AI assistant
Self Storage Group — Interim / Quarterly Report 2022
May 10, 2022
3740_rns_2022-05-10_99bc1ff2-6a34-4441-ab94-dab42612d964.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Self Storage Group ASA
First quarter 2022
10 May 2022
FINANCIALS Q1 2022
GROUP HIGHLIGHTS Q1 2022
The first quarter continued the strong and positive development for the company with solid organic revenue- and EBITDAgrowth, development of new facilities and acquisition of new properties. Demand is strong and occupancy for mature facilities is close to target level, despite the expected slower winter-season. The company has a strong pipeline and a solid foundation for further profitable growth and expansion in the Nordics.
- Revenues of NOK 92.0 million, up 20% from NOK 76.7 million in Q1 2021
- Adjusted EBITDA of NOK 51.0 million, up 13% from NOK 45.1 million in Q1 2021
- Change in fair value of freehold investment property of NOK 6.1 million compared to NOK 16.3 million in Q1 2021 related to new properties acquired in the quarter
- Adjusted profit before tax of NOK 56.2 million, up from NOK 54.1 million in Q1 2021
- Average occupancy for sites with more than 12 months of operation of 88.8% (85.6%) and close to SSG's target of 90% with an average rent per m2 of NOK 2 322 per year (NOK 2 277)
- Acquisition of six properties in Norway in the quarter
- Opening of 4 400 m2 CLA and following plan of 15 000+ m2 CLA in 2022
KEY PERFORMANCE INDICATORS – FIRST QUARTER 2022
| Facilities 31.03. |
CLA 31.03. | Mature CLA Q1 |
Occupancy Q1 |
Average rent Q1 |
|
|---|---|---|---|---|---|
| 2022 | 129 | 176 200 m2 | 162 700 m2 | 88.8%* | 2 322 NOK pr m2 * |
| 2021 | 116 | 149 400 m2 | 140 400 m2 | 85.6%* | 2 277 NOK pr m2 * |
| +13 | +26 800 m2 | +22 300 m2 | +3.2* | +45 NOK pr m2* |
Performance Like-for-Like (L-f-L) facilities with comparable m2 in Q1 22 and Q1 22**
* Average occupancy and rent price pr m2 for the quarter for all sites with more than 12 months of operation, expansions are included
DEVELOPMENT IN CAPACITY, OCCUPANCY AND RENT
- Demand is strong and occupancy has remained at high levels across all segments despite winter-season with lower move-in and move-out rates
- Average rent has increased in OKM and in CSS Sweden and CSS Denmark in constant exchange rate comparison 3) , but decreased in CSS N due to expansions of lettable area during the year on facilities already opened, and more use of discounts to fill up new capacity
1) Average occupancy and rent per m2 per year for sites with more than 12 months of operation in NOK, expansions are included
2) Like-for-like=Facilities with same CLA in Q1 22 as in Q1 21 +/- 50 m2
3) Exchange rate for Q1 2022 applied for average rent in Q1 2021 for CSS Sweden and CSS Denmark
KEY FIGURES – FIRST QUARTER 2022
(NOK million)
KEY FIGURES Q1
| Q1 22 change |
|||
|---|---|---|---|
| Q1 22 | Q1 21 | Q1 21 | |
| Revenue | 92.0 | 76.7 | +15.3 |
| Lease expenses | -3.8 | -2.2 | -1.5 |
| Property-related expenses | -14.6 | -11.1 | -3.5 |
| Salary and other employee benefits | -12.8 | -10.8 | -2.0 |
| Other operating expenses1) | -9.7 | -7.4 | -2.4 |
| Adjusted EBITDA | 51.0 | 45.1 | +5.9 |
| Adjusted EBITDA-margin | 55.5% | 58.8% |
- Revenue up 20% since Q1 2021, NOK 5.6 million is related to DPK acquired in April 2021
- Two long-term leases now classified as short-term impacts leases expense
- Property related costs impacted by extreme power prices and increased costs to heating and electricity compared to Q1 2021
- NOK 0.9 million of the increase in salary and other employee benefits is related to employees in DPK, while the remainder of NOK 1.1 million is related to new central positions and annual wage increases
- Increased focus on planned maintenance, branding and organizational development to level up the scalable platform for future growth impacts other operating expenses
KEY FIGURES1) – Q1 2022
(NOK million)
| P&L | Q1 22 | Operational change |
Q1 21 | FY 21 |
|---|---|---|---|---|
| Revenue | 92.0 | +15.3 | 76.7 | 346.1 |
| Total operating costs | -41.0 | -8.2 | -32.7 | -143.2 |
| Adjustments2) | 0.0 | -1.2 | 1.2 | 3.4 |
| Adjusted EBITDA |
51.0 | +5.9 | 45.1 | 206.3 |
| Adjusted EBIT | 46.2 | +4.4 | 41.9 | 189.5 |
| Change in fair value of inv. property |
6.1 | -10.2 | 16.3 | 320.0 |
| Change in fair value of lease property |
-12.4 | -2.9 | -9.5 | -46.4 |
| Net finance | 16.2 | +10.7 | 5.5 | -19.1 |
| Adjusted Pre-tax profit |
56.2 | +2.1 | 54.1 | 444.0 |
| Adjusted Net profit | 46.7 | +2.0 | 44.7 | 351.3 |
| area (thousands m2 Current lettable ) |
176.2 | +26.8 | 149.4 | 171.8 |
| Lettable area under development (thousands m2 ) |
38.1 | +3.7 | 34.4 | 34.9 |
| Cash flows | ||||
| Net cash flows from operating activities | 35.0 | +5.3 | 29.7 | 174.3 |
| Net cash flows from investing activities |
-60.8 | +244.7 | -305.5 | -685.3 |
| Net cash flows from financing activities | -34.3 | -325.8 | 291.6 | 479.8 |
| Cash and cash equivalents at beginning of the period |
214.7 | -32.1 | 246.8 | 246.8 |
| Cash and cash equivalents at end of the period |
154.0 | -107.7 | 261.7 | 214.7 |
| Balance sheet | 31 Mar 22 | 31 Dec 21 |
|---|---|---|
| ASSETS | ||
| Freehold investment property | 2 481.5 | 2 422.4 |
| Leasehold investment property | 454.0 | 444.3 |
| Property, plant and equipment | 171.9 | 162.6 |
| Goodwill | 187.4 | 187.3 |
| Financial instruments | 36.5 | 14.2 |
| Other non-current assets | 1.0 | 1.3 |
| Total non-current assets | 3 332.3 | 3 232.0 |
| Other current assets | 42.9 | 44.7 |
| Cash and bank deposits | 154.0 | 214.7 |
| Total current assets | 196.9 | 259.4 |
| TOTAL ASSETS |
3 529.2 | 3 491.4 |
| EQUITY AND LIABILITIES |
||
| Total equity |
1 840.2 | 1 803.9 |
| Long-term interest-bearing debt | 879.8 | 892.6 |
| Long-term obligations under finance leases |
434.4 | 422.5 |
| Deferred tax liabilities | 203.7 | 196.7 |
| Other non-current liabilities | 0.4 | 0.3 |
| Total current liabilities | 170.7 | 175.4 |
| Total liabilities | 1 688.9 | 1 687.5 |
| TOTAL EQUITY AND LIABILITIES |
3 529.2 | 3 491.4 |
1) Unaudited figures for 2022
2) Adjusted for non-recurring items of NOK 0 million in Q1 2022, NOK -1.2 million in Q1 2021 and NOK -3.4 million FY 2021
STEADY GROWTH IN SHARE OF FREEHOLD PORTFOLIO
DEVELOPMENT IN SHARE OF FREEHOLD FACILITIES SHARE OF FREEHOLD FACILITIES PER CONCEPT
- SSG's strategy is to expand its freehold facility base
- 54% of current lettable area in operation at the end of March 2022 was freehold
- Freehold m2 has increased by 5% during the quarter
- SSG plans to accelerate growth and open 15 000+ m2 freehold facilities during 2022
| 31.03.2022 m2 |
Current lettable area |
Under development |
Total lettable area |
|---|---|---|---|
| Freehold facilities | 95 200 | 38 000 | 133 200 |
| Leased facilities | 81 000 | 100 | 81 100 |
| SUM | 176 200 | 38 100 | 214 300 |
FREEHOLD INVESTMENT PROPERTY AS OF 31.03.2022
- 180 600 m2gross area freehold property + 19 500 m2gross area land for containers
- Approximately 65-70% of gross area is utilized as lettable area
- Intra group lease agreements at commercial terms
- External valuations conducted once a year with quarterly assessment of indications of change and upon acquisition of new property 339525
Freehold portfolio Total freehold property of 2 482 MNOK
3% 4% 5% 6% 7% 8% 0 20 000 40 000 60 000 80 000 Yield Gross area m2 Gross area pr region and yield1) as of 31.12.21
Southern Norway
Western Norway
Total gross area (m2) 2020 Total gross area (m2) 2021 Yield 2020 Yield 2021
Trøndelag and Northern Norway
Denmark
Development change in fair value over P&L
Eastern Norway ex Oslo and earlier Akershus
Oslo and earlier Akershus
CURRENT LETTABLE AREA OF 176 200 M2AS OF 31.3.2022 – 38 100 M2 IN PIPELINE
38 100 M2 IN POTENTIAL LETTABLE AREA
- The potential m2is mainly in freehold facilities in Norway
- Rent income from expiring lease contracts from 10 000 m2of the 38 100 m2not yet built into self-storage units
- Plan to open 15 000+ m2during 2022 (organic)
| Area with other rentals |
9 900 | 100 | 10 000 |
|---|---|---|---|
| Sum | 31 500 | 6 600 | 38 100 |
| Expansions | 22 700 | 1 900 | 24 600 |
| New facilities | 8 800 | 4 700 | 13 500 |
| CSS | OKM | Total SSG |
Current lettable area pr region2) Lettable area under development1)
REVENUE DYNAMICS Q1 2022
1) Average occupancy and rent pr m2 for sites with more than 12 months of operation in NOK
STRONG LINK BETWEEN REVENUE GROWTH AND ABSOLUTE GROWTH IN PRE TAX FREE CASH FLOW
High cash conversion business
BUSINESS DEVELOPMENT Q1 2022
UNTAPPED POTENTIAL FOR SELF STORAGE IN SCANDINAVIA
Scandinavia lagging in terms of self storage space per capita (sq.m.)
- Significant untapped potential in the Scandinavian countries
- Awareness of self storage is still low in Scandinavia
- The self storage market is growing across all of Europe
- Urbanization is driving growth
- New building standards in Norway require less storage space
THE SCANDINAVIAN SELF STORAGE MARKET AT A GLANCE
Source: Company information and FEDESSA European Self Storage Survey 2021 as of June 2021
SSG CONSISTS OF TWO DISTINCT BUSINESS CONCEPTS
City Self-Storage OK Minilager
High-end brand providing self-storage rental and ancillary products and services in Scandinavia's larger cities
- 501) temperate storage facilities across Scandinavia
- One of the leading self-storage providers in the Scandinavian market
- Located in Greater-Oslo, Stavanger, Trondheim, Stockholm, Copenhagen and the Jutland area in Denmark
-
109 400 m2 CLA (49 600 m2 is freehold)
-
1) As of 31 March 2022
-
2) According to revenue
-
791) facilities located across Norway
- 50 temperate storage facilities and 29 drive-in storage facilities
- 2 nd largest player in Norway, behind CSS2
- Self service, open 24 hr/day and 7 days a week
- 66 800 m2 CLA (45 600 m2 is freehold)
A LARGE, DIVERSIFIED AND INCREASINGLY LOYAL CUSTOMER BASE SECURING STABLE INCOME STREAMS
- Refurbishment
- Archived records
- Last mile storage
-
Other
-
Refurbishment
- Downsizing
- Need for additional storage
- Student storage
-
Other
-
1) The numbers are approximate
- 2) Average rental time is longer than 12 months as customers who have not yet terminated the lease is not included in the average
- 3) The data is based on customer surveys on selected facilities 4) The Trustscore is an average for City Self Storage and OK Minilager
A DIGITAL CUSTOMER JOURNEY
- SSG's digital business model is highly scalable
- A new website with new branding was launched for City Self Storage Norway in Q4 2021
- A new and fully automated online booking platform with e-signing (BankID) and integrated credit check
- App-based access system
- Self-Service portal and Omni-channel service
- Webshop for moving and storage products
- A new website with new branding will be launched for OK Minilager in Q2 2022
- SSG will continue to innovate with leading IT-systems
ACQUISISTIONS IN THE FOURTH QUARTER
Acquisition of 6 new properties with a CLA potential of 6 980 m2
| Facility | Description | Total CLA Potential |
Expected opening | Concept |
|---|---|---|---|---|
| Harstad Nesseveien 2B |
Located in Harstad, the 2nd largest city in Troms & Finmark. SSG´s first facility in the city |
680 m2 | Q3 2022 | |
| Halden Sørliveien 84 |
The property is a section in the same building where SSG owns and operates an existing facility. The acquired property has an existing tenant |
1 400 m2 | Not decided | |
| Kristiansand-Kartheia Kartheia 5 |
The property is located in Kartheia, close to the city center of Kristiansand |
550 m2 | Q3 2022 | |
| Vennesla Lundevegen 10 |
The property is located in Vennesla, 20 minutes from Kristiansand |
800 m2 | Q3 2022 | |
| Trondheim-Fossegrenda Nordslettvegen 4 B/C |
The property is located in Fossegrenda, just south of Trondheim City center |
1 550 m2 | Q3 2022 (1) | |
| Sarpsborg-Kampenes Kampenesmosen |
Development land plot located east of Sarpsborg city centre, close to road 22. |
2 000 m2 | Q2 2023 |
DEVELOPMENT PIPELINE
Selected conversion/expansion projects
| Facility | Location | Status | Total CLA Potential |
CLA in operation |
Remaining CLA potential1 |
Concept |
|---|---|---|---|---|---|---|
| Oslo Hovfaret 11 |
Located at Skøyen, an attractive commercial hub with a significant catchment area |
Self storage fit-out is constructed on 4 floors of this 6-floor building. Last phase is planned to open during Q2 2022 |
3 300 m2 | 1 850 m2 | 1 450 m2 | |
| Oslo Persveien 28 |
Highly-visible property in a larger development area |
Estimated to open at the end of 2022 | 2 500 m2 | N/A | 2 500 m2 | |
| Oslo General Birchs gate 16 |
Close to the city centre of Oslo with a significant catchment area |
Planning to convert parking space into self storage has started. Conversion will be done in phases |
8 100 m2 | 4 300 m2 | 3 800 m2 (1) | |
| Asker Billingstadsletta 91 |
Neighbouring property to our existing facility at Nesbru in Asker |
Planning and zoning has started. Estimated to open first phase in Q4 2022 |
3 150 m2 | N/A | 3 150 m2 (1) | |
| Stavanger Petroleumsveien 8 |
Neighbouring property to our existing facility at Forus in Stavanger |
The CLA is planned to open in Q2 2022 |
1 700 m2 | N/A | 1 700 m2 |
DEVELOPMENT PIPELINE
Greenfield development projects
| Facility | Location | Status | Potential total CLA |
Concept |
|---|---|---|---|---|
| Skien Rødmyrjordet 3 |
Central location at Rødmyr, a larger commercial area in Grenland |
Building permission received. The facility is projected to open in Q2 2023 |
3 100 m2 (1) | |
| Kristiansand Travparkveien |
Located in Sørlandsparken, one of the largest commercial areas in Norway. Close to highway E 18. |
The building permission process will start in Q2 2022. The facility is projected to open in 2023 |
2 400 m2 | |
| Sarpsborg Kampenesmosen |
Located east of Sarpsborg city centre, close to road 22. |
The building permission process will start in Q2 2022. The facility is projected to open in Q2 2023 |
2 000 m2 | |
| Knarvik Rosslandsvegen |
Located in Knarvik, 30 minutes north of Bergen | The building permission process is initiated. The facility is projected to open in first half of 2023 |
1 100 m2 |
PERSVEIEN 28
Conversion of an office building into a modern self-storage facility
- A new façade with eco-friendly materials will be constructed on the outside of the the existing façade, protecting the existing façade and resulting in reduced waste
- New BlueProof roof system which is good for the environment, as it is both sustainable and contribute to flood protection
- The facility is projected to open at the end of 2022 with a total CLA of 2 500 m2
SSG IS WELL POSITIONED IN AN INFLATIONARY ENVIROMENT
Benefits in the business model and the large install base
- SSG´s rent levels are positioned to outpace cost inflation
- A high margin business model cost inflation is less material than the benefit to the top line
- Some construction / input cost sensitivity on new developments
- SSG has implemented several cost saving measures on projects to partially offset delays and increased cost of fit-out
- New developments, while still a significant growth driver, are only a fraction of overall business given large install base
- Fit out costs where we're seeing the largest effects from inflation, have only a small impact on new project costs (ie 10- 15% of total project budget)
A SUSTAINABLE BUSINESS MODEL
SSG has a low carbon footprint – but there is still room for improvement
| Greenhouse gas emissions | GHG emissions intensity | 2021 |
|---|---|---|
| GHG Scope 1 Emissions (annual tonnes CO2e) | Direct | 54.1 |
| GHG Scope 2 Emissions (annual tonnes CO2e) | Indirect/location based | 84.3 |
| GHG Scope 3 Emissions (annual tonnes CO2e) | Indirect | 8.1 |
| GHG Scope 1 and 2 location based (kg CO2e /CLA /year) |
0.8 |
- We aim to be part of the circular economy: we enable our customers to take care of their belongings instead of throwing and later buy new, thus reducing consumption
- SSG converts vacant buildings into self-storage, extending the buildings life
- Our greenfield projects are built according to strict Nordic building regulations
- SSG has limited energy-consumption with a focus on reducing the use of electricity per square meter even further, and most of the electricity used by SSG is from electricity documented 100% renewable with 0 CO2 emission
- We have a focus on working conditions for our employees, customers and other stakeholders
- We offer rental products for the moving process, reducing the need for each customer to acquire equipment when they are moving and storing
SSG HAS A STRONG PLATFORM FOR FUTURE GROWTH
THE MANAGEMENT TEAM
SSG has strengthened the management team with two new recruitments
- SSG has a scalable platform for further growth
- We continue to make investments in IT and marketing, to utilize our scale
- Two new positions were recruited in the 2nd half of 2021: Chief Marketing Officer (CMO) and CIO (Chief Information Officer)
-
The SSG´s management group now consist of six members
-
An experienced team with a proven track-record in the Scandinavian markets
- Founder-led company with an entrepreneurial mindset
STRATEGIC SUMMARY
- Grow our freehold portfolio in selected urban markets
- Focus on the larger urban areas in Norway
- Occupancy target of 90%
- Investments in CRM, automation and digital platforms
- Continue to include sustainability as an integrated part of the business
- Creating great customer experience
- Lean operations and self-service
- Intention to continue to grow organically in Sweden and Denmark
- Looking to selectively acquire existing self-storage providers across the Nordics
Disclaimer
The information included in this Presentation contains certain forward-looking statements that address activities, events or developments that Self Storage Group ASA ("the company") expects, projects, believes or anticipates will or may occur in the future. These statements are based on various assumptions made by the Company, which are beyond its control and are subject to certain additional risks and uncertainties. The Company is subject to a large number of risk factors including but not limited to economic and market conditions in the geographic areas and markets in which Self Storage Group is or will be operating, counterpart risk, interest rates, access to financing, fluctuations in currency exchange rates, and changes in governmental regulations. For a further description of other relevant risk factors, we refer to the Annual Report for 2021 for Self Storage Group and updated risk evaluation in the interim report for Q1 2022. As a result of these and other risk factors, actual events and our actual results may differ materially from those indicated in or implied by such forward-looking statements. The reservation is also made that inaccuracies or mistakes may occur in the information given above about current status of the Company or its business. Any reliance on the information above is at the risk of the reader, and Self Storage Group disclaims any and all liability in this respect.
Self Storage Group ASA Karenslyst Allé 2
0278 Oslo Norway
Contact info:
Cecilie Brænd Hekneby (CFO) +47 992 93 826 [email protected]
Appendix
| Holding | % | Name | Country | ||
|---|---|---|---|---|---|
| 1 | 27 256 085 |
28,8 % |
1) Switzerland UBS AG |
Switzerland | 40.00 |
| 2 | 8 565 000 |
9,0 % |
HOLDING AS FABIAN |
Norway | |
| 3 | 6 066 370 |
6,4 % |
VERDIPAPIRFONDET ODIN EIENDOM |
Norway | 35.00 |
| 4 | 5 565 000 |
5,9 % |
GSS INVEST AS |
Norway | |
| 5 | 4 171 282 |
% 4,4 |
J.P. Morgan SE |
Sweden | 30.00 |
| 6 | 4 153 214 |
4,4 % |
J.P. Morgan Securities LLC |
United States |
|
| 7 | 3 668 743 |
3,9 % |
SKAGEN M2 VERDIPAPIRFOND |
Norway | 25.00 |
| 8 | 2 600 000 |
% 2,7 |
FIRST RISK CAPITAL AS |
Norway | |
| 9 | 2 502 048 |
2,6 % |
SOLE ACTIVE AS |
Norway | 20.00 |
| 10 | 2 488 255 |
2,6 % |
HSBC Bank Plc |
United Kingdom |
|
| 11 | 2 425 686 |
2,6 % |
Paribas BNP Securities Services |
Luxembourg | |
| 12 | 1 843 253 |
1,9 % |
Danske Vekst Invest Norge |
Norway | |
| 13 | 700 000 1 |
1,8 % |
VERDIPAPIRFONDET HOLBERG NORGE |
Norway | |
| 14 | 1 459 000 |
1,5 % |
Paribas BNP Securities Services |
France | |
| 15 | 1 386 183 |
1,5 % |
The Bank of York Mellon New |
Canada | |
| 16 | 1 242 194 |
% 1,3 |
Société Générale |
France | |
| 17 | 1 036 804 |
1,1 % |
Citibank, N.A. |
Ireland | |
| 18 | 1 017 052 |
1,1 % |
CACEIS Bank |
France | |
| 19 | 1 016 072 |
% 1,1 |
Brothers & Brown Harriman Co. |
United States |
|
| 20 | 900 000 |
1,0 % |
MUSTAD INDUSTRIER AS |
Norway | |
| 81 062 241 |
85,6 % |
Total number of shares: 94 678 584
As of 9 May 2022
Shareholder structure
1) Alta Lux Holdco S.a.r.l/Centerbridge Partners
DEVELOPMENT IN OCCUPANCY & AVERAGE RENT PER MONTH
Development in occupancy*
Development in average rent per year*
| 35
1) Average occupancy and rent pr m2 for sites with more than 12 months of operation in NOK
EBITDA-DEVELOPMENT
(NOK million)
BRIDGE Q1 2021-Q1 2022
PROFIT BEFORE TAX DEVELOPMENT
(NOK million)
BRIDGE Q1 2021-Q1 2022
HISTORICAL REVENUE AND ADJUSTED EBITDA-DEVELOPMENT
(NOK million)
Q1 2020-Q1 2022
Revenue Adjusted EBITDA
| 38
FIRST QUARTER 2022 COMPREHENSIVE INCOME
| (Amounts in NOK 1000) | Note | Unaudited For the three |
Unaudited For the three |
Audited |
|---|---|---|---|---|
| months ended 31 March 2022 |
months ended 31 March 2021 |
For the year ended 31 December 2021 |
||
| Revenue | 3 | 91 952 | 76 674 | 346 075 |
| Lease expenses | 3,8 | $-3754$ | $-2243$ | $-13250$ |
| Property-related expenses | 3 | $-14633$ | $-11139$ | $-44414$ |
| Salary and other employee benefits | 3 | $-12824$ | $-10794$ | $-44115$ |
| Depreciation | $-4754$ | $-3249$ | $-16863$ | |
| Other operating expenses | 3. | $-9739$ | $-8535$ | $-41373$ |
| Operating profit before fair value adjustments | 46 248 | 40714 | 186 060 | |
| Change in fair value of freehold investment property | 5 | 6 1 4 8 | 16 3 10 | 319 996 |
| Change in fair value of leasehold investment property | 5,8 | $-12404$ | $-9534$ | $-46356$ |
| Operating profit after fair value adjustments | 39 992 | 47490 | 459700 | |
| Finance income | 9 | 32 575 | 16848 | 36 273 |
| Finance expense | 7,8,9 | $-16381$ | $-11368$ | $-55357$ |
| Profit before tax | 56186 | 52970 | 440 616 | |
| Income tax expense | $-9485$ | $-9185$ | $-92015$ | |
| Profit for the period | 46701 | 43785 | 348 601 | |
| Total adjustments | $-1157$ | $-3416$ |
Profit and loss statement Comments
- Revenue for Q1 2022 was NOK 92.0 million, up from NOK 76.7 million in Q1 2021. The increase is related to the growth in lettable area and rentals and new revenue from Dit Pulterkammer
- Operating profit before fair value adjustments in Q1 2022 of NOK 46.2 million, an increase of NOK 5.5 million compared to Q1 2021. The growth in lettable area and rentals in addition to increased costs to electricity and heating, planned maintenance and branding and organizational development impact the figures.
- In total non-recurring items amounted to NOK 0 million in Q1 2022 and NOK -1.2 million in Q1 2021
- The fair value of investment property is based on external valuations for freehold investment property and value adjustment due to passage of time for leasehold investment property
31 MARCH 2022 – FINANCIAL POSITION
| mounts in NOK 1 000) | Unaudited | Audited | (Amounts in NOK 1 000) | Unaudited | Auditer | ||
|---|---|---|---|---|---|---|---|
| SSETS | 31 March 2022 |
31 December 2021 |
EQUITY AND LIABILITIES | 31 March 2022 |
31 Dec 2021 |
||
| on-current assets | Note | Equity | |||||
| eehold investment property | 5 | 2 481 532 | 2 422 368 | Issued share capital | 6 | 9467 | |
| asehold investment property | 5.8 | 454 011 | 444 253 | Share premium | 1082657 | ||
| operty, plant and equipment | 8 | 171877 | 162 615 | Currency translation reserve | $-12209$ | ||
| Iliwboc | 187 372 | 187330 | Retained earnings | 760 302 | |||
| nancial instruments | 36 506 | 14 160 | Total equity | 1840217 | |||
| ther intangible assets | 872 | 1 2 2 0 | LIABILITIES | ||||
| tal non-current assets | 3 3 3 2 2 5 9 | 3 2 3 2 0 3 7 | Non-current liabilities | ||||
| Irrent assets | Non-current interest-bearing debt | 7 | 879 776 | ||||
| ventories | 1661 | 1857 | Non-current lease liabilities | 7.8 | 434 357 | ||
| ade and other receivables | 16 3 8 2 | 17 140 | Other financial liabilities | 394 | |||
| nancial instruments | x | Deferred tax liabilities | 203 676 | ||||
| ther current assets | 24 870 | 25 668 | Total non-current liabilities | 1518203 | |||
| ish and bank deposits | 153 985 | 214 746 | Current liabilities | ||||
| tal current assets | 196 898 | 259 411 | Current interest-bearing debt | 7 | 51 745 | ||
| DTAL ASSETS | 3 5 29 1 5 7 | 3 491 448 | Current lease liabilities | 7.8 | 44 977 | ||
| Trade and other payables | 16 4 6 2 | ||||||
| Income tax payable | 3 1 5 2 | ||||||
| Other taxes and withholdings | 7 1 1 4 | ||||||
| Other current liabilities | 47 287 |
Financial position Comments
- Total assets of NOK 3 529 million
- Freehold investment property increased with NOK 59.2 million and leasehold investment property increased with NOK 9.8 million since 31 December 2021
- Cash and bank deposits decreased with NOK 60.8 million since 31 December 2021, mainly due to acquisition of subsidiaries and investment property and repayments of borrowings
- Increased equity through result for the period
- Interest-bearing debt less cash was NOK -777.5 million in the balance as of 31 March 2021. Obligations under financial lease increased with NOK 10.7 million due to one options assessed reasonably certain to exercise, partly offset by lease payments in Q1 2022 and currency differences.
- Equity ratio was 52% 31 March 2022
FIRST QUARTER 2022 – CASH FLOW
Condensed consolidated statement of cash flows
| Comments | ||||
|---|---|---|---|---|
| Operating activities | ||||
| ▪ Strong cash flow |
||||
| ▪ Invoicing of customers in advance – predictable and stable costs |
||||
| Investing activities |
||||
| ▪ | ||||
| Acquisition of six properties with cash in Q1 2022 | ||||
| ▪ Development of properties, additions to existing properties and |
||||
| fit out new facilities and expansions | ||||
| ▪ Maintenance is posted as property cost |
||||
| Financing activities |
||||
| ▪ Repayments of borrowings amounting to NOK -12.3 million |
||||
| ▪ Payment of lease liabilities and payments of lease classified as interests amounting to NOK -15.5 million |
||||
| SSG's cash position at the end of March 2022 was | ||||
| NOK 154.0 million | ||||
| 41 |
OUR HISTORY
| 1993 | 1998 | 2009 | 2016 | 2017 | |||
|---|---|---|---|---|---|---|---|
| •First CSS site established in Norway, investment in "Safe Mini Lager" in Sweden |
•Selvaag Group entered into the business and CSS expanded to Denmark |
•OK Minilager was established by Gustav and Fabian Søbak |
•External investors invested in •SSG established OK Minilager •Listed on OSE •OK Minilager acquired CSS |
||||
| 2017 | 2018 | 2019 | 2020 | 2021 | 20222 | ||
| Private placements1) |
100 MNOK 200 MNOK |
250 MNOK |
300 MNOK | ||||
| Acqusition of companies |
(9 facilities) | (4 facilities) | (4 facilities) | (5 facilities) | |||
| Acqusition of properties |
10 | 11 | 8 | 9 | 9 | 6 |
1) Gross proceeds
2) As of March 2022