of Article 10 (2) due to risk of timely revenue recognition. |
We addressed the risk of material misstatement relating to revenue recognition by performing e.g. the following audit procedures: · We assessed the application of group's accounting policies over revenue recognition and compared the group's accounting policies relating to revenue recognition with applicable accounting standards; · We tested the revenue recognized. Our testing included tracing the information to agreements and consignment notes and/or to acceptance documents as well as to payment documents; · We tested the cutoff of revenue with tests of details on a transaction level both sides of the balance sheet date · We performed substantive analytical procedures over revenue; and · We assessed the appropriateness of the group's disclosures in respect of revenues. |
The Board of Directors and the Managing Director are responsible for the preparation of consolidated financial statements that give a true and fair view in accordance with International Financial Reporting Standards (IFRS) as adopted by the EU, and of financial statements that give a true and fair view in accordance with the laws and regulations governing the preparation of financial statements in Finland and comply with statutory requirements. The Board of Directors and the Managing Director are also responsible for such internal control as they determine 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, the Board of Directors and the Managing Director are responsible for assessing the parent company's and the group's ability to continue as going concern, disclosing, as applicable, matters relating to going concern and using the going concern basis of accounting. The financial statements are prepared using the going concern basis of accounting unless there is an intention to liquidate the parent company or the group or cease operations, or there is no realistic alternative but to do so.
1 (4)
A member firm of Ernst & Young Global Limited

Our objectives are to obtain reasonable assurance on 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 good auditing practice 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 the financial statements.
As part of an audit in accordance with good auditing practice, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:
We communicate with those charged with governance 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 those charged with governance with a statement that we have complied with relevant ethical requirements regarding independence, and 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 those charged with governance, 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.

We were first appointed as auditors by the Annual General Meeting on April 13th, 2018 for second year.
The Board of Directors and the Managing Director are responsible for the other information. The other information comprises the report of the Board of Directors.
Our opinion on the financial statements does not cover the other information.
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. Our responsibility also includes considering whether the report of the Board of Directors has been prepared in accordance with the applicable laws and regulations.
In our opinion, the information in the report of the Board of Directors is consistent with the information in the financial statements and the report of the Board of Directors has been prepared in accordance with the applicable laws and regulations.
If, based on the work we have performed, we conclude that there is a material misstatement of the report of the Board of Directors, we are required to report that fact. We have nothing to report in this regard.
Kuopio 23rd March 2020
Ernst & Young Oy Authorized Public Accountant Firm
Elina Laitinen Authorized Public Accountant
A member firm of Ernst & Young Global Limited
A member firm of Ernst & Young Global Limited
In 2019, Honkarakenne Oyj complied with the Finnish Limited Liability Companies Act and the Corporate Governance Code 2015 for listed companies issued by the Finnish Securities Market Association (which came into force on 1 January 2016). The Corporate Governance Code is publicly available on the Finnish Securities Market Association's website, www.cgfinland.fi.
The information stipulated by the Corporate Governance Code can be read on Honkarakenne's website under https://honka.com/en/investors/ corporation/corporate-governance.
The Corporate Governance Statement is issued separately from the Report by the Board of Directors.
The 2019 Board of Directors consisted of:
Chairman and member of the Board since 2017
Board member since 2017
Board member since 2018
Board member since 2018
for Austria–Switzerland (2001–2004); Member of Epira Oy's Board of Directors (2005–2010) and Managing Director (1992–2001).
Board member since 2017
Honkarakenne Oyj's Annual General Meeting elects a minimum of three and a maximum of eight Board members. The Board of Directors elects a Chair from among its members. The Board decides whether to establish any Board committees and, if so, also decides on their composition. The term of Board members expires at
the end of the first Annual General Meeting following their election.
The Board is in charge of corporate governance and the appropriate arrangement of the company's operations, and is likewise responsible for ensuring that the company's accounting and asset management is appropriately arranged. The Board decides on any far-reaching or fundamentally important matters concerning Honkarakenne.
The President & CEO attends Board meetings as the Presiding Officer, and the CFO as Secretary. Other members of Honkarakenne's Executive Group may attend Board meetings as required.
In addition to corporate governance and the appropriate arrangement of operations, the Board's tasks include:
The Board draws up written rules of procedure for its activities in advance of each annual term. According to these rules of procedure, the Board convenes at its scheduled meetings (8-10 per year) and at additional meetings as required. A total of 8–15 Board meetings are held per year. Scheduled meetings are meetings that have been agreed upon in advance in the rules of procedure. They will be held on a particular theme or themes, and will also examine the company's current status and future outlook on the basis of information provided by the President & CEO. Internal or external experts can be invited to attend Board meetings as required.
The General Meeting decides on the fees paid to members of the Board of Directors. The Annual General Meeting of 12 April 2019 decided that the Chair shall be paid a monthly fee of EUR 2,500 and other Board members EUR 1,500. Before the 2019 Annual General Meeting, the fees were EUR 2,500 per month for the Chair and EUR 1,500 for other members. In addition to these monthly fees, Board members are paid per diems and their travel costs are reimbursed against an invoice. The General Meeting decided that, if the Board decides to appoint a committee from among its members,
then members of the Board committee will be paid an attendance fee of EUR 500 per meeting. In 2019, the Board of Directors did not establish committees. There were no committees in the first months of the year before the 2019 Annual General Meeting, either.
The Board held a total of 9 Board meetings in 2019. Board members' attendance at these meetings was as follows:
In Honkarakenne's opinion, a diverse Board enables decision-making based on a variety of perspectives and information. Board members are chosen to ensure that the size and composition of the Board meets both current and future requirements. Education, work experience, age, gender, independence and availability are all taken into account when examining members' expertise.
In accordance with our principle of diversity, we aim to have both genders represented on the Board, and this goal was achieved in 2019. Since the Annual General Meeting of 12 April 2019, the Board has consisted of five members: four men and one woman. In early 2019, up until the Annual General Meeting, the Board also consisted of five members: four men and one woman.
The Board elected by the Annual General Meeting of 12 April 2019 did not establish any separate committees during its organisational meeting or at its other meetings. The Board as a whole currently handles the tasks specified for the Audit Committee.
The Board elected by the Annual General Meeting of 13 April 2018 did not establish any separate committees during its organisational meeting or at its other meetings. The Board as a whole currently handles the tasks specified for the Audit Committee.
Born in 1967
The Board of Directors appoints a CEO who runs the company's operations and administration in accordance with the instructions and specifications given by the Board. The CEO is responsible for the practical management and planning of the Group's business operations. The CEO handles preparatory work for strategically significant measures and executes the decisions made by the Board of Directors. The CEO also ensures that the Group's corporate governance functions as it should, that the company's accounting complies with legislation, and that asset management is reliably arranged.
Honkarakenne Oyj's CEO chairs the Executive Group, which includes directors from different operational departments.
The Executive Group's task is to assist the CEO in the operative management of the company. The Board of Directors appoints the members of the Executive Group on the basis of a proposal made by the CEO. The Executive Group convenes regularly (at least once a month) and holds additional meetings as required. Executive Group meetings may also be held as video or telephone conferences.
The Executive Group's tasks include preparing monthly reports, investments, Group guidelines and policies, long-term plans,12-month action plans and the financial statements for approval by the Board.
In addition to CEO Marko Saarelainen, the Executive Group has the following members:
Vice President - Finance, CFO
Member of the Executive Group since 2017
Vice President, Production
Member of the Executive Group since 2017
Vice President, Marketing, Consumer Business Finland
Member of the Executive Group since 1 December 2019
Vice President, Finland and Sweden
Member of the Executive Group since 2017
The Board of Directors is responsible for ensuring that internal supervision and risk management are adequate for the extent of the company's operations and appropriately supervised.
Risk management seeks to comprehensively identify business-related risks and ensure that these risks are appropriately managed in business-related decision-making. Risk management safeguards business continuity. Risk management also safeguards the company's brand and ensures compliance with legislation and regulations. No separate organisation has been established to handle risk management – these tasks are handled according to the company's division of responsibilities.
The Board of Directors supervises that the CEO runs the company's operations and administration in accordance with the Board's instructions and specifications. In order to ensure adequate risk management, the Board discusses the Group's financial reports and any material changes in its business.
Internal supervision seeks to ensure efficient and profitable operations, the production of reliable information, and compliance with regulations and operating principles. Internal supervision is the responsibility of the Board of Directors and operative management. Honkarakenne has not established a separate organisation for internal supervision. Internal supervision is carried out with the aid of the company's reporting system. Reliable financial reporting is one of the primary objectives of internal supervision.
The CEO is responsible for organising internal supervision. For instance, the CEO ensures that the company's accounting complies with legislation and that asset management is reliably arranged. The Executive Group and other managers are responsible for internal supervision within their own areas of responsibility.
The Board of Directors approves Honkarakenne's objectives, annual action plans and budgets. Internal supervision requires Group-level targets to be set, as these targets are used to derive individual targets for the Group's various companies, units, functions and managers. Honkarakenne's business plan sets quantitative and qualitative targets for different business operations, and progress towards these targets is regularly monitored.
The Chief Financial Officer (CFO) is responsible for setting, maintaining and developing financial steering and reporting requirements and processes. The CFO is also responsible for setting up and mobilising a supervision system that includes guidance, defining limits of authority, balancing the accounts, Executive Group reports, and non-conformance reports. The CFO supervises compliance with all specified processes and controls, and also monitors the reliability of financial reporting.
Auditors and other external assessors evaluate the supervisory measures used to ensure the reliability of financial reporting.
The Executive Group produces reports separately and independently from the rest of the company's business operations. For monitoring and controlling its business activities, Honkarakenne uses an appropriate and reliable Enterprise Resource Planning (ERP) system, on which its other information systems and its subsidiaries' systems are based. Honkarakenne has a valid, up-to-date data security policy and supporting data security guidelines.
Honkarakenne handles inside information and insiders in accordance with all laws and regulations applicable to inside information and trading. The most important statutory regulations are included in the European Union's Market Abuse Regulation (EU/596/2014). Honkarakenne also complies with its own
insider policy and the insider guidelines for listed companies approved by Nasdaq Helsinki.
Insider lists are also drafted on a project-by-project basis as necessary. Insiders are notified in writing of their insider status and provided with instructions of the obligations of insiders. The CFO acts as the Insiders' representative.
According to Honkarakenne's guidelines, Board and Executive Group members and other specified employees may not trade in Honkarakenne shares during the 30-day period prior to the publication of half-year reports and financial statement bulletins.
In accordance with the Market Abuse Regulation, Honkarakenne issues a stock exchange release to disclose the securities transactions of those in executive positions and their related parties. Here, 'executive positions' refers only to the CEO and members of Honkarakenne's Board of Directors.
Under the provisions of the Articles of Association, Honkarakenne Oyj must appoint one regular auditor and one deputy auditor. If the regular auditor is an auditing firm, no deputy auditor need be appointed. The elected auditors' term covers the remainder of the accounting period during which they were elected and expires at the end of the following Annual General Meeting. The audit covers the Group's accounting, financial statements and corporate governance for the financial year in question.
The auditor reports to the Board of Directors and gives an Auditor's Report to the Annual General Meeting. The Auditor's Report includes a statement on whether the financial statements give a true and fair view, as defined in the rules governing financial reporting, of the Group's operating result and financial position, and whether the information provided in the Directors' Report and Financial Statements is consistent. The Auditor's Report also contains a statement on other key audit matters. The auditor's fee is set by the Annual General Meeting.
On 12 April 2019, the AGM re-elected Ernst & Young Oy, a firm of authorised public accountants, as the company's auditor with Authorised Public Accountant Elina Laitinen as principal auditor.
The auditor was paid TEUR 59 in audit fees for 2019 and TEUR 63 in 2018. The auditor was not paid fees for other services in 2019. In 2018, the auditor received TEUR 5 in fees for other services.

HONKARAKENNE BOARD OF DIRECTORS' REPORT AND FINANCIAL STATEMENTS 2019
80
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.