Nordic Fibreboard AS unaudited financial report for the third quarter of 2024
29 Novembro 2024 - 8:00AM
UK Regulatory
Nordic Fibreboard AS unaudited financial report for the third
quarter of 2024
MANAGEMENT REPORT
Consolidated net sales for Q3 2024 were € 1.94 million, which
was a 8% increase compared to the same period last year (Q3 2023: €
1.79 million). The main business area is the production and
wholesale of softboard, which recorded sales in Q3 2024 of € 1.94
million, (Q3 2023: € 1.78 million). The remaining business area is
real estate management of the property owned in Suur-Jõe street in
Pärnu, who recorded sales of € 2 thousand in Q3 2024 (Q3 2023: € 11
thousand).
Sales revenue in 2024 Q3 increased mainly due to increased
orders from industrial customers and partly due to increased sales
volumes in the construction materials market. The Finnish market
brought the largest growth, while sales volumes in the Baltic
countries and other Scandinavian countries remained unchanged in Q3
2024 compared to the same period last year.
Pärnu Riverside Development OÜ's real estate management revenue
on the Suur-Jõe street property decreased in Q3 2024 compared to
the Q3 2023. The decrease in sales revenue was due to the
termination of rental agreements in August 2024. The rental
agreements were terminated due to the specific characteristics of
the production building complex, which caused high communal costs
that could not be covered by rental income.
The consolidated EBITDA of Nordic Fibreboard for Q3 2024 was
negative € 19 thousand, the EBITDA margin was negative 1% (Q3 2023:
EBITDA was positive € 238 thousand and the EBITDA margin was
positive 13%). Compared to the Q3 2023 the Group`s gross
margin decreased from 27% to 16% in the Q3 2024, which indicates
that the Group`s profitability in the Q3 2024 has decreased
compared to the same period last year.
The negative EBITDA in the Q3 2024 compared to the Q3 was
primarily driven by an increase in the unit cost of production,
caused by higher input costs as well as increased marketing and
product development expenses. The rise in marketing and product
development costs reflects a strategic investment aimed at
strengthening sales activities to support revenue growth in future
periods.
Financial expenses for the Q3 2024 were € 113 thousand, of which
€ 53 thousand were loan interest costs and € 60 thousand were
losses from the revaluation of Trigon Property Development (TPD)
shares. Financial expenses for the Q3 2023 were € 79 thousand, of
which € 55 thousand were loan interest costs and € 24 thousand were
losses from the revaluation of TPD shares.
Group`s consolidated net loss for Q3 2024 was € 263 thousand (Q3
2022: profit € 37 thousand).
DIVISIONAL REVIEW
Revenue by business segments
| |
€ thousand |
€
thousand |
|
|
Q3 2024 |
Q3 2023 |
9M 2024 |
9M
2023 |
|
Fibreboards production and sales |
1,936 |
1,775 |
6,055 |
6,358 |
| Real
Estate Management |
2 |
11 |
23 |
34 |
| TOTAL |
1,938 |
1,786 |
6,078 |
6,392 |
Profit by business segments
| |
€ thousand |
€
thousand |
|
|
Q3 2024 |
Q3 2023 |
9M 2024 |
9M
2023 |
| EBITDA by
business units: |
|
|
|
|
|
Fibreboards production and sales |
(19) |
246 |
271 |
383 |
| Real Estate Management |
(6) |
(2) |
(21) |
(19) |
|
Group transactions |
6 |
(6) |
1 |
(30) |
| TOTAL
EBITDA |
(19) |
238 |
251 |
334 |
|
Extraordinary other operating expenses |
0 |
0 |
0 |
(406*) |
|
Depreciation |
(131) |
(122) |
(390) |
(367) |
| TOTAL
OPERATING PROFIT/ LOSS |
(150) |
116 |
(139) |
(439) |
| Net
financial income/ costs |
(113) |
(79) |
(219) |
(128) |
| NET PROFIT/ LOSS |
(263) |
37 |
(358) |
(567) |
* consists of the one-time loss received from the resale of
electricity to the electricity company.
Nordic Fibreboard Ltd: fibreboard production and
sales
Fibreboard sales in Q3 2024 were € 1.94 million (Q3 2023: € 1.78
million). The growth in sales revenue was mainly supported by
increased orders from industrial customers and improved sales
volumes in foreign markets. The Finnish market showed the highest
growth, while sales volumes in the Baltic countries and other
Scandinavian countries remained at the same level compared to the
Q3 2023.
The EBITDA of the fiberboard segment for the Q3 2024 was a
negative € 19 thousand (Q3 2023: positive € 246 thousand). The net
loss of the fibreboard segment for the Q3 2024 was € 262 thousand
(Q3 2024: profit € 46 thousand). The negative EBITDA in the Q3 2024
compared to the Q3 was primarily driven by an increase in the unit
cost of production, caused by higher input costs as well as
increased marketing and product development expenses. The rise in
marketing and product development costs reflects a strategic
investment aimed at strengthening sales activities to support
revenue growth in future periods.
Fibreboard sales by geographical segments
| |
€ thousand |
€
thousand |
|
|
Q3 2024 |
Q3 2023 |
9M 2024 |
9M
2023 |
| European
Union |
1,789 |
1,537 |
5,588 |
5,855 |
|
Africa |
89 |
40 |
255 |
133 |
| Middle
East |
41 |
68 |
96 |
96 |
|
Asia |
17 |
48 |
102 |
102 |
|
Other |
0 |
82 |
14 |
172 |
| TOTAL |
1,936 |
1,775 |
6,055 |
6,358 |
Pärnu Riverside Development: real estate
management
Pärnu Riverside Development owns the property located at
Suur-Jõe 48 in Pärnu. Rental income from property management was €
2 thousand in Q3 2024, (Q3 2023: € 11 thousand). Pärnu Riverside
Development OÜ property management revenue from the Suur-Jõe Street
property decreased in the Q3 2024 compared to the Q3 2023 due to
the termination of rental agreements in August 2024. The decision
to terminate the rental agreements was due to the specific
characteristics of the production building complex, which caused
high communal costs, and which could not be covered by rental
income.
The real estate management EBITDA for Q3 2024 were negative € 6
thousand and net loss € 6 thousand (Q3 2023: EBITDA negative € 2
thousand and net loss € 2 thousand).
OUTLOOK
Nordic Fibreboard Ltd
As we approach the end of 2024, we turn our attention to 2025
and its growth opportunities. While the construction market in
Estonia, the Baltic States, and Scandinavia remains historically
weak and short-term forecasts show no significant recovery, we are
instead focusing on the opportunities brought by changes in
building materials and construction methods.
The market for natural and biodegradable materials is growing
rapidly. To respond to this trend, Nordic Fibreboard has
invested in product development and production process improvements
and we plan to further increase these efforts. Close cooperation
with key customers from different industries allows us to
understand the needs of the market, and in 2025 we plan to launch
new products and services aimed at both the construction sector and
other industries. In this way, we expand market opportunities and
create a competitive advantage for our customers by offering
high-quality and valuable solutions that meet our customers'
needs.
We will also focus on marketing in 2025. The plan is to initiate
innovative collaboration projects, develop marketing platforms, and
find new ways to engage with the construction and industrial
sectors, where demand for sustainable fiberboard solutions is
rapidly growing.
In addition, we are preparing to meet the environmental
requirements that will soon come into force. Environmental Product
Declarations (EPDs) and compliance with the requirements of the
European Union Deforestation Regulation (EUDR) are increasingly
important for both our industrial customers and other potential
partners.
Pärnu Riverside Development
The development of the property at Suur-Jõe Street 48 in Pärnu
continues. The property has an existing detailed plan, which allows
for the development of a complete residential quarter on the
property. At the moment, we are engaged with land related
operations (dividing the property and changing the intended
purpose) and in addition to that we are working on the design of
roads, communications and new residential buildings.
FINANCIAL HIGHLIGHTS
| € thousand |
|
|
|
|
|
Income statement |
Q3 2024 |
Q3 2023 |
9M 2024 |
9M
2023 |
|
Revenue |
1,938 |
1,786 |
6,078 |
6,392 |
|
EBITDA |
(19) |
238 |
251 |
334 |
|
EBITDA margin |
(1%) |
13% |
4% |
5% |
|
Operating profit |
(150) |
116 |
(139) |
(439) |
|
Operating margin |
(8%) |
6% |
(2%) |
(7%) |
|
Net profit |
(263) |
37 |
(358) |
(567) |
| Net
margin |
(14%) |
2% |
(6%) |
(9%) |
| |
|
|
|
|
|
Statement of financial position |
30.09.2024 |
31.12.2023 |
30.09.2023 |
31.12.2022 |
|
Total assets |
8,780 |
8,505 |
8,897 |
9,408 |
|
Return on assets |
(4%) |
(8%) |
(6%) |
13% |
|
Equity |
4,044 |
4,402 |
4,517 |
5,084 |
|
Return on equity |
(9%) |
(16%) |
(13%) |
24% |
|
Debt-to-total assets ratio |
54% |
48% |
49% |
46% |
| |
|
|
|
|
|
Share |
30.09.2024 |
31.12.2023 |
30.09.2023 |
31.12.2022 |
|
Last Price* |
0.93 |
0.90 |
1.00 |
1.60 |
|
Earnings per share |
(0.11) |
(0.15) |
(0.04) |
0.27 |
|
Price-earnings ratio |
(8.84) |
(5.93) |
(24.78) |
5.83 |
|
Book value of a share |
0.90 |
0.98 |
1.00 |
1.13 |
|
Market to book ratio |
1.03 |
0.92 |
1.00 |
1.42 |
|
Market capitalization, € thousand |
4,184 |
4,049 |
4,499 |
7,198 |
| Number of
shares, piece |
4,499,061 |
4,499,061 |
4,499,061 |
4,499,061 |
CONSOLIDATED STATEMENT OF FINANCIAL
POSITIONS
|
€ thousand |
30.09.2024 |
31.12.2023 |
30.09.2023 |
|
Cash and cash equivalents |
8 |
7 |
46 |
|
Receivables and prepayments (Note 2) |
921 |
534 |
776 |
|
Inventories (Note 3) |
872 |
728 |
971 |
|
Total current assets |
1,801 |
1,269 |
1,793 |
|
|
|
|
|
Investment property (Note 4) |
2,309 |
2,269 |
1,859 |
| Financial assets at fair value through
profit or loss (Note 7) |
431 |
491 |
674 |
|
Property, plant and equipment (Note 5) |
4,236 |
4,475 |
4,570 |
|
Intangible assets (Note 6) |
3 |
1 |
1 |
|
Total non-current assets |
6,979 |
7,236 |
7,104 |
|
|
|
|
|
TOTAL ASSETS |
8,780 |
8,505 |
8,897 |
|
|
|
|
|
Borrowings (Note 8) |
652 |
556 |
119 |
|
Payables and prepayments (Note 9) |
1,109 |
756 |
1,109 |
|
Short-term provisions (Note 10) |
5 |
21 |
3 |
|
Total current liabilities |
1,766 |
1,333 |
1,231 |
|
|
|
|
|
Long-term borrowings (Note 8) |
2,859 |
2,659 |
2,883 |
|
Long-term payables and prepayments (Note 9) |
0 |
0 |
139 |
|
Long-term provisions (Note 10) |
111 |
111 |
127 |
|
Total non-current liabilities |
2,970 |
2,770 |
3,149 |
|
Total liabilities |
4,736 |
4,103 |
4,380 |
|
|
|
|
|
Share capital (at nominal value) (Note 11) |
450 |
450 |
450 |
|
Statutory reserve capital |
45 |
45 |
45 |
|
Retained earnings (loss) |
3,549 |
3,907 |
4,022 |
|
Total equity |
4,044 |
4,402 |
4,517 |
|
|
|
|
| TOTAL
LIABILITIES AND EQUITY |
8,780 |
8,505 |
8,897 |
CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER
COMPREHENSIVE INCOME
|
€ thousand |
Q3 2024 |
Q3 2023 |
9M 2024 |
9M
2023 |
|
Revenue (Note 13) |
1,938 |
1,786 |
6,078 |
6,392 |
| Cost of goods sold (Note 14) |
1,766 |
1,433 |
5,235 |
5,497 |
|
Gross profit |
172 |
353 |
843 |
895 |
|
|
|
|
|
|
|
Distribution costs (Note 15) |
249 |
133 |
725 |
536 |
|
Administrative expenses (Note 16) |
69 |
100 |
260 |
374 |
|
Other operating income (Note 18) |
0 |
0 |
8 |
0 |
|
Other operating expenses (Note 18) |
4 |
4 |
5 |
424 |
|
Operating profit (loss) |
(150) |
116 |
(139) |
(439) |
|
|
|
|
|
|
|
Finance income (Note 19) |
0 |
0 |
0 |
31 |
|
Finance costs (Note 19) |
113 |
79 |
219 |
159 |
|
Profit (loss) before income tax |
(263) |
37 |
(358) |
(567) |
|
|
|
|
|
|
Net profit (loss) for the period |
(263) |
37 |
(358) |
(567) |
|
|
|
|
|
|
Basic earnings per share (Note 12) |
(0.06) |
0.01 |
(0.08) |
(0.13) |
| Diluted
earnings per share (Note 12) |
(0.06) |
0.01 |
(0.08) |
(0.13) |
CONSOLIDATED STATEMENT OF CASH FLOWS
|
€ thousand |
9M 2024 |
9M
2023 |
|
Cash flows from operating activities |
|
|
|
Operating profit (loss) |
(139) |
(439) |
|
Adjustments: |
|
|
|
Depreciation charge (Notes 5; 6) |
390 |
367 |
|
Profit/loss from disposal of fixed assets (Note 18) |
(387) |
(217) |
|
Change in trade and other receivables (Note
2) |
(144) |
701 |
|
Change in inventories (Note 3) |
353 |
234 |
|
Change in trade and other payables (Note
9) |
(16) |
(15) |
|
Change in provisions (Note 10) |
57 |
631 |
|
Cash generated from operations |
|
|
|
|
(153) |
(135) |
|
Interest payments (Notes 8; 19) |
(6) |
(24) |
|
Net other financial income and expense |
(102) |
472 |
|
Net cash generated from operating activities |
|
|
|
|
|
|
Cash flows from investing activities |
(153) |
(215) |
|
Purchase of property, plant and equipment and intangible assets
(Notes 5; 6) |
(40) |
0 |
|
Purchase of investment property (Note 4) |
(193) |
(215) |
|
Net cash used in investing activities |
|
|
|
|
|
|
Cash flows from financing activities |
(157) |
(357) |
|
Repayment of loans received (Note 8) |
200 |
200 |
|
Loans received from related parties (Note 8) |
(17) |
(39) |
|
Finance lease payments (Note 8) |
270 |
(17) |
|
Change in overdraft (Note 8) |
296 |
(213) |
|
Net cash (used in)/from financing activities |
|
|
|
1 |
44 |
|
NET CHANGE IN CASH |
7 |
2 |
|
OPENING BALANCE OF CASH |
8 |
46 |
| CLOSING
BALANCE OF CASH |
(139) |
(439) |
Enel Äkke
Member of Management Board
+372 55525550
group@nordicfibreboard.com
- NORDIC FIBREBOARD AS_Interim Report Q3 2024
Skano Group As (LSE:0GWU)
Gráfico Histórico do Ativo
De Nov 2024 até Dez 2024
Skano Group As (LSE:0GWU)
Gráfico Histórico do Ativo
De Dez 2023 até Dez 2024
