AI Terminal

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

Magnora ASA

Investor Presentation Jun 13, 2024

3659_rns_2024-06-13_61eca0ba-1207-4cb2-9e47-3f58da35c6fc.pdf

Investor Presentation

Open in Viewer

Opens in native device viewer

Presentation of Magnora ASA Danske Bank

CEO Erik Sneve, 13 June 2024

A pure play, "asset-light" renewables developer with greenfield origination

(1) Half of the portfolio is from Helios, which will be transferred to Vinci (2) GW x Magnora ownership = Net share; (3) As of 3 June 2024 2

3

Highlights in 1H and a look ahead: Large new transactions and payout from past deals

  • On 18 June, Magnora's legacy business starts trading on the main list on Oslo Stock Exchange with 70 per cent of the shares assigned to those that hold Magnora shares tomorrow - a de facto dividend made possible by our increasingly profitable renewables business1)
  • On 29 May 2024, the owners of Helios agreed to sell all shares to the leading French infrastructure company Vinci in return for an upfront payment of EUR 73 million – Magnora to receive approximately NOK 335 million and return capital equal to NOK 4 per share 4)
  • On 23 May, Magnora received NOK 60.9 million in milestone payment from the sale of Evolar AB in 2023. The rapid progress of Evolar improves the odds of future payouts worth a potential USD 18.3 million for Magnora.
  • Breakthrough in South Africa on 5 April when Globeleq became preferred supplier for the largest stand-alone BESS project in Africa. The 153 MW / 612 MWh Red Sands was acquired from Magnora and progress triggered a milestone payment with more due at financial close, 2H 2024.
  • Magnora's portfolio of renewable projects reached 9.13) GW in Q1 with robust growth in all onshore markets
  • Accelerating growth in South Africa with new hires coming on board to assist in origination and new sales opportunities
  • Gross cash into Magnora secured in Q2 will be roughly NOK 400 million adding to Magnora's substantial cash position (NOK 308 million at the end of Q1)

The sale of Helios Nordic Energy to Vinci:

Using Vinci's strengths to reimagine Solar PV in Sweden

  • Subject to FDI approval,1 Vinci Concessions will acquire all shares in Helios in return for EUR 73 million and a substantial earnout. Closing is expected primo July
  • Vinci has become a world leader by building and operated complex infrastructures – renewable energy is the next target
  • Helios has by far the largest and most mature landbank of any Swedish developer – and a reputation for reliability
  • Each benefits:
    • Vinci gets a secure, long-term, supply of projects
    • Helios gets a secure offtake and freedom to apply industrial thinking to its development effort
    • Magnora gets a reward for every, new, successful delivery from the Vinci-Helios partnership

About Vinci (2023 figures)

  • EUR 69.6 billion revenues
  • EUR 8.07 billion EBIT
  • EUR 5.1 billion net income
  • EUR 118.5 billion total assets
  • Listed on the Paris Stock Exchange
  • On the EuroStoxx 50 index
  • Market capitalization at EUR ~ 65 billion (May 2024)

Q1 - 2024 in numbers Solid origination and value creation

Figures as of 31 March 2024

Green and profitable Earnouts feed Magnora's capital distribution program

  • Board, management and employees have skin in the game and a keen interest in value creation
  • From 2018 to date, Magnora returned NOK 586 million to shareholders including share buyback
  • The listing of Hermana Holding returns assets valued at NOK 398 million to shareholders1)
  • Upon closing the Helios transaction, the board of Magnora intends to return another NOK 260 million to shareholders (NOK 4 per share)
  • By late summer, Magnora will have returned more than NOK 1 billion to shareholders since 2018
  • Every quarter, the board consider whether to increase the steady return of capital worth NOK 50 million per year
  • Magnora frequently enter deals where we share the upside with our customers through milestone payments an extreme case is the NOK 3 billion potential earnout from the sale of Helios.
    • Such revenue streams pave the road for capital distribution … in part because of the difficulty in using occasional revenue to fund operating expenses or planning investments

Sustained portfolio growth of ~100% annually: Magnora's portfolio typically grows ~20% per quarter

A portfolio diversified across technologies and regions

All figures in MW net
to Magnora1
as of 31
March 2024
Solar PV Offshore floating wind Offshore bottom-fixed Onshore wind Storage Under development
Sweden 3,090 250 782 4,122
Finland2 332 361 693
Scotland 396 396
England 140 160 300
Norway 432 432
South Africa 1,950 845 353 3,148
Development portfolio 5,944 396 250 845 1,656 9,091

(1) Figures includes some volumes that have been transferred to customer – these are strictly speaking not in the portfolio but may trigger future milestone payments. (2) Indirect ownership through Helios Nordic Energy AB.

Both our clean energy projects and our business are built in a sustainable way

2024 Outlook:
Scaling and harvesting
Separating legacy from renewable

Magnora positioned for mutual funds, Hermana posed for M&A and more
2018-2020 New strategy established
Returned 517 MNOK to shareholders


Four employees and 50 MNOK cash

Focus on renewables with support from top shareholders
as "Magnora 2.0"
Revenue recognition

More businesses shifting from origination to sales, or from sales to
delivery. Watch out for South Africa.

Organic growth
2020-2021 Building business

Diversification to various segments

Investments in Helios, South Africa

ScotWind application

Kustvind, Evolar
Strong organic growth and cashflow across geographies and
products/technologies. New business development.

Milestones payments
Multiple milestone payments from previous sales as well as legacy
business, not only the Evolar
payout
2022 Operational and financial excellence

First dividend from portfolio company

Hafslund becoming largest shareholder

New mutual funds top 20 shareholders

Farm-downs and alliances
Remain a very real prospects short to mid term,
even
after
the
sale
of
Helios

Capital allocation
Dividend and buybacks as we receive more cash
2023 "Go-to-market"

Exit from Evolar at up to 10x multiple

Sold 420 MW net: 3 to Globeleq + Hafslund, Commerz etc.

Growth and return of capital

Legacy contract extension

Business model

We are developing renewable projects to the Ready-to-Build phase

Criteria: Small initial investment (2-20 MNOK) and active target search in select markets

Criteria: Minimum 5x return potential

Developing projects to Ready-to-Build phase ("asset-light") with limited balance sheet risk

Feasibility and conceptual Design development/permitting Procurement and construction
Development phase Construction phase
Landowner agreement
Grid connection
Environmental assessment/concession
Technical management
Project management

Basic economics ensure that Ready-to-Build projects will remain in high demand with limited new supply

The global energy market is only starting to shift

Our customers are leaders in their respective markets with low risk and high future potential for Magnora

Globeleq Our first customer in South Africa -
is owned by the Norwegian and UK governments and is an
ambitious and respected developer
Commerz Real AG A Helios customer and a leading European bank and infrastructure investor
Hafslund Leading European utility Hafslund
produces 21 TWh year in green energy: a Helios customer
and a partner in Hafslund
Magnora Sol AS
Nordic Solar Leading European Solar Independent power producers (IPP) and Helios customer
Solgrid Owned by some of the largest utilities in Norway, Helios customer
First Solar Inc. America's leading manufacturer of Solar PV, and the most valuable solar PV company anywhere,
acquired Evolar AB from Magnora
Vinci A Euronexx
50 company and infrastructure champion heading into renewables

Business update - Scotwind

Turnstone: a ScotWind project with excellent wind speeds on track for COD in 2031

Roughly 500MW UK floating offshore wind project located off the North coast of Scotland, targeting consent in 2027, CfD award in 2028, first production in 2030 and COD in 2031

2031-32 2028 2028 Q3 2027 Q3 2026

Decision CfD award Consent award Consent application

Commercial Operations Date Final Investment

Recent developments

  • April '24 included in the grid plan with an early connection
  • Agreement to Vary (with firm details on liabilities and timeline) in August-September 2024
  • Metocean study to commence this summer
  • Bird and mammal surveys concluded with no red flags
  • Supplier engagement with key turbine OEM
  • Ongoing discussions and studies with several leading providers of floaters

N3 is an optimal site to showcase the potential of floating offshore wind in the UK

The N3 site is projected to capture some of the best wind resource in Europe and benefits from less environmental constraints and a comparatively simple grid infrastructure

• Source: 1) Magnora Offshore Wind 2) 4C offshore 3) Adapted from TGS Scotwind - provided for illustrative purposes

Investment highlights

Project Turnstone offers a unique opportunity to enter Europe's largest offshore wind market alongside a highly experienced team at the forefront of floating offshore wind development

Highly qualified team with a wealth of experience managing all stages of offshore wind development and the world's first FOW farm 1 Experienced management team with world-leading expertise Talisk is well located for grid connection in 2030 to the new 1.8GW HVDC link from the Western Isles to Mainland Scotland 2 De-risked and advanced grid connection status Highest wind speeds in ScotWind, at c.5% higher than ScotWind average, and with some of Europe's highest wind resource 5 Excellent site location with outstanding wind speeds & water depths The partners behind the project bring world-leading expertise within subsea, offshore, FOW technologies and project development 4 De-risked supply chain involving local partners and offshore expertise Favourably timed project to benefit from maturing FOW market and limited competition in the 2028 CfD auction round 3 Favourably timed for competitive bid in the 2028 CfD round

Business update – South Africa

South Africa has huge potential and a growing urgency to sort out the electricity crisis

Renewables are entering the scene…

  • Coal fired power plant account for ca 50.000 MW installed effect. But…
  • Some 60 million customers in a potential midincome market – with rolling black-outs
  • A power-consuming and export-oriented industry that needs secure, green power supply
  • A well-established system of gov auctions (REIPPP)
  • Ambition is to secure another 20-30 GW in a decade from private suppliers
  • Abundant land, best-in-class sun resources and stable wind resources

…while coal power is collapsing

Figure: Avg. annual energy availability factor for Eskom fleet, 2013-2022

  • A run-down power system where coal contributes to 80-85% of the current electricity supply
  • Rolling shut-downs drives strong interest from corporate and industrial customers bypassing the government auction system

Sources: Eskom, Integrated Resource Plan, https://www.bloomberg.com/netzeropathfinders/best-practices/integrated-resource-plan-south-africa/, 2023 Large-Scale Renewable Energy: market intelligence report, GreenCape 2023

Magnora South Africa today resembles Sweden 18 months ago, with the perfect foundation for rapid growth

Right market

A huge electricity demand & excellent wind/sun resources

  • A huge shortfall in energy generation
  • Power intensive export industries
  • High electricity prices
  • Large tracts of available land with windy hills and 2,500 sun hours/year
M

Right team

A dozen incentivized, battlehardened people

  • Extensive industry experience
  • Mature 3.1 GW portfolio with wind, solar PV and BESS
  • Culture: No bragging, no nonsense, just getting projects to market!

Right business model

Emerging market for Ready-to-Build renewables projects

  • Various investors and IPPs are flocking to the South African energy market
  • Improving deal flow
  • Customers knows who brags and who delivers

Right timing

Not an easy market, but with an urgency to improve

  • No spot market, but aiming for deregulation
  • Grid being separated from production
  • The auction system works private funding required for renewables
  • 60 TWh of renewables replacing coal

Renewables by far the cheapest way to meet electricity demand

Growing portfolio with over 1GW ready to market in 2024

Three projects sold – a total of 278 MW to a satisfied customer

Every year has been better than the previous

Organization

Hand-picked management supporting strong local teams with experience and entrepreneurial approach

  • Co-founder of Lundin Petroleum Norway and DNO
  • Held several executive positions during his 25 years at Saga Petroleum
  • Chairman of Attica Exploration/Concedo, vice chair of Panoro Energy and board member for Aquila Holding, previously Chairman of Lundin Petroleum Norway
  • Master's degree in Engineering (geology, geophysics and mining engineering) from NTH

  • 25 years' experience from investment and renewables • Worked with EY, DnB Markets, Energy Future Invest,*
  • COO in a software company built business in Norway, the UK, Romania and Sri Lanka
  • Work experience from Norway, the US, Sweden and Germany
  • Has twice done profitable exits from Swedish solar technology company Solibro AB (Evolar AB) first to Qcells, then to First Solar
  • B.Sc. in Finance from Arizona State University with Summa Cum Laude (Dean's list)

Bjørn Erling Solheim Business development

Responsibilities as of 31 March

* A joint venture of Statkraft, Hafslund and Eidsiva Energi

Tore Tønne and Torstein Tvenge

Board and management exposure Skin in the game

Person Number of
shares
Number of
options
Erik Sneve CEO 1,173,871 450,000
Torstein Sanness Chairman 629,442 325,000
Haakon Alfstad CEO Magnora Offshore Wind 111,177 200,000
Hilde Ådland Board Member 39,011 10,000
Bård Olsen CFO 75,000 125,000
John Hamilton Board Member 33,837 40,000
Espen Erdal VP Business Development 17,174 125,000
Trond Gärtner SVP Business Development 7,000 100,000
Emilie Brackman VP Wind & Solar 2,600 75,000
Hanne Wiger Business Controller 4,474 50,000
Stein Bjørnstad Head Advisor 15,000 50,000
Total 2,108,586 1,550,000
% of shares outstanding 3.16 %

Board and management exposure Ownership structure as of 27 March 2024

Shareholder Shares % of total
HAFSLUND VEKST AS 4,474,272 6.70
KING KONG INVEST AS 2,670,995 4.00
GINNY INVEST AS 2,469,144 3.70
ALDEN AS 2,217,825 3.32
F1 FUNDS AS 1,811,870 2.71
F2 FUNDS AS 1,688,249 2.53
PHILIP HOLDING AS 1,648,377 2.47
CARE HOLDING AS 1,500,000 2.24
DNB BANK ASA 1,450,995 2.17
JPMorgan Chase Bank 1,434,742 2.15
MP PENSJON PK 1,242,732 1.86
NORDNET LIVSFORSIKRING AS 1,222,887 1.83
ALTEA AS 1,154,944 1.73
MAGNORA ASA 1,070,854 1.60
AARSKOG 1,000,000 1.50
Morgan Stanley & Co. Int. Plc. 820,334 1.23
BALLISTA AS 760,372 1.14
BAKLIEN 756,100 1.13
DANSKE BANK 698,552 1.05
CLEARSTREAM BANKING S.A. 684,274 1.02
Total number owned by top
20
30,777,518 46.06
Total number of shares 66
822
679
100.00

Financials

Condensed profit and loss Q1 2024, NOK million

  • EBITDA of negative NOK 11.3m vs. negative NOK 12.9m* in Q4 '23
    • Other income increased by NOK 5.5m due to milestone payments from previous sales in South Africa
    • Operating expenses in Q1 are affected by legal services and other cost related to restructuring. Operating expenses in Q4 '23 is low due to slightly lower activity level. All quarters are adjusted for discontinued operation.
    • The Development and M&A expense are lower in Q1 2024 than in the previous quarter
  • Operating loss of NOK 2m vs. loss of NOK 15.9m in Q4 '23
    • Gain from associated companies was NOK 9.3m vs loss of NOK 3.0m in Q4
  • Tax not payable due to accumulated tax losses of over NOK 3.5 billion from legacy business
  • Paid in capital of NOK 8.4 billion
Q1 '24 Q4 '23* Q1 '23*
Operating revenue 0.3 0.2 11.1
Other income 14.9 9.4 0.0
Operating expense (ex. non-cash) -10.8 -4.5 -6.2
EBITDA -11.3 -12.9 -12.6
Option expense (opex non-cash) -2.1 -3.5 -1.9
Development and M&A expense -14.5 -20.2 -17.4
Profit/loss from associated companies 9.3 -3.0 26.6
Operating profit/loss -2.0 -15.9 14.0
Net financial items -4.6 1.1 -7.0
Profit/loss before tax -6.6 -14.9 7.0
Discontinued operation 1.7 -1.0 3.7
Total result -4.9 -15.9 10.7

*) The licensing business is presented as discontinued operations and previous quarters are restated.

Cash flow Q1 2024, NOK million

Cashflow from:

  • Operating activities: NOK -22.6
    • Mainly operating activities in Magnora ASA, Magnora Offshore Wind AS, Magnora Offshore Wind N3 & Magnora South Africa
  • Investment activities: NOK -5.4m
    • Investments in associated companies (GMDC & Kustvind)
  • Financing activities: NOK -11.7m
    • Mainly capital distribution to shareholders
  • Ending cash balance: NOK 308.0m
    • The Group's cash and available credit facilities was NOK 458.0 million as of 31 March 2024

Outlook

Our guiding will be updated in Q3, to reflect the sale of Helios

  • Figures net to Magnora, that is ownership share x capacity of a given asset
  • We strive to be conservative in portfolio estimates, counting assets with signed land agreements and a reasonable prospect for grid connection
  • In 2024, deliveries and sales have even higher priority than origination in most markets
  • ~2 GW of portfolio is "marketable" a lot towards EOY a full 1.1 GW can be put to market in SA, but the timing is contingent on finding an available window of opportunity (typically announcement of a REIPPP auction or grid availability)
  • Sales are frequently closed early, combining up-front and milestone payments*
  • Prices differ between markets with e.g. high prices in the UK and lower prices in South Africa due to historical auctions. Deregulation drive prices.
  • In 2023, the mid price range provided an accurate picture of average asset value when Ready-to-Build*
  • As previously, outliers are excluded**

(*) Most sales occur pre "ready-to-build" with significant advance payments and subsequent payments subject to milestones. We recognize revenue when these milestones are met; (**) E.g. stand-alone solar PV in South Africa is unlikely to fetch premium prices. Prices for certain markets and projects may also be above this range; (***) A sustained fall in the prices of solar PV and batteries serve to improve or maintain the pricing power of developers with mature projects. 31

2024 outlook Scaling and harvesting

Outlook

2023 was about going to market, 2024 will be cash and profits

2023 2024 Mid-term
Development portfolio of 9,1 GW
Sold 420 MW

Continue growing the portfolio

Farm-down 500-625 MW typically at NOK
>
>
0.5m to 1.5m or more per MW*
2025 development portfolio
target of 11 GW
Sold net cash position–
funds from Evolar
and Helios –
began returning capital to
shareholders

>

payments and dividends
Listing our legacy business and its deferred assets implies a large dividend, a place on the utility
index, attractive position for new investor groups, and M&A options for "Magnora
2.0"
Strong organic cashflow, accelerating sales from onshore and renewable businesses, milestone
Maturing investment portfolio >
More businesses reaching the market, more farm down opportunities and opportunities for
partnering. A broad focus aiming for deliveries and sales, but also a growing land bank
Board initiated an evaluation of corporate structure and engaged Pareto Securities to assist in the process of enhancing shareholder value based on interest for the group and group companies

Appendices

Revenues from a diversified business, with long-term growth prospects,* give a bright outlook across all our segments

Onshore Offshore Legacy –
Royalty

set for
demerger and listing
Self-sustained, accelerating,
profitable growth

Rapid growth in origination –
above 20%
quarterly

Increase emphasis on diversification

Increased emphasis on harvesting

A large portion of the landbank is
marketable –
timing the sales is key
Cyclical –
starting high, going
low, and rising again

Kustvind: Arguably the most cost-efficient
offshore wind project in Sweden

Talisk: The best wind resource in Europe
with potential for early grid connection

Very supportive regulatory environment
in the UK**

Revenue potential from farm-downs
Long-term, low-risk revenue –
a foundation for new business

Established as a separate legal entity
heading for the Oslo Stock Exchange

A secure revenue stream coupled with
deferred tax assets and an ability to return
cash to shareholders

Near and mid-term revenue at USD 8.6
million from Shell Penguins

Legacy extension securing long term
revenues of 50 cent per barrel in years to
come

Gross numbers per March 2024

Broad portfolio of attractive companies and projects

Ownership 40% 100% 100% 80% 47%
Option 50%
50% 50% 48%
STORAGE UK PV UK
Segment Solar & Energy
Storage
Onshore Wind & Solar Offshore Wind Offshore Wind
Shallow Water
Energy
Storage
Solar Solar
Gross
Capacity
11,411 MW 3,148 MW 495 MW 500 MW 320 MWh 281 MW 900 MW
Location Sweden,
Finland
South Africa Scotland Sweden UK UK Norway

FY 2023 and Q1 2024 An eventful year of growth and harvesting

2023 →

FEBRUARY
Received USD 7.5 million license
fees from Shell
FEBRUARY/MARCH
126 MW handed over
from Helios
MAY
Sold shares in Evolar
to First Solar
for NOK 314 million and additional
milestone payments up to NOK
256 million1
JUNE
Resumed return of capital to
shareholders through dividends
and share buy-back2
JUNE
Reached portfolio goal two
years ahead of time
JUNE
Received ~NOK 24 million
in dividends paid by Helios
(second dividend from Helios)
JULY
First sale in South Africa:
153 MW battery storage
to Globeleq
JULY
Helios divested 7 projects totaling
252 MW to Hafslund
AUGUST
Returned NOK 0.187
per share to shareholders3
AUGUST
Evaluated corporate structure and
engaged Pareto Securities
2024 →
OCTOBER
Second sale in South Africa:
solar PV project sold to Globeleq
(later expanded to 125MW)
NOVEMBER
Returned NOK 0.187
per share to shareholders3
NOVEMBER
Agreement with NEO and Dana
Petroleum to redeploy the
Western Isles FPSO to the Greater
Buchan Area
JANUARY
Decided to demerge legacy
business aiming for OSE listing in
1H24
FEBRUARY
Additional handover
from Helios to Nordic Solar

Consolidation of portfolio companies

  • Companies with a shareholder interest of more than 50% are accounted by the consolidation method
    • The full net profit/loss is recognized
  • Companies with a shareholder interest of less or equal to 50% and more than 20% are accounted by the equity method
    • The Group recognizes its share of the financial results according to its ownership share
  • Typically, sales convert to revenues from 0-24 months from signing based on maturity of projects and "ready-to-build" status depending on multiple factors
  • Helios local GAAP
  • Helios reporting year from 1st May to 30th of April
  • Remaining companies IFRS

MAGNORA ASA

100% Magnora South Africa1
100% African Green Ventures2
80% Magnora Offshore Wind

CONSOLIDATION METHOD

50% Magnora in the UK 47% Kustvind AB 48%3 Hafslund Magnora Sol 40% Helios

EQUITY METHOD

Reported financials

Condensed consolidated income statement

NOK million Q1 2024 Q4 2023
(restated*)
Q1 2023
(restated*)
2023
(restated*)
Operations
Operating revenue 5 0.3 0.2 11.1 12.1
Other income 14.9 9.4 0.0 249 2
Operating expense 2 -12.0 -2.4 -6.2 -25.9
Development and M&A expense 2 -14.5 -20.2 - 17.4 -74.7
EBITDA -11.3 -12.9 -12.6 160.7
Profit/loss from associated companies 9.3 -3.0 26.6 10.5
Operating profit/(loss) -2.0 -15.9 14.0 171.2
Financial income/(expense) 0.4 -0.2 -0.5 1.8
FX gain/ (loss) -5.0 1.3 -6.5 0.5
Net financial items -4.6 1.1 -7.0 2.3
Profit/(loss) before tax -6.6 - 4.9 7.0 173.6
Tax income/ (expense) 0.0 0.0 0.1 0.1
Net profit/(loss) -6.6 -14.9 7.1 173.7
Net profit/ (loss) discontinued operations 12 1.7 -1.0 3.7 5.2
Total result -4.9 -15.9 10.7 178.9

Reported financials

Condensed statement of financial position

NOK million
Note
31.03.24 31.03.23 31.12.23
Deferred tax assets 3 8.2 15.1 15.1
Intangible assets 141.5 193.7 135.2
Right-of-use assets 1.0 8.7 1.1
Fixed assets 0.3 19.8 0.3
Goodwill 8.4 35.7 8.4
Loan to associates 21.6 0.0 19.5
Other non-current assets 18.2 0.0 3.4
Investment in associates 53.5 86.0 41.3
Total non-current assets 252.6 359.1 224.3
Trade and other receivables 6.7 19.7 7.3
Other current financial assets 28.7 22.2 25.4
Cash and cash equivalents 308.0 121.4 347.6
Discontinued operations 12 6.9 0.0 0.0
Total current assets 350.3 163.4 380.3
Total assets 603.0 522.4 604.6
Share capital 33.4 32.7 32.7
Treasury shares -0.5 0.0 -0.5
Other reserves 0.0 0.0 8.6
Other equity 496.9 382.6 497 5
Total shareholders' equity 529.8 415.3 538.3
Non-controlling interest 11.3 45.6 14.0
Total equity 541.1 460.9 552.3
Deferred tax liability 0.4 5.2 0.4
Non-current liabilities 0.1 5.9 0.9
Total non-current liabilities 0.5 11.0 1.3
Trade payables 0.0 0.0 6.3
Overdraft facility* 0.9 0.0 0.0
Provisions 0.0 0.0 4.0
Current liabilities 10 60.5 50.5 40.7
Total current liabilities 61.3 50.5 51.0
Total liabilities 61.8 61.5 52.3
Total equity and liabilities 603.0 522.4 604.6

* As of 31 March 2024, there was no draw on the loan facility, leaving the full NOK 150 million loan facility available.

Reported financials

Condensed statement of cash flow

* As of 31 March 2024, there was no draw on the loan facility, leaving the full NOK 150 million loan facility available.

Disclaimer

The information in this presentation has been prepared by Magnora ASA (the "Company"). By attending the meeting where this presentation is made, or by reading the presentation slides, you agree to be bound by the following limitations and provisions:

This presentation has been prepared by the Company based on information available as of the date hereof. By relying on this presentation you accept the risk that the presentation does not cover all matters relevant of an assessment of an investment in the company.

No representation or warranty (expressed or implied) is made as to, and no reliance should be placed on, any information, including projections, estimates, targets and opinions, contained herein, and no liability whatsoever is accepted as to any errors, omissions or misstatements contained herein, and, accordingly, none of the Company, any advisor or any such persons' officers or employees accepts any liability whatsoever arising directly or indirectly from the use of this presentation. The information herein is subject to change, completion, supplements or amendments without notice.

The presentation is based on the economic, regulatory, market and other conditions as in effect on the date hereof, and may contain certain forward-looking statements, which include all statements other than statements of historical fact. By their nature, forward-looking statements involve risk and uncertainty because they reflect the Company's current expectations and assumptions as to future events and circumstances that may not prove accurate. It should be understood that subsequent developments may affect the information contained in this document, which neither the Company nor its advisors are under an obligation to update, revise or affirm. Forward-looking statements involve making certain assumptions based on the Company's experience and perception of historical trends, current conditions, expected future developments and other factors that we believe are appropriate under the circumstances. Although we believe that the expectations reflected in these forward-looking statements are reasonable, actual events or results may differ materially from those projected or implied in such forward-looking statements due to known or unknown risks, uncertainties and other factors. These risks and uncertainties include, among others, uncertainties in the electric consumer market, uncertainties inherent in projecting future rates of production, uncertainties as to the amount and timing of future capital expenditures, unpredictable changes in general economic conditions, volatility of prices, competitive risks, counterparty risks including partner funding, regulatory changes and other risks and uncertainties discussed in the Company's periodic reports. Forward-looking statements are often identified by the words "believe", "budget", "potential", "expect", "anticipate", "intend", "plan" and other similar terms and phrases. We caution you not to place undue reliance on these forward-looking statements, which speak only as of the date of this presentation, and we undertake no obligation to update or revise any of this information.

This complete presentation is for informational purposes only and does not constitute an offer to sell shares in of the Company. This presentation is not a prospectus, disclosure document or offering document and does not purport to be complete. Nothing in this presentation should be interpreted as a term or condition of any future transaction. The presentation is strictly confidential and may bot not be reproduced or redistributed, in whole or in part, to any other person.

This presentation has not been reviewed or approved by any regulatory authority or stock exchange. The (re)distribution of this presentation and/or any prospectus or other documentation into jurisdictions other than Norway may be restricted by law. This presentation does not constitute or form part of any offer or invitation to sell or issue, or any solicitation of any offer to acquire any securities offered by any person in any jurisdiction in which such an offer or solicitation is unlawful. Neither this presentation nor anything contained herein shall form the basis of any contract or commitment whatsoever. Persons into whose possession this presentation comes should inform themselves about and observe any such restrictions. Any failure to comply with these restrictions may constitute a violation of the securities laws of any such restrictions.

The contents of this presentation are not to be construed as legal, business, investment or tax advice. Each recipient should consult with its own legal, business, investment and tax adviser as to legal, business, investment and tax advice.

Any investment in the Company involves inherent risks and is suitable only for investors who understand the risks associated with this type of investment and who can afford a loss of all or part of the investment. Investors should carefully review the summary of risk factors set out in the following slides before making any investment decision.

The presentation and any purported liability in connection with it is subject to Norwegian law and is subject to the exclusive jurisdiction of the Norwegian courts.

Karenslyst allé 6, 1st floor 0277 Oslo, Norway magnoraasa.com

Talk to a Data Expert

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