Nordic Fibreboard AS unaudited results for second quarter and 6
months of 2023
Management report
Consolidated net sales for Q2 2023 were € 2.01
million (Q2 2022: € 3.65 million). The main business area is Nordic
Fibreboard Ltd, the production and wholesale of fibreboard, which
recorded sales in Q2 2023 of € 2.00 million, (Q2 2021: € 3.64
million). The remaining business area is Pärnu Riverside
Development, real estate management of the property owned in
Suur-Jõe street in Pärnu, who recorded sales of € 12 thousand in Q2
2023 (Q2 2022: € 9 thousand).
Nordic Fibreboard Ltd sales of € 2.00 million
was down 23% from its sales in Q1 2023, and down 45% from Q2 2022.
The drop in sales compared to Q2 2022 was influenced by the
termination of sales to Russian customers in the spring of 2022 as
a result of sanctions imposed on Russia due to their aggressive war
in Ukraine. However, continuing weak demand in three of our main
markets, these being Finland, Denmark and Estonia, also had a
negative on sales development when comparing last year and this
year. We managed to offset some of this sales decline by recording
improved sales in two of our other main markets, these being Sweden
and Latvia.
The ongoing reduction of woodchip pricing, which
is fibreboard main raw material, as well as the new more favourable
electricity contracted which we entered into on 1.4.2023, resulted
in gross margin being 25% in Q2 2023, up from 11% recorded in Q1
2023. Overhead costs were lower than planned, down in 20% in Q2
2023 compared to Q1 2023, which led a positive EBITDA 212 thousand
euros (11% of sales) for Nordic Fibreboard Ltd in Q2 2023 compared
to Q1 2023 EBITDA for the quarter, which was negative 76 thousand
euros.
Financial expenses for the Q2 2023 were 76
thousand euros, of which 53 thousand euros were loan interest
costs, 19 thousand euros were losses from the revaluation of Trigon
Property Development (TPD) shares, and 4 thousand euros were other
financial expenses. In the Q2 2022, a total financial income of €
82 thousand was recorded, consisting of financial income of € 105
thousand from dividend from the shares of Trigon Property
Development (TPD), € 12 thousand from profits from the revaluation
of these shares, and financial costs of € 35 thousand. The
fibreboard division thus generated net profit of € 16 thousand in
Q2 2023 (up from a loss of € 578 thousand in Q1 2023).
DIVISIONAL REVIEW
Revenue by business segments
€ thousand |
Q2 2023 |
Q2 2022 |
6M 2023 |
6M 2022 |
Fibreboards production and sales |
1,998 |
3,643 |
4,583 |
6,234 |
Real Estate Management |
12 |
9 |
23 |
18 |
TOTAL |
2,010 |
3,652 |
4,606 |
6,252 |
Profit by business segments
€ thousand |
Q2 2023 |
Q2 2022 |
6M 2023 |
6M 2022 |
EBITDA by business units: |
|
|
|
|
Fibreboards production and sales |
212 |
635 |
137 |
914 |
Real Estate Management |
(4) |
(3) |
(17) |
(12) |
Group transactions |
(18) |
(8) |
(24) |
(23) |
TOTAL EBITDA |
190 |
624 |
96 |
879 |
Depreciation |
(121) |
(126) |
(244) |
(248) |
TOTAL OPERATING PROFIT/ LOSS |
69 |
498 |
(148) |
631 |
Extraordinary expenses |
0 |
0 |
(406) |
0 |
Net financial costs |
(76) |
82 |
(50) |
100 |
NET PROFIT/ LOSS |
(7) |
580 |
(604) |
731 |
NORDIC FIBREBOARD LTD: Fibreboard production
and sales
Fibreboard sales in Q2 2023 were € 2.00 million
(2022: € 3.64 million). The main reasons for this slowdown in sales
is due to the weak global economic environment, caused by macro
factors such as higher interest rates and higher consumer pricing
which have a negative effect on consumer and business confidence.
Sales to our largest market Finland was down 29% for the first six
months of 2023 compared to same period in 2022, while our market
share in sale of fibreboards in Finland have remained unchanged
during these periods. Nordic Fibreboard Ltd’s homemarket in Estonia
have experienced the most dramatic sales decline with 45% when
comparing the two aforementioned periods. We had some positive news
with restarting sales to our old customers in Africa during the
first six months of this year.
EBITDA, of the fibreboard activities in Q2 2023
was positive at 212 thousand euros, which is a good improvement
compared to Q1 2023 EBITDA which was negative 76 thousand euros,
but far short of Q2 2022 when EBITDA was a positive 635
thousand euros. Fibreboard division’s net profit for Q2 2023 was €
16 thousand (Q2 2022: net profit € 592 thousand).
FIBREBOARD SALES BY GEOGRAPHICAL SEGMENTS
|
€ thousand |
€ thousand |
|
Q2 2023 |
Q2 2022 |
6M 2023 |
6M 2022 |
European Union |
1,862 |
3,444 |
4,317 |
5,702 |
Africa |
40 |
0 |
93 |
0 |
Middle East |
28 |
13 |
28 |
26 |
Asia |
23 |
28 |
55 |
70 |
Russia |
0 |
158 |
0 |
427 |
Other |
45 |
0 |
90 |
9 |
TOTAL |
1,998 |
3,643 |
4,583 |
6,234 |
PÄRNU RIVERSIDE DEVELOPMENT: Real estate
management
Pärnu Riverside Development owns the property
located at Suur-Jõe 48 in Pärnu. The property has some rental
tenants and rental income from real estate management was € 12
thousand in Q2 2023, (Q2 2022: € 9 thousand).
The real estate management EBITDA for Q2 2023
were negative € 4 thousand and net loss € 4 thousand (Q2 2022:
EBITDA negative € 3 thousand and net loss € 3 thousand).
STATEMENT OF FINANCIAL POSITION AND CASH FLOW
STATEMENT
As of 30.06.2023 the total assets of Nordic
Fibreboard AS were € 8.9 million (30.06.2022: € 9.1 million).
The liabilities of the company as of 30.06.2023 were € 4.4 million
(30.06.2022: € 4.5 million), of which Group has payables amounting
to € 0.9 million as at 30.06.2023 (30.06.2022: € 0.8 million) and
borrowings of € 3.0 million as at 30.06.2023 (30.06.2022: € 3.2
million).
Receivables and prepayments amounted to € 0.7
million as at 30.06.2023 (30.06.2022: € 1.6 million). Inventories
were € 0.9 million as of 30.06.2023 (30.06.2022: € 0.6 million).
Fixed assets were € 7.2 million as of 30.06.2023 (€ 6.7 million as
of 30.06.2022).
During 6M 2023, the Group’s cash flows from
operating activities totalled cash inflow of € 378 thousand (6M
2022: cash inflow € 269 thousand). Cash outflows due to investment
activities was € 171 thousand during 6M 2023, consisting of
investments into production assets (6M 2022: cash outflow € 39
thousand). Cash outflows due to financing activities was € 207
thousand during 6M 2023, (6M 2022: cash outflow € 74 thousand). The
net cash flow for the 6M 2023 was € 0 (6M 2022: cash inflows € 156
thousand).
OUTLOOK
NORDIC FIBREBOARD LTD
The overall demand picture continues to be
challenging, and the short-term outlook remains uncertain due to
headwinds coming from macro factors, such as increasing interest
rates, global economic uncertainty, and the ongoing war in Ukraine.
All have led to a construction/renovation market slowdown and a
lack of confidence among end users of building materials, including
the use of the company’s fibreboards.
Main operation issue remains the ongoing
preparation of upgrading the company’s wood-based boiler house in
Pärnu so to meet the new emission requirements coming into force in
01.01.2025.
PÄRNU RIVERSIDE DEVELOPMENT
We will continue to manage and develop the
property on Suur-Jõe Street 48, Pärnu. A detail plan for the
property is ongoing, with the intention of converting the property
into a private residential property.
FINANCIAL HIGHLIGHTS
€ thousand |
|
|
|
|
Income statement |
Q2 2023 |
Q2 2022 |
6M 2023 |
6M 2022 |
Revenue |
2,010 |
3,652 |
4,606 |
6,252 |
EBITDA |
190 |
624 |
96 |
879 |
EBITDA margin |
9% |
17% |
2% |
14% |
Operating profit |
69 |
498 |
(148) |
631 |
Operating margin |
3% |
14% |
(3%) |
10% |
Net profit |
(7) |
580 |
(604) |
731 |
Net margin |
(0%) |
16% |
(13%) |
12% |
|
|
|
|
|
Statement of financial position |
30.06.2023 |
31.12.2022 |
30.06.2022 |
31.12.2021 |
Total assets |
8,856 |
9,408 |
9,100 |
8,063 |
Return on assets |
(7%) |
13% |
8% |
15% |
Equity |
4,480 |
5,084 |
4,582 |
3,850 |
Return on equity |
(13%) |
24% |
16% |
31% |
Debt-to-assets ratio |
49% |
46% |
50% |
52% |
|
|
|
|
|
Share |
30.06.2023 |
31.12.2022 |
30.06.2022 |
31.12.2021 |
Last Price* |
1.24 |
1.60 |
1.66 |
1.95 |
Earnings per share |
(0.02) |
0.27 |
0.17 |
0.27 |
Price-earnings ratio |
(54.66) |
5.83 |
9.61 |
7.30 |
Book value of a share |
1.00 |
1.13 |
1.02 |
0.86 |
Market to book ratio |
1.25 |
1.42 |
1.63 |
2.28 |
Market capitalization, € thousand |
5,579 |
7,198 |
7,468 |
8,773 |
Number of shares |
4,499,061 |
4,499,061 |
4,499,061 |
4,499,061 |
EBITDA = Earnings before interest, taxes,
depreciation and amortizationEBITDA margin = EBITDA /
RevenueOperating margin = Operating profit / RevenueNet margin =
Net profit / RevenueReturn on assets = Net profit / Total
assetsReturn on equity = Net profit / Equity Debt-to-assets ratio =
Liabilities / Total assetsEarnings per share = Trailing twelve
months (TTM) net profit / Total sharesPrice-earnings ratio = Last
price / Earnings per share Book value of a share = Equity / Total
sharesMarket to book ratio = Last price / Book value of a
shareMarket capitalization = Last price * Total number of
shares*http://www.nasdaqbaltic.com/
Consolidated statement of financial
positions
€ thousand |
30.06.2023 |
31.12.2022 |
30.06.2022 |
31.12.2021 |
Cash and cash equivalents |
2 |
2 |
213 |
57 |
Receivables and prepayments (Note 2) |
717 |
559 |
1,632 |
902 |
Inventories (Note 3) |
930 |
1,672 |
587 |
390 |
Total current assets |
1,649 |
2,233 |
2,432 |
1,349 |
|
|
|
|
|
Investment property (Note 4) |
1,859 |
1,859 |
1,152 |
1,152 |
Financial assets at fair value through profit or loss (Note 7) |
698 |
644 |
708 |
644 |
Property, plant and equipment (Note 5) |
4,648 |
4,670 |
4,805 |
4,915 |
Intangible assets (Note 6) |
2 |
2 |
3 |
3 |
Total non-current assets |
7,207 |
7,175 |
6,668 |
6,714 |
|
|
|
|
|
TOTAL ASSETS |
8,856 |
9,408 |
9,100 |
8,063 |
|
|
|
|
|
Borrowings (Note 8) |
324 |
290 |
75 |
146 |
Payables and prepayments (Note 9) |
1,094 |
1,014 |
1,218 |
829 |
Short-term provisions (Note 10) |
8 |
18 |
9 |
19 |
Total current liabilities |
1,426 |
1,322 |
1,302 |
994 |
|
|
|
|
|
Long-term borrowings (Note 8) |
2,684 |
2,875 |
3,071 |
3,074 |
Long-term payables and prepayments (Note 9) |
139 |
0 |
0 |
0 |
Long-term provisions (Note 10) |
127 |
127 |
145 |
145 |
Total non-current liabilities |
2,950 |
3,002 |
3,216 |
3,219 |
Total liabilities |
4,376 |
4,323 |
4,518 |
4,213 |
|
|
|
|
|
Share capital (at nominal value) (Note 11) |
450 |
450 |
450 |
450 |
Statutory reserve capital |
45 |
45 |
45 |
0 |
Retained earnings (loss) |
3,985 |
4,589 |
4,087 |
3,400 |
Total equity |
4,480 |
5,084 |
4,582 |
3,850 |
|
|
|
|
|
TOTAL LIABILITIES AND EQUITY |
8,856 |
9,408 |
9,100 |
8,063 |
*The notes to the financial statements presented
on pages 14 to 25 are an integral part of these consolidated
financial statements.
Consolidated statement of profit or loss and
other comprehensive income
€ thousand |
Q2 2023 |
Q2 2022 |
6M 2023 |
6M 2022 |
Revenue (Note 13) |
2,010 |
3,652 |
4,606 |
6,252 |
Cost of goods sold (Note 14) |
1,629 |
2,687 |
4,064 |
4,746 |
Gross profit |
381 |
965 |
542 |
1,506 |
|
|
|
|
|
Distribution costs (Note 15) |
171 |
356 |
403 |
641 |
Administrative expenses (Note 16) |
133 |
104 |
273 |
226 |
Other operating expenses (Note 18) |
8 |
7 |
14 |
8 |
Operating profit (loss) |
69 |
498 |
(148) |
631 |
|
|
|
|
|
Extraordinary expenses |
0 |
0 |
406 |
0 |
Finance income (Note 19) |
0 |
117 |
74 |
169 |
Finance costs (Note 19) |
76 |
35 |
124 |
69 |
PROFIT (LOSS) BEFORE INCOME TAX |
(7) |
580 |
(604) |
731 |
|
|
|
|
|
NET PROFIT (LOSS) FOR THE PERIOD |
(7) |
580 |
(604) |
731 |
|
|
|
|
|
Basic earnings per share (Note 12) |
(0.00) |
0.13 |
(0.13) |
0.16 |
Diluted earnings per share (Note 12) |
(0.00) |
0.13 |
(0.13) |
0.16 |
*The notes to the financial statements presented
on pages 14 to 25 are an integral part of these consolidated
financial statements.
TORFINN LOSVIK
Chairman of the boardPhone: +372 56 99
0988torfinn.losvik@nordicfibreboard.com
- Nordic Fibreboard Interim Report 2023 Q2 and 6M_ENG
Skano Group As (LSE:0GWU)
Historical Stock Chart
From Dec 2024 to Jan 2025
Skano Group As (LSE:0GWU)
Historical Stock Chart
From Jan 2024 to Jan 2025