Highlights and key figures
Highlights
- Borgestad Group increased revenue and other income with 22.5 percentage in 2023, to NOK 1 141.4 million.
- Cashflow from operations improved by NOK 217.5 million in 2023, from negative NOK 50.6 million in 2022 to positive NOK 166.9 million in 2023. Significantly improved capital efficiency in Höganäs Borgestad during 2023, net working capital reduction of NOK 28.3 million.
- New equity of NOK 296.7 million, deducted for transaction costs.
- Net interest-bearing debt reduced from NOK 689 million at 31.12.22 to NOK 307 million at 31.12.23.
- Frode Martinussen was employed as a new CEO in Höganäs Borgestad and the strategy for Höganäs Borgestad was updated.
- On 27th October, the company announced a conditional sale and leaseback agreement with Bjuv municipality in Sweden, with a net estimated cash effect of SEK 141.3 million. The transaction is estimated to be completed in 2024 and will further decrease the net interest-bearing debt to NOK 166 million.
- Agora Bytom refinanced with new maturity date 31 December 2028.
Key figures
(NOK 1 000) | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|
Income statement | ||||
Revenue and other income | 1 141 417 | 931 726 | 946 895 | 862 388 |
EBITDA | 127 478 | 52 293 | 76 625 | 29 478 |
Depreciation | 31 750 | 31 799 | 33 305 | 39 887 |
Impairment of non-current assets | 94 298 | 91 343 | - | 106 029 |
Operating profit | 1 430 | -70 848 | 43 319 | -116 439 |
Financial items excl. foreign currency | -49 246 | -46 633 | -81 152 | -45 799 |
Foreign currency gain/(loss) | 10 534 | -6 839 | -2 142 | 5 984 |
Profit before taxes | -37 283 | -124 320 | -39 975 | -162 238 |
Profit/(loss) for the year | -63 592 | -126 109 | -23 598 | -175 006 |
Balance | ||||
Non-current assets | 942 626 | 1 011 126 | 1 074 570 | 1 165 199 |
Current assets | 463 752 | 455 432 | 357 058 | 368 954 |
Total assets | 1 406 378 | 1 466 558 | 1 431 627 | 1 534 153 |
Total equity | 755 842 | 507 873 | 339 297 | 383 758 |
Non-current liabilities | 377 552 | 613 967 | 539 591 | 765 731 |
Current liabilities | 272 984 | 344 718 | 552 739 | 384 665 |
Total equity and liabilities | 1 406 378 | 1 466 558 | 1 431 627 | 1 534 153 |
Profit | ||||
Return on equity | -4,2 % | -31,0 % | -11,6 % | -34,8 % |
Return on total capital | 1,0 % | -5,3 % | 0,9 % | -6,9 % |
Liquidity | ||||
Cash flow | 61 629 | 42 722 | -13 594 | -41 697 |
Liquidity ratio | 170 % | 132 % | 65 % | 96 % |
Financial figures | ||||
Share capital | 350 621 | 152 491 | 12 725 | 127 248 |
Average no of shares | 339 983 | 112 144 | 12 717 | 12 715 |
Equity ratio | 53,7 % | 34,6 % | 23,7 % | 25,0 % |
Price/Book | 0,6 | 0,4 | 0,3 | 0,5 |
Bank deposits and financial investments | 152 688 | 91 059 | 48 337 | 61 931 |
Interest-bearing debt | 459 976 | 779 816 | 899 600 | 941 159 |
Net interest-bearing debt | 307 289 | 688 757 | 851 263 | 879 228 |
Key figures per share | ||||
Profit per share | -0,23 | -1,11 | -1,89 | -13,02 |
Cash per share | 0,18 | 0,38 | -1,07 | -3,28 |
Dividend | 0,00 | 0,00 | 0,00 | 0,00 |
Alternative performance measures (APMs) are described in the appendices Alternative performance measures